Você está na página 1de 99

REVITALIZACION URBANA DE COMAYAGUELA

No.

ACTIVIDAD

UNID.

PRECIO
UNITARIO

CANTIDAD
AVENIDAS 1 A 8

1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10

CALLES VEHICULARES
Trazo
Demolicion carpeta rodaje
Corte
Relleno compactado
Botado de material de demolicion
Conf. de sub-rasante
Carpeta concreto Hidraulico
Sub-Base 0.15 M
Conformacion de aceras y area verde
Fundicion de Aceras
Total Calles vehiculares

M2
M3
M3
M3
M3
M2
M3
M3
M2
M2

7.95
43.75
53.83
33.13
48.13
28.72
1,000.00
201.25
47.29
262.50

134,436.00
104,187.90
89,590.22

2.00
2.01
2.02
2.03
2.04
2.05
2.06
2.05
2.06
2.07
2.08

LOTES Y PLANTELES
Trazo
Limpieza de areas verdes e impermeables
Restauraciones de aceras
Restauraciones de areas verdes
Corte
Relleno compactado
Botado de material de limpieza
Conf. de areas verdes
Aceras esp. 0.10 M
Conformacion de aceras
Total Calles Peatonales

M2
M3
M2
M3
M3
M3
M3
M2
M3
M2

7.95
18.11
21.00
26.25
53.83
33.13
37.94
28.72
519.80
47.29

10,000.00
1,000.00
1,000.00
5,000.00
166,381.83

3
3.01
3.02
3.03
3.04
3.05
3.06
3.07

RED DE ALCANTARILLADO SANITARIO


Replanteo Red Alcantarillado
ML
Excavacion Mat. No Clasificado
M3
Atierro Compactado.
M3
Relleno con Material Selecto.
M3
Recubrimiento de Concreto/acero Tuberia Colector
M3
Tuberia Rebloc 36"
ML
Tuberia Rebloc 24"
ML

6.65
137.83
62.86
324.73
3,062.50
2,187.50
1,487.50

11,203.00
23,526.30
20,165.40
3,181.65

CANTIDAD
CANTIDAD
CANTIDAD
CALLES 1 A 12
ABASTO AP BERRINCHE
COLECTOR AN

CANTIDAD
TOTAL

134,436.00
104,187.90
89,590.22
0.00
261,600.46
104,187.90
15,628.19
20,837.58
33,609.00
33,609.00

261,600.46
104,187.90
15,628.19
20,837.58
33,609.00
33,609.00

10,000.00
1,000.00
1,000.00
5,000.00
166,381.83
0.00
225,965.47
5,000.00
100.00
1,000.00

225,965.47
5,000.00
100.00
1,000.00

8,225.00
17,272.50
14,805.00
2,335.90

4,000.00
6,000.00
2,000.00
5,453.92
1,000.00
1,000.00

23,428.00
46,798.80
36,970.40
5,517.55
5,453.92
1,000.00
1,000.00

3.08
3.09
3.10
3.11
3.12
3.13
3.14
3.15
3.16
3.17
3.18

Tuberia Rebloc 12"


ML
Tuberia PVC RD-41 10"
ML
Tuberia PVC RD-41 8"
ML
Tuberia PVC RD-41 4" (acometidas)
ML
Pozos de inspeccion sin caida
UN
Caja de registro sencilla
UN
Acometidas
UN
Prueba hidrostatica
ML
Botado de Material Sobrante.
M3
Suministro e Instalacion de Casquete MetalicoUN
Suministro e Instalacion de Casquete Concreto
UN
Total red alcantarillado sanitario

1,137.50
962.50
494.25
143.68
11,253.25
1,258.25
953.42
17.78
85.09
4,033.66
1,224.69

3,921.05
7,281.95
6,721.80
140
14
1,120.30
17,924.80
4,537.22
70
70

2,878.75
5,346.25
4,935.00
103
10
822.50
13,160.00
3,331.13
51
51

4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09
4.10
4.11
4.12
4.13

ALCANTARILLADO PLUVIAL
Replanteo Red Alcantarillado
Excavacion Mat. No Clasificado
Atierro Compactado.
Relleno con Material Selecto.
Tuberia Rebloc 36"
Tuberia Rebloc 24"
Tuberia Rebloc 12"
Cajas Canales Cerrados Zona Mercados
Sumin. e Insta. Tub. CONC. 36" en cabezal
Cabezal de descarga para tuberia 36#
Demolicion de estribos y recosntruccion
Botado de Material Sobrante.
Prueba Hidrostatica.
Total alcantarillado pluvial

Ml
M3
M3
M3
ML
ML
ML
ML
ML
UN
UN
M3
Ml

4.88
220.50
62.86
408.71
386.38
521.62
704.18
61,250.00
13,807.50
9,067.40
27,436.50
37.94
77.82

11,203.00
23,526.30
20,165.40
3,360.90
1,120.30
2,800.75
7,281.95
160.00
5.00
5.00
1.00
3361
11203

8,225.00
17,272.50
14,805.00
2,467.50
822.50
2,056.25
5,346.25

2468
8225

19,428.00
40,798.80
34,970.40
5,828.40
1,942.80
4,857.00
12,628.20
160.00
15.00
15.00
1.00
5,828.40
19,428.00

5.00
5.01
5.02
5.03
5.04
5.05
5.06
5.07
5.08
5.09
5.10
5.11
5.12
5.12

RED DE DISTRIBUCION AGUA POTABLE


Excavacion no clasificada
Aterrado y compactado
Sumin. e Insta. tuberia PVC RD-26 8"
Sumin. e Insta. tuberia PVC RD-26 6"
Sumin. e Insta. tuberia PVC RD-26 4"
Sumin. e Insta. tuberia PVC RD-26 3"
Sumin. e Insta. tuberia PVC RD-26 2"
Sumin. e Insta. tuberia PVC RD-26 1/2"
Relleno de Material Selecto
Conexiones domiciliarias
Accesorios
Prueba hidrostatica
Suministro e instalalcioon de valvula 6'

ml
M3
M3
Ml
Ml
Ml
Ml
Ml
Ml
Un
Un
Gl
Ml
Un

107.68
44.31
446.25
341.39
191.99
124.30
61.48
61.48
408.71
1,725.36
350,000.00
14.77
19,130.23

11203
4201
1400
280.08
1,120.30
2,240.60
3,360.90
4,201.13
3,360.90
2,728.81
1,120.30
0.50
11,203.00
6

8225
3084
1028
1,028.13
1,850.63
2,673.13
3,290.00
1,028.13
2,467.50
1,950.09
822.50
0.50
8,225.00
4

7,285.50
2,428.50
1,308.20
2,970.93
4,913.73
6,650.90
5,229.25
5,828.40
4,678.90
1,942.80
1.00
19,428.00
9.71

10.00
10.00

1,000.00
1,000.00

50

5,400.00
25
25

1,000.00
7,799.80
12,628.20
11,656.80
292.85
24.29
1,942.80
31,084.80
13,268.34
146.43
146.43

5.01
5.02
5.03
5.04
5.05
5.06
5.13
5.13
5.14
5.15
5.16
5.17

Excavacion no clasificada
Aterrado y compactado
Sumin. e Insta. tuberia PVC RD-26 8"
Sumin. e Insta. tuberia PVC RD-26 6"
Sumin. e Insta. tuberia PVC RD-26 4"
Sumin. e Insta. tuberia PVC RD-26 3"
Suministro e instalalcioon de valvula 4'
Suministro e instalalcioon de valvula 3'
Suministro e instalalcioon de valvula 2"
Caja de valvulas
Botado de Material Sobrante.
Hidrante
Total red de distribucion agua potable

M3
M3
Ml
Ml
Ml
Ml
Un
Un
Un
Un
M3
Un

6.00
6.01
6.02
6.03
6.04
6.05
6.06
6.07
6.08
6.09
6.10
6.11
6.12
6.13
6.14
6.15
6.16
6.17
6.18
6.19
6.20
6.21
6.22
6.23
6.24
6.25
6.26
6.27
6.28
6.29

Sistema Electrico
Postes C-30'
Un
Postes C-35'
Un
Estructuras primarias A-I-2
Un
Estructuras primarias A-I-4
Un
Estructuras primarias A-II-1
Un
Estructuras primarias A-II-4
Un
Estructuras primarias A-III-1
Un
Estructuras primarias A-III-2
Un
Estructuras primarias A-III-5
Un
Estructuras primarias D-III-1
Un
Estructuras secundarias B-1
Un
Estructuras secundarias S-III-1
GL
Estructuras secundarias S-III-2
GL
Estructuras secundarias S-III-6
GL
Luminarias Lum-S-100 W
GL
Retenidas E-I-1
GL
Retenidas E-I-3
GL
Retenidas E-I-4
GL
Retenidas E-I-5
GL
Transformadores (13.8/7.968 KV- 120/240 V) 37.5
GL KVA
Conductor primario 1/0 ACSR - 1 fase
ML
Conductor primario 1/0 ACSR - 2 fase
ML
Conductor primario 1/0 ACSR - 3 fase
ML
Conductor secundario 3/0 WP -2 fase
ML
Conductor secundario hilo piloto 2 WP
ML
Conductor meutro 1/0 ACSR
ML
Recuperacin poste y herraje
Un
Recuperacin cable
ML
Despeje de lnea ENEE
GL

107.68
44.31
446.25
341.39
191.99
124.30
6,548.62
4,103.75
1,671.97
844.20
37.94
18,919.62

4201
1400
280.08
1,120.30
2,240.60
3,360.90
8
10
22
46
2,800.75
15.00

3084
1028
1,028.13
1,850.63
2,673.13
3,290.00
6
7
16
34
2,056.25
15.00

7,285.50
2,428.50
1,308.20
2,970.93
4,913.73
6,650.90
14.57
17.49
38.86
80.63
4,857.00
30.00

8,750.00
13,125.00
4,375.00
4,812.50
4,844.00
6,242.25
6,048.00
4,103.75
6,048.00
7,992.25
3,281.25
3,609.38
3,633.00
4,681.69
4,375.00
992.25
1,240.31
1,550.39
1,937.99
61,250.00
437.50
490.00
548.80
614.66
218.75
236.25
4,450.25
2,159.50
2,548.00

28

21

14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14
14

10
11
11
11
11
11
11
11
11
11
11
11
11
11
11
11
11
11
11
11
11
11
11
11
11
11
11

48.57
0.00
24
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25

5.01
5.02
5.03
5.04
5.05
5.06

Excavacion no clasificada
Aterrado y compactado
Sumin. e Insta. tuberia PVC RD-26 8"
Sumin. e Insta. tuberia PVC RD-26 6"
Sumin. e Insta. tuberia PVC RD-26 4"
Sumin. e Insta. tuberia PVC RD-26 3"
Total sistema electrico

M3
M3
Ml
Ml
Ml
Ml

7.00
7.01
7.02
7.03
7.04
7.05
7.06
7.07
7.08
7.09
7.10
7.11
7.12
7.13
7.14
7.15
7.16
7.17
7.18
7.19
7.20
7.21
7.22
7.23
7.24
7.25
7.26
7.27
7.28
7.29

Sistema Telefonia y datos


Postes C-30'
Un
Postes C-35'
Un
Restauracion de Pozos
Un
Reconstruccion de Pozos
Un
Achicamiento en pozos
Un
Reconecciones Estructuras primarias A-II-4 Un
Estructuras primarias A-III-1
Un
Estructuras primarias A-III-2
Un
Estructuras primarias A-III-5
Un
Estructuras primarias D-III-1
Un
Estructuras secundarias B-1
Un
Estructuras secundarias S-III-1
GL
Estructuras secundarias S-III-2
GL
Estructuras secundarias S-III-6
GL
Luminarias Lum-S-100 W
GL
Retenidas E-I-1
GL
Retenidas E-I-3
GL
Retenidas E-I-4
GL
Retenidas E-I-5
GL
Transformadores (13.8/7.968 KV- 120/240 V) 37.5
GL KVA
Conductor primario 1/0 ACSR - 1 fase
ML
Conductor primario 1/0 ACSR - 2 fase
ML
Conductor primario 1/0 ACSR - 3 fase
ML
Conductor secundario 3/0 WP -2 fase
ML
Conductor secundario hilo piloto 2 WP
ML
Conductor meutro 1/0 ACSR
ML
Recuperacin poste y herraje
Un
Recuperacin cable
ML
Despeje de lnea ENEE
GL
Total sistema electrico

8.00
8.01
8.02

Restauracion ecologica lecho rio Choluteca


Estabilizacion Berrinche
Obras de mitigacion en cauze

Un
Un

107.68
44.31
446.25
341.39
191.99
124.30

4201
1400
280.08
1,120.30
2,240.60
3,360.90

3084
1028
1,028.13
1,850.63
2,673.13
3,290.00

7,285.50
2,428.50
1,308.20
2,970.93
4,913.73
6,650.90

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00

5.01
5.02
5.03
5.04
5.05
5.06

Excavacion no clasificada
Aterrado y compactado
Sumin. e Insta. tuberia PVC RD-26 8"
Sumin. e Insta. tuberia PVC RD-26 6"
Sumin. e Insta. tuberia PVC RD-26 4"
Sumin. e Insta. tuberia PVC RD-26 3"

M3
M3
Ml
Ml
Ml
Ml

107.68
44.31
446.25
341.39
191.99
124.30

4201
1400
280.08
1,120.30
2,240.60
3,360.90

3084
1028
1,028.13
1,850.63
2,673.13
3,290.00

7,285.50
2,428.50
1,308.20
2,970.93
4,913.73
6,650.90

5.01
5.02
5.03
5.04
5.05
5.06

Excavacion no clasificada
Aterrado y compactado
Sumin. e Insta. tuberia PVC RD-26 8"
Sumin. e Insta. tuberia PVC RD-26 6"
Sumin. e Insta. tuberia PVC RD-26 4"
Sumin. e Insta. tuberia PVC RD-26 3"

M3
M3
Ml
Ml
Ml
Ml

107.68
44.31
446.25
341.39
191.99
124.30

9.00

AREA MUNICIPAL
Area municipal
Total area municipal

GL

100,000.00

4201
1400
280.08
1,120.30
2,240.60
3,360.90

3084
1028
1,028.13
1,850.63
2,673.13
3,290.00

7,285.50
2,428.50
1,308.20
2,970.93
4,913.73
6,650.90

Total presupuesto de urbanizacion

REVITALIZACION URBANA DE COMAYAGUELA

No.

ACTIVIDAD

UNID.

PRECIO

CANTIDAD

UNITARIO

AVENIDAS 1 A 8

CANTIDAD

CANTIDAD

CANTIDAD

CALLES 1 A 12
ABASTO AP BERRINCHE
COLECTOR AN

CANTIDAD
TOTAL

5.01
5.02
5.03
5.04
5.05
5.06

1.00
2.00
3
4.00
5.00
6.00
7.00

Excavacion no clasificada
Aterrado y compactado
Sumin. e Insta. tuberia PVC RD-26 8"
Sumin. e Insta. tuberia PVC RD-26 6"
Sumin. e Insta. tuberia PVC RD-26 4"
Sumin. e Insta. tuberia PVC RD-26 3"

M3
M3
Ml
Ml
Ml
Ml

107.68
44.31
446.25
341.39
191.99
124.30

4201
1400
280.08
1,120.30
2,240.60
3,360.90

3084
1028
1,028.13
1,850.63
2,673.13
3,290.00

CALLES VEHICULARES
LOTES Y PLANTELES
RED DE ALCANTARILLADO SANITARIO
ALCANTARILLADO PLUVIAL
RED DE DISTRIBUCION AGUA POTABLE
Sistema Electrico
Sistema Telefonia y datos
TOTAL
AREA PREDIAL M2
AREA TOTAL M2
PRECIO URB TOTAL LPS/M2 TOPOGRAFIA PLANA
PRECIO URB PREDIAL LPS/M2 TOPOGRAFIA PLANA
PRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA PLANA
PRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA PLANA
PLANO DE 1% A 5% DE PENDIENTE NATURAL DEL TERRENO
PRECIO URB TOTAL LPS/M2 TOPOGRAFIA SEMIPLANA
PRECIO URB PREDIAL LPS/M2 TOPOGRAFIA SEMIPLANA
PRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA SEMIPLANA
PRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA SEMIPLANA
SEMI PLANO ENTRE 5 Y 15%
PRECIO URB TOTAL LPS/M2 TOPOGRAFIA TERRENO INCLINADO
PRECIO URB PREDIAL LPS/M2 TOPOGRAFIA TERRENO INCLINADO
PRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA TERRENO INCLINADO
PRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA TERRENO INCLINADO
INCLINADO HASTA PENDIENTES DE 30%
ESTOS VALORES ESTAN SIN COSTOS INDIRECTOS
EL PRECIO DE AREA PREDIAL ES EL QUE SE VENDE MAS COSTOS INDIRECTOR VALOR DE LA TIERRA Y GANACIAS

7,285.50
2,428.50
1,308.20
2,970.93
4,913.73
6,650.90

5.01
5.02
5.03
5.04
5.05
5.06

Excavacion no clasificada
Aterrado y compactado
Sumin. e Insta. tuberia PVC RD-26 8"
Sumin. e Insta. tuberia PVC RD-26 6"
Sumin. e Insta. tuberia PVC RD-26 4"
Sumin. e Insta. tuberia PVC RD-26 3"

M3
M3
Ml
Ml
Ml
Ml

107.68
44.31
446.25
341.39
191.99
124.30

4201
1400
280.08
1,120.30
2,240.60
3,360.90

PRECIO URB TOTAL LPS/M2 TOPOGRAFIA PLANA


PRECIO URB PREDIAL LPS/M2 TOPOGRAFIA PLANA
PRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA PLANA
PRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA PLANA
PLANO DE 1% A 5% DE PENDIENTE NATURAL DEL TERRENO

3084
1028
1,028.13
1,850.63
2,673.13
3,290.00

343.22
528.04
492.27
757.34

PRECIO URB TOTAL LPS/M2 TOPOGRAFIA SEMIPLANA


PRECIO URB PREDIAL LPS/M2 TOPOGRAFIA SEMIPLANA
PRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA SEMIPLANA
PRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA SEMIPLANA
SEMI PLANO ENTRE 5 Y 15%

477.93
735.28
685.47
1,054.58

PRECIO URB TOTAL LPS/M2 TOPOGRAFIA TERRENO INCLINADO


PRECIO URB PREDIAL LPS/M2 TOPOGRAFIA TERRENO INCLINADO
PRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA TERRENO INCLINADO
PRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA TERRENO INCLINADO
INCLINADO HASTA PENDIENTES DE 30%

667.57
1,027.03
957.46
1,473.02

ESTOS VALORES ESTAN SIN COSTOS INDIRECTOS


EL PRECIO DE AREA PREDIAL ES EL QUE SE VENDE MAS COSTOS INDIRECTOR VALOR DE LA TIERRA Y GANANCIAS

7,285.50
2,428.50
1,308.20
2,970.93
4,913.73
6,650.90

5.01
5.02
5.03
5.04
5.05
5.06

Excavacion no clasificada
Aterrado y compactado
Sumin. e Insta. tuberia PVC RD-26 8"
Sumin. e Insta. tuberia PVC RD-26 6"
Sumin. e Insta. tuberia PVC RD-26 4"
Sumin. e Insta. tuberia PVC RD-26 3"

M3
M3
Ml
Ml
Ml
Ml

107.68
44.31
446.25
341.39
191.99
124.30

4201
1400
280.08
1,120.30
2,240.60
3,360.90

3084
1028
1,028.13
1,850.63
2,673.13
3,290.00

7,285.50
2,428.50
1,308.20
2,970.93
4,913.73
6,650.90

3.00

LOTES

3.01

Trazo

M2

7.95

0.00

3.02

Desencape 15 cm material existente

M3

18.11

0.00

3.03

Corte

M3

53.83

0.00

3.04

Relleno compactado

M3

33.13

0.00

3.05

Botado de material de limpieza abundado

M3

37.94

0.00

Total Calles vehiculares

7.00

LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD

7.01

Terraceria de Taludes (Excavacion no clasificada)


M3

61.25

900,000.00

900,000.00

7.02

Botado de Material Excavado

M3

101.50

1,215,000.00

1,215,000.00

7.03

Conformacion de planteles

M2

28.72

8,000.00

8,000.00

7.04

Muro de estabilizacion en lecho rio

M3

1,050.00

50,000.00

50,000.00

7.05

Canales de alivio para saturacion nivel freaticoMl


en epoca de lluvias
218.75

900.00

900.00

7.06

Excavacion no clasificada

M3

107.68

2,400.00

2,400.00

7.07

Aterrado y compactado

M3

44.31

600.00

600.00

7.08

Sumin. e Insta. tuberia PVC RD-26 8"

Ml

2,194.50

400.00

400.00

7.09

Sumin. e Insta. tuberia PVC RD-26 6"

Ml

341.39

1,000.00

1,000.00

7.10

Sumin. e Insta. tuberia PVC RD-26 4"

Ml

191.99

1,000.00

1,000.00

7.11

Relleno de Material Selecto

Un

408.73

1,400.00

1,400.00

7.12

Accesorios

Gl

500,000.00

1.00

1.00

7.13

Pozo de produccion de agua potable

Gl

437,500.00

4.00

4.00

7.14

Cisterna 100,000 gal

Gl

1,314,227.25

1.00

1.00

5.01
5.02
5.03
5.04
5.05
5.06

Excavacion no clasificada
Aterrado y compactado
Sumin. e Insta. tuberia PVC RD-26 8"
Sumin. e Insta. tuberia PVC RD-26 6"
Sumin. e Insta. tuberia PVC RD-26 4"
Sumin. e Insta. tuberia PVC RD-26 3"

M3
M3
Ml
Ml
Ml
Ml

107.68
44.31
446.25
341.39
191.99
124.30

4201
1400
280.08
1,120.30
2,240.60
3,360.90

7.15
7.16

3084
1028
1,028.13
1,850.63
2,673.13
3,290.00

7,285.50
2,428.50
1,308.20
2,970.93
4,913.73
6,650.90

Prueba hidrostatica

Ml

14.77

2,400.00

2,400.00

Botado de Material Sobrante.

M3

37.94

2,430.00

2,430.00

7.17

Cerco permetral bloque y malla ciclon metalicos


GL

2,159.50

100.00

100.00

7.18

Bodega

Gl

35,000.00

1.00

1.00

7.19

Caseta vigilancia

Gl

26,250.00

1.00

1.00

Total linea de distribucion agua potable

8.00

POZOS DE OXIDACION planta tratamiento

8.01

Sumin. e Insta. tuberia PVC RD-50 6"

ML

288.75

0.00

8.02

Tanques septicos

Un

61,696.25

0.00

8.03

Implementacion de secado de lodos

Un

4,418.75

0.00

8.04

Bodegas , casetas y cerco perimetral

Un

74,123.00

0.00

Total linea de distribucion agua potable

5.01
5.02
5.03
5.04
5.05
5.06

Excavacion no clasificada
Aterrado y compactado
Sumin. e Insta. tuberia PVC RD-26 8"
Sumin. e Insta. tuberia PVC RD-26 6"
Sumin. e Insta. tuberia PVC RD-26 4"
Sumin. e Insta. tuberia PVC RD-26 3"

M3
M3
Ml
Ml
Ml
Ml

107.68
44.31
446.25
341.39
191.99
124.30

7.00

LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD

7.01

Terraceria de Taludes (Excavacion no clasificada)


M3

7.02

Botado de Material Excavado

M3

101.50

7.03

Conformacion de planteles

M2

7.04

Muro de estabilizacion en lecho rio

M3

7.05

3084
1028
1,028.13
1,850.63
2,673.13
3,290.00

7,285.50
2,428.50
1,308.20
2,970.93
4,913.73
6,650.90

900,000.00

900,000.00

28.72

8,000.00

8,000.00

1,050.00

50,000.00

50,000.00

Canales de alivio para saturacion nivel freaticoMl


en epoca de lluvias
218.75

900.00

900.00

Total linea de distribucion agua potable

61.25

4201
1400
280.08
1,120.30
2,240.60
3,360.90

0.00

VALOR
Lps.

1,068,094.02
4,558,220.63
4,822,641.31
0.00
12,589,521.96
2,992,016.02
15,628,185.00
4,193,562.98
1,589,201.57
8,822,362.50
47,441,443.47

79,450.00
18,112.50
21,000.00
131,250.00
8,956,333.87
0.00
8,573,129.91
143,587.50
51,980.25
47,285.00
18,022,129.03

155,796.20
6,450,278.60
2,323,959.34
1,791,714.66
16,702,617.94
2,187,500.00
1,487,500.00

2005
4.54
25.00
30.76
18.93
27.50
16.41
115.00
27.02
150.00

2,490,364.49
4.54
10.35
12.00
15.00
30.76
18.93
21.68
16.41
297.03
27.02

946,043.52

36
24
12

0.91
0.61
0.30

0.84
0.37
0.09

0.6566007
0.29182253
0.07295563

656.600699
291.822533
72.9556332

1.91
1.36
0.80

3.66
1.85
0.65

3,008.33
1,556.69
574.75

3.80
78.76
35.92
185.56
1,750.00
1,250.00
850.00

1,137,500.00
7,507,307.50
6,241,519.42
1,674,790.74
3,295,514.99
30,556.60
1,852,299.52
552,687.74
1,128,936.71
590,629.03
179,324.50
55,290,433.51

94,857.21
8,996,135.40
2,198,239.34
2,382,139.94
750,663.92
2,533,490.73
8,892,552.47
9,800,000.00
207,112.50
136,010.96
27,436.50
221,129.50
1,511,935.53
37,751,704.01

10

0.25
0.00

0.06
0.00

0.05066363
0

50.6636342
0

0.60

0.36

314.15
5,453.92

650.00
550.00
282.43
82.10
6,430.43
719.00
544.81
10.16
48.62
2,304.95
699.82

2,902,384.96

2.79
126.00
35.92
233.55
220.79
298.07
402.39
35,000.00
7,890.00
5,181.37
15,678.00
21.68
44.47

1,981,716.75
1

784,484.43
107,606.84
583,784.25
1,014,244.09
943,398.35
826,723.50
321,481.22
358,315.46
1,912,325.81
3,352,029.41
350,000.00
286,951.56
185,831.05

8
6
4
3
2
0.5

0.20
0.15
0.10
0.08
0.05
0.01

0.04
0.02
0.01
0.01
0.00
0.00

0.03242473
0.01823891
0.00810618
0.00455973
0.00202655
0.00012666

9.0813551
20.433049
18.1627102
15.3247867
8.5137704
0.42568852
71.9413599

33.3366713
33.7533797
21.6688363
15.0015021
2.08354195
0.31253129
106.156463

61.53
25.32
255.00
195.08
109.71
71.03
35.13
35.13
233.55
985.92
0.00
8.44
10,931.56

784,484.43
107,606.84
583,784.25
1,014,244.09
943,398.35
826,723.50
95,419.98
71,754.89
64,965.97
68,064.64
184,274.58
567,588.53
12,079,244.53

245,065.63
0.00
61,266.41
68,596.17
69,045.17
88,975.47
86,206.68
58,493.83
86,206.68
113,919.53
46,770.12
51,447.13
51,783.87
66,731.60
62,360.16
14,143.28
17,679.10
22,098.88
27,623.60
873,042.19
6,236.02
6,984.34
7,822.46
8,761.15
3,118.01
3,367.45
63,432.75
30,780.97
36,318.56

8
6
4
3

0.20
0.15
0.10
0.08

6,218,712.09
621,871.21

0.04
0.02
0.01
0.01

0.03242473
0.01823891
0.00810618
0.00455973

9.0813551
20.433049
18.1627102
15.3247867

33.3366713
33.7533797
21.6688363
15.0015021

61.53
25.32
255.00
195.08
109.71
71.03
3,742.07
2,345.00
955.41
482.40
21.68
10,811.21

634,081.08
5,000.00
7,500.00
2,500.00
2,750.00
2,768.00
3,567.00
3,456.00
2,345.00
3,456.00
4,567.00
1,875.00
2,062.50
2,076.00
2,675.25
2,500.00
567.00
708.75
885.94
1,107.42
35,000.00
250.00
280.00
313.60
351.23
125.00
135.00
2,543.00
1,234.00
1,456.00

784,484.43
107,606.84
583,784.25
1,014,244.09
943,398.35
826,723.50
2,278,277.19

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00

8
6
4
3
119,594.60
119,594.60
9,193,780.00
8,000,000.00
-1,193,780.00
-1,074,185.39

0.20
0.15
0.10
0.08

0.04
0.02
0.01
0.01

0.03242473
0.01823891
0.00810618
0.00455973

9.0813551
20.433049
18.1627102
15.3247867

33.3366713
33.7533797
21.6688363
15.0015021

61.53
25.32
255.00
195.08
109.71
71.03

784,484.43
107,606.84
583,784.25
1,014,244.09
943,398.35
826,723.50

8
6
4
3

0.20
0.15
0.10
0.08

0.04
0.02
0.01
0.01

0.03242473
0.01823891
0.00810618
0.00455973

9.0813551
20.433049
18.1627102
15.3247867

33.3366713
33.7533797
21.6688363
15.0015021

61.53
25.32
255.00
195.08
109.71
71.03

784,484.43
107,606.84
583,784.25
1,014,244.09
943,398.35
826,723.50

VALOR
LPS

8
6
4
3

0.20
0.15
0.10
0.08

0.04
0.02
0.01
0.01

0.03242473
0.01823891
0.00810618
0.00455973

9.0813551
20.433049
18.1627102
15.3247867

33.3366713
33.7533797
21.6688363
15.0015021

61.53
25.32
255.00
195.08
109.71
71.03

784,484.43
107,606.84
583,784.25
1,014,244.09
943,398.35
826,723.50

8
6
4
3

47,441,443.47
18,022,129.03
55,290,433.51
37,751,704.01
12,079,244.53
2,278,277.19
2,847,846.49
############
332,763.66
511,944.09
343.22
528.04
492.27
757.34

477.93
735.28
685.47
1,054.58

667.57
1,027.03
957.46
1,473.02
1,488.72
2,290.34
2,135.21
3,284.94

496.24
763.45
711.74
1,094.98

500
800
750
1100

0.20
0.15
0.10
0.08

0.04
0.02
0.01
0.01

0.03242473
0.01823891
0.00810618
0.00455973

9.0813551
20.433049
18.1627102
15.3247867

33.3366713
33.7533797
21.6688363
15.0015021

61.53
25.32
255.00
195.08
109.71
71.03

784,484.43
107,606.84
583,784.25
1,014,244.09
943,398.35
826,723.50

8
6
4
3

0.20
0.15
0.10
0.08

0.04
0.02
0.01
0.01

0.03242473
0.01823891
0.00810618
0.00455973

9.0813551
20.433049
18.1627102
15.3247867

33.3366713
33.7533797
21.6688363
15.0015021

61.53
25.32
255.00
195.08
109.71
71.03

784,484.43
107,606.84
583,784.25
1,014,244.09
943,398.35
826,723.50

8
6
4
3

0.20
0.15
0.10
0.08

0.04
0.02
0.01
0.01

0.03242473
0.01823891
0.00810618
0.00455973

9.0813551
20.433049
18.1627102
15.3247867

33.3366713
33.7533797
21.6688363
15.0015021

61.53
25.32
255.00
195.08
109.71
71.03

0.00

4.54

0.00

10.35

0.00

30.76

0.00

18.93

0.00

21.68

0.00

55,125,000.00

35.00

123,322,500.00

58.00

229,740.00

16.41

52,500,000.00

600.00

196,875.00

125.00

258,426.00

61.53

26,586.00

25.32

877,800.00

1,254.00

341,390.00

195.08

191,992.50
572,222.00
500,000.00
1,750,000.00
1,314,227.25

109.71

8
6
4

0.20

0.04

0.15

0.02

0.10

0.01

0.03242473
0.01823891
0.00810618

12.9698903
18.2389083
8.10618147
39.3149801

0
0
0

233.56
25,000.00
250,000.00
750,987.00

784,484.43
107,606.84
583,784.25
1,014,244.09
943,398.35
826,723.50

8
6
4
3

0.20
0.15
0.10
0.08

0.04
0.02
0.01
0.01

0.03242473
0.01823891
0.00810618
0.00455973

9.0813551
20.433049
18.1627102
15.3247867

33.3366713
33.7533797
21.6688363
15.0015021

61.53
25.32
255.00
195.08
109.71
71.03

35,448.00

8.44

92,194.20

21.68

215,950.00

1,234.00

35,000.00

20,000.00

26,250.00

15,000.00

237,611,600.95

12,473,049.92

0.00
0.00

165.00

0.00

35,255.00

0.00

2,525.00

0.00

42,356.00

0.00

784,484.43
107,606.84
583,784.25
1,014,244.09
943,398.35
826,723.50

8
6
4
3

0.20
0.15
0.10
0.08

0.04
0.02
0.01
0.01

0.03242473
0.01823891
0.00810618
0.00455973

9.0813551
20.433049
18.1627102
15.3247867

33.3366713
33.7533797
21.6688363
15.0015021

61.53
25.32
255.00
195.08
109.71
71.03

55,125,000.00

35.00

0.00

58.00

229,740.00

16.41

52,500,000.00

600.00

196,875.00

125.00

108,051,615.00

5,672,000.79

1.75
2010
7.945
43.75
53.83
33.1275
48.125
28.7175
201.25
47.285
262.5

7.945
18.1125
21
26.25
53.83
33.1275
37.94
28.7175
519.8025
47.285

6.65
137.83
62.86
324.73
3062.5
2187.5
1487.5

1137.5
962.5
494.2525
143.675
11253.2525
1258.25
953.4175
17.78
85.085
4033.6625
1224.685

4.8825
220.5
62.86
408.7125
386.3825
521.616375
704.1821063
61250
13807.5
9067.3975
27436.5
37.94
77.8225

107.6775
44.31
446.25
341.39
191.9925
124.3025
61.4775
61.4775
408.7125
1725.36
0
14.77
19130.23

107.6775
44.31
446.25
341.39
191.9925
124.3025
6548.6225
4103.75
1671.9675
844.2
37.94
18919.6175

8750
13125
4375
4812.5
4844
6242.25
6048
4103.75
6048
7992.25
3281.25
3609.375
3633
4681.6875
4375
992.25
1240.3125
1550.390625
1937.988281
61250
437.5
490
548.8
614.656
218.75
236.25
4450.25
2159.5
2548

Postes C-30'
Postes C-35'
Estructuras primarias A-I-2
Estructuras primarias A-I-4
Estructuras primarias A-II-1
Estructuras primarias A-II-4
Estructuras primarias A-III-1
Estructuras primarias A-III-2
Estructuras primarias A-III-5
Estructuras primarias D-III-1
Estructuras secundarias B-1
Estructuras secundarias S-III-1
Estructuras secundarias S-III-2
Estructuras secundarias S-III-6
Luminarias Lum-S-100 W
Retenidas E-I-1
Retenidas E-I-3
Retenidas E-I-4
Retenidas E-I-5
Transformadores (13.8/7.968 KV- 120/240 V) 37.5 KVA
Conductor primario 1/0 ACSR - 1 fase
Conductor primario 1/0 ACSR - 2 fase
Conductor primario 1/0 ACSR - 3 fase
Conductor secundario 3/0 WP -2 fase
Conductor secundario hilo piloto 2 WP
Conductor meutro 1/0 ACSR
Recuperacin poste y herraje
Recuperacin cable
Despeje de lnea ENEE

107.6775
44.31
446.25
341.39
191.9925
124.3025
0

107.6775
44.31
446.25
341.39
191.9925
124.3025

107.6775
44.31
446.25
341.39
191.9925
124.3025

0
0
0

107.6775
44.31
446.25
341.39
191.9925
124.3025

107.6775
44.31
446.25
341.39
191.9925
124.3025

107.6775
44.31
446.25
341.39
191.9925
124.3025

7.945
18.1125
53.83
33.1275
37.94

61.25
101.5
28.7175
1050
218.75
107.6775
44.31
2194.5
341.39
191.9925
408.73
43750
437500
1314227.25

107.6775
44.31
446.25
341.39
191.9925
124.3025
14.77
37.94
2159.5
35000
26250

288.75
61696.25
4418.75
74123

107.6775
44.31
446.25
341.39
191.9925
124.3025

61.25
101.5
28.7175
1050
218.75

REVITALIZACION URBANA DE COMAYA

No.

ACTIVIDAD

UNID.

PRECIO

CANTIDAD

CANTIDAD

UNITARIO

AVENIDAS 1 A 8

CALLES 1 A 12

1.00

CALLES VEHICULARES

1.01

Trazo

M2

7.95

134,436.00

1.02

Demolicion carpeta rodaje

M3

43.75

104,187.90

1.03

Corte

M3

53.83

268,770.65

1.04

Relleno compactado

M3

33.13

134,385.32

1.05

Botado de material de demolicion

M3

48.13

503,494.04

1.06

Conf. de sub-rasante

M2

28.72

104,187.90

1.07

Carpeta concreto Hidraulico

M3

1,000.00

15,628.19

1.08

Sub-Base 0.15 M

M3

201.25

20,837.58

1.09

Conformacion de aceras y area verde

M2

47.29

33,609.00

1.10

Fundicion de Aceras

M2

262.50

33,609.00

Total Calles vehiculares


2.00

LOTES Y PLANTELES

2.01

Trazo

M2

7.95

10,000.00

2.02

Limpieza de areas verdes e impermeables

M3

18.11

1,000.00

2.03

Restauraciones de aceras

M2

21.00

1,000.00

2.04

Restauraciones de areas verdes

M3

26.25

5,000.00

2.05

Corte

M3

53.83

499,145.49

2.06

Relleno compactado

M3

33.13

249,572.74

2.05

Botado de material de limpieza

M3

37.94

675,196.41

2.06

Conf. de areas verdes

M2

28.72

5,000.00

2.07

Aceras esp. 0.10 M

M3

519.80

100.00

2.08

Conformacion de aceras

M2

47.29

1,000.00

6.65
137.83
62.86
324.73
3,062.50
2,187.50
1,487.50
1,137.50
962.50
494.25
143.68
11,253.25
1,258.25
953.42
17.78
85.09
4,033.66
1,224.69

11,203.00
23,526.30
20,165.40
3,181.65

8,225.00
17,272.50
14,805.00
2,335.90

3,921.05
7,281.95
6,721.80
140
14
1,120.30
17,924.80
4,537.22
70
70

2,878.75
5,346.25
4,935.00
103
10
822.50
13,160.00
3,331.13
51
51

Total Calles Peatonales


3
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.10
3.11
3.12
3.13
3.14
3.15
3.16
3.17
3.18

RED DE ALCANTARILLADO SANITARIO


Replanteo Red Alcantarillado
ML
Excavacion Mat. No Clasificado
M3
Atierro Compactado.
M3
Relleno con Material Selecto.
M3
Recubrimiento de Concreto/acero Tuberia Colector
M3
Tuberia Rebloc 36"
ML
Tuberia Rebloc 24"
ML
Tuberia Rebloc 12"
ML
Tuberia PVC RD-41 10"
ML
Tuberia PVC RD-41 8"
ML
Tuberia PVC RD-41 4" (acometidas)
ML
Pozos de inspeccion sin caida
UN
Caja de registro sencilla
UN
Acometidas
UN
Prueba hidrostatica
ML
Botado de Material Sobrante.
M3
Suministro e Instalacion de Casquete MetalicoUN
Suministro e Instalacion de Casquete Concreto
UN
Total red alcantarillado sanitario

4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08

ALCANTARILLADO PLUVIAL
Replanteo Red Alcantarillado
Excavacion Mat. No Clasificado
Atierro Compactado.
Relleno con Material Selecto.
Tuberia Rebloc 36"
Tuberia Rebloc 24"
Tuberia Rebloc 12"
Cajas Canales Cerrados Zona Mercados

4.09
4.10

Ml
M3
M3
M3
ML
ML
ML
ML

4.88
220.50
62.86
408.71
386.38
521.62
704.18
61,250.00

11,203.00
23,526.30
20,165.40
3,360.90
1,120.30
2,800.75
7,281.95
160.00

8,225.00
17,272.50
14,805.00
2,467.50
822.50
2,056.25
5,346.25

Sumin. e Insta. Tub. CONC. 36" en cabezal

ML

13,807.50

5.00

10.00

Cabezal de descarga para tuberia 36#

UN

9,067.40

5.00

10.00

4.11

Demolicion de estribos y recosntruccion

UN

27,436.50

1.00

4.12

Botado de Material Sobrante.

M3

37.94

3361

2468

4.13

Prueba Hidrostatica.

Ml

77.82

11203

8225

11203

8225

4201

3084

Total alcantarillado pluvial


5.00

RED DE DISTRIBUCION AGUA POTABLE

ml

5.01

Excavacion no clasificada

M3

5.02

Aterrado y compactado

M3

44.31

1400

1028

5.03

Sumin. e Insta. tuberia PVC RD-26 8"

Ml

446.25

280.08

1,028.13

5.04

Sumin. e Insta. tuberia PVC RD-26 6"

Ml

341.39

1,120.30

1,850.63

5.05

Sumin. e Insta. tuberia PVC RD-26 4"

Ml

191.99

2,240.60

2,673.13

5.06

Sumin. e Insta. tuberia PVC RD-26 3"

Ml

124.30

3,360.90

3,290.00

5.07

Sumin. e Insta. tuberia PVC RD-26 2"

Ml

61.48

4,201.13

1,028.13

5.08

Sumin. e Insta. tuberia PVC RD-26 1/2"

Ml

61.48

3,360.90

2,467.50

5.09

Relleno de Material Selecto

Un

408.71

2,728.81

1,950.09

5.10

Conexiones domiciliarias

Un

1,725.36

1,120.30

822.50

5.11

Accesorios

Gl

350,000.00

0.50

0.50

5.12

Prueba hidrostatica

Ml

14.77

11,203.00

8,225.00

5.12

Suministro e instalalcioon de valvula 6'

Un

19,130.23

5.13

Suministro e instalalcioon de valvula 4'

Un

6,548.62

5.13

Suministro e instalalcioon de valvula 3'

Un

4,103.75

10

5.14

Suministro e instalalcioon de valvula 2"

Un

1,671.97

22

16

5.15

Caja de valvulas

Un

844.20

46

34

5.16

Botado de Material Sobrante.

M3

37.94

2,800.75

2,056.25

5.17

Hidrante

Un

18,919.62

15.00

15.00

28

21

107.68

Total red de distribucion agua potable


6.00

Sistema Electrico

6.01

Postes C-30'

Un

8,750.00

6.02

Postes C-35'

Un

13,125.00

6.03

Estructuras primarias A-I-2

Un

4,375.00

14

10

6.04

Estructuras primarias A-I-4

Un

4,812.50

14

11

6.05

Estructuras primarias A-II-1

Un

4,844.00

14

11

6.06

Estructuras primarias A-II-4

Un

6,242.25

14

11

6.07

Estructuras primarias A-III-1

Un

6,048.00

14

11

6.08

Estructuras primarias A-III-2

Un

4,103.75

14

11

6.09

Estructuras primarias A-III-5

Un

6,048.00

14

11

6.10

Estructuras primarias D-III-1

Un

7,992.25

14

11

6.11

Estructuras secundarias B-1

Un

3,281.25

14

11

6.12

Estructuras secundarias S-III-1

GL

3,609.38

14

11

6.13

Estructuras secundarias S-III-2

GL

3,633.00

14

11

6.14

Estructuras secundarias S-III-6

GL

4,681.69

14

11

6.15

Luminarias Lum-S-100 W

GL

4,375.00

14

11

6.16

Retenidas E-I-1

GL

992.25

14

11

6.17

Retenidas E-I-3

GL

1,240.31

14

11

6.18

Retenidas E-I-4

GL

6.19

Retenidas E-I-5

GL

6.20

Transformadores (13.8/7.968 KV- 120/240 V) 37.5


GL KVA

6.21

Conductor primario 1/0 ACSR - 1 fase

6.22

1,550.39

14

11

1,937.99

14

11

61,250.00

14

11

ML

437.50

14

11

Conductor primario 1/0 ACSR - 2 fase

ML

490.00

14

11

6.23

Conductor primario 1/0 ACSR - 3 fase

ML

548.80

14

11

6.24

Conductor secundario 3/0 WP -2 fase

ML

614.66

14

11

6.25

Conductor secundario hilo piloto 2 WP

ML

218.75

14

11

6.26

Conductor meutro 1/0 ACSR

ML

236.25

14

11

6.27

Recuperacin poste y herraje

Un

4,450.25

14

11

6.28

Recuperacin cable

ML

2,159.50

14

11

6.29

Despeje de lnea ENEE

GL

2,548.00

14

11

Total sistema electrico


7.00

Sistema Telefonia y datos

7.01

Postes C-30'

Un

7.02

Postes C-35'

Un

7.03

Restauracion de Pozos

Un

7.04

Reconstruccion de Pozos

Un

7.05

Achicamiento en pozos

Un

7.06

Reconecciones Estructuras primarias A-II-4

Un

7.07

Estructuras primarias A-III-1

Un

7.08

Estructuras primarias A-III-2

Un

7.09

Estructuras primarias A-III-5

Un

7.10

Estructuras primarias D-III-1

Un

7.11

Estructuras secundarias B-1

Un

7.12

Estructuras secundarias S-III-1

GL

7.13

Estructuras secundarias S-III-2

GL

7.14

Estructuras secundarias S-III-6

GL

7.15

Luminarias Lum-S-100 W

GL

7.16

Retenidas E-I-1

GL

7.17

Retenidas E-I-3

GL

7.18

Retenidas E-I-4

GL

7.19

Retenidas E-I-5

GL

7.20

Transformadores (13.8/7.968 KV- 120/240 V) 37.5


GL KVA

7.21

Conductor primario 1/0 ACSR - 1 fase

ML

7.22

Conductor primario 1/0 ACSR - 2 fase

ML

7.23

Conductor primario 1/0 ACSR - 3 fase

ML

7.24

Conductor secundario 3/0 WP -2 fase

ML

7.25

Conductor secundario hilo piloto 2 WP

ML

7.26

Conductor meutro 1/0 ACSR

ML

7.27

Recuperacin poste y herraje

Un

7.28

Recuperacin cable

ML

7.29

Despeje de lnea ENEE

GL

Total sistema electrico

8.00

Restauracion ecologica lecho rio Choluteca

8.01

Estabilizacion Berrinche

Un

8.02

Obras de mitigacion en cauze

Un

9.00

AREA MUNICIPAL
Area municipal

GL

100,000.00

Total area municipal


Total presupuesto de urbanizacion

REVITALIZACION URBANA DE COMAYAGUELA

No.

1.00
2.00
3
4.00
5.00
6.00
7.00

ACTIVIDAD

UNID.

PRECIO

CANTIDAD

CANTIDAD

UNITARIO

AVENIDAS 1 A 8

CALLES 1 A 12

CALLES VEHICULARES
LOTES Y PLANTELES
RED DE ALCANTARILLADO SANITARIO
ALCANTARILLADO PLUVIAL
RED DE DISTRIBUCION AGUA POTABLE
Sistema Electrico
Sistema Telefonia y datos
TOTAL
AREA PREDIAL M2
AREA TOTAL M2
PRECIO URB TOTAL LPS/M2 TOPOGRAFIA SEMIPLANA
PRECIO URB PREDIAL LPS/M2 TOPOGRAFIA SEMIPLANA
PRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA SEMIPLANA
PRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA SEMIPLANA
SEMI PLANO ENTRE 5 Y 15%

3.00

LOTES

3.01

Trazo

M2

7.95

3.02

Desencape 15 cm material existente

M3

18.11

3.03

Corte

M3

53.83

3.04

Relleno compactado

M3

33.13

3.05

Botado de material de limpieza abundado

M3

37.94

Total Calles vehiculares

7.00

LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD

7.01

Terraceria de Taludes (Excavacion no clasificada)


M3

7.02

Botado de Material Excavado

M3

7.03

Conformacion de planteles

M2

28.72

8,000.00

7.04

Muro de estabilizacion en lecho rio

M3

1,050.00

50,000.00

7.05

Canales de alivio para saturacion nivel freaticoMl


en epoca de lluvias
218.75

7.06

Excavacion no clasificada

M3

107.68

2,400.00

7.07

Aterrado y compactado

M3

44.31

600.00

7.08

Sumin. e Insta. tuberia PVC RD-26 8"

Ml

2,194.50

400.00

7.09

Sumin. e Insta. tuberia PVC RD-26 6"

Ml

341.39

1,000.00

7.10

Sumin. e Insta. tuberia PVC RD-26 4"

Ml

191.99

1,000.00

7.11

Relleno de Material Selecto

Un

408.73

1,400.00

7.12

Accesorios

Gl

500,000.00

1.00

7.13

Pozo de produccion de agua potable

Gl

437,500.00

4.00

7.14

Cisterna 100,000 gal

Gl

1,314,227.25

1.00

7.15

Prueba hidrostatica

Ml

14.77

2,400.00

7.16

Botado de Material Sobrante.

M3

37.94

2,430.00

7.17

Cerco permetral bloque y malla ciclon metalicos


GL

2,159.50

100.00

61.25

900,000.00

101.50

1,215,000.00

900.00

7.18

Bodega

Gl

35,000.00

1.00

7.19

Caseta vigilancia

Gl

26,250.00

1.00

Total linea de distribucion agua potable

8.00

POZOS DE OXIDACION planta tratamiento

8.01

Sumin. e Insta. tuberia PVC RD-50 6"

ML

288.75

8.02

Tanques septicos

Un

61,696.25

8.03

Implementacion de secado de lodos

Un

4,418.75

8.04

Bodegas , casetas y cerco perimetral

Un

74,123.00

Total linea de distribucion agua potable

7.00

LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD

7.01

Terraceria de Taludes (Excavacion no clasificada)


M3

7.02

Botado de Material Excavado

M3

7.03

Conformacion de planteles

M2

28.72

8,000.00

7.04

Muro de estabilizacion en lecho rio

M3

1,050.00

50,000.00

7.05

Canales de alivio para saturacion nivel freaticoMl


en epoca de lluvias
218.75

900.00

Total linea de distribucion agua potable

61.25

900,000.00

101.50

BANA DE COMAYAGUELA

CANTIDAD

CANTIDAD

ABASTO AP BERRINCHE
COLECTOR AN

CANTIDAD

VALOR

TOTAL

Lps.

134,436.00

1,068,094.02

104,187.90

4,558,220.63

268,770.65

14,467,923.94

134,385.32

4,451,849.81

503,494.04

24,230,650.62

104,187.90

2,992,016.02

15,628.19

15,628,185.00

20,837.58

4,193,562.98

33,609.00

1,589,201.57

33,609.00

8,822,362.50
73,179,704.57

10,000.00

79,450.00

1,000.00

18,112.50

1,000.00

21,000.00

5,000.00

131,250.00

499,145.49

26,869,001.61

249,572.74

8,267,721.07

675,196.41

25,616,951.74

5,000.00

143,587.50

100.00

51,980.25

1,000.00

47,285.00
61,246,339.67

4,000.00
6,000.00
2,000.00
5,453.92
1,000.00
1,000.00
1,000.00
1,000.00

50

5,400.00
25
25

23,428.00
46,798.80
36,970.40
5,517.55
5,453.92
1,000.00
1,000.00
1,000.00
7,799.80
12,628.20
11,656.80
292.85
24.29
1,942.80
31,084.80
13,268.34
146.43
146.43

3,841,454.31

155,796.20
6,450,278.60
2,323,959.34
1,791,714.66
16,702,617.94
2,187,500.00
1,487,500.00
1,137,500.00
7,507,307.50
6,241,519.42
1,674,790.74
3,295,514.99
30,556.60
1,852,299.52
552,687.74
1,128,936.71
590,629.03
179,324.50
55,290,433.51

3,215,030.95

36
24
12
10

2,902,384.96

0.91
0.61
0.30
0.25
0.00

19,428.00
40,798.80
34,970.40
5,828.40
1,942.80
4,857.00
12,628.20
160.00

94,857.21
8,996,135.40
2,198,239.34
2,382,139.94
750,663.92
2,533,490.73
8,892,552.47
9,800,000.00

15.00

207,112.50

15.00

136,010.96

1.00

27,436.50

5,828.40

221,129.50

19,428.00

1,511,935.53
37,751,704.01

1,981,716.75
1

7,285.50

784,484.43

2,428.50

107,606.84

1,308.20

583,784.25

2,970.93

1,014,244.09

4,913.73

943,398.35

6,650.90

826,723.50

5,229.25

321,481.22

5,828.40

358,315.46

4,678.90

1,912,325.81

1,942.80

3,352,029.41

1.00

350,000.00

19,428.00

286,951.56

9.71

185,831.05

14.57

95,419.98

17.49

71,754.89

38.86

64,965.97

80.63

68,064.64

4,857.00

184,274.58

30.00

567,588.53
12,079,244.53

48.57

245,065.63

0.00

0.00

24

61,266.41

25

68,596.17

25

69,045.17

25

88,975.47

25

86,206.68

25

58,493.83

25

86,206.68

25

113,919.53

25

46,770.12

25

51,447.13

25

51,783.87

25

66,731.60

25

62,360.16

25

14,143.28

25

17,679.10

8
6
4
3
2
0.5

0.20
0.15
0.10
0.08
0.05
0.01

6,218,712.09
621,871.21

634,081.08

25

22,098.88

25

27,623.60

25

873,042.19

25

6,236.02

25

6,984.34

25

7,822.46

25

8,761.15

25

3,118.01

25

3,367.45

25

63,432.75

25

30,780.97

25

36,318.56
2,278,277.19

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00

0.00

0.00

0.00

0.00

119,594.60
119,594.60
12,813,857.25
8,000,000.00
-4,813,857.25
-4,694,262.65

E COMAYAGUELA
CANTIDAD

CANTIDAD

ABASTO AP BERRINCHE
COLECTOR AN

CANTIDAD

VALOR

TOTAL

LPS

73179704.57
61,246,339.67
55,290,433.51
37,751,704.01
12,079,244.53
2,278,277.19
2,847,846.49
############
332763.6585
511944.09
477.93
735.28
685.47
1,054.58

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00

NA BERRINCHE Y ESTABILIZACION TALUD


900,000.00

55,125,000.00

1,215,000.00

123,322,500.00

8,000.00

229,740.00

50,000.00

52,500,000.00

900.00

196,875.00

2,400.00

258,426.00

600.00

26,586.00

400.00

877,800.00

1,000.00

341,390.00

1,000.00

191,992.50

1,400.00

572,222.00

1.00

500,000.00

4.00

1,750,000.00

1.00

1,314,227.25

2,400.00

35,448.00

2,430.00

92,194.20

100.00

215,950.00

8
6
4

0.20
0.15
0.10

1.00

35,000.00

1.00

26,250.00
237,611,600.95

12,473,049.92

0.00
0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00

NA BERRINCHE Y ESTABILIZACION TALUD


900,000.00

55,125,000.00

0.00

0.00

8,000.00

229,740.00

50,000.00

52,500,000.00

900.00

196,875.00
108,051,615.00

5,672,000.79

2005

4.54
25.00
30.76
18.93
27.50
16.41
115.00
27.02
150.00

4.54
10.35
12.00
15.00
30.76
18.93
21.68
16.41
297.03
27.02

0.84
0.37
0.09
0.06
0.00

0.6566007
0.29182253
0.07295563
0.05066363
0

656.600699
291.822533
72.9556332
50.6636342
0

1.91
1.36
0.80
0.60

3.66
1.85
0.65
0.36

3,008.33
1,556.69
574.75
314.15
5,453.92

3.80
78.76
35.92
185.56
1,750.00
1,250.00
850.00
650.00
550.00
282.43
82.10
6,430.43
719.00
544.81
10.16
48.62
2,304.95
699.82

2.79
126.00
35.92
233.55
220.79
298.07
402.39
35,000.00
7,890.00
5,181.37
15,678.00
21.68
44.47

61.53
25.32
0.04
0.02
0.01
0.01
0.00
0.00

0.03242473
0.01823891
0.00810618
0.00455973
0.00202655
0.00012666

9.0813551
20.433049
18.1627102
15.3247867
8.5137704
0.42568852
71.9413599

33.3366713
33.7533797
21.6688363
15.0015021
2.08354195
0.31253129
106.156463

255.00
195.08
109.71
71.03
35.13
35.13
233.55
985.92
0.00
8.44
10,931.56
3,742.07
2,345.00
955.41
482.40
21.68
10,811.21

5,000.00
7,500.00
2,500.00
2,750.00
2,768.00
3,567.00
3,456.00
2,345.00
3,456.00
4,567.00
1,875.00
2,062.50
2,076.00
2,675.25
2,500.00
567.00
708.75

885.94
1,107.42
35,000.00
250.00
280.00
313.60
351.23
125.00
135.00
2,543.00
1,234.00
1,456.00

4.54
10.35
30.76
18.93
21.68

35.00
58.00
16.41
600.00
125.00
61.53
25.32
1,254.00
195.08
109.71
0.04
0.02
0.01

0.03242473
0.01823891
0.00810618

12.9698903
18.2389083
8.10618147
39.3149801

0
0
0

233.56
25,000.00
250,000.00
750,987.00
8.44
21.68
1,234.00

20,000.00
15,000.00

165.00
35,255.00
2,525.00
42,356.00

35.00
58.00
16.41
600.00
125.00

1.75
2010

7.945
43.75
53.83
33.1275
48.125
28.7175
201.25
47.285
262.5

7.945
18.1125
21
26.25
53.83
33.1275
37.94
28.7175
519.8025
47.285

6.65
137.83
62.86
324.73
3062.5
2187.5
1487.5
1137.5
962.5
494.2525
143.675
11253.2525
1258.25
953.4175
17.78
85.085
4033.6625
1224.685

4.8825
220.5
62.86
408.7125
386.3825
521.616375
704.1821063
61250
13807.5
9067.3975
27436.5
37.94
77.8225

107.6775
44.31
446.25
341.39
191.9925
124.3025
61.4775
61.4775
408.7125
1725.36
0
14.77
19130.23
6548.6225
4103.75
1671.9675
844.2
37.94
18919.6175

8750
13125
4375
4812.5
4844
6242.25
6048
4103.75
6048
7992.25
3281.25
3609.375
3633
4681.6875
4375
992.25
1240.3125

Postes C-30'
Postes C-35'
Estructuras primarias A-I-2
Estructuras primarias A-I-4
Estructuras primarias A-II-1
Estructuras primarias A-II-4
Estructuras primarias A-III-1
Estructuras primarias A-III-2
Estructuras primarias A-III-5
Estructuras primarias D-III-1
Estructuras secundarias B-1
Estructuras secundarias S-III-1
Estructuras secundarias S-III-2
Estructuras secundarias S-III-6
Luminarias Lum-S-100 W
Retenidas E-I-1
Retenidas E-I-3

1550.390625
1937.988281
61250
437.5
490
548.8
614.656
218.75
236.25
4450.25
2159.5
2548
0

Retenidas E-I-4
Retenidas E-I-5
Transformadores (13.8/7.968 KV- 120/240 V) 37.5 KVA
Conductor primario 1/0 ACSR - 1 fase
Conductor primario 1/0 ACSR - 2 fase
Conductor primario 1/0 ACSR - 3 fase
Conductor secundario 3/0 WP -2 fase
Conductor secundario hilo piloto 2 WP
Conductor meutro 1/0 ACSR
Recuperacin poste y herraje
Recuperacin cable
Despeje de lnea ENEE

0
0
0

7.945
18.1125
53.83
33.1275
37.94

61.25
101.5
28.7175
1050
218.75
107.6775
44.31
2194.5
341.39
191.9925
408.73
43750
437500
1314227.25
14.77
37.94
2159.5

35000
26250

288.75
61696.25
4418.75
74123

61.25
101.5
28.7175
1050
218.75

REVITALIZACION URBANA DE COMAYA

No.

ACTIVIDAD

UNID.

PRECIO

CANTIDAD

CANTIDAD

UNITARIO

AVENIDAS 1 A 8

CALLES 1 A 12

1.00

CALLES VEHICULARES

1.01

Trazo

M2

7.95

134,436.00

1.02

Demolicion carpeta rodaje

M3

43.75

104,187.90

1.03

Corte

M3

53.83

537,541.29

1.04

Relleno compactado

M3

33.13

268,770.65

1.05

Botado de material de demolicion

M3

48.13

866,334.41

1.06

Conf. de sub-rasante

M2

28.72

104,187.90

1.07

Carpeta concreto Hidraulico

M3

1,000.00

15,628.19

1.08

Sub-Base 0.15 M

M3

201.25

20,837.58

1.09

Conformacion de aceras y area verde

M2

47.29

33,609.00

1.10

Fundicion de Aceras

M2

262.50

33,609.00

Total Calles vehiculares


2.00

LOTES Y PLANTELES

2.01

Trazo

M2

7.95

10,000.00

2.02

Limpieza de areas verdes e impermeables

M3

18.11

1,000.00

2.03

Restauraciones de aceras

M2

21.00

1,000.00

2.04

Restauraciones de areas verdes

M3

26.25

5,000.00

2.05

Corte

M3

53.83

998,290.98

2.06

Relleno compactado

M3

33.13

499,145.49

2.05

Botado de material de limpieza

M3

37.94

1,349,042.82

2.06

Conf. de areas verdes

M2

28.72

5,000.00

2.07

Aceras esp. 0.10 M

M3

519.80

100.00

2.08

Conformacion de aceras

M2

47.29

1,000.00

6.65
137.83
62.86
324.73
3,062.50
2,187.50
1,487.50
1,137.50
962.50
494.25
143.68
11,253.25
1,258.25
953.42
17.78
85.09
4,033.66
1,224.69

11,203.00
23,526.30
20,165.40
3,181.65

8,225.00
17,272.50
14,805.00
2,335.90

3,921.05
7,281.95
6,721.80
140
14
1,120.30
17,924.80
4,537.22
70
70

2,878.75
5,346.25
4,935.00
103
10
822.50
13,160.00
3,331.13
51
51

Total Calles Peatonales


3
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.10
3.11
3.12
3.13
3.14
3.15
3.16
3.17
3.18

RED DE ALCANTARILLADO SANITARIO


Replanteo Red Alcantarillado
ML
Excavacion Mat. No Clasificado
M3
Atierro Compactado.
M3
Relleno con Material Selecto.
M3
Recubrimiento de Concreto/acero Tuberia Colector
M3
Tuberia Rebloc 36"
ML
Tuberia Rebloc 24"
ML
Tuberia Rebloc 12"
ML
Tuberia PVC RD-41 10"
ML
Tuberia PVC RD-41 8"
ML
Tuberia PVC RD-41 4" (acometidas)
ML
Pozos de inspeccion sin caida
UN
Caja de registro sencilla
UN
Acometidas
UN
Prueba hidrostatica
ML
Botado de Material Sobrante.
M3
Suministro e Instalacion de Casquete MetalicoUN
Suministro e Instalacion de Casquete Concreto
UN
Total red alcantarillado sanitario

4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08

ALCANTARILLADO PLUVIAL
Replanteo Red Alcantarillado
Excavacion Mat. No Clasificado
Atierro Compactado.
Relleno con Material Selecto.
Tuberia Rebloc 36"
Tuberia Rebloc 24"
Tuberia Rebloc 12"
Cajas Canales Cerrados Zona Mercados

4.09
4.10

Ml
M3
M3
M3
ML
ML
ML
ML

4.88
220.50
62.86
408.71
386.38
521.62
704.18
61,250.00

11,203.00
23,526.30
20,165.40
3,360.90
1,120.30
2,800.75
7,281.95
160.00

8,225.00
17,272.50
14,805.00
2,467.50
822.50
2,056.25
5,346.25

Sumin. e Insta. Tub. CONC. 36" en cabezal

ML

13,807.50

5.00

10.00

Cabezal de descarga para tuberia 36#

UN

9,067.40

5.00

10.00

4.11

Demolicion de estribos y recosntruccion

UN

27,436.50

1.00

4.12

Botado de Material Sobrante.

M3

37.94

3361

2468

4.13

Prueba Hidrostatica.

Ml

77.82

11203

8225

11203

8225

4201

3084

Total alcantarillado pluvial


5.00

RED DE DISTRIBUCION AGUA POTABLE

ml

5.01

Excavacion no clasificada

M3

5.02

Aterrado y compactado

M3

44.31

1400

1028

5.03

Sumin. e Insta. tuberia PVC RD-26 8"

Ml

446.25

280.08

1,028.13

5.04

Sumin. e Insta. tuberia PVC RD-26 6"

Ml

341.39

1,120.30

1,850.63

5.05

Sumin. e Insta. tuberia PVC RD-26 4"

Ml

191.99

2,240.60

2,673.13

5.06

Sumin. e Insta. tuberia PVC RD-26 3"

Ml

124.30

3,360.90

3,290.00

5.07

Sumin. e Insta. tuberia PVC RD-26 2"

Ml

61.48

4,201.13

1,028.13

5.08

Sumin. e Insta. tuberia PVC RD-26 1/2"

Ml

61.48

3,360.90

2,467.50

5.09

Relleno de Material Selecto

Un

408.71

2,728.81

1,950.09

5.10

Conexiones domiciliarias

Un

1,725.36

1,120.30

822.50

5.11

Accesorios

Gl

350,000.00

0.50

0.50

5.12

Prueba hidrostatica

Ml

14.77

11,203.00

8,225.00

5.12

Suministro e instalalcioon de valvula 6'

Un

19,130.23

5.13

Suministro e instalalcioon de valvula 4'

Un

6,548.62

5.13

Suministro e instalalcioon de valvula 3'

Un

4,103.75

10

5.14

Suministro e instalalcioon de valvula 2"

Un

1,671.97

22

16

5.15

Caja de valvulas

Un

844.20

46

34

5.16

Botado de Material Sobrante.

M3

37.94

2,800.75

2,056.25

5.17

Hidrante

Un

18,919.62

15.00

15.00

28

21

107.68

Total red de distribucion agua potable


6.00

Sistema Electrico

6.01

Postes C-30'

Un

8,750.00

6.02

Postes C-35'

Un

13,125.00

6.03

Estructuras primarias A-I-2

Un

4,375.00

14

10

6.04

Estructuras primarias A-I-4

Un

4,812.50

14

11

6.05

Estructuras primarias A-II-1

Un

4,844.00

14

11

6.06

Estructuras primarias A-II-4

Un

6,242.25

14

11

6.07

Estructuras primarias A-III-1

Un

6,048.00

14

11

6.08

Estructuras primarias A-III-2

Un

4,103.75

14

11

6.09

Estructuras primarias A-III-5

Un

6,048.00

14

11

6.10

Estructuras primarias D-III-1

Un

7,992.25

14

11

6.11

Estructuras secundarias B-1

Un

3,281.25

14

11

6.12

Estructuras secundarias S-III-1

GL

3,609.38

14

11

6.13

Estructuras secundarias S-III-2

GL

3,633.00

14

11

6.14

Estructuras secundarias S-III-6

GL

4,681.69

14

11

6.15

Luminarias Lum-S-100 W

GL

4,375.00

14

11

6.16

Retenidas E-I-1

GL

992.25

14

11

6.17

Retenidas E-I-3

GL

1,240.31

14

11

6.18

Retenidas E-I-4

GL

6.19

Retenidas E-I-5

GL

6.20

Transformadores (13.8/7.968 KV- 120/240 V) 37.5


GL KVA

6.21

Conductor primario 1/0 ACSR - 1 fase

6.22

1,550.39

14

11

1,937.99

14

11

61,250.00

14

11

ML

437.50

14

11

Conductor primario 1/0 ACSR - 2 fase

ML

490.00

14

11

6.23

Conductor primario 1/0 ACSR - 3 fase

ML

548.80

14

11

6.24

Conductor secundario 3/0 WP -2 fase

ML

614.66

14

11

6.25

Conductor secundario hilo piloto 2 WP

ML

218.75

14

11

6.26

Conductor meutro 1/0 ACSR

ML

236.25

14

11

6.27

Recuperacin poste y herraje

Un

4,450.25

14

11

6.28

Recuperacin cable

ML

2,159.50

14

11

6.29

Despeje de lnea ENEE

GL

2,548.00

14

11

Total sistema electrico


7.00

Sistema Telefonia y datos

7.01

Postes C-30'

Un

7.02

Postes C-35'

Un

7.03

Restauracion de Pozos

Un

7.04

Reconstruccion de Pozos

Un

7.05

Achicamiento en pozos

Un

7.06

Reconecciones Estructuras primarias A-II-4

Un

7.07

Estructuras primarias A-III-1

Un

7.08

Estructuras primarias A-III-2

Un

7.09

Estructuras primarias A-III-5

Un

7.10

Estructuras primarias D-III-1

Un

7.11

Estructuras secundarias B-1

Un

7.12

Estructuras secundarias S-III-1

GL

7.13

Estructuras secundarias S-III-2

GL

7.14

Estructuras secundarias S-III-6

GL

7.15

Luminarias Lum-S-100 W

GL

7.16

Retenidas E-I-1

GL

7.17

Retenidas E-I-3

GL

7.18

Retenidas E-I-4

GL

7.19

Retenidas E-I-5

GL

7.20

Transformadores (13.8/7.968 KV- 120/240 V) 37.5


GL KVA

7.21

Conductor primario 1/0 ACSR - 1 fase

ML

7.22

Conductor primario 1/0 ACSR - 2 fase

ML

7.23

Conductor primario 1/0 ACSR - 3 fase

ML

7.24

Conductor secundario 3/0 WP -2 fase

ML

7.25

Conductor secundario hilo piloto 2 WP

ML

7.26

Conductor meutro 1/0 ACSR

ML

7.27

Recuperacin poste y herraje

Un

7.28

Recuperacin cable

ML

7.29

Despeje de lnea ENEE

GL

Total sistema electrico

8.00

Restauracion ecologica lecho rio Choluteca

8.01

Estabilizacion Berrinche

Un

8.02

Obras de mitigacion en cauze

Un

9.00

AREA MUNICIPAL
Area municipal

GL

100,000.00

Total area municipal


Total presupuesto de urbanizacion

REVITALIZACION URBANA DE COMAYAGUELA

No.

1.00
2.00
3
4.00
5.00
6.00
7.00

ACTIVIDAD

UNID.

PRECIO

CANTIDAD

CANTIDAD

UNITARIO

AVENIDAS 1 A 8

CALLES 1 A 12

CALLES VEHICULARES
LOTES Y PLANTELES
RED DE ALCANTARILLADO SANITARIO
ALCANTARILLADO PLUVIAL
RED DE DISTRIBUCION AGUA POTABLE
Sistema Electrico
Sistema Telefonia y datos
TOTAL
AREA PREDIAL M2
AREA TOTAL M2
PRECIO URB TOTAL LPS/M2 TOPOGRAFIA TERRENO INCLINADO
PRECIO URB PREDIAL LPS/M2 TOPOGRAFIA TERRENO INCLINADO
PRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA TERRENO INCLINADO
PRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA TERRENO INCLINADO
INCLINADO HASTA PENDIENTES DE 30%

3.00

LOTES

3.01

Trazo

M2

7.95

3.02

Desencape 15 cm material existente

M3

18.11

3.03

Corte

M3

53.83

3.04

Relleno compactado

M3

33.13

3.05

Botado de material de limpieza abundado

M3

37.94

Total Calles vehiculares

7.00

LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD

7.01

Terraceria de Taludes (Excavacion no clasificada)


M3

7.02

Botado de Material Excavado

M3

7.03

Conformacion de planteles

M2

28.72

8,000.00

7.04

Muro de estabilizacion en lecho rio

M3

1,050.00

50,000.00

7.05

Canales de alivio para saturacion nivel freaticoMl


en epoca de lluvias
218.75

7.06

Excavacion no clasificada

M3

107.68

2,400.00

7.07

Aterrado y compactado

M3

44.31

600.00

7.08

Sumin. e Insta. tuberia PVC RD-26 8"

Ml

2,194.50

400.00

7.09

Sumin. e Insta. tuberia PVC RD-26 6"

Ml

341.39

1,000.00

7.10

Sumin. e Insta. tuberia PVC RD-26 4"

Ml

191.99

1,000.00

7.11

Relleno de Material Selecto

Un

408.73

1,400.00

7.12

Accesorios

Gl

500,000.00

1.00

7.13

Pozo de produccion de agua potable

Gl

437,500.00

4.00

7.14

Cisterna 100,000 gal

Gl

1,314,227.25

1.00

7.15

Prueba hidrostatica

Ml

14.77

2,400.00

7.16

Botado de Material Sobrante.

M3

37.94

2,430.00

7.17

Cerco permetral bloque y malla ciclon metalicos


GL

2,159.50

100.00

61.25

900,000.00

101.50

1,215,000.00

900.00

7.18

Bodega

Gl

35,000.00

1.00

7.19

Caseta vigilancia

Gl

26,250.00

1.00

Total linea de distribucion agua potable

8.00

POZOS DE OXIDACION planta tratamiento

8.01

Sumin. e Insta. tuberia PVC RD-50 6"

ML

288.75

8.02

Tanques septicos

Un

61,696.25

8.03

Implementacion de secado de lodos

Un

4,418.75

8.04

Bodegas , casetas y cerco perimetral

Un

74,123.00

Total linea de distribucion agua potable

7.00

LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD

7.01

Terraceria de Taludes (Excavacion no clasificada)


M3

7.02

Botado de Material Excavado

M3

7.03

Conformacion de planteles

M2

28.72

8,000.00

7.04

Muro de estabilizacion en lecho rio

M3

1,050.00

50,000.00

7.05

Canales de alivio para saturacion nivel freaticoMl


en epoca de lluvias
218.75

900.00

Total linea de distribucion agua potable

61.25

900,000.00

101.50

BANA DE COMAYAGUELA

CANTIDAD

CANTIDAD

ABASTO AP BERRINCHE
COLECTOR AN

CANTIDAD

VALOR

TOTAL

Lps.

134,436.00

1,068,094.02

104,187.90

4,558,220.63

537,541.29

28,935,847.88

268,770.65

8,903,699.62

866,334.41

41,692,343.61

104,187.90

2,992,016.02

15,628.19

15,628,185.00

20,837.58

4,193,562.98

33,609.00

1,589,201.57

33,609.00

8,822,362.50
109,561,171.31

10,000.00

79,450.00

1,000.00

18,112.50

1,000.00

21,000.00

5,000.00

131,250.00

998,290.98

53,738,003.21

499,145.49

16,535,442.15

1,349,042.82

51,182,684.47

5,000.00

143,587.50

100.00

51,980.25

1,000.00

47,285.00
121,948,795.08

4,000.00
6,000.00
2,000.00
5,453.92
1,000.00
1,000.00
1,000.00
1,000.00

50

5,400.00
25
25

23,428.00
46,798.80
36,970.40
5,517.55
5,453.92
1,000.00
1,000.00
1,000.00
7,799.80
12,628.20
11,656.80
292.85
24.29
1,942.80
31,084.80
13,268.34
146.43
146.43

5,751,242.59

155,796.20
6,450,278.60
2,323,959.34
1,791,714.66
16,702,617.94
2,187,500.00
1,487,500.00
1,137,500.00
7,507,307.50
6,241,519.42
1,674,790.74
3,295,514.99
30,556.60
1,852,299.52
552,687.74
1,128,936.71
590,629.03
179,324.50
55,290,433.51

6,401,511.55

36
24
12
10

2,902,384.96

0.91
0.61
0.30
0.25
0.00

19,428.00
40,798.80
34,970.40
5,828.40
1,942.80
4,857.00
12,628.20
160.00

94,857.21
8,996,135.40
2,198,239.34
2,382,139.94
750,663.92
2,533,490.73
8,892,552.47
9,800,000.00

15.00

207,112.50

15.00

136,010.96

1.00

27,436.50

5,828.40

221,129.50

19,428.00

1,511,935.53
37,751,704.01

1,981,716.75
1

7,285.50

784,484.43

2,428.50

107,606.84

1,308.20

583,784.25

2,970.93

1,014,244.09

4,913.73

943,398.35

6,650.90

826,723.50

5,229.25

321,481.22

5,828.40

358,315.46

4,678.90

1,912,325.81

1,942.80

3,352,029.41

1.00

350,000.00

19,428.00

286,951.56

9.71

185,831.05

14.57

95,419.98

17.49

71,754.89

38.86

64,965.97

80.63

68,064.64

4,857.00

184,274.58

30.00

567,588.53
12,079,244.53

48.57

245,065.63

0.00

0.00

24

61,266.41

25

68,596.17

25

69,045.17

25

88,975.47

25

86,206.68

25

58,493.83

25

86,206.68

25

113,919.53

25

46,770.12

25

51,447.13

25

51,783.87

25

66,731.60

25

62,360.16

25

14,143.28

25

17,679.10

8
6
4
3
2
0.5

0.20
0.15
0.10
0.08
0.05
0.01

6,218,712.09
621,871.21

634,081.08

25

22,098.88

25

27,623.60

25

873,042.19

25

6,236.02

25

6,984.34

25

7,822.46

25

8,761.15

25

3,118.01

25

3,367.45

25

63,432.75

25

30,780.97

25

36,318.56
2,278,277.19

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00

0.00

0.00

0.00

0.00

119,594.60
119,594.60
17,910,126.13
8,000,000.00
-9,910,126.13
-9,790,531.53

E COMAYAGUELA
CANTIDAD

CANTIDAD

ABASTO AP BERRINCHE
COLECTOR AN

CANTIDAD

VALOR

TOTAL

LPS

109561171.31
############
55,290,433.51
37,751,704.01
12,079,244.53
2,278,277.19
2,847,846.49
############
332763.6585
511944.09
667.57
1,027.03
957.46
1,473.02

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00

NA BERRINCHE Y ESTABILIZACION TALUD


900,000.00

55,125,000.00

1,215,000.00

123,322,500.00

8,000.00

229,740.00

50,000.00

52,500,000.00

900.00

196,875.00

2,400.00

258,426.00

600.00

26,586.00

400.00

877,800.00

1,000.00

341,390.00

1,000.00

191,992.50

1,400.00

572,222.00

1.00

500,000.00

4.00

1,750,000.00

1.00

1,314,227.25

2,400.00

35,448.00

2,430.00

92,194.20

100.00

215,950.00

8
6
4

0.20
0.15
0.10

1.00

35,000.00

1.00

26,250.00
237,611,600.95

12,473,049.92

0.00
0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00

NA BERRINCHE Y ESTABILIZACION TALUD


900,000.00

55,125,000.00

0.00

0.00

8,000.00

229,740.00

50,000.00

52,500,000.00

900.00

196,875.00
108,051,615.00

5,672,000.79

2005

4.54
25.00
30.76
18.93
27.50
16.41
115.00
27.02
150.00

4.54
10.35
12.00
15.00
30.76
18.93
21.68
16.41
297.03
27.02

0.84
0.37
0.09
0.06
0.00

0.6566007
0.29182253
0.07295563
0.05066363
0

656.600699
291.822533
72.9556332
50.6636342
0

1.91
1.36
0.80
0.60

3.66
1.85
0.65
0.36

3,008.33
1,556.69
574.75
314.15
5,453.92

3.80
78.76
35.92
185.56
1,750.00
1,250.00
850.00
650.00
550.00
282.43
82.10
6,430.43
719.00
544.81
10.16
48.62
2,304.95
699.82

2.79
126.00
35.92
233.55
220.79
298.07
402.39
35,000.00
7,890.00
5,181.37
15,678.00
21.68
44.47

61.53
25.32
0.04
0.02
0.01
0.01
0.00
0.00

0.03242473
0.01823891
0.00810618
0.00455973
0.00202655
0.00012666

9.0813551
20.433049
18.1627102
15.3247867
8.5137704
0.42568852
71.9413599

33.3366713
33.7533797
21.6688363
15.0015021
2.08354195
0.31253129
106.156463

255.00
195.08
109.71
71.03
35.13
35.13
233.55
985.92
0.00
8.44
10,931.56
3,742.07
2,345.00
955.41
482.40
21.68
10,811.21

5,000.00
7,500.00
2,500.00
2,750.00
2,768.00
3,567.00
3,456.00
2,345.00
3,456.00
4,567.00
1,875.00
2,062.50
2,076.00
2,675.25
2,500.00
567.00
708.75

885.94
1,107.42
35,000.00
250.00
280.00
313.60
351.23
125.00
135.00
2,543.00
1,234.00
1,456.00

4.54
10.35
30.76
18.93
21.68

35.00
58.00
16.41
600.00
125.00
61.53
25.32
1,254.00
195.08
109.71
0.04
0.02
0.01

0.03242473
0.01823891
0.00810618

12.9698903
18.2389083
8.10618147
39.3149801

0
0
0

233.56
25,000.00
250,000.00
750,987.00
8.44
21.68
1,234.00

20,000.00
15,000.00

165.00
35,255.00
2,525.00
42,356.00

35.00
58.00
16.41
600.00
125.00

1.75
2010

7.945
43.75
53.83
33.1275
48.125
28.7175
201.25
47.285
262.5

7.945
18.1125
21
26.25
53.83
33.1275
37.94
28.7175
519.8025
47.285

6.65
137.83
62.86
324.73
3062.5
2187.5
1487.5
1137.5
962.5
494.2525
143.675
11253.2525
1258.25
953.4175
17.78
85.085
4033.6625
1224.685

4.8825
220.5
62.86
408.7125
386.3825
521.616375
704.1821063
61250
13807.5
9067.3975
27436.5
37.94
77.8225

107.6775
44.31
446.25
341.39
191.9925
124.3025
61.4775
61.4775
408.7125
1725.36
0
14.77
19130.23
6548.6225
4103.75
1671.9675
844.2
37.94
18919.6175

8750
13125
4375
4812.5
4844
6242.25
6048
4103.75
6048
7992.25
3281.25
3609.375
3633
4681.6875
4375
992.25
1240.3125

Postes C-30'
Postes C-35'
Estructuras primarias A-I-2
Estructuras primarias A-I-4
Estructuras primarias A-II-1
Estructuras primarias A-II-4
Estructuras primarias A-III-1
Estructuras primarias A-III-2
Estructuras primarias A-III-5
Estructuras primarias D-III-1
Estructuras secundarias B-1
Estructuras secundarias S-III-1
Estructuras secundarias S-III-2
Estructuras secundarias S-III-6
Luminarias Lum-S-100 W
Retenidas E-I-1
Retenidas E-I-3

1550.390625
1937.988281
61250
437.5
490
548.8
614.656
218.75
236.25
4450.25
2159.5
2548
0

Retenidas E-I-4
Retenidas E-I-5
Transformadores (13.8/7.968 KV- 120/240 V) 37.5 KVA
Conductor primario 1/0 ACSR - 1 fase
Conductor primario 1/0 ACSR - 2 fase
Conductor primario 1/0 ACSR - 3 fase
Conductor secundario 3/0 WP -2 fase
Conductor secundario hilo piloto 2 WP
Conductor meutro 1/0 ACSR
Recuperacin poste y herraje
Recuperacin cable
Despeje de lnea ENEE

0
0
0

7.945
18.1125
53.83
33.1275
37.94

61.25
101.5
28.7175
1050
218.75
107.6775
44.31
2194.5
341.39
191.9925
408.73
43750
437500
1314227.25
14.77
37.94
2159.5

35000
26250

288.75
61696.25
4418.75
74123

61.25
101.5
28.7175
1050
218.75

PRIMER ETAPA
SEGUNDA ETAPA
CORTE
RELLENO
CORTE
RELLENO
CORTE
RELLENO
1
24256.43 3819
24256.43
3819.18
2
3
59222.28 602.6
2220.23
0
4
4710.19
273
4710.19
273.03
5
23135.22 1889
23135.22
1889.35
6
12004.11 358.1
12004.11
358.14
7
11187.89 135.4
11187.89
135.42
8
3275.66 28.25
3275.66
28.25
9
1924.78
0.4
1924.78
0.4
10
1822.85
0
1822.85
0
11
1082.8 14.09
1082.8
14.09
12
11684.87 3129
11684.87
3128.69
13
14
1688.28 1025
1688.28
1024.8
15
114.68 2195
114.68
2194.7
16
9285.52 1799
9285.52
1798.73
17
952.07 1443
952.07
1443.16
17A
3290.95 980.3
3290.95
980.25
18
1078.43 116.1
1078.43
116.1
19
4390.38 759.8
4390.38
759.78
19A
4681.58 567.6
4681.58
567.56
20
1316.83
0
1316.83
0
21
17026.43 571.8
8051.51
174.41
22
8496.89 28.74
8496.89
28.74
23
2814.77 49.21
2814.77
49.21
24
5003.86 22.16
5003.86
22.16
25
26
29489.73 37.44
27
2652.42 1415
28
246589.9 21259
148470.78
18806.15
98119.12
2452.98
225330.77
129664.63
95666.14
CLL

tipicas

ancho troca
20
12

dimenciones

AVE long
PRIN CIPAL
1
2
3
4
5
6
7
8

1213.00
1316.00
1304.00
1396.00
1406.00
1476.00
1412.00
1680.00

11,203.00

cll
long
PRIN CIPAL
1
2
3
4
5
6
7
8
9
10
11
12

550.00
505.00
570.00
600.00
600.00
600.00
600.00
600.00
600.00
600.00
600.00
600.00

tipica Trazo
20
12
14,556.00
12
15,792.00
12
15,648.00
12
16,752.00
12
16,872.00
12
17,712.00
12
16,944.00
12
20,160.00

Conf.
sub-rasante
11,280.90
12,238.80
12,127.20
12,982.80
13,075.80
13,726.80
13,131.60
15,624.00

134,436.00

104,187.90

tipica Trazo
20
12
6,600.00
12
6,060.00
12
6,840.00
12
7,200.00
12
7,200.00
12
7,200.00
12
7,200.00
12
7,200.00
12
7,200.00
12
7,200.00
12
7,200.00
12
7,200.00

Conf.
sub-rasante
5,115.00
4,696.50
5,301.00
5,580.00
5,580.00
5,580.00
5,580.00
5,580.00
5,580.00
5,580.00
5,580.00
5,580.00

aceras

area verde

14
9

3
1.5

0
0

7.3

0.15

0.15

Base 0.20 M
2,256.18
2,447.76
2,425.44
2,596.56
2,615.16
2,745.36
2,626.32
3,124.80
20,837.58

Base 0.20 M
1,023.00
939.30
1,060.20
1,116.00
1,116.00
1,116.00
1,116.00
1,116.00
1,116.00
1,116.00
1,116.00
1,116.00

Carpeta
Conformacion
CONCRETO HIDRAULICO
Bordillo e=15 cm
de aceras
2,426.00
3,639.00
2,632.00
3,948.00
2,608.00
3,912.00
2,792.00
4,188.00
2,812.00
4,218.00
2,952.00
4,428.00
2,824.00
4,236.00
3,360.00
5,040.00
-

22,406.00

33,609.00

Carpeta
Conformacion
CONCRETO HIDRAULICO
Bordillo e=15 cm
de aceras
1,100.00
1,650.00
1,010.00
1,515.00
1,140.00
1,710.00
1,200.00
1,800.00
1,200.00
1,800.00
1,200.00
1,800.00
1,200.00
1,800.00
1,200.00
1,800.00
1,200.00
1,800.00
1,200.00
1,800.00
1,200.00
1,800.00
1,200.00
1,800.00

13
14

600.00
600.00
8225.00

12
12

7,200.00
7,200.00

5,580.00
5,580.00

1,116.00
1,116.00

98,700.00

76,492.50

15,298.50

1,200.00
1,200.00

1,800.00
1,800.00

16,450.00

24,675.00

Aceras t=7.5 cm Concreto


Area verde
Premezclado
(grama)
3000psi
3,639.00
3,948.00
3,912.00
4,188.00
4,218.00
4,428.00
4,236.00
5,040.00
-

33,609.00

Aceras t=7.5 cm Concreto


Area verde
Premezclado
(grama)
3000psi
1,650.00
1,515.00
1,710.00
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00

1,800.00
1,800.00
-

24,675.00

Você também pode gostar