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