Presupuesto - Alcantarillado

ITEM
1
1.1
1.2
1.3
1.4
1.5
1.6
1.7
1.8
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.9
2.1
3
3.1
3.2
3.3
3.4
3.5
3.6
3.7
4
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
5
5.1
5.2
5.3
5.4
5.5
5.6
5.7
5.8
5.9
5,10
5.11
6
6.1
6.2
6.3
7
7.1
7.2
7.3
7.4
8
8.1
8.2
9
9.1
PRESUPUESTO
DESCRIPCION
PRELIMNARES
LOCALIZACIN TOPOGRFICA GEOREFERENCIADA, DIGITALIZACINDEPLANOS, CARTERAS DE NIVELACIN DEPRECISIN Y
CONTRANIVELACIN PROYECTO, INCLUYE PLANOS DEOBRA CONSTRUDA
Materializacion de puntos de control de posicionamiento global geodsico autorizada por el IGAC (placas topogrficas).
Demolicin de pavimento en concretorgido e=0.20 m con compresor, incluye corte b=0.80m
Demolicin de pavimento en concreto rgido e=0.20m con compresor, incluye corte b=0.60m (DOMICILIARIAS)
Demolicin de Andenes en concreto rgido e=0.10m con compresor, incluye corte
Demolicin tubera existente en concreto simple
Demolicin cmara de inspeccin
Demolicin cajilla de inspeccin domiciliaria
EXCAVACIONES
Excavacin a mano en material comn h<2m
Excavacin a mano en material comn 2.0<h<3.0m
Excavacin a mano en material comn 2.0<h<3.0m con entibado
Excavacin a mano en material conglomerado h<2m
Excavacin a mano en material conglomerado 2.0<h<3.0m
Excavacin en roca
INSTALACIN DE TUBERIAS
Instalacin de tubera sanitaria PVC estructurada 200mm ( 8")
REPOSICION ACOMETIDAS DOMICILIARIAS
Instalacin Kit silla Yee 200mm x 160mm (8"x6")
Instalacin kit Silla Yee 400mm x 160mm (16"x6")
Instalacin codo sanitario PVC 6" x 45
Caja domiciliaria 0,7*0,7*1,0 m

CONSTRUCCION CAMARAS DE INSPECCION, EMPALMES y ALIVIADEROS
Cmara de inspeccin H<1.5m Dimetro Interno=1.20m CILINDRICA
Cmara de inspeccin 1.5<h<2.0m Dimetro Interno=1.20m CILINDRICA
Cmara de inspeccin 2.00<h<2.5m Dimetro Interno=1.20m CONICA
Cmara de inspeccin h>4.0m Dimetro Interno=1.20m CONICA
Empalme a cmara tubera estructurada 8"
Aliviaderos segn diseo
CIMENTACION, ATRAQUES Y RELLENOS
Cama de cimentacin 50% de recebo,50% de triturado comn.e=0.10m (compactadocon saltarn)
Relleno inicial en recebo(compactado con saltarn hasta 30 cm sobre la clave del tubo)
Relleno con material seleccionado de la excavacin (compactado con saltarn)
REPOSICION DE PAVIMENTOS
Base granular vas vehiculares e=0.20m
Placa en concreto rgido 3500 PSI con acelerante e=0.18m
Sellante para juntas de pavimento rgido
Reposicin de ndenes en concreto 2400 psi e= 8cm (acabado rstico)
DESALOJO DE MATERIAL SOBRANTE Y MANEJO DE AGUAS
Desalojo de material sobrante
Manejo de Aguas
SUMIDEROS
Sumidero tipo cuneta segn planos
COSTOS DIRECTOS
COSTOS INDIRECTOS
TOTAL OBRA CIVIL
PUESTO
UNIDAD
CANTIDAD
VALOR UNITARIO
TOTAL
22,737,114.00
ML
4,253.00
2,272.00
9,662,816.00
UN
2.00
790,293.00
1,580,586.00
ML
100.00
26,773.00
2,677,300.00
ML
113.00
22,733.00
2,568,829.00
M2
42.00
14,324.00
601,608.00
ML
1,411.00
2,087.00
2,944,757.00
UN
25.00
88,134.00
2,203,350.00
UN
42.00
11,854.00
497,868.00
163,551,453.00
M3
1,200.00
11,480.00
13,776,000.00
M3
1,500.00
12,176.00
18,264,000.00
M3
1,189.00
21,093.00
25,079,577.00
M3
1,200.00
23,538.00
28,245,600.00
M3
550.00
25,286.00
13,907,300.00
M3
1,049.00
12,524.00
13,137,676.00
M3
1,050.00
13,916.00
14,611,800.00
M3
350.00
17,395.00
6,088,250.00
M3
350.00
86,975.00
30,441,250.00
21,934,582.00
ML
1503
3,400.00
5,110,200.00
ML
1,740
3,578.00
6,225,720.00
ML
250
3,756.00
939,000.00
ML
346
5,873.00
2,032,058.00
ML
571
6,704.00
3,827,984.00
ML
7,352.00
ML
418
9,090.00
3,799,620.00
58,117,992.00
ML
833
2,411.00
2,008,363.00
UN
26
19,834.00
515,684.00
UN
123
25,695.00
3,160,485.00
UN
19
37,110.00
705,090.00
UN
10
51,558.00
515,580.00
UN
83,115.00
581,805.00
UN
185
5,483.00
1,014,355.00
UN
185
268,198.00
49,616,630.00
168,621,341.00
UN
10
1,012,285.00
10,122,850.00
UN
27
1,134,429.00
30,629,583.00
UN
15
1,087,234.00
16,308,510.00
UN
15
1,232,504.00
18,487,560.00
UN
16
1,417,049.00
22,672,784.00
UN
20
1,537,168.00
30,743,360.00
UN
43,697.00
43,697.00
UN
66
63,301.00
4,177,866.00
UN
18
78,556.00
1,414,008.00
UN
82,905.00
82,905.00
974,676.00
33,938,218.00
M3
34.82
144,448,290.00
M3
326
59,101.00
19,266,926.00
M3
1,644
40,131.00
65,975,364.00
M3
7,000
8,458.00
59,206,000.00
10,619,066.00
M3
10.00
41,567.00
415,670.00
M2
100.00
80,162.00
8,016,200.00
ML
500.00
1,826.00
913,000.00
M2
42.00
30,338.00
1,274,196.00
27,121,189.00
M3
2,143.00
11,683.00
25,036,669.00
ML
1,198.00
1,740.00
2,084,520.00
4,034,481.00
UN
3.00
1,344,827.00
4,034,481.00
621,185,508.00
ADMINISTRACCION
20.00%
124,237,102.00
IMPREVISTOS
5.00%
31,059,275.00
UTILIDAD
5.00%
31,059,275.00
186,355,652.00
807,541,160.00
ITEM
1
1.1
1.2
1.3
1.4
1.5
1.6
1.7
1.8
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.9
2.1
3
3.1
3.2
3.3
3.4
3.5
3.6
3.7
4
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
5
5.1
5.2
5.3
5.4
5.5
5.6
5.7
5.8
5.9
5,10
5.11
6
6.1
6.2
6.3
7
7.1
7.2
7.3
7.4
8
8.1
8.2
9
9.1
PRESUPUESTO
DESCRIPCION
PRELIMNARES
EXCAVACIONES
Excavacin en roca

Manejo de Aguas
SUMIDEROS
COSTOS DIRECTOS
COSTOS INDIRECTOS
TOTAL OBRA CIVIL
PUESTO
UNIDAD
CANTIDAD
VALOR UNITARIO
TOTAL
29,831,959.00
ML
4,253.00
2,272.00
9,662,816.00
UN
2.00
790,293.00
1,580,586.00
ML
365.00
26,773.00
9,772,145.00
ML
113.00
22,733.00
2,568,829.00
M2
42.00
14,324.00
601,608.00
ML
1,411.00
2,087.00
2,944,757.00
UN
25.00
88,134.00
2,203,350.00
UN
42.00
11,854.00
497,868.00
139,606,237.00
M3
909.00
11,480.00
10,435,320.00
M3
909.00
12,176.00
11,067,984.00
M3
1,189.00
21,093.00
25,079,577.00
M3
770.00
23,538.00
18,124,260.00
M3
420.00
25,286.00
10,620,120.00
M3
1,049.00
12,524.00
13,137,676.00
M3
1,050.00
13,916.00
14,611,800.00
M3
350.00
17,395.00
6,088,250.00
M3
350.00
86,975.00
30,441,250.00
16,528,235.00
ML
823
3,400.00
2,798,200.00
ML
2,434
3,578.00
8,708,852.00
ML
538
3,756.00
2,020,728.00
ML
251
5,873.00
1,474,123.00
ML
42
6,704.00
281,568.00
ML
152
7,352.00
1,117,504.00
ML
14
9,090.00
127,260.00
58,117,992.00
ML
833
2,411.00
2,008,363.00
UN
26
19,834.00
515,684.00
UN
123
25,695.00
3,160,485.00
UN
19
37,110.00
705,090.00
UN
10
51,558.00
515,580.00
UN
83,115.00
581,805.00
UN
185
5,483.00
1,014,355.00
UN
185
268,198.00
49,616,630.00
82,281,996.00
UN
22
1,012,285.00
22,270,270.00
UN
10
1,134,429.00
11,344,290.00
UN
1,087,234.00
2,174,468.00
UN
1,232,504.00
2,465,008.00
UN
1,417,049.00
2,834,098.00
UN
1,537,168.00
1,537,168.00
UN
43,697.00
43,697.00
UN
66
63,301.00
4,177,866.00
UN
18
78,556.00
1,414,008.00
UN
82,905.00
82,905.00
974,676.00
33,938,218.00
M3
34.82
122,812,726.00
M3
326
59,101.00
19,266,926.00
M3
1,644
40,131.00
65,975,364.00
M3
4,442
8,458.00
37,570,436.00
47,052,386.00
M3
96.00
41,567.00
3,990,432.00
M2
493.00
80,162.00
39,519,866.00
ML
1,242.00
1,826.00
2,267,892.00
M2
42.00
30,338.00
1,274,196.00
27,121,189.00
M3
2,143.00
11,683.00
25,036,669.00
ML
1,198.00
1,740.00
2,084,520.00
4,034,481.00
UN
3.00
1,344,827.00
4,034,481.00
527,387,201.00
ADMINISTRACCION
20.00%
105,477,440.00
IMPREVISTOS
5.00%
26,369,360.00
UTILIDAD
5.00%
26,369,360.00
158,216,160.00
685,603,361.00
ITEM
1
1.1
1.2
1.3
1.4
1.5
1.6
1.7
1.8
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.9
2.1
3
3.1
3.2
3.3
3.4
3.5
3.6
3.7
4
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
5
5.1
5.2
5.3
5.4
5.5
5.6
5.7
5.8
5.9
5,10
5.11
6
6.1
6.2
6.3
7
7.1
7.2
7.3
7.4
8
8.1
8.2
9
9.1
PRESUPUESTO
DESCRIPCION
PRELIMNARES
EXCAVACIONES
Excavacin en roca

Manejo de Aguas
SUMIDEROS
COSTOS DIRECTOS
COSTOS INDIRECTOS
TOTAL OBRA CIVIL
PUESTO
UNIDAD
CANTIDAD
VALOR UNITARIO
TOTAL
22,737,114.00
ML
4,253.00
2,272.00
9,662,816.00
UN
2.00
790,293.00
1,580,586.00
ML
100.00
26,773.00
2,677,300.00
ML
113.00
22,733.00
2,568,829.00
M2
42.00
14,324.00
601,608.00
ML
1,411.00
2,087.00
2,944,757.00
UN
25.00
88,134.00
2,203,350.00
UN
42.00
11,854.00
497,868.00
139,730,565.00
M3
919.83
11,480.00
10,559,648.00
M3
909.00
12,176.00
11,067,984.00
M3
1,189.00
21,093.00
25,079,577.00
M3
770.00
23,538.00
18,124,260.00
M3
420.00
25,286.00
10,620,120.00
M3
1,049.00
12,524.00
13,137,676.00
M3
1,050.00
13,916.00
14,611,800.00
M3
350.00
17,395.00
6,088,250.00
M3
350.00
86,975.00
30,441,250.00
19,880,810.00
ML
1,503.00
3,400.00
5,110,200.00
ML
1,166.00
3,578.00
4,171,948.00
ML
250.00
3,756.00
939,000.00
ML
346.00
5,873.00
2,032,058.00
ML
571.00
6,704.00
3,827,984.00
ML
ML
7,352.00
418.00
9,090.00
3,799,620.00
58,117,992.00
ML
833
2,411.00
2,008,363.00
UN
26
19,834.00
515,684.00
UN
123
25,695.00
3,160,485.00
UN
19
37,110.00
705,090.00
UN
10
51,558.00
515,580.00
UN
83,115.00
581,805.00
UN
185
5,483.00
1,014,355.00
UN
185
268,198.00
49,616,630.00
105,393,281.00
UN
10
1,012,285.00
10,122,850.00
UN
15
1,134,429.00
17,016,435.00
UN
1,087,234.00
3,261,702.00
UN
1,232,504.00
8,627,528.00
UN
1,417,049.00
11,336,392.00
UN
10
1,537,168.00
15,371,680.00
UN
43,697.00
43,697.00
UN
66
63,301.00
4,177,866.00
UN
18
78,556.00
1,414,008.00
UN
82,905.00
82,905.00
974,676.00
33,938,218.00
M3
34.82
144,448,290.00
M3
326
59,101.00
19,266,926.00
M3
1,644
40,131.00
65,975,364.00
M3
7,000
8,458.00
59,206,000.00
5,923,450.00
M3
10.00
41,567.00
415,670.00
M2
60.00
80,162.00
4,809,720.00
ML
50.00
1,826.00
91,300.00
M2
20.00
30,338.00
606,760.00
27,121,189.00
M3
2,143.00
11,683.00
25,036,669.00
ML
1,198.00
1,740.00
2,084,520.00
4,034,481.00
UN
3.00
1,344,827.00
4,034,481.00
527,387,172.00
ADMINISTRACCION
20.00%
105,477,434.00
IMPREVISTOS
5.00%
26,369,359.00
UTILIDAD
5.00%
26,369,359.00
158,216,152.00
685,603,324.00

Presupuesto - Alcantarillado

Enviado por

Dados do documento

Título original

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Presupuesto - Alcantarillado

Enviado por

Direitos autorais:

Formatos disponíveis

ITEM

Caja domiciliaria 0,70,71,0 m

Caja domiciliaria 0,70,71,0 m

Caja domiciliaria 0,70,71,0 m

Você também pode gostar