Professional Documents
Culture Documents
DESCRIPCION
UNIDAD
CANTIDAD
V.UNITARIO
M2
6.3
1,600.00
M3
18,500.00
M3
M3
1.5
2.5
18,500.00
57,000.00
3 ESTRUCTURAS EN CONCRETO
3.1 Solado en comcreto pobre para cimentacin E= 005 cm
M3
0.5
280,000.00
M3
1.5
625,000.00
ML
10.5
45,000.00
UN
ML
5
10.5
320,000.00
450,000.00
ML
120,000.00
M2
6.3
85,000.00
ML
7.8
65,500.00
M2
M2
30
60
27,000.00
25,500.00
M2
M2
6.3
10
45,000.00
42,000.00
M2
30
22,500.00
M2
15.5
350,000.00
M2
UN
ML
10
1
8.5
185,000.00
340,000.00
180,000.00
SUBTOTAL
2.0 EXCAVACIONES
Excavacion manual en material comn para zapatas de
2.1 1,00x1,00x1,20
Excavacion en material comn para cimentacin perimetral de
0,025x0,030 mts
2.2
2.3 Relleno con material seleccionado
SUBTOTAL
3.3
3.4
3.5 Viga superior de 0,15x0,20 con 3 3/8 C/0,20 mts
SUBTOTAL
INSTALACIONES ELECTRICAS
GL
2,200,000.00
GL
1,200,000.00
SUBTOTAL
INSTALACIONES HIDROSANITARIAS
SUBTOTAL
CONSTRUCCION DE TEATRINO.
ITEM
DESCRIPCION
1.0
PRILIMINARES
1.1
UNIDAD
CANTIDAD
V.UNITARIO
M2
371.5
1,600.00
2.1
EXCAVACIONES
Excavacion manual en material comn para cimentacin de 0,30*035
mts para gradas
M3
10.5
18,500.00
2.2
M3
1.5
18,500.00
2.3
M3
35
57,000.00
SUBTOTAL
2.0
SUBTOTAL
3
ESTRUCTURAS EN CONCRETO
3.1
M3
3.5
280,000.00
3.2
ML
95
45,000.00
3.3
Viga de amarre inferior de 30*25 con 4 3/8 y aros de 1/4C ,20 para
tarima.
ML
20
40,000.00
3.4
UN
250,000.00
3.5
ML
20
42,000.00
3.6
M2
45,250.00
3.7
ML
220
85,000.00
M2
16
32,000.00
M2
78.75
25,750.00
M2
180
25,500.00
M2
350
41,200.00
GL
5,750,000.00
SUBTOTAL
4 MANPOSTERIA
SUBTOTAL
5 PISOS
5.1 Pisos en adoquin en color
SUBTOTAL
6 ESTRUCTURAS METLICAS
6.1 Cubierta en membrana para tarima, incluye estructura
UN
35
450,000.00
GL
800,000.00
SUBTOTAL
7 Limpieza y recogida de escombros.
SUBTOTAL
DESCRIPCION
1.0
PRILIMINARS
1.1
UNIDAD
CANTIDAD
V.UNITARIO
M2
1,600.00
1,610.00
SUBTOTAL
2.0
2.1
EXCAVACIONES
Excavacion para zapatas de 1.00*1.00*1.50 mts para mirador
M3
7.50
18,500.00
2.2
M3
3.60
18,500.00
2.3
M3
1.47
18,500.00
M3
1.50
650,000.00
ML
16.50
45,000.00
UN
5.00
320,000.00
M2
22.50
480,000.00
M2
10.00
120,000.00
ML
71.50
45,000.00
ML
21.50
25,000.00
UN
15.00
225,000.00
ML
105.00
150,000.00
UN
4.00
750,000.00
UN
3.00
1,750,000.00
ML
46.00
45,000.00
ML
25.00
95,000.00
ML
1,300.00
5,000.00
ML
82.50
35,500.00
M2
55.00
27,000.00
M2
110.00
25,000.00
SUBTOTAL
3
3.1
3.2
3.3
3.4
3.5
3.6
3.7
3.8
3.9
ESTRUCTURAS EN CONCRETO
Alfajias en concreto E=,06 con 23/8 y aros 1/4 en S cada 0,20 mts
Columnas circulares en concreto con 41/2 y aros 3/8 c/0,20
jardineras D=0,25 mts
Bancas en concreto con 3/8c/0,20 mts EAS e=0,07 mts A=0,06 mts
para jardineras
SUBTOTAL
4 ESTRUCTURAS METLICAS
Arcos en tubo galvanizado de 2 pulgadas para jardineras segn
4.1 diseo
Cercha central y de soporte de la misma en tubera galvanizada de 2
4.2 1/2" segn diseo, incluye detale en lmina galvanizada.
Cercha metalica de h=0,25 mts sobre coumnas en jardineras en
4.3 tubera galvanizada de 2" segn diseo
Varanda eb tubera galvanizada de 1 1/2" y lmina galvanizada segn
4.4 diseo.
Tensores de alambre galvanizado cal 8 para cercha superior y arcos
4.5 en jardinera, segn diseo.
SUBTOTAL
5 MANPOSTERIA
SUBTOTAL
6 PISOS
6.1 Plantilla en concreto de 2500 psi E= 0,8 cm
M2
198.00
25,500.00
M2
198.00
38,500.00
M2
750.00
37,096.00
7 ACABADOS
7.1 Revestimientyo de bancas en granito pulido
ML
105.00
35,000.00
M2
93.50
12,500.00
M2
55.00
25,000.00
2.20
185,000.00
M2
UN
1.00
450,000.00
7.6 Ornamentacion
GL
1.00
3,000,000.00
GL
1.00
3,500,000.00
GL
1.00
2,800,000.00
GL
1.00
1,800,000.00
GL
3.00
6,500,000.00
SUBTOTAL
DESCRIPCION
UNIDAD
CANTIDAD
V.UNITARIO
1.0
PRELIMINARES
1.1
Levantamiento topografico
M2
12,000.00
1.2
M2
12,000.00
951.00
1.3
M3
3,600.00
6,500.00
GL
1.00
2,500,000.00
1.4
1,600.00
SUBTOTAL
2
MOVIMIENTO DE TIERRAS
2.1
M3
3,600.00
6,500.00
2.2
M3
2,520.00
9,921.00
SUBTOTAL
3
SUB-BASE Y BASE
3.1
M3
750.00
51,574.60
3.2
M2
12,000.00
6,500.00
3.3
M3
1,872.00
57,000.00
M2
12,000.00
68,238.10
KG
10,500.00
4,500.00
KG
1,500.00
4,500.00
SUBTOTAL
PAVIMENTO EN CONCRETO RGIDO
Pavimento en concreto rgido de 3500 PSI e=0,15 mts. Incluye sello
4.1 de juntas
Acero de refuerzo para trasnferencia de carga Fy=60000 PSI Liso
4.2 7/8" L=0,35 mts cada 0,30 mts
Acero corrugado para junta longitudinal Fy = 60000 PSI 1/2" L=0,7
4.3 mts cada 0,20 mts
4
SUBTOTAL
M2
120.00
1,600.00
M3
180.00
22,000.00
M3
45.00
650,000.00
UN
140.00
350,000.00
UN
UN
20.00
10.00
150,000.00
180,000.00
M3
560.00
18,000.00
M3
300.00
18,700.00
M3
860.00
57,000.00
M2
1,200.00
7,000.00
ML
2,500.00
35,000.00
M2
2,500.00
39,000.00
M2
1,200.00
65,000.00
M3
600.00
18,500.00
SUBTOTAL
6 ANDENES Y BORDILLOS
SUBTOTAL
7 CONSTRUCCION CICLORUTA
7.1 Excavacion en material comun
Relleno compactado en material seleccionado al 95% del proctor
7.2 modificado.
M3
132.30
57,000.00
M2
2,000.00
280,000.00
ML
727.00
9,500.00
UN
70.00
74,690.00
UN
100.00
16,920.00
M2
350.00
5,211.41
M3
240.00
15,015.00
ML
320.00
6,833.90
UN
30.00
38,100.40
UN
150.00
64,580.00
GL
1.00
5,510,090.00
SUBTOTAL
UN
160.00
392,236.00
UN
75
1,065,000.00
UN
25
653,670.00
UN
1,051,880.00
ML
500
39,032.25
SUBTOTAL
10 SEALIZACION
10.1 Suministro e instalacion de seales de trnsito preventivas verticales.
UN
12
369,728.00
M2
95.2
18,214.00
ML
667
3,325.00
SUBTOTAL
11 INSTALACIONES ELECTRICAS
11.1 Construccion de sub-estacion aerea de 13200V-240V
UN
9,500,000.00
ML
355
19,065.20
UN
75
61,800.00
UN
75
34,780.00
GL
4,432,150.00
UN
100
220,000.00
UN
1,250,000.00
GL
2,835,000.00
SUBTOTAL
12 VALLA PUBLICITARIA
12.1 Suministro y colocacin de valla publicitaria
SUBTOTAL
13 LIMPIEZA
13.1 Retiro de material sobrante y limpieza general
SUBTOTAL
TOTAL COSTOS DIRECTOS
TOTAL COSTOS INDIRECTOS
ADMINISTRACION (20%)
IMPREVISTO (5%)
UTILIDAD (5%)
TOTAL COSTO SISTEMA VIAL
ONSTRUCCION DE UN
CIPIO DE SAN ANTERO,
V. PARCIAL
10,080.00
10,080.00
111,000.00
27,750.00
142,500.00
281,250.00
140,000.00
937,500.00
472,500.00
1,600,000.00
4,725,000.00
960,000.00
535,500.00
510,900.00
9,881,400.00
810,000.00
1,530,000.00
2,340,000.00
283,500.00
420,000.00
675,000.00
1,378,500.00
5,425,000.00
1,850,000.00
340,000.00
1,530,000.00
9,145,000.00
2,200,000.00
2,200,000.00
1,200,000.00
1,200,000.00
26,436,230.00
5,287,246.00
1321811.5
1321811.5
34,367,099.00
4
137,468,396.00
V. PARCIAL
594,400.00
594,400.00
194,250.00
27,750.00
1,995,000.00
2,217,000.00
980,000.00
4,275,000.00
800,000.00
2,000,000.00
840,000.00
181,000.00
18,700,000.00
27776000
512,000.00
2,027,812.50
4,590,000.00
7,129,812.50
14,420,000.00
14,420,000.00
14,420,000.00
5,750,000.00
15,750,000.00
21,500,000.00
800,000.00
800,000.00
74,437,212.50
14,887,442.50
3,721,860.63
3,721,860.63
96,768,376.25
V. PARCIAL
2,576,000.00
2,576,000.00
138,750.00
66,600.00
27,195.00
232,545.00
975,000.00
742,500.00
1,600,000.00
10,800,000.00
1,200,000.00
3,217,500.00
537,500.00
3,375,000.00
15,750,000.00
38,197,500.00
3,000,000.00
5,250,000.00
2,070,000.00
2,375,000.00
6,500,000.00
19,195,000.00
2,928,750.00
1,485,000.00
2,750,000.00
7,163,750.00
5,049,000.00
7,623,000.00
27,822,000.00
40,494,000.00
3,675,000.00
1,168,750.00
1,375,000.00
407,000.00
450,000.00
3,000,000.00
3,500,000.00
2,800,000.00
1,800,000.00
19,500,000.00
37,675,750.00
145,534,545.00
29,106,909.00
7,276,727.25
7,276,727.25
189,194,908.50
V. PARCIAL
19,200,000.00
11,412,000.00
23,400,000.00
2,500,000.00
56,512,000.00
23,400,000.00
25,000,920.00
48,400,920.00
38,680,950.00
78,000,000.00
106,704,000.00
223,384,950.00
818,857,200.00
47,250,000.00
6,750,000.00
872,857,200.00
192,000.00
3,960,000.00
29,250,000.00
49,000,000.00
3,000,000.00
1,800,000.00
87,202,000.00
10,080,000.00
5,610,000.00
49,020,000.00
8,400,000.00
87,500,000.00
97,500,000.00
78,000,000.00
336,110,000.00
11,100,000.00
7,541,100.00
560,000,000.00
6,906,500.00
585,547,600.00
5,228,300.00
1,692,000.00
1,823,993.50
3,603,600.00
2,186,848.00
1,143,012.00
9,687,000.00
5,510,090.00
30,874,843.50
62,757,760.00
79,875,000.00
16,341,750.00
2,103,760.00
19,516,125.00
180,594,395.00
4,436,736.00
1,733,972.80
2,217,775.00
8,388,483.80
9,500,000.00
6,768,146.00
4,635,000.00
2,608,500.00
4,432,150.00
22,000,000.00
49,943,796.00
1,250,000.00
1,250,000.00
2,835,000.00
2,835,000.00
2,483,901,188.30
496,780,237.66
124,195,059.42
124,195,059.42
3,229,071,544.79
3,652,503,225.54