Académique Documents
Professionnel Documents
Culture Documents
MEJORAMIENTO DEL SISTEMA DE ACUEDUCTO SEGN PLAN MAESTRO DEL MUNICIPIO DE FRESNO
DEPARTAMENTO DEL TOLIMA
PRESUPUESTO GENERAL
Item
Actividad
U.M. Cantidad
1 ADUCCIN
1.1 TUBERAS Y ACCESORIOS
1,1,1
Suministro e instalacin de Tee HD 10x4"
un
1.00
1,1,2
Suministro e instalacin unin universal HD, D10"
un
2.00
1,1,3
Suministro e instalacin unin universal HD, D4"
un
1.00
Suministro e instalacin vlvula de compuerta vstago no
ascendente 4"
1,1,4
un
1.00
Total TUBERAS Y ACCESORIOS
Total ADUCCIN
2 DESARENADOR
2.1 PRELIMINARES
2,1,1
Localizacin y replanteo
m2
100.00
Total PRELIMINARES
2.2 EXCAVACIONES Y RELLENOS
2,2,1
Excavacin de material comn 0-2m
m3
143.00
2,2,2
Relleno compactado con material de prstamo
m3
29.65
Total EXCAVACIONES Y RELLENOS
2.3 ESTRUCTURAS
2,3,1
Suministro e Instalacin de Concreto 14mpa para solado
m3
4.63
2,3,2
Suministro e Instalacin de Concreto 21MPa
m3
0.59
Vr.Total
875,211.00
376,284.00
88,383.00
875,211.00
752,568.00
88,383.00
543,776.00
543,776.00
2,259,938.00
2,494.00
249,400.00
17,387.00
10,409.00
2,486,341.00
308,627.00
218,083.00
562,548.00
1,009,724.00
331,903.00
29.71
2,673.80
2.00
663,373.00
2,631.00
247,606.00
19,708,812.00
7,034,768.00
495,212.00
2.00
2.00
2.00
2,880,035.00
302,764.00
840,669.00
5,760,070.00
605,528.00
1,681,338.00
2.00
8.15
8.15
2.00
486,483.00
6,110.00
56,514.00
2,089,213.00
972,966.00
49,797.00
460,589.00
4,178,426.00
un
2.00
20,179,691.00
40,359,382.00
ml
12.80
107,800.00
1,379,840.00
Vr.Unitario
87,072,723.00
ml
1,500.00
1,485.00
2,227,500.00
m3
1,701.00
17,387.00
29,575,287.00
m3
1,373.00
10,409.00
14,291,557.00
un
ml
ml
6.00
1,500.00
1,500.00
376,284.00
400,212.00
10,811.00
2,257,704.00
600,318,000.00
16,216,500.00
664,886,548.00
m2
36.00
2,494.00
89,784.00
m3
kg
m2
17.25
1,554.30
224.00
663,373.00
2,631.00
40,000.00
11,443,184.00
4,089,363.00
8,960,000.00
m2
186.34
14,605.00
2,721,496.00
3,525,345.00
32,400,000.00
6,342,000.00
14,101,380.00
129,600,000.00
6,342,000.00
177,347,207.00
2,494.00
200,518.00
23,079.00
10,409.00
3,572,629.00
241,697.00
218,083.00
2,631.00
130,000.00
872,332.00
252,839.00
130,000.00
840,669.00
1,173,718.00
1,299,889.00
1,681,338.00
1,173,718.00
1,299,889.00
1,215,669.00
1,215,669.00
376,284.00
376,284.00
3,064,435.00
350,000.00
6,128,870.00
1,400,000.00
18,545,783.00
1,485.00
2,135,430.00
17,387.00
10,409.00
44,219.00
86,009.00
24,748.00
19,212,635.00
7,525,707.00
8,003,639.00
15,481,620.00
19,352,936.00
ml
m2
m3
m2
m2
2,845.00
2,156.00
323.00
539.00
539.00
4,230.00
78,321.00
543,337.00
35,113.00
61,373.00
12,034,350.00
168,860,076.00
175,497,851.00
18,925,907.00
33,080,047.00
ml
un
un
un
un
un
un
un
un
un
un
ml
un
un
un
un
un
un
un
un
un
un
ml
un
ml
ml
un
un
un
un
ml
ml
ml
ml
ml
11.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.00
4.00
467.00
1.00
3.00
18.00
3.00
4.00
2.00
2.00
4.00
3.00
5.00
280.00
2.00
360.00
320.00
5.00
2.00
5.00
1.00
11.00
467.00
280.00
360.00
320.00
2,010.00
283,272.00
62,041.00
111,921.00
238,463.00
259,343.00
542,056.00
196,504.00
312,620.00
38,280.00
74,240.00
3,671.00
140,360.00
54,178.00
65,778.00
88,383.00
130,143.00
176,764.00
297,687.00
413,687.00
543,776.00
972,153.00
3,727.00
1,439,474.00
6,110.00
9,980.00
86,768.00
98,252.00
57,420.00
84,216.00
6,091.00
13,239.00
21,609.00
46,287.00
78,745.00
22,110.00
283,272.00
62,041.00
111,921.00
238,463.00
259,343.00
542,056.00
196,504.00
312,620.00
114,840.00
296,960.00
1,714,357.00
140,360.00
162,534.00
1,184,004.00
265,149.00
520,572.00
353,528.00
595,374.00
1,654,748.00
1,631,328.00
4,860,765.00
1,043,560.00
2,878,948.00
2,199,600.00
3,193,600.00
433,840.00
196,504.00
287,100.00
84,216.00
67,001.00
6,182,613.00
6,050,520.00
16,663,320.00
25,198,400.00
un
un
un
un
3.00
1.00
1.00
16.00
15,397,571.00
16,966,810.00
26,208,490.00
247,606.00
46,192,713.00
16,966,810.00
26,208,490.00
3,961,696.00
un
2,300.00
113,841.00
261,834,300.00
un
un
2,300.00
2,300.00
93,275.00
69,457.00
214,532,500.00
159,751,100.00
1,289,559,878.00
2,239,672,077.00
29%
%
%
%
ADMINISTRATIVOS
IMPREVISTOS
649,504,902.33
UTILIDADES
TOTAL PROYECTO
Son: Dosmil Ochocientos Ochenta y nueve Millones, Ciento Setenta y Seis Mil Novecientos Setenta y Nueve Pesos con
33/100
2,889,176,979.33