Professional Documents
Culture Documents
MAT076
MAT006
MAT020
MAT303
MAT021
MAT022
MAT077
ITE102
MOB014
EQU002
ITE005
MAT163
MAT020
MAT018
MAT019
MOB010
EQU011
ITE001
MOB003
MOB011
EQU002
ITE1000
ITE031
ITE072
MOB018
M2
Un
2.000
M3
Un
Un
Lb
Kg
Un
M3
Da
0.100
7.500
1.300
0.500
0.300
4.000
0.050
1.000
%MO
M2
Lb
Un
Ml
Ml
0.150
Da
1.000
Da
M2
Da
%MO
%MO
m3
M3
1.000
Ml
Da
1.000
1.000
%MO
%MO
Un
0.050
0.100
0.020
0.020
0.010
0.030
1.000
0.100
0.100
MOB011
EQU002
Acarreo horizontal
Herramienta menor (% mano obra)
Tapa en concreto reforzado de 3.000
psi par cmara de inspeccin d = 0,60
m, incluye aro base y aro tapa
MAT174
Un
1.000
ITE101
ITE107
MOB015
M3
Kg
Da
0.060
4.300
1.000
%MO
M3
0.150
Da
1.000
ITE117
EQU002
ITE048
MOB005
MOB011
EQU002
ITE063
MOB003
MOB011
EQU002
EQU010
ITE1001
ITE101
MAT001
MAT003
MAT004
MAT013
MOB013
EQU002
EQU003
ITE104
MAT370
ITE101
ITE1002
ITE200
MAT005
ITE101
ITE108
MAT017
MAT018
MAT021
MAT034
MAT091
MOB014
EQU002
EQU007
ITE158
MAT005
Acarreo horizontal
Herramienta menor (% mano obra)
Retiro de escombros
Ayudante (jornal + prestaciones)
Acarreo horizontal
Herramienta menor (% mano obra)
Volqueta 5 m3
Niples pasamuros 1 1/2" L= 0,30m.
Niples pasamuros 11/2" L= 0,30m.
oficial (jornal+prestaciones)
herramienta menor (% mano obra)
Concreto de 3.000 psi (produccin)
Cemento gris saco por 50 kg, incluye
cargue, descargue y transporte
Arena
Gravilla de ro
Agua
Cuadrilla C 1 Of + 7 Ay (jornal +
prestaciones)
Herramienta menor (% mano obra)
Concretadora gasolina +B14 de 1 o 1 1/2
sacos
Concreto
de
3.000
psi
impermeabilizado (produccin)
Impermeabilizante plastocrete DM o
similar
Concreto de 3.000 psi (produccin)
Reja para captacion de 0.20 x0,30 cm
con varillas de 1cm en ngulo de 1"
x1",con anticorrosivo
Acero Fy= 60,000 psi
Soldadura para hierro estructural
Pintura anticorrosiva
Concreto de 3,000 psi (produccin)
Cuadrilla E 1of + 1ay (jornal + prestacs)
Herramienta menor (% mano obra)
Concreto ciclpeo (produccin)
Piedra media zonga
Concreto de 3.000 psi (produccin)
Formaleta placa (bsico)
Tabla para formaleta de 1" x 10" x 2,9 m
Cuartn de sajo 2" x 4" x 2,9 m
Puntilla (promedio)
ACPM
Varilln de sajo
Cuadrilla D 2 Of + 4 Ay (jornal +
prestaciones)
Herramienta menor (% mano obra)
Taco metlico de 3,50 a 4,00 m
Enrocados de fondo y pared con
mortero 1:3
Piedra media zonga
%MO
%MO
M3
Da
%MO
%MO
Hr
un
un
da
%MO
M3
Sc
0.050
0.100
1.000
0.500
0.100
8.000
1.00
0.20
0.10
7.000
M3
M3
Lt
Da
0.560
0.840
180.000
1.000
%MO
Da
0.100
1.000
M3
Kg
1.750
M3
un
1.000
kg
kg
gl
m3
da
1.20
0.50
0.13
0.02
0.32
%MO
M3
M3
M3
M2
Ml
0.10
0.400
0.600
4.000
Ml
Lb
Gl
Ml
Da
7.000
1.000
0.500
10.000
1.000
%MO
Hr
M2
0.100
4.000
M3
0.250
ITE105
MOB017
EQU001
EQU002
ITE107
MAT016
MAT022
MOB015
EQU002
ITE609
MAT103
MAT369
MAT276
MAT277
MOB015
EQU002
ITE513
MAT417
MOB015
ITE025
ITE072
MOB018
MOB011
EQU002
ITE037
MAT026
MAT027
MAT028
MOB006
MOB018
MOB011
EQU002
EQU005
ITE052
M3
Da
0.050
1.000
%MO
%MO
Kg
Kg
Kg
Da
0.170
0.170
%MO
un
0.100
un
1.00
da
%MO
Ml
0.10
0.10
Ml
%Tub
1.000
0.400
Gm
Gl/4
Da
10.000
0.020
1.000
%MO
Ml
Ml
0.100
Da
1.000
1.000
0.025
1.000
1.000
M3
Ml
Da
1.000
1.000
Acarreo horizontal
Herramienta menor (% mano obra)
Excavacin en roca
Dinamita indugel plus
Fulminante
Cordn detonante de 12 Gm
Cuadrilla B 1 Min + 2 Ay (jornal +
prestaciones)
Cuadrilla H 4 Ay (jornal + prestaciones)
%MO
%MO
M3
Kg
Un
Ml
Da
0.050
0.100
Da
1.000
Acarreo horizontal
Herramienta menor (% mano obra)
Compresor 185 pies3 CFM de 2 martillos,
incluye 2 operarios y combustible
%MO
%MO
Hr
0.050
0.100
1.000
M2
0.500
4.000
3.000
1.000
MAT006
MOB003
MOB005
MOB011
EQU002
EQU012
ITE1003
ITE1004
ITE1005
ITE1005
ITE1006
ITE1007
ITE1008
ITE1009
ITE1010
M3
Da
Da
0.100
1.000
1.000
%MO
%MO
Da
un
un
da
%MO
un
un
da
%MO
un
un
da
%MO
ml
0.050
0.150
1.000
ml
da
1.050
0.040
%MO
glb
un
0.040
1.000
un
da
%MO
glb
un
un
da
%MO
glb
ml
1.000
0.048
0.100
1.000
ml
da
1.050
0.030
%MO
ml
0.040
ml
da
1.050
0.030
%MO
ml
ml
da
0.040
%MO
glb
0.040
1.000
1.000
0.200
0.100
1.000
0.100
0.100
1.000
0.100
0.100
1.000
0.025
0.100
1.000
1.050
0.040
ITE506
ITE508
MAT082
MAT085
MAT276
MAT277
ITE105
MOB002
EQU002
ITE1010
ITE1011
ITE1012
ITE1013
ITE1014
ITE077
MOB018
MOB011
EQU002
ITE214
MAT023
Ml
Ml
%Tub
Gm
Gl/4
M3
Da
%MO
Ml
Ml
%Tub
Gm
Gl/4
M3
Da
%MO
un
un
da
%MO
un
un
da
%MO
un
ml
ml
lb
ml
1.000
0.250
8.000
0.010
0.004
1.000
0.100
m3
m3
m2
kg
da
0.075
0.050
0.700
1.000
0.667
%MO
un
un
da
%MO
un
un
da
%MO
M2
Da
0.100
Acarreo horizontal
Herramienta menor (% mano obra)
Sobre cimiento h = 0,20 m revoque
impermeabilizado 2 caras
Ladrillo tolete comn
%MO
%MO
Ml
0.100
0.100
Un
10.000
1.000
0.250
8.000
0.010
0.004
1.000
0.100
1.000
0.100
0.100
1.000
0.100
0.100
4.200
1.500
1.000
4.000
1.000
0.035
0.100
1.000
0.100
0.100
1.000
MAT013
ITE203
MOB015
EQU002
ITE528
MAT211
MAT022
MOB002
Agua
Mortero
1:3
impermeabilizado
(produccin)
Cuadrilla E 1 Of + 1 Ay (jornal +
prestaciones)
Herramienta menor (% mano obra)
Cinta PVC V - 15
Cinta PVC V - 15
Alambre negro calibre 18 - 19
Oficial (jornal + prestaciones)
Valvula de purga 1 1/2"
valvula de purga 11/2"
oficial (jornal+prestaciones)
herramienta menor (% mano obra)
Suministro
e
instalacin
planta
compacta
Niples pasamuros 3" L= 0,30m.
Niples pasamuros 3" L= 0,30m.
oficial (jornal+prestaciones)
herramienta menor (% mano obra)
Tuberia 3" PVC SANITARIA para
recoger agua rejilla
Tubera PVC sanitaria de 3"
Accesorios PVC agua lluvia (% tubera)
Soldadura PVC liquida
Cuadrilla E 1 of + 1 ay (jornal +
prestaciones)
Herramienta menor (% mano obra)
Reja para captacion de 0.80 x0,20 cm
con varillas de 3/8" en ngulo de 1"
x1",con anticorrosivo
Acero Fy= 60,000 psi
Soldadura para hierro estructural
Pintura anticorrosiva
Concreto de 3,000 psi (produccin)
Cuadrilla E 1of + 1ay (jornal + prestacs)
Herramienta menor (% mano obra)
Camara de quiebre de presion
Angulo de 1" x 1" x 1/8"
Tabla para formaleta de 3.00 x 0.25 x
0.025 m
Listn sajo
Puntilla (promedio)
Concreto de 3,000 psi (produccin)
Acero Fy = 60,000 psi
Cuadrilla E 1 of + 1 ay (jornal +
prestaciones)
Herramienta menor (% mano obra)
Cmaras de entrada y salida
Angulo de 1" x 1" x 1/8"
Listn sajo
Puntilla (promedio)
Lt
M3
10.000
0.060
Da
1.000
%MO
Ml
Ml
Kg
Da
un
un
da
%MO
un
0.100
1.000
0.040
1.000
1.000
0.100
0.100
un
un
da
%MO
ml
1.000
0.200
0.100
ml
%tub
1.030
0.500
gl/4
da
0.025
0.067
%MO
un
0.100
kg
kg
gl
m3
da
2.500
0.700
0.125
0.020
0.350
%MO
un
ml
ml
0.100
ml
lb
m3
kg
da
1.500
1.000
0.230
2.300
0.700
%MO
un
ml
ml
lb
0.900
4.200
3.000
4.200
1.500
1.000
ITE303
MAT112
MOB015
EQU002
EQU006
ITE508
MOB002
EQU002
ITE508
MOB002
EQU002
ml
4.000
m3
m3
m2
kg
da
0.075
0.050
0.700
1.000
0.667
%MO
M2
Gl
Da
0.100
%MO
%MO
un
un
da
%MO
un
ml
ml
0.100
0.050
ml
lb
m3
kg
da
1.500
1.000
0.230
2.300
0.700
%MO
ml
0.900
ml
da
1.050
0.040
%MO
glb
un
un
da
%MO
Ml
0.040
1.000
Ml
1.000
Da
%MO
Ml
0.040
0.100
Ml
1.000
Da
%MO
0.040
0.100
0.060
1.000
1.000
0.050
0.100
4.200
3.000
1.000
0.040
0.100
ITE508
MOB002
EQU002
ITE508
MOB002
EQU002
Ml
Ml
Da
%MO
Ml
1.000
0.040
0.100
Ml
1.000
Da
%MO
0.040
0.100
85,463.00
2,526.00
0.00
5,052.00
8,000.00
2,486.00
2,817.00
2,780.00
3,300.00
4,752.00
235,405.00
204,804.00
30.00
0.00
0.00
0.00
0.00
0.00
3.00
(10.00)
1,040.00
18,645.00
3,662.10
1,390.00
990.00
19,008.00
12,123.36
20,480.40
20,480.40
859.00
2,250.00
2,486.00
1,862.00
1,074.00
0.00
3,072.06
0.00
3.00
3.00
3.00
45.00
51.21
19.18
33.19
200,080.00
(340.00)
588.47
41,330.00
778.00
25,931.00
648.28
648.28
230,000.00
13,164.00
(340.00)
121.56
(40.00)
0.00
0.00
648.28
64.83
64.83
1,236.00
103,724.00
0.00
(10.00)
1,236.00
10,372.40
10,372.40
10,372.40
275,523.00
0.00
0.00
518.62
1,037.24
200,700.00
0.00
200,700.00
252,599.00
3,474.00
76,471.00
5.00
0.00
(2.00)
15,913.74
14,938.20
38,235.50
38,235.50
9,856.00
0.00
5,735.33
154,264.00
(18.00)
8,570.22
8,570.22
8,570.22
18,570.00
25,931.00
1,994.69
1,994.69
67,280.00
57982
48,290.80
44,051.90
8,810.00
252,599.00
18,000.00
0.00
0.00
(13.00)
0.00
0.00
(35.00)
428.51
857.02
1,994.69
997.35
199.47
15,378.29
48,291.00
8,810.00
881.00
3.00
129,780.00
39,900.00
40,900.00
5.60
232,057.00
3.00
3.00
3.00
(4.54)
23,014.32
35,386.68
1,038.24
51,113.88
51,113.88
32,480.00
0.00
(4.54)
5,111.39
7,154.19
4,595.00
3.00
8,282.49
252,599.00
45,272.41
0.00
252,599.00
260,881.00
3,474.00
10,925.00
34,500.00
234,204.40
76,471.00
4,168.80
5,462.50
4,312.50
4,684.09
24,470.72
21,738.00
167,559.00
40,000.00
252,599.00
50,834.00
2,155.00
2,173.80
0.00
0.00
16,000.00
151,559.40
3.00
8,878.60
1,862.00
2,780.00
5,648.00
1,060.00
204,804.00
3.00
0.00
0.00
3.00
(20.00)
13,425.02
2,780.00
2,824.00
10,918.00
10,240.20
10,240.20
186.00
36,153.00
0.00
0.00
1,024.02
744.00
40,000.00
25.00
12,500.00
212,925.00
102,402.00
5.00
(11.00)
11,178.56
9,309.27
9,309.27
9,309.27
3,474.00
2,696.00
3,300.00
76,471.00
0.00
0.00
1,582.58
1,582.58
509.81
46,846.00
5.00
0.00
(150.00)
0.00
42,000.00
2,830.80
82.50
509.81
50.98
42,000.00
44,051.90
4,405.00
15,051.00
4,405.00
441.00
5,500.00
5,665.00
3.00
0.00
5,665.00
2,266.00
48.00
49,400.00
76,471.00
3.00
3.00
(15.00)
494.40
1,017.64
5,098.07
5,098.07
104,721.00
96,700.00
0.00
509.81
5.00
101,535.00
76,471.00
(24.00)
3,186.29
1,236.00
103,724.00
0.00
(13.00)
1,236.00
7,978.77
7,978.77
7,978.77
40,185.00
8,881.00
520.00
1,215.00
102,402.00
0.00
0.00
0.00
0.00
0.00
(6.00)
4,440.50
2,080.00
3,645.00
17,067.00
103,724.00
(20.00)
5,186.20
5,186.20
17,067.00
69,600.00
0.00
0.00
(12.00)
259.31
1,706.70
5,800.00
10,412.00
6,452.00
398.94
797.88
8,000.00
25,931.00
154,264.00
30.00
(42.00)
(42.00)
1,040.00
617.40
3,672.95
3,672.95
3,672.95
32,480.00
61,441.00
51,750.00
44,051.90
8,810.00
42,796.00
37,950.00
44,051.90
4,405.00
49,121.00
44,275.00
44,051.90
4,405.00
16,299.00
0.00
0.00
(84.00)
183.65
550.94
386.67
51,750.00
8,810.00
881.00
37,950.00
4,405.00
441.00
44,275.00
4,405.00
441.00
12,000.00
76,471.00
12,600.00
3,059.00
3,059.00
517.50
12,245.00
122.00
518.00
9,800.00
44,051.90
2,097.71
138.00
5,489.00
4,140.00
44,051.90
1,101.00
138.00
62,944.00
9,800.00
2,097.71
209.77
138.00
57684
76,471.00
60,568.20
2,294.13
2,038.00
53,656.00
4,140.00
1,101.00
110.00
138.00
81.52
49082
76,471.00
51,536.10
2,038.00
2,038.00
37,595.00
32621
67,930.50
82.00
2,717.00
517.50
34,251.60
2,717.22
108.68
517.50
11,505.00
5,983.00
6,282.15
48.00
49,400.00
212,925.00
50,540.00
1,684.67
7,021.00
2,567.00
2,695.35
48.00
49,400.00
212,925.00
50,540.00
1,684.67
172,714.00
193775
38,306.00
3,831.00
522,346.00
595125
44,051.90
4,405.00
118,803.07
1,550.20
842.95
2,760.00
1,840.00
5.00
0.00
5.00
5.00
3.00
(30.00)
0.00
6,282.15
1,570.54
403.20
518.70
877.25
1,684.67
168.47
5.00
0.00
5.00
5.00
3.00
(30.00)
0.00
2,695.35
673.84
403.20
518.70
877.25
1,684.67
168.47
168,500.00
3,831.00
383.00
517,500.00
4,405.00
441.00
6,510.84
1,264.43
2,760.00
7,360.00
235,405.00
252,599.00
24,725.00
3,474.00
67,931.00
17,655.38
12,629.95
17,307.50
3,474.00
45,309.98
45,310.00
9,171.00
8596.25
44,051.90
1,542.00
522,346.00
595125
44,051.90
4,405.00
2,092.00
103,724.00
4,531.00
7,475.00
1,542.00
154.00
517500
4405
441
(59.50)
1,743.26
1,743.26
1,743.26
27,275.00
0.00
0.00
174.33
174.33
270.00
3.00
2,781.00
5.60
271,701.00
0.00
3.00
56.00
16,791.12
76,471.00
(11.00)
6,951.91
6,951.91
21,253.00
16,363.00
3,300.00
50,540.00
285,625.98
280,779.98
44,051.90
4,405.00
26,000,000.00
79,059.00
69,368.00
44,051.90
8,810.38
32,650.56
17,377.65
15,564.00
55,637.00
76,471.00
4,551.00
51,484.00
3,474.00
10,925.00
34,500.00
234,204.40
76,471.00
23,776.00
111,124.00
1,348.00
1,600.00
733.00
2,400.00
252,599.00
3,474.00
76,471.00
3,580.00
124,409.00
1,550.20
842.95
2,760.00
0.00
1.00
0.00
(11.00)
695.19
16,526.63
132.00
4,594.55
280,779.98
4,405.00
441.00
69368
8810.38
881.038
17899
7782
1391
5124
455
8685
7648
4313
4684
23776
2378
5662
4800
1100
2400
58098
7990
53530
3222
6511
1264
2760
1,840.00
7360
17565
12630
17308
3474
234,204.40
252,599.00
24,725.00
3,474.00
76,471.00
45,310.00
10,417.00
50,950.00
76,471.00
6,319.92
6,319.92
275,492.70
273,069.80
44,051.90
2,203.00
111,124.00
1,348.00
1,600.00
51006
4531
3.00
(12.10)
0.00
0.00
3,148.71
6,319.92
631.99
316.00
273070
2203
220
5662
4800
1100
2400
46841
5750
733.00
2,400.00
203,656.00
2,500.00
76,471.00
41349
3222
3,580.00
141,044.00
137345
130,804.45
76,471.00
3059
122
518
3,059.00
517.50
17,478.00
15,249.00
50,659.80
2,026.00
2,212.00
15249
2026
203
2,045.08
5.00
44,052.00
58.74
5,295.00
(30.00)
0.00
4,981.04
5.00
44,052.00
58.74
(30.00)
0.00
2,147.33
58.74
5.87
5,230.09
58.74
5.87
6,736.00
6,353.32
44,052.00
58.74
9,910.00
5.00
(30.00)
0.00
6,670.99
58.74
5.87
9,376.28
5.00
9,845.09
44,052.00
58.74
(30.00)
0.00
58.74
5.87
ITEM
DESCRIPCION
UND
CANTD
1.1
1.2
1.3
PRELIMINARES
Campamento Almacen
Localizacion Trazado y Replanteo
Descapote y limpieza
m2
ml
m2
8.0
1.0
1.0
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.10
2.11
2.12
2.13
2.14
2.15
2.16
2.17
VR UNIT
VR TOTAL
VR TOTAL
7,842,461
85,463
859
778
683,704
859
778
230,000
13,164
9,856
18,570
61,441
252,599
230,000
78,984
29,568
37,140
184,323
505,198
260,881
260,881
45,272
50,834
36,153
3,474
46,846
78,264
1,460,934
45,272
50,834
72,306
819,864
46,846
15,051
2,092
27,275
118,803
60,204
16,736
218,200
118,803
4,053,476
5,786,083
3,1
3,2
3,3
3,4
3,5
4
4,1
4,2
4,3
4,4
4,5
4,6
4,7
m3
m3
m3
m3
73.00
10.00
3.00
52.00
10,412
13,164
40,185
9,856
760,076
131,640
120,555
512,512
ml
430.00
9,910
4,261,300
m3
m3
m2
m3
m3
m3
m2
22.00
6.00
12.00
3.60
6.70
1.20
15.00
10,412
9,856
6,452
260,881
260,881
252,599
50,834
229,064
59,136
77,424
939,172
1,747,903
303,119
762,510
8,643,188
CAP
ITEM
DESCRIPCION
UND
CANTD
4,8
4,9
4,10
4,11
4,12
4,13
kg
UN
UN
UN
ML
ML
824.00
3.00
2.00
2.00
3.00
10.00
3,474
61,441
522,346
118,803
15,051
15,051
2,862,576
184,323
1,044,692
237,606
45,153
150,510
m3
M3
M3
300.00
52.00
213.00
10,412
13,164
9,856
3,123,600
684,528
2,099,328
m3
2.00
252,599
505,198
ml
un
UN
m2
m2
1760.00
1.00
1
0.8
0.4
5,295
522,346
118,803
2,092
27,275
9,319,200
522,346
118,803
1,674
10,910
m3
un
un
ml
0.30
1.00
30
1200
260,881
111,124
9,171
78,264
111,124
275,130
2,212
2,654,400
5
5,1
5,2
5,3
5,4
5,5
5,7
5,8
5,9
5,10
5,11
5,12
7,17
7,18
RED DE DISTRIBUCION
Excavacin en material comn
Excavacin en conglomerado seco de 0 - 2 m
Lleno con material del sitio
Concreto de 3,000 psi (produccin) para anclaje de
accesorios
Suministro/Instalacin Tubera Polietileno PE 100 PN
12,5 de 32 m.m.
Valvula reductora de presion 1"
Caja para valvulas 0,5 x 0,5
Demolicion Revoque muros tanque
Revoque impermeabilizado muro tanque
Concreto reforzado impermeabilizante de 3000 psi
para losa
Camara de quiebre de presion
Valvula 1/2" Bola
Suministro/Instalacin Tubera Polietileno PE 100 PN
12,5 de 20 m.m.
VR TOTAL
COSTO DIRECTO
TRANSPORTE
AIU
ACCESORIOS TUBERA
COSTO TOTAL PRESUPUESTO
VR TOTAL
19,504,505
26,000,000
PLANTA DE TRATAMIENTO
8,1
SON:
VR UNIT
gl
30%
30%
3%
26,000,000
26,000,000
71,829,713
21,548,914
21,548,914
2,154,891
117,082,432