Download - Esenariosde Costos Urba Para Dif Topografia
![Page 1: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/1.jpg)
REVITALIZACION URBANA DE COMAYAGUELA
PRECIO CANTIDAD CANTIDAD CANTIDAD CANTIDAD CANTIDADNo. ACTIVIDAD UNID. UNITARIO AVENIDAS 1 A 8 CALLES 1 A 12ABASTO AP BERRINCHECOLECTOR AN TOTAL
1.00 CALLES VEHICULARES1.01 Trazo M2 7.95 134,436.00 134,436.001.02 Demolicion carpeta rodaje M3 43.75 104,187.90 104,187.901.03 Corte M3 53.83 89,590.22 89,590.221.04 Relleno compactado M3 33.13 0.001.05 Botado de material de demolicion M3 48.13 261,600.46 261,600.461.06 Conf. de sub-rasante M2 28.72 104,187.90 104,187.901.07 Carpeta concreto Hidraulico M3 1,000.00 15,628.19 15,628.191.08 Sub-Base 0.15 M M3 201.25 20,837.58 20,837.581.09 Conformacion de aceras y area verde M2 47.29 33,609.00 33,609.001.10 Fundicion de Aceras M2 262.50 33,609.00 33,609.00
Total Calles vehiculares
2.00 LOTES Y PLANTELES2.01 Trazo M2 7.95 10,000.00 10,000.002.02 Limpieza de areas verdes e impermeables M3 18.11 1,000.00 1,000.002.03 Restauraciones de aceras M2 21.00 1,000.00 1,000.002.04 Restauraciones de areas verdes M3 26.25 5,000.00 5,000.002.05 Corte M3 53.83 166,381.83 166,381.832.06 Relleno compactado M3 33.13 0.002.05 Botado de material de limpieza M3 37.94 225,965.47 225,965.472.06 Conf. de areas verdes M2 28.72 5,000.00 5,000.002.07 Aceras esp. 0.10 M M3 519.80 100.00 100.002.08 Conformacion de aceras M2 47.29 1,000.00 1,000.00
Total Calles Peatonales
3 RED DE ALCANTARILLADO SANITARIO3.01 Replanteo Red Alcantarillado ML 6.65 11,203.00 8,225.00 4,000.00 23,428.003.02 Excavacion Mat. No Clasificado M3 137.83 23,526.30 17,272.50 6,000.00 46,798.803.03 Atierro Compactado. M3 62.86 20,165.40 14,805.00 2,000.00 36,970.403.04 Relleno con Material Selecto. M3 324.73 3,181.65 2,335.90 5,517.553.05 Recubrimiento de Concreto/acero Tuberia Co M3 3,062.50 5,453.92 5,453.923.06 Tuberia Rebloc 36" ML 2,187.50 1,000.00 1,000.00
![Page 2: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/2.jpg)
3.07 Tuberia Rebloc 24" ML 1,487.50 1,000.00 1,000.003.08 Tuberia Rebloc 12" ML 1,137.50 1,000.00 1,000.003.09 Tuberia PVC RD-41 10" ML 962.50 3,921.05 2,878.75 1,000.00 7,799.803.10 Tuberia PVC RD-41 8" ML 494.25 7,281.95 5,346.25 12,628.203.11 Tuberia PVC RD-41 4" (acometidas) ML 143.67 6,721.80 4,935.00 11,656.803.12 Pozos de inspeccion sin caida UN 11,253.25 140 103 50 292.853.13 Caja de registro sencilla UN 1,258.25 14 10 24.293.14 Acometidas UN 953.42 1,120.30 822.50 1,942.803.15 Prueba hidrostatica ML 17.78 17,924.80 13,160.00 31,084.803.16 Botado de Material Sobrante. M3 85.09 4,537.21 3,331.13 5,400.00 13,268.343.17 Suministro e Instalacion de Casquete Metali UN 4,033.66 70 51 25 146.433.18 Suministro e Instalacion de Casquete Concr UN 1,224.69 70 51 25 146.43
Total red alcantarillado sanitario
4.00 ALCANTARILLADO PLUVIAL4.01 Replanteo Red Alcantarillado Ml 4.88 11,203.00 8,225.00 19,428.004.02 Excavacion Mat. No Clasificado M3 220.50 23,526.30 17,272.50 40,798.804.03 Atierro Compactado. M3 62.86 20,165.40 14,805.00 34,970.404.04 Relleno con Material Selecto. M3 408.71 3,360.90 2,467.50 5,828.404.05 Tuberia Rebloc 36" ML 386.38 1,120.30 822.50 1,942.804.06 Tuberia Rebloc 24" ML 521.62 2,800.75 2,056.25 4,857.004.07 Tuberia Rebloc 12" ML 704.18 7,281.95 5,346.25 12,628.204.08 Cajas Canales Cerrados Zona Mercados ML 61,250.00 160.00 160.004.09 Sumin. e Insta. Tub. CONC. 36" en cabezal ML 13,807.50 5.00 10.00 15.004.10 Cabezal de descarga para tuberia 36# UN 9,067.40 5.00 10.00 15.004.11 Demolicion de estribos y recosntruccion UN 27,436.50 1.00 1.004.12 Botado de Material Sobrante. M3 37.94 3361 2468 5,828.404.13 Prueba Hidrostatica. Ml 77.82 11203 8225 19,428.00
Total alcantarillado pluvial
5.00 RED DE DISTRIBUCION AGUA POTABLE ml 11203 82255.01 Excavacion no clasificada M3 107.68 4201 3084 7,285.505.02 Aterrado y compactado M3 44.31 1400 1028 2,428.505.03 Sumin. e Insta. tuberia PVC RD-26 8" Ml 446.25 280.08 1,028.13 1,308.205.04 Sumin. e Insta. tuberia PVC RD-26 6" Ml 341.39 1,120.30 1,850.63 2,970.935.05 Sumin. e Insta. tuberia PVC RD-26 4" Ml 191.99 2,240.60 2,673.13 4,913.735.06 Sumin. e Insta. tuberia PVC RD-26 3" Ml 124.30 3,360.90 3,290.00 6,650.905.07 Sumin. e Insta. tuberia PVC RD-26 2" Ml 61.48 4,201.13 1,028.13 5,229.255.08 Sumin. e Insta. tuberia PVC RD-26 1/2" Ml 61.48 3,360.90 2,467.50 5,828.405.09 Relleno de Material Selecto Un 408.71 2,728.81 1,950.09 4,678.905.10 Conexiones domiciliarias Un 1,725.36 1,120.30 822.50 1,942.805.11 Accesorios Gl 350,000.00 0.50 0.50 1.00
![Page 3: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/3.jpg)
5.01 Excavacion no clasificada M3 107.68 4201 3084 7,285.505.02 Aterrado y compactado M3 44.31 1400 1028 2,428.505.03 Sumin. e Insta. tuberia PVC RD-26 8" Ml 446.25 280.08 1,028.13 1,308.205.04 Sumin. e Insta. tuberia PVC RD-26 6" Ml 341.39 1,120.30 1,850.63 2,970.935.05 Sumin. e Insta. tuberia PVC RD-26 4" Ml 191.99 2,240.60 2,673.13 4,913.735.06 Sumin. e Insta. tuberia PVC RD-26 3" Ml 124.30 3,360.90 3,290.00 6,650.905.12 Prueba hidrostatica Ml 14.77 11,203.00 8,225.00 19,428.005.12 Suministro e instalalcioon de valvula 6' Un 19,130.23 6 4 9.715.13 Suministro e instalalcioon de valvula 4' Un 6,548.62 8 6 14.575.13 Suministro e instalalcioon de valvula 3' Un 4,103.75 10 7 17.495.14 Suministro e instalalcioon de valvula 2" Un 1,671.97 22 16 38.865.15 Caja de valvulas Un 844.20 46 34 80.635.16 Botado de Material Sobrante. M3 37.94 2,800.75 2,056.25 4,857.005.17 Hidrante Un 18,919.62 15.00 15.00 30.00
Total red de distribucion agua potable
6.00 Sistema Electrico6.01 Postes C-30' Un 8,750.00 28 21 48.576.02 Postes C-35' Un 13,125.00 0.006.03 Estructuras primarias A-I-2 Un 4,375.00 14 10 246.04 Estructuras primarias A-I-4 Un 4,812.50 14 11 256.05 Estructuras primarias A-II-1 Un 4,844.00 14 11 256.06 Estructuras primarias A-II-4 Un 6,242.25 14 11 256.07 Estructuras primarias A-III-1 Un 6,048.00 14 11 256.08 Estructuras primarias A-III-2 Un 4,103.75 14 11 256.09 Estructuras primarias A-III-5 Un 6,048.00 14 11 256.10 Estructuras primarias D-III-1 Un 7,992.25 14 11 256.11 Estructuras secundarias B-1 Un 3,281.25 14 11 256.12 Estructuras secundarias S-III-1 GL 3,609.38 14 11 256.13 Estructuras secundarias S-III-2 GL 3,633.00 14 11 256.14 Estructuras secundarias S-III-6 GL 4,681.69 14 11 256.15 Luminarias Lum-S-100 W GL 4,375.00 14 11 256.16 Retenidas E-I-1 GL 992.25 14 11 256.17 Retenidas E-I-3 GL 1,240.31 14 11 256.18 Retenidas E-I-4 GL 1,550.39 14 11 256.19 Retenidas E-I-5 GL 1,937.99 14 11 256.20 Transformadores (13.8/7.968 KV- 120/240 V GL 61,250.00 14 11 256.21 Conductor primario 1/0 ACSR - 1 fase ML 437.50 14 11 256.22 Conductor primario 1/0 ACSR - 2 fase ML 490.00 14 11 256.23 Conductor primario 1/0 ACSR - 3 fase ML 548.80 14 11 256.24 Conductor secundario 3/0 WP -2 fase ML 614.66 14 11 256.25 Conductor secundario hilo piloto 2 WP ML 218.75 14 11 256.26 Conductor meutro 1/0 ACSR ML 236.25 14 11 25
![Page 4: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/4.jpg)
5.01 Excavacion no clasificada M3 107.68 4201 3084 7,285.505.02 Aterrado y compactado M3 44.31 1400 1028 2,428.505.03 Sumin. e Insta. tuberia PVC RD-26 8" Ml 446.25 280.08 1,028.13 1,308.205.04 Sumin. e Insta. tuberia PVC RD-26 6" Ml 341.39 1,120.30 1,850.63 2,970.935.05 Sumin. e Insta. tuberia PVC RD-26 4" Ml 191.99 2,240.60 2,673.13 4,913.735.06 Sumin. e Insta. tuberia PVC RD-26 3" Ml 124.30 3,360.90 3,290.00 6,650.906.27 Recuperación poste y herraje Un 4,450.25 14 11 256.28 Recuperación cable ML 2,159.50 14 11 256.29 Despeje de línea ENEE GL 2,548.00 14 11 25
Total sistema electrico
7.00 Sistema Telefonia y datos7.01 Postes C-30' Un 0.007.02 Postes C-35' Un 0.007.03 Restauracion de Pozos Un 0.007.04 Reconstruccion de Pozos Un 0.007.05 Achicamiento en pozos Un 0.007.06 Reconecciones Estructuras primarias A-II-4 Un 0.007.07 Estructuras primarias A-III-1 Un 0.007.08 Estructuras primarias A-III-2 Un 0.007.09 Estructuras primarias A-III-5 Un 0.007.10 Estructuras primarias D-III-1 Un 0.007.11 Estructuras secundarias B-1 Un 0.007.12 Estructuras secundarias S-III-1 GL 0.007.13 Estructuras secundarias S-III-2 GL 0.007.14 Estructuras secundarias S-III-6 GL 0.007.15 Luminarias Lum-S-100 W GL 0.007.16 Retenidas E-I-1 GL 0.007.17 Retenidas E-I-3 GL 0.007.18 Retenidas E-I-4 GL 0.007.19 Retenidas E-I-5 GL 0.007.20 Transformadores (13.8/7.968 KV- 120/240 V GL 0.007.21 Conductor primario 1/0 ACSR - 1 fase ML 0.007.22 Conductor primario 1/0 ACSR - 2 fase ML 0.007.23 Conductor primario 1/0 ACSR - 3 fase ML 0.007.24 Conductor secundario 3/0 WP -2 fase ML 0.007.25 Conductor secundario hilo piloto 2 WP ML 0.007.26 Conductor meutro 1/0 ACSR ML 0.007.27 Recuperación poste y herraje Un 0.007.28 Recuperación cable ML 0.007.29 Despeje de línea ENEE GL 0.00
Total sistema electrico
![Page 5: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/5.jpg)
5.01 Excavacion no clasificada M3 107.68 4201 3084 7,285.505.02 Aterrado y compactado M3 44.31 1400 1028 2,428.505.03 Sumin. e Insta. tuberia PVC RD-26 8" Ml 446.25 280.08 1,028.13 1,308.205.04 Sumin. e Insta. tuberia PVC RD-26 6" Ml 341.39 1,120.30 1,850.63 2,970.935.05 Sumin. e Insta. tuberia PVC RD-26 4" Ml 191.99 2,240.60 2,673.13 4,913.735.06 Sumin. e Insta. tuberia PVC RD-26 3" Ml 124.30 3,360.90 3,290.00 6,650.90
8.00 Restauracion ecologica lecho rio Choluteca8.01 Estabilizacion Berrinche Un 0.008.02 Obras de mitigacion en cauze Un 0.00
![Page 6: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/6.jpg)
5.01 Excavacion no clasificada M3 107.68 4201 3084 7,285.505.02 Aterrado y compactado M3 44.31 1400 1028 2,428.505.03 Sumin. e Insta. tuberia PVC RD-26 8" Ml 446.25 280.08 1,028.13 1,308.205.04 Sumin. e Insta. tuberia PVC RD-26 6" Ml 341.39 1,120.30 1,850.63 2,970.935.05 Sumin. e Insta. tuberia PVC RD-26 4" Ml 191.99 2,240.60 2,673.13 4,913.735.06 Sumin. e Insta. tuberia PVC RD-26 3" Ml 124.30 3,360.90 3,290.00 6,650.90
9.00 AREA MUNICIPALArea municipal GL 100,000.00Total area municipal
Total presupuesto de urbanizacion
REVITALIZACION URBANA DE COMAYAGUELA
![Page 7: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/7.jpg)
5.01 Excavacion no clasificada M3 107.68 4201 3084 7,285.505.02 Aterrado y compactado M3 44.31 1400 1028 2,428.505.03 Sumin. e Insta. tuberia PVC RD-26 8" Ml 446.25 280.08 1,028.13 1,308.205.04 Sumin. e Insta. tuberia PVC RD-26 6" Ml 341.39 1,120.30 1,850.63 2,970.935.05 Sumin. e Insta. tuberia PVC RD-26 4" Ml 191.99 2,240.60 2,673.13 4,913.735.06 Sumin. e Insta. tuberia PVC RD-26 3" Ml 124.30 3,360.90 3,290.00 6,650.90
PRECIO CANTIDAD CANTIDAD CANTIDAD CANTIDAD CANTIDAD
No. ACTIVIDAD UNID. UNITARIO AVENIDAS 1 A 8 CALLES 1 A 12ABASTO AP BERRINCHECOLECTOR AN TOTAL
1.00 CALLES VEHICULARES2.00 LOTES Y PLANTELES
3 RED DE ALCANTARILLADO SANITARIO4.00 ALCANTARILLADO PLUVIAL5.00 RED DE DISTRIBUCION AGUA POTABLE6.00 Sistema Electrico7.00 Sistema Telefonia y datos
TOTALAREA PREDIAL M2AREA TOTAL M2PRECIO URB TOTAL LPS/M2 TOPOGRAFIA PLANAPRECIO URB PREDIAL LPS/M2 TOPOGRAFIA PLANAPRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA PLANAPRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA PLANAPLANO DE 1% A 5% DE PENDIENTE NATURAL DEL TERRENO
PRECIO URB TOTAL LPS/M2 TOPOGRAFIA SEMIPLANAPRECIO URB PREDIAL LPS/M2 TOPOGRAFIA SEMIPLANAPRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA SEMIPLANAPRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA SEMIPLANASEMI PLANO ENTRE 5 Y 15%
PRECIO URB TOTAL LPS/M2 TOPOGRAFIA TERRENO INCLINADOPRECIO URB PREDIAL LPS/M2 TOPOGRAFIA TERRENO INCLINADOPRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA TERRENO INCLINADOPRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA TERRENO INCLINADO
![Page 8: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/8.jpg)
5.01 Excavacion no clasificada M3 107.68 4201 3084 7,285.505.02 Aterrado y compactado M3 44.31 1400 1028 2,428.505.03 Sumin. e Insta. tuberia PVC RD-26 8" Ml 446.25 280.08 1,028.13 1,308.205.04 Sumin. e Insta. tuberia PVC RD-26 6" Ml 341.39 1,120.30 1,850.63 2,970.935.05 Sumin. e Insta. tuberia PVC RD-26 4" Ml 191.99 2,240.60 2,673.13 4,913.735.06 Sumin. e Insta. tuberia PVC RD-26 3" Ml 124.30 3,360.90 3,290.00 6,650.90
INCLINADO HASTA PENDIENTES DE 30%
ESTOS VALORES ESTAN SIN COSTOS INDIRECTOSEL PRECIO DE AREA PREDIAL ES EL QUE SE VENDE MAS COSTOS INDIRECTOR VALOR DE LA TIERRA Y GANACIAS
PRECIO URB TOTAL LPS/M2 TOPOGRAFIA PLANA 343.22PRECIO URB PREDIAL LPS/M2 TOPOGRAFIA PLANA 528.04PRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA PLANA 492.27PRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA PLANA 757.34PLANO DE 1% A 5% DE PENDIENTE NATURAL DEL TERRENO
PRECIO URB TOTAL LPS/M2 TOPOGRAFIA SEMIPLANA 477.93PRECIO URB PREDIAL LPS/M2 TOPOGRAFIA SEMIPLANA 735.28PRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA SEMIPLANA 685.47PRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA SEMIPLANA 1,054.58SEMI PLANO ENTRE 5 Y 15%
PRECIO URB TOTAL LPS/M2 TOPOGRAFIA TERRENO INCLINADO 667.57PRECIO URB PREDIAL LPS/M2 TOPOGRAFIA TERRENO INCLINADO 1,027.03PRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA TERRENO INCLINADO 957.46PRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA TERRENO INCLINADO 1,473.02INCLINADO HASTA PENDIENTES DE 30%
ESTOS VALORES ESTAN SIN COSTOS INDIRECTOSEL PRECIO DE AREA PREDIAL ES EL QUE SE VENDE MAS COSTOS INDIRECTOR VALOR DE LA TIERRA Y GANANCIAS
![Page 9: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/9.jpg)
5.01 Excavacion no clasificada M3 107.68 4201 3084 7,285.505.02 Aterrado y compactado M3 44.31 1400 1028 2,428.505.03 Sumin. e Insta. tuberia PVC RD-26 8" Ml 446.25 280.08 1,028.13 1,308.205.04 Sumin. e Insta. tuberia PVC RD-26 6" Ml 341.39 1,120.30 1,850.63 2,970.935.05 Sumin. e Insta. tuberia PVC RD-26 4" Ml 191.99 2,240.60 2,673.13 4,913.735.06 Sumin. e Insta. tuberia PVC RD-26 3" Ml 124.30 3,360.90 3,290.00 6,650.90
3.00 LOTES
3.01 Trazo M2 7.95 0.00
3.02 Desencape 15 cm material existente M3 18.11 0.00
3.03 Corte M3 53.83 0.00
3.04 Relleno compactado M3 33.13 0.00
3.05 Botado de material de limpieza abundado M3 37.94 0.00
Total Calles vehiculares
7.00 LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD
7.01 Terraceria de Taludes (Excavacion no clasif M3 61.25 900,000.00 900,000.00
7.02 Botado de Material Excavado M3 101.50 1,215,000.00 1,215,000.00
7.03 Conformacion de planteles M2 28.72 8,000.00 8,000.00
7.04 Muro de estabilizacion en lecho rio M3 1,050.00 50,000.00 50,000.00
7.05 Canales de alivio para saturacion nivel freat Ml 218.75 900.00 900.00
7.06 Excavacion no clasificada M3 107.68 2,400.00 2,400.00
7.07 Aterrado y compactado M3 44.31 600.00 600.00
![Page 10: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/10.jpg)
5.01 Excavacion no clasificada M3 107.68 4201 3084 7,285.505.02 Aterrado y compactado M3 44.31 1400 1028 2,428.505.03 Sumin. e Insta. tuberia PVC RD-26 8" Ml 446.25 280.08 1,028.13 1,308.205.04 Sumin. e Insta. tuberia PVC RD-26 6" Ml 341.39 1,120.30 1,850.63 2,970.935.05 Sumin. e Insta. tuberia PVC RD-26 4" Ml 191.99 2,240.60 2,673.13 4,913.735.06 Sumin. e Insta. tuberia PVC RD-26 3" Ml 124.30 3,360.90 3,290.00 6,650.90
7.08 Sumin. e Insta. tuberia PVC RD-26 8" Ml 2,194.50 400.00 400.00
7.09 Sumin. e Insta. tuberia PVC RD-26 6" Ml 341.39 1,000.00 1,000.00
7.10 Sumin. e Insta. tuberia PVC RD-26 4" Ml 191.99 1,000.00 1,000.00
7.11 Relleno de Material Selecto Un 408.73 1,400.00 1,400.00
7.12 Accesorios Gl 500,000.00 1.00 1.00
7.13 Pozo de produccion de agua potable Gl 437,500.00 4.00 4.00
7.14 Cisterna 100,000 gal Gl 1,314,227.25 1.00 1.00
7.15 Prueba hidrostatica Ml 14.77 2,400.00 2,400.00
7.16 Botado de Material Sobrante. M3 37.94 2,430.00 2,430.00
7.17 Cerco permetral bloque y malla ciclon metal GL 2,159.50 100.00 100.00
7.18 Bodega Gl 35,000.00 1.00 1.00
7.19 Caseta vigilancia Gl 26,250.00 1.00 1.00
Total linea de distribucion agua potable
8.00 POZOS DE OXIDACION planta tratamiento
8.01 Sumin. e Insta. tuberia PVC RD-50 6" ML 288.75 0.00
8.02 Tanques septicos Un 61,696.25 0.00
8.03 Implementacion de secado de lodos Un 4,418.75 0.00
8.04 Bodegas , casetas y cerco perimetral Un 74,123.00 0.00
Total linea de distribucion agua potable
![Page 11: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/11.jpg)
5.01 Excavacion no clasificada M3 107.68 4201 3084 7,285.505.02 Aterrado y compactado M3 44.31 1400 1028 2,428.505.03 Sumin. e Insta. tuberia PVC RD-26 8" Ml 446.25 280.08 1,028.13 1,308.205.04 Sumin. e Insta. tuberia PVC RD-26 6" Ml 341.39 1,120.30 1,850.63 2,970.935.05 Sumin. e Insta. tuberia PVC RD-26 4" Ml 191.99 2,240.60 2,673.13 4,913.735.06 Sumin. e Insta. tuberia PVC RD-26 3" Ml 124.30 3,360.90 3,290.00 6,650.90
7.00 LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD
7.01 Terraceria de Taludes (Excavacion no clasif M3 61.25 900,000.00 900,000.00
7.02 Botado de Material Excavado M3 101.50 0.00
7.03 Conformacion de planteles M2 28.72 8,000.00 8,000.00
7.04 Muro de estabilizacion en lecho rio M3 1,050.00 50,000.00 50,000.00
7.05 Canales de alivio para saturacion nivel freat Ml 218.75 900.00 900.00
Total linea de distribucion agua potable
![Page 12: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/12.jpg)
REVITALIZACION URBANA DE COMAYAGUELA
VALORLps. 2005
1,068,094.02 4.544,558,220.63 25.004,822,641.31 30.76
0.00 18.9312,589,521.96 27.502,992,016.02 16.41
15,628,185.004,193,562.98 115.001,589,201.57 27.028,822,362.50 150.00
47,441,443.47 2,490,364.49
79,450.00 4.5418,112.50 10.3521,000.00 12.00
131,250.00 15.008,956,333.87 30.76
0.00 18.938,573,129.91 21.68
143,587.50 16.4151,980.25 297.0347,285.00 27.02
18,022,129.03 946,043.52
155,796.20 3.806,450,278.60 78.762,323,959.34 35.921,791,714.66 185.56
16,702,617.94 36 0.91 0.84 0.6566007 656.600699 1.91 3.66 3,008.33 1,750.002,187,500.00 24 0.61 0.37 0.29182253 291.822533 1.36 1.85 1,556.69 1,250.00
![Page 13: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/13.jpg)
1,487,500.00 12 0.30 0.09 0.07295563 72.9556332 0.80 0.65 574.75 850.001,137,500.00 10 0.25 0.06 0.05066363 50.6636342 0.60 0.36 314.15 650.007,507,307.50 0.00 0.00 0 0 5,453.92 550.006,241,519.42 282.431,674,790.74 82.103,295,514.99 6,430.43
30,556.60 719.001,852,299.52 544.81
552,687.74 10.161,128,936.71 48.62
590,629.03 2,304.95179,324.50 699.82
55,290,433.51 2,902,384.96
94,857.21 2.798,996,135.40 126.002,198,239.34 35.922,382,139.93 233.55
750,663.92 220.792,533,490.73 298.078,892,552.47 402.399,800,000.00 35,000.00
207,112.50 7,890.00136,010.96 5,181.3727,436.50 15,678.00
221,129.50 21.681,511,935.53 44.47
37,751,704.01 1,981,716.75
1784,484.43 61.53107,606.84 25.32583,784.25 8 0.20 0.04 0.03242473 9.0813551 33.3366713 255.00
1,014,244.09 6 0.15 0.02 0.01823891 20.433049 33.7533797 195.08943,398.35 4 0.10 0.01 0.00810618 18.1627102 21.6688363 109.71826,723.50 3 0.08 0.01 0.00455973 15.3247867 15.0015021 71.03321,481.22 2 0.05 0.00 0.00202655 8.5137704 2.08354195 35.13358,315.46 0.5 0.01 0.00 0.00012666 0.42568852 0.31253129 35.13
1,912,325.81 71.9413599 106.156463 233.553,352,029.41 985.92
350,000.00 0.00
![Page 14: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/14.jpg)
784,484.43 61.53107,606.84 25.32583,784.25 8 0.20 0.04 0.03242473 9.0813551 33.3366713 255.00
1,014,244.09 6 0.15 0.02 0.01823891 20.433049 33.7533797 195.08943,398.35 4 0.10 0.01 0.00810618 18.1627102 21.6688363 109.71826,723.50 3 0.08 0.01 0.00455973 15.3247867 15.0015021 71.03286,951.56 8.44185,831.05 10,931.5695,419.98 3,742.0771,754.89 2,345.0064,965.97 955.4168,064.64 482.40
184,274.58 6,218,712.09 21.68567,588.53 621,871.21 10,811.21
12,079,244.53 634,081.08
245,065.63 5,000.000.00 7,500.00
61,266.41 2,500.0068,596.17 2,750.0069,045.17 2,768.0088,975.47 3,567.0086,206.68 3,456.0058,493.83 2,345.0086,206.68 3,456.00
113,919.53 4,567.0046,770.12 1,875.0051,447.13 2,062.5051,783.87 2,076.0066,731.60 2,675.2562,360.16 2,500.0014,143.28 567.0017,679.10 708.7522,098.88 885.9427,623.60 1,107.42
873,042.19 35,000.006,236.02 250.006,984.34 280.007,822.46 313.608,761.15 351.233,118.01 125.003,367.45 135.00
![Page 15: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/15.jpg)
784,484.43 61.53107,606.84 25.32583,784.25 8 0.20 0.04 0.03242473 9.0813551 33.3366713 255.00
1,014,244.09 6 0.15 0.02 0.01823891 20.433049 33.7533797 195.08943,398.35 4 0.10 0.01 0.00810618 18.1627102 21.6688363 109.71826,723.50 3 0.08 0.01 0.00455973 15.3247867 15.0015021 71.0363,432.75 2,543.0030,780.97 1,234.0036,318.56 1,456.00
2,278,277.19 119,594.60119,594.60
9,193,780.000.00 8,000,000.000.00 -1,193,780.000.00 -1,074,185.390.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
![Page 16: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/16.jpg)
784,484.43 61.53107,606.84 25.32583,784.25 8 0.20 0.04 0.03242473 9.0813551 33.3366713 255.00
1,014,244.09 6 0.15 0.02 0.01823891 20.433049 33.7533797 195.08943,398.35 4 0.10 0.01 0.00810618 18.1627102 21.6688363 109.71826,723.50 3 0.08 0.01 0.00455973 15.3247867 15.0015021 71.03
0.000.00
![Page 17: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/17.jpg)
784,484.43 61.53107,606.84 25.32583,784.25 8 0.20 0.04 0.03242473 9.0813551 33.3366713 255.00
1,014,244.09 6 0.15 0.02 0.01823891 20.433049 33.7533797 195.08943,398.35 4 0.10 0.01 0.00810618 18.1627102 21.6688363 109.71826,723.50 3 0.08 0.01 0.00455973 15.3247867 15.0015021 71.03
REVITALIZACION URBANA DE COMAYAGUELA
![Page 18: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/18.jpg)
784,484.43 61.53107,606.84 25.32583,784.25 8 0.20 0.04 0.03242473 9.0813551 33.3366713 255.00
1,014,244.09 6 0.15 0.02 0.01823891 20.433049 33.7533797 195.08943,398.35 4 0.10 0.01 0.00810618 18.1627102 21.6688363 109.71826,723.50 3 0.08 0.01 0.00455973 15.3247867 15.0015021 71.03
VALOR
LPS
47,441,443.4718,022,129.0355,290,433.5137,751,704.0112,079,244.53
2,278,277.192,847,846.49
###332,763.66511,944.09
343.22528.04492.27757.34
477.93735.28685.47
1,054.58
667.571,027.03
957.461,473.02
![Page 19: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/19.jpg)
784,484.43 61.53107,606.84 25.32583,784.25 8 0.20 0.04 0.03242473 9.0813551 33.3366713 255.00
1,014,244.09 6 0.15 0.02 0.01823891 20.433049 33.7533797 195.08943,398.35 4 0.10 0.01 0.00810618 18.1627102 21.6688363 109.71826,723.50 3 0.08 0.01 0.00455973 15.3247867 15.0015021 71.03
1,488.72 496.24 5002,290.34 763.45 8002,135.21 711.74 7503,284.94 1,094.98 1100
![Page 20: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/20.jpg)
784,484.43 61.53107,606.84 25.32583,784.25 8 0.20 0.04 0.03242473 9.0813551 33.3366713 255.00
1,014,244.09 6 0.15 0.02 0.01823891 20.433049 33.7533797 195.08943,398.35 4 0.10 0.01 0.00810618 18.1627102 21.6688363 109.71826,723.50 3 0.08 0.01 0.00455973 15.3247867 15.0015021 71.03
0.00 4.54
0.00 10.35
0.00 30.76
0.00 18.93
0.00 21.68
0.00
55,125,000.00 35.00
123,322,500.00 58.00
229,740.00 16.41
52,500,000.00 600.00
196,875.00 125.00
258,426.00 61.53
26,586.00 25.32
![Page 21: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/21.jpg)
784,484.43 61.53107,606.84 25.32583,784.25 8 0.20 0.04 0.03242473 9.0813551 33.3366713 255.00
1,014,244.09 6 0.15 0.02 0.01823891 20.433049 33.7533797 195.08943,398.35 4 0.10 0.01 0.00810618 18.1627102 21.6688363 109.71826,723.50 3 0.08 0.01 0.00455973 15.3247867 15.0015021 71.03
877,800.00 1,254.00
341,390.00 195.08
191,992.50 109.71
572,222.00 8 0.20 0.04 0.03242473 12.9698903 0 233.56
500,000.00 6 0.15 0.02 0.01823891 18.2389083 0 25,000.00
1,750,000.00 4 0.10 0.01 0.00810618 8.10618147 0 250,000.00
1,314,227.25 39.3149801 750,987.00
35,448.00 8.44
92,194.20 21.68
215,950.00 1,234.00
35,000.00 20,000.00
26,250.00 15,000.00
237,611,600.95 12,473,049.92
0.000.00 165.00
0.00 35,255.00
0.00 2,525.00
0.00 42,356.00
0.00
![Page 22: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/22.jpg)
784,484.43 61.53107,606.84 25.32583,784.25 8 0.20 0.04 0.03242473 9.0813551 33.3366713 255.00
1,014,244.09 6 0.15 0.02 0.01823891 20.433049 33.7533797 195.08943,398.35 4 0.10 0.01 0.00810618 18.1627102 21.6688363 109.71826,723.50 3 0.08 0.01 0.00455973 15.3247867 15.0015021 71.03
55,125,000.00 35.00
0.00 58.00
229,740.00 16.41
52,500,000.00 600.00
196,875.00 125.00
108,051,615.00 5,672,000.79
![Page 23: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/23.jpg)
1.752010
7.94543.7553.83
33.127548.125
28.7175
201.2547.285
262.5
7.94518.1125
2126.2553.83
33.127537.94
28.7175519.8025
47.285
6.65137.83
62.86324.733062.52187.5
![Page 24: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/24.jpg)
1487.51137.5
962.5494.2525
143.67511253.2525
1258.25953.4175
17.7885.085
4033.66251224.685
4.8825220.562.86
408.7125386.3825
521.616375704.18210625
6125013807.5
9067.397527436.5
37.9477.8225
107.677544.31
446.25341.39
191.9925124.3025
61.477561.4775
408.71251725.36
0
![Page 25: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/25.jpg)
107.677544.31
446.25341.39
191.9925124.3025
14.7719130.23
6548.62254103.75
1671.9675844.237.94
18919.6175
8750 Postes C-30'13125 Postes C-35'
4375 Estructuras primarias A-I-24812.5 Estructuras primarias A-I-4
4844 Estructuras primarias A-II-16242.25 Estructuras primarias A-II-4
6048 Estructuras primarias A-III-14103.75 Estructuras primarias A-III-2
6048 Estructuras primarias A-III-57992.25 Estructuras primarias D-III-13281.25 Estructuras secundarias B-1
3609.375 Estructuras secundarias S-III-13633 Estructuras secundarias S-III-2
4681.6875 Estructuras secundarias S-III-64375 Luminarias Lum-S-100 W
992.25 Retenidas E-I-11240.3125 Retenidas E-I-3
1550.390625 Retenidas E-I-41937.98828125 Retenidas E-I-5
61250 Transformadores (13.8/7.968 KV- 120/240 V) 37.5 KVA437.5 Conductor primario 1/0 ACSR - 1 fase
490 Conductor primario 1/0 ACSR - 2 fase548.8 Conductor primario 1/0 ACSR - 3 fase
614.656 Conductor secundario 3/0 WP -2 fase218.75 Conductor secundario hilo piloto 2 WP236.25 Conductor meutro 1/0 ACSR
![Page 26: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/26.jpg)
107.677544.31
446.25341.39
191.9925124.3025
4450.25 Recuperación poste y herraje2159.5 Recuperación cable
2548 Despeje de línea ENEE0
![Page 27: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/27.jpg)
107.677544.31
446.25341.39
191.9925124.3025
000
![Page 28: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/28.jpg)
107.677544.31
446.25341.39
191.9925124.3025
7.94518.1125
53.8333.1275
37.94
61.25101.5
28.71751050
218.75107.6775
44.31
![Page 29: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/29.jpg)
107.677544.31
446.25341.39
191.9925124.3025
2194.5341.39
191.9925408.7343750
4375001314227.25
14.7737.94
2159.53500026250
288.7561696.25
4418.7574123
![Page 30: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/30.jpg)
107.677544.31
446.25341.39
191.9925124.3025
61.25101.5
28.71751050
218.75
![Page 31: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/31.jpg)
REVITALIZACION URBANA DE COMAYAGUELA
PRECIO CANTIDAD CANTIDAD
No. ACTIVIDAD UNID. UNITARIO AVENIDAS 1 A 8 CALLES 1 A 12
1.00 CALLES VEHICULARES
1.01 Trazo M2 7.95 134,436.00
1.02 Demolicion carpeta rodaje M3 43.75 104,187.90
1.03 Corte M3 53.83 268,770.65
1.04 Relleno compactado M3 33.13 134,385.32
1.05 Botado de material de demolicion M3 48.13 503,494.04
1.06 Conf. de sub-rasante M2 28.72 104,187.90
1.07 Carpeta concreto Hidraulico M3 1,000.00 15,628.19
1.08 Sub-Base 0.15 M M3 201.25 20,837.58
1.09 Conformacion de aceras y area verde M2 47.29 33,609.00
1.10 Fundicion de Aceras M2 262.50 33,609.00
Total Calles vehiculares
2.00 LOTES Y PLANTELES
2.01 Trazo M2 7.95 10,000.00
2.02 Limpieza de areas verdes e impermeables M3 18.11 1,000.00
2.03 Restauraciones de aceras M2 21.00 1,000.00
2.04 Restauraciones de areas verdes M3 26.25 5,000.00
2.05 Corte M3 53.83 499,145.49
2.06 Relleno compactado M3 33.13 249,572.74
2.05 Botado de material de limpieza M3 37.94 675,196.41
2.06 Conf. de areas verdes M2 28.72 5,000.00
2.07 Aceras esp. 0.10 M M3 519.80 100.00
2.08 Conformacion de aceras M2 47.29 1,000.00
Total Calles Peatonales
3 RED DE ALCANTARILLADO SANITARIO3.01 Replanteo Red Alcantarillado ML 6.65 11,203.00 8,225.003.02 Excavacion Mat. No Clasificado M3 137.83 23,526.30 17,272.503.03 Atierro Compactado. M3 62.86 20,165.40 14,805.003.04 Relleno con Material Selecto. M3 324.73 3,181.65 2,335.903.05 Recubrimiento de Concreto/acero Tuberia Co M3 3,062.503.06 Tuberia Rebloc 36" ML 2,187.503.07 Tuberia Rebloc 24" ML 1,487.503.08 Tuberia Rebloc 12" ML 1,137.503.09 Tuberia PVC RD-41 10" ML 962.50 3,921.05 2,878.753.10 Tuberia PVC RD-41 8" ML 494.25 7,281.95 5,346.253.11 Tuberia PVC RD-41 4" (acometidas) ML 143.67 6,721.80 4,935.003.12 Pozos de inspeccion sin caida UN 11,253.25 140 1033.13 Caja de registro sencilla UN 1,258.25 14 103.14 Acometidas UN 953.42 1,120.30 822.503.15 Prueba hidrostatica ML 17.78 17,924.80 13,160.003.16 Botado de Material Sobrante. M3 85.09 4,537.21 3,331.133.17 Suministro e Instalacion de Casquete Metali UN 4,033.66 70 513.18 Suministro e Instalacion de Casquete Concr UN 1,224.69 70 51
Total red alcantarillado sanitario
4.00 ALCANTARILLADO PLUVIAL4.01 Replanteo Red Alcantarillado Ml 4.88 11,203.00 8,225.004.02 Excavacion Mat. No Clasificado M3 220.50 23,526.30 17,272.50
![Page 32: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/32.jpg)
4.03 Atierro Compactado. M3 62.86 20,165.40 14,805.004.04 Relleno con Material Selecto. M3 408.71 3,360.90 2,467.504.05 Tuberia Rebloc 36" ML 386.38 1,120.30 822.504.06 Tuberia Rebloc 24" ML 521.62 2,800.75 2,056.254.07 Tuberia Rebloc 12" ML 704.18 7,281.95 5,346.254.08 Cajas Canales Cerrados Zona Mercados ML 61,250.00 160.00
4.09 Sumin. e Insta. Tub. CONC. 36" en cabezal ML 13,807.50 5.00 10.00
4.10 Cabezal de descarga para tuberia 36# UN 9,067.40 5.00 10.00
4.11 Demolicion de estribos y recosntruccion UN 27,436.50 1.00
4.12 Botado de Material Sobrante. M3 37.94 3361 2468
4.13 Prueba Hidrostatica. Ml 77.82 11203 8225
Total alcantarillado pluvial
5.00 RED DE DISTRIBUCION AGUA POTABLE ml 11203 8225
5.01 Excavacion no clasificada M3 107.68 4201 3084
5.02 Aterrado y compactado M3 44.31 1400 1028
5.03 Sumin. e Insta. tuberia PVC RD-26 8" Ml 446.25 280.08 1,028.13
5.04 Sumin. e Insta. tuberia PVC RD-26 6" Ml 341.39 1,120.30 1,850.63
5.05 Sumin. e Insta. tuberia PVC RD-26 4" Ml 191.99 2,240.60 2,673.13
5.06 Sumin. e Insta. tuberia PVC RD-26 3" Ml 124.30 3,360.90 3,290.00
5.07 Sumin. e Insta. tuberia PVC RD-26 2" Ml 61.48 4,201.13 1,028.13
5.08 Sumin. e Insta. tuberia PVC RD-26 1/2" Ml 61.48 3,360.90 2,467.50
5.09 Relleno de Material Selecto Un 408.71 2,728.81 1,950.09
5.10 Conexiones domiciliarias Un 1,725.36 1,120.30 822.50
5.11 Accesorios Gl 350,000.00 0.50 0.50
5.12 Prueba hidrostatica Ml 14.77 11,203.00 8,225.00
5.12 Suministro e instalalcioon de valvula 6' Un 19,130.23 6 4
5.13 Suministro e instalalcioon de valvula 4' Un 6,548.62 8 6
5.13 Suministro e instalalcioon de valvula 3' Un 4,103.75 10 7
5.14 Suministro e instalalcioon de valvula 2" Un 1,671.97 22 16
5.15 Caja de valvulas Un 844.20 46 34
5.16 Botado de Material Sobrante. M3 37.94 2,800.75 2,056.25
5.17 Hidrante Un 18,919.62 15.00 15.00
Total red de distribucion agua potable
6.00 Sistema Electrico
6.01 Postes C-30' Un 8,750.00 28 21
6.02 Postes C-35' Un 13,125.00
6.03 Estructuras primarias A-I-2 Un 4,375.00 14 10
6.04 Estructuras primarias A-I-4 Un 4,812.50 14 11
6.05 Estructuras primarias A-II-1 Un 4,844.00 14 11
6.06 Estructuras primarias A-II-4 Un 6,242.25 14 11
6.07 Estructuras primarias A-III-1 Un 6,048.00 14 11
6.08 Estructuras primarias A-III-2 Un 4,103.75 14 11
6.09 Estructuras primarias A-III-5 Un 6,048.00 14 11
6.10 Estructuras primarias D-III-1 Un 7,992.25 14 11
6.11 Estructuras secundarias B-1 Un 3,281.25 14 11
6.12 Estructuras secundarias S-III-1 GL 3,609.38 14 11
6.13 Estructuras secundarias S-III-2 GL 3,633.00 14 11
6.14 Estructuras secundarias S-III-6 GL 4,681.69 14 11
6.15 Luminarias Lum-S-100 W GL 4,375.00 14 11
6.16 Retenidas E-I-1 GL 992.25 14 11
6.17 Retenidas E-I-3 GL 1,240.31 14 11
6.18 Retenidas E-I-4 GL 1,550.39 14 11
6.19 Retenidas E-I-5 GL 1,937.99 14 11
6.20 Transformadores (13.8/7.968 KV- 120/240 V GL 61,250.00 14 11
6.21 Conductor primario 1/0 ACSR - 1 fase ML 437.50 14 11
6.22 Conductor primario 1/0 ACSR - 2 fase ML 490.00 14 11
![Page 33: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/33.jpg)
6.23 Conductor primario 1/0 ACSR - 3 fase ML 548.80 14 11
6.24 Conductor secundario 3/0 WP -2 fase ML 614.66 14 11
6.25 Conductor secundario hilo piloto 2 WP ML 218.75 14 11
6.26 Conductor meutro 1/0 ACSR ML 236.25 14 11
6.27 Recuperación poste y herraje Un 4,450.25 14 11
6.28 Recuperación cable ML 2,159.50 14 11
6.29 Despeje de línea ENEE GL 2,548.00 14 11
Total sistema electrico
7.00 Sistema Telefonia y datos
7.01 Postes C-30' Un
7.02 Postes C-35' Un
7.03 Restauracion de Pozos Un
7.04 Reconstruccion de Pozos Un
7.05 Achicamiento en pozos Un
7.06 Reconecciones Estructuras primarias A-II-4 Un
7.07 Estructuras primarias A-III-1 Un
7.08 Estructuras primarias A-III-2 Un
7.09 Estructuras primarias A-III-5 Un
7.10 Estructuras primarias D-III-1 Un
7.11 Estructuras secundarias B-1 Un
7.12 Estructuras secundarias S-III-1 GL
7.13 Estructuras secundarias S-III-2 GL
7.14 Estructuras secundarias S-III-6 GL
7.15 Luminarias Lum-S-100 W GL
7.16 Retenidas E-I-1 GL
7.17 Retenidas E-I-3 GL
7.18 Retenidas E-I-4 GL
7.19 Retenidas E-I-5 GL
7.20 Transformadores (13.8/7.968 KV- 120/240 V GL
7.21 Conductor primario 1/0 ACSR - 1 fase ML
7.22 Conductor primario 1/0 ACSR - 2 fase ML
7.23 Conductor primario 1/0 ACSR - 3 fase ML
7.24 Conductor secundario 3/0 WP -2 fase ML
7.25 Conductor secundario hilo piloto 2 WP ML
7.26 Conductor meutro 1/0 ACSR ML
7.27 Recuperación poste y herraje Un
7.28 Recuperación cable ML
7.29 Despeje de línea ENEE GL
Total sistema electrico
8.00 Restauracion ecologica lecho rio Choluteca
8.01 Estabilizacion Berrinche Un
8.02 Obras de mitigacion en cauze Un
![Page 34: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/34.jpg)
9.00 AREA MUNICIPAL
Area municipal GL 100,000.00
Total area municipal
Total presupuesto de urbanizacion
![Page 35: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/35.jpg)
REVITALIZACION URBANA DE COMAYAGUELA
PRECIO CANTIDAD CANTIDAD
No. ACTIVIDAD UNID. UNITARIO AVENIDAS 1 A 8 CALLES 1 A 12
1.00 CALLES VEHICULARES2.00 LOTES Y PLANTELES
3 RED DE ALCANTARILLADO SANITARIO4.00 ALCANTARILLADO PLUVIAL5.00 RED DE DISTRIBUCION AGUA POTABLE6.00 Sistema Electrico7.00 Sistema Telefonia y datos
TOTALAREA PREDIAL M2AREA TOTAL M2PRECIO URB TOTAL LPS/M2 TOPOGRAFIA SEMIPLANAPRECIO URB PREDIAL LPS/M2 TOPOGRAFIA SEMIPLANAPRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA SEMIPLANAPRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA SEMIPLANASEMI PLANO ENTRE 5 Y 15%
![Page 36: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/36.jpg)
3.00 LOTES
3.01 Trazo M2 7.95
3.02 Desencape 15 cm material existente M3 18.11
3.03 Corte M3 53.83
3.04 Relleno compactado M3 33.13
3.05 Botado de material de limpieza abundado M3 37.94
Total Calles vehiculares
7.00 LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD
7.01 Terraceria de Taludes (Excavacion no clasif M3 61.25 900,000.00
7.02 Botado de Material Excavado M3 101.50 1,215,000.00
7.03 Conformacion de planteles M2 28.72 8,000.00
7.04 Muro de estabilizacion en lecho rio M3 1,050.00 50,000.00
7.05 Canales de alivio para saturacion nivel freat Ml 218.75 900.00
7.06 Excavacion no clasificada M3 107.68 2,400.00
7.07 Aterrado y compactado M3 44.31 600.00
7.08 Sumin. e Insta. tuberia PVC RD-26 8" Ml 2,194.50 400.00
7.09 Sumin. e Insta. tuberia PVC RD-26 6" Ml 341.39 1,000.00
7.10 Sumin. e Insta. tuberia PVC RD-26 4" Ml 191.99 1,000.00
7.11 Relleno de Material Selecto Un 408.73 1,400.00
7.12 Accesorios Gl 500,000.00 1.00
7.13 Pozo de produccion de agua potable Gl 437,500.00 4.00
7.14 Cisterna 100,000 gal Gl 1,314,227.25 1.00
7.15 Prueba hidrostatica Ml 14.77 2,400.00
7.16 Botado de Material Sobrante. M3 37.94 2,430.00
7.17 Cerco permetral bloque y malla ciclon metal GL 2,159.50 100.00
7.18 Bodega Gl 35,000.00 1.00
7.19 Caseta vigilancia Gl 26,250.00 1.00
Total linea de distribucion agua potable
8.00 POZOS DE OXIDACION planta tratamiento
8.01 Sumin. e Insta. tuberia PVC RD-50 6" ML 288.75
8.02 Tanques septicos Un 61,696.25
8.03 Implementacion de secado de lodos Un 4,418.75
8.04 Bodegas , casetas y cerco perimetral Un 74,123.00
Total linea de distribucion agua potable
![Page 37: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/37.jpg)
7.00 LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD
7.01 Terraceria de Taludes (Excavacion no clasif M3 61.25 900,000.00
7.02 Botado de Material Excavado M3 101.50
7.03 Conformacion de planteles M2 28.72 8,000.00
7.04 Muro de estabilizacion en lecho rio M3 1,050.00 50,000.00
7.05 Canales de alivio para saturacion nivel freat Ml 218.75 900.00
Total linea de distribucion agua potable
![Page 38: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/38.jpg)
REVITALIZACION URBANA DE COMAYAGUELA
CANTIDAD CANTIDAD CANTIDAD VALOR
ABASTO AP BERRINCHECOLECTOR AN TOTAL Lps.
134,436.00 1,068,094.02
104,187.90 4,558,220.63
268,770.65 14,467,923.94
134,385.32 4,451,849.81
503,494.04 24,230,650.62
104,187.90 2,992,016.02
15,628.19 15,628,185.00
20,837.58 4,193,562.98
33,609.00 1,589,201.57
33,609.00 8,822,362.50
73,179,704.57 3,841,454.31
10,000.00 79,450.00
1,000.00 18,112.50
1,000.00 21,000.00
5,000.00 131,250.00
499,145.49 26,869,001.61
249,572.74 8,267,721.07
675,196.41 25,616,951.74
5,000.00 143,587.50
100.00 51,980.25
1,000.00 47,285.00
61,246,339.67 3,215,030.95
4,000.00 23,428.00 155,796.206,000.00 46,798.80 6,450,278.602,000.00 36,970.40 2,323,959.34
5,517.55 1,791,714.665,453.92 5,453.92 16,702,617.94 36 0.911,000.00 1,000.00 2,187,500.00 24 0.611,000.00 1,000.00 1,487,500.00 12 0.301,000.00 1,000.00 1,137,500.00 10 0.251,000.00 7,799.80 7,507,307.50 0.00
12,628.20 6,241,519.4211,656.80 1,674,790.74
50 292.85 3,295,514.9924.29 30,556.60
1,942.80 1,852,299.5231,084.80 552,687.74
5,400.00 13,268.34 1,128,936.7125 146.43 590,629.0325 146.43 179,324.50
55,290,433.51 2,902,384.96
19,428.00 94,857.2140,798.80 8,996,135.40
![Page 39: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/39.jpg)
34,970.40 2,198,239.345,828.40 2,382,139.931,942.80 750,663.924,857.00 2,533,490.73
12,628.20 8,892,552.47160.00 9,800,000.00
15.00 207,112.50
15.00 136,010.96
1.00 27,436.50
5,828.40 221,129.50
19,428.00 1,511,935.53
37,751,704.01 1,981,716.75
1
7,285.50 784,484.43
2,428.50 107,606.84
1,308.20 583,784.25 8 0.20
2,970.93 1,014,244.09 6 0.15
4,913.73 943,398.35 4 0.10
6,650.90 826,723.50 3 0.08
5,229.25 321,481.22 2 0.05
5,828.40 358,315.46 0.5 0.01
4,678.90 1,912,325.81
1,942.80 3,352,029.41
1.00 350,000.00
19,428.00 286,951.56
9.71 185,831.05
14.57 95,419.98
17.49 71,754.89
38.86 64,965.97
80.63 68,064.64
4,857.00 184,274.58 6,218,712.09
30.00 567,588.53 621,871.21
12,079,244.53 634,081.08
48.57 245,065.63
0.00 0.00
24 61,266.41
25 68,596.17
25 69,045.17
25 88,975.47
25 86,206.68
25 58,493.83
25 86,206.68
25 113,919.53
25 46,770.12
25 51,447.13
25 51,783.87
25 66,731.60
25 62,360.16
25 14,143.28
25 17,679.10
25 22,098.88
25 27,623.60
25 873,042.19
25 6,236.02
25 6,984.34
![Page 40: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/40.jpg)
25 7,822.46
25 8,761.15
25 3,118.01
25 3,367.45
25 63,432.75
25 30,780.97
25 36,318.56
2,278,277.19 119,594.60119,594.60
12,813,857.250.00 0.00 8,000,000.000.00 0.00 -4,813,857.250.00 0.00 -4,694,262.650.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00
0.00 0.00
0.00 0.00
![Page 41: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/41.jpg)
![Page 42: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/42.jpg)
REVITALIZACION URBANA DE COMAYAGUELA
CANTIDAD CANTIDAD CANTIDAD VALOR
ABASTO AP BERRINCHECOLECTOR AN TOTAL LPS
73179704.5761,246,339.6755,290,433.5137,751,704.0112,079,244.53
2,278,277.192,847,846.49
###332763.6585
511944.09477.93735.28685.47
1,054.58
![Page 43: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/43.jpg)
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00
LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD
900,000.00 55,125,000.00
1,215,000.00 123,322,500.00
8,000.00 229,740.00
50,000.00 52,500,000.00
900.00 196,875.00
2,400.00 258,426.00
600.00 26,586.00
400.00 877,800.00
1,000.00 341,390.00
1,000.00 191,992.50
1,400.00 572,222.00 8 0.20
1.00 500,000.00 6 0.15
4.00 1,750,000.00 4 0.10
1.00 1,314,227.25
2,400.00 35,448.00
2,430.00 92,194.20
100.00 215,950.00
1.00 35,000.00
1.00 26,250.00
237,611,600.95 12,473,049.92
0.000.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00
![Page 44: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/44.jpg)
LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD
900,000.00 55,125,000.00
0.00 0.00
8,000.00 229,740.00
50,000.00 52,500,000.00
900.00 196,875.00
108,051,615.00 5,672,000.79
![Page 45: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/45.jpg)
2005
4.54
25.00
30.76
18.93
27.50
16.41
115.00
27.02
150.00
4.54
10.35
12.00
15.00
30.76
18.93
21.68
16.41
297.03
27.02
3.8078.7635.92
185.560.84 0.6566007 656.600699 1.91 3.66 3,008.33 1,750.000.37 0.29182253 291.822533 1.36 1.85 1,556.69 1,250.000.09 0.07295563 72.9556332 0.80 0.65 574.75 850.000.06 0.05066363 50.6636342 0.60 0.36 314.15 650.000.00 0 0 5,453.92 550.00
282.4382.10
6,430.43719.00544.8110.1648.62
2,304.95699.82
2.79126.00
![Page 46: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/46.jpg)
35.92233.55220.79298.07402.39
35,000.00
7,890.00
5,181.37
15,678.00
21.68
44.47
61.53
25.32
0.04 0.03242473 9.0813551 33.3366713 255.00
0.02 0.01823891 20.433049 33.7533797 195.08
0.01 0.00810618 18.1627102 21.6688363 109.71
0.01 0.00455973 15.3247867 15.0015021 71.03
0.00 0.00202655 8.5137704 2.08354195 35.13
0.00 0.00012666 0.42568852 0.31253129 35.13
71.9413599 106.156463 233.55
985.92
0.00
8.44
10,931.56
3,742.07
2,345.00
955.41
482.40
21.68
10,811.21
5,000.00
7,500.00
2,500.00
2,750.00
2,768.00
3,567.00
3,456.00
2,345.00
3,456.00
4,567.00
1,875.00
2,062.50
2,076.00
2,675.25
2,500.00
567.00
708.75
885.94
1,107.42
35,000.00
250.00
280.00
![Page 47: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/47.jpg)
313.60
351.23
125.00
135.00
2,543.00
1,234.00
1,456.00
![Page 48: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/48.jpg)
![Page 49: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/49.jpg)
4.54
10.35
30.76
18.93
21.68
35.00
58.00
16.41
600.00
125.00
61.53
25.32
1,254.00
195.08
109.71
0.04 0.03242473 12.9698903 0 233.56
0.02 0.01823891 18.2389083 0 25,000.00
0.01 0.00810618 8.10618147 0 250,000.00
39.3149801 750,987.00
8.44
21.68
1,234.00
20,000.00
15,000.00
165.00
35,255.00
2,525.00
42,356.00
![Page 50: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/50.jpg)
35.00
58.00
16.41
600.00
125.00
![Page 51: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/51.jpg)
1.752010
7.94543.7553.83
33.127548.125
28.7175
201.2547.285
262.5
7.94518.1125
2126.2553.83
33.127537.94
28.7175519.8025
47.285
6.65137.83
62.86324.733062.52187.51487.51137.5
962.5494.2525
143.67511253.2525
1258.25953.4175
17.7885.085
4033.66251224.685
4.8825220.5
![Page 52: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/52.jpg)
62.86408.7125386.3825
521.616375704.18210625
6125013807.5
9067.397527436.5
37.9477.8225
107.6775
44.31
446.25341.39
191.9925124.3025
61.477561.4775
408.71251725.36
014.77
19130.236548.6225
4103.751671.9675
844.237.94
18919.6175
8750 Postes C-30'
13125 Postes C-35'
4375 Estructuras primarias A-I-2
4812.5 Estructuras primarias A-I-4
4844 Estructuras primarias A-II-1
6242.25 Estructuras primarias A-II-4
6048 Estructuras primarias A-III-1
4103.75 Estructuras primarias A-III-2
6048 Estructuras primarias A-III-5
7992.25 Estructuras primarias D-III-1
3281.25 Estructuras secundarias B-1
3609.375 Estructuras secundarias S-III-1
3633 Estructuras secundarias S-III-2
4681.6875 Estructuras secundarias S-III-6
4375 Luminarias Lum-S-100 W
992.25 Retenidas E-I-1
1240.3125 Retenidas E-I-3
1550.390625 Retenidas E-I-4
1937.98828125 Retenidas E-I-5
61250 Transformadores (13.8/7.968 KV- 120/240 V) 37.5 KVA
437.5 Conductor primario 1/0 ACSR - 1 fase
490 Conductor primario 1/0 ACSR - 2 fase
![Page 53: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/53.jpg)
548.8 Conductor primario 1/0 ACSR - 3 fase
614.656 Conductor secundario 3/0 WP -2 fase
218.75 Conductor secundario hilo piloto 2 WP
236.25 Conductor meutro 1/0 ACSR
4450.25 Recuperación poste y herraje
2159.5 Recuperación cable
2548 Despeje de línea ENEE
0
![Page 54: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/54.jpg)
000
![Page 55: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/55.jpg)
7.94518.1125
53.8333.1275
37.94
61.25101.5
28.71751050
218.75107.6775
44.312194.5341.39
191.9925408.7343750
4375001314227.25
14.7737.94
2159.53500026250
288.7561696.25
4418.7574123
![Page 56: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/56.jpg)
61.25101.5
28.71751050
218.75
![Page 57: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/57.jpg)
![Page 58: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/58.jpg)
![Page 59: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/59.jpg)
REVITALIZACION URBANA DE COMAYAGUELA
PRECIO CANTIDAD CANTIDAD
No. ACTIVIDAD UNID. UNITARIO AVENIDAS 1 A 8 CALLES 1 A 12
1.00 CALLES VEHICULARES
1.01 Trazo M2 7.95 134,436.00
1.02 Demolicion carpeta rodaje M3 43.75 104,187.90
1.03 Corte M3 53.83 537,541.29
1.04 Relleno compactado M3 33.13 268,770.65
1.05 Botado de material de demolicion M3 48.13 866,334.41
1.06 Conf. de sub-rasante M2 28.72 104,187.90
1.07 Carpeta concreto Hidraulico M3 1,000.00 15,628.19
1.08 Sub-Base 0.15 M M3 201.25 20,837.58
1.09 Conformacion de aceras y area verde M2 47.29 33,609.00
1.10 Fundicion de Aceras M2 262.50 33,609.00
Total Calles vehiculares
2.00 LOTES Y PLANTELES
2.01 Trazo M2 7.95 10,000.00
2.02 Limpieza de areas verdes e impermeables M3 18.11 1,000.00
2.03 Restauraciones de aceras M2 21.00 1,000.00
2.04 Restauraciones de areas verdes M3 26.25 5,000.00
2.05 Corte M3 53.83 998,290.98
2.06 Relleno compactado M3 33.13 499,145.49
2.05 Botado de material de limpieza M3 37.94 1,349,042.82
2.06 Conf. de areas verdes M2 28.72 5,000.00
2.07 Aceras esp. 0.10 M M3 519.80 100.00
2.08 Conformacion de aceras M2 47.29 1,000.00
Total Calles Peatonales
3 RED DE ALCANTARILLADO SANITARIO3.01 Replanteo Red Alcantarillado ML 6.65 11,203.00 8,225.003.02 Excavacion Mat. No Clasificado M3 137.83 23,526.30 17,272.503.03 Atierro Compactado. M3 62.86 20,165.40 14,805.003.04 Relleno con Material Selecto. M3 324.73 3,181.65 2,335.903.05 Recubrimiento de Concreto/acero Tuberia Co M3 3,062.503.06 Tuberia Rebloc 36" ML 2,187.503.07 Tuberia Rebloc 24" ML 1,487.503.08 Tuberia Rebloc 12" ML 1,137.503.09 Tuberia PVC RD-41 10" ML 962.50 3,921.05 2,878.753.10 Tuberia PVC RD-41 8" ML 494.25 7,281.95 5,346.253.11 Tuberia PVC RD-41 4" (acometidas) ML 143.67 6,721.80 4,935.003.12 Pozos de inspeccion sin caida UN 11,253.25 140 1033.13 Caja de registro sencilla UN 1,258.25 14 103.14 Acometidas UN 953.42 1,120.30 822.503.15 Prueba hidrostatica ML 17.78 17,924.80 13,160.003.16 Botado de Material Sobrante. M3 85.09 4,537.21 3,331.133.17 Suministro e Instalacion de Casquete Metali UN 4,033.66 70 513.18 Suministro e Instalacion de Casquete Concr UN 1,224.69 70 51
Total red alcantarillado sanitario
4.00 ALCANTARILLADO PLUVIAL4.01 Replanteo Red Alcantarillado Ml 4.88 11,203.00 8,225.004.02 Excavacion Mat. No Clasificado M3 220.50 23,526.30 17,272.50
![Page 60: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/60.jpg)
4.03 Atierro Compactado. M3 62.86 20,165.40 14,805.004.04 Relleno con Material Selecto. M3 408.71 3,360.90 2,467.504.05 Tuberia Rebloc 36" ML 386.38 1,120.30 822.504.06 Tuberia Rebloc 24" ML 521.62 2,800.75 2,056.254.07 Tuberia Rebloc 12" ML 704.18 7,281.95 5,346.254.08 Cajas Canales Cerrados Zona Mercados ML 61,250.00 160.00
4.09 Sumin. e Insta. Tub. CONC. 36" en cabezal ML 13,807.50 5.00 10.00
4.10 Cabezal de descarga para tuberia 36# UN 9,067.40 5.00 10.00
4.11 Demolicion de estribos y recosntruccion UN 27,436.50 1.00
4.12 Botado de Material Sobrante. M3 37.94 3361 2468
4.13 Prueba Hidrostatica. Ml 77.82 11203 8225
Total alcantarillado pluvial
5.00 RED DE DISTRIBUCION AGUA POTABLE ml 11203 8225
5.01 Excavacion no clasificada M3 107.68 4201 3084
5.02 Aterrado y compactado M3 44.31 1400 1028
5.03 Sumin. e Insta. tuberia PVC RD-26 8" Ml 446.25 280.08 1,028.13
5.04 Sumin. e Insta. tuberia PVC RD-26 6" Ml 341.39 1,120.30 1,850.63
5.05 Sumin. e Insta. tuberia PVC RD-26 4" Ml 191.99 2,240.60 2,673.13
5.06 Sumin. e Insta. tuberia PVC RD-26 3" Ml 124.30 3,360.90 3,290.00
5.07 Sumin. e Insta. tuberia PVC RD-26 2" Ml 61.48 4,201.13 1,028.13
5.08 Sumin. e Insta. tuberia PVC RD-26 1/2" Ml 61.48 3,360.90 2,467.50
5.09 Relleno de Material Selecto Un 408.71 2,728.81 1,950.09
5.10 Conexiones domiciliarias Un 1,725.36 1,120.30 822.50
5.11 Accesorios Gl 350,000.00 0.50 0.50
5.12 Prueba hidrostatica Ml 14.77 11,203.00 8,225.00
5.12 Suministro e instalalcioon de valvula 6' Un 19,130.23 6 4
5.13 Suministro e instalalcioon de valvula 4' Un 6,548.62 8 6
5.13 Suministro e instalalcioon de valvula 3' Un 4,103.75 10 7
5.14 Suministro e instalalcioon de valvula 2" Un 1,671.97 22 16
5.15 Caja de valvulas Un 844.20 46 34
5.16 Botado de Material Sobrante. M3 37.94 2,800.75 2,056.25
5.17 Hidrante Un 18,919.62 15.00 15.00
Total red de distribucion agua potable
6.00 Sistema Electrico
6.01 Postes C-30' Un 8,750.00 28 21
6.02 Postes C-35' Un 13,125.00
6.03 Estructuras primarias A-I-2 Un 4,375.00 14 10
6.04 Estructuras primarias A-I-4 Un 4,812.50 14 11
6.05 Estructuras primarias A-II-1 Un 4,844.00 14 11
6.06 Estructuras primarias A-II-4 Un 6,242.25 14 11
6.07 Estructuras primarias A-III-1 Un 6,048.00 14 11
6.08 Estructuras primarias A-III-2 Un 4,103.75 14 11
6.09 Estructuras primarias A-III-5 Un 6,048.00 14 11
6.10 Estructuras primarias D-III-1 Un 7,992.25 14 11
6.11 Estructuras secundarias B-1 Un 3,281.25 14 11
6.12 Estructuras secundarias S-III-1 GL 3,609.38 14 11
6.13 Estructuras secundarias S-III-2 GL 3,633.00 14 11
6.14 Estructuras secundarias S-III-6 GL 4,681.69 14 11
6.15 Luminarias Lum-S-100 W GL 4,375.00 14 11
6.16 Retenidas E-I-1 GL 992.25 14 11
6.17 Retenidas E-I-3 GL 1,240.31 14 11
6.18 Retenidas E-I-4 GL 1,550.39 14 11
6.19 Retenidas E-I-5 GL 1,937.99 14 11
6.20 Transformadores (13.8/7.968 KV- 120/240 V GL 61,250.00 14 11
6.21 Conductor primario 1/0 ACSR - 1 fase ML 437.50 14 11
6.22 Conductor primario 1/0 ACSR - 2 fase ML 490.00 14 11
![Page 61: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/61.jpg)
6.23 Conductor primario 1/0 ACSR - 3 fase ML 548.80 14 11
6.24 Conductor secundario 3/0 WP -2 fase ML 614.66 14 11
6.25 Conductor secundario hilo piloto 2 WP ML 218.75 14 11
6.26 Conductor meutro 1/0 ACSR ML 236.25 14 11
6.27 Recuperación poste y herraje Un 4,450.25 14 11
6.28 Recuperación cable ML 2,159.50 14 11
6.29 Despeje de línea ENEE GL 2,548.00 14 11
Total sistema electrico
7.00 Sistema Telefonia y datos
7.01 Postes C-30' Un
7.02 Postes C-35' Un
7.03 Restauracion de Pozos Un
7.04 Reconstruccion de Pozos Un
7.05 Achicamiento en pozos Un
7.06 Reconecciones Estructuras primarias A-II-4 Un
7.07 Estructuras primarias A-III-1 Un
7.08 Estructuras primarias A-III-2 Un
7.09 Estructuras primarias A-III-5 Un
7.10 Estructuras primarias D-III-1 Un
7.11 Estructuras secundarias B-1 Un
7.12 Estructuras secundarias S-III-1 GL
7.13 Estructuras secundarias S-III-2 GL
7.14 Estructuras secundarias S-III-6 GL
7.15 Luminarias Lum-S-100 W GL
7.16 Retenidas E-I-1 GL
7.17 Retenidas E-I-3 GL
7.18 Retenidas E-I-4 GL
7.19 Retenidas E-I-5 GL
7.20 Transformadores (13.8/7.968 KV- 120/240 V GL
7.21 Conductor primario 1/0 ACSR - 1 fase ML
7.22 Conductor primario 1/0 ACSR - 2 fase ML
7.23 Conductor primario 1/0 ACSR - 3 fase ML
7.24 Conductor secundario 3/0 WP -2 fase ML
7.25 Conductor secundario hilo piloto 2 WP ML
7.26 Conductor meutro 1/0 ACSR ML
7.27 Recuperación poste y herraje Un
7.28 Recuperación cable ML
7.29 Despeje de línea ENEE GL
Total sistema electrico
8.00 Restauracion ecologica lecho rio Choluteca
8.01 Estabilizacion Berrinche Un
8.02 Obras de mitigacion en cauze Un
![Page 62: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/62.jpg)
9.00 AREA MUNICIPAL
Area municipal GL 100,000.00
Total area municipal
Total presupuesto de urbanizacion
![Page 63: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/63.jpg)
REVITALIZACION URBANA DE COMAYAGUELA
PRECIO CANTIDAD CANTIDAD
No. ACTIVIDAD UNID. UNITARIO AVENIDAS 1 A 8 CALLES 1 A 12
1.00 CALLES VEHICULARES2.00 LOTES Y PLANTELES
3 RED DE ALCANTARILLADO SANITARIO4.00 ALCANTARILLADO PLUVIAL5.00 RED DE DISTRIBUCION AGUA POTABLE6.00 Sistema Electrico7.00 Sistema Telefonia y datos
TOTALAREA PREDIAL M2AREA TOTAL M2PRECIO URB TOTAL LPS/M2 TOPOGRAFIA TERRENO INCLINADOPRECIO URB PREDIAL LPS/M2 TOPOGRAFIA TERRENO INCLINADOPRECIO URB TOTAL LPS/VRS2 TOPOGRAFIA TERRENO INCLINADOPRECIO URB PREDIAL LPS/VRS2 TOPOGRAFIA TERRENO INCLINADOINCLINADO HASTA PENDIENTES DE 30%
![Page 64: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/64.jpg)
3.00 LOTES
3.01 Trazo M2 7.95
3.02 Desencape 15 cm material existente M3 18.11
3.03 Corte M3 53.83
3.04 Relleno compactado M3 33.13
3.05 Botado de material de limpieza abundado M3 37.94
Total Calles vehiculares
7.00 LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD
7.01 Terraceria de Taludes (Excavacion no clasif M3 61.25 900,000.00
7.02 Botado de Material Excavado M3 101.50 1,215,000.00
7.03 Conformacion de planteles M2 28.72 8,000.00
7.04 Muro de estabilizacion en lecho rio M3 1,050.00 50,000.00
7.05 Canales de alivio para saturacion nivel freat Ml 218.75 900.00
7.06 Excavacion no clasificada M3 107.68 2,400.00
7.07 Aterrado y compactado M3 44.31 600.00
7.08 Sumin. e Insta. tuberia PVC RD-26 8" Ml 2,194.50 400.00
7.09 Sumin. e Insta. tuberia PVC RD-26 6" Ml 341.39 1,000.00
7.10 Sumin. e Insta. tuberia PVC RD-26 4" Ml 191.99 1,000.00
7.11 Relleno de Material Selecto Un 408.73 1,400.00
7.12 Accesorios Gl 500,000.00 1.00
7.13 Pozo de produccion de agua potable Gl 437,500.00 4.00
7.14 Cisterna 100,000 gal Gl 1,314,227.25 1.00
7.15 Prueba hidrostatica Ml 14.77 2,400.00
7.16 Botado de Material Sobrante. M3 37.94 2,430.00
7.17 Cerco permetral bloque y malla ciclon metal GL 2,159.50 100.00
7.18 Bodega Gl 35,000.00 1.00
7.19 Caseta vigilancia Gl 26,250.00 1.00
Total linea de distribucion agua potable
8.00 POZOS DE OXIDACION planta tratamiento
8.01 Sumin. e Insta. tuberia PVC RD-50 6" ML 288.75
8.02 Tanques septicos Un 61,696.25
8.03 Implementacion de secado de lodos Un 4,418.75
8.04 Bodegas , casetas y cerco perimetral Un 74,123.00
Total linea de distribucion agua potable
![Page 65: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/65.jpg)
7.00 LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD
7.01 Terraceria de Taludes (Excavacion no clasif M3 61.25 900,000.00
7.02 Botado de Material Excavado M3 101.50
7.03 Conformacion de planteles M2 28.72 8,000.00
7.04 Muro de estabilizacion en lecho rio M3 1,050.00 50,000.00
7.05 Canales de alivio para saturacion nivel freat Ml 218.75 900.00
Total linea de distribucion agua potable
![Page 66: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/66.jpg)
REVITALIZACION URBANA DE COMAYAGUELA
CANTIDAD CANTIDAD CANTIDAD VALOR
ABASTO AP BERRINCHECOLECTOR AN TOTAL Lps.
134,436.00 1,068,094.02
104,187.90 4,558,220.63
537,541.29 28,935,847.88
268,770.65 8,903,699.62
866,334.41 41,692,343.61
104,187.90 2,992,016.02
15,628.19 15,628,185.00
20,837.58 4,193,562.98
33,609.00 1,589,201.57
33,609.00 8,822,362.50
109,561,171.31 5,751,242.59
10,000.00 79,450.00
1,000.00 18,112.50
1,000.00 21,000.00
5,000.00 131,250.00
998,290.98 53,738,003.21
499,145.49 16,535,442.15
1,349,042.82 51,182,684.47
5,000.00 143,587.50
100.00 51,980.25
1,000.00 47,285.00
121,948,795.08 6,401,511.55
4,000.00 23,428.00 155,796.206,000.00 46,798.80 6,450,278.602,000.00 36,970.40 2,323,959.34
5,517.55 1,791,714.665,453.92 5,453.92 16,702,617.94 36 0.911,000.00 1,000.00 2,187,500.00 24 0.611,000.00 1,000.00 1,487,500.00 12 0.301,000.00 1,000.00 1,137,500.00 10 0.251,000.00 7,799.80 7,507,307.50 0.00
12,628.20 6,241,519.4211,656.80 1,674,790.74
50 292.85 3,295,514.9924.29 30,556.60
1,942.80 1,852,299.5231,084.80 552,687.74
5,400.00 13,268.34 1,128,936.7125 146.43 590,629.0325 146.43 179,324.50
55,290,433.51 2,902,384.96
19,428.00 94,857.2140,798.80 8,996,135.40
![Page 67: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/67.jpg)
34,970.40 2,198,239.345,828.40 2,382,139.931,942.80 750,663.924,857.00 2,533,490.73
12,628.20 8,892,552.47160.00 9,800,000.00
15.00 207,112.50
15.00 136,010.96
1.00 27,436.50
5,828.40 221,129.50
19,428.00 1,511,935.53
37,751,704.01 1,981,716.75
1
7,285.50 784,484.43
2,428.50 107,606.84
1,308.20 583,784.25 8 0.20
2,970.93 1,014,244.09 6 0.15
4,913.73 943,398.35 4 0.10
6,650.90 826,723.50 3 0.08
5,229.25 321,481.22 2 0.05
5,828.40 358,315.46 0.5 0.01
4,678.90 1,912,325.81
1,942.80 3,352,029.41
1.00 350,000.00
19,428.00 286,951.56
9.71 185,831.05
14.57 95,419.98
17.49 71,754.89
38.86 64,965.97
80.63 68,064.64
4,857.00 184,274.58 6,218,712.09
30.00 567,588.53 621,871.21
12,079,244.53 634,081.08
48.57 245,065.63
0.00 0.00
24 61,266.41
25 68,596.17
25 69,045.17
25 88,975.47
25 86,206.68
25 58,493.83
25 86,206.68
25 113,919.53
25 46,770.12
25 51,447.13
25 51,783.87
25 66,731.60
25 62,360.16
25 14,143.28
25 17,679.10
25 22,098.88
25 27,623.60
25 873,042.19
25 6,236.02
25 6,984.34
![Page 68: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/68.jpg)
25 7,822.46
25 8,761.15
25 3,118.01
25 3,367.45
25 63,432.75
25 30,780.97
25 36,318.56
2,278,277.19 119,594.60119,594.60
17,910,126.130.00 0.00 8,000,000.000.00 0.00 -9,910,126.130.00 0.00 -9,790,531.530.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00
0.00 0.00
0.00 0.00
![Page 69: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/69.jpg)
![Page 70: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/70.jpg)
REVITALIZACION URBANA DE COMAYAGUELA
CANTIDAD CANTIDAD CANTIDAD VALOR
ABASTO AP BERRINCHECOLECTOR AN TOTAL LPS
109561171.31###
55,290,433.5137,751,704.0112,079,244.53
2,278,277.192,847,846.49
###332763.6585
511944.09667.57
1,027.03957.46
1,473.02
![Page 71: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/71.jpg)
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00
LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD
900,000.00 55,125,000.00
1,215,000.00 123,322,500.00
8,000.00 229,740.00
50,000.00 52,500,000.00
900.00 196,875.00
2,400.00 258,426.00
600.00 26,586.00
400.00 877,800.00
1,000.00 341,390.00
1,000.00 191,992.50
1,400.00 572,222.00 8 0.20
1.00 500,000.00 6 0.15
4.00 1,750,000.00 4 0.10
1.00 1,314,227.25
2,400.00 35,448.00
2,430.00 92,194.20
100.00 215,950.00
1.00 35,000.00
1.00 26,250.00
237,611,600.95 12,473,049.92
0.000.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00
![Page 72: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/72.jpg)
LINEAS DE BOMBEO AGUA POTABLE , POZO DE PRODUCCION, CISTERNAS EN ZONA BERRINCHE Y ESTABILIZACION TALUD
900,000.00 55,125,000.00
0.00 0.00
8,000.00 229,740.00
50,000.00 52,500,000.00
900.00 196,875.00
108,051,615.00 5,672,000.79
![Page 73: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/73.jpg)
2005
4.54
25.00
30.76
18.93
27.50
16.41
115.00
27.02
150.00
4.54
10.35
12.00
15.00
30.76
18.93
21.68
16.41
297.03
27.02
3.8078.7635.92
185.560.84 0.6566007 656.600699 1.91 3.66 3,008.33 1,750.000.37 0.29182253 291.822533 1.36 1.85 1,556.69 1,250.000.09 0.07295563 72.9556332 0.80 0.65 574.75 850.000.06 0.05066363 50.6636342 0.60 0.36 314.15 650.000.00 0 0 5,453.92 550.00
282.4382.10
6,430.43719.00544.8110.1648.62
2,304.95699.82
2.79126.00
![Page 74: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/74.jpg)
35.92233.55220.79298.07402.39
35,000.00
7,890.00
5,181.37
15,678.00
21.68
44.47
61.53
25.32
0.04 0.03242473 9.0813551 33.3366713 255.00
0.02 0.01823891 20.433049 33.7533797 195.08
0.01 0.00810618 18.1627102 21.6688363 109.71
0.01 0.00455973 15.3247867 15.0015021 71.03
0.00 0.00202655 8.5137704 2.08354195 35.13
0.00 0.00012666 0.42568852 0.31253129 35.13
71.9413599 106.156463 233.55
985.92
0.00
8.44
10,931.56
3,742.07
2,345.00
955.41
482.40
21.68
10,811.21
5,000.00
7,500.00
2,500.00
2,750.00
2,768.00
3,567.00
3,456.00
2,345.00
3,456.00
4,567.00
1,875.00
2,062.50
2,076.00
2,675.25
2,500.00
567.00
708.75
885.94
1,107.42
35,000.00
250.00
280.00
![Page 75: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/75.jpg)
313.60
351.23
125.00
135.00
2,543.00
1,234.00
1,456.00
![Page 76: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/76.jpg)
![Page 77: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/77.jpg)
4.54
10.35
30.76
18.93
21.68
35.00
58.00
16.41
600.00
125.00
61.53
25.32
1,254.00
195.08
109.71
0.04 0.03242473 12.9698903 0 233.56
0.02 0.01823891 18.2389083 0 25,000.00
0.01 0.00810618 8.10618147 0 250,000.00
39.3149801 750,987.00
8.44
21.68
1,234.00
20,000.00
15,000.00
165.00
35,255.00
2,525.00
42,356.00
![Page 78: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/78.jpg)
35.00
58.00
16.41
600.00
125.00
![Page 79: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/79.jpg)
1.752010
7.94543.7553.83
33.127548.125
28.7175
201.2547.285
262.5
7.94518.1125
2126.2553.83
33.127537.94
28.7175519.8025
47.285
6.65137.83
62.86324.733062.52187.51487.51137.5
962.5494.2525
143.67511253.2525
1258.25953.4175
17.7885.085
4033.66251224.685
4.8825220.5
![Page 80: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/80.jpg)
62.86408.7125386.3825
521.616375704.18210625
6125013807.5
9067.397527436.5
37.9477.8225
107.6775
44.31
446.25341.39
191.9925124.3025
61.477561.4775
408.71251725.36
014.77
19130.236548.6225
4103.751671.9675
844.237.94
18919.6175
8750 Postes C-30'
13125 Postes C-35'
4375 Estructuras primarias A-I-2
4812.5 Estructuras primarias A-I-4
4844 Estructuras primarias A-II-1
6242.25 Estructuras primarias A-II-4
6048 Estructuras primarias A-III-1
4103.75 Estructuras primarias A-III-2
6048 Estructuras primarias A-III-5
7992.25 Estructuras primarias D-III-1
3281.25 Estructuras secundarias B-1
3609.375 Estructuras secundarias S-III-1
3633 Estructuras secundarias S-III-2
4681.6875 Estructuras secundarias S-III-6
4375 Luminarias Lum-S-100 W
992.25 Retenidas E-I-1
1240.3125 Retenidas E-I-3
1550.390625 Retenidas E-I-4
1937.98828125 Retenidas E-I-5
61250 Transformadores (13.8/7.968 KV- 120/240 V) 37.5 KVA
437.5 Conductor primario 1/0 ACSR - 1 fase
490 Conductor primario 1/0 ACSR - 2 fase
![Page 81: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/81.jpg)
548.8 Conductor primario 1/0 ACSR - 3 fase
614.656 Conductor secundario 3/0 WP -2 fase
218.75 Conductor secundario hilo piloto 2 WP
236.25 Conductor meutro 1/0 ACSR
4450.25 Recuperación poste y herraje
2159.5 Recuperación cable
2548 Despeje de línea ENEE
0
![Page 82: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/82.jpg)
000
![Page 83: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/83.jpg)
7.94518.1125
53.8333.1275
37.94
61.25101.5
28.71751050
218.75107.6775
44.312194.5341.39
191.9925408.7343750
4375001314227.25
14.7737.94
2159.53500026250
288.7561696.25
4418.7574123
![Page 84: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/84.jpg)
61.25101.5
28.71751050
218.75
![Page 85: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/85.jpg)
![Page 86: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/86.jpg)
![Page 87: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/87.jpg)
PRIMER ETAPA SEGUNDA ETAPACLL CORTE RELLENCORTE RELLENO CORTE RELLENO
1 24256.43 3819 24256.43 3819.1823 59222.28 602.63 2220.23 04 4710.19 273.03 4710.19 273.035 23135.22 1889 23135.22 1889.356 12004.11 358.14 12004.11 358.147 11187.89 135.42 11187.89 135.428 3275.66 28.25 3275.66 28.259 1924.78 0.4 1924.78 0.4
10 1822.85 0 1822.85 011 1082.8 14.09 1082.8 14.0912 11684.87 3129 11684.87 3128.691314 1688.28 1024.8 1688.28 1024.815 114.68 2194.7 114.68 2194.716 9285.52 1799 9285.52 1798.7317 952.07 1443 952.07 1443.16
17A 3290.95 980.25 3290.95 980.2518 1078.43 116.1 1078.43 116.119 4390.38 759.78 4390.38 759.78
19A 4681.58 567.56 4681.58 567.5620 1316.83 0 1316.83 021 17026.43 571.84 8051.51 174.4122 8496.89 28.74 8496.89 28.7423 2814.77 49.21 2814.77 49.2124 5003.86 22.16 5003.86 22.162526 29489.73 37.4427 2652.42 141528
246589.9 21259 148470.78 18806.15 98119.12 2452.98225330.77 129664.63 95666.14
![Page 88: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/88.jpg)
tipicas ancho troca aceras area verde20 14 3 012 9 1.5 0
dimenciones 7.3 0.15 0.15
Conf. Carpeta Conformacion AVE long tipica Trazo sub-rasante Base 0.20 M CONCRETO HIDRBordillo de aceras CIPAL 20 - - - - -
1 1213.00 12 14,556.00 11,280.90 2,256.18 2,426.00 3,639.00 2 1316.00 12 15,792.00 12,238.80 2,447.76 2,632.00 3,948.00 3 1304.00 12 15,648.00 12,127.20 2,425.44 2,608.00 3,912.00 4 1396.00 12 16,752.00 12,982.80 2,596.56 2,792.00 4,188.00 5 1406.00 12 16,872.00 13,075.80 2,615.16 2,812.00 4,218.00 6 1476.00 12 17,712.00 13,726.80 2,745.36 2,952.00 4,428.00 7 1412.00 12 16,944.00 13,131.60 2,626.32 2,824.00 4,236.00 8 1680.00 12 20,160.00 15,624.00 3,124.80 3,360.00 5,040.00
11,203.00 134,436.00 104,187.90 20,837.58 - 22,406.00 33,609.00
Conf. Carpeta Conformacion cll long tipica Trazo sub-rasante Base 0.20 M CONCRETO HIDRBordillo de aceras CIPAL 20 - - - - -
1 550.00 12 6,600.00 5,115.00 1,023.00 1,100.00 1,650.00 2 505.00 12 6,060.00 4,696.50 939.30 1,010.00 1,515.00 3 570.00 12 6,840.00 5,301.00 1,060.20 1,140.00 1,710.00 4 600.00 12 7,200.00 5,580.00 1,116.00 1,200.00 1,800.00 5 600.00 12 7,200.00 5,580.00 1,116.00 1,200.00 1,800.00 6 600.00 12 7,200.00 5,580.00 1,116.00 1,200.00 1,800.00 7 600.00 12 7,200.00 5,580.00 1,116.00 1,200.00 1,800.00 8 600.00 12 7,200.00 5,580.00 1,116.00 1,200.00 1,800.00 9 600.00 12 7,200.00 5,580.00 1,116.00 1,200.00 1,800.00
10 600.00 12 7,200.00 5,580.00 1,116.00 1,200.00 1,800.00
![Page 89: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/89.jpg)
11 600.00 12 7,200.00 5,580.00 1,116.00 1,200.00 1,800.00 12 600.00 12 7,200.00 5,580.00 1,116.00 1,200.00 1,800.00 13 600.00 12 7,200.00 5,580.00 1,116.00 1,200.00 1,800.00 14 600.00 12 7,200.00 5,580.00 1,116.00 1,200.00 1,800.00
8225.00 98,700.00 76,492.50 15,298.50 - 16,450.00 24,675.00
![Page 90: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/90.jpg)
Aceras t=7.5 cm Area verde (grama) - 3,639.00 3,948.00 3,912.00 4,188.00 4,218.00 4,428.00 4,236.00 5,040.00
- 33,609.00
Aceras t=7.5 cm Area verde (grama) - 1,650.00 1,515.00 1,710.00 1,800.00 1,800.00 1,800.00 1,800.00 1,800.00 1,800.00 1,800.00
![Page 91: Esenariosde Costos Urba Para Dif Topografia](https://reader033.vdocuments.mx/reader033/viewer/2022061203/547da7d3b4af9f08258b458b/html5/thumbnails/91.jpg)
1,800.00 1,800.00 1,800.00 1,800.00
- 24,675.00