Professional Documents
Culture Documents
Pgina :
PRESUPUESTO RESUMIDO
Fecha :
02/06/10
Actividad
U.M.
Cantidad
Vr.Unitario
Vr.Total
1 Bocatoma
1.1 Preliminares
1,1,1
m2
32.7800
1,485.00
48,678.00
1,1,2
Desviacin cause
un
1.0000
527,970.00
527,970.00
Total Preliminares
576,648.00
m3
1.8600
kg
70.0000
2,631.00
184,170.00
un
1.0000
1,110,465.00
1,110,465.00
ml
5.0000
745,004.00
3,725,020.00
663,373.00
1,233,874.00
6,253,529.00
Total Bocatoma
6,830,177.00
2 Aduccin
2.1 Suministro e Instalacin de Tuberias Accesorios
2,1,1
un
1.0000
1,250,657.00
1,250,657.00
2,1,2
un
1.0000
586,336.00
586,336.00
un
2.0000
575,088.00
1,150,176.00
un
1.0000
88,383.00
88,383.00
2,1,3
2,1,4
3,075,552.00
Total Aduccin
3,075,552.00
3 Desarenador
3.1 Concretos y Aceros
3,1,1
m2
176.5300
14,605.00
2,578,221.00
2,578,221.00
Estructura de pasarela
ml
24.9500
717,253.00
17,895,462.00
17,895,462.00
un
2.0000
5,430,000.00
10,860,000.00
un
3.0000
2,185,475.00
6,556,425.00
17,416,425.00
Total Desarenador
37,890,108.00
4 Conduccin
4.1 Preliminares
4,1,1
ml
153.4000
1,485.00
Total Preliminares
227,799.00
227,799.00
m3
206.1700
23,079.00
4,758,197.00
m3
194.9800
10,409.00
2,029,547.00
Pgina :
PRESUPUESTO RESUMIDO
Fecha :
02/06/10
Actividad
U.M.
Cantidad
Vr.Unitario
Vr.Total
6,787,744.00
m3
0.7000
562,548.00
393,784.00
393,784.00
ml
153.4000
210,853.00
32,344,850.00
ml
153.4000
14,414.00
2,211,108.00
34,555,958.00
4,5,3
un
3.0000
575,088.00
1,725,264.00
un
3.0000
1,250,657.00
3,751,971.00
un
3.0000
586,336.00
1,759,008.00
un
18.0000
717,800.00
12,920,400.00
un
3.0000
542,537.00
1,627,611.00
un
18.0000
247,606.00
4,456,908.00
26,241,162.00
Total Conduccin
68,206,447.00
5 Planta de Tratamiento
5.1 Excavaciones y Rellenos
5,1,1
m3
40.0000
23,079.00
923,160.00
m3
37.2800
10,409.00
388,048.00
1,311,208.00
ml
11.1700
5,2,2
un
11.1700
7,041.00
78,648.00
5,2,3
ml
11.8300
26,036.00
308,006.00
5,2,4
un
11.8300
3,727.00
44,090.00
33,108.00
369,816.00
800,560.00
un
1.0000
992,073.00
5,2,12
un
5.0000
100,192.00
500,960.00
5,2,5
un
2.0000
693,076.00
1,386,152.00
un
1.0000
486,483.00
486,483.00
un
2.0000
271,890.00
543,780.00
un
8.0000
9,331,000.00
74,648,000.00
5,2,6
992,073.00
78,557,448.00
Falso fondo
m2
7.8700
262,500.00
2,065,875.00
5,4,2
m3
2.3600
714,139.00
1,685,368.00
Pgina :
PRESUPUESTO RESUMIDO
Fecha :
02/06/10
Actividad
U.M.
Cantidad
Vr.Unitario
Vr.Total
5,4,3
m3
1.9600
742,806.00
1,455,900.00
5,4,4
m3
3.9300
474,796.00
1,865,948.00
7,073,091.00
un
1.0000
5,100,000.00
5,100,000.00
5,5,2
un
2.0000
4,260,000.00
8,520,000.00
5,5,3
un
1.0000
6,062,500.00
6,062,500.00
19,682,500.00
m2
1,248.9400
14,605.00
18,240,769.00
18,240,769.00
125,665,576.00
6 Tanque de Almacenamiento
6.1 Preliminares
6,1,1
m2
194.2500
1,485.00
288,461.00
6,1,2
m3
101.7700
104,470.00
10,631,912.00
Total Preliminares
10,920,373.00
m3
491.4500
23,079.00
11,342,175.00
m3
38.8500
10,409.00
404,390.00
11,746,565.00
m3
10.0000
260,586.00
2,605,860.00
m3
167.4600
663,373.00
111,088,443.00
12,742.8000
2,631.00
33,526,307.00
kg
147,220,610.00
ml
38.7600
151,594.00
5,875,783.00
6,4,2
ml
10.0000
22,649.00
226,490.00
6,4,3
ml
38.7600
10,811.00
419,034.00
6.4.4
ml
10.0000
5,867.00
58,670.00
6,579,977.00
un
2.0000
1,028,169.00
2,056,338.00
un
2.0000
376,284.00
752,568.00
un
6.0000
3,064,435.00
18,386,610.00
un
2.0000
1,173,718.00
2,347,436.00
un
2.0000
1,299,889.00
2,599,778.00
un
2.0000
1,215,669.00
2,431,338.00
un
2.0000
486,483.00
972,966.00
Pgina :
PRESUPUESTO RESUMIDO
Fecha :
02/06/10
Actividad
6.5.2
6.5.5
U.M.
Suministro e instalacin pasa muro HD de =10",
ELXEB, L=0.5m
Suministro e instalacin codo HD 6" x 90 EB
Cantidad
Vr.Unitario
Vr.Total
un
4.0000
1,028,169.00
4,112,676.00
un
6.0000
302,764.00
1,816,584.00
35,476,294.00
6,6.2
un
4.0000
154,000.00
616,000.00
un
2.0000
2,304,000.00
4,608,000.00
un
1.0000
3,000,000.00
3,000,000.00
un
2.0000
3,000,000.00
6,000,000.00
14,224,000.00
226,167,819.00
7 Redes de Distribucin
7.1 Preliminares
7,1,1
ml
10,279.3500
1,485.00
Total Preliminares
15,264,835.00
15,264,835.00
m3
8,268.0300
17,387.00
143,756,238.00
7,2,2
m3
5,544.1500
10,409.00
57,709,057.00
m3
1,386.0400
44,219.00
61,289,303.00
7,2,4
m3
1,154.6100
86,009.00
99,306,851.00
7,2,5
m3
5,313.4600
24,748.00
131,497,508.00
7,2,3
493,558,957.00
ml
3,881.0700
3,671.00
14,247,408.00
7,3,2
ml
1,409.6400
3,727.00
5,253,728.00
7,3,3
ml
1,211.2700
6,110.00
7,400,860.00
7,3,4
ml
3,254.5300
9,980.00
32,480,209.00
7,3,5
ml
522.8400
10,811.00
5,652,423.00
7.3.1
ml
3,881.0700
15,780.00
61,243,285.00
7.3.10
un
20.0000
32,795.00
655,900.00
7.3.11
un
4.0000
100,192.00
400,768.00
7.3.12
un
6.0000
104,549.00
627,294.00
7.3.13
un
10.0000
111,921.00
1,119,210.00
7.3.14
un
11.0000
117,721.00
1,294,931.00
7.3.15
un
3.0000
145,561.00
436,683.00
7.3.16
un
7.0000
259,343.00
1,815,401.00
7.3.17
un
5.0000
371,863.00
1,859,315.00
7.3.18
un
1.0000
479,416.00
479,416.00
7.3.19
un
2.0000
542,056.00
1,084,112.00
7.3.2
ml
1,409.6400
26,036.00
36,701,387.00
un
2.0000
576,856.00
1,153,712.00
7.3.20
Pgina :
PRESUPUESTO RESUMIDO
Fecha :
02/06/10
Actividad
U.M.
Cantidad
Vr.Unitario
Vr.Total
639,496.00
2,557,984.00
7.3.21
un
4.0000
7.3.22
un
1.0000
682,416.00
682,416.00
7.3.23
un
2.0000
1,057,331.00
2,114,662.00
7.3.25
un
3.0000
128,760.00
386,280.00
7.3.26
un
4.0000
260,304.00
1,041,216.00
7.3.27
un
3.0000
501,468.00
1,504,404.00
7.3.28
un
2.0000
552,508.00
1,105,016.00
7.3.29
un
1.0000
663,520.00
663,520.00
7.3.3
ml
1,211.2700
56,514.00
68,453,713.00
7.3.30
un
4.0000
183,841.00
735,364.00
7.3.31
un
9.0000
254,703.00
2,292,327.00
7.3.32
un
5.0000
266,303.00
1,331,515.00
7.3.33
un
2.0000
452,736.00
905,472.00
7.3.34
un
1.0000
494,496.00
494,496.00
7.3.35
un
23.0000
65,778.00
1,512,894.00
7.3.36
un
10.0000
88,383.00
883,830.00
7.3.37
un
7.0000
130,143.00
911,001.00
7.3.38
un
1.0000
543,776.00
543,776.00
un
7.0000
972,153.00
6,805,071.00
ml
3,254.5300
96,875.00
315,282,594.00
un
4.0000
543,776.00
2,175,104.00
un
8.0000
972,153.00
7,777,224.00
un
4.0000
2,398,503.00
9,594,012.00
un
20.0000
247,606.00
4,952,120.00
ml
522.8400
151,594.00
79,259,407.00
un
8.0000
35,915.00
287,320.00
un
1.0000
188,248.00
188,248.00
un
8.0000
406,466.00
3,251,728.00
un
1.0000
877,045.00
877,045.00
7.3.39
7.3.4
7.3.40
7.3.41
7.3.42
7.3.43
692,475,801.00
7.4 Pavimentos
7,4,1
Corte de pavimento
ml
18,176.0200
7,4,2
Demolicin de pavimento
m2
13,632.0200
66,444.00
905,765,937.00
7,4,4
m3
2,044.8000
543,337.00
1,111,015,498.00
7.4.1
un
1,200.0000
113,841.00
136,609,200.00
ml
7,200.0000
3,200.00
23,040,000.00
un
1,200.0000
69,457.00
83,348,400.00
7.4.2
7.4.3
Total Pavimentos
3,158.00
57,399,871.00
2,317,178,906.00
Pgina :
PRESUPUESTO RESUMIDO
Fecha :
02/06/10
Actividad
U.M.
Cantidad
Vr.Unitario
Vr.Total
m2
4,625.7100
12,500.00
57,821,375.00
7,5,2
m2
4,625.7100
118,899.00
549,992,293.00
7,5,3
ml
3,083.8100
35,113.00
108,281,821.00
716,095,489.00
un
20.0000
247,606.00
4,952,120.00
4,952,120.00
4,239,526,108.00
TOTAL OBRA
4,707,361,787.00