Professional Documents
Culture Documents
Pulg
1/2
3/4
1
1 1/4
1 1/2
2
2 1/2
3
4
6
8
10
12
Tiempo
mnimo de
cierre
TC
2
2
3
3
4
4
5
6
9
18
42
56
69
1.11E-06
cm2/seg.
Long.
NUDO
CONDUCCIN
INVENTARIO DE ACCESORIOS
Val.
Comp
Codo
R.Med
Codo
45
Tee
Entrada
Salida
0.20
0.80
0.40
0.60
0.50
1.00
Dim.
Material
tubera
Ampliac Reducc
2.00
2.00
Vel.
Clase Usuarios
Pulg.
PRDIDAS
LNEA
PIEZOMETRICA
COTA TERRENO
LNEA DE
ENERGA
PRESIN
ESTTICA
NR
L/Seg m/s
Unitarias
Total
Inicial
Final
Inicial
Final
Final
Inicial
Final
0.00 0.00
2,282.53 m
0.016
119.18
K0+000.00
K0+039.00
39.00
PVC
41.0
34
0.54
0.12
8189
0.0003
0.0138
119.18
119.17
104.18
104.18
119.18
20.00
15.50
K0+092.00
53.00
PVC
1 1/2
41.0
13
0.21
0.18
6262
0.0017
0.0902
119.17
119.08
104.18
102.48
119.17
15.50
17.20
K0+216.29
124.29
PVC
1 1/2
41.0
13
0.21
0.18
6262
0.0017
0.2116
119.08
118.86
102.48
98.86
119.08
17.20
20.82
K0+316.95
100.66
PVC
1 1/2
41.0
13
0.21
0.18
6262
0.0017
0.1714
118.86
118.69
98.86
97.81
118.87
20.82
21.87
K0+377.41
60.46
PVC
1 1/2
41.0
13
0.21
0.18
6262
0.0017
0.1029
118.69
118.59
97.81
97.50
118.69
21.87
22.18
K0+398.00
20.59
PVC
1 1/2
41.0
13
0.21
0.18
6262
0.0017
0.0351
118.59
118.55
97.50
97.28
118.59
22.18
22.40
K0+453.75
55.75
PVC
1 1/2
41.0
13
0.21
0.18
6262
0.0017
0.0949
118.55
118.46
97.28
95.79
118.56
22.40
23.89
K0+524.01
70.26
PVC
1 1/2
41.0
13
0.21
0.18
6262
0.0017
0.1196
118.46
118.34
95.79
95.50
118.46
23.89
24.18
10
K0+598.86
74.85
PVC
1 1/2
41.0
13
0.21
0.18
6262
0.0017
0.1274
118.34
118.21
95.50
95.18
118.34
24.18
24.50
11
K0+747.17
148.31
PVC
1 1/2
41.0
13
0.21
0.18
6262
0.0017
0.2525
118.21
117.96
95.18
95.05
118.21
24.50
24.63
12
K0+837.67
90.50
PVC
1 1/2
41.0
13
0.21
0.18
6262
0.0017
0.1541
117.96
117.81
95.05
93.98
117.96
24.63
25.70
13
K0+850.27
12.60
PVC
1 1/2
41.0
12
0.19
0.17
5780
0.0015
0.0188
117.81
117.79
93.98
93.61
117.81
25.70
26.07
14
K0+871.48
21.21
PVC
1 1/2
41.0
11
0.18
0.15
5299
0.0013
0.0274
117.79
117.76
93.61
92.35
117.79
26.07
27.33
15
K0+892.09
20.61
PVC
41.0
0.14
0.28
6503
0.0061
0.1262
117.76
117.63
92.35
93.15
117.76
27.33
26.53
16
K0+904.26
12.17
PVC
41.0
0.13
0.25
5780
0.0050
0.0613
117.63
117.57
93.15
93.06
117.64
26.53
26.62
17
K0+927.80
23.54
PVC
41.0
0.13
0.25
5780
0.0050
0.1185
117.57
117.45
93.06
92.52
117.58
26.62
27.16
18
K1+055.28
127.48
PVC
41.0
0.11
0.22
5058
0.0040
0.5148
117.45
116.94
92.52
93.84
117.46
27.16
25.84
19
K1+123.18
67.90
PVC
41.0
0.10
0.19
4335
0.0031
0.2128
116.94
116.73
93.84
96.20
116.94
25.84
23.48
20
K1+196.29
73.11
PVC
41.0
0.10
0.19
4335
0.0031
0.2292
116.73
116.50
96.20
95.48
116.73
23.48
24.20
21
K1+228.29
32.00
PVC
41.0
0.10
0.19
4335
0.0031
0.1003
116.50
116.40
95.48
95.12
116.50
24.20
24.56
22
K1+259.29
31.00
PVC
41.0
0.10
0.19
4335
0.0031
0.0972
116.40
116.30
95.12
99.11
116.40
24.56
20.57
23
K1+308.45
49.16
PVC
41.0
0.10
0.19
4335
0.0031
0.1541
116.30
116.15
99.11
100.00
116.30
20.57
19.68
24
K1+482.71
174.26
PVC
41.0
0.08
0.16
3613
0.0023
0.4056
116.15
115.74
100.00
99.75
116.15
19.68
19.93
25
K2+282.53
799.82
PVC
41.0
0.02
0.13
1445
0.0043
3.4763
115.74
112.26
99.75
98.15
115.74
19.93
21.53
1.00
1.00
1/2
PRESIN
DINMICA
Inicial
Final
SOBRE
PRESI
N
m
PRESIN TOTAL
OBSERVACIONES
Frmula de Colebrook-white
TANQUE ELEVADO
0.40
14.99
3.08
18.58
18.58
14.99
16.60
4.70
21.90
21.90
16.60
20.00
4.70
25.52
25.52
20.00
20.88
4.70
26.57
20.88
21.09
4.70
26.88
21.09
21.27
4.70
27.10
27.10
21.27
22.67
4.70
28.59
28.59
22.67
22.84
4.70
28.88
28.88
22.84
23.03
4.70
29.20
29.20
23.03
22.91
4.70
29.33
29.33
22.91
23.83
4.70
30.40
30.40
23.83
24.18
4.34
30.41
30.41
24.18
25.41
3.98
31.31
31.31
25.41
24.48
7.33
33.86
33.86
24.48
24.51
6.51
33.13
33.13
24.51
24.93
6.51
33.67
33.67
24.93
23.10
5.70
31.54
31.54
23.10
20.53
4.88
28.36
20.53
21.02
4.88
29.08
21.02
21.28
4.88
29.44
29.44
21.28
17.19
4.88
25.45
25.45
17.19
16.15
4.88
24.56
24.56
16.15
15.99
4.07
24.00
24.00
15.99
14.11
3.26
24.79
24.79
g(x)
f calculado
CONDICIN
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
0.0204
5.33
5.10
5.10
5.10
5.10
5.10
5.10
5.10
5.10
5.10
5.10
5.03
4.96
5.13
5.03
5.03
4.91
4.78
4.78
4.78
4.78
4.78
4.62
3.83
0.035139661
0.03844005
0.03844005
0.03844005
0.03844005
0.03844005
0.03844005
0.03844005
0.03844005
0.03844005
0.03844005
0.039505862
0.040715899
0.037977702
0.03952964
0.03952964
0.041408243
0.043749959
0.043749959
0.043749959
0.043749959
0.043749959
0.046787438
0.06824945
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
-0.014739661
-0.01804005
-0.01804005
-0.01804005
-0.01804005
-0.01804005
-0.01804005
-0.01804005
-0.01804005
-0.01804005
-0.01804005
-0.019105862
-0.020315899
-0.017577702
-0.01912964
-0.01912964
-0.021008243
-0.023349959
-0.023349959
-0.023349959
-0.023349959
-0.023349959
-0.026387438
-0.04784945
Dim.
Material
Coeficiente
tubera
Q
Clase
K0+000.00
K0+115.47
LNEA
PIEZOMETRICA
L/Se
m/s
g
Pulg.
Inicial
Final
0.02
PVC
1.50E-06
41.0
COTA TERRENO
LNEA DE
ENERGA
PRESIN
ESTTICA
PRESIN
DINMICA
Usuarios
CONDUCCIN
1
Vel.
0.10 0.19
Inicial
SOBRE
PRESI
N
PRESI
N
TOTAL
Final
Final
Inicial
Final
Inicial
Final
106.23
119.18
0.40
13.45
0.40
12.58
4.89
18.34
119.18
119.18
118.81
104.18
OBSERVACIONES
Long.
NUDO
CONDUCCIN
1
K0+000.00
K0+025.08
25.08
K0+137.68
112.60
INVENTARIO DE ACCESORIOS
Val.
Comp
Codo
R.Med
Codo
45
Tee
0.20
0.80
0.40
0.60
Entrada Salida
0.50
1.00
Dim.
Ampliac
Reducc
2.00
2.00
Material Coeficien
tubera
te
Clase
Vel.
LNEA
PIEZOMETRICA
L/Seg
m/s
Inicial
COTA TERRENO
Usua
Pulg.
Final
Inicial
0.00 0.00
137.68 m
1.00
0.02
119.17
PVC
1.50E-06 1 1/2
41.0
0.14
0.13
119.17
119.14
105.88
PVC
1.50E-06
41.0
0.03
0.25
119.14
117.68
105.88
1/2
GRAN CAON
COTA TERRENO
LNEA DE
ENERGA
Final
Final
105.88
105.77
PRESIN
ESTTICA
Inicial
Final
119.17
0.40
119.15
13.79
PRESIN
DINMICA
SOBRE
PRESI
N
PRESIN
TOTAL
Inicial
Final
13.79
0.40
13.26
3.26
17.04
18.38
13.90
13.26
11.91
6.51
20.41
23.07
OBSERVACIONES
LINEA DE CONDUCCIN
CONDUCCIN
BERLIN
CAON
CAY
SUMATORIA TOTAL
RDE 41 6" RDE 41 4" RDE 41 4" RDE 41 4" RDE 41 4" RDE 32.5 RDE 26 RDE 21 RDE 13.5 RDE 13.5 RDE 26
6"
4"
3"
2"
1 1/2
4"
4"
4"
4"
3"
2 1/2
273
248
241
#REF! #REF!
#REF!
#REF!
115.47
273
248
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
241
#REF!
#REF!
#REF!
#REF!
115.47
El Cairo
Purificacin
Tolima
Nivel de complejidad
Bajo
1480 n.s.n.m
Caliente
25 Aos
Dotacin neta
100 L/Hb/da
25%
CALCULO DE LA POBLACION
Centro poblado
El Cairo
Total ususarios del proyecto
Usuarios
32
32
170
Hab
34 usuarios
5 Hb/usuario
170 Hb
2.00%
Pf =
279
Hab
DOTACION
La cantidad de agua requerida para satifacer las necesidades bsicas; segn
el RAS 2000 para este nivel de complejidad, en el ttulo A.11.1.1 de la tabla, y
de acuerdo a la Resulucin No. 2320 donde se fija los siguientes valores,
incluye los periodos de diseo.
Dotacin Neta :
100
L/Hb/da
133
L/Hab- Da
0.43
L/ s
donde K1 =
0.56
1.3
L/ s
donde K2 =
Dotacin Bruta :
Db=
DEMANDA
Caudal Medio Diario :
Qm =
QMH=
Caudal por usuario:
0.56
L/ s
0.016 L/ s
TANQUE DE ALMACENAMIENTO
De acuerdo a lo establecido por el RAS 2000 en el ttulo B, captulo 9, literal 4,1 para este nivel de
complejidad, el priodo de diseo es el siguiente.
Priodo de diseo:
25 aos
El sistema requiere slo un tanque de compensacin, cuando no existen curvas de consumo horario, el
volumen de almacenamiento es igual a 1/3 del volumen distribuido a la zona que va a ser abastecida
en el da de mximo consumo.
Clculo del volumen total necesario para el acueducto
QMD25 aos
0.56
L/s
Vt
16.13
m / Da
Se proyecta un tanque con las siguientes dimensiones con el fin de suministrar el volumen total
calculado, en funcin de la experiencia que tiene el consultor.
Altura del tanque :
2.85
3.0
3.0
Espesor de muros
0.3
Volumen til Vu
Vu
17.8
m3
0.62
343
69
L/s
=
=
170
De acuerdo a las dimensiones anteriores se puede determinar que es suficiente volumen para la
distribucin del agua para la vereda, en tal sentido se acogen dichas dimensiones.
Dimensiones definitivas
Longitud
Ancho
Altura nivel agua
Borde libre
Altura total
Cotas y niveles de agua en el tanque
=
=
=
=
=
3.0
3.0
2.85
0.15
3.0
m
m
m
m
m
1514.20
1514.20
1514.60
#VALUE!
+
+
+
0.4
#VALUE!
0.4
1514.60
#VALUE!
#VALUE!
1508.20
#VALUE!
Tubera de desague
Cota de entrega del desague de lavado
Cota de lmina de agua sobre la tubera
Carga hidrulica disponible
Longitud del desague
1508.20
#VALUE!
#VALUE!
30.0
Con este dimetro de desague que se va a calcular se verifica el tiempo de vaciado del tanque
Dimetro adoptado de la tubera sanitaria d
4
101.6
pulg
mm
150
2.5
1.1
4.9
3.4
5.0
30.0
m
m
m
m
m
m
Longitud Equivalente
46.9
#VALUE!
m/m
Qi
#VALUE!
m3/s
#VALUE!
m/s
#VALUE!
Velocidad de transporte de Qi
Prdidas
Donde
h, altura del tanque
h
=
Ao
2.85
m2
Ao
0.0081
Cd
#VALUE!
#VALUE!
#VALUE!
#VALUE!
seg
min
horas
=
=
22
2.96
10.66
m
Lt/seg
m /hr
Dt
2.10
Hr
MUNICIPIO DE PURIFICACIN
Municipio de Purificacin zona rural
SALARIOS DEL PERSONAL
PERSONAL
VALOR
PRESTAC.
JORNAL
JORNAL
SOCIALES
TOTAL
MAESTRO DE O $
50,000
40,000
90,000.00
OFICIAL
25,000
20,000
45,000.00
AYUDANTE
15,000
12,000
27,000.00
TOPOGRAFO
50,000
40,000
90,000.00
CADENERO 1
15,000
12,000
27,000.00
CADENERO 2
13,000
10,400
23,400.00
SOLDADOR
40,000
32,000
72,000.00
ELECTRICISTA
40,000
32,000
72,000.00
ANALISIS DE CUADRILLAS
CANTIDAD
VALOR
UNITARIO
CUADRILLA
VALOR TOTAL
CUADRILLA - A
90,000.00
18000
1 OFICIAL
$ 45,000.00
$ 45,000.00
2 AYUDANTE
$ 27,000.00
$ 54,000.00
Maestro
CUADRILLA - B
1 MAESTRO
90,000.00
$ 90,000.00
1 OFICIAL
45,000.00
$ 45,000.00
7 AYUDANTES
27,000.00
$ 189,000.00
CUADRILLA - C $
108,000
VALOR
CUADRILLA
$
117,000
324,000
4 AYUDANTES
CUADRILLA - D
1 MAESTRO
$ 72,000.00
$
2 AYUDANTE
90,000
18000
27,000.00
$ 54,000.00
90,000.00
9000
27,000.00
27,000.00
CUADRILLA - E
1 MAESTRO
1 AYUDANTE
RESUMEN
1 TOPOGRAFO
90,000.00
$ 90,000.00
1 CADENERO 1
27,000.00
$ 27,000.00
7 CADENERO 2
23,400.00
$ 163,800.00
36,000
280,800
CUADRILLA - A A
CUADRILLA - BB
CUADRILLA - CC
CUADRILLA - DD
CUADRILLA - E E
COMISIN TOP TOPO
$ 117,000
$ 324,000
$ 108,000
$ 72,000
$ 36,000
$ 280,800
ANALISIS UNITARIOS
PROYECTO PLANTA DE TRATAMIENTO AGUAS SERVIDAS
DESCRIPCION
CAMPAMENTO
Herramienta menor
Puntilla 21/2" y 3"
Tabla L=3.0 mts
Medio cerco L=3 mts
Alambre de amarre
Guadua mediana
Esterilla de guadua
Teja de zinc
Cuadrilla (1)
A
Sub-Total
UNIDAD
REND
Global
Lbs
Un
Un
Kg
Ml
Bto
Un
H/C
VR.UNITARIO
1.00
0.20
4.00
3.00
0.25
1.20
0.85
1.05
0.10
750
2500
2500
2833
4500
1655
2300
25600
117000
A.I.U 28%
TOTAL
0.01
0.05
0.20
0.01
750
1685
6500
117000
A.I.U 28%
TOTAL
0.10
0.05
0.20
0.01
750
1685
6500
280800
A.I.U 28%
TOTAL
Demolicin en concreto
herramienta menor
Compresor neumtico
Cuadrilla (1)
A
Sub-Total
M3
Global
HH
H/C
0.10
0.15
0.25
750
56250
117000
A.I.U 28%
TOTAL
Manejo de agua
Herramienta menor
Bolsa de propileno
Cuadrilla (1)
A
Sub-Total
ML
Global
UN
H/C
1.00
12.00
0.25
2500
385
117000
A.I.U 28%
TOTAL
VR.PARCIAL
750.00
500.00
10000.00
8499.00
1125.00
1986.00
1955.00
26880.00
11700.00
63,395.00
17,750.60
81146.00
7.50
84.25
1300
1528.25
2,920.00
817.60
3738.00
75.00
84.25
1300
2808.00
4,267.25
1,194.83
5462.00
75.00
8437.5
29250.00
37,762.50
10,573.50
48336.00
2500
4620
29250.00
36370.00
10,183.60
46554.00
M3
1.00
0.37
0.05
2500
15000
117000
A.I.U
28%
2500
5550
5850.00
13900.00
3,892.00
TOTAL
Excavaciones humeda bajo tierra 0 - 2.00 mt
Herramienta menor
Global
Cuadrilla (1)
E
H/C
Sub-Total
17792.00
M3
1.00
0.35
450
36000
A.I.U 28%
TOTAL
M3
1.80
0.35
450
36000
A.I.U 28%
TOTAL
1.20
0.57
450
36000
1.80
0.40
M3
Global
H/C
450
36000
1.80
1.10
450
36000
A.I.U 28%
TOTAL
1.80
1.45
450
36000
1.80
1.00
1.80
450
65800
117000
A.I.U 28%
TOTAL
810.00
14400.00
15210.00
4,258.80
19469.00
810.00
39600.00
40410.00
11,314.80
51725.00
M3
A.I.U 28%
TOTAL
Suministro e instalacin grava de 3/8" a 1/2" M3
Herramienta menor
Global
Grava de 3/8" a 1/2"
M3
Cuadrilla (1)
A
H/C
Sub-Total
540.00
20660.00
21200.00
5,936.00
27136.00
M3
A.I.U 28%
TOTAL
810.00
12600.00
13410.00
3,754.80
17165.00
M3
A.I.U 28%
TOTAL
450.00
12600.00
13050.00
3,654.00
16704.00
2.60
0.40
350.00
0.90
0.60
200.00
0.20
641
22500
400
85600
62500
85
48560
810.00
52200.00
53010.00
14,842.80
67853.00
810.00
65800.00
210600.00
277210.00
77,618.80
354829.00
1666.60
9000
140000
77040
37500
17000
9712
Cuadrilla (1)
Sub-Total
H/C
0.52
117000
A.I.U 28%
TOTAL
2.60
0.40
0.75
350.00
0.90
0.60
200.00
0.20
0.85
641
22500
25350
400
85600
62500
85
48560
117000
A.I.U 28%
TOTAL
Concreto Limpieza
Herramienta Menor
Mezcladora 1 bulto
Cemento gris
Triturado
Arena blanca
Agua
Cuadrilla (1)
A
Sub-Total
M3
Global
HRA
KG
M3
M3
LT
H/C
1.20
0.50
250.00
0.94
0.57
165.00
0.35
641
2900
400
45600
28500
20
117000
A.I.U 28%
TOTAL
1666.60
9000
19013
140000
77040
37500
17000
9712
99450.00
410381.10
114,906.71
525288.00
769.20
1450
100000.00
42864
16245.00
3300
40950.00
205578.20
57,561.90
263140.00
KG
Global
KG
KG
H/C
0.04
1.00
0.05
0.01
641
2350
2237
117000
A.I.U 28%
TOTAL
25.64
2350
112
1170.00
3657.49
1,024.10
4682.00
KG
0.04
1.00
0.05
0.01
641
2450
2237
117000
A.I.U 28%
TOTAL
60840.00
352758.60
98,772.41
451531.00
25.64
2450
112
1170.00
3757.49
1,052.10
4810.00
UN
Global
KG
UN
KG
H/C
0.04
7.80
2.00
0.10
0.45
641
2350
45670
6500
117000
A.I.U 28%
TOTAL
25.64
18330
91340
650
52650.00
162,995.64
45,638.78
208634.00
0.04
1.00
0.10
0.45
641
245300
352758.60
117000
A.I.U 28%
TOTAL
0.04
1.00
0.10
0.35
641
2850600
352758.60
117000
A.I.U 28%
TOTAL
0.04
1.00
0.25
0.35
641
765250
23500.00
117000
0.04
1.00
0.35
641
465820
117000
A.I.U 28%
TOTAL
M3
Global
HRA
M3
ML
LB
H/C
2.00
0.60
1.00
0.90
2.10
0.14
641
2900
352,758.60
2088
1289
324000
A.I.U 28%
TOTAL
M3
Global
HRA
LB
M3
ML
H/C
4.00
0.40
1.80
1.00
6.00
0.06
641
2900
1289
352,758.60
2088
324000
A.I.U 28%
TOTAL
25.64
2850600
35276
40950.00
2,926,851.50
819,518.42
3746370.00
UN
A.I.U 28%
TOTAL
25.64
245300
35276
52650.00
333,251.50
93,310.42
426562.00
25.64
765250
5875
40950.00
812,100.64
227,388.18
1039489.00
25.64
465820
40950.00
506,795.64
141,902.78
648698.00
1282.00
1740
352759
1879
2707
46285.71
406652.41
113,862.68
520515.00
2564.00
1160
2320
352759
12528
19058.82
390389.62
109,309.09
499699.00
M3
4.00
0.40
641
2900
2564.00
1160
Puntilla Promedio
Concreto 3.000 PSI
Formaleta
Cuadrilla (1)
B
Sub-Total
LB
M3
ML
H/C
1.80
1.00
6.00
0.06
1289
352,758.60
4520
324000
A.I.U 28%
TOTAL
Trampa de grasas
Herramienta Menor
Vibrador Concreto
Puntilla Promedio
Concreto 3.000 PSI
Formaleta
Cuadrilla (1)
A
Sub-Total
M3
Global
HRA
LB
M3
ML
H/C
4.00
0.40
1.80
1.00
6.00
0.15
641
2900
1289
352,758.60
2088
117000
A.I.U 28%
TOTAL
Canal en concreto
Herramienta Menor
Vibrador Concreto
Puntilla Promedio
Concreto 3.000 PSI
Formaleta
Cuadrilla (1)
B
Sub-Total
M3
Global
HRA
LB
M3
ML
H/C
4.00
0.40
1.80
1.00
6.00
0.06
641
2900
1289
352,758.60
2088
324000
A.I.U 28%
TOTAL
Rejilla tipo
Herramienta menor
Rejilla tipo 1"
Cuadrilla (1)
A
Sub-Total
UN
Global
UND
H/C
1.80
1.00
0.06
450
250350
117000
A.I.U 28%
TOTAL
2320
352759
27120
18468.00
404390.80
113,229.42
517620.00
2564.00
1160
2320
352759
12528
17550.00
388880.80
108,886.62
497767.00
2564.00
1160
2320
352759
12528
18468.00
389798.80
109,143.66
498942.00
810.00
250350.00
6500.00
257660.00
72,144.80
329805.00
UN
1.80
1.00
0.06
450
368500
117000
A.I.U 28%
TOTAL
1.80
1.00
0.06
450
135000
117000
A.I.U 28%
TOTAL
1.80
1.00
2.00
0.06
450
654200
145200
117000
810.00
368500.00
6552.00
375862.00
105,241.36
481103.00
810.00
135000.00
7020.00
142830.00
39,992.40
182822.00
810.00
654200.00
290400.00
7020.00
952430.00
A.I.U 28%
TOTAL
UN
Global
M3
M3
KG
KG
UND
M2
KG
KG
H/C
5.00
0.28
0.16
7.30
0.20
230.00
0.12
0.48
1.00
0.13
651
20000
180262.59
1550
2237
200
214742.64
3422
398
117000
A.I.U 28%
TOTAL
Global
UN
UND
ML
UND
H/C
0.15
0.01
0.25
1.05
0.25
0.10
651
50901
5526
12189
2570
117000
A.I.U 28%
TOTAL
ML
Global
UN
UN
UN
UN
H/C
0.40
1.03
0.15
0.01
0.30
0.10
651
38650
12350
50901
3340
117000
A.I.U 28%
TOTAL
3255.00
5600
28842
11315
447
46000
25769
1643
398
14625.00
137894.09
38,610.35
176504.00
97.65
509.01
1381.50
12798.45
642.50
11700.00
27129.11
7,596.15
34725.00
260.40
39809.50
1852.50
509.01
1002.00
11700.00
55133.41
15,437.35
70571.00
ML
Global
ML
UN
GR
GL
H/C
0.40
1.03
0.01
0.02
1.00
0.08
651
0.00
50901
11,628.49
0.00
117000
A.I.U 28%
TOTAL
266,680.40
1219110.00
ML
Global
ML
UN
GR
GL
H/C
0.40
1.03
0.01
0.02
1.00
0.05
651
0.00
50901
11,628.49
0.00
117000
260.40
0.00
509.01
232.57
0.00
9360.00
10361.98
2,901.35
13263.00
260.40
0.00
509.01
232.57
0.00
5850.00
Sub-Total
A.I.U 28%
TOTAL
Tuberia PVC P-4" RDE 32.5
Herramienta Menor
Tubo PVC-P 4" RDE 32.5
Limpiador/Sold. PVC (1/4GL)
Lubricante
Transporte horizontal
Cuadrilla (4)
A
Sub-Total
ML
Global
ML
UN
GR
GL
H/C
0.40
1.03
0.01
0.02
1.00
0.05
651
25413
50901
11,628.49
2,617.54
117000
A.I.U 28%
TOTAL
0.40
1.03
0.01
0.02
1.00
0.05
651
20,204.74
50901
11,628.49
2,081.09
117000
0.40
1.03
0.01
0.02
1.00
0.05
651
24,345.24
50901
11,628.49
2,507.56
117000
0.40
1.03
0.01
0.02
1.00
0.05
651
59,553.31
50901
11,628.49
6,133.99
117000
ML
Global
ML
UN
GR
GL
H/C
0.40
1.03
0.01
0.02
1.00
0.05
651
36,247.05
50901
11,628.49
3,733.45
117000
A.I.U 28%
TOTAL
260.40
25075.60
509.01
232.57
2507.56
5850.00
34435.14
9,641.84
44077.00
ML
Global
ML
UN
GR
GL
H/C
A.I.U 28%
TOTAL
Tuberia PVC P-3" RDE 13.5
Herramienta Menor
Tubo PVC-P 3" RDE 13.5
Limpiador/Sold. PVC (1/4GL)
Lubricante
Transporte horizontal
Cuadrilla (4)
A
Sub-Total
260.40
20810.88
509.01
232.57
2081.09
5850.00
29743.95
8,328.31
38072.00
ML
Global
ML
UN
GR
GL
H/C
A.I.U 28%
TOTAL
Tuberia PVC P-4" RDE 13.5
Herramienta Menor
Tubo PVC-P 4" RDE 13.5
Limpiador/Sold. PVC (1/4GL)
Lubricante
Transporte horizontal
Cuadrilla (4)
A
Sub-Total
260.40
26175.39
509.01
232.57
2617.54
5850.00
35644.91
9,980.57
45625.00
ML
Global
ML
UN
GR
GL
H/C
A.I.U 28%
TOTAL
Tuberia PVC P-4" RDE 21
Herramienta Menor
Tubo PVC-P 4" RDE 21
Limpiador/Sold. PVC (1/4GL)
Lubricante
Transporte horizontal
Cuadrilla (4)
A
Sub-Total
6851.98
1,918.55
8771.00
ML
260.40
61339.91
509.01
232.57
6133.99
5850.00
74325.88
20,811.25
95137.00
260.40
37334.47
509.01
232.57
3733.45
5850.00
47919.89
13,417.57
61337.00
Herramienta Menor
Tubo PVC-P 3" RDE 41
Limpiador/Sold. PVC (1/4GL)
Lubricante
Transporte horizontal
Cuadrilla (4)
A
Sub-Total
Global
ML
UN
GR
GL
H/C
0.40
1.03
0.01
0.02
1.00
0.05
651
25413
50901
11,628.49
2,617.54
117000
A.I.U 28%
TOTAL
ML
Global
ML
UN
GR
GL
H/C
0.40
1.03
0.01
0.02
1.00
0.05
651
4,536.39
50901
11,628.49
467.25
117000
A.I.U 28%
TOTAL
0.40
1.03
0.01
0.02
1.00
0.05
651
4,594.44
50901
11,628.49
473.23
117000
0.40
1.03
0.01
0.02
1.00
0.05
651
8,564.98
50901
11,628.49
882.19
117000
260.40
8821.93
509.01
232.57
882.19
5850.00
16556.10
4,635.71
21192.00
ML
Global
ML
UN
GR
GL
H/C
0.40
1.03
0.01
0.02
1.00
0.05
651
5,694.81
50901
11,628.49
586.57
117000
A.I.U 28%
TOTAL
260.40
4732.27
509.01
232.57
473.23
5850.00
12057.47
3,376.09
15434.00
ML
Global
ML
UN
GR
GL
H/C
A.I.U 28%
TOTAL
Tuberia PVC P-2" RDE 26
Herramienta Menor
Tubo PVC-P 2" RDE 26
Limpiador/Sold. PVC (1/4GL)
Lubricante
Transporte horizontal
Cuadrilla (4)
A
Sub-Total
260.40
4672.48
509.01
232.57
467.25
5850.00
11991.71
3,357.68
15349.00
ML
Global
ML
UN
GR
GL
H/C
A.I.U 28%
TOTAL
Tuberia PVC P-21/2" RDE 26
Herramienta Menor
Tubo PVC-P 21/2" RDE 26
Limpiador/Sold. PVC (1/4GL)
Lubricante
Transporte horizontal
Cuadrilla (4)
A
Sub-Total
260.40
26175.39
509.01
232.57
2617.54
5850.00
35644.91
9,980.57
45625.00
260.40
5865.66
509.01
232.57
586.57
5850.00
13304.20
3,725.18
17029.00
ML
Global
ML
UN
GR
GL
0.40
1.03
0.01
0.02
1.00
651
6,606.64
50901
11,628.49
680.48
260.40
6804.84
509.01
232.57
680.48
Cuadrilla (4)
Sub-Total
H/C
0.05
117000
A.I.U 28%
TOTAL
ML
Global
ML
UN
GR
GL
H/C
0.40
1.03
0.01
0.02
1.00
0.05
651
6,390.95
50901
11,628.49
658.27
117000
A.I.U 28%
TOTAL
0.40
1.03
0.01
0.02
1.00
0.05
651
6,390.95
50901
11,628.49
658.27
117000
0.40
1.03
0.01
0.02
1.00
0.05
651
4,230.00
50901
11,628.49
435.69
117000
260.40
4356.90
509.01
232.57
435.69
5850.00
11644.57
3,260.48
14905.00
ML
Global
ML
UN
GR
GL
H/C
0.40
1.03
0.01
0.02
1.00
0.05
651
19,134.64
50901
11,628.49
1,970.87
117000
A.I.U 28%
TOTAL
260.40
6582.68
509.01
232.57
658.27
5850.00
14092.93
3,946.02
18039.00
ML
Global
ML
UN
GR
GL
H/C
A.I.U 28%
TOTAL
Tuberia PVC P-2" RDE 13.5
Herramienta Menor
Tubo PVC-P 2" RDE 13.5
Limpiador/Sold. PVC (1/4GL)
Lubricante
Transporte horizontal
Cuadrilla (4)
A
Sub-Total
260.40
6582.68
509.01
232.57
658.27
5850.00
14092.93
3,946.02
18039.00
ML
Global
ML
UN
GR
GL
H/C
A.I.U 28%
TOTAL
Tuberia PVC P-1/2" RDE 21
Herramienta Menor
Tubo PVC-P 1/2" RDE 21
Limpiador/Sold. PVC (1/4GL)
Lubricante
Transporte horizontal
Cuadrilla (4)
A
Sub-Total
5850.00
14337.30
4,014.45
18352.00
260.40
19708.68
509.01
232.57
1970.87
5850.00
28531.53
7,988.83
36520.00
ML
Global
ML
UN
GR
GL
H/C
0.40
1.03
0.01
0.02
1.00
0.05
651
2,715.65
50901
11,628.49
279.71
117000
A.I.U 28%
TOTAL
260.40
2797.12
509.01
232.57
279.71
5850.00
9928.81
2,780.07
12709.00
ML
Global
ML
UN
GR
GL
H/C
0.40
1.03
0.01
0.02
1.00
0.05
651
3,898.09
50901
11,628.49
401.50
117000
A.I.U 28%
TOTAL
UN
Global
UN
UN
GR
H/C
0.40
1.03
0.01
0.02
0.05
651
87,500.00
50901
11,628.49
117000
A.I.U 28%
TOTAL
0.40
1.03
0.01
0.02
0.05
651
87,500.00
50901
11,628.49
117000
0.40
1.03
0.01
0.02
0.05
651
87,500.00
50901
11,628.49
117000
260.40
90125.00
509.01
232.57
5850.00
96976.98
27,153.55
124131.00
UN
Global
UN
UN
GR
H/C
0.40
1.03
0.01
0.02
0.05
651
85,600.00
50901
11,628.49
117000
A.I.U 28%
TOTAL
260.40
90125.00
509.01
232.57
5850.00
96976.98
27,153.55
124131.00
UN
Global
UN
UN
GR
H/C
A.I.U 28%
TOTAL
Accsesorios PVC 4"
Herramienta Menor
Accsesorios PVC 4"
Limpiador/Sold. PVC (1/4GL)
Lubricante
Cuadrilla (4)
A
Sub-Total
260.40
90125.00
509.01
232.57
5850.00
96976.98
27,153.55
124131.00
UN
Global
UN
UN
GR
H/C
A.I.U 28%
TOTAL
Accsesorios PVC 6"
Herramienta Menor
Accsesorios PVC 6"
Limpiador/Sold. PVC (1/4GL)
Lubricante
Cuadrilla (4)
A
Sub-Total
260.40
4015.03
509.01
232.57
401.50
5850.00
11268.51
3,155.18
14424.00
260.40
88168.00
509.01
232.57
5850.00
95019.98
26,605.59
121626.00
UN
Global
UN
UN
GR
H/C
0.40
1.03
0.01
0.02
0.05
651
35,620.00
50901
11,628.49
117000
A.I.U 28%
TOTAL
260.40
36688.60
509.01
232.57
5850.00
43540.58
12,191.36
55732.00
UN
Global
UN
UN
GR
H/C
0.40
1.03
0.01
0.02
0.05
651
21,560.00
50901
11,628.49
117000
A.I.U 28%
TOTAL
UN
Global
UN
UN
GR
H/C
0.40
1.03
0.01
0.02
0.05
651
18,650.00
50901
11,628.49
117000
A.I.U 28%
TOTAL
260.40
19209.50
509.01
232.57
5850.00
26061.48
7,297.21
33359.00
UN
Global
UN
UN
GR
H/C
0.40
1.03
0.01
0.02
0.05
651
15,450.00
50901
11,628.49
117000
A.I.U 28%
TOTAL
260.40
22206.80
509.01
232.57
5850.00
29058.78
8,136.46
37195.00
260.40
15913.50
509.01
232.57
5850.00
22765.48
6,374.33
29140.00
UN
Global
UN
UN
GR
H/C
0.40
1.03
0.01
0.02
0.05
651
12,340.00
50901
11,628.49
117000
A.I.U 28%
TOTAL
UN
0.40
1.03
0.01
0.30
1.00
0.90
1.10
651
286,500.00
21300
1480
12340
137,894.09
117000
A.I.U 28%
TOTAL
260.40
12710.20
509.01
232.57
5850.00
19562.18
5,477.41
25040.00
260.40
295095.00
213.00
444.00
12340.00
124104.68
128700.00
561157.08
157,123.98
718281.00
UN
0.40
1.03
12.00
1.00
0.90
1.10
651
325,400.00
6230
12340
137,894.09
117000
260.40
335162.00
74760.00
12340.00
124104.68
128700.00
Sub-Total
675327.08
189,091.58
864419.00
A.I.U 28%
TOTAL
Sum e inst de domiciliarias
Herramienta Menor
Registro de corte
Registro de incorporacin
Medidor
Manguera PF + UAD 1/2"
Llave terminal
Niple PVC 1/2"
Caja domiciliaria
Cuadrilla (4)
A
Sub-Total
UN
Global
UN
ML
UN
ML
UN
ML
UN
H/C
0.40
1.03
1.03
1.00
8.00
1.00
1.20
0.90
1.10
651
21,300.00
31250
70120
1720
8500
1480
137,894.09
117000
A.I.U 28%
TOTAL
260.40
21939.00
32187.50
70120.00
13760.00
8500.00
1776.00
124104.68
128700.00
401347.58
112,377.32
513725.00
M3
1.00
651
651.00
0.39
42000
16500.00
Cuadrilla (4)
0.32
117000
37287.60
Global
H/C
Sub-Total
54438.60
A.I.U 28%
TOTAL
Global
15,242.81
69681.00
M3
1.00
651
651.00
0.40
42000
16800.00
Cuadrilla (4)
0.16
117000
19045.00
H/C
Sub-Total
36496.00
A.I.U 28%
TOTAL
10,218.88
46715.00
3000.00
5000.00
3000.00
3000.00
651.00
262500.00
37697.00
314848.00
88,157.44
403005.00
651.00
600.00
42000.00
7589.00
50840.00
14,235.20
65075.00
PRESUPUESTO GENERAL
ITEM
DESCRIPCION
UNIDAD CANTIDAD
RED DE ACUEDUCTO
Localizacin y replanteo
Excavacin en material comn
Excavacin en conglomerado
Excavacin en roca
Sum e inst tubera PVC presin 3" RDE 41
Sum e inst tubera PVC presin 11/2" RDE 41
Sum e inst tubera PVC presin 1" RDE 41
Sum e inst tubera PVC presin 1/2" RDE 21
ML
M3
M3
M3
ML
ML
ML
ML
M3
M3
ML
Kg
Kg
UN
UN
UN
UN
UN
ML
M2
M3
M3
M3
M3
M3
M3
Kg
Kg
ML
UN
Ml
M3
M3
M3
ML
2756.00
1.45
3.15
4.50
39.00
858.00
1059.00
800.00
V/UNITARIO
3,738.00
16704.00
27136.00
53010.00
45625.00
18039.00
12709.00
9.00
352758.60
14.80
410381.10
1.25
410381.10
16.28
3657.49
2379.75
3757.49
1.00 162,995.64
1.00 333,251.50
2.00 2,926,851.50
1.00 812,100.64
1.00 2,926,851.50
2.00 506,795.64
4.80
3,738.00
3.50
#REF!
1.85
13410.00
1.45
15210.00
1.35
40410.00
3.65
352758.60
4.75
410381.10
546.00
3657.49
798.00
3757.49
18
55133.41
3
137894.09
5020.49
5,334.06
803.2784
16762.50
562.29488
19012.50
240.98352
50512.50
0
#REF!
ML
ML
ML
ML
ML
ML
333
241
377
333
1681.4
1681.4
#REF!
44556.14
37179.94
43043.93
92907.35
59899.86
PRESUPUESTO GENERAL
Sum e inst tubera PVC presin 2" RDE 13.5
Sum e inst tubera PVC presin 1" RDE 13.5
Sum e inst accesorios PVC-P de 6"
Sum e inst accesorios PVC-P de 4"
Sum e inst accesorios PVC-P de 3"
Sum e inst accesorios PVC-P de 21/2"
Sum e inst accesorios PVC-P de 2"
Sum e inst accesorios PVC-P de 11/2"
Sum e inst accesorios PVC-P de 1"
Sum e inst de ventosas de doble accin incluye cmara
Sum e inst de purga o lavado incluye cmara
Sum e inst de domiciliarias
Sum e inst tubera PVC presin 21/2" RDE 26
Sum e inst tubera PVC presin 2" RDE 26
Sum e inst tubera PVC presin 2" RDE 21
Sum e inst tubera PVC presin 13/4" RDE 26
Sum e inst tubera PVC presin 1" RDE 21
Sum e inst accesorios PVC-P de 2"
Sum e inst accesorios PVC-P de 1"
Sum e inst de ventosas de doble accin incluye cmara
Sum e inst de purga o lavado incluye cmara
Sum e inst de domiciliarias
Sum e inst tubera PVC presin 11/2" RDE 21
Sum e inst tubera PVC presin 1" RDE 21
Sum e inst accesorios PVC-P de 11/2"
Sum e inst accesorios PVC-P de 1"
Sum e inst de ventosas de doble accin incluye cmara
Sum e inst de purga o lavado incluye cmara
Sum e inst de domiciliarias
Demolicin en concreto rigido
Demolicin en concreto asfltico
Construccin pavimento rigido
Construccin pavimento asfaltico
VALOR TOTAL
ML
ML
UN
UN
UN
UN
UN
UN
UN
UN
UN
UN
ML
ML
ML
ML
ML
UN
UN
UN
UN
UN
ML
ML
UN
UN
UN
UN
UN
M3
M3
M2
M3
151
181.6
4
12
8
6
7
8
6
15
12
26
119
126
57
23.5
106.5
8
8
3
2
26
166
332
4
5
2
2
9
75
27
300
21
35664.41
14085.64
121221.22
118774.97
54425.72
36323.47
32576.85
28456.85
24452.72
701446.35
844158.85
501,684.48
20,695.12
16,630.25
17,921.63
17,616.16
12,411.02
32,576.85
24,452.72
701,446.35
844,158.85
501,684.48
17,616.16
12,411.02
28,456.85
24,452.72
701,446.35
844,158.85
501,684.48
68,048.25
45,620.00
63,550.00
393,560.00
V/TOTAL
$
$
$
$
10,301,928
24,221
85,478
238,545
$
$
$
$
$
$
$
$
$
$
$
$
3,174,827
6,073,640
512,976
59,553
8,941,887
162,996
333,252
5,853,703
812,101
2,926,852
1,013,591
17,942
#REF!
24,809
22,055
54,554
1,287,569
1,949,310
1,996,990
2,998,477
992,401
413,682
26,779,607
13,464,954
10,690,631
12,172,680
#REF!
$
$
$
$
$
$
$
$
$
$
$
$
$
#REF!
$ 10,738,029
$ 14,016,837
$ 14,333,628
$ 156,214,417
$ 100,715,632
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
5,385,326
2,557,952
484,885
1,425,300
435,406
217,941
228,038
227,655
146,716
10,521,695
10,129,906
13,043,796
2,462,720
2,095,412
1,021,533
413,980
1,321,773
260,615
195,622
2,104,339
1,688,318
13,043,796
2,924,282
4,120,458
113,827
122,264
1,402,893
1,688,318
4,515,160
5,103,619
1,231,740
19,065,000
8,264,760
#REF!
CONDUCCIN
RAMAL 1
RAMAL 2
SUMATORIA TOTAL
EXCAVACIONES
MATERIL COMUN
CONGLOMERADO
ROCA
TOTALES
RDE 41
3"
39.00
RDE 41
1 1/2
832.48
39
25.6
858.00
6.24
4.368
1.872
44622
137.28
96.096
41.184
22004
RDE 21
1"
611.23
115.45
332
1059.00
169.44
118.608
50.832
13006
RDE 21
1/2
799.82
800.00
128
89.6
38.4
18669
2756
440.96
308.672
132.288