Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1 PRELIMINARES
1.27 LOCALIZACION Y REPLANTEO OBRA m2 20,335.50 $ 2,166.00 $ 2,777.00 $ 2,530.00
1.3 CAMPAM TABLA + TEJA AC + PISO m2 180.00 $ 107,026.00 $ 137,245.00 $ 122,135.50
20.8 ALQUILER BAÑO PORTATIL un/mes 72.00 $ 267,709.00 $ 343,298.00 $ 305,503.50
1.34 VALLA INFORMATIVA INSTALADA m2 72.00 $ 67,041.00 $ 85,970.00 $ 76,505.50
1.32 RED PROVISIONAL AGUA ml 360.00 $ 9,104.00 $ 11,674.00 $ 10,389.00
1.33 RED PROVISIONAL ELECTRICA ml 360.00 $ 8,622.00 $ 11,056.00 $ 9,839.00
20.43 Cerramiento provisional en yute ml 3,200.00 $ 5,970.00 $ 7,656.00 $ 6,813.00
4.19 Corte pav de concr d<0.06 m + oper ml 128.00 $ 9,717.00 $ 12,461.00 $ 11,089.00
1.4 DEMOL ANDEN m2 1,085.00 $ 5,084.00 $ 6,519.00 $ 5,801.50
1.16 DEMOL SARDINELES ml 780.00 $ 2,032.00 $ 2,606.00 $ 2,319.00
1.9 DEMOLICION CONCRETO SIMPLE m3 100.00 $ 122,026.00 $ 156,480.00 $ 139,253.00
1.13 DEMOL PAVIMENTO RIGIDO E<0.21m m2 6,460.00 $ 10,216.00 $ 13,101.00 $ 10,533.00
1.17 DEMOL SEPARADOR ml 550.00 $ 3,050.00 $ 3,911.00 $ 3,480.50
1.59 Demol CUERPO CAM INSP φ=1.2m ml 48.00 $ 144,059.00 $ 184,734.00 $ 164,396.50
V59 DEMOLICION VIVIENDA INCLUYE RETIRO ESCOMBROS m2 3,366.00 $ 25,135.00 $ 32,232.00 $ 31,778.00
1.18 Descapote y limpieza manual m2 16,964.00 $ 2,773.00 $ 3,556.00 $ 3,397.00
1.19 LIMPIEZA Y ROCERIA SUPERFICIES m2 7,500.00 $ 616.00 $ 790.00 $ 703.00
1.48 DESMONTE TUB ALCANT D hasta12" ml 155.00 $ 2,321.00 $ 2,977.00 $ 2,649.00
1.36 PROTEC SUPERF PLAST C6 INVERNA m2 4,500.00 $ 2,593.00 $ 3,326.00 $ 2,959.50
1.7 Apuntalado provisional estructuras m2 468.00 $ 18,215.00 $ 23,358.00 $ 20,786.50
2 MOVIMIENTO DE TIERRA Y LLENOS
2.19 EXC MAT COMUN ABIERTO MEC m3 22,018.00 $ 3,251 $ 4,169 $ 3,950.00
2.8 EXC CONFIG TALUD TIERRA MAN m3 1,600.00 $ 15,625 $ 20,036 $ 17,830.50
2.12 EXC CONGLOMER SECO H< 4 m MAN m3 1,159.00 $ 30,499 $ 39,110 $ 34,804.50
W1 Excavación manual en tierra o conglomerado húmeda para caisson m3 1,182.00 $ 141,498 $ 181,450 $ 161,474.00
2,21 Excavación material común seco h= 0-2 m manual m3 2,100.00 $ 16,725 $ 21,448 $ 19,086.50
1.11 Demolición muros soga man m2 540.00 $ 3,122.00 $ 4,004.00 $ 3,925.00
1.29 Nivelación de terreno manual (Configuración subrasante andenes y vías) m2 12,500.00 $ 1,927 $ 2,471 $ 2,199.00
UTPM-43 Barreno para anclaje Pasivo D>=0,15m conglomerado (no incluye acero) m 700.00 $ 73,981 $ 94,870 $ 84,425.50
2.16 EXC MAT COMUN B-A H=0-2 m MAN m3 1,634.50 $ 18,992 $ 24,355 $ 19,972.00
Perforación en material común (manual) para dren horizontal de 65 mm de 5
W2 ml 1,452.00 $ 21,213 $ 27,203 $ 24,208.00
m a 10 m
V11 CARGUE MATERIAL - MECANICO m3 31,021.00 $ 2,066 $ 2,650 $ 2,550.00
´6.218 JUNTA DIL/EXP CINTA PVC- V15 m 60.00 $ 20,119 $ 25,799 $ 22,959.00
3.13 TAPA CAMARA ALCANTARILLADO A&A HF + ARO Manhole un 8.00 $ 431,259 $ 553,026 $ 492,142.50
3.11 ESCALERA TIPO GATO PASOS D=3/4" L=1M un 8.00 $ 9,256 $ 11,869 $ 10,562.50
RED PVC $ - $ -
8.71 RED PVC 2" UZ ml 42.90 $ 10,835 $ 13,894 $ 12,364.50
RED HIDR DOMICILIARIAS $ - $ -
I47 TUBO PRESS 3· PVC RDE 21 un 141.90 $ 160,130 $ 205,343 $ 182,736.50
RED HIDRAULICA $ - $ -
Caja de 0,80 x 0,80 x 0,80 m en concreto de 2.500 psi, incluye tapa y Key
W20 un 3.00 $ 293,586 $ 376,481 $ 335,033.50
hole
8.62 HIDRANTE TIPO MILAN 3" PARA PVC un 1.00 $ 1,656,755 $ 2,124,544 $ 1,677,495.00
W8 Codo en PVC gran radio φ=3" x 90° un 1.00 $ 51,930 $ 66,592 $ 59,261.00
5 CONCRETOS Y ACEROS 0 0 0
6.1 SOLADO Conc f'c=10.3 MPa m3 25.00 $ 311,410 $ 399,338 $ 355,374.00
W22 Pedraplen (piedra media zonga incluye transporte) m3 986.30 $ 66,300 $ 85,020 $ 75,660.00
6 BASES Y SUBBASES 0 0 0
V48 SUB BASE GRANULAR TIPO INVIAS m3 2,386.80 $ 80,045 $ 102,646 $ 98,559.00
V3 Afirmado Su+Tr+Ri+Co MEC m3 1,664.00 $ 53,548 $ 68,668
7 VIAS 0 0 0
V40 Pav Mr= 4.5 MPa H=.21 m PREM m2 8,124.46 $ 101,232 $ 129,816 $ 104,307.00
4.18 Sello junta Sikadur combiflex H-10 ml 128.00 $ 63,877 $ 81,912 $ 72,894.50
14.4 PAV ADOQUIN PEATONAL GRIS e=.06 m m2 3,556.60 $ 38,655 $ 49,570 $ 42,853.00
8 ANDENES Y EXTERIORES 0 0 0
V45 Sardinel T1 C20.7 Mpa S/placa ml 2,214.00 $ 30,220 $ 38,753 $ 34,486.50
13.21 EMPRADIZACION TALUD CON BASE ECOMATRIX m2 400.00 $ 10,131 $ 12,992 $ 12,180.00
W14 GAVIÓN MALLA TRIPTO C13 OJO 9X9 m3 324.00 $ 106,973 $ 137,177 $ 132,000.00
7.11 MURO LADRI FAROL PAND W=0.10M m2 250.00 $ 24,194 $ 31,025 $ 27,609.50
6.28 COL RECT C20.7MPa Sec D.0901-.1600 m3 12.00 $ 792,050 $ 1,015,687 $ 903,868.50
M13 BOLARDO CONCRETO 20,7 Mpa + BASE 0,40x0,40x0,40 un 30.00 $ 118,358 $ 151,777 $ 135,067.50
9 PUENTES 0 0 0
Cables de tensionamiento de diámetro 12.7 mm fu=1900 Mpa, incluye
W17 ml 10,313.50 $ 13,781 $ 17,672 $ 15,726.50
anclajes e inyección de ductos
W18 Placa maci. C20.7 MPa e= .30 m Puente m2 1,380.00 $ 114,697 $ 147,082 $ 130,889.50
V30 MURO CONC REF C24.5 Mpa E=.20m PREMEZCLADO m3 128.20 $ 485,265 $ 622,281 $ 553,773.00
V16 CONC C20.7 Mpa PREM CAISSON m3 1,244.50 $ 284,439 $ 364,751 $ 324,595.00
UTPM-45 CONCRETO 35 MPA PARA PEDESTALES Y PILAS AÉREAS m3 180.00 $ 721,551 $ 925,284
W19 CONCRETO C35 MPA PARA VIGAS POSTENSADAS m3 83.67 $ 1,063,975 $ 1,364,391 $ 1,214,183.00
10 COMPLEMENTARIOS 0 0
I23 BASURERO un 12.00 $ 483,140 $ 619,556 $ 551,348.00
20.19 Empotramiento de tuberias en concreto de 20.7 MPa m3 12.50 $ 332,279 $ 426,100 $ 379,189.50
20.42 Dren horizontal en tuberia corrugada perforada de 65 mm ml 1,452.00 $ 15,639 $ 20,055 $ 17,847.00
11 TRANSITO 0 0
4.11 PINTURA TRAFICO LINEA CARRIL/BORDE VIA ml 3,480.00 $ 2,987 $ 3,830 $ 3,408.50
4.13 PINT TRAFICO CRUCE Y MARCAS VIALES m2 720.00 $ 23,624 $ 30,294 $ 26,959.00
SUMINISTRO DE GEOSINTETICOS
SUBTOTAL SUMINISTROS
A.U. ()
1.27
2.19
W14
1.13
V11
8.62
13.21
3,85-B
1.18
1.11
V59
2.16
3.90
V1
V48
V40
14.40
V7
DESCRIPCIÓN
RETROEXCAVADORA PC 200
ACARREO HORIZONTAL(2%MANO OBRA)
Herramienta menor (3% MO)
BOX-CULVERT C 28 Mpa
Form BOX CULVERT uso 3 p
CONC SIMPLE 28 MPa
CUADRILLA E (1OF+1AY)
Herramienta menor (2% MO)
ACARREO HORIZONTAL(3%MANO OBRA)
´(RENDIMIENTO)
m2 2,530.00
Día 1.00000 80,000.00 (319.48) 250.41
LB 0.01190 2,100.00 5.00 26.25
Un 0.150 2,500.00 3.00 386.25
m 0.156 2,500.00 10.00 429.19
Un 0.200 1,000.00 0.00 200.00
Un 0.450 199.00 6.00 94.92
JORNA 1.000 351,225.00 (319.48) 1,099.36
PESOS 0.020 1,099.36 0.00 21.99
PESOS 0.020 1,099.36 0.00 21.99
m3 3,950.00
m3 132,000.00
M3 1.100 38,103.76 3.00 43,171.56
Ml 6.000 2,500.00 (5.00) 3,000.00
Ml 3.000 1,791.00 (5.00) 1,074.60
M3 0.500 50,300.00 0.00 25,150.00
Kg 1.750 3,551.00 0.00 6,214.25
Ml 0.010 1,015.00 0.00 10.15
Día 1.000 252,340.16 (5.20) 48,526.95
%MO 0.100 48,526.95 0.00 4,852.70
m2 10,533.00
hr 1.00 56,000.00 (8.00) 7,000.00
JORNA 1.00 168,226.78 (50.00) 3,364.54
PESOS 0.02 3,364.54 0.00 67.29
PESOS 0.03 3,364.54 0.00 100.94
m3 2,550.00
hr 1.00 26,308.82 (60.00) 438.48
JORNA 1.00 42,056.69 (20.00) 2,102.83
PESOS 0.01 438.48 0.00 4.38
PESOS 0.01 438.48 0.00 4.38
un 1,677,495.00
Un 1.000 1,311,874.00 0.00 1,311,874.00
Un 1.000 115,802.00 0.00 115,802.00
JORNA 1.000 126,170.08 (5.00) 25,234.02
PESOS 0.020 25,234.02 0.00 504.68
m3 1.000 194,414.00 15.00 223,576.10
PESOS 0.020 25,234.02 0.00 504.68
m2 12,180.00
m2 1.00 2,450.00 0.03 2,450.74
Un 1.00 199.00 0.00 199.00
m3 1.00 2,568.25 3.00 2,645.30
LT 1.00 5.00 0.00 5.00
m2 1.00 3,200.00 0.00 3,200.00
JORNA 1.00 42,056.69 (12.00) 3,504.72
PESOS 0.03 3,504.72 0.00 105.14
PESOS 0.02 3,504.72 0.00 70.09
m3 690,786.00
m3 1.050 118,107.00 0.05 124,074.36
m3 1.000 540,000.00 0.04 540,216.00
JORNA 1.000 126,170.08 (5.00) 25,234.02
PESOS 0.020 25,234.02 0.00 504.68
PESOS 0.030 25,234.02 0.00 757.02
m2 3,397.00
Día 1.00 42,056.69 (13.00) 3,235.13
%MO 0.02 3,235.13 0.00 64.70
%MO 0.03 3,235.13 0.00 97.05
m2 3,925.00
Día 1.00 168,226.78 (45.00) 3,738.37
%MO 0.03 3,738.37 0.00 112.15
%MO 0.02 3,738.37 0.00 74.77
m2 31,778.00
JORNA 1.000 126,170.08 (5.00) 25,234.02
PESOS 0.020 25,234.02 0.00 504.68
Día 1.000 638.00 (2.00) 319.00
PESOS 0.030 25,234.02 0.00 757.02
m3 0.300 16,544.00 0.00 4,963.20
m3 19,972.00
Día 1.00 33,640.00 (16.00) 2,102.50
m3 1.00 17,777.00 0.05 17,785.89
PESOS 0.02 2,102.50 0.00 42.05
PESOS 0.02 2,102.50 0.00 42.05
ml 357,718.00
M3 0.88 231,628.00 5.00 214,024.27
Día 1.00 252,340.16 (2.00) 126,170.08
%MO 0.02 126,170.08 0.00 2,523.40
Día 1.00 15,000.00 0.00 15,000.00
Kg 3,245.00
Kg 1.00000 2,192.00 5.00 2,301.60
Kg 0.02500 3,427.00 0.00 85.68
Día 1.000 126,170.08 (150.00) 841.13
%MO 0.020 841.13 0.00 16.82
m3 98,559.00
hr 1.00 145,000.00 (17.00) 8,529.41
hr 1.00 83,000.00 (17.00) 4,882.35
m3 1.00 34,800.00 25.00 43,500.00
LT 100.00 5.00 0.00 500.00
Un 1.00 871.00 3.00 897.13
hr 1.00 57,000.00 (100.00) 570.00
m3-Km 45.00 800.00 0.00 36,000.00
JORNA 1.00 168,226.78 (48.00) 3,504.72
PESOS 0.02 3,504.72 0.00 70.09
PESOS 0.03 3,504.72 0.00 105.14
m2 104,307.00
m-día 1.00 3,570.00 0.00 3,570.00
m3 0.21000 378,000.00 4.00 82,555.20
Día 1.00000 45,600.00 (60.00) 760.00
m2 1.00000 2,500.00 0.05 2,501.25
KGF 1.00000 3,600.00 2.00 3,672.00
LT 1.00000 300.00 6.00 318.00
Un 1.00000 1,064.00 (4.00) 266.00
m 0.21000 25,000.00 0.00 5,250.00
JORNA 1.00000 252,340.16 (48.00) 5,257.09
PESOS 0.01000 5,257.09 0.00 52.57
PESOS 0.02000 5,257.09 0.00 105.14
m2 42,853.00
m2 1.000 25,000.00 0.00 25,000.00
m3 0.10000 33,000.00 5.00 3,465.00
Día 1.00000 33,640.00 (100.00) 336.40
UN-DI 1.00000 190.00 0.00 190.00
TON 0.11000 6,722.00 0.00 739.42
PESOS 0.02000 12,617.01 0.00 252.34
JORNA 1.00000 126,170.08 (10.00) 12,617.01
PESOS 0.02000 12,617.01 0.00 252.34
m2 39,750.00
Ml 0.350 3,600.00 2.00 1,285.20
Ml 0.35000 2,160.00 2.00 771.12
Lb 0.01000 3,249.00 5.00 34.11
M3 0.10000 305,373.00 5.00 32,064.17
Día 1.00000 126,170.08 (23.00) 5,485.66
%MO 0.02000 5,485.66 0.00 109.71
0.0125 105%
0.01190476 100%
un dia
1687.52 5490000 183000 topografo
84113 cad 1
84112 2 cad 2
351225