PRESUPUESTO ALIVIADERO COMDOMINIO LOS LAGOS

Descripcion Unidad Cantidad Precio Importe Incidencia Mano de Obra Equipos Materiales Subcontratos Otros
PRESUPUESTO ALIVIADERO LOS LAGOS UND 1.00 10,476,041.83
PRELIMINARES UND 1.00 46,333.08 46,333.08 0.44 % 28,977.37 1,012.75 16,342.96
LOCALIZACION-REPLANTEO OBRA M2 16.23 2,854.78 46,333.08 100.00 % 1,785.42 62.40 1,006.96
MOV. TIERRA Y EXCAVACIONES UND 1.00 677,932.71 677,932.71 6.47 % 305,669.20 371,430.65 832.86
EXCAVACION TIERRA A MANO M3 14.35 12,432.30 178,403.51 26.32 % 12,163.50 268.80
RELLENO MATERIAL SITIO COMPACATDO- M3 6.61 7,504.10 49,602.10 7.32 % 7,298.10 80.00 126.00
MANO
Demolición cuerpo cámara (PERFORACION M 0.46 105,668.00 48,607.28 7.17 % 89,411.00 16,257.00
PARA TUBOanden
Demolición DE 18'') M2 0.24 9,363.00 2,247.12 0.33 % 8,583.00 780.00
RETIRO SOBRANTES MAQUINA <=10KM. M3 9.79 40,763.30 399,072.71 58.87 % 4,054.50 36,708.80
ESTRUCTURA CAJA ALIVIADERO UND 1.00 3,677,143.24 3,677,143.24 35.10 % 809,585.74 112,686.10 1,871,630.81 883,240.60
ACERO REFUERZO FLEJADO 60000 PSI KLS 187.00 6,191.25 1,157,763.75 31.49 % 405.45 5,785.80
420Mpa
MALLA ELECTROSOLDADA KLS 122.00 6,992.71 853,110.62 23.20 % 892.71 640.00 5,460.00
SOLADO ESPESOR E=0.05M 3000 PSI 210 M2 3.60 19,458.35 70,050.08 1.91 % 6,494.40 48.00 12,915.95
MPA CONCRETO CONTENCION 0<H<=3,5
MURO M3 2.42 496,732.90 1,202,093.62 32.69 % 189,335.00 11,240.00 25,058.40 271,099.50
MTS
Anden en concreto de 20,7 Mpa (3.000 psi) M2 0.24 51,339.00 12,321.36 0.34 % 13,656.00 1,366.00 5,018.00 31,299.00
e = 0,10
LOSA m
CONCRETO MACIZA E=10CM (TAPAS) M2 2.52 73,965.71 186,393.59 5.07 % 26,506.90 1,488.00 20,151.81 25,819.00
VIGA CONCRETO AEREA 3000 PSI (APOYO M3 0.06 738,348.60 42,085.87 1.14 % 327,327.00 14,928.00 130,157.90 265,935.70
TAPAS)
CONTRAPISO REFORZADO E=10CM 3.000Psi M2 3.60 42,590.10 153,324.36 4.17 % 15,153.60 640.00 977.50 25,819.00
REDES E INSTALACIONES UND 1.00 6,074,632.79 6,074,632.79 57.99 % 393,253.98 18,127.45 5,663,251.36
RED SANITARIA UND 1.00 6,074,632.79 6,074,632.79 100.00 % 393,253.98 18,127.45 5,663,251.36
Tubería PVC de alcantarillado de pared M 3.17 147,583.00 467,838.11 7.70 % 18,533.00 1,853.00 127,197.00
estructural
TUB.PVC UM d =3 18",
RDE exterior
26 corrugado ML 55.42 18,616.96 1,031,751.92 16.98 % 4,450.32 32.00 14,134.64
CODO 90 PRESION PVC 3" (ENTRADA A UND 1.00 45,187.00 45,187.00 0.74 % 5,060.44 800.00 39,326.56
CAJA CONEXION
VALVULA CHEQUEA HORIZONTAL
BOMBA) 3 -125 PSI UND 1.00 546,767.00 546,767.00 9.00 % 23,002.00 3,200.00 520,565.00
ADAPTADOR RAPIDO COEXION A UND 1.00 32,116.50 32,116.50 0.53 % 10,350.90 1,600.00 20,165.60
MOTOBOMBA
CODO PVC UM 3 x 90 UND 1.00 50,168.26 50,168.26 0.83 % 3,450.30 80.00 46,637.96
BOMBA SUMERG 3.0 HP UND 1.00 3,900,804.00 3,900,804.00 64.21 % 46,004.00 4,800.00 3,850,000.00
Total 6252 10,476,041.83 100.00 % 1,537,486.29 503,256.95 7,552,057.99 883,240.60
Total Presupuesto 10,476,041.83 1,537,486.29 503,256.95 7,552,057.99 883,240.60