RptApu4Empresa : CONSORCIO CONSTRUCTORA NORMANDIA-CIVILCOObra :
010 - URBANISMO PORTALES DE ALICANTE CARTAGENAFecha : 2/11/2014
11:24:00 AMPagina : 1ANALISIS DE PRECIOS UNITARIOSPRESUPUESTO
AJUSTADOCodDescripcionUndTCantidadPrecio
UnitarioEquipoMaterialesMano de ObraTransporteVariosTotal000500
LEVANTAMIENTO TOPOGRAFICO GBL 000500059721M.O.
VARIASGBLO72,833.32611,000.007,283,332.617,283,332.61Totales
:7,283,332.617,283,332.61459004 UTB GBL 450002010202UTB CUARTO DE
BASURASGBLV3.00005,610,000.0016,830,000.0016,830,000.00Totales
:16,830,000.0016,830,000.00459003 KIOSKO GBL
450101010203KIOSKOGBLV1.000040,000,000.0040,000,000.0040,000,000.00Totales
:40,000,000.0040,000,000.00459008 JUEGOS DE NIOS COLUMPIOS Y BALA
UND 459001019001JUEGOS
INFANTILESCJV6.00001,160,000.006,960,000.006,960,000.00Totales
:6,960,000.006,960,000.00550101 INSTALACIONES DE GAS UN
550001017105SUBCONTRATOS
VARIOSGBLV626.50001,000.00626,500.00626,500.00Totales
:626,500.00626,500.00570001 EXCAVACION MANUAL RED CONTRA INCENDIOS
M3 570001010604AYUDANTE
EXCAVACIONESHHO11.956416,720.0019,991.1019,991.10Totales
:19,991.1019,991.10570002 EXCAVACION A MAQUINA RED CONTRA INCENDIOS
M3
570002350008RETROEXCAVADORAHRE459.3454159,096.007,308.007,308.00Totales
:7,308.007,308.00570003 RELLENO MATERIAL SELECCIONADO ARENOSO RED
CONTRA INCENDIOS M3
570003060002ARENAM3M1.200050,000.0060,000.0060,000.00050502M.O.
RELLENOS COMPACTADOS CON
ARENAM3O141.02395,254.437,410.007,410.00Totales
:60,000.007,410.0067,410.00570004 RELLENO CON MATERIAL DE EXCAVACIN
RED CONTRA INCENDIOS M3 570004050508RELLENOS CON MATERIAL DE
EXCAVACINM3O1.05627,000.007,393.407,393.40Totales
:7,393.407,393.40570005 RETIRO DE MATERIAL SOBRANTE RED CONTRA
INCENDIOS M3 570005050103M.O. RETIRO MATERIAL DE
EXCAVACIN.M3O1.000021,595.0021,595.0021,595.00Totales
:21,595.0021,595.00570006 TUBERIA PEAD DE 110mm PE 100 PN 10,
INCLUYE ACCESORIOS ML 570006016011CODO PEAD 90X63mm PE 100, PN
10UNDM0.000018,560.000.000.00016012CODO PEAD 90X75mm PE 100, PN
10UNDM0.082432,625.702,688.362,688.36016014CODO PEAD 90X110mm PE
100, PN 10UNDM0.082451,388.004,234.374,234.37016024REDUCCIN PEAD
110mmX63mm PE 100, PN 16UNDM0.000029,348.000.000.00016025REDUCCIN
PEAD 110mmX75mm PE 100, PN
16UNDM0.082426,330.382,169.622,169.62016049PORTAFLANCHE PEAD O
MANGUITO TOPE BRIDA 63mm PE 100, PN
16UNDM0.000010,440.000.000.00016050PORTAFLANCHE PEAD O MANGUITO
TOPE BRIDA 75mm PE 100, PN
16UNDM0.082412,666.501,043.721,043.72016070TAPONES PEAD 75mm PE
100, PN 16UNDM0.082412,998.961,071.111,071.11016107TEE PEAD 110 PE
100, PN 10UNDM0.061655,680.003,429.893,429.89018576FLANCHE METALICO
BRIDA LOCA 63mmUNDM0.000023,200.000.000.00018577FLANCHE METALICO
BRIDA LOCA 75mmUNDM0.082440,600.003,345.443,345.44705004TUBERIA
PEAD DE 63mm PE 100 PN 10, EN
ROLLOSMLM0.00005,220.000.000.00705004DESPERDICIO%M10.00000.000.000.00705005TUBERIA
PEAD DE 75mm PE 100 PN 10, EN
ROLLOSMLM0.07037,308.00513.75513.75705005DESPERDICIO%M10.0000513.7551.3851.38705007TUBERIA
PEAD DE 110mm PE 100 PN 10, EN
ROLLOSMLM0.929713,224.0012,294.3512,294.35705007DESPERDICIO%M10.000012,294.351,229.441,229.44010902MANO
DE OBRA HIDRAULICAUNDO7.67101,000.007,671.007,671.00Totales
:32,071.437,671.0039,742.43570007 TUBERIA PEAD DE 75mm PE 100 PN
10, INCLUYE ACCESORIOS ML 570007016012CODO PEAD 90X75mm PE 100, PN
10UNDM0.158032,625.705,154.865,154.86016021REDUCCIN PEAD 75mmX63mm
PE 100, PN 16UNDM0.000013,539.290.000.00016025REDUCCIN PEAD
110mmX75mm PE 100, PN
16UNDM0.079026,330.382,080.102,080.10016050PORTAFLANCHE PEAD O
MANGUITO TOPE BRIDA 75mm PE 100, PN
16UNDM0.079012,666.501,000.651,000.65016070TAPONES PEAD 75mm PE
100, PN 16UNDM0.079012,998.961,026.921,026.92016105TEE PEAD 75 PE
100, PN 10UNDM0.079082,336.806,504.616,504.61018577FLANCHE METALICO
BRIDA LOCA 75mmUNDM0.079040,600.003,207.403,207.40705004TUBERIA
PEAD DE 63mm PE 100 PN 10, EN
ROLLOSMLM0.00005,220.000.000.00705004DESPERDICIO%M10.00000.000.000.00705005TUBERIA
PEAD DE 75mm PE 100 PN 10, EN
ROLLOSMLM1.00007,308.007,308.007,308.00705005DESPERDICIO%M10.00007,308.00730.80730.80010902MANO
DE OBRA HIDRAULICAUNDO7.67101,000.007,671.007,671.00Totales
:27,013.347,671.0034,684.34575001 SIAMESAS PARA RED CONTRA
INCENDIOS UND 575001150308MAMPOSTERIA EN LADRILLO ESTRUCTURAL
10X12X29M2A1.000053,292.6653,292.66150308DESPERDICIO%A5.000053,292.662,664.63010140SIAMESA
4"X2 1/2X2 1/2"UNDM1.0000522,000.00522,000.00522,000.00014528NIPLE
H.F. E.BRIDA
6"X60CMUNDM1.000058,000.0058,000.0058,000.00103537VALVULA CHEQUE H.
2-1/2" BRONCEUNDM2.0000220,400.00440,800.00440,800.00010901MANO DE
OBRA SANITARIAHHO8.021010,000.0080,210.0080,210.00Totales
:1,020,800.0080,210.001,156,967.29631090 REPLANTEO Y CONFORMACION
PRADO M2 630001011023LOCALIZACION Y
REPLANTEOM2O1.0000270.00270.00270.00059203M.O. CONFORMACION Y
COMPACTACINM2O1.00001,200.001,200.001,200.00Totales
:1,470.001,470.00630103 EMPRADIZACION M2
630002017203EMPRADIZACIONM2V1.00009,500.009,500.009,500.00Totales
:9,500.009,500.00630501 SUMINISTRO Y SIEMBRA DE ARBOLES UND
630003017230SUM. Y SIEMBRA ARBOL GUAYACAN
ROUNDV1.000046,400.0046,400.0046,400.00Totales
:46,400.0046,400.00631003 SUMINISTRO Y SIEMBRA DE PLANTA UND
630004011002AYUDANTEHHO0.40005,000.002,000.002,000.00017207PLANTASGBLV5.00001,000.005,000.005,000.00Totales
:2,000.005,000.007,000.00650101 ASEO PERMANENTE DE LA OBRA MES
650101011036MANO DE OBRA
CONTRATISTAUNO6,772.04801,000.006,772,048.006,772,048.00Totales
:6,772,048.006,772,048.00670003 EXCAVACION MANUAL ACUEDUCTO M3
670003010604AYUDANTE
EXCAVACIONESHHO11.956416,720.0019,991.1019,991.10Totales
:19,991.1019,991.10670004 EXCAVACION A MAQUINA ACUEDUCTO M3
670004350008RETROEXCAVADORAHRE459.3453159,096.007,308.007,308.00Totales
:7,308.007,308.00670005 RELLENO MATERIAL SELECCIONADO ARENOSO
ACUEDUCTO M3
670005060002ARENAM3M1.200050,000.0060,000.0060,000.00050502M.O.
RELLENOS COMPACTADOS CON
ARENAM3O14.10245,254.437,410.017,410.01Totales
:60,000.007,410.0167,410.01670006 RELLENO CON MATERIAL DE EXCAVACIN
ACUEDUCTO M3 670006050508RELLENOS CON MATERIAL DE
EXCAVACINM3O1.05627,000.007,393.407,393.40Totales
:7,393.407,393.40670007 RETIRO DE MATERIAL SOBRANTE ACUEDUCTO M3
670007050103M.O. RETIRO MATERIAL DE
EXCAVACIN.M3O1.000021,595.0021,595.0021,595.00Totales
:21,595.0021,595.00671005 ACOMETIDA DOMICILIAR EN TUBERIA PEAD DE
20mm, INCLUYE EXCAVACIN Y RELLENO A MANO, CAJILLA, TAMPILLON,
MEDIDOR, VALVULAS Y ACCESORIOS. UND 671005670003EXCAVACION MANUAL
ACUEDUCTOM30.440019,991.108,796.08670006RELLENO CON MATERIAL DE
EXCAVACIN ACUEDUCTOM30.42007,393.403,105.23013201ADAPTADOR MACHO
1/2" X PEAD
20mmUNDM1.00002,913.922,913.922,913.92013201DESPERDICIO%M5.00002,913.92145.70145.70013202ADAPTADOR
MACHO DE 1/2" PARA
PVCUNDM1.0000143.84143.84143.84013202DESPERDICIO%M5.0000143.847.197.19016001COLLARIN
TIPO ABRAZADERA DN 4" C/SALIDA
1/2"UNDM1.000019,720.0019,720.0019,720.00016001DESPERDICIO%M5.000019,720.00986.00986.00016002REGISTRO
DE INCORPORACIN PARA TUBERIA PEAD DE
20mmUNDM1.000012,440.6512,440.6512,440.65016002DESPERDICIO%M5.000012,440.65622.03622.03016004JUEGO
DE ACOPLE Y VALVULA
PLASTICOSUNDM1.000041,460.7241,460.7241,460.72016004DESPERDICIO%M3.000041,460.721,243.821,243.82016114REGISTRO
DE PASO PARA
TRAMPILLONUNDM1.00006,264.006,264.006,264.00016114DESPERDICIO%M5.00006,264.00313.20313.20041623CINTA
TEFLON INDUSTRIALUNDM0.15003,480.00522.00522.00103009MEDIDOR DE
VELOCIDAD CHORRO UNICO R80 DE 1/2", MODELO AQUARIUS, REGISTRO EN
COBRE VIDRIO, MARCA SAPPEL. INCLUYE
CALIBRACIN.UNDM1.0000145,000.00145,000.00145,000.00103010CAJA
PLASTICA RECTANGULAR 286mm, CON TAPA EN HF DUCTIL ASTM
A-536UNDM1.000042,630.0042,630.0042,630.00103011TRAMPILLON PARA
VALVULA RESIDENTE, CON TAPA EN HF DUCTIL ASTM
A-536UNDM1.000013,920.0013,920.0013,920.00103509VALVULA DE CIERRE
RAPIDO
1/2"UNDM1.00006,333.606,333.606,333.60103509DESPERDICIO%M3.00006,333.60190.01190.01705002TUBERIA
PEAD DE 20mm PE 40 PN 10, EN
ROLLOSMLM2.60001,508.003,920.803,920.80705002DESPERDICIO%M10.00003,920.80392.08392.08055321M.O.
INSTAL. ACOMETIDA DOMICILIAR HIDRAULICA EN TUBIERIA PEAD DE
20mmMLO1.000030,850.0030,850.0030,850.00301002PERMISOS, LICENCIAS Y
REGISTROSGBLV122.58001,000.00122,580.00122,580.00Totales
:299,169.5630,850.00122,580.00464,500.87671012 PRUEBA DESINFECCIN
ML 671012010902MANO DE OBRA
HIDRAULICAUNDO1.85101,000.001,851.001,851.00Totales
:1,851.001,851.00671013 PRUEBA HIDRAULICA ML 671013010902MANO DE
OBRA HIDRAULICAUNDO2.34501,000.002,345.002,345.00Totales
:2,345.002,345.00671104 TUBERIA PEAD DE 110mm PE 100 PN 10, INCLUYE
ACCESORIOS ML 671104672001VALVULA DE COMPUERTA ELASTICA
100mmUNDA0.0041600,764.762,463.14016014CODO PEAD 90X110mm PE 100,
PN 10UNDM0.014851,388.00760.54760.54016062PORTAFLANCHE PEAD O
MANGUITO TOPE BRIDA 110mm PE 100, PN
10UNDM0.006623,200.00153.12153.12016107TEE PEAD 110 PE 100, PN
10UNDM0.016455,680.00913.15913.15018578FLANCHE METALICO BRIDA LOCA
110mmUNDM0.006632,480.00214.37214.37705007TUBERIA PEAD DE 110mm PE
100 PN 10, EN
ROLLOSMLM1.000013,224.0013,224.0013,224.00705007DESPERDICIO%M10.000013,224.001,322.401,322.40010902MANO
DE OBRA HIDRAULICAUNDO7.67101,000.007,671.007,671.00Totales
:16,587.587,671.0026,721.72671109 TUBERIA PEAD DE 200mm PE 100 PN
10, INCLUYE ACCESORIOS ML 671109672002VALVULA DE COMPUERTA ELASTICA
200mmUNDA0.01881,142,484.7621,478.71016028REDUCCIN PEAD 160mmX110mm
PE 100, PN 16UNDM0.062584,680.005,292.505,292.50016029REDUCCIN PEAD
200mmX160mm PE 100, PN
16UNDM0.0625121,800.007,612.507,612.50016064PORTAFLANCHE PEAD O
MANGUITO TOPE BRIDA 200mm PE 100, PN
10UNDM0.037591,694.523,438.543,438.54016109TEE PEAD 200 PE 100, PN
10UNDM0.0563458,200.0025,796.6625,796.66018580FLANCHE METALICO
BRIDA LOCA 200mmUNDM0.037566,120.002,479.502,479.50705012TUBERIA
PEAD DE 200mm PE 100 PN 10, TRAMOS LINEALES DE
12MMLM1.000050,942.1050,942.1050,942.10705012DESPERDICIO%M5.000050,942.102,547.112,547.11010902MANO
DE OBRA HIDRAULICAUNDO10.72001,000.0010,720.0010,720.00Totales
:98,108.9110,720.00130,307.62671111 TUBERIA PEAD DE 250mm PE 100 PN
10, INCLUYE ACCESORIOS ML 671111672003VALVULA DE COMPUERTA ELASTICA
250mmUNDA0.10003,503,084.76350,308.48016044REDUCCIN PEAD
250mmX200mm PE 100, PN
10UNDM0.1000229,680.0022,968.0022,968.00016065PORTAFLANCHE PEAD O
MANGUITO TOPE BRIDA 250mm PE 100, PN
10UNDM0.7000201,225.20140,857.64140,857.64016110TEE PEAD 250 PE
100, PN 10UNDM0.1000765,600.0076,560.0076,560.00018581FLANCHE
METALICO BRIDA LOCA
250mmUNDM0.7000104,400.0073,080.0073,080.00018595KIT DE TORNILLOS
PARA BRIDAS DE VALVULAS 250mm - SON 2
JUEGOSUNDM3.0000179,800.00539,400.00539,400.00705014TUBERIA PEAD DE
250mm PE 100 PN 10, TRAMOS LINEALES DE
12MMLM1.000082,218.9782,218.9782,218.97705014DESPERDICIO%M5.000082,218.974,110.954,110.95010902MANO
DE OBRA HIDRAULICAUNDO12.68201,000.0012,682.0012,682.00Totales
:939,195.5612,682.001,302,186.04671522 CONSTRUCCION DE ANCLAJES
PARA TUBERIA PEAD UND 671522671551ANCLAJES PARA CODO PEAD
110mmUNDM0.435512,207.725,316.465,316.46671552ANCLAJES PARA TEE
PEAD 110mmUNDM0.48397,619.483,687.073,687.07671553ANCLAJES PARA TEE
PEAD 200mmUNDM0.072619,131.931,388.981,388.98671554ANCLAJES PARA
TEE PEAD 250mmUNDM0.008126,024.32210.80210.80010902MANO DE OBRA
HIDRAULICAUNDO15.89101,000.0015,891.0015,891.00Totales
:15,891.0026,494.31672011 HIDRANTE TIPO TRFICO 110mm EXTREMO
BRIDADO UND 672011102504HIDRANTE TIPO TRFICO MEGA 100mm EXTREMO
BRIDADOUNDM1.0000928,000.00928,000.00928,000.00010902MANO DE OBRA
HIDRAULICAUNDO77.24801,000.0077,248.0077,248.00Totales
:928,000.0077,248.001,005,248.00672012 MACROMEDIDOR GRANDES
CLIENTES UND 672012010902MANO DE OBRA
HIDRAULICAUNDO30,000.00001,000.0030,000,000.0030,000,000.00Totales
:30,000,000.0030,000,000.00690003 EXCAVACION MANUAL ALCANTARILLADO
M3 690003010604AYUDANTE
EXCAVACIONESHHO1.000016,720.0016,720.0016,720.00Totales
:16,720.0016,720.00690004 EXCAVACION A MAQUINA ALCANTARILLADO M3
690004350008RETROEXCAVADORAHRE1,015.9275159,096.0016,163.0016,163.00Totales
:16,163.0016,163.00690005 RELLENO MATERIAL SELECCIONADO ARENOSO M3
690005060002ARENAM3M1.400050,000.0070,000.0070,000.00060002ARENAM3M1.400050,000.0070,000.0070,000.00050502M.O.
RELLENOS COMPACTADOS CON
ARENAM3O1.53775,254.438,079.748,079.74050502M.O. RELLENOS
COMPACTADOS CON ARENAM3O1.53775,254.438,079.748,079.74Totales
:70,000.008,079.7478,079.74690006 RELLENO CON MATERIAL SOBRANTE DE
LA EXCAVACIN M3 690006050508RELLENOS CON MATERIAL DE
EXCAVACINM3O1.19297,000.008,350.308,350.30Totales
:8,350.308,350.30690007 RETIRO DE MATERIAL SOBRANTE M3
690007050103M.O. RETIRO MATERIAL DE
EXCAVACIN.M3O1.000021,595.0021,595.0021,595.00Totales
:21,595.0021,595.00690013 RELLENO A MANO CON MATERIAL IMPORTADO M3
690013010913RELLENO CON MATERIAL DE
LAM3O1.000016,370.0016,370.0016,370.00Totales
:16,370.0016,370.00690026 LIMPIEZA DE TUBERIA CON VACTOR E
INSPECCIN CON CAMARA ML 690026011036MANO DE OBRA
CONTRATISTAUNO4.81301,000.004,813.004,813.00Totales
:4,813.004,813.00690601 CONTRATO A TODO COSTO EMISARIO FINAL UND
690601014036CONTRATO A TODO COSTO EMISARIO
FINALUNDV613.38641,000,000.00613,386,400.00613,386,400.00Totales
:613,386,400.00613,386,400.00691002 TUBERIA NOVAFORT PVC 8",
INCLUYE EXCAVACIN MANUAL, RELLENO CON MATERIAL SELLECCIONADO,
TUBERIA Y RELLENO CON MATERIAL DE EXCAVACIN. ML
691002690003EXCAVACION MANUAL
ALCANTARILLADOM30.851416,720.0014,235.41690005RELLENO MATERIAL
SELECCIONADO ARENOSOM30.421378,079.7432,894.99690013RELLENO A MANO
CON MATERIAL IMPORTADOM30.397616,370.006,508.71011526HIDROSELLO
NOVAFORT 200mmUNDM0.02151,885.0040.5340.53703503TUBERIA PVC
NOVAFORT 8"MLM1.000918,908.0018,925.0218,925.02Totales
:18,965.5572,604.66691003 TUBERIA NOVAFORT PVC 10" ML
691003011527HIDROSELLO NOVAFORT
250mmUNDM0.02155,104.00109.74109.74703504TUBERIA PVC NOVAFORT
10"MLM1.000027,492.0027,492.0027,492.00010902MANO DE OBRA
HIDRAULICAUNDO13.82101,000.0013,821.0013,821.00Totales
:27,601.7413,821.0041,422.74691004 TUBERIA NOVAFORT PVC 12" ML
691004011528HIDROSELLO NOVAFORT
300mmUNDM0.013910,730.00149.15149.15703505TUBERIA PVC NOVAFORT
12"MLM1.000041,760.0041,760.0041,760.00010902MANO DE OBRA
HIDRAULICAUNDO13.82101,000.0013,821.0013,821.00Totales
:41,909.1513,821.0055,730.15691005 TUBERIA NOVAFORT PVC 14" ML
691005011529HIDROSELLO NOVAFORT
350mmUNDM0.017511,368.00198.94198.94703506TUBERIA PVC NOVAFORT
14"MLM1.000046,980.0046,980.0046,980.00010902MANO DE OBRA
HIDRAULICAUNDO16.37101,000.0016,371.0016,371.00Totales
:47,178.9416,371.0063,549.94691006 TUBERIA NOVAFORT PVC 16" ML
691006011530HIDROSELLO NOVAFORT
400mmUNDM0.023821,808.00519.03519.03703507TUBERIA PVC NOVAFORT
16"MLM1.000067,280.0067,280.0067,280.00010902MANO DE OBRA
HIDRAULICAUNDO16.37101,000.0016,371.0016,371.00Totales
:67,799.0316,371.0084,170.03691008 TUBERIA NOVAFORT PVC 20" ML
691008011532HIDROSELLO NOVAFORT
500mmUNDM0.026671,459.481,900.821,900.82703509TUBERIA PVC NOVAFORT
20"MLM1.0000117,773.78117,773.78117,773.78010902MANO DE OBRA
HIDRAULICAUNDO26.00001,000.0026,000.0026,000.00Totales
:119,674.6026,000.00145,674.60691012 TUBERIA NOVAFORT PVC 33" ML
691012703514TUBERIA PVC NOVAFORT
33"MLM1.0000292,205.44292,205.44292,205.44010902MANO DE OBRA
HIDRAULICAUNDO42.90001,000.0042,900.0042,900.00Totales
:292,205.4442,900.00335,105.44691013 TUBERIA NOVAFORT PVC 36" ML
691013703515TUBERIA PVC NOVAFORT
36"MLM1.0000394,400.00394,400.00394,400.00010902MANO DE OBRA
HIDRAULICAUNDO46.80001,000.0046,800.0046,800.00Totales
:394,400.0046,800.00441,200.00691014 TUBERIA NOVAFORT PVC 39" ML
691014703516TUBERIA PVC NOVAFORT
39"MLM1.0000595,920.92595,920.92595,920.92010902MANO DE OBRA
HIDRAULICAUNDO50.70001,000.0050,700.0050,700.00Totales
:595,920.9250,700.00646,620.92692036 OBRAS VARIAS GL
692001011036MANO DE OBRA
CONTRATISTAUNO2,100.00001,000.002,100,000.002,100,000.00011036MANO
DE OBRA
CONTRATISTAUNO2,100.00001,000.002,100,000.002,100,000.00Totales
:2,100,000.002,100,000.00692007 TAPA PARA CAMARA DE INSPECCIN.
INCLUYE ACERO TAPA, FORMALETA Y TAPA LOGO ACUACAR UND
692007110102ACERO DE REFUERZO 60.000 PSI
CAJKGA15.00002,091.9431,379.10540006CONCRETO 4000 PSI
PREMEZCLADOM3M0.3500301,600.00105,560.00105,560.00540006DESPERDICIO%M5.0000105,560.005,278.005,278.00563502TAPA
CAMARA DE INSPECCION TIPO
BUNDM1.0000301,600.00301,600.00301,600.00010901MANO DE OBRA
SANITARIAHHO7.542710,000.0075,427.0075,427.00010006CONCRETO NO
TRANSPORTADOM3T0.350032,480.0011,368.0011,368.00Totales
:412,438.0075,427.0011,368.00530,612.10692008 BASE PARA CAMARA DE
INSPECCIN. INCLUYE SOLADO, ACERO BASE, FORMALETA EN TRIPLEX YCINTA
PVC PERIMETRAL UND 692008070380CONCRETO 1500 PSI P.O.
SOLADOSM3A0.3035181,660.0055,133.81070380DESPERDICIO%A5.000055,133.812,756.69070433FORMALETA
EN TRIPLEX PRA TAPAS DE CAMARAS DE
INSPECCINUNDA1.00009,565.979,565.97110102ACERO DE REFUERZO 60.000
PSI CAJKGA24.29002,091.9450,813.22043002CINTA SIKA PVC
V-15MLM4.500015,080.0067,860.0067,860.00540301CONCRETO 3000 PSI
GRAVA
3/4"M3M0.4000278,400.00111,360.00111,360.00540301DESPERDICIO%M5.0000111,360.005,568.005,568.00010901MANO
DE OBRA
SANITARIAHHO12.648510,000.00126,485.00126,485.00010006CONCRETO NO
TRANSPORTADOM3T0.400032,480.0012,992.0012,992.00Totales
:184,788.00126,485.0012,992.00442,534.69692009 CUERPO DE CAMARA DE
INSPECCIN. H < 3.6m. INCLUYE EXCAVACIN A MAQUINA, ACERO CUERPO,
FORMALETA, CONCRETO CUERPO, IMPERMEABILIZACIN (MORTERO IMPERMEABLE,
CAPA DE SIKADUR-32 PRIME Y COALTAR), CAUELA EN CONCRETO PREP. EN
OBRA 1500 PSI, PASOS EN POLIPROPILENO Y RELLENO PERIMETRAL. ML
692009690004EXCAVACION A MAQUINA
ALCANTARILLADOM38.930016,163.00144,335.59690013RELLENO A MANO CON
MATERIAL IMPORTADOM36.920016,370.00113,280.40070301CONCRETO 1500
PSI PREP.
OBRAM3A0.0900181,660.0016,349.40070301DESPERDICIO%A5.000016,349.40817.47110102DESPERDICIO%A5.000069,347.813,467.39110102ACERO
DE REFUERZO 60.000 PSI
CAJKGA33.15002,091.9469,347.81191012IMPERMEABILIZACION CAMARAS CON
COALTARM2A4.440044,225.00196,359.00191012DESPERDICIO%A5.0000196,359.009,817.95210111MORTERO
1:3
IMPERMEABLEM3A0.1332133,980.0017,846.14210111DESPERDICIO%A5.000017,846.14892.31690012RETIRO
DE MATERIAL SOBRANTEM3A2.010021,595.0043,405.95200016FORMALETA
CAMARA DE INSPECCION
BDIAE1.000034,800.0034,800.0034,800.00041603SIKADUR-32
PRIMERKGM1.000049,880.0049,880.0049,880.00405097PASOS EN VARILLA DE
1/2" REFORZADOS CON
POLIPROPILENO.UNDM3.110020,584.2064,016.8664,016.86540301CONCRETO
3000 PSI GRAVA
3/4"M3M0.8800278,400.00244,992.00244,992.00540301DESPERDICIO%M10.0000244,992.0024,499.2024,499.20010924M.O.
CAMARAS DE
INSPECCINUNDO23.913110,000.00239,131.00239,131.00010006CONCRETO NO
TRANSPORTADOM3T0.880032,480.0028,582.4028,582.40Totales
:34,800.00383,388.06239,131.0028,582.401,301,820.86692021 IMBORNAL
DE AGUAS LLUVIAS UND 692021690003EXCAVACION MANUAL
ALCANTARILLADOM32.160016,720.0036,115.20690013RELLENO A MANO CON
MATERIAL IMPORTADOM30.216016,370.003,535.92070304CONCRETO 3000 PSI
PREPARADO EN
OBRAM3A0.5600206,596.50115,694.04070304DESPERDICIO%A5.0000115,694.045,784.70070409FORMALETA
EN TABLA PRA TAPAS DE
60cmX60cmUNDA1.70009,098.1415,466.84110102DESPERDICIO%A5.000028,241.191,412.06110102ACERO
DE REFUERZO 60.000 PSI CAJKGA13.50002,091.9428,241.19210120MORTERO
1:3
CAJASM3A0.0200231,762.204,635.24210120DESPERDICIO%A5.00004,635.24231.76690009RELLENO
MAQUINA CON MATERIAL DEM3A1.34107,058.409,465.31690012RETIRO DE
MATERIAL SOBRANTEM3A0.819021,595.0017,686.31250001HERRAMIENTA
MENORGBLE20.0000144.002,880.002,880.00540301CONCRETO 3000 PSI GRAVA
3/4"M3M0.4170278,400.00116,092.80116,092.80540301DESPERDICIO%M5.0000116,092.805,804.645,804.64563504TAPA
SUMIDERO 50X50
(PANELA)UNDM1.000046,400.0046,400.0046,400.00563509REJILLA IMBORNAL
D=0.3MUNDM1.0000116,000.00116,000.00116,000.00010901MANO DE OBRA
SANITARIAHHO8.291110,000.0082,911.0082,911.00010006CONCRETO NO
TRANSPORTADOM3T0.417032,480.0013,544.1613,544.16Totales
:2,880.00284,297.4482,911.0013,544.16621,901.18692039 TAPA PARA
CAJA DOMICILIAR DE 0.60x0.60m UND 692039070409FORMALETA EN TABLA
PRA TAPAS DE
60cmX60cmUNDA0.76229,098.146,934.60110102DESPERDICIO%A2.000012,551.64251.03110102ACERO
DE REFUERZO 60.000 PSI CAJKGA6.00002,091.9412,551.64300007MIRA
CODAL EN ALUMINIO
3"X1"X6MUNDE0.0247101,616.002,509.922,509.92540301CONCRETO 3000 PSI
GRAVA
3/4"M3M0.0360278,400.0010,022.4010,022.40540301DESPERDICIO%M5.000010,022.40501.12501.12010901MANO
DE OBRA SANITARIAHHO1.818810,000.0018,188.0018,188.00010006CONCRETO
NO TRANSPORTADOM3T0.036032,480.001,169.281,169.28Totales
:2,509.9210,523.5218,188.001,169.2852,127.99692040 BASE PARA CAJA
DOMICILIAR DE 0.60x0.60m, INCLUYE CONCRETO BASE UND
692040070380CONCRETO 1500 PSI P.O.
SOLADOSM3A0.0500181,660.009,083.00540301CONCRETO 3000 PSI GRAVA
3/4"M3M0.0360278,400.0010,022.4010,022.40540301DESPERDICIO%M5.000010,022.40501.12501.12010901MANO
DE OBRA SANITARIAHHO1.587810,000.0015,878.0015,878.00010006CONCRETO
NO TRANSPORTADOM3T0.036032,480.001,169.281,169.28Totales
:10,523.5215,878.001,169.2836,653.80692041 CUERPO DE CAJA
DOMICILIAR DE 0.60x0.60m. INCLUYE EXCAVACIN A MANO, FORMALETA,
CONCRETO CUERPO, IMPERMEABILIZACIN PLACCO K-91, CAUELA EN CONCRETO
PREP. EN OBRA 3000 PSI Y RELLENO PERIMETRAL. ML
692041690003EXCAVACION MANUAL
ALCANTARILLADOM31.523416,720.0025,471.25690013RELLENO A MANO CON
MATERIAL IMPORTADOM31.093816,370.0017,905.51070304CONCRETO 3000 PSI
PREPARADO EN
OBRAM3A0.0076206,596.501,570.13070304DESPERDICIO%A5.00001,570.1378.51070450FORMALETA
EN TABLA CAJASM2A0.800039,242.5931,394.07042620PLACCO
K-91GLM0.200018,560.003,712.003,712.00540301CONCRETO 3000 PSI GRAVA
3/4"M3M0.2000278,400.0055,680.0055,680.00540301DESPERDICIO%M5.000055,680.002,784.002,784.00010006CONCRETO
NO TRANSPORTADOM3T0.200032,480.006,496.006,496.00Totales
:62,176.006,496.00145,091.47692042 BOX COULVER EN CONCRETO 1.
INCLUYE EXCAVACIN, RELLENO , ACERO, FORMALETA, CONCRETO,
IMPERMEABILIZACIN, REJILLA ML 692042690003EXCAVACION MANUAL
ALCANTARILLADOM35.660016,720.0094,635.20690007RETIRO DE MATERIAL
SOBRANTEM33.070021,595.0066,296.65690013RELLENO A MANO CON MATERIAL
IMPORTADOM32.590016,370.0042,398.30191012IMPERMEABILIZACION CAMARAS
CON
COALTARM2A2.280044,225.00100,833.00191012DESPERDICIO%A5.0000100,833.005,041.65012006ACERO
DE REFUERZO 60.000
PSIKGM47.26002,516.16118,913.72118,913.72043002CINTA SIKA PVC
V-15MLM2.340015,080.0035,287.2035,287.20541003CONCRETO 4000 PSI
BAJA PERMEAB.M3M1.3100347,696.08455,481.86455,481.86740002REJILLA
PARA CARCAMO
METALICAMLM1.0000310,000.00310,000.00310,000.00059721M.O.
VARIASGBLO322.00001,000.00322,000.00322,000.00Totales
:800,769.06322,000.001,550,887.58692043 BOX COULVER EN CONCRETO 1.
INCLUYE EXCAVACIN, RELLENO , ACERO, FORMALETA, CONCRETO,
IMPERMEABILIZACIN, REJILLA ML 692043690004EXCAVACION A MAQUINA
ALCANTARILLADOM37.067716,163.00114,235.24690007DESPERDICIO%1.3000152,626.981,984.15690007RETIRO
DE MATERIAL
SOBRANTEM37.067721,595.00152,626.98690013DESPERDICIO%1.300050,856.68661.14690013RELLENO
A MANO CON MATERIAL
IMPORTADOM33.106716,370.0050,856.68690034TABLESTACADO METALICO
EXCAVACIONES
PRUFUNDASM24.061515,000.0060,922.50191012IMPERMEABILIZACION CAMARAS
CON
COALTARM2A5.000044,225.00221,125.00191012DESPERDICIO%A5.0000221,125.0011,056.25012006ACERO
DE REFUERZO 60.000
PSIKGM378.12702,516.16951,428.03951,428.03043002CINTA SIKA PVC
V-15MLM2.434715,080.0036,715.2836,715.28380046BASTIDOR DE AMARILLO
3"X3""X3MUNDM2.19545,800.0012,733.3212,733.32380047BASTIDOR DE
AMARILLO 3"X4"X3MUNDM0.21966,380.001,401.051,401.05380048TABLA DE
AMARILLO
1"X12"X3MUNDM0.548913,920.007,640.697,640.69405007PUNTILLAS 2
1/2"LBM0.49401,682.00830.91830.91405008PUNTILLAS
3"LBM0.49402,114.681,044.651,044.65405023CLAVO DE ACERO
3"LBM0.16474,440.48731.35731.35540001CONCRETO 1500 PSI
PREMEZCLADOM3M0.1345273,226.4036,748.9536,748.95541003CONCRETO 4000
PSI BAJA
PERMEAB.M3M1.8395347,696.08639,586.94639,586.94541003DESPERDICIO%M5.0000639,586.9431,979.3531,979.35059721M.O.
VARIASGBLO322.00001,000.00322,000.00322,000.00Totales
:769,412.49322,000.002,656,308.46692044 BOX COULVER EN CONCRETO 1.
INCLUYE EXCAVACIN, RELLENO , ACERO, FORMALETA, CONCRETO,
IMPERMEABILIZACIN, REJILLA ML 692044690003EXCAVACION MANUAL
ALCANTARILLADOM311.310016,720.00189,103.20690007RETIRO DE MATERIAL
SOBRANTEM35.630021,595.00121,579.85690013RELLENO A MANO CON
MATERIAL
IMPORTADOM35.690016,370.0093,145.30191012DESPERDICIO%A5.0000255,178.2512,758.91191012IMPERMEABILIZACION
CAMARAS CON COALTARM2A5.770044,225.00255,178.25012006ACERO DE
REFUERZO 60.000
PSIKGM378.12702,516.16951,428.03951,428.03043002CINTA SIKA PVC
V-15MLM2.850015,080.0042,978.0042,978.00541003CONCRETO 4000 PSI
BAJA PERMEAB.M3M2.8000347,696.08973,549.02973,549.02059721M.O.
VARIASGBLO322.00001,000.00322,000.00322,000.00Totales
:1,016,527.02322,000.002,961,720.56692045 BOX COULVER EN CONCRETO
1. INCLUYE EXCAVACIN, RELLENO , ACERO, FORMALETA, CONCRETO,
IMPERMEABILIZACIN, REJILLA ML 692045690003EXCAVACION MANUAL
ALCANTARILLADOM312.610016,720.00210,839.20690007RETIRO DE MATERIAL
SOBRANTEM36.250021,595.00134,968.75690013RELLENO A MANO CON
MATERIAL
IMPORTADOM36.360016,370.00104,113.20191012DESPERDICIO%A5.0000268,003.5013,400.18191012IMPERMEABILIZACION
CAMARAS CON COALTARM2A6.060044,225.00268,003.50012006ACERO DE
REFUERZO 60.000
PSIKGM378.12702,516.16951,428.03951,428.03043002CINTA SIKA PVC
V-15MLM2.850015,080.0042,978.0042,978.00541003CONCRETO 4000 PSI
BAJA PERMEAB.M3M2.9700347,696.081,032,657.361,032,657.36059721M.O.
VARIASGBLO322.00001,000.00322,000.00322,000.00Totales
:1,075,635.36322,000.003,080,388.22692046 BOX COULVER EN CONCRETO
1. INCLUYE EXCAVACIN, RELLENO , ACERO, FORMALETA, CONCRETO,
IMPERMEABILIZACIN, REJILLA ML 692046690003EXCAVACION MANUAL
ALCANTARILLADOM310.690016,720.00178,736.80690007RETIRO DE MATERIAL
SOBRANTEM35.290021,595.00114,237.55690013RELLENO A MANO CON
MATERIAL
IMPORTADOM35.410016,370.0088,561.70191012DESPERDICIO%A5.0000321,958.0016,097.90191012IMPERMEABILIZACION
CAMARAS CON COALTARM2A7.280044,225.00321,958.00012006ACERO DE
REFUERZO 60.000
PSIKGM378.12702,516.16951,428.03951,428.03043002CINTA SIKA PVC
V-15MLM3.600015,080.0054,288.0054,288.00541003CONCRETO 4000 PSI
BAJA PERMEAB.M3M2.9800347,696.081,036,134.321,036,134.32059721M.O.
VARIASGBLO322.00001,000.00322,000.00322,000.00Totales
:1,090,422.32322,000.003,083,442.30692047 R.A.LL CONCRETO 1. ML
692047690003EXCAVACION MANUAL
ALCANTARILLADOM36.730016,720.00112,525.60690007RETIRO DE MATERIAL
SOBRANTEM33.200021,595.0069,104.00690013RELLENO A MANO CON MATERIAL
IMPORTADOM33.530016,370.0057,786.10191012DESPERDICIO%A5.0000248,544.5012,427.23191012IMPERMEABILIZACION
CAMARAS CON COALTARM2A5.620044,225.00248,544.50012006ACERO DE
REFUERZO 60.000
PSIKGM378.12702,516.16951,428.03951,428.03043002CINTA SIKA PVC
V-15MLM5.620015,080.0084,749.6084,749.60541003CONCRETO 4000 PSI
BAJA PERMEAB.M3M1.6500347,696.08573,698.53573,698.53740002REJILLA
PARA CARCAMO
METALICAMLM1.0000310,000.00310,000.00310,000.00059721M.O.
VARIASGBLO322.00001,000.00322,000.00322,000.00Totales
:968,448.13322,000.002,742,263.59692048 R.A.LL CONCRETO 2. ML
692048690003EXCAVACION MANUAL
ALCANTARILLADOM36.170016,720.00103,162.40690007RETIRO DE MATERIAL
SOBRANTEM32.910021,595.0062,841.45690013RELLENO A MANO CON MATERIAL
IMPORTADOM33.260016,370.0053,366.20191012IMPERMEABILIZACION CAMARAS
CON
COALTARM2A2.960044,225.00130,906.00191012DESPERDICIO%A5.0000130,906.006,545.30012006ACERO
DE REFUERZO 60.000
PSIKGM378.12702,516.16951,428.03951,428.03043002CINTA SIKA PVC
V-15MLM2.600015,080.0039,208.0039,208.00541003CONCRETO 4000 PSI
BAJA PERMEAB.M3M1.0800347,696.08375,511.77375,511.77740002REJILLA
PARA CARCAMO
METALICAMLM1.0000310,000.00310,000.00310,000.00059721M.O.
VARIASGBLO322.00001,000.00322,000.00322,000.00Totales
:724,719.77322,000.002,354,969.15692049 R.A.LL CONCRETO 3. ML
692049690003EXCAVACION MANUAL
ALCANTARILLADOM36.800016,720.00113,696.00690007RETIRO DE MATERIAL
SOBRANTEM33.310021,595.0071,479.45690013RELLENO A MANO CON MATERIAL
IMPORTADOM33.490016,370.0057,131.30191012IMPERMEABILIZACION CAMARAS
CON
COALTARM2A4.220044,225.00186,629.50191012DESPERDICIO%A5.0000186,629.509,331.48012006ACERO
DE REFUERZO 60.000
PSIKGM378.12702,516.16951,428.03951,428.03043002CINTA SIKA PVC
V-15MLM3.080015,080.0046,446.4046,446.40541003CONCRETO 4000 PSI
BAJA PERMEAB.M3M1.2700347,696.08441,574.02441,574.02740002REJILLA
PARA CARCAMO
METALICAMLM1.0000310,000.00310,000.00310,000.00059721M.O.
VARIASGBLO322.00001,000.00322,000.00322,000.00Totales
:798,020.42322,000.002,509,716.18692050 R.A.LL CONCRETO 4. ML
692050690003EXCAVACION MANUAL
ALCANTARILLADOM39.580016,720.00160,177.60690007RETIRO DE MATERIAL
SOBRANTEM34.800021,595.00103,656.00690013RELLENO A MANO CON
MATERIAL
IMPORTADOM34.790016,370.0078,412.30191012DESPERDICIO%A5.0000363,087.2518,154.36191012IMPERMEABILIZACION
CAMARAS CON COALTARM2A8.210044,225.00363,087.25012006ACERO DE
REFUERZO 60.000
PSIKGM378.12702,516.16951,428.03951,428.03043002CINTA SIKA PVC
V-15MLM5.020015,080.0075,701.6075,701.60541003CONCRETO 4000 PSI
BAJA PERMEAB.M3M2.0800347,696.08723,207.85723,207.85740002REJILLA
PARA CARCAMO
METALICAMLM1.0000310,000.00310,000.00310,000.00059721M.O.
VARIASGBLO322.00001,000.00322,000.00322,000.00Totales
:1,108,909.45322,000.003,105,824.99692051 R.A.LL CONCRETO 5. ML
692051690003EXCAVACION MANUAL
ALCANTARILLADOM38.170016,720.00136,602.40690007RETIRO DE MATERIAL
SOBRANTEM34.120021,595.0088,971.40690013RELLENO A MANO CON MATERIAL
IMPORTADOM34.050016,370.0066,298.50191012DESPERDICIO%A5.0000335,667.7516,783.39191012IMPERMEABILIZACION
CAMARAS CON COALTARM2A7.590044,225.00335,667.75012006ACERO DE
REFUERZO 60.000
PSIKGM378.12702,516.16951,428.03951,428.03043002CINTA SIKA PVC
V-15MLM4.510015,080.0068,010.8068,010.80541003CONCRETO 4000 PSI
BAJA PERMEAB.M3M1.8500347,696.08643,237.75643,237.75740002REJILLA
PARA CARCAMO
METALICAMLM1.0000310,000.00310,000.00310,000.00059721M.O.
VARIASGBLO322.00001,000.00322,000.00322,000.00Totales
:1,021,248.55322,000.002,939,000.02692052 R.A.LL CONCRETO 6. ML
692052690003EXCAVACION MANUAL
ALCANTARILLADOM39.270016,720.00154,994.40690007RETIRO DE MATERIAL
SOBRANTEM34.650021,595.00100,416.75690013RELLENO A MANO CON
MATERIAL
IMPORTADOM34.620016,370.0075,629.40191012DESPERDICIO%A5.0000236,161.5011,808.08191012IMPERMEABILIZACION
CAMARAS CON COALTARM2A5.340044,225.00236,161.50012006ACERO DE
REFUERZO 60.000
PSIKGM378.12702,516.16951,428.03951,428.03043002CINTA SIKA PVC
V-15MLM2.740015,080.0041,319.2041,319.20541003CONCRETO 4000 PSI
BAJA PERMEAB.M3M1.4900347,696.08518,067.16518,067.16740002REJILLA
PARA CARCAMO
METALICAMLM1.0000310,000.00310,000.00310,000.00059721M.O.
VARIASGBLO322.00001,000.00322,000.00322,000.00Totales
:869,386.36322,000.002,721,824.52692053 R.A.LL CONCRETO 7. ML
692053690003EXCAVACION MANUAL
ALCANTARILLADOM312.630016,720.00211,173.60690007RETIRO DE MATERIAL
SOBRANTEM36.610021,595.00142,742.95690013RELLENO A MANO CON
MATERIAL
IMPORTADOM36.020016,370.0098,547.40191012DESPERDICIO%A5.0000482,052.5024,102.63191012IMPERMEABILIZACION
CAMARAS CON COALTARM2A10.900044,225.00482,052.50012006ACERO DE
REFUERZO 60.000
PSIKGM378.12702,516.16951,428.03951,428.03043002CINTA SIKA PVC
V-15MLM3.330015,080.0050,216.4050,216.40541003CONCRETO 4000 PSI
BAJA PERMEAB.M3M2.4100347,696.08837,947.55837,947.55740002REJILLA
PARA CARCAMO
METALICAMLM1.0000310,000.00310,000.00310,000.00059721M.O.
VARIASGBLO322.00001,000.00322,000.00322,000.00Totales
:1,198,163.95322,000.003,430,211.06692054 CANALETA EN CONCRE 1.20m,
BORDILLOS DE 0.15x0.15m A AMBOS LADOS. INCLUYE: EXCAV, R. ZAHORRA,
RETIRO, ACERO Y CONCRETO. ML 692054450101ANDEN EN CONCRETO
ESCOBIADO
10cmM21.500045,495.8468,243.76450101DESPERDICIO%5.000068,243.763,412.19690003EXCAVACION
MANUAL ALCANTARILLADOM30.340016,720.005,684.80690007RETIRO DE
MATERIAL SOBRANTEM30.170021,595.003,671.15070689CONCRETO 2000 PSI
P.O.
BORDILLOM3A0.0456860,899.4639,257.02070689DESPERDICIO%A5.000039,257.021,962.85810001RELLENO
A MANO CON ZAHORRA
E:10cmM3A0.170058,256.079,903.53012006DESPERDICIO%M2.00006,135.66122.71122.71012006ACERO
DE REFUERZO 60.000 PSIKGM2.43852,516.166,135.666,135.66Totales
:138,393.67692055 CANALETA EN CONCRE 1.20m, BORDILLOS DE 0.10x0.15m
A AMBOS LADOS. INCLUYE: EXCAV, R. ZAHORRA, RETIRO, ACERO Y
CONCRETO. ML 692055450101ANDEN EN CONCRETO ESCOBIADO
10cmM21.500045,495.8468,243.76450101DESPERDICIO%5.000068,243.763,412.19690003EXCAVACION
MANUAL ALCANTARILLADOM30.340016,720.005,684.80690007RETIRO DE
MATERIAL SOBRANTEM30.170021,595.003,671.15070689CONCRETO 2000 PSI
P.O.
BORDILLOM3A0.0302860,899.4625,999.16070689DESPERDICIO%A5.000025,999.161,299.96810001RELLENO
A MANO CON ZAHORRA
E:10cmM3A0.170058,256.079,903.53012006DESPERDICIO%M2.00005,926.31118.53118.53012006ACERO
DE REFUERZO 60.000 PSIKGM2.35532,516.165,926.315,926.31Totales
:124,259.39692056 CANALETA EN CONCRE 1.0m, BORDILLOS DE 0.15x0.15m
A AMBOS LADOS. INCLUYE: EXCAV, R. ZAHORRA, RETIRO, ACERO Y
CONCRETO. ML 692056450101ANDEN EN CONCRETO ESCOBIADO
10cmM21.300045,495.8459,144.59450101DESPERDICIO%5.000059,144.592,957.23690003EXCAVACION
MANUAL ALCANTARILLADOM30.300016,720.005,016.00690007RETIRO DE
MATERIAL SOBRANTEM30.150021,595.003,239.25070689CONCRETO 2000 PSI
P.O.
BORDILLOM3A0.0453860,899.4638,998.75070689DESPERDICIO%A5.000038,998.751,949.94810001RELLENO
A MANO CON ZAHORRA
E:10cmM3A0.150058,256.078,738.41012006DESPERDICIO%M2.00005,766.28115.33115.33012006ACERO
DE REFUERZO 60.000 PSIKGM2.29172,516.165,766.285,766.28Totales
:125,925.77692057 CANALETA EN CONCRE 1.0m, BORDILLOS DE 0.10x0.15m
A AMBOS LADOS. INCLUYE: EXCAV, R. ZAHORRA, RETIRO, ACERO Y
CONCRETO. ML 692057450101ANDEN EN CONCRETO ESCOBIADO
10cmM21.300045,495.8459,144.59450101DESPERDICIO%5.000059,144.592,957.23690003EXCAVACION
MANUAL ALCANTARILLADOM30.300016,720.005,016.00690007RETIRO DE
MATERIAL SOBRANTEM30.150021,595.003,239.25070689CONCRETO 2000 PSI
P.O.
BORDILLOM3A0.0300860,899.4625,826.98070689DESPERDICIO%A5.000025,826.981,291.35810001RELLENO
A MANO CON ZAHORRA
E:10cmM3A0.150058,256.078,738.41012006DESPERDICIO%M2.00005,556.94111.14111.14012006ACERO
DE REFUERZO 60.000 PSIKGM2.20852,516.165,556.945,556.94Totales
:111,881.89692058 BASE PARA CAJA NOVACAM D=400mm UND
692058011526HIDROSELLO NOVAFORT
200mmUNDM2.00001,885.003,770.003,770.00012005BASE CAJA DE INSPECCIN
400 x 200 x 160UNDM1.0000105,502.00105,502.00105,502.00012007TAPON
160mmUNDM0.088930,763.202,734.852,734.85010901MANO DE OBRA
SANITARIAHHO0.500010,000.005,000.005,000.00Totales
:112,006.855,000.00117,006.85692059 CUERPO DE CAJA NOVACAM D=400mm
ML 692059690003EXCAVACION MANUAL
ALCANTARILLADOM31.747216,720.0029,213.18690013RELLENO A MANO CON
MATERIAL IMPORTADOM31.501716,370.0024,582.83011510HIDROSELLO
16"UNDM0.300025,319.327,595.807,595.80011524ADHESIVO NOVAFORT 1/4
GALUNDM0.050043,207.972,160.402,160.40012006ELEVADOR CAJA
400x1000mmUNDM1.000063,076.6263,076.6263,076.62010924M.O. CAMARAS
DE INSPECCINUNDO0.400010,000.004,000.004,000.00Totales
:72,832.824,000.00130,628.83710001 RED ELECTRICA EXTERIOR GBL
710001014801SUBCONTRATO INSTALACIONES
ELECTRGBLV250,000.000010,000.002,500,000,000.002,500,000,000.00Totales
:2,500,000,000.002,500,000,000.00760104 DESCAPOTE MAQUINA Y RETIRO
M3
760104350008RETROEXCAVADORAHRE1.5360159,096.002,443.712,443.71Totales
:2,443.712,443.71760201 EXCAVACION A MAQUINA Y RETIRO EXTERNO M3
760201350006BULLDOZERHRE3.9375136,368.005,369.495,369.49350008RETROEXCAVADORAHRE0.3375159,096.005,369.495,369.49Totales
:10,738.9810,738.98761001 CONFORMACION Y COMPACTACION M2
761001059203M.O. CONFORMACION Y
COMPACTACINM2O1.00001,200.001,200.001,200.00Totales
:1,200.001,200.00761901 RELLENO A MAQUINA ANTES DE ZAHORRA M3
761901010016RELLENO ANTES DE
ZAHORRAM3V1.000018,524.0018,524.0018,524.00Totales
:18,524.0018,524.00761902 RELLENO A MAQUINA CON ZAHORRA M3
761902060519ZAHORRAM3M1.000023,524.0023,524.0023,524.00060519DESPERDICIO%M30.000023,524.007,057.207,057.20010017RELLENO
CON ZAHORRAM3V1.00009,418.809,418.809,418.80Totales
:30,581.209,418.8040,000.00763501 RETIRO DE MATERIAL SOBRANTE M3
763501350009RETIRO DE
SOBRANTESM3E1.40008,000.0011,200.0011,200.00010610MANO DE OBRA
CARGUE DE MATERIALHHO0.39675,500.002,181.852,181.85Totales
:11,200.002,181.8513,381.85770001 EXCAVACION A MAQUINA CON RETIRO
EXTERNO M3
770001350008RETROEXCAVADORAHRE0.0692159,096.0011,009.4411,009.44Totales
:11,009.4411,009.44770003 RELLENO MAQUINA ANTES DE ZAHORRA M3
770002350004MOTONIVELADORAHRE0.025066,700.001,667.501,667.50350503CARROTANQUESVJE0.0061100,000.00610.00610.00350505VIBROCOMPACTADORHRE0.025157,500.001,443.251,443.25060008MATERIAL
ARENOSOM3M1.35008,700.0011,745.0011,745.00060008DESPERDICIO%M45.000011,745.005,285.255,285.25Totales
:3,720.7517,030.2520,751.00770006 RELLENO CON SUBBASE GRANULAR TIPO
INVIAS M3
770003350004MOTONIVELADORAHRE0.065066,700.004,335.504,335.50350503CARROTANQUESVJE0.0070100,000.00700.00700.00350505VIBROCOMPACTADORHRE0.065057,500.003,737.503,737.50060507SUBBASE
GRANULARM3M1.400030,000.0042,000.0042,000.00Totales
:8,773.0042,000.0050,773.00770007 CONFORMACION Y COMPACTACION M2
770004350004MOTONIVELADORAHRE0.009066,700.00600.30600.30350503CARROTANQUESVJE0.0025100,000.00250.00250.00350505VIBROCOMPACTADORHRE0.008657,500.00494.50494.50Totales
:1,344.801,344.80770202 SARDINEL EN CONCRETO TRAPEZOIDAL DE
0.12cmX0.15cm ML 770005200017FORMALETA
CORDONMLE2.0000962.801,925.601,925.60040804SEPAROLKGM0.05009,280.00464.00464.00403501ALAMBRE
NEGROKGM0.08002,842.00227.36227.36405066PUNTILLAS DE
ACEROLBM0.05004,060.00203.00203.00540002CONCRETO 2000 PSI
PREMEZCLADOM3M0.0180255,200.004,593.604,593.60540002DESPERDICIO%M5.00004,593.60229.68229.68050715M.O.
BORDILLOMLO1.350018,000.0024,300.0024,300.00010006CONCRETO NO
TRANSPORTADOM3T0.018032,480.00584.64584.64019503ATRAQUE
SARDINELESGBLV2.0000665.901,331.801,331.80Totales
:1,925.605,717.6424,300.00584.641,331.8033,859.68770013 PAVIMENTO
EN CONCRETO 15CM M2 770006070202EQUIPO DE VACIADO Y
VIBRADOM3A0.20603,242.50667.96770021JUNTA DE CONSTRUCCION PAVIMENTO
EN CONCRETOMLA0.100018,081.661,808.17200003FORMALETA METALICA
PAVIMENTODIAE0.10507,000.00735.00735.00250001HERRAMIENTA
MENORGBLE2.5000144.00360.00360.00040801ANTISOL
BLANCOKGM0.09004,060.00365.40365.40540301CONCRETO 3000 PSI GRAVA
3/4"M3M0.1500278,400.0041,760.0041,760.00540301DESPERDICIO%M5.000041,760.002,088.002,088.00010502CUADRILLA
PAVIMENTOSHHO2.80005,500.0015,400.0015,400.00010006CONCRETO NO
TRANSPORTADOM3T0.150032,480.004,872.004,872.00Totales
:1,095.0044,213.4015,400.004,872.0068,056.53770201 ANDEN EN
CONCRETO ESCOBIADO 10cm M2 770007450101ANDEN EN CONCRETO ESCOBIADO
10cmM21.000045,495.8445,495.84450101DESPERDICIO%5.000045,495.842,274.79763501RETIRO
DE MATERIAL SOBRANTEM30.130013,381.851,739.64770203RELLENO ZAHORRA
ANDENESM21.30006,773.368,805.37760301EXCAVACION
MANUALM3A0.260016,720.004,347.20012006ACERO DE REFUERZO 60.000
PSIKGM0.57452,516.161,445.531,445.53012006DESPERDICIO%M2.00001,445.5328.9128.91Totales
:64,137.28779002 EXCAVACION A MAQUINA CON RETIRO EXTERNO PARA
REPARACIN DE CALZADA M3
779002350008RETROEXCAVADORAHRE0.1150159,096.0018,296.0418,296.04Totales
:18,296.0418,296.04779004 RELLENO MAQUINA ANTES DE ZAHORRA PARA
REPARACIN DE CALZADA M3
779004350004MOTONIVELADORAHRE0.025066,700.001,667.501,667.50350503CARROTANQUESVJE0.0061100,000.00610.00610.00350505VIBROCOMPACTADORHRE0.025157,500.001,443.251,443.25060008MATERIAL
ARENOSOM3M1.35008,700.0011,745.0011,745.00060008DESPERDICIO%M45.000011,745.005,285.255,285.25Totales
:3,720.7517,030.2520,751.00779005 RELLENO CON SUBBASE GRANULAR TIPO
INVIAS PARA REPARACIN DE CALZADA M3
779005350004MOTONIVELADORAHRE0.065066,700.004,335.504,335.50350503CARROTANQUESVJE0.0070100,000.00700.00700.00350505VIBROCOMPACTADORHRE0.065057,500.003,737.503,737.50060507SUBBASE
GRANULARM3M1.400030,000.0042,000.0042,000.00Totales
:8,773.0042,000.0050,773.00779006 CONFORMACION Y COMPACTACION PARA
REPARACIN DE CALZADA M2
779006350004MOTONIVELADORAHRE0.009066,700.00600.30600.30350503CARROTANQUESVJE0.0025100,000.00250.00250.00350505VIBROCOMPACTADORHRE0.008657,500.00494.50494.50Totales
:1,344.801,344.80779007 PAVIMENTO EN CONCRETO 15CM PARA REPARACIN
DE CALZADA M2 779007070202EQUIPO DE VACIADO Y
VIBRADOM3A0.20603,242.50667.96770021JUNTA DE CONSTRUCCION PAVIMENTO
EN CONCRETOMLA0.100018,081.661,808.17200003FORMALETA METALICA
PAVIMENTODIAE0.10507,000.00735.00735.00250001HERRAMIENTA
MENORGBLE2.5000144.00360.00360.00040801ANTISOL
BLANCOKGM0.09004,060.00365.40365.40540301CONCRETO 3000 PSI GRAVA
3/4"M3M0.1500278,400.0041,760.0041,760.00540301DESPERDICIO%M5.000041,760.002,088.002,088.00010502CUADRILLA
PAVIMENTOSHHO2.80005,500.0015,400.0015,400.00010006CONCRETO NO
TRANSPORTADOM3T0.150032,480.004,872.004,872.00Totales
:1,095.0044,213.4015,400.004,872.0068,056.53779008 DEMOLICIN
PAVIMENTO EN CONCRETO, INCLUYE RETIRO DE ESCOMBROS M2
779008070201ACARREO
INTERNOM3A0.40003,960.001,584.00150503COMPRESORHRE0.300060,000.0018,000.0018,000.00250001HERRAMIENTA
MENORGBLE3.0000144.00432.00432.00350009RETIRO DE
SOBRANTESM3E0.30008,000.002,400.002,400.00011002AYUDANTEHHO0.50005,000.002,500.002,500.00Totales
:20,832.002,500.0024,916.00800101 ASEO PERMANENTE DE LA OBRA GL
800101460504MATERIALES DE
ASEOGBLM1.00004,495,645.554,495,645.554,495,645.55010813AYUDANTE
LIMPIEZAHHO958.02794,950.004,742,238.114,742,238.11Totales
:4,495,645.554,742,238.119,237,883.66810111 OBRAS COMPLEMENTARIAS
EL POZON UND 810001020011ACERO 60.000 PSI
RECTOKGM54.00002,030.00109,620.00109,620.00022004GRAFIL 6MM (0.222
KG/ML)KGM11.00002,320.0025,520.0025,520.00060002ARENAM3M2.000050,000.00100,000.00100,000.00403501ALAMBRE
NEGROKGM2.00002,842.005,684.005,684.00405011CEMENTO GRIS X
50KGSCM20.000016,240.00324,800.00324,800.00990024SUBCONTRATOS
VARIOSGBLV39,434.37601,000.0039,434,376.0039,434,376.00Totales
:565,624.0039,434,376.0040,000,000.00810101 COMISION TOPOGRAFIA MES
810101202077COMISION
TOPOGRAFICAMESV2.00007,180,833.3514,361,666.7014,361,666.70Totales
:14,361,666.7014,361,666.70810110 CORTE Y RETIRO ARBOLIZACION UND
810110010018CORTE Y RETIRO DE
ARBOLESUNDV1.0000159,096.00159,096.00159,096.00Totales
:159,096.00159,096.00810160 DESMONTES Y DEMOLICIONES PRELIMINARES
UND 810160010008DESMONTE Y DEMOLICIONES
PRELIMINGBLV500.00001,000.00500,000.00500,000.00Totales
:500,000.00500,000.00813501 CONTRAPISO CANCHA INC MALLA
ELECTROSOLDADA Y CORTES M2 810201070201ACARREO
INTERNOM3A0.04003,960.00158.40070202EQUIPO DE VACIADO Y
VIBRADOM3A0.10303,242.50333.98070304CONCRETO 3000 PSI PREPARADO EN
OBRAM3A0.1030206,596.5021,279.44070409FORMALETA EN TABLA PRA TAPAS
DE 60cmX60cmUNDA0.01009,098.1490.98132001JUNTA DE
CONSTRUCCIONMLA0.200018,081.663,616.33132001DESPERDICIO%A5.00003,616.33180.82250001HERRAMIENTA
MENORGBLE2.8000144.00403.20403.20040801ANTISOL
BLANCOKGM0.15004,060.00609.00609.00042401ENDURECEDOR DE CUARZO
COLOR AMARKGM7.35003,016.0022,167.6022,167.60405002POLIETILENO CAL
6KGM0.50006,299.963,149.983,149.98010605CUADRILLA
ESTRUCTURAHHO2.80005,500.0015,400.0015,400.00Totales
:403.2025,926.5815,400.0067,389.73810761 ARCO PORTERIA METALICO UN
810202011601SUBCONTRATO CARPINTERIA
METALICAGBLV2,000.00001,000.002,000,000.002,000,000.00Totales
:2,000,000.002,000,000.00810760 DEMARACION CANCHA DE FOTBOLL ML
810203011002SUBCONTRATO
DEMARCACIONESGBLV2.60001,000.002,600.002,600.00Totales
:2,600.002,600.00810790 CERRA