PRESUPUESTO DE OBRA
ITEM
DESCRIPCION
UND
CANTIDAD
VR. UNITARIO
SUBTOTAL PRESUPUESTO
1 PRELIMINARES
1.1 Trazado, localizacin y replanteo en vias urbanas.
m2
16,589.43
588.00 $
9,754,584.84
ml
1,126.00
3,907.00 $
4,399,282.00
162.00
10,828.00 $
1,754,136.00
400.00
3,703.00 $
1,481,200.00
ml
1,200.00
1,016.00 $
1,219,200.00
m3
781.05
25,938.00 $
20,258,874.90
m2
7,780.50
558.00 $
4,341,519.00
ml
52.00
36,841.00 $
1,915,732.00
un
6.00
13,472.00 $
80,832.00
m3
1,065.07
30,111.00 $
32,070,382.99
m3
1,065.07
56,912.00 $
60,615,377.66
m3
2,610.60
4,138.00 $
10,802,662.80
1.8
1.12
m3
3,391.65
SUBTOTAL PRELIMINARES
10,317.00 $
34,991,653.05
183,685,437.25
m2
7,680.99
136,267.00 $
1,046,665,464.33
ml
3,396.00
13,983.00 $
47,486,268.00
1,094,151,732.33
32,778.00 $
69,689,305.80
69,689,305.80
ml
2,126.10
SUBTOTAL BORDILLOS
4. CONSTRUCCION DEL COLECTOR DE AGUAS LLUVIAS
4.1 EXCAVACIONES A MAQUINA
4.1.1
1,111.80
4,138.00 $
4,600,628.40
m3
555.90
10,310.00 $
5,731,329.00
10,331,957.40
m3
111.20
17,294.00 $
1,923,092.80
m3
263.00
17,294.00 $
4,548,322.00
6,471,414.80
13,427.00 $
12,936,914.50
12,936,914.50
4.3 RELLENOS
4.3.1 Relleno con material excavado en capas de e=0,20 mt.
m3
963.50
4.4 CONCRETOS
4.4.1 Concreto simple de 2500 PSI para solado e=0,10 mt.
Concreto de impermeabilizado de f'c=4.000PSI para muros,
4.4.2 fondos y tapas de cajas y carcamos de rejillas. (Incluye formaleta,
acelerante a 7 das).
CAJA DE INSPECCIN DE 60x60x60CM, EN CONCRETO DE
f'c=3.000PSI IMPERMEABILIZADO, INCLUYE EXCAVACIN Y TAPE,
4.4.3 TAPA Y HERRAJES, CAUELAS, MARCOS EN ANGULO DE 1
1/2"X3/16 E INCLUYE TODO LO NECESARIO PARA SU CORRECTO
FUNCIONAMIENTO
4.5 ACERO DE REFUERZO Y OTROS
Suministro, transporte, corte, figuracin y colocacin de acero de
4.5.1
refuerzo Fy=4200 Kg/cm2.
Sum. E inst. de rejillas el perfil "I" de 6", Ancho=80cm, Perfiles
4.5.2 espaciados C/7 cm. Incluye Platinas laterales de 1.1/2"x1/2",
ngulos de base de 4"x3/4".
m3
5.30
295,265.00 $
1,564,904.50
m3
110.50
744,001.00 $
82,212,110.50
un
6.00
194,966.00 $
1,169,796.00
84,946,811.00
Kg
7,209.89
4,190.00 $
30,209,430.72
ml
74.00
850,000.00 $
62,900,000.00
93,109,430.72
1,792,949.00 $
1,792,949.00
1,792,949.00
un
1.00
4.7.1
4.7.2
4.7.3
4.7.4
4.7.5
4.7.6
4.7.7
4.7.8
ml
150.00
1,790,553.00 $
268,582,950.00
ml
76.00
1,523,099.00 $
115,755,524.00
ml
80.00
950,642.00 $
76,051,360.00
ml
240.00
366,005.00 $
87,841,200.00
ml
78.00
203,753.00 $
15,892,734.00
ml
122.00
334,214.00 $
40,774,108.00
ml
20.00
111,527.00 $
2,230,540.00
ml
92.00
99,665.00 $
9,169,180.00
616,297,596.00
41,545.00 $
1,246,350.00
1,246,350.00
827,133,423.42
ml
30.00
un
24.00
175,832.00 $
4,219,968.00
126.00
22,877.00 $
2,882,502.00
ml
3,600.00
2,691.00 $
9,687,600.00
un
120.00
13,813.00 $
1,657,560.00
5.5
un
80.00
SUBTOTAL SEALIZACION
3,906.00 $
312,480.00
18,760,110.00
m3
868.57
56,912.00 $
49,431,791.77
un
103.00
244,608.00 $
25,194,624.00
74,626,415.77
m2
5,367.39
33,330.00 $
178,895,209.54
ml
2,505.48
6,945.00 $
17,400,537.77
ml
2,505.48
14,461.00 $
36,231,702.90
216.60
33,175.00 $
7,185,705.00
108.80
49,476.00 $
5,382,988.80
ml
2,709.30
18,885.00 $
51,165,130.50
6.2.7 Mezcla densa en caliente tipo MDC-2 para ciclo ruta Esp=0.05mts.
m3
53.88
415,904.00 $
22,408,907.52
318,670,182.02
1.00
3,668,554.00 $
3,668,554.00
ml
1,200.00
25,292.00 $
30,350,400.00
ml
563.00
76,916.00 $
43,303,708.00
GLOB
un
93.00
132,410.00 $
12,314,130.00
un
73.00
2,657,992.00 $
194,033,385.92
un
14.00
5,241,621.00 $
73,382,694.00
un
6.00
6,799,007.00 $
40,794,042.00
un
1.00
1,433,562.00 $
1,433,562.00
6.3.8
6.3.9
un
1.00
4,611,355.00 $
4,611,355.00
un
1.00
4,965,790.00 $
4,965,790.00
un
1.00
6,500,000.00 $
6,500,000.00
415,357,620.92
un
45.00
295,785.00 $
13,310,325.00
un
45.00
280,280.00 $
12,612,600.00
un
89.00
79,111.00 $
7,040,879.00
32,963,804.00
841,618,022.71
TOTAL DIRECTO
3,035,038,032.00
AIU 30%
910,511,410.00
TOTAL OBRA
3,945,549,442.00