Академический Документы
Профессиональный Документы
Культура Документы
VICERRECTORIA ADMINISTRATIVA
AREA DE EDIFICIOS, CONSTRUCCION Y
MANTENIMIENTO
No.
UNID.
CANT.
M2
5.29
4,534.00
23,985
M2
165.00
2,758.00
455,070
UND
10.00
30,000.00
300,000
M2
15.00
3,386.00
50,790
M2
165.00
52,810.00
8,713,650
ML
52.90
37,734.00
1,996,129
7
8
M2
M2
165.00
80.00
12,893.00
1,779.00
2,127,345
142,320
M2
M2
245.00
15.00
12,374.00
11,734.00
3,031,630
176,010
M2
GLB
PTO
165.00
1.00
8.00
47,293.00
150,000.00
17,953.00
7,803,345
150,000
143,624
PTO
6.00
41,532.00
249,192
PTO
ML
4.00
40.00
32,965.00
4,260.00
131,860
170,400
UND
5.00
34,545.00
172,725
ML
52.00
23,702.00
1,232,504
M2
12.80
29,510.00
377,728
1
2
3
4
DESCRIPCION
Demolicion enchapes y repellos.incl. Retiro y bote de
escombros
Demolicion pisos, mortero de nivelacin.incl. Retiro y bote de
escombros.
Demolicion de mesas en granito pulido, desmonte de la
tuberia existente.incl. Retiro y bote de escombros.
Demolicin de repello en mal estado,incl. Retiro y bote de
escombros.
Suministro e instalacin de piso en baldosa alfa payande
fondo blanco, grano nmero 5, incluye tratamiento completo
de acabado. dimensiones 0.30*0.30 junta prdida.
VR. UNITARIO
VR. TOTAL
29
Suministro e instalacion extractor 12", incl. Coneccion
30 electrica, apagador etc.
construccion de anden en concreto 1:2:4 ancho 1.0 metro,
31 e= 0.08
Demolicin Piso de granito y reposicion del piso con granito
pulido, incluye corte con mquina, pulida y tratamiento
32 completo de acabado. a=0.40m
Suministro e instalacion lamparas electronicas tipo IT- CCC,
33 2x96 descolgada, incluye cable ecauchetado 2x14
34 Aseo , limpieza general y bote de escombros
COSTO DIRECTO
AUI 18%
COSTO DIRECTO+ COSTO INDERCTO
IVA 16% SOBRE UTILIDAD DEL 5%
VALOR TOTAL
M3
16.64
13,000.00
216,320
UND
1.00
2,980,000.00
2,980,000
UND
1.00
1,558,000.00
1,558,000
UND
3.00
255,200.00
765,600
UND
3.00
313,200.00
939,600
UND
UND
UND
ML
6.00
3.00
3.00
48.00
600,000.00
25,000.00
30,000.00
4,500.00
3,600,000
75,000
90,000
216,000
UND
6.00
81,105.00
486,630
UND
1.00
250,000.00
250,000
M2
20.00
26,293.00
525,860
ML
12.00
39,726.00
476,712
UND
GLB
10.00
1.00
130,000.00
100,000.00
1,300,000
100,000
41,028,029
7,385,045
48,413,074
328,224
48,741,298
No.
UNID.
CANT.
ML
M2
M2
ML
M2
GLOB
GLOB
UNID.
ML
ML
GLOB
UNID.
UNID.
UNID.
UNID.
M2
M2
13.40
132.00
9.54
94.30
536.00
1.00
1.00
12.00
1.00
1.00
1.00
5.00
9.00
8.00
2.00
24.00
132.00
VR. UNITARIO
35,750.00
2,758.00
4,527.00
1,350.00
1,779.00
150,000.00
250,000.00
12,000.00
2,663.00
12,796.00
1,250,000.00
17,953.00
27,342.00
38,610.00
200,000.00
49,563.00
48,815.00
ML
94.30
38,031.00
ML
16.60
136,364.00
M2
536.00
13,641.00
UNID.
12.00
204,000.00
UNID.
7.00
240,000.00
UNID.
1.00
133,689.00
UNID.
4.00
90,000.00
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
DESCRIPCION
Demolicin de mesones
Demolicin de pisos
Demoliicin de muros para vanos de puertas
Demolicin de guardaescoba
Rasqueteo y resane muros y cielos rasos
Desmonte de red hidrulica
Demonte de red sanitaria de 2"
Desmonte de ventanas
Instalaciones red hidrulica PVC 1/2"
Instalaciones red sanitaria PVC 2"
Instalaciones elctricas
Puntos hidrulicos 1/2"
Puntos sanitarios 2"
Puntos elctricos
Instalaciones puntos de red
Construccin muro doble en panel yeso
Construccin piso en baldosa grano de mrmol
25
26
27
28
29
AUI 18%
COSTO DIRECTO + INDIRECTO
IVA 16% SOBRE 5% UTILIDAD
GRAN TOTAL
UNID.
UNID.
M2
M2
M2
1.00
4.00
132.00
15.00
15.00
250,000.00
70,000.00
12,470.00
3,386.00
11,734.00
UNID.
GLOB
10.00
1.00
160,000.00
150,000.00
ENFERMEDADES
RSIDAD DEL CAUCA
Noviembre de 2005
VR. TOTAL
479,050.00
364,056.00
43,187.58
127,305.00
953,544.00
150,000.00
250,000.00
144,000.00
2,663.00
12,796.00
1,250,000.00
89,765.00
246,078.00
308,880.00
400,000.00
1,189,512.00
6,443,580.00
3,586,323.30
2,263,642.40
7,311,576.00
2,448,000.00
1,680,000.00
133,689.00
360,000.00
250,000.00
280,000.00
1,646,040.00
50,790.00
176,010.00
1,600,000.00
150,000.00
3,439,048.73
37,829,536.01
6,809,316
44,638,852
302,636
44,941,489.00
Noviembre de 2005
No.
DESCRIPCION
UNID.
CANT.
ML
M2
M2
ML
M2
GLOB
GLOB
UNID.
ML
ML
GLOB
UNID.
UNID.
UNID.
UNID.
M2
M2
7.30
170.00
5.40
217.00
763.00
1.00
1.00
12.00
30.00
30.00
1.00
10.00
140.00
10.00
4.00
24.00
170.00
VR. UNITARIO
35,750.00
2,758.00
4,527.00
1,350.00
1,779.00
150,000.00
250,000.00
12,000.00
2,663.00
12,796.00
1,250,000.00
17,953.00
27,342.00
38,610.00
200,000.00
49,563.00
48,815.00
VR. TOTAL
260,975.00
468,860.00
24,445.80
292,950.00
1,357,377.00
150,000.00
250,000.00
144,000.00
79,890.00
383,880.00
1,250,000.00
179,530.00
3,827,880.00
386,100.00
800,000.00
1,189,512.00
8,298,550.00
ML
217.00
38,031.00
8,252,727.00
ML
8.00
136,364.00
1,090,912.00
M2
763.00
13,641.00
10,408,083.00
UNID.
12.00
204,000.00
2,448,000.00
UNID.
4.00
240,000.00
960,000.00
UNID.
2.00
133,689.00
267,378.00
UNID.
6.00
90,000.00
540,000.00
UNID.
UNID.
M2
M2
M2
1.00
6.00
170.00
15.00
15.00
250,000.00
70,000.00
12,470.00
3,386.00
11,734.00
250,000.00
420,000.00
2,119,900.00
50,790.00
176,010.00
UNID.
GLOB
6.00
1.00
160,000.00
150,000.00
960,000.00
150,000.00
4,743,774.98
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
25
26
27
28
29
Demolicin de mesones
Demolicin de pisos
Demoliicin de muros para vanos de puertas
Demolicin de guardaescoba
Rasqueteo y resane muros y cielos rasos
Desmonte de red hidrulica
Demonte de red sanitaria de 2"
Desmonte de ventanas
Instalaciones red hidrulica PVC 1/2"
Instalaciones red sanitaria PVC 2"
Instalaciones elctricas
Puntos hidrulicos 1/2"
Puntos sanitarios 2"
Puntos elctricos
Instalaciones puntos de red
Construccin muro doble en panel yeso
Construccin piso en baldosa grano de mrmol
AUI 18%
COSTO DIRECTO + INDIRECTO
IVA 16% SOBRE 5% UTILIDAD
52,181,524.78
9,392,674
61,574,199
417,452
GRAN TOTAL
61,991,651.00
Octubre de 2005
No.
DESCRIPCION
UNID.
CANT.
UNID.
2.00
312,000.00
624,000.00
UNID.
UNID.
UNID.
1.00
1.00
2.00
361,920.00
267,800.00
116,000.00
361,920.00
267,800.00
232,000.00
UNID.
UNID.
1.00
1.00
1,784,080.00
481,000.00
1,784,080.00
481,000.00
UNID.
1.00
130,000.00
130,000.00
M2
6.30
181,500.00
1,143,450.00
UNID.
UNID.
2.00
1.00
417,600.00
346,840.00
835,200.00
346,840.00
UNID.
UNID.
1.00
1.00
95,120.00
121,800.00
95,120.00
121,800.00
UNID.
10.00
91,640.00
916,400.00
2
2.1
2.2
2.3
VR. UNITARIO
VR. TOTAL
ML
8.00
60,000.00
480,000.00
UNID.
1.00
250,000.00
250,000.00
M2
25.00
27,112.00
677,800.00
M2
16.00
75,000.00
1,200,000.00
ML
110.00
37,734.00
4,150,740.00
M2
3.00
52,810.00
158,430.00
M2
M2
20.00
36.00
14,500.00
8,464.00
290,000.00
304,704.00
M2
UNID.
22.00
5.00
23,641.00
33,350.00
520,102.00
166,750.00
UNID.
2.00
35,000.00
70,000.00
ML
15.00
2,900.00
43,500.00
ML
15.00
12,796.00
191,940.00
UNID.
2.00
24,850.00
49,700.00
UNID.
1.00
81,105.00
81,105.00
M2
1.00
206,123.00
206,123.00
ML
1.20
136,364.00
163,636.80
M2
6.00
108,449.00
650,694.00
UNID.
2.00
247,501.00
495,002.00
UNID.
1.00
258,063.00
258,063.00
M2
25.00
24,664.00
616,600.00
ML
27.00
24,912.00
672,624.00
ML
18.00
21,559.00
388,062.00
M2
M2
3.80
3.80
63,445.00
12,931.00
241,091.00
49,137.80
ML
7.60
40,000.00
304,000.00
UNID.
GLOB
1.00
1.00
250,000.00
100,000.00
250,000.00
100,000.00
COSTO DIRECTO
AUI 18%
COSTO DIRECTO + INDIRECTO
IVA 16% SOBRE 5% UTILIDAD
GRAN TOTAL
20,369,415
3,666,495
24,035,909
162,955
24,198,865
PRESUPUESTO DE LA OBRA PARA LA CONSTRUCCION DE OBRAS EN CONCRETO PARA EL MANEJO DE LAS AGUA
SUPERFICIALES DE LOS TALUDES DE LA FACULTAD DE CIENCIAS CONTABLES Y ADMINISTRATIVAS
DE LA UNIVERSIDAD DEL CAUCA
Noviembre de
No.
DESCRIPCION
UNID.
CANT.
ML
460.00
1,080.00
M3
108.00
8,670.00
M3
14.40
29,212.50
M2
3,000.00
3,500.00
Cuneta en concreto fc=21 Mpa, seccin triangular (60 ML), abscisa K0+1.40
2.1 + 10 mts
M3
3.00
298,005.00
Cuneta en concreto fc=21 Mpa, seccin triangular (80 ML), abscisa K0+010
2.2 a k0+090
M3
2.80
298,005.00
Cuneta en concreto fc=21 Mpa, seccin triangular (40 ML), abscisa punto K0
2.3 +010 a punto 14
M3
1.12
298,005.00
Cuneta en concreto fc=21 Mpa, seccin triangular (130 ML), abscisa punto
2.4 14 a K0+420
M3
5.92
298,005.00
2.5 Zanja de coronacin en concreto fc= 21 Mpa, seccin rectangular (150 ML)
M3
11.25
298,005.00
UNID.
20.00
171,565.00
GLOB
1.00
300,000.00
KG
250.00
2,481.64
ML
80.00
70,000.00
M2
3,500.00
2,165.00
VR. UNITARIO
I PRELIMINARES
II ESTRUCTURA EN CONCRETO
IV ACERO DE REFUERZO
VI REVESTIMIENTO VEGETAL
5.1 Colocacin, siembra de prado en talud y terraplen
COSTO DIRECTO
AUI 18%
COSTO DIRECTO + INDIRECTO
IVA % SOBRE 5% UTILIDAD
PRESUPUESTO DE LA OBRA PARA LA CONSTRUCCION DE OBRAS EN CONCRETO PARA EL MANEJO DE LAS AGUA
SUPERFICIALES DE LOS TALUDES DE LA FACULTAD DE CIENCIAS CONTABLES Y ADMINISTRATIVAS
DE LA UNIVERSIDAD DEL CAUCA
Noviembre de
No.
DESCRIPCION
GRAN TOTAL
UNID.
CANT.
VR. UNITARIO
Noviembre de 2005
VR. TOTAL
496,800.00
936,360.00
420,660.00
10,500,000.00
894,015.00
834,414.00
333,765.60
1,764,189.60
3,352,556.25
3,431,300.00
300,000.00
620,410.00
5,600,000.00
7,577,500.00
37,061,970
6,671,155
43,733,125
296,496
Noviembre de 2005
VR. TOTAL
44,029,621
PRESUPUESTO OFICIAL DE LA OBRA PARA EL CERRAMIENTO EN MALLA LOTE DE POMONA - LONG. = 4.30 MTS
DE LA UNIVERSIDAD DEL CAUCA
Noviembre de 2005
No.
1
2
3
4
5
6
7
8
9
10
DESCRIPCION
Excavaciones en material comn
Concreto ciclpeo para fundacin
Concreto 21 mpa para viga de cimentacin 0.20 x 0.20
Concreto de 21 mpa para columnas 0.20 x 0.20
Muro en ladrillo prensado limpio - 2 caras
Malla eslabonada calibre 10.5 x 2 1/2" x 1.50
Alfaja en concreto 0.20 x 0.07
Puerta en tubo y malla 4.00 x 2.50
Hierro
Pintura
COSTO DIRECTO
AUI 18%
COSTO DIRECTO+ COSTO INDERCTO
IVA 16% SOBRE UTILIDAD DEL 5%
VALOR TOTAL
UNID.
M3
38.70
M3
38.70
ML
430.00
ML
172.00
M2
430.00
ML
430.00
ML
430.00
UNID.
2.00
KG
2,580.00
ML
645.00
10,790.00
17,068.00
12,456.00
15,075.00
34,336.00
33,625.00
20,347.00
1,655,000.00
2,513.00
2,175.00
VR. TOTAL
417,573.00
660,531.60
5,356,080.00
2,592,900.00
14,764,480.00
14,458,750.00
8,749,210.00
3,310,000.00
6,483,540.00
1,402,875.00
58,195,940
10,475,269
68,671,209
465,568
69,136,776
CANTIDADES Y PRESUPUESTO OFICIAL DE LA OBRA CIVIL PARA LA ADECUACION DEL GIMNASIO DEL CENTRO
DEPORTIVO UNIVERSITARIO - CDU DE LA UNIVERSIDAD DEL CAUCA
Noviembre de 2005
No.
DESCRIPCION
I
DESMONTES Y DEMOLICIONES
UNID.
CANT.
UNID.
UNID.
5.00
2.00
25,000.00
20,000.00
125,000.00
40,000.00
UNID.
1.00
17,500.00
17,500.00
UNID
1.00
30,000.00
30,000.00
UNID.
3.00
20,000.00
60,000.00
UNID.
1.00
25,000.00
25,000.00
UNID.
UNID.
UNID.
GLOB
GLOB
GLOB
1.00
2.00
2.00
1.00
1.00
1.00
8,000.00
10,000.00
10,000.00
100,000.00
180,000.00
100,000.00
8,000.00
20,000.00
20,000.00
100,000.00
180,000.00
100,000.00
M2
34.00
4,527.00
153,918.00
M2
18.00
4,534.00
81,612.00
GLOB
1.00
35,000.00
35,000.00
M2
39.00
2,758.00
107,562.00
ML
86.00
3,000.00
258,000.00
ML
85.00
1,000.00
85,000.00
GLOB
1.00
150,000.00
150,000.00
1,596,592.00
M2
81.00
26,260.00
2,127,060.00
UNID.
9.00
13,000.00
117,000.00
M2
130.00
11,734.00
1,525,420.00
ML
75.00
11,734.00
880,050.00
ML
2.00
140,000.00
280,000.00
ML
9.00
125,000.00
1,125,000.00
1.6
1.7
1.8
1.9
1.10
1.11
VR. UNITARIO
VR. TOTAL
ML
86.00
30,000.00
2,580,000.00
GLOB
1.00
98,000.00
98,000.00
8,732,530.00
M2
41.00
35,965.00
1,474,565.00
M2
130.00
40,855.00
5,311,150.00
M2
9.00
18,500.00
166,500.00
6,952,215.00
ML
23.00
25,000.00
575,000.00
ML
23.00
2,900.00
66,700.00
UNID.
4.00
104,000.00
416,000.00
UNID.
5.00
54,000.00
270,000.00
UNID.
17.00
24,850.00
422,450.00
UNID.
16.00
19,000.00
304,000.00
UNID.
11.00
41,500.00
456,500.00
2,510,650.00
UNID.
7.00
38,500.00
269,500.00
UNID.
2.00
38,500.00
77,000.00
UNID.
7.00
98,000.00
686,000.00
1,032,500.00
UNID.
UNID.
2.00
3.00
657,000.00
620,000.00
1,314,000.00
1,860,000.00
UNID.
UNID
1.00
1.00
1,580,000.00
1,950,000.00
1,580,000.00
1,950,000.00
UNID.
1.00
22,000.00
22,000.00
UNID.
UNID.
UNID.
2.00
1.00
2.00
128,000.00
291,500.00
53,900.00
256,000.00
291,500.00
107,800.00
UNID.
4.00
176,000.00
704,000.00
M2
25.00
181,500.00
4,537,500.00
12,622,800.00
UNID.
5.00
430,000.00
2,150,000.00
UNID.
2.00
342,504.00
685,008.00
UNID.
2.00
444,540.00
889,080.00
UNID.
4.00
35,000.00
140,000.00
UNID.
2.00
302,475.00
604,950.00
UNID.
7.00
7,500.00
52,500.00
4,521,538.00
M2
80.00
4,493.00
359,440.00
M2
856.00
4,864.00
4,163,584.00
M2
1,006.00
8,750.00
8,802,500.00
13,325,524.00
M2
75.00
84,000.00
6,300,000.00
M2
222.00
48,000.00
10,656,000.00
M2
55.00
84,000.00
4,620,000.00
ML
46.00
16,000.00
736,000.00
ML
63.00
4,700.00
296,100.00
22,608,100.00
M2
52.00
97,000.00
5,044,000.00
ML
2.00
28,000.00
56,000.00
M2
135.00
48,000.00
6,480,000.00
11,580,000.00
M2
440.00
26,000.00
11,440,000.00
ML
35.00
41,000.00
1,435,000.00
12,875,000.00
GLOB
1.00
1,500,000.00
1,500,000.00
UNID
GLOB
19.00
1.00
165,000.00
250,000.00
3,135,000.00
250,000.00
4,885,000.00
SUBTOTAL
XI CUBIERTA
Suministro e instalacin de Teja ajover termoacstic
trapezoidal, incluye sistema y accesorios de fijacin de
11.1 fbrica
Suministro e instalacin de caballetes ajover , incluye
11.2 accesorios de fijacin de fbrica
SUBTOTAL
XII VARIOS
Suministro e instalacin de mdulo de oficina abierta
12.1 segn diseo
Suministro e instalacin de espejos, dimensiones 1.60 x
12.2 2.40
12.3 Aseo general
SUBTOTAL
COSTO DIRECTO
AUI 18%
COSTO DIRECTO + INDIRECTO
IVA 16% SOBRE 5% UTILIDAD
GRAN TOTAL
103,242,449
18,583,641
121,826,090
825,940
122,652,029
DESCRIPCION
UNID.
CANT.
ML
M2
31.00
20.00
25,000.00
35,000.00
775,000.00
700,000.00
1,475,000.00
M2
574.00
10,501.00
6,027,574.00
M2
339.00
15,700.00
5,322,300.00
ML
163.00
4,200.00
684,600.00
12,034,474.00
M2
577.00
4,493.00
2,592,461.00
M2
M2
339.00
577.00
8,250.00
4,372.00
2,796,750.00
2,522,644.00
7,911,855.00
M2
85.00
26,000.00
2,210,000.00
ML
18.00
94,920.00
1,708,560.00
ML
67.00
41,640.00
2,789,880.00
6,708,440.00
UNID.
UNID.
ML
UNID.
2.00
4.00
260.00
1.00
295,000.00
43,500.00
17,800.00
545,000.00
590,000.00
174,000.00
4,628,000.00
545,000.00
ML
300.00
36,000.00
10,800,000.00
16,737,000.00
UNID.
6.00
1,500,000.00
9,000,000.00
UNID.
21.00
160,000.00
3,360,000.00
12,360,000.00
I MAMPOSTERIA
1.1 Construccin de alfaga en tabln
1.2 Piso primario en corredores espesor = 0.10 mts
SUBTOTAL
II REPELLOS
mortero
RED SANITARIA
VR. TOTAL
1:3
SUBTOTAL
VII INSTALACIONES HIDROSANITARIAS
VR. UNITARIO
UND
1.00
346,850.00
346,850.00
346,850.00
ML
18.00
136,364.00
2,454,552.00
ML
3.00
300,000.00
900,000.00
UNID.
3.00
170,000.00
510,000.00
3,864,552.00
M2
240.00
12,495.00
2,998,800.00
M2
240.00
48,000.00
11,520,000.00
ML
130.00
11,000.00
1,430,000.00
15,948,800.00
M2
21.00
40,855.00
857,955.00
UNID.
22.00
7,173.00
157,806.00
1,015,761.00
M2
70.00
24,000.00
1,680,000.00
1,680,000.00
M2
5.00
48,000.00
240,000.00
240,000.00
GLOB
1.00
100,000.00
100,000.00
100,000.00
SUBTOTAL
IX PISOS
AUI 18%
COSTO DIRECTO + INDIRECTO
IVA 16% SOBRE 5% UTILIDAD
GRAN TOTAL
80,422,732
14,476,092
94,898,824
643,382
95,542,206