Professional Documents
Culture Documents
1.1
1.1.1
PRELIMINARES
Valla Informativa General del Proyecto (GL)
Herramienta
Diseo e Instalacin
1.1.3
1.2
1.2.1
1.3.1
1.4.1
DD
DD
1.4
GL
m2
LOCALIZACIN Y REPLANTEO
Mano de obra
HERRAMIENTA MENOR
1.3.2
GL
GL
ROCERIA Y LIMPIEZA
Herramienta
Mano de obra
1.3
GL
GL
DD
DD
DD
m3
m2
Un
m2
LB
gl
1.5
Un
Un
JORNA
PESOS
gl
m
m2
LB
GL
GL
CAPITULO 2 - DEMOLICIONES
2.1
2.2
GL
HH
HH
2.1
GL
HH
Demolicin/Transporte de escombro m3
Herramienta
Demolicion manual
Transporte de escombros
GL
m3
m3
CAPITULO 3 - SOBREACARREOS
3.1
GL
m3
m3-km
3.2
GL
m3
CAPITULO 4 - EXCAVACIONES
4.1.1.1
4.1.1.2
4.1.2.1
GL
m3
GL
m3
4.1.3.2
GL
m3
4.1.3.1
GL
m3
4.1.2.2
GL
m3
GL
m3
5.1
HH
ML
ML
Lb
ML
CAPITULO 6 - ALCANTARILLADOS
6.2
6.2.3
6.2.5
6.2.7
m
m
GL
6.2.11
m
m
GL
6.2.9
m
m
GL
m
m
GL
m
m
GL
6.2.13
6.2.15
6.2.17
m
m
GL
m
m
GL
6.2.19
m
m
GL
6.2.19
m
m
GL
6.2.18
m
m
GL
m
m
GL
localizacion y replanteo
Tubera PVC corrugada 8"
Excavacin en conglomerado
lleno con material del sitio
Entibado por metro lineal
Arena de encamado de tuberia
Retiro de material sobrante
Corte con disco mecnico
Demolicin pavimento
Reposicin de subase
Puente provisional
Camara de inspeccion
Reposicin pavimento rgido
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
m3
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
m3
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
m3
6.2.11
localizacion y replanteo
Tubera PVC corrugada 16"
Excavacin en conglomerado
lleno con material del sitio
Entibado por metro lineal
Arena de encamado de tuberia
Retiro de material sobrante
Corte con disco mecnico
Demolicin pavimento
Reposicin de subase
Puente provisional
Camara de inspeccion
Reposicin pavimento rgido
6.2.11
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
m3
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
m3
localizacion y replanteo
Tubera PVC corrugada 18"
Excavacin en conglomerado
lleno con material del sitio
Entibado por metro lineal
Arena de encamado de tuberia
Retiro de material sobrante
Corte con disco mecnico
Demolicin pavimento
Reposicin de subase
Puente provisional
Camara de inspeccion
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
6.2.15
6.2.17
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
m3
6.2.18
m3
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
m3
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
m3
6.2.19
6.5
6.5
6.6.1
m
un
GL
GL
CAMARAS DE INSPECCIN
Cuerpo de cmara d=1.20 m (h= 2 m)
Acero de refuerzo
Concreto simple 3000 psi
Acarreo de material
Mano de obra
Formaleta para cmara
6.6.5
m3
m3
GL
GL
6.6
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
m3
Kg
m3
m3
hh
dia
6.7
6.7.1
TAPAS ALCANTARILLADO
Tapa en HF (un)
Acero de refuerzo
Concreto simple 3000 psi
Mano de obra
Tapa H.F. con aro
6.7.3
m3
m3
GL
GL
Kg
m3
hh
ud
Kg
m3
hh
m
un
un
m3
8.2
HH
GL
m3
m3
HH
GL
10.2
10.4
m3
m3
HH
GL
m3
m3
GL
GL
Bases para Pavimentos Vehiculares en Material granular triturado tipo Invas (m3)
Material granular triturado
Vibrocompactador tipo canguro
Mano de obra
m3
GL
GL
PAVIMENTOS EN FRANJAS
Pavimentos de franjas Concreto Producido en Obra Clase I (280 Mpa) (m3)
Antisol
Concreto simple 3000 psi
Mano de obra
12.4
12.4.1
CORTES MECANIZADOS
Corte mecanizado de Pavimentos de Concreto Hidrulico (Prof 0.10 m.) (m)
Cortadora
Mano de obra instalacin
12.6
12.6.2
kg
m3
DD
m
GL
12.8
12.8.3
m3
m2
hh
GL
m3
m3
m3
%
GL
m
m3
13.5.2
m
Un
Un
KG
m2
KGF
m2
LB
GL
GL
m
Un
KGF
Bulto
GL
GL
13.5.3
Paddies con postes en concreto, malla eslabonada calb 10 y Piedra tipo gavion (m)
Exc.Man mat com Hinca paral d<.31m
Poste en concreto prefabricado 10 x 10 cm de Long 2 m
Malla eslabonada calibre 10
Alambre de pua
Piedra tipo gavion
Alambre Galvanizado C14
Mano de Obra
Acarreo de material
13.5.4
13.17.3
13.21.1
GL
m
m3
da
%
kg
un
ALIVIADEROS
Aliviadero tipo vertedero lateral < 2.0 m de largo (un)
Concreto simple 3000 psi (incluye acarreo y mano de obra)
Afirmado compactado (incluye acarreo y mano de obra)
Acero de refuerzo 60000 psi (incluye mano de obra)
Formaleta
Acarreo de escombros
Excavacion conglomerado
13.21.2
m
m
hh
gl
gl
Pilotines en concreto. Dimetro 0.350 m segn diseo. Incluye concreto f'c = 21 Mpa, perforacin y acero de refuerzo profund
Herramientas
Excavacin mecnica
Concreto 3000 PSI, incluida viga cabezal
Vibrador
Desperdicio
Acero de Refuerzo
Mano de obra (ncluye acarreo de material)
13.21
m
Un
m2
m
m3
KGF
GL
GL
m3
m3
Kg
gl
gl
m3
m3
m3
13.21.3
13.22
Kg
gl
gl
m3
m3
m3
Kg
gl
gl
m3
m2
m3
m3
Kg
gl
gl
m2
m3
m3
m3
gl
gl
gl
kg
m2
m3
m3
kg
gl
m2
Excavacion en conglomerado
Concreto 3000 PSI
Acero de refuerzo 60000 psi
Formaleta
m3
m3
kg
gl
TAPA CANAL
Concreto 3000 PSI
Acero de refuerzo 60000 psi
Formaleta
13.24
13.17
13.17.1
SERVIDUMBRES
CONCRETO
SUMINISTRO E INSTALACION CONCRETO POBRE EN SOLADO DE LIMPIEZA (m3)
Herramientas
Concreto 2000 PSI
Mano de obra
2.3
GL
m3
m3
13.17.2
Kg
m3
m3
da
m3
GL
m3
da
%
gl
m3
13.17.4
13.17.4
GL
m3
m3
m3
da
%
gl
m3
13.17.5
GL
m3
m3
m3
da
%
gl
m3
Kg
Kg
gl
%
gl
ITEM
Localizacin y replanteo
Excavacin para pilotes
Pilotines en concreto. Dimetro 0.350 m. Incluye concreto f'c = 21 Mpa, perforacin y refuerzo
Solados en concreto pobre e = 0.050 m
Concreto viga cabezal f'c = 21 Mpa
Acero de refuerzo
Estructura metlica para viaducto. Incluye silletas, acabado con base epxica y esmalte epxico
Tubo en polietileno 2 insegn diseno. Incluye abrazaderas de fijacin
Lmina perimetral de proteccin tubera, espesor de 1.2 mm galvanizada y pintada **
Retiro de sobrantes
UN
M2
M3
M3
M3
M3
KGF
KGF
ML
M
M3
ITEM
Localizacin y replanteo
Excavacin para pilotes
Pilotines en concreto. Dimetro 0.350 m. Incluye concreto f'c = 21 Mpa, perforacin y refuerzo
Solados en concreto pobre e = 0.050 m
Concreto viga cabezal f'c = 21 Mpa
Acero de refuerzo
Estructura metlica para viaducto. Incluye silletas, acabado con base epxica y esmalte epxico
Tubo en polietileno 2 insegn diseno. Incluye abrazaderas de fijacin
Lmina perimetral de proteccin tubera, espesor de 1.2 mm galvanizada y pintada **
Retiro de sobrantes
UN
M2
M3
M3
M3
M3
KGF
KGF
ML
M
M3
6.2.31
6.2.32
m
m
m
GL
6.2.33
m
m
m
GL
m
m
m
GL
6.2.34
6.2.35
m
m
m
GL
6.2.40
m
m
m
GL
6.2.37
m
m
m
GL
6.2.36
m
m
m
GL
m
m
m
GL
m
m
m
GL
m
ud
m3
m3
m3
m
GL
m
ud
m3
m3
m3
m
GL
m
ud
m3
m3
m3
m
GL
m
ud
m3
m3
m3
m
GL
m
ud
m3
m3
m3
m
GL
m
ud
m3
m3
m3
m
GL
m
ud
m3
m3
m3
m
GL
m
ud
m3
m3
m3
m
GL
m
ud
m3
m3
m3
m
GL
m
ud
m
m3
m3
m3
GL
m
ud
m
m3
m3
m3
GL
m
ud
ud
m
m3
m3
m3
GL
m
ud
m
m3
m3
m3
GL
m
ud
m
m3
m3
m3
GL
m
ud
m
m3
m3
m3
GL
m
ud
m
m3
m3
m3
GL
m
ud
m
m3
m3
m3
GL
m
ud
ud
m
m
m
gl
m
m3
m3
m3
m3
m
ud
ud
m
m
m
gl
m
m3
m3
m3
m3
m
ud
ud
m
m
m
gl
m
m3
m3
m3
m3
Vlvula de 3"
Accesorios
Tefln
Mano de obra instalacin
ud
ud
ud
hh
ud
ud
ud
hh
ud
ud
ud
ud
GL
ud
ud
ud
ud
GL
ud
ud
ud
ud
GL
ud
ud
ud
GL
ud
ud
ud
ud
GL
ud
ud
ud
ud
GL
ud
ud
ud
ud
GL
ud
ud
ud
ud
GL
ud
ud
ud
ud
GL
ud
Accesorios
Mano de obra instalacin
ud
hh
m3
kg
gl
GL
Membrana Impermeable
Membrana
Marco metalico
Acarreo material hasta el sitio
Mano de obra instalacin
m2
gl
gl
GL
gl
gl
GL
m2
gl
gl
GL
9.1.17
GL
m
ud
ud
m
HH
9.1.2
ml
ml
ml
ml
ml
ml
ud
m
ud
ud
ud
ud
GL
Macromedidor 8"
Macromedidor de hf 8"
Valvulas 8"
Accesorios
Camaras de inspeccion
Mano de obra instalacin
ud
ud
gl
gl
gl
Macromedidor 6"
Macromedidor de hf 6"
Valvulas 6"
Accesorios
Mano de obra instalacin
ud
ud
gl
gl
Macromedidor 4"
Macromedidor de hf 4"
Valvulas 4"
Accesorios
Camaras de inspeccion
Mano de obra instalacin
Macromedidor 3"
ud
ud
gl
gl
gl
Macromedidor de hf 3"
Valvulas Mariposa pvc 3"
Camaras de inspeccion
Accesorios
Mano de obra instalacin
ud
ud
gl
gl
gl
Macromedidor 2"
Macromedidor de hf 2"
Valvulas Mariposa pvc 2 "
Accesorios
Camaras de inspeccion
Mano de obra instalacin
ud
ud
gl
gl
gl
ud
GL
GL
ud
ud
GL
GL
HH
ud
ud
GL
GL
HH
ud
ud
ud
ud
GL
GL
HH
ud
ud
ud
ud
GL
GL
HH
ud
ud
ud
ud
GL
gl
HH
ud
ud
ud
ud
GL
gl
HH
ud
ud
ud
ud
GL
GL
Mano de obra
HH
ud
ud
ud
ud
GL
GL
HH
m3
kg
m
ud
ud
gl
Desarenador 12.5 m3
concreto 3000 psi
Acero de refuerzo
m3
kg
m
ud
ud
gl
Desarenador 20 m3
concreto 3000 psi
Acero de refuerzo
Desarenador 26 m3
m3
kg
m
ud
ud
gl
m3
kg
m
ud
ud
gl
Desarenador 78 m3
concreto 3000 psi
Acero de refuerzo
m3
kg
m
ud
ud
gl
m3
kg
m3
m
ud
ud
gl
M3
M3
M2
M2
ML
M3
ML
m
ML
M3
ud
m3
gl
M3
M3
Conformacion
Solados de limpieza e= 5cm
Cinta PVC
Losa de Fondo
Filtro drenajes (Suelos)
Concreto muros camara
Acero de Refuerzo 60000 psi
Relleno con Material selec. De sitio
Cmaras y cajas para vlv. Y desagues
material filtrante
tuberias y accesorios
M2
M2
ML
M3
ML
m
ML
M3
ud
m3
gl
Lecho filtrante
Material filtrante para filtro grueso acendente en capas
Acarreo hasta el sitio de obra
Mano de obra instalacin
m3
m3
gl
m2
gl
m3
m3
m3
m3
m3
m
m
kg
m
ud
gl
m3
m3
m3
m3
m3
m
m
kg
m
ud
gl
m3
m3
m3
m3
m3
m
m
kg
m
ud
gl
Tanque de almacenamiento 45 m3
concreto 3000 psi
Solado de limpieza
Excavacion
Afirmado
Acarreo y evacuacion de escombros
cinta pvc
Filtro drenajes (Suelos)
Acero de refuerzo
Tuberia hierro galvanzada 6"
Valvula de mariposa 6"
Accesorios
m3
m3
m3
m3
m3
m
m
kg
m
ud
gl
m3
m3
m3
m3
m3
m
m
kg
m
ud
gl
m3
m3
m3
m3
m3
m
m
kg
m
ud
gl
Canaleta Parshall
Canaleta Parshall
Mano de obra
ud
ud
ud
ud
ud
ud
ud
GL
ud
HH
Und
ML
Und
m3
m3
Und
Und
m3
m3
m3
ml
ml
OS UNITARIOS
1.00
1.00
28,000
700,000
SUBTOTAL
1.00
1.00
728,000
18,000
110,000
SUBTOTAL
1.00
1.00
SUBTOTAL
SUBTOTAL
1,200
300
1,500
29,663
60,000
98,000
SUBTOTAL
0.10
1.10
3.50
1.30
0.50
0.30
1,000
4,941
5,941
12,000
3,000
0.020
0.020
0.020
18,000
110,000
128,000
1,000
4,941
0.100
0.100
28,000
700,000
593
1,200
1,960
3,753
227,819
7,341
2,656
3,248
2,500
35,000
22,782
8,075
9,296
4,222
1,250
10,500
0.08
0.08
0.10
253.32
0.50
29,710
23,955
253,320
1
22,900
SUBTOTAL
2.00
1.40
0.50
0.05
1.00
97,632
2,000
20,500
2,500
60,000
1,000
SUBTOTAL
1.00
3.00
0.85
SUBTOTAL
SUBTOTAL
SUBTOTAL
1,000
77,000
22,900
100,900
900
3,500
5,430
SUBTOTAL
500
76,500
77,000
1,000
77,000
22,900
1.00
1.00
5.00
1,000
11,121
75,412
87,533
500
5,100
1.00
1.00
1.00
4,000
28,700
1,250
3,000
1,000
37,950
1,000
3,707
88,720
1.00
15.00
2,476
1,996
25,332
253
11,450
900
3,500
27,150
31,550
1.00
1.00
900
22,000
SUBTOTAL
1.00
1.00
22,900
1,054
15,400
SUBTOTAL
1.00
1.00
SUBTOTAL
SUBTOTAL
SUBTOTAL
SUBTOTAL
70,014
30,400
100,414
75,086
10,700
SUBTOTAL
5,065
36,800
41,865
70,014
30,400
1.00
1.00
5,063
28,400
33,463
5,065
36,800
1.00
1.00
1,057
20,800
21,857
5,063
28,400
1.00
1.00
1,054
15,400
16,454
1,057
20,800
1.00
1.00
900
22,000
75,086
10,700
85,786
1.00
2.00
1.50
1.00
1.00
23,500
830
5,500
5,100
5,200
SUBTOTAL
1.05
1.05
1.00
43,710
34,407
4,000
10,000
SUBTOTAL
1.05
1.05
1.00
SUBTOTAL
SUBTOTAL
77,651
5,250
15,000
97,901
85,462
5,500
18,000
SUBTOTAL
1.05
1.05
1.00
52,519
4,725
12,000
69,244
73,953
5,000
15,000
1.05
1.05
1.00
36,127
4,200
10,000
50,327
50,018
4,500
12,000
1.05
1.05
1.00
23,500
1,660
8,250
5,100
5,200
89,735
5,775
18,000
113,510
114,547
6,000
21,000
120,274
6,300
21,000
SUBTOTAL
1.05
1.05
1.00
147,574
150,656
7,000
24,000
SUBTOTAL
1.05
1.05
1.00
189,539
187,004
8,000
27,000
SUBTOTAL
1.05
1.05
1.00
SUBTOTAL
SUBTOTAL
SUBTOTAL
379,302
15,750
40,000
435,052
878,440
25,200
45,000
SUBTOTAL
303,793
12,600
35,000
351,393
361,240
15,000
40,000
1.05
1.05
1.00
252,869
10,500
31,000
294,369
289,327
12,000
35,000
1.05
1.05
1.00
196,354
8,400
27,000
231,754
240,828
10,000
31,000
1.05
1.05
1.00
158,189
7,350
24,000
922,362
26,460
45,000
993,822
1.00
1.05
1.50
1.40
2.00
0.20
0.30
2.00
0.20
0.30
0.20
0.08
0.20
3,753
50,327
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
507,405
SUBTOTAL
1.00
1.05
1.50
1.40
2.00
0.20
0.30
2.00
0.20
0.30
0.20
0.08
0.20
$ 556,284
3,753
69,244
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
507,405
SUBTOTAL
1.00
1.05
1.60
1.50
2.00
0.30
0.40
2.00
0.20
0.30
0.20
0.08
0.20
3,753
72,706
50,195
24,640
87,420
17,354
9,465
14,600
17,507
31,802
7,590
137,634
101,481
$ 576,147
3,753
97,901
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
507,405
SUBTOTAL
3,753
52,843
50,195
24,640
87,420
17,354
9,465
14,600
17,507
31,802
7,590
137,634
101,481
3,753
102,796
53,541
26,400
87,420
26,031
12,620
14,600
17,507
31,802
7,590
137,634
101,481
$ 623,175
1.00
1.05
1.70
1.60
2.00
0.40
0.50
2.00
0.25
0.35
0.25
0.08
0.25
3,753
113,510
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
507,405
SUBTOTAL
1.00
1.05
1.80
1.70
2.00
0.50
0.60
2.00
0.30
0.40
0.30
0.08
0.30
$ 693,448
3,753
147,574
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
507,405
SUBTOTAL
1.00
1.05
1.90
1.80
2.10
0.60
0.70
2.00
0.30
0.40
0.30
0.08
3,753
119,186
56,887
28,160
87,420
34,708
15,775
14,600
21,883
37,103
9,488
137,634
126,851
3,753
154,953
60,233
29,920
87,420
43,385
18,930
14,600
26,260
42,403
11,385
137,634
152,222
$ 783,098
3,753
189,539
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
3,753
199,016
63,580
31,680
91,791
52,062
22,085
14,600
26,260
42,403
11,385
137,634
0.30
507,405
SUBTOTAL
1.00
1.05
2.00
1.90
2.00
0.70
0.80
2.00
0.30
0.40
0.30
0.08
0.30
$ 848,471
3,753
231,754
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
507,405
SUBTOTAL
1.00
1.05
2.20
2.00
3.00
0.80
0.90
2.00
0.40
0.50
0.30
0.08
0.40
3,753
243,342
66,926
33,440
87,420
60,739
25,240
14,600
26,260
42,403
11,385
137,634
152,222
$ 905,364
3,753
294,369
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
507,405
SUBTOTAL
1.00
1.05
2.40
2.20
4.00
0.90
1.00
2.00
0.50
0.60
0.40
0.08
0.50
152,222
3,753
309,087
73,619
35,200
131,130
69,416
28,395
14,600
35,013
53,004
11,385
137,634
202,962
$ 1,105,199
3,753
351,393
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
507,405
3,753
368,963
80,311
38,720
174,840
78,093
31,550
14,600
43,767
63,605
15,180
137,634
253,703
SUBTOTAL
1.00
1.05
2.60
2.40
4.00
1.20
1.50
2.00
0.60
0.70
0.60
0.08
0.60
$ 1,304,718
3,753
435,052
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
507,405
SUBTOTAL
1.05
1.05
1.00
1.00
$ 1,522,263
345,700
22,900
150,000
2,844
SUBTOTAL
1.05
1.00
1.00
1.00
SUBTOTAL
2,310
2,000
8,400
1,420
14,130
4,303
345,700
22,900
12,928
75,000
SUBTOTAL
362,985
24,045
150,000
2,844
539,874
2,200
2,000
8,400
1,420
21.60
1.84
1.84
6.00
1.00
3,753
456,805
87,004
42,240
174,840
104,124
47,325
14,600
52,520
74,206
22,770
137,634
304,443
92,945
636,088
42,136
77,566
75,000
923,735
0.50
0.50
1.00
1.00
345,700
18,900
80,000
2,844
SUBTOTAL
48.00
0.44
1.00
1.00
265,144
4,303
345,700
22,900
150,000
SUBTOTAL
57.0
0.54
2.0
SUBTOTAL
SUBTOTAL
SUBTOTAL
9,900
7,700
17,600
13,500
22,900
14,500
7,700
SUBTOTAL
919,200
238,815
85,000
90,000
$ 1,333,015
16,500
7,700
1.30
1.30
0.60
1.00
245,271
186,678
25,855
457,804
574,500
238,815
85,000
25,000
0.600
1.00
206,544
152,108
22,900
150,000
531,552
4,303
345,700
12,928
1.60
1.00
1.00
3.60
172,850
9,450
80,000
2,844
17,550
29,770
8,700
7,700
63,720
1.20
1.20
0.80
1.00
45,000
22,900
14,500
12,928
SUBTOTAL
1.30
1.30
1.00
1.00
106,008
35,000
22,900
1,500
10,000
SUBTOTAL
1.30
1.00
1.00
SUBTOTAL
SUBTOTAL
6,470
397,555
103,380
507,405
5,900
1,400
SUBTOTAL
65,000
10,250
12,000
87,250
5,626
345,700
68,920
1.00
1.00
45,500
29,770
1,500
10,000
86,770
50,000
10,250
12,000
1.15
1.15
1.50
54,000
27,480
11,600
12,928
5,900
1,400
7,300
1.00
10.00
8.90
1.00
0.60
345,700
2,540
12,928
1,155
70,000
SUBTOTAL
0.40
0.60
7%
0.5
1.00
1.00
529,312
345,700
63,800
244,760
25,000
1,000
150,000
SUBTOTAL
0.67
4.00
67%
33%
47%
65%
150%
0.1
1.00
1.00
138,280
38,280
17,133
12,500
1,000
150,000
357,193
525
2,000
2,400
773
1,881
3,126
2,020
2,500
25,000
8,500
SUBTOTAL
0.67
2.00
0.65
0.5
1.00
1.00
345,700
25,400
115,057
1,155
42,000
350
8,000
1,600
258
878
2,032
3,030
250
25,000
8,500
49,898
525
2,400
3,126
10,000
13,000
4,500
350
4,800
2,032
5,000
13,000
4,500
SUBTOTAL
1.40
1.40
0.8
3
0.5
65%
1.00
1.00
29,682
2,500
43,515
950
400
63,800
3,126
120,000
25,000
SUBTOTAL
1.00
1.00
0.2
1
1
3,500
60,921
760
1,200
31,900
2,032
120,000
25,000
245,313
21,023
60,000
12,928
400
10,200
SUBTOTAL
21,023
60,000
2,586
400
10,200
94,209
1,000
7,656
362,387
18,000
362,387
4,303
110,000
SUBTOTAL
3.92
1.20
274.4
1.0
1.0
9.20
794,454
651,978
106,008
4,303
60,000
200,000
19,068
SUBTOTAL
4.86
1.80
1,000
45,936
313,770
7,560
18,119
298,069
110,000
2,555,754
127,210
1,180,743
60,000
200,000
175,426
4,299,133
651,978
106,008
3,168,613
190,814
340.2
1.0
1.0
13.80
4,303
70,000
285,000
19,068
SUBTOTAL
10.90
4.50
763
1.0
1.0
34.50
5,441,446
651,978
106,008
4,303
100,000
370,000
19,068
SUBTOTAL
3.00
0.162
0.77
25.85
1.00
1.00
SUBTOTAL
SUBTOTAL
11,882
24,019
12,153
182,530
35,000
45,800
253,000
181,759
746,143
593
33,463
345,700
4,303
5,000
SUBTOTAL
2.00
17,823
17,173
266,213
111,231
45,000
200,000
657,440
5,941
80,064
60,767
345,700
35,000
22,900
253,000
4,303
2.00
0.30
0.26
18.20
1.00
7,106,560
477,036
3,283,189
100,000
370,000
657,846
11,994,631
5,941
106,008
345,700
4,303
45,000
200,000
2.00
0.30
0.20
0.53
1.00
2.00
1.00
42.24
1,463,881
70,000
285,000
263,138
1,186
10,039
89,882
78,315
5,000
184,422
593
1,186
0.30
0.26
18.20
1.00
33,463
345,700
4,303
5,000
SUBTOTAL
10,039
89,882
78,315
5,000
184,422
20,000
1.00
1.00
1.00
1,500
207,960
100,000
SUBTOTAL
350.00
0.84
0.56
0.25
1.00
309,460
650
45,000
55,000
56,000
35,600
SUBTOTAL
1.00
1.00
0.50
5%
1.00
1.00
227,500
37,800
30,800
14,000
35,600
345,700
1,500
345,700
18,000
345,700
22,900
180,000
SUBTOTAL
1,500
207,960
100,000
1,500
345,700
9,000
17,285
22,900
180,000
576,385
1.00
1.00
1.00
1.00
0.20
5%
1.00
1.00
1,500
345,700
5,793
35,400
18,000
345,700
22,900
200,000
SUBTOTAL
1.00
1.00
1.00
1.00
0.20
5%
1.00
1.00
1,500
345,700
5,793
35,400
3,600
17,285
22,900
200,000
632,178
1,500
345,700
5,793
55,200
18,000
345,700
22,900
200,000
SUBTOTAL
1,500
345,700
5,793
55,200
3,600
17,285
22,900
200,000
651,978
1.00
0.04
1.00
5%
1.00
3,172
2,300
80
3,172
800
3,172
92
80
159
800
SUBTOTAL
CANT
4,303
VR. UNIT
12.0
3.0
1.2
0.2
1.1
150.0
700.0
10.0
12.0
3.0
3,753.0
100,414.0
576,385.0
309,460.0
632,178.0
4,303.0
8,200.0
11,518.0
57,200.0
12,500.0
VR. PCIAL
45,036.0
301,242.0
691,662.0
68,081.0
695,396.0
645,450.0
5,740,000.0
115,180.0
686,400.0
37,500.0
SUBTOTAL
CANT
9,025,947
VR. UNIT
44.0
6.0
20.0
2.7
1.1
150.0
2,550.0
30.0
36.0
3.0
3,753.0
80,414.0
410,398.0
269,460.0
476,191.0
3,903.0
8,200.0
95,000.0
57,200.0
12,500.0
SUBTOTAL
1.05
0.20
1.05
1.00
SUBTOTAL
SUBTOTAL
134,376
37,741
6,300
18,000
196,417
153,091
202,873
7,000
21,000
SUBTOTAL
102,860
37,436
5,250
15,000
160,546
127,977
188,707
6,000
18,000
1.05
0.20
1.05
1.00
165,132.0
482,484.0
8,207,960.0
727,542.0
523,810.0
585,450.0
20,910,000.0
2,850,000.0
2,059,200.0
37,500.0
36,549,078
97,962
187,181
5,000
15,000
1.05
0.20
1.05
1.00
VR. PCIAL
160,746
40,575
7,350
21,000
229,671
1.05
0.20
1.05
1.00
183,135
212,500
7,000
24,000
SUBTOTAL
1.05
0.20
1.05
1.00
266,142
198,273
220,799
8,000
24,000
SUBTOTAL
1.05
0.20
1.05
1.00
SUBTOTAL
SUBTOTAL
SUBTOTAL
344,115
74,997
15,750
35,000
469,862
454,894
474,143
25,200
40,000
SUBTOTAL
282,546
70,077
12,600
30,000
395,223
327,729
374,983
15,000
35,000
1.05
0.20
1.05
1.00
220,610
62,324
10,500
30,000
323,434
269,091
350,384
12,000
30,000
1.05
0.20
1.05
1.00
208,187
44,160
8,400
24,000
284,747
210,105
311,619
10,000
30,000
1.05
0.20
1.05
1.00
192,292
42,500
7,350
24,000
477,639
94,829
26,460
40,000
638,928
1.05
0.09
0.64
0.32
0.32
0.72
1.00
155,492
120,000
33,463
86,770
8,000
5,000
16,000
SUBTOTAL
1.05
0.09
0.56
0.32
0.25
0.72
1.00
244,913
99,510
100,000
33,463
86,770
8,000
5,000
12,000
SUBTOTAL
1.05
0.09
0.49
0.26
0.23
0.72
1.00
SUBTOTAL
66,565
8,100
16,313
22,560
1,820
3,600
8,000
126,958
30,084
80,000
33,463
86,770
8,000
5,000
6,000
SUBTOTAL
1.05
0.09
0.36
0.17
104,486
9,000
18,739
27,333
1,960
3,600
12,000
177,118
63,395
90,000
33,463
86,770
8,000
5,000
8,000
1.05
0.09
0.42
0.21
0.21
0.72
1.00
163,267
10,800
21,333
27,333
2,580
3,600
16,000
31,588
7,200
14,054
18,222
1,680
3,600
6,000
82,344
13,995
70,000
33,463
86,770
14,695
6,300
11,963
14,317
0.19
1.05
1.00
8,000
5,000
4,000
SUBTOTAL
1.05
0.09
0.25
0.09
0.16
1.05
1.00
58,065
6,151
60,000
33,463
86,770
8,000
5,000
4,000
SUBTOTAL
1.05
0.09
0.56
0.32
0.25
0.72
1.00
SUBTOTAL
SUBTOTAL
115,951
104,486
9,000
18,739 nata ud hizo estos apu
27,333
1,960
3,600
12,000
177,118
111,683
100,000
33,463
86,770
8,000
5,000
12,000
SUBTOTAL
79,271
9,000
18,739
27,333
1,960
3,600
12,000
151,903
99,510
100,000
33,463
86,770
8,000
5,000
12,000
1.05
0.09
0.56
0.32
0.25
0.72
1.00
6,459
5,400
8,282
7,809
1,260
5,250
4,000
38,460
75,496
100,000
33,463
86,770
8,000
5,000
12,000
1.05
0.09
0.56
0.32
0.25
0.72
1.00
1,540
5,250
4,000
117,267
9,000
18,739
27,333
1,960
3,600
12,000
189,899
157,072
1.05
0.03
1.05
0.64
0.38
0.26
1.00
153,036
40,795
5,000
33,463
86,770
8,000
14,000
SUBTOTAL
1.05
0.03
1.05
0.56
0.32
0.25
1.00
237,134
97,797
40,795
5,000
33,463
86,770
8,000
13,000
SUBTOTAL
1.05
0.02
0.03
1.05
0.49
0.26
0.23
1.00
102,687
1,224
5,250
18,739
27,333
1,960
13,000
170,193
57,052
212,495
40,795
5,000
33,463
86,770
8,000
12,000
SUBTOTAL
1.05
0.03
160,688
1,224
5,250
21,333
32,539
2,100
14,000
59,905
4,250
1,224
5,250
16,313
22,560
1,820
12,000
123,322
26,284
40,795
27,599
1,224
1.05
0.42
0.21
0.21
1.00
5,000
33,463
86,770
8,000
10,000
SUBTOTAL
1.05
0.03
1.05
0.36
0.17
0.19
1.00
78,029
15,930
40,795
5,000
33,463
86,770
8,000
9,000
SUBTOTAL
1.05
0.03
1.05
0.30
0.13
0.18
1.00
SUBTOTAL
11,772
1,224
5,250
10,039
10,846
1,400
8,000
48,531
10,235
40,795
5,000
33,463
86,770
8,000
7,500
SUBTOTAL
1.05
0.02
1.05
0.20
0.07
0.13
1.00
16,727
1,224
5,250
11,963
14,317
1,540
9,000
60,021
11,211
40,795
5,000
33,463
86,770
8,000
8,000
1.05
0.02
1.05
0.25
0.09
0.16
1.00
5,250
14,054
18,222
1,680
10,000
10,747
816
5,250
8,282
7,809
1,260
7,500
41,664
7,426
40,795
5,000
33,463
86,770
8,000
7,000
7,798
816
5,250
6,693
5,900
1,056
7,000
SUBTOTAL
1.05
0.20
0.06
1.00
0.40
1.00
1.00
2.00
0.10
0.50
0.20
0.10
34,513
7,421
11,388
10,750
41,865
86,770
17,600
12,000
7,300
87,533
31,550
106,008
507,405
7,792
2,278
645
41,865
34,708
17,600
12,000
14,600
8,753
15,775
21,202
50,741
227,958
12,666
20,835
10,750
41,865
86,770
17,600
15,000
7,300
87,533
31,550
106,008
507,405
13,299
3,125
645
41,865
34,708
17,600
15,000
14,600
8,753
15,775
21,202
50,741
237,312
26,284
34,502
10,750
41,865
86,770
17,600
17,000
7,300
87,533
31,550
106,008
507,405
27,598
5,175
1,075
46,052
34,708
19,360
17,000
14,600
8,753
15,775
21,202
50,741
262,038
SUBTOTAL
1.05
0.15
0.06
1.00
0.40
1.00
1.00
2.00
0.10
0.50
0.20
0.10
SUBTOTAL
1.05
0.15
0.10
1.10
0.40
1.10
1.00
2.00
0.10
0.50
0.20
0.10
SUBTOTAL
1.00
2.00
2.00
1.00
241,280
12,189
400.0
25,000
SUBTOTAL
1.00
2.00
1.00
1.00
291,459
1,266,720
400,000
600,000
300,000
SUBTOTAL
1.00
1.00
1.00
1.00
1.00
SUBTOTAL
SUBTOTAL
SUBTOTAL
696,000
216,920
150,000
17,400
50,000
1,130,320
1,044,000
265,640
560,000
70,000
SUBTOTAL
269,120
176,320
150,000
17,400
40,000
652,840
696,000
216,920
150,000
17,400
50,000
1.00
1.00
1.00
1.00
206,480
79,460
120,000
17,400
30,000
453,340
269,120
176,320
150,000
17,400
40,000
1.00
1.00
1.00
1.00
1.00
1,266,720
800,000
600,000
300,000
2,966,720
206,480
79,460
120,000
17,400
30,000
1.00
1.00
1.00
1.00
1.00
241,280
24,379
800
25,000
1,044,000
265,640
560,000
70,000
1,939,640
1.00
1.00
2.00
1.00
1.00
79,460
30,032
3,876
150,000
20,000
SUBTOTAL
1.00
1.00
2.00
1.00
1.00
287,244
212,500
44,080
5,000
180,000
25,000
SUBTOTAL
1.00
1.00
2.00
1.00
1.00
SUBTOTAL
SUBTOTAL
216,920
106,720
168,000
300,000
50,000
841,640
930,000
30,032
156,000
450,000
80,000
SUBTOTAL
1.00
269,120
56,840
130,000
200,000
50,000
705,960
216,920
106,720
84,000
300,000
50,000
1.00
1.00
2.00
1.00
1.00
212,500
44,080
10,000
180,000
25,000
471,580
269,120
56,840
65,000
200,000
50,000
1.00
1.00
2.00
1.00
1.00
79,460
30,032
7,752
150,000
20,000
930,000
30,032
312,000
450,000
80,000
1,802,032
2,679,600
2,679,600
2.00
1.00
600,000
1,000,000
SUBTOTAL
0.72
72.00
1.00
1.00
4,879,600
651,978
4,303
200,000
300,000
SUBTOTAL
3.60
1.00
1.00
1.00
SUBTOTAL
SUBTOTAL
SUBTOTAL
25,891
50,000
50,000
100,000
225,891
200,000
SUBTOTAL
1.05
0.50
1.00
1.00
1.00
200,000
50,000
50,000
300,000
7,192
50,000
50,000
100,000
1.00
38,419
50,000
50,000
100,000
238,419
200,000
50,000
50,000
3.60
1.00
1.00
1.00
469,424
309,816
200,000
300,000
1,279,240
10,672
50,000
50,000
100,000
1.00
1.00
1.00
1,200,000
1,000,000
200,000
200,000
46,284
15,080
6,700
15,000
15,000
48,598
7,540
6,700
15,000
15,000
SUBTOTAL
1.00
1.00
1.00
1.00
1.00
1.00
92,838
112,200
47,100
3,351
3,000
9,600
25,000
SUBTOTAL
1.00
8.00
1.00
3.00
2.00
1.00
1.00
200,251
79,808
41,664
30,032
15,080
3,876
150,000
60,000
SUBTOTAL
1.00
3.00
1.00
1.00
1.00
SUBTOTAL
SUBTOTAL
753,644
396,435
450,000
250,000
1,850,079
450,534
110,799
350,000
450,000
200,000
SUBTOTAL
1,099,639
1,280,790
800,000
500,000
300,000
3,980,429
753,644
132,145
450,000
250,000
1.00
3.00
1.00
1.00
1.00
79,808
333,312
30,032
45,240
7,752
150,000
60,000
706,144
1,099,639
426,930
800,000
500,000
300,000
1.00
3.00
1.00
1.00
112,200
47,100
3,351
3,000
9,600
25,000
450,534
332,396
350,000
450,000
200,000
1,782,930
1.00
3.00
1.00
1.00
1.00
399,367
96,568
400,000
280,000
180,000
SUBTOTAL
1.00
3.00
1.00
1.00
1.00
1,549,070
345,075
81,320
200,000
350,000
150,000
SUBTOTAL
1.00
1.00
1.00
SUBTOTAL
SUBTOTAL
51,000
25,000
5,600
150,000
30,000
261,600
25,000
47,700
5,600
200,000
100,000
SUBTOTAL
3.00
2.00
1.00
60,000
10,000
30,000
100,000
17,000
25,000
5,600
150,000
30,000
3.00
1.00
1.00
1.00
1.00
345,075
243,960
200,000
350,000
150,000
1,289,035
60,000
10,000
30,000
3.00
1.00
1.00
1.00
1.00
399,367
289,703
400,000
280,000
180,000
75,000
47,700
5,600
200,000
100,000
428,300
70,180
70,000
95,000
210,540
140,000
95,000
1.00
1.00
1.00
1.00
1,150,000
120,000
300,000
200,000
SUBTOTAL
3.00
2.00
1.00
1.00
1.00
1.00
1.00
2,215,540
196,504
70,000
120,000
1,850,000
150,000
350,000
250,000
SUBTOTAL
3.00
2.00
1.00
1.00
1.00
1.00
1.00
SUBTOTAL
1,115,085
140,000
85,000
1,212,500
400,000
400,000
300,000
3,652,585
241,280
70,000
85,000
2,150,000
500,000
550,000
350,000
SUBTOTAL
3.00
2.00
1.00
1.00
1.00
1.00
589,512
140,000
120,000
1,850,000
150,000
350,000
250,000
3,449,512
371,695
70,000
85,000
1,212,500
400,000
400,000
300,000
3.00
2.00
1.00
1.00
1.00
1.00
1.00
1,150,000
120,000
300,000
200,000
723,840
140,000
85,000
2,150,000
500,000
550,000
350,000
4,498,840
856,080
150,000
1,062,560
6,902,000
800,000
700,000
2,568,240
300,000
1,062,560
6,902,000
800,000
700,000
1.00
500,000
SUBTOTAL
3.00
2.00
1.00
1.00
1.00
1.00
1.00
12,832,800
1,334,000
150,000
1,335,000
15,080,000
800,000
800,000
700,000
SUBTOTAL
2.73
191.27
10.00
2.00
3.00
1.00
SUBTOTAL
SUBTOTAL
4,041,025
1,866,930
2,539,160
130,000
1,863,540
500,000
10,940,655
651,978
4,303
126,958
65,000
621,180
700,000
SUBTOTAL
1,781,465
823,026
580,650
51,200
289,703
100,000
3,626,044
651,978
4,303
126,958
65,000
621,180
500,000
14.19
1,419.08
30.00
2.00
3.00
1.00
4,002,000
300,000
1,335,000
15,080,000
800,000
800,000
700,000
23,017,000
651,978
4,303
58,065
25,600
96,568
100,000
6.20
433.87
20.00
2.00
3.00
1.00
500,000
9,252,057
6,106,280
3,808,740
130,000
1,863,540
700,000
21,860,617
16.05
1,605.24
35.00
2.00
3.00
1.00
651,978
4,303
126,958
65,000
621,180
800,000
SUBTOTAL
44.18
4,417.56
40.00
2.00
3.00
1.00
24,610,230
651,978
4,303
126,958
65,000
621,180
800,000
SUBTOTAL
3.61
324.90
9.00
20.00
4.00
2.00
1.00
SUBTOTAL
2,353,641
1,398,045
2,902,500
769,200
120,128
32,000
800,000
8,375,514
16,454
22,900
3,200
25,246
26,313
632,178
61,500
651,978
4,303
14,290
450,000
322,500
1,500,000
SUBTOTAL
29.00
20.00
28,801,519
19,008,761
5,078,320
130,000
1,863,540
800,000
55,682,140
651,978
4,303
322,500
38,460
30,032
16,000
800,000
13.00
13.00
15.00
9.00
10.00
2.20
8.00
6.50
700.00
6.00
2.00
5.00
1.00
10,465,812
6,907,348
4,443,530
130,000
1,863,540
800,000
213,902
297,700
48,000
227,214
263,130
1,390,792
492,000
4,237,857
3,012,100
85,740
900,000
1,612,500
1,500,000
14,280,935
16,454
22,900
477,166
458,000
25.00
20.00
18.00
4.80
12.00
10.00
1,200.00
15.00
2.00
12.00
1.00
3,200
25,246
26,313
632,178
61,500
651,978
4,303
14,290
450,000
322,500
2,500,000
SUBTOTAL
1.05
1.05
1.00
24,933,904
200,000
50,000
60,000
SUBTOTAL
1.05
1.00
SUBTOTAL
399,000
56,000
455,000
651,978
309,460
33,463
106,008
31,550
26,313
61,500
4,303
236,250
621,180
5,000,000
SUBTOTAL
175.60
6.15
184.44
43.04
184.44
60.00
345.00
17,559.78
210,000
52,500
60,000
322,500
380,000
56,000
148.05
5.00
150.00
35.00
150.00
50.00
240.00
14,805.00
40.00
2.00
1.00
80,000
504,920
473,634
3,034,454
738,000
6,519,780
5,163,600
214,350
900,000
3,870,000
2,500,000
96,525,343
1,547,300
5,019,450
3,710,280
4,732,500
1,315,650
14,760,000
63,705,915
9,450,000
1,242,360
5,000,000
207,008,798
651,978
309,460
33,463
106,008
31,550
26,313
61,500
4,303
114,485,902
1,902,560
6,171,916
4,562,160
5,819,082
1,578,780
21,217,500
75,559,733
40.00
2.00
1.00
236,250
621,180
5,000,000
SUBTOTAL
274.11
11.69
584.60
116.92
584.60
70.00
500.00
27,411.30
60.00
2.00
1.00
246,989,993
651,978
3,600
33,463
106,008
31,550
26,313
61,500
4,303
236,250
621,180
7,435,000
SUBTOTAL
25.53
1.29
38.64
9.02
38.64
25.00
36.00
2,553.18
15.00
2.00
1.00
SUBTOTAL
16,646,172
398,584
1,293,010
955,768
1,219,092
657,825
2,214,000
10,986,334
3,543,750
1,242,360
530,000
39,686,895
651,978
309,460
33,463
106,008
31,550
26,313
61,500
4,303
236,250
621,180
2,930,000
SUBTOTAL
178,715,646
42,091
19,562,470
12,394,455
18,444,130
1,841,910
30,750,000
117,950,824
14,175,000
1,242,360
7,435,000
402,553,886
651,978
309,460
33,463
106,008
31,550
26,313
61,500
4,303
236,250
621,180
530,000
126.51
4.82
192.60
33.71
192.60
45.00
200.00
12,651.45
40.00
2.00
1.00
9,450,000
1,242,360
5,000,000
82,484,671
1,490,050
6,444,974
3,573,000
6,076,530
1,184,085
12,300,000
54,439,189
9,450,000
1,242,360
2,930,000
181,614,859
912.98
31.00
1,860.00
279.00
1,860.00
110.00
2,300.00
100,427.25
100.00
2.00
1.00
651,978
309,460
33,463
106,008
31,550
26,313
61,500
4,303
236,250
621,180
33,710,000
SUBTOTAL
1
1
595,239,615
9,593,260
62,241,180
29,576,232
58,683,000
2,894,430
141,450,000
432,138,457
23,625,000
1,242,360
33,710,000
1,390,393,534
2400000
600000
2,400,000
600,000
$ 3,000,000
1.00
1.00
2.00
2.00
2.00
1.00
0.03
165,000
13,636
35,600
33,463
17,600
100,000
43,105
SUBTOTAL
1.00
1.00
7.00
0.16
1.80
1.80
2.00
0.01
30,000
15,600
2,000
800
10,000
8,000
750
57,600
SUBTOTAL
0.36
0.17
33,463
86,770
165,000
13,636
71,200
66,926
35,200
100,000
1,293
453,255
30,000
15,600
14,000
128
18,000
14,400
1,500
576
94,204
11,963
14,317
0.19
8,000
SUBTOTAL
1.00
1.00
27,820
1,825,000
400,000
SUBTOTAL
1,540
1,825,000
400,000
2,225,000
1.2
1.3
Mano de obra
DD
Equipo de topografia
DD
Topografo
DD
DD
HERRAMIENTA MENOR
DD
GL
Mano de obra
m2
CAPITULO 2 DEMOLICIONES
2.1
GL
Mano de obra
HH
CAPITULO 3 SOBREACARREOS
3.1
3.2
Herramienta
gl
Mano de obra
m3
GL
Da
m3
Mano de obra
m3
CAPITULO 4 EXCAVACIONES
4.1
EXCAVACION ZANJA
4.1.1
gl
Mano de obra
m3
4.1.2
gl
Mano de obra
m3
4.2
4.2.1
4.2.2.
gl
Mano de obra
m3
gl
Mano de obra
m3
5.2
Herramienta y ensayos
gl
Mano de obra
m3
m3
m3
Herramienta menor
GL
Mano de obra
GL
CAPITULO 6 CONCRETOS
6.1
6.2
Herramientas
gl
m3
Mano de obra
m3
Kg
Gravilla
m3
Arena
m3
Mezcladora
da
Mano de obra
m3
CAPITULO 7 SUMINISTRO E INSTALACION ACERO DE REFUERZO 60.000 P.S.I. - 4200 kg/cm2 (Kg)
7.1
Kg
Alambre
Kg
Seguetas y otros
gl
Mano de obra
gl
8.1
Herramientas menores
Equipo de transporte
Da
8.2
8.3
Herramientas menores
Equipo de transporte
Da
8.4
Herramientas menores
Equipo de transporte
Da
Unidad
Tubera POLIETILENO PE 100 PN 16 =200 mm
Herramientas menores
Equipo de transporte
Da
9.1
ud
ud
Portaflanche PE 100 PN 16 90 mm
Brida Loca 90 mm
Vlvula de admisin y expulsin de aire doble cmara accin multiple
Hf 3" Brida.
ud
ud
ud
GL
9.2
ud
ud
Portaflanche PE 100 PN 16 90 mm
Brida Loca 90 mm
Cmara de Inspeccin/Cada D=1.20 m. Concreto simple Clase II, co
ntapa en concreto.
ud
GL
ud
10.1
un
un
un
ARIOS. APU
Cantidad
Valor unitario
Valor Total
0.010
$ 31,399
$ 314
0.02
$ 54,450
$ 817
0.01
$ 92,500
$ 925
SUBTOTAL
$ 2,056
0.100
12,708
1,271
0.100
1,500
150
SUBTOTAL
1,421
1.00
200
200
1.00
1,059
1,059
SUBTOTAL
Cantidad
1,259
Valor unitario
Valor Total
1.00
13,205
13,205
7.50
8,150
61,124
SUBTOTAL
Cantidad
74,329
Valor unitario
Valor Total
1.00
$ 900
$ 900
1.00
$ 18,817
$ 18,817
SUBTOTAL
Cantidad
$ 19,717
Valor unitario
Valor Total
1.00
$ 900
$ 900
0.03
$ 406,000
$ 12,180
1.00
$ 480
$ 480
1.00
$ 3,519
$ 3,519
SUBTOTAL
Cantidad
$ 17,079
Valor unitario
Valor Total
1.00
$ 1,861
$ 1,861
1.00
$ 12,144
$ 12,144
SUBTOTAL
Cantidad
$ 14,005
Valor unitario
Valor Total
1.00
$ 1,488
$ 1,488
1.00
$ 18,834
$ 18,834
SUBTOTAL
Cantidad
$ 20,322
Valor unitario
Valor Total
1.00
$ 1,363
$ 1,363
1.00
$ 14,434
$ 14,434
SUBTOTAL
Cantidad
$ 15,797
Valor unitario
Valor Total
1.00
$ 955
$ 955
1.00
$ 16,854
$ 16,854
SUBTOTAL
Cantidad
Valor unitario
$ 17,809
Valor Total
1.00
$ 3,200
$ 3,200
1.00
$ 9,546
$ 9,546
SUBTOTAL
$ 12,746
1.30
32,700
42,510
1.30
20,880
27,144
1.00
900
900
1.00
6,989
6,989
SUBTOTAL
Cantidad
77,543
Valor unitario
Valor Total
1.00
$ 1,438
$ 1,438
0.05
$ 186,720
$ 9,336
0.05
$ 83,407
$ 4,170
SUBTOTAL
Cantidad
$ 14,944
Valor unitario
Valor Total
350.00
$ 500
$ 175,000
0.84
$ 42,000
$ 35,280
0.56
$ 32,000
$ 17,920
0.25
$ 31,320
$ 7,830
1.00
$ 12,210
$ 12,210
SUBTOTAL
$ 248,240
00 kg/cm2 (Kg)
Cantidad
Valor unitario
Valor Total
1.03
$ 2,500
$ 2,575
0.02
$ 3,480
$ 70
1.00
$ 431
$ 431
1.00
$ 741
$ 741
SUBTOTAL
$ 3,817
Cantidad
Valor unitario
Valor Total
1.02
$ 51,645
$ 52,678
1.00
$ 2,000
$ 2,000
0.45
$ 933
$ 420
0.005
$ 210,000
$ 1,050
1.00
$ 5,613
$ 5,613
1.00
$ 1,200
$ 1,200
1.00
$ 3,389
$ 3,389
SUBTOTAL
$ 66,349
Cantidad
Valor unitario
Valor Total
1.02
$ 76,544
$ 78,075
1.00
$ 2,000
$ 2,000
0.45
$ 933
$ 420
0.01
$ 210,000
$ 2,100
1.00
$ 5,613
$ 5,613
1.00
$ 1,200
$ 1,200
1.00
$ 3,389
$ 3,389
SUBTOTAL
$ 92,796
Cantidad
Valor unitario
Valor Total
1.02
$ 90,584
$ 92,395
0.45
$ 933
$ 420
1.00
$ 2,000
$ 2,000
0.01
$ 210,000
$ 2,100
1.00
$ 5,613
$ 5,613
1.00
$ 1,200
$ 1,200
1.00
$ 3,389
$ 3,389
SUBTOTAL
$ 107,117
Cantidad
Valor unitario
Valor Total
1.02
$ 109,950
$ 112,149
0.45
$ 933
$ 420
1.00
$ 2,000
$ 2,000
0.01
$ 210,000
$ 2,100
1.00
$ 5,613
$ 5,613
1.00
$ 1,200
$ 1,200
1.00
$ 3,389
$ 3,389
SUBTOTAL
$ 126,870
1.00
293,828
310,068
1.00
525,939
525,939
1.00
21,613
21,613
1.00
21,781
21,781
1.00
696,000
696,000
1.00
300,000
300,000
1.00
60,000
60,000
SUBTOTAL
1,935,401
1.00
310,068
310,068
1.00
525,939
525,939
1.00
21,613
21,613
1.00
21,781
21,781
1.00
300,000
300,000
1.00
60,000
60,000
SUBTOTAL
Cantidad
1,239,401
Valor unitario
Valor Total
1.00 $
86,966 $
86,966
1.00 $
74,974 $
74,974
1.00 $
187,920
1.00 $
SUBTOTAL
187,920
45,708 $
45,708
$ 395,569
PRESUPUESTO ARANZAZU
SISTEMA DE ACUEDUCTO
ITEM
1.2
2.1
4.2
3.1
6.1
6.2
7.1
1.1
4.4
3.1
6.1
6.2
7.1
1.2
1.3
2.1
5.2
5.1
8.4
8.3
9.1
10.1
10.2
DESCRIPCION
1. Canal en concreto aduccin
Localizacin y replanteo
Demolicin de concreto hidrulico
Excavacion en zanja conglomerado 0-2m
Manejo/movilizacin de materiales en vehiculo no automotor
Solado de limpieza e=5 cm
Concreto 3000 PSI
Acero de refuerzo 60000 psi- 4200 Kg/cm2
2. Desgravador
Localizacin y replanteo
Excavacion en conglomerado
Manejo/movilizacin de materiales en vehiculo no automotor
Solado de limpieza e=5 cm
Concreto 3000 PSI
Acero de refuerzo 60000 psi- 4200 Kg/cm2
Pantalla deflectora metalica
3. Cambio aduccin Chambery a PE
3.1 Fase I
Localizacin y replanteo de redes
Rocera y lipieza
Excavacin en Zanja - Material Comn - 0.0 a 2.0 m.
Rellenos Compactados con material seleccionado sucio de ro
Rellenos Compactados con Material excavacin
Tuberia en polietileno PE 100 PN 16 =200 mm incluye termofusin de tubera y accesorios
Tuberia en polietileno PE 100 PN 12.5 =200 mm incluye termofusin de tubera y accesorios
Empalme (incluye Adaptador Brida Universal Rango 1 200 mm , Brida Loca metalica 200 mm,
Portaflanche PE 200 mm, Codo PE 45 200 mm)
Vlvulas ventosas 3"
Vlvulas de Purga 3"
3.2 Fase II
1.2 Localizacin y replanteo
1.3 Rocera y lipieza
ESTUDIOS Y DISEOS DE ACUEDUCTO Y SANEAMIENTO BASICO EN LOS MUNICIPIOS DEL DEPARTAMENTO DE
2.1 Excavacin en Zanja - Material Comn -CALDAS
0.0 a 2.0ZONA
m. 2
CABECERA MUNICIPAL DE ARANZAZU
107 de 131
5.2
5.1
8.3
9.1
10.1
10.2
1.2
1.3
2.1
5.2
5.1
8.3
8.4
9.1
10.1
NZAZU
DUCTO
UNIDAD
m
m3
m3
m3
m2
m3
kg
m2
m3
m3
m2
m3
kg
m2
m
m2
m3
m3
m3
m
m
ud
ud
ud
CANTIDADES
53.51
4.00
8.63
16.22
26.76
7.57
1107.00
4.71
8.68
11.28
4.71
1.08
124.00
0.63
1051.80
736.26
631.08
63.11
534.93
715.94
335.86
4.00
1.00
1.00
COSTO DIRECTO
TOTAL
COSTO UNITARIO
$
$
$
$
$
$
$
$
$
$
$
$
$
1,421
74,329
20,322
19,717
14,944
248,240
3,817
$
$
$
$
$
$
$
$
7,373,040
76,038
297,316
175,399
319,790
399,901
1,879,177
4,225,419
2056.00
17,809
19,717
14,944
248,240
3,817
300,000
$
$
$
$
$
$
$
$
1,386,946
9,684
154,582
222,487
70,386
268,099
473,308
188,400
$
$
$
#VALUE!
1,494,608
926,951
8,838,275
$
$
$
$
$
$
$
1,421
1,259
14,005
77,543
12,746
126,870
107,117
$
$
$
6,818,202
90,831,308
35,976,316
395,569 $
#REF!
#REF!
1,582,275
#VALUE!
#VALUE!
#REF!
m
1240.88
$
1,421 $
1,763,290
m2
868.62
$
1,259 $
1,093,588
ESTUDIOS Y DISEOS DE ACUEDUCTO Y SANEAMIENTO BASICO EN LOS MUNICIPIOS DEL DEPARTAMENTO DE
m3
744.53
$
14,005
$ ZONA 210,427,115
CALDAS
CABECERA MUNICIPAL DE ARANZAZU
109 de 131
m3
m3
m
ud
ud
ud
m
m2
m3
m3
m3
m
m
ud
ud
74.45
631.09
1240.88
4.00
$
$
$
77,543
12,746 $
126,870 $
8,043,896
157,430,446
395,569 $
#REF!
#REF!
1,582,275
#REF!
#REF!
2.00
2.00
394.75
276.33
236.85
23.69
200.76
311.48
83.27
4.00
1.00
$
$
$
#REF!
560,940
347,893
3,317,084
$
$
$
2,558,932
13,731,907
10,564,465
395,569 $
#REF!
1,582,275
#REF!
$
$
$
$
$
$
$
1,421
1,259
14,005
77,543
12,746
44,086
126,870
Costo directo
AIU (34.36%)
Costo Total
#REF!
#REF!
#REF!
PRESUPUESTO ARANZAZU
SISTEMA DE ACUEDUCTO
ITEM
DESCRIPCION
1. Canal en concreto aduccin
1.2
Localizacin y replanteo
2.1
4.2
3.1
6.1
6.2
7.1
1.1
Localizacin y replanteo
4.4
Excavacion en conglomerado
3.1
6.1
6.2
7.1
1.2
1.3
Rocera y lipieza
2.1
5.2
5.1
8.4
8.3
9.1
Empalme (incluye Adaptador Brida Universal Rango 1 200 mm , Brida Loca metalica 200 mm,
Portaflanche PE 200 mm, Codo PE 45 200 mm)
10.1
10.2
1.2
Localizacin y replanteo
1.3
Rocera y lipieza
2.1
5.2
5.1
8.3
9.1
Empalme (incluye Adaptador Brida Universal Rango 1 200 mm , Brida Loca metalica 200 mm,
Portaflanche PE 200 mm, Codo PE 45 200 mm)
10.1
10.2
1.2
Localizacin y replanteo
1.3
Rocera y lipieza
2.1
5.2
5.1
8.3
8.4
9.1
Empalme (incluye Adaptador Brida Universal Rango 1 200 mm , Brida Loca metalica 200 mm,
Portaflanche PE 200 mm, Codo PE 45 200 mm)
10.1
10.2
1.2
Localizacin y replanteo
1.3
Rocera y lipieza
2.1
5.2
5.1
8.1
8.2
8.3
8.4
9.1
Empalme (incluye Adaptador Brida Universal Rango 1 200 mm , Brida Loca metalica 200 mm,
Portaflanche PE 200 mm, Codo PE 45 200 mm)
10.1
10.2
RANZAZU
UEDUCTO
UNIDAD
CANTIDADES
COSTO DIRECTO
TOTAL
COSTO UNITARIO
$
7,373,040
53.51
1,421 $
76,038
m3
4.00
74,329 $
297,316
m3
8.63
20,322 $
175,399
m3
16.22
19,717 $
319,790
m2
26.76
14,944 $
399,901
m3
7.57
248,240 $
1,879,177
kg
1107.00
3,817 $
4,225,419
1,386,946
2056.00 $
9,684
17,809 $
154,582
19,717 $
222,487
14,944 $
70,386
248,240 $
268,099
3,817 $
473,308
300,000 $
188,400
m2
m3
m3
m2
m3
kg
m2
4.71
8.68
11.28
4.71
1.08
124.00
0.63
#VALUE!
m
1051.80
1,421 $
1,494,608
m2
736.26
1,259 $
926,951
m3
631.08
63.11
534.93
715.94
335.86
14,005 $
8,838,275
77,543 $
4,893,584
12,746 $
6,818,202
126,870 $
90,831,308
107,117 $
35,976,316
395,569 $
1,582,275
m3
m3
m
m
ud
ud
ud
4
1
1
#REF!
#VALUE!
#REF!
#VALUE!
#REF!
1240.88
1,421 $
1,763,290
m2
868.62
1,259 $
1,093,588
m3
744.53
74.45
14,005 $
10,427,115
77,543 $
5,773,293
m3
m3
631.09
12,746 $
8,043,896
1240.88
126,870 $
157,430,446
395,569 $
1,582,275
ud
ud
2.00
#REF!
#REF!
ud
2.00
#REF!
#REF!
#REF!
1067.87
1,421 $
1,517,436
m2
747.51
1,259 $
941,109
m3
640.72
64.07
543.10
311.48
756.385
14,005 $
8,973,270
77,543 $
4,968,327
12,746 $
6,922,342
44,086 $
13,731,907
126,870 $
95,962,565
395,569 $
1,582,275
m3
m3
m
m
ud
ud
1.00
#REF!
#REF!
ud
1.00
#REF!
#REF!
#REF!
2569.01
1,421 $
3,650,563
m2
1798.31
1,259 $
2,264,069
m3
1541.41
154.14
1306.56
1879.74
170.49
239.78
279
14,005 $
21,587,391
77,543 $
11,952,525
12,746 $
16,653,383
66349 $
92796 $
124,718,869
521,042 $
124,935,511
126,870 $
35,396,730
395,569 $
1,582,275
m3
m3
m
m
m
m
ud
15,820,790
ud
4.00
#REF!
#REF!
ud
3.00
#REF!
#REF!
Costo directo
AIU (34.36%)
Interventora (7%)
Costo Total
#VALUE!
#VALUE!
#VALUE!
#VALUE!
SISTEMA DE ACUEDUCTO
(CONSTRUCCIN CANAL DE ADUCCIN, CONSTRUCCIN DESGRAVADOR Y MEJORAMIENTO
LNEA DE ADUCCIN CHAMBERY DESDE LA ABSCISA K2+520,68 HASTA LA ABSCISA K4+429,48)
ITEM
DESCRIPCION
UNIDAD
CANTIDADES
m
m3
m3
m3
m2
m3
53.51
4.00
8.63
16.22
26.76
12.31
kg
1498.28
m2
m3
m3
m2
m3
4.71
8.68
11.28
4.71
1.80
kg
195.00
m2
0.63
2. Desgravador
1.1 Localizacin y replanteo
4,2,2 Excavacion para estructuras conglomerado 0-2 m
3.1 Manejo/movilizacin de materiales en vehiculo no automotor
6.1 Concreto para solados 2= 5 cm.
6.2 Concreto clase II 3000 PSI
7.1
10.1
9.1
9.2
4.00
ud
5.00
ud
3.00
ud
m
m2
m3
m3
m3
1201.73
841.21
721.04
72.10
611.18
1201.73
4.00
ud
TOTAL
INTERVENTORIA
SEGUIMIENTO MAVDT
TOTAL PROYECTO
AMIDADES
Y MEJORAMIENTO
ABSCISA K4+429,48)
COSTO
UNITARIO
COSTO DIRECTO
TOTAL
$
$
$
$
$
$
$
10,042,543
76,038
297,316
175,399
319,790
399,901
3,055,164
3,817 $
5,718,935
$
$
$
$
$
$
$
$
$
$
1,836,686
9,684
154,582
222,487
70,386
446,832
3,817 $
744,315
300,000 $
188,400
$
$
$
$
$
$
$
$
$
$
$
120,126,069
1,004,746
623,141
5,941,509
3,289,700
4,583,519
$
$
$
$
$
$
1,421
74,329
20,322
19,717
14,944
248,240
2056.00
17,809
19,717
14,944
248,240
1,421
1,259
14,005
77,543
12,746
126,870 $
89,705,971
ESTUDIOS Y DISEOS DE ACUEDUCTO Y SANEAMIENTO BASICO EN LOS MUNICIPIOS DEL DEPARTAMENTO DE
CALDAS ZONA 2
CABECERA MUNICIPAL DE ARANZAZU
117 de 131
395,569 $
1,582,275
1,935,401 $
9,677,005
1,239,401 $
3,718,203
$
$
$
$
$
$
$
$
$
$
$
156,554,122
1,707,658
1,059,085
10,098,137
5,591,145
7,790,110
107,117 $
128,725,712
395,569 $
1,582,275
$
$
$
$
$
$
$
$
288,559,419
69,254,261
8,656,783
14,427,971
380,898,434
26,662,890
8,317,578
415,878,902
1,421
1,259
14,005
77,543
12,746
24%
3%
5%
7%
2%
ITEM
DESCRIPCION
UNIDAD
m
m2
m3
m3
m3
m
ud
ud
ud
TOTAL
INTERVENTORIA
TOTAL PROYECTO
COSTO
UNITARIO
CANTIDADES
$
$
$
$
$
$
56,825,788
517,443
320,917
3,059,868
1,694,190
2,360,506
364.14
254.90
218.48
21.85
185.20
$
$
$
$
$
364.14
107,117 $
39,005,584
1,935,401 $
5,806,203
1,239,401 $
2,478,802
395,569 $
1,582,275
$
$
$
$
$
$
1,421 $
1,259 $
14,005 $
77,543
12,746 $
48,368,411
521,820
323,631
3,085,750
107,117 $
33,159,139
126,870 $
7,315,324
3.00
2.00
1,421
1,259
14,005
77,543
12,746
COSTO DIRECTO
TOTAL
4.00
367.22
257.05
220.33
22.03
186.76
2,380,472
309.56
57.66
4.00
ESTUDIOS Y DISEOS DE ACUEDUCTO
Y395,569
SANEAMIENTO
BASICO
EN LOS MUNICIPIOS DEL DEPARTAMENTO DE
$
$
1,582,275
CALDAS ZONA 2
CABECERA MUNICIPAL DE ARANZAZU
121 de 131
TOTAL PROYECTO
$
25% $
3% $
5% $
8%
105,194,199
26,298,550
3,155,826
5,259,710
$ 139,908,284
$ 11,192,663
$ 151,100,947
DESCRIPCION
32.00%
UNIDAD
M2
Mes
Mes
Mes
Mes
Mes
Mes
Mes
Mes
Gl
%
%
%
%
%
%
%
%
%
%
%
Mes
Mes
Frente
Mes
Mes
Mes
Mes
Mes
CANTIDAD
VR UNITARIO
288,559,419
$
$
92,339,014
380,898,433
DEDICACIN Y/O
PORCENTAJE DE
UTILIZACIN
VR. TOTAL
18.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
1.00
$
$
$
$
$
$
$
$
$
$
81,000
200,000
100,000
200,000
400,000
150,000
100,000
100,000
280,000
500,000
100%
25%
100%
25%
100%
100%
25%
100%
100%
100%
$
$
$
$
$
$
$
$
$
$
1,458,000
150,000
300,000
150,000
1,200,000
450,000
75,000
300,000
840,000
500,000
0.12%
0.02%
0.03%
0.24%
0.12%
5.00%
$
$
$
$
$
$
380,898,433
380,898,433
380,898,433
380,898,433
380,898,433
380,898,433
100%
100%
100%
100%
100%
100%
$
$
$
$
$
$
457,078
76,180
114,270
914,156
457,078
19,044,922
1.50%
2.00%
0.10%
0.10%
$
$
$
$
380,898,433
380,898,433
380,898,433
380,898,433
100%
100%
100%
100%
$
$
$
$
5,713,477
7,617,969
380,898
380,898
1.00%
380,898,433
100% $
3,808,984
3.00
3.00
3.00
$
$
$
991,725
991,725
500,000
25% $
25% $
100% $
743,794
743,794
1,500,000
3.00
3.00
$
$
1,347,500
1,239,656
100% $
100% $
4,042,500
3,718,968
3.00
3.00
3.00
$
$
$
6,080,000
2,880,000
2,400,000
20% $
100% $
20% $
3,648,000
8,640,000
1,440,000
68,865,966
24.00%
3.00%
5.00%
32.00%
DESCRIPCION
32.00%
UNIDAD
M2
Mes
Mes
Mes
Mes
Mes
Mes
Mes
Mes
Gl
%
%
%
%
%
%
%
%
%
%
%
Mes
Mes
Frente
Mes
Mes
Mes
Mes
Mes
CANTIDAD
VR UNITARIO
105,194,199
$
$
33,662,144
138,856,343
DEDICACIN Y/O
PORCENTAJE DE
UTILIZACIN
VR. TOTAL
12.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
$
$
$
$
$
$
$
$
$
$
81,000
200,000
100,000
200,000
400,000
150,000
100,000
100,000
280,000
500,000
100%
25%
100%
25%
100%
100%
25%
100%
100%
100%
$
$
$
$
$
$
$
$
$
$
972,000
50,000
100,000
50,000
400,000
150,000
25,000
100,000
280,000
500,000
0.12%
0.02%
0.03%
0.24%
0.12%
5.00%
$
$
$
$
$
$
138,856,343
138,856,343
138,856,343
138,856,343
138,856,343
138,856,343
100%
100%
100%
100%
100%
100%
$
$
$
$
$
$
166,628
27,771
41,657
333,255
166,628
6,942,817
1.50%
2.00%
0.10%
0.10%
1.00%
$
$
$
$
$
138,856,343
138,856,343
138,856,343
138,856,343
138,856,343
100%
100%
100%
100%
100%
$
$
$
$
$
2,082,845
2,777,127
138,856
138,856
1,388,563
1.00
1.00
1.00
1.00
$
$
$
$
991,725
991,725
500,000
1,347,500
25%
25%
100%
100%
$
$
$
$
247,931
247,931
500,000
1,347,500
1.00
1,239,656
100% $
1,239,656
1.00
1.00
1.00
$
$
$
6,080,000
2,560,000
2,400,000
20% $
100% $
20% $
1,216,000
2,560,000
480,000
24,671,021
24.00%
3.00%
5.00%
32.00%
FNC
PDA
PN 16
PN 12,5
PN 16
PN 12,5
FASE I
707.07
-
FASE II
1201.73
364.14
FASE III
57.66
309.56