COSTO PAV Marzo 2016 26

1 de 339
PAV PART LLAMADO N 26
25,800
1.5827
GG Ut e IVA
(1)
(2)
OBRAS COMPLEMENTARIAS
Letrero Indicativo
Instalacin de faenas
Gastos de ensayes
Aseo Final
NOTAS
Gastos de ensayes
U.N.
(1)
(2)
(3)
Un
mes
gl
cuadra
U.F
U.F
U.F
U.F
U.F
23
23
23
23
23
17.35
17.35
17.35
17.35
17.35
Valores segn metodologia de clculo
3.60
3.60
3.60
3.60
3.60
( U. F.)
RIO HURTADO
COMBARBALA
PUNITAQUI
MONTE PATRIA - Chaaral Alto
U N I T A R I O S
OVALLE
PAIHUANO
ANDACOLLO
LA HIGUERA
VICUA
Mar-16
LA SERENA
COMUNAS
PRECIOS UNITARIOS DE ITEMS

ENFOCADOS AL VIGSIMO SEXTO
LLAMADO DE PAVIMENTOS
PARTICIPATIVOS
COQUIMBO - Incl. Tongoy
P R E C I O S
U.F
U.F
U.F
U.F
U.F
U.F
23
17.35
23
17.35
23
17.35
23
17.35
23
17.35
23
17.35
3.60
3.60
3.60
3.60
3.60
3.60
Se considera arriendo de vivienda por la duracion de la obra con sus servicios, mobiliario para oficinas y elementos para su funcionamie
Considerar los siguientes valores:
m2 Calzada de Hormign
m2 Calzada de Asfltica
m2 veredas de hormign
ml Soleras
m3 hormign muros
U.F./ Agrupacin
n1
x 0.00637
21.407
x 0.00845
x 0.00258
+
+
34.899
6.478
=
=
n2
n3
=
=
n4
n5
x 0.00402
x 0.0299
Sumas
(3)
2
Aseo Final
OBRAS DE PAVIMENTACIN
Obras de Pavimentacin Imprescindibles
Movimiento de tierras
Excavacin en T. C. N. y transp a Botadero
Excavacin en Roca y transp a Botadero
Excavacin y relleno compensado
Preparacin Subrasante
Formacin de terraplenes de Emprestito
Demolicion Pavimentos de Hormigon y Pedraplen
Demolicion Pavimentos asfalticos
file:///var/www/apps/conversion/tmp/scratch_3/315332107.xls
Considerar po
m3
m3
m3
m2
m3
m2
m2
0.250
2.168
0.482
0.030
0.482
0.085
0.027
3.55
0.250
2.168
0.482
0.030
0.482
0.085
0.027
U.F.
0.250
2.168
0.482
0.030
0.482
0.085
0.027
Pgina 1 de 339
0.250
2.168
0.482
0.030
0.482
0.085
0.027
0.250
2.168
0.482
0.030
0.482
0.085
0.027
0.250
2.168
0.482
0.030
0.482
0.085
0.027
0.250
2.168
0.482
0.030
0.482
0.085
0.027
0.250
2.168
0.482
0.030
0.482
0.085
0.027
0.250
2.168
0.482
0.030
0.482
0.085
0.027
0.250
2.168
0.482
0.030
0.482
0.085
0.027
0.250
2.168
0.482
0.030
0.482
0.085
0.027
PRECIOS UNITARIOS 2016 26
GG Ut e IVA
25,800
1.5827
Soleras
Suministro y Colocacin Soleras Tipo A
Suministro y Colocacin Soleras Tipo C
Extraccin y Recolocacin Soleras tipo A
Hormign H -35 para Calzada con GG Ut e IVA
Hormign H -35 Puesto en Calzada
Esp = 0,12 m
Esp = 0,15 m
Esp = 0,18 m
Esp = 0,20 m
Esp = 0,22 m
Esp = 0,25 m
Sello Juntura asfltica
Membrana de Curado (Prov. Y Coloc.)
Mano de Obra Ejecucin calzada
ASFALTO
Mezcla asfltica esp = 0,03 mts incluye Imprimac.
Imprimacin asfaltica
U.N.
RIO HURTADO
COMBARBALA
PUNITAQUI
OVALLE
PAIHUANO
LA HIGUERA
ANDACOLLO
VICUA
Mar-16
LA SERENA
COMUNAS

PARTICIPATIVOS
2 de 339
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
ml
ml
ml
0.666
0.461
0.100
0.677
0.467
0.100
0.679
0.468
0.100
0.679
0.468
0.100
0.684
0.472
0.100
0.690
0.475
0.100
0.666
0.461
0.100
0.677
0.467
0.100
0.677
0.467
0.100
0.695
0.487
0.100
0.690
0.475
0.100
m2
m2
m2
0.845
0.981
1.106
0.878
1.023
1.156
0.894
1.042
1.179
0.894
1.042
1.179
0.904
1.055
1.194
0.924
1.079
1.223
0.894
1.042
1.179
0.934
1.091
1.238
0.934
1.091
1.238
1.187
1.409
1.619
1.09
1.287
1.473
m2
m2
1.189
1.272
1.244
1.333
1.271
1.361
1.271
1.361
1.287
1.38
1.32
1.417
1.271
1.361
1.336
1.434
1.336
1.434
1.76
1.899
1.597
1.72
m2
1.398
1.467
1.499
1.499
1.519
1.561
1.499
1.581
1.581
2.110
1.907
ml
m2
m2
0.090
0.025
0.194
0.090
0.025
0.194
0.090
0.025
0.194
0.090
0.025
0.194
0.090
0.025
0.194
0.090
0.025
0.194
0.090
0.025
0.194
0.090
0.025
0.194
0.090
0.025
0.194
0.090
0.025
0.194
0.090
0.025
0.194
m2
0.335
0.335
0.348
0.348
0.348
0.351
0.344
0.344
0.348
0.351
0.351
m2
m2
0.432
0.529
0.432
0.529
0.449
0.550
0.449
0.550
0.449
0.550
0.453
0.555
0.444
0.544
0.449
0.550
0.449
0.550
0.453
0.555
0.453
0.555
m2
m2
0.626
0.723
0.626
0.723
0.651
0.752
0.651
0.752
0.657
0.752
0.657
0.759
0.644
0.744
0.651
0.752
0.651
0.752
0.657
0.759
0.657
0.759
m2
0.043
0.043
0.045
0.045
0.045
0.045
0.044
0.045
0.045
0.045
0.045
Pgina 2 de 339
GG Ut e IVA
(4)
(5)
(6)
(4)
(5)
(6)
25,800
1.5827
VALOR NETO HORMIGON PUESTO EN OBRA
Hormign HN 35 con GG Ut e IVA
Hormign HS 170 con GG Ut e IVA
RIO HURTADO
COMBARBALA
PUNITAQUI
OVALLE
PAIHUANO
LA HIGUERA
ANDACOLLO
VICUA
Mar-16
LA SERENA
COMUNAS

PARTICIPATIVOS
3 de 339
U.N.
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
m3
m3
2.627
2.524
2.802
2.73
2.884
2.833
2.884
2.833
2.936
2.833
3.039
3.502
2.884
2.781
3.09
2.987
3.09
2.987
4.429
4.326
3.914
3.811
m3
m3
2.472
2.421
2.678
2.627
2.73
2.678
2.73
2.678
2.781
2.73
3.451
3.399
2.73
2.678
2.936
2.884
2.936
2.884
4.275
4.223
3.76
3.708
m3
m3
m3
2.369
2.318
2.215
2.575
2.524
2.421
2.627
2.575
2.472
2.627
2.575
2.472
2.678
2.627
2.524
3.348
3.296
3.245
2.627
2.575
2.472
2.833
2.781
2.678
2.833
2.781
2.678
4.172
4.12
4.017
3.657
3.605
3.502
m3
m3
2.163
2.060
2.369
2.266
2.421
2.318
2.421
2.318
2.472
2.369
3.193
3.142
2.421
2.318
2.627
2.524
2.627
2.524
3.966
3.863
3.451
3.348
Prov y Coloc Adocreto Esp = 0,08 mts
m2
0.428
0.435
0.441
0.441
0.441
0.448
0.428
0.435
0.435
0.448
0.448
VEREDAS
HORM. CTTE. PARA VEREDAS ESP 0,07 MTS
Vereda H Ctte H-28 Esp 7 cms; Excav; base estab.
m2
0.475
0.497
0.503
0.503
0.508
0.581
0.503
0.525
0.525
0.669
0.614
m2
0.564
0.590
0.596
0.622
0.627
0.700
0.592
0.618
0.618
0.788
0.733
Diferencia Veredas en Accesos Vehiculares

En Accesos vehic. Livianos Esp= 10cms Sup=5,4 m2
En Accesos vehic. pesados Esp= 12 cms Sup=5,4 m2
En Accesos vehic. pesados Esp= 15 cms Sup= 5,4 m2
Accesos vehiculos livianos Esp = 0,10 mts.
Accesos vehiculos pesados Esp = 0,12 mts
Accesos vehiculos pesados Esp = 0,15 mts
Provisin Baldosa Colonial; E= 40 mm
Vereda Baldosa Colonial E = 40 mm
Provisin Baldosa Colonial; E= 70 mm
Vereda Baldosa Colonial E = 70 mm
N
N
N
0.951
1.017
1.038
1.177
1.867
1.911
1.017
1.091
1.091
1.573
1.441
1.511
1.615
1.650
1.845
1.867
1.911
1.621
1.709
1.689
2.311
2.139
2.351
2.513
2.569
2.846
2.882
2.952
2.527
2.667
2.639
3.625
3.342
Se considera mayor espesor de Hormign de 3 cms y de base de 5 cms, sobre vereda normal en una superficie de 4,5mts x 1,2 mts, po
Se considera mayor espesor de Hormign de 5 cms y de base de 7 cms, sobre vereda normal en una superficie de 4,5mts x 1,2 mts, po
Se considera mayor espesor de Hormign de 8 cms y de base de 10 cms sobre vereda normal en una superficie de 4,5 mts x 1,2 mts, p
m2
m2
0.627
1.929
0.627
2.060
0.627
2.064
0.627
2.115
0.627
2.123
0.627
2.173
0.627
2.048
0.627
2.076
0.627
2.076
0.627
2.186
0.627
2.138
m2
m2
0.996
2.492
0.996
2.524
0.996
2.528
0.996
2.605
0.996
2.613
0.996
2.663
0.996
2.508
0.996
2.540
0.996
2.540
0.996
2.650
0.996
2.602
Pgina 3 de 339
GG Ut e IVA
25,800
1.5827
Escaleras H-28; A=2 mts;Muros; Aceros; Mold
RIO HURTADO
COMBARBALA
PUNITAQUI
OVALLE
PAIHUANO
LA HIGUERA
ANDACOLLO
VICUA
Mar-16
LA SERENA
COMUNAS

PARTICIPATIVOS
4 de 339
U.N.
m2
U.F
4.520
U.F
4.774
U.F
4.838
U.F
4.839
U.F
5.648
U.F
5.734
U.F
4.839
U.F
5.094
U.F
3.675
U.F
6.751
U.F
6.114
grada
0.753
0.796
0.806
0.807
0.941
0.956
0.807
0.849
0.613
1.125
1.019
Peldao gradas H-30 ancho = 1,20 mts
un
0.828
0.853
0.865
0.865
0.865
0.944
0.859
0.883
0.883
1.042
0.981
CICLOVIA ASFALTO A=2 mts

Asfalto= 4 cms; Base Est.= 10 cms; 1 ml Sol C; Exc
m2
0.928
0.934
0.952
0.952
0.956
0.963
0.940
0.951
0.951
0.975
0.963
Bases Estabilizadas
Cama de arena esp = 0,03 mts
Esp = 0,05 mts
Esp = 0,10 mts
Esp = 0,12 mts
Esp = 0,15 mts
Esp = 0,20 mts
Esp = 0,21 mts
Esp = 0,22 mts
Esp = 0,24 mts
Esp = 0,25 mts
Esp = 0,30 mts
Base Estabilizada Compacta
Obras Anexas Imprescindibles
Traslado de Postacin Electrica
Cambio Postacin elctrica ( De Hormign)
Cambio Postacin elctrica (de madera )
corte y reposicin de rboles
Modificacin Camaras de Inspeccin
Modificacin arranques A.P.
Modificacin Uniones Domiciliarias
m2
m2
0
0.1
0.031
0.051
0.033
0.055
0.033
0.055
0.049
0.081
0.049
0.081
0.049
0.081
0.031
0.051
0.033
0.055
0.033
0.055
0.049
0.081
0.049
0.081
m2
m2
0.1
0.1
0.103
0.123
0.110
0.132
0.110
0.132
0.162
0.194
0.162
0.194
0.162
0.194
0.103
0.123
0.110
0.132
0.110
0.132
0.162
0.194
0.162
0.194
m2
m2
m2
0.2
0.2
0.2
0.154
0.205
0.215
0.166
0.221
0.232
0.166
0.221
0.232
0.243
0.324
0.340
0.243
0.324
0.340
0.243
0.324
0.340
0.154
0.205
0.215
0.166
0.221
0.232
0.166
0.221
0.232
0.243
0.324
0.340
0.243
0.324
0.340
m2
m2
0.2
0.2
0.226
0.246
0.243
0.265
0.243
0.265
0.356
0.388
0.356
0.388
0.356
0.388
0.226
0.246
0.243
0.265
0.243
0.265
0.356
0.388
0.356
0.388
m2
m2
0.3
0.3
0.257
0.308
0.276
0.331
0.276
0.331
0.405
0.485
0.405
0.485
0.405
0.485
0.257
0.308
0.276
0.331
0.276
0.331
0.405
0.485
0.405
0.485
m3
1.026
1.104
1.104
1.618
1.618
1.618
1.026
1.104
1.104
1.618
1.618
un
un
N
Un
Un
Un
85.326
73.136
0.600
2.500
3.378
6.298
85.326
73.136
0.600
2.500
3.378
6.298
85.326
73.136
0.600
2.500
3.378
6.298
85.326
73.136
0.600
2.500
3.378
6.298
85.326
73.136
0.600
2.500
3.378
6.298
85.326
73.136
0.600
2.500
3.378
6.298
85.326
73.136
0.600
2.500
3.378
6.298
85.326
73.136
0.600
2.500
3.378
6.298
85.326
73.136
0.600
2.500
3.378
6.298
85.326
73.136
0.600
2.500
3.378
6.298
85.326
73.136
0.600
2.500
3.378
6.298
Pgina 4 de 339
25,800
1.5827
RIO HURTADO
COMBARBALA
Barandas metlicas
Defensas camineras
Vallas peatonales
Garita de Buses
U.N.
ml
ml
ml
Un
U.F
4.294
8.510
2.940
95.000
Infraestructura para evacuacin de A. Lluvias

Excavacin Especial
m3
0.027
0.027
0.027
0.027
0.027
0.027
0.027
0.027
0.027
0.027
0.027
ml
0.242
0.242
0.266
0.266
0.278
0.290
0.266
0.278
0.295
0.286
0.290
ml
ml
0.301
0.388
0.301
0.388
0.331
0.427
0.331
0.427
0.346
0.446
0.361
0.466
0.331
0.427
0.346
0.446
0.367
0.473
0.355
0.458
0.361
0.466
ml
ml
0.579
0.908
0.579
0.908
0.637
0.999
0.637
0.999
0.666
1.044
0.695
1.090
0.637
0.999
0.666
1.044
0.706
1.108
0.683
1.071
0.695
1.090
ml
ml
1.166
1.492
1.166
1.492
1.283
1.641
1.283
1.641
1.341
1.716
1.399
1.790
1.283
1.641
1.341
1.716
1.423
1.820
1.376
1.761
1.399
1.790
ml
ml
0.336
0.347
0.336
0.347
0.370
0.382
0.370
0.382
0.386
0.399
0.403
0.416
0.370
0.382
0.386
0.399
0.410
0.423
0.396
0.409
0.403
0.416
ml
ml
0.446
0.859
0.446
0.859
0.491
0.945
0.491
0.945
0.513
0.988
0.535
1.031
0.491
0.945
0.513
0.988
0.544
1.048
0.526
1.014
0.535
1.031
ml
ml
ml
1.356
1.739
2.423
1.356
1.739
2.423
1.492
1.913
2.665
1.492
1.913
2.665
1.559
2.000
2.786
1.627
2.087
2.908
1.492
1.913
2.665
1.559
2.000
2.786
1.654
2.122
2.956
1.600
2.052
2.859
1.627
2.087
2.908
un
un
un
un
m3
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
GG Ut e IVA
Tubo Colector PVC C1

De D = 160 mm
De D = 180 mm
De D = 200 mm
De D = 250 mm
De D = 315 mm
De D = 355 mm
De D = 400 mm
U.F
U.F
U.F
U.F
U.F
4.294
4.294
4.294
4.294
4.294
8.510
8.510
8.510
8.510
8.510
2.940
3.234
3.234
3.234
3.234
95.000 104.500 104.500 104.500 104.500
PUNITAQUI
OVALLE
PAIHUANO
LA HIGUERA
ANDACOLLO
VICUA
Mar-16
LA SERENA
COMUNAS

PARTICIPATIVOS
5 de 339
U.F
U.F
U.F
U.F
U.F
4.294
4.294
4.294
4.294
4.294
8.510
8.510
8.510
8.510
8.510
3.234
3.381
3.381
3.381
3.381
104.500 109.250 109.250 109.250 109.250
3,2 mm
Tubo Colector PVC C2 4,7 mm

De D = 160 mm
De D = 180 mm
De D = 200 mm
De D = 250 mm
De D = 315 mm
De D = 355 mm
De D = 400 mm
SUMIDERO TIPO S1
SUMIDERO TIPO S2
SUMIDERO TIPO S3
SUMIDERO TIPO S4
ZANJA DE INFILTRACIN
Pgina 5 de 339
GG Ut e IVA
25,800
1.5827
Muros de Mampostera de Piedra u Hormign en Masa
De H = 1 mts
Vol = 0,85 m3/ml
De H = 1 mts
De H = 1,5 mts Vol = 1,43 m3/ml
De H = 1,5 mts
De H = 2 mts
Vol = 2,35 m3/ml
De H = 2 mts
De H = 2,5 mts
Vol = 3,35 m3/ml
De H = 2,5 mts
De H = 3 mts
Vol = 5,16 m3/ml
De H = 3 mts
De H = 3,5 mts
Vol = 6,43 m3/ml
De H = 3,5 mts
De H = 4 mts
Vol = 8,90 m3/ml
De H = 4 mts
De H = 4,5 mts
Vol = 10,24 m3/ml
De H = 4,5 mts
Muros de Hormign Armado
U.N.
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
RIO HURTADO
COMBARBALA
PUNITAQUI
OVALLE
PAIHUANO
ANDACOLLO
LA HIGUERA
VICUA
Mar-16
LA SERENA
COMUNAS

PARTICIPATIVOS
6 de 339
U.F
(Ref. Lamina 20,7 Cdigo de Normas y Esp. Tc. Del MINVU / 2008) : Incluyen Horm. Estructural, Moldaje, Horm Emplan
ml
m3
ml
m3
ml
m3
ml
m3
ml
m3
ml
m3
ml
m3
ml
m3
5.182
6.096
7.043
6.124
9.529
5.956
12.063
5.800
17.598
5.398
20.327
5.349
26.376
5.122
28.357
5.146
5.487
6.455
7.455
6.483
10.101
6.313
12.799
6.153
18.733
5.746
21.651
5.698
28.155
5.467
30.261
5.492
5.565
6.547
7.557
6.571
10.245
6.403
12.986
6.243
19.019
5.834
21.985
5.786
28.606
5.555
30.742
5.579
5.565
6.547
7.557
6.571
10.245
6.403
12.986
6.243
19.019
5.834
21.985
5.786
28.606
5.555
50.904
4.971
7.451
8.766
7.660
6.661
10.387
6.492
13.168
6.331
19.299
5.920
22.313
5.872
29.046
5.640
51.740
5.053
6.644
7.816
9.613
8.359
12.255
7.659
15.580
7.490
23.006
7.057
26.638
7.010
34.861
6.769
37.432
6.793
5.565
6.547
7.557
6.571
10.245
6.403
12.986
6.243
19.019
5.834
21.985
5.786
28.606
5.555
30.742
5.579
5.870
6.906
7.969
6.930
10.816
6.760
13.724
6.598
20.154
6.182
23.308
6.134
30.385
5.900
32.646
5.925
2.425
2.853
3.308
2.877
4.330
2.706
5.293
2.545
6.940
2.129
7.907
2.081
9.510
1.847
10.313
1.872
7.863
9.251
10.639
9.251
14.524
9.078
18.513
8.900
27.529
8.444
31.914
8.398
41.956
8.147
45.023
8.171
7.097
8.349
9.613
8.359
13.098
8.186
16.671
8.015
24.692
7.574
28.604
7.527
37.507
7.283
40.262
7.307
(Ref. Lamina 20,1 a Lmina 20,6 del Cdigo de Normas y Esp. Tc. Del MINVU / 2008) Incluyen H.A. Excavacin, Relleno Estructural, Barbacanas, R
De H = 1 mts
De H = 1 mts
De H = 1,5 mts
De H = 1,5 mts
De H = 2 mts
De H = 2 mts
De H = 2,5 mts
De H = 2,5 mts
De H = 3 mts
De H = 3 mts
De H = 3,5 mts
De H = 3,5 mts
ml
m3
ml
m3
ml
m3
ml
m3
ml
m3
ml
m3
6.936
16.917
9.786
16.310
14.422
18.609
19.824
19.725
26.859
19.421
33.562
17.730
7.080
17.268
9.995
16.658
14.691
18.956
20.169
20.069
27.331
19.762
34.196
18.064
7.148
17.434
10.095
16.825
14.819
19.121
20.337
20.236
27.557
19.926
34.507
18.229
Pgina 6 de 339
7.148
17.434
10.095
16.825
14.819
19.121
20.337
20.236
27.557
19.926
34.507
18.229
7.151
17.441
10.100
16.833
14.824
19.128
20.343
20.242
27.565
19.931
34.516
18.233
7.623
18.593
10.783
17.972
15.702
20.261
21.475
21.368
29.102
21.043
36.594
19.331
7.115
17.354
10.047
16.745
14.759
19.044
20.257
20.156
12.539
9.067
34.356
18.149
7.259
17.705
10.800
18.000
15.027
19.390
20.603
20.500
27.919
20.187
34.994
18.486
7.259
17.705
10.256
17.093
15.027
19.390
20.603
20.500
27.919
20.187
34.994
18.486
8.194
19.985
11.614
19.357
16.771
21.640
22.852
22.738
30.977
22.398
39.131
20.671
7.835
19.110
11.092
18.487
16.101
20.775
21.987
21.878
29.330
21.208
37.539
19.830
25,800
1.5827
GG Ut e IVA
De H = 4 mts
De H = 4 mts
De H = 4,5 mts
De H = 4,5 mts
De H = 5 mts
De H = 5 mts
De H = 5,5 mts
De H = 5,5 mts
De H = 6 mts
De H = 6 mts
U.N.
ml
m3
ml
m3
ml
m3
ml
m3
ml
m3
U.F
U.F
U.F
U.F
U.F
U.F
43.216 43.993 44.373 44.373 44.383 46.918
18.588 18.922 19.085 19.085 19.089 20.180
55.243 56.232 56.717 56.717 56.728 59.955
18.550 18.882 19.045 19.045 19.049 20.133
66.751 67.987 68.593 68.593 68.606 72.635
17.824 18.154 18.316 18.316 18.319 19.395
82.478 83.830 84.490 84.490 84.504 88.912
20.141 20.471 20.632 20.632 20.636 21.712
100.339 102.006 102.824 102.824 102.838 108.270
19.771 20.100 20.261 20.261 20.264 21.334
RIO HURTADO
COMBARBALA
PUNITAQUI
OVALLE
PAIHUANO
LA HIGUERA
ANDACOLLO
VICUA
Mar-16
LA SERENA
COMUNAS

PARTICIPATIVOS
7 de 339
U.F
U.F
U.F
U.F
U.F
44.189 44.967 44.967 50.017 48.075
19.006 19.341 19.341 21.513 20.677
56.481 57.468 57.468 63.902 61.428
18.966 19.298 19.817 22.035 21.182
68.297 69.533 69.533 77.567 74.478
18.237 18.567 18.567 20.712 19.887
84.167 85.519 85.519 94.304 90.925
20.554 20.884 20.884 23.029 22.204
102.423 104.090 104.090 114.922 110.756
20.182 20.510 20.510 22.645 21.824
Cambio de matriz A.P

Cambio de matriz A.P D = 75 mm
ml
ml
ml
ml
1.387
1.502
1.751
2.250
1.387
1.502
1.751
2.250
1.387
1.502
1.751
2.250
1.387
1.502
1.751
2.250
1.387
1.502
1.751
2.250
1.387
1.502
1.751
2.250
1.387
1.502
1.751
2.250
1.387
1.502
1.751
2.250
1.387
1.502
1.751
2.250
1.387
1.502
1.751
2.250
1.387
1.502
1.751
2.250
Seales
Seal Vertical Nueva (Oficial)
Pintura termoplastica blanca reflectante
Espejo Convexo
Demarcacin Solera Amarilla
Demarcacin Pav Linea segmentada
Demarcacin Pav Linea continua
Demarcacin Pav linea Simbolos y leyendas
Tachas Reflectantes
Prov y Colocacin malla Acma C 139
Un
m2
Un
ml
ml
ml
m2
Un
m2
7.100
0.861
2.800
0.019
0.172
0.172
0.258
0.463
0.104
1.000
7.100
0.861
2.800
0.019
0.172
0.172
0.258
0.463
0.104
1.100
7.810
0.947
3.080
0.021
0.189
0.189
0.284
0.509
0.104
1.100
7.810
0.947
3.080
0.021
0.189
0.189
0.284
0.509
0.104
1.100
7.810
0.947
3.080
0.021
0.189
0.189
0.284
0.509
0.104
1.100
7.810
0.947
3.080
0.021
0.189
0.189
0.284
0.509
0.104
1.100
7.810
0.947
3.080
0.021
0.189
0.189
0.284
0.509
0.104
1.150
8.165
0.990
3.220
0.022
0.198
0.198
0.297
0.532
0.104
1.150
8.165
0.990
3.220
0.022
0.198
0.198
0.297
0.532
0.104
1.150
8.165
0.990
3.220
0.022
0.198
0.198
0.297
0.532
0.104
1.150
8.165
0.990
3.220
0.022
0.198
0.198
0.297
0.532
0.104
Pgina 7 de 339
GG Ut e IVA
25,800
1.5827
Paisajismo y Jardines
Picado y arneado terreno jardn esp 0,30 mts
Adicin Tierra vegetal, Compost arena
Cesped
Enchapes de piedras en jardineras y muros
Suministro y colocacin Escaos Modelo plaza
Basureros
Solerilla Canto redondo Tipo C
Pavimento maicillo Esp 0,05 mts
pavimento conchuela Esp 0,03 cms
arboles Palmera de las canarias de 1,6 mts
arbustos pequeos y plantas
Prov y Colocacin arboles menores
Acer Negundo
Aromo Australiano
Liquidambar
Acacia Bayleyana
Algarrobo
arboles Arrayn
Granado en flor
Jacarand
Laurel en Flor
Palma Washingtonia
Phytosporo Ondulata
Pimiento
Quillay
Bouganvillea
Plantas Veronicas
Rayitos de sol
Lavanda
Stipas graminia
Vitadina
RIO HURTADO
COMBARBALA
PUNITAQUI
OVALLE
PAIHUANO
LA HIGUERA
ANDACOLLO
VICUA
Mar-16
LA SERENA
COMUNAS

PARTICIPATIVOS
8 de 339
U.N.
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
m2
m2
m2
m2
un
un
ml
m2
m2
un
un
un
un
un
un
un
un
un
un
un
un
un
un
un
un
un
m2
m2
un
un
un
0.165
0.130
0.290
1.420
2.520
5.800
0.167
0.103
0.123
3.148
0.435
1.150
0.323
0.323
0.971
0.210
0.210
0.210
0.151
0.210
1.682
0.169
0.210
0.210
0.210
0.169
0.589
0.929
0.129
0.065
0.020
0.165
0.130
0.290
1.420
2.520
5.800
0.169
0.103
0.123
3.148
0.435
1.150
0.323
0.323
0.971
0.210
0.210
0.210
0.151
0.210
1.682
0.169
0.210
0.210
0.210
0.169
0.589
0.929
0.129
0.065
0.020
0.182
0.143
0.319
1.562
2.772
6.380
0.170
0.113
0.135
3.463
0.479
1.265
0.355
0.355
1.068
0.231
0.231
0.231
0.166
0.231
1.850
0.186
0.231
0.231
0.231
0.186
0.648
1.022
0.142
0.072
0.022
0.182
0.143
0.319
1.562
2.772
6.380
0.170
0.113
0.135
3.463
0.479
1.265
0.355
0.355
1.068
0.231
0.231
0.231
0.166
0.231
1.850
0.186
0.231
0.231
0.231
0.186
0.648
1.022
0.142
0.072
0.022
0.182
0.143
0.319
1.562
2.772
6.380
0.171
0.113
0.135
3.463
0.479
1.265
0.355
0.355
1.068
0.231
0.231
0.231
0.166
0.231
1.850
0.186
0.231
0.231
0.231
0.186
0.648
1.022
0.142
0.072
0.022
0.182
0.143
0.319
1.562
2.772
6.380
0.173
0.113
0.135
3.463
0.479
1.265
0.355
0.355
1.068
0.231
0.231
0.231
0.166
0.231
1.850
0.186
0.231
0.231
0.231
0.186
0.648
1.022
0.142
0.072
0.022
0.182
0.143
0.319
1.562
2.772
6.380
0.167
0.113
0.135
3.463
0.479
1.265
0.355
0.355
1.068
0.231
0.231
0.231
0.166
0.231
1.850
0.186
0.231
0.231
0.231
0.186
0.648
1.022
0.142
0.072
0.022
0.190
0.150
0.334
1.633
2.898
6.670
0.169
0.118
0.141
3.620
0.500
1.323
0.371
0.371
1.117
0.242
0.242
0.242
0.174
0.242
1.934
0.194
0.242
0.242
0.242
0.194
0.677
1.068
0.148
0.075
0.023
0.190
0.150
0.334
1.633
2.898
6.670
0.169
0.118
0.141
3.620
0.500
1.323
0.371
0.371
1.117
0.242
0.242
0.242
0.174
0.242
1.934
0.194
0.242
0.242
0.242
0.194
0.677
1.068
0.148
0.075
0.023
0.190
0.150
0.334
1.633
2.898
6.670
0.174
0.118
0.141
3.620
0.500
1.323
0.371
0.371
1.117
0.242
0.242
0.242
0.174
0.242
1.934
0.194
0.242
0.242
0.242
0.194
0.677
1.068
0.148
0.075
0.023
0.190
0.150
0.334
1.633
2.898
6.670
0.173
0.118
0.141
3.620
0.500
1.323
0.371
0.371
1.117
0.242
0.242
0.242
0.174
0.242
1.934
0.194
0.242
0.242
0.242
0.194
0.677
1.068
0.148
0.075
0.023
Pgina 8 de 339
9 de 339
( U. F.)
CANELA
LOS VILOS
SALAMANCA
U N I T A R I O S
ILLAPEL
P R E C I O S
U.F
U.F
U.F
U.F
23
17.35
23
17.35
23
17.35
23
17.35
3.60
3.60
3.60
3.60
0.250
2.168
0.482
0.030
0.482
0.085
0.027
0.250
2.168
0.482
0.030
0.482
0.085
0.027
0.250
2.168
0.482
0.030
0.482
0.085
0.027
de vivienda por la duracion de la obra con sus servicios, mobiliario para oficinas y elementos para su funcionamiento
0.250
2.168
0.482
0.030
0.482
0.085
0.027
Pgina 9 de 339
CANELA
LOS VILOS
ILLAPEL
SALAMANCA
10 de 339
U.F
U.F
U.F
U.F
0.679
0.468
0.100
0.679
0.468
0.100
0.679
0.468
0.100
0.679
0.468
0.100
0.983
1.153
1.311
1.002
1.177
1.341
1.051
1.238
1.414
1.07
1.262
1.443
1.418
1.524
1.45
1.559
1.532
1.649
1.564
1.684
1.682
1.724
1.825
1.866
0.090
0.025
0.194
0.090
0.025
0.194
0.090
0.025
0.194
0.090
0.025
0.194
0.348
0.351
0.348
0.344
0.449
0.550
0.449
0.555
0.449
0.550
0.444
0.544
0.651
0.752
0.657
0.759
0.651
0.752
0.644
0.744
0.045
0.045
0.045
0.044
Pgina 10 de 339
CANELA
LOS VILOS
ILLAPEL
SALAMANCA
11 de 339
U.F
U.F
U.F
U.F
3.348
3.245
3.451
3.348
3.708
3.605
3.811
3.708
3.193
3.142
3.296
3.245
3.554
3.502
3.657
3.605
3.09
3.039
2.936
3.193
3.142
3.039
3.451
3.399
3.296
3.554
3.502
3.399
2.884
2.781
2.987
2.884
3.245
3.142
3.348
3.245
0.428
0.435
0.437
0.448
0.552
0.563
0.592
0.603
0.652
0.663
0.692
0.703
1.192
1.218
1.284
1.310
1.849
1.893
2.002
2.046
2.886
2.956
3.132
3.202
pesor de Hormign de 3 cms y de base de 5 cms, sobre vereda normal en una superficie de 4,5mts x 1,2 mts, por cada acceso vehicular
pesor de Hormign de 5 cms y de base de 7 cms, sobre vereda normal en una superficie de 4,5mts x 1,2 mts, por cada acceso vehicular
pesor de Hormign de 8 cms y de base de 10 cms sobre vereda normal en una superficie de 4,5 mts x 1,2 mts, por cada acceso vehicular
0.627
2.106
0.627
2.113
0.627
2.129
0.627
2.136
0.996
2.576
0.996
2.583
0.996
2.599
0.996
2.606
Pgina 11 de 339
CANELA
LOS VILOS
ILLAPEL
SALAMANCA
12 de 339
U.F
5.455
U.F
5.540
U.F
5.858
U.F
4.017
0.909
0.923
0.976
0.670
0.914
0.926
0.956
0.969
0.952
0.952
0.952
0.947
0.037
0.062
0.037
0.062
0.037
0.062
0.037
0.062
0.123
0.148
0.123
0.148
0.123
0.148
0.123
0.148
0.185
0.246
0.259
0.185
0.246
0.259
0.185
0.246
0.259
0.185
0.246
0.259
0.271
0.296
0.271
0.296
0.271
0.296
0.271
0.296
0.308
0.370
0.308
0.370
0.308
0.370
0.308
0.370
1.232
1.232
1.232
1.232
85.326
73.136
0.600
2.500
3.378
6.298
85.326
73.136
0.600
2.500
3.378
6.298
85.326
73.136
0.600
2.500
3.378
6.298
85.326
73.136
0.600
2.500
3.378
6.298
Pgina 12 de 339
CANELA
LOS VILOS
ILLAPEL
SALAMANCA
13 de 339
U.F
U.F
U.F
U.F
4.294
4.294
4.294
4.294
8.510
8.510
8.510
8.510
3.234
3.381
3.234
3.381
104.500 109.250 104.500 109.250
0.027
0.027
0.027
0.027
0.278
0.290
0.271
0.266
0.346
0.446
0.361
0.466
0.337
0.435
0.331
0.427
0.666
1.044
0.695
1.090
0.648
1.017
0.637
0.999
1.341
1.716
1.399
1.790
1.306
1.671
1.283
1.641
0.386
0.399
0.403
0.416
0.376
0.389
0.370
0.382
0.513
0.988
0.535
1.031
0.500
0.962
0.491
0.945
1.559
2.000
2.786
1.627
2.087
2.908
1.519
1.948
2.714
1.492
1.913
2.665
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
Pgina 13 de 339
U.F
U.F
U.F
CANELA
LOS VILOS
ILLAPEL
SALAMANCA
14 de 339
U.F
o de Normas y Esp. Tc. Del MINVU / 2008) : Incluyen Horm. Estructural, Moldaje, Horm Emplant, Exc. Especial, Barbacanas.
6.359
7.481
8.627
7.502
11.717
7.323
14.868
7.148
21.852
6.703
25.280
6.653
32.976
6.403
35.426
6.429
6.407
7.538
8.687
7.554
11.813
7.383
15.010
7.216
22.136
6.790
25.622
6.743
33.496
6.504
35.973
6.529
6.790
7.988
9.202
8.002
12.529
7.831
15.933
7.660
23.557
7.226
27.281
7.179
35.726
6.937
38.358
6.962
2.162
2.544
2.937
2.554
3.813
2.383
4.602
2.213
5.788
1.775
6.567
1.728
7.648
1.485
8.317
1.509
7.691
18.759
10.883
18.138
15.832
20.428
21.641
21.533
29.330
21.208
36.904
19.495
7.762
18.932
10.988
18.313
15.965
20.600
21.813
21.704
29.565
21.377
37.222
19.663
mas y Esp. Tc. Del MINVU / 2008) Incluyen H.A. Excavacin, Relleno Estructural, Barbacanas, Rellenos
7.439
18.144
11.075
18.458
15.361
19.821
21.035
20.930
28.505
20.611
35.789
18.906
7.512
18.322
10.622
17.703
15.497
19.996
21.207
21.101
28.742
20.782
36.107
19.074
Pgina 14 de 339
CANELA
LOS VILOS
ILLAPEL
SALAMANCA
15 de 339
U.F
U.F
U.F
U.F
45.937 46.325 47.298 47.686
19.758 19.925 20.343 20.510
58.706 59.201 60.437 60.933
20.243 20.414 20.840 21.011
71.078 71.695 73.242 73.859
18.979 19.144 19.557 19.722
87.207 87.885 89.573 90.249
21.296 21.462 21.874 22.039
106.171 107.005 109.090 109.922
20.920 21.085 21.496 21.660
1.387
1.502
1.751
2.250
1.387
1.502
1.751
2.250
1.387
1.502
1.751
2.250
1.387
1.502
1.751
2.250
1.100
7.810
0.947
3.080
0.021
0.189
0.189
0.284
0.509
0.104
1.150
8.165
0.990
3.220
0.022
0.198
0.198
0.297
0.532
0.104
1.100
7.810
0.947
3.080
0.021
0.189
0.189
0.284
0.509
0.104
1.150
8.165
0.990
3.220
0.022
0.198
0.198
0.297
0.532
0.104
Pgina 15 de 339
CANELA
LOS VILOS
ILLAPEL
SALAMANCA
16 de 339
U.F
U.F
U.F
U.F
0.182
0.143
0.319
1.562
2.772
6.380
0.170
0.113
0.135
3.463
0.479
1.265
0.355
0.355
1.068
0.231
0.231
0.231
0.166
0.231
1.850
0.186
0.231
0.231
0.231
0.186
0.648
1.022
0.142
0.072
0.022
0.190
0.150
0.334
1.633
2.898
6.670
0.170
0.118
0.141
3.620
0.500
1.323
0.371
0.371
1.117
0.242
0.242
0.242
0.174
0.242
1.934
0.194
0.242
0.242
0.242
0.194
0.677
1.068
0.148
0.075
0.023
0.182
0.143
0.319
1.562
2.772
6.380
0.170
0.113
0.135
3.463
0.479
1.265
0.355
0.355
1.068
0.231
0.231
0.231
0.166
0.231
1.850
0.186
0.231
0.231
0.231
0.186
0.648
1.022
0.142
0.072
0.022
0.190
0.150
0.334
1.633
2.898
6.670
0.170
0.118
0.141
3.620
0.500
1.323
0.371
0.371
1.117
0.242
0.242
0.242
0.174
0.242
1.934
0.194
0.242
0.242
0.242
0.194
0.677
1.068
0.148
0.075
0.023
Pgina 16 de 339
PAV. PARTICIPATIVO LLAMADO 26
GASTOS GENERALES
DESGLOSE DE LOS PRINCIPALES FACTORES QUE COMPONEN GASTOS GENERALES Y UTILIDADES
SUELDOS Y SALARIOS
1 Profesional de Obra
1 Profesional Autocontrol
1 Profesional Prevencionista de Riesgo (2 Visitas mesual)
1 Administrativo
1 topografo
1 Jefe Terreno
1 bodeguero
2 Serenos
1 chofer
2 sealeros
mes
mes
mes
mes
mes
mes
mes
mes
mes
mes
8
8
8
8
3
7
7
14
7
3
1,500,000
800,000
40,000
400,000
500,000
800,000
250,000
250,000
500,000
220,000
12,000,000
6,400,000
320,000
3,200,000
1,500,000
5,600,000
1,750,000
3,500,000
3,500,000
660,000
mes
mes
mes
lts
N
8
8
2
2340
3
500,000
400,000
2,000,000
580
60,000
4,000,000
3,200,000
4,000,000
1,357,200
180,000
16
120,000
1,920,000
MOVILIZACIN
1 camioneta jefe faenas
1 camioneta jefe terreno
1 camin 6 Ton
combustible 3 vehiculos ( consumo 30 lts/dia a $ 580)
matencin vehiculos
CAMPAMENTOS
Oficina para I.T.O.
Arriedo de 2 casas
Est en Item
mes
LETRERO
De Identificacin de Obra
Seales de Construccin
Esta en Item
gl
LABORATORIO
Ensayes
Est en Item
Pgina 17 de 339
200,000
GASTOS GENERALES
TOPOGRAFA
Instrumentos
mes
MONTO
Obra
M$
MONTO
AFECTO
M$
120,000
COSTO
ANUAL
M$
600,000
TIEMPO
AOS
BOLETAS DE GARANTA y POLIZA DE SEGUROS

250000
250000
250000
gl
Oportuno y Total Cumpl. (6,5 %/ao; 5 % monto; 0,9 ao)

Buen Comportamiento ( 6,5%; 3 % Monto; 2,03 aos)
Poliza de Garantia (6,5 %, 3 % Monto; 0,9 ao)
Protocolizaciones y legalizaciones
COSTO FINANCIERO DE LA OBRA

30 % de la Obra (M$ 75.000) a 6,5% Interes anual ( 8 ms )
PENSIONES Y PASAJES
8 Personas $3500/dia
8 Personas $ 1500/viaje ( 4 vjs/mes * 7 ms)
mes
Viajes
TRANSPORTE MAQUINARIA
2 * 2 maquinas * 80000
maquinas
GASTOS OFICINA
Comunicaciones (2 celulares )
Fotografias
Caja chica
mes
mes
gl
GASTOS DE VISITACIN
7 * 40000
GL
12,500
7,500
7,500
813
488
488
0.90
2.03
0.90
75000
4,875
0.66
7
32
840,000
1,500
5,880,000
48,000
80,000
320,000
16
7
25,000
3,000
400,000
21,000
40,000
280,000
TOTAL GASTOS GENERALES
Pgina 18 de 339
GASTOS GENERALES
ILIDADES
VALORES
TOTALES
$
38,430,000
38,430,000
12,737,200
12,737,200
1,920,000
200,000
Pgina 19 de 339
GASTOS GENERALES
600,000
VALORES
$
731,250
989,625
438,750
50,000
2,209,625
3,217,500
3,217,500
5,928,000
5,928,000
320,000
461,000
461,000
280,000
$
66,303,325
Pgina 20 de 339
GASTOS GENERALES
ESTABILIZADA
La Serena
Coquimbo
Vicua
Paihuano
Andacollo
La Higuera
1 m3
Base Est.
U.F.
0.648
0.697
0.697
1.022
1.022
1.022
Esp.
0.03
Esp.
0.05
Esp.
0.1
Esp.
0.12
Esp.
0.15
Esp.
0.18
Esp.
0.2
Esp.
0.25
Esp.
0.30
0.019
0.021
0.021
0.031
0.031
0.031
0.032
0.035
0.035
0.051
0.051
0.051
0.065
0.070
0.070
0.102
0.102
0.102
0.078
0.084
0.084
0.123
0.123
0.123
0.097
0.105
0.105
0.153
0.153
0.153
0.117
0.125
0.125
0.184
0.184
0.184
0.130
0.139
0.139
0.204
0.204
0.204
0.162
0.174
0.174
0.256
0.256
0.256
0.194
0.209
0.209
0.307
0.307
0.307
La Serena
Coquimbo
Vicua
Paihuano
Andacollo
La Higuera
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.648
0.697
0.697
1.022
1.022
0.019
0.021
0.021
0.031
0.031
0.032
0.035
0.035
0.051
0.051
0.065
0.070
0.070
0.102
0.102
0.078
0.084
0.084
0.123
0.123
0.097
0.105
0.105
0.153
0.153
0.117
0.125
0.125
0.184
0.184
0.130
0.139
0.139
0.204
0.204
0.162
0.174
0.174
0.256
0.256
0.194
0.209
0.209
0.307
0.307
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
0.778
0.778
0.778
0.778
0.023
0.023
0.023
0.023
0.039
0.039
0.039
0.039
0.078
0.078
0.078
0.078
0.093
0.093
0.093
0.093
0.117
0.117
0.117
0.117
0.140
0.140
0.140
0.140
0.156
0.156
0.156
0.156
0.195
0.195
0.195
0.195
0.233
0.233
0.233
0.233
Illapel
Salamanca
Los Vilos
Canela
VALOR NETO
HN 35
HORMIGON EN OBRA Valor m3

EN U.F.
U.F
HN 30
HN 28
HN 25
HN20
Valor m3
Valor m3
Valor m3
Valor m3
HN 15
HN 10
Valor m3
HN 5
Valor m3
S 170
Valor m3
Valor m3
La Serena
Coquimbo 40% - Tongo
Vicua
La Higuera
Andacollo
Paihuano
2.627
2.802
2.884
2.884
2.936
3.039
U.F
2.524
2.730
2.833
2.833
2.833
3.502
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
2.884
3.090
3.090
4.429
3.914
2.781
2.987
2.987
4.326
3.811
2.730
2.936
2.936
4.275
3.760
2.678
2.884
2.884
4.223
3.708
2.627
2.833
2.833
4.172
3.657
2.575
2.781
2.781
4.120
3.605
2.472
2.678
2.678
4.017
3.502
2.421
2.627
2.627
3.966
3.451
2.318
2.524
2.524
3.863
3.348
Illapel
Salamanca
Los Vilos
Canela
3.348
3.451
3.708
3.811
3.245
3.348
3.605
3.708
3.193
3.296
3.554
3.657
3.142
3.245
3.502
3.605
3.090
3.193
3.451
3.554
3.039
3.142
3.399
3.502
2.936
3.039
3.296
3.399
2.884
2.987
3.245
3.348
2.781
2.884
3.142
3.245
U.F
2.472
2.678
2.730
2.730
2.781
3.451
U.F
2.421
2.627
2.678
2.678
2.730
3.399
U.F
2.369
2.575
2.627
2.627
2.678
3.348
U.F
2.318
2.524
2.575
2.575
2.627
3.296
U.F
2.215
2.421
2.472
2.472
2.524
3.245
U.F
2.163
2.369
2.421
2.421
2.472
3.193
U.F
2.060
2.266
2.318
2.318
2.369
3.142
Pgina 21 de 339
ANALISIS PRECIOS UNIT 1 2016
P. UNIT.
HORMIGN H -35
ESP 10 CMS
VALOR M2 U.F. M. DE O
H - 35
M2
0.10
0.194
La Serena
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
P. UNIT.
HORMIGN H -35
ESP 12 CMS
Illapel
Salamanca
Los Vilos
Canela
0.194
0.194
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.025
0.025
0.482
0.499
0.507
0.507
0.513
0.523
0.194
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.025
0.507
0.528
0.528
0.662
0.61
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.554
0.564
0.59
0.6
H - 35
M2
0.12
0.194
La Serena
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.263
0.28
0.288
0.288
0.294
0.304
0
0.288
0.309
0.309
0.443
0.391
0
0.335
0.345
0.371
0.381
0.315
0.336
0.346
0.346
0.352
0.365
0
0.346
0.371
0.371
0.531
0.47
0
0.402
0.414
0.445
0.457
MEMBRANA BARRAS FE VALOR NETO

CURADO
0.15
NETO
0.025 #VALUE!

CURADO
0.15
NETO
0.025
0.013
0.194
0.194
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.025
0.025
0.534
0.555
0.565
0.565
0.571
0.584
0.194
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.025
0.565
0.59
0.59
0.75
0.689
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.621
0.633
0.664
0.676
GG UT I
e IVA
0.5827
0.281
0.291
0.295
0.295
0.299
0.305
0
0.295
0.308
0.308
0.386
0.355
0
0.323
0.329
0.344
0.35
GG UT I
e IVA
Pgina 22 de 339
0.311
0.323
0.329
0.329
0.333
0.34
0
0.329
0.344
0.344
0.437
0.401
0
0.362
0.369
0.387
0.394
VALOR M2
HORM H-35
1.5827
0.763
0.790
0.802
0.802
0.812
0.828
0.000
0.802
0.836
0.836
1.048
0.965
0.000
0.877
0.893
0.934
0.950
VALOR M2
HORM H-35
0.845
0.878
0.894
0.894
0.904
0.924
0.000
0.894
0.934
0.934
1.187
1.090
0.000
0.983
1.002
1.051
1.070
P. UNIT.
HORMIGN H -35
ESP 15 CMS
H - 35
M2
0.15
0.194
La Serena
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
P. UNIT.
HORMIGN H -35
ESP 18 CMS
Illapel
Salamanca
Los Vilos
Canela
0.194
0.194
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.025
0.025
0.194
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.025
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
H - 35
M2
0.18
0.194
La Serena
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.394
0.420
0.433
0.433
0.440
0.456
0.000
0.433
0.464
0.464
0.664
0.587
0.000
0.502
0.518
0.556
0.572
0.473
0.504
0.519
0.519
0.528
0.547
0.000
0.519
0.556
0.556
0.797
0.705
0.000
0.603
0.621
0.667
0.686

CURADO
0.15
NETO
0.025
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.62605
0.6523
0.6646
0.6646
0.6724
0.68785
0.025
0.025
0.025
0.025
0.025
0.025
0.194
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.025
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.013
0.365
0.38
0.387
0.387
0.392
0.401
0
0.387
0.405
0.405
0.522
0.477
0
0.428
0.437
0.459
0.468
0.6646
0.6955
0.6955
0.89635
0.8191
0.7342
0.74965
0.7882
0.80365

CURADO
0.15
NETO
0.025
0.013
0.194
0.194
0.194
0.194
0.194
0.194
GG UT I
e IVA
GG UT I
e IVA
0.70486
0.73636
0.75112
0.75112
0.76048
0.77902
0.75112
0.7882
0.7882
1.02922
0.93652
0.83464
0.85318
0.89944
0.91798
Pgina 23 de 339
0.411
0.429
0.438
0.438
0.443
0.454
0
0.438
0.459
0.459
0.6
0.546
0
0.486
0.497
0.524
0.535
VALOR M2
HORM H-35
0.991
1.032
1.052
1.052
1.064
1.089
0.000
1.052
1.101
1.101
1.419
1.296
0.000
1.162
1.186
1.247
1.272
VALOR M2
HORM H-35
1.116
1.165
1.189
1.189
1.204
1.233
0.000
1.189
1.247
1.247
1.629
1.482
0.000
1.321
1.350
1.424
1.453
P. UNIT.
HORMIGN H -35
ESP 20 CMS
H - 35
M2
0.20
0.194

CURADO
0.15
NETO
0.025
0.013
GG UT I
e IVA
VALOR M2
HORM H-35
La Serena
Vicua
La Higuera
Andacollo
Paihuano
0.525
0.560
0.577
0.577
0.587
0.608
0.194
0.194
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.025
0.025
0.013
0.013
0.013
0.013
0.013
0.013
0.757
0.792
0.809
0.809
0.819
0.84
0.441
0.461
0.471
0.471
0.477
0.489
1.198
1.253
1.280
1.280
1.296
1.329
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.577
0.618
0.618
0.886
0.783
0.194
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.025
0.013
0.013
0.013
0.013
0.013
0.809
0.85
0.85
1.118
1.015
0.471
0.495
0.495
0.651
0.591
1.280
1.345
1.345
1.769
1.606
Illapel
Salamanca
Los Vilos
Canela
0.670
0.690
0.742
0.762
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.013
0.013
0.013
0.013
0.902
0.922
0.974
0.994
0.526
0.537
0.568
0.579
1.428
1.459
1.542
1.573
P. UNIT.
HORMIGN H -35
ESP 22 CMS
H - 35
M2
0.22
0.194

CURADO
0.15
NETO
0.025
0.013
GG UT I
e IVA
VALOR M2
HORM H-35
La Serena
Vicua
La Higuera
Andacollo
Paihuano
0.578
0.616
0.634
0.634
0.646
0.669
0.194
0.194
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.025
0.025
0.013
0.013
0.013
0.013
0.013
0.013
0.81
0.848
0.866
0.866
0.878
0.901
0.472
0.494
0.505
0.505
0.512
0.525
1.282
1.342
1.371
1.371
1.390
1.426
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.634
0.680
0.680
0.974
0.861
0.194
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.025
0.013
0.013
0.013
0.013
0.013
0.866
0.912
0.912
1.206
1.093
0.505
0.531
0.531
0.703
0.637
1.371
1.443
1.443
1.909
1.730
Illapel
Salamanca
Los Vilos
Canela
0.737
0.759
0.816
0.838
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.013
0.013
0.013
0.013
0.969
0.991
1.048
1.07
0.565
0.577
0.611
0.623
1.534
1.568
1.659
1.693
Pgina 24 de 339
P. UNIT.
HORMIGN H -35
ESP 25 CMS
H - 35
M2
0.25
0.194

CURADO
0.15
NETO
0.025
0.013
GG UT I
e IVA
VALOR M2
HORM H-35
La Serena
Vicua
La Higuera
Andacollo
Paihuano
0.657
0.701
0.721
0.721
0.734
0.76
0.194
0.194
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.025
0.025
0.013
0.013
0.013
0.013
0.013
0.013
0.889
0.933
0.953
0.953
0.966
0.992
0.518
0.544
0.555
0.555
0.563
0.578
1.407
1.477
1.508
1.508
1.529
1.570
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.721
0.773
0.773
1.107
0.979
0.194
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.025
0.013
0.013
0.013
0.013
0.013
0.953
1.005
1.005
1.339
1.211
0.555
0.586
0.586
0.78
0.706
1.508
1.591
1.591
2.119
1.917
Illapel
Salamanca
Los Vilos
Canela
0.837
0.863
0.927
0.953
0.194
0.194
0.194
0.194
0.025
0.025
0.025
0.025
0.013
0.013
0.013
0.013
1.069
1.095
1.159
1.185
0.623
0.638
0.675
0.69
1.692
1.733
1.834
1.875
Muros de Mampostera de Piedra u hormign en Masa
(Referencia: Cdigo de Normas Minvu
H
b1
b2
b3
b4
H1
1.0
0.3
0.6
0.1
0.8
0.5
1.5
0.3
0.8
0.1
1
0.6
2.0
0.4
0.9
0.3
1.35
0.7
2.5
0.4
1.2
0.3
1.7
0.75
3.0
0.4
1.5
0.3
2.1
1.1
3.5
0.4
1.7
0.4
2.5
1.1
4.0
0.5
2
0.5
3
1.3
4.5
0.5
2.2
0.5
3.2
1.3
H
m3/ml
moldaje m2/ml
emplant. m3/ml
Exc. M3/ml
1.0
0.85
3.00
0.09
0.50
1.20
1.5
1.15
4.20
0.11
0.72
1.60
2.0
1.6
5.40
0.15
1.09
1.80
2.5
2.08
6.50
0.18
1.43
2.40
3.0
3.26
8.20
0.22
2.53
3.00
3.5
3.8
9.20
0.26
2.97
3.40
4.0
5.15
10.60
0.31
4.16
4.00
4.5
5.51
11.60
0.33
4.42
4.40
Barbacanas/ml
Pgina 25 de 339
Precios Netos de
Hormign H-20 m3
moldaje m2
Emplant. Hormign H-5 m3
Excav Especial m3
Barbacanas ml
La Serena
Coquimbo
Vicua
La Higuera Andacollo
Paihuano
2.369
2.575
2.627
2.627
2.678
3.348
0.338
0.338
0.338
0.338
0.338
0.338
2.163
2.369
2.421
2.421
2.472
3.193
0.017
0.017
0.017
0.017
0.017
0.017
0.035
0.035
0.035
0.035
0.035
0.035
Precios Netos de
Hormign H-20 m3
moldaje m2
Excav Especial m3
Barbacanas ml
Precios Netos de
Hormign H-20 m3
moldaje m2
Excav Especial m3
Barbacanas ml
Ovalle Monte Patria

2.627
2.833
0.338
0.338
2.421
2.627
0.017
0.017
0.035
0.035
Punitaqui Combarbala Rio Hurtado

0.272
4.172
3.657
0.338
0.338
0.338
2.627
3.966
3.451
0.017
0.017
0.017
0.035
0.035
0.035
Illapel
3.090
0.360
2.884
0.017
0.035
Los Vilos
3.451
0.338
3.245
0.017
0.035
Salamanca
3.193
0.338
2.987
0.017
0.035
m3
m2
m3
m3
ml
0.85
3.00
0.09
0.50
1.20
Serena
Coquimbo
Vicua
La Higuera
5.182
valor ml
5.487
valor ml
5.565
valor ml
5.565
valor ml
6.096
valor m3
6.455
valor m3
6.547
valor m3
6.547
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
2.014
2.575
2.189
2.627
2.233
2.627
2.233
2.678
1.014
0.338
1.014
0.338
1.014
0.338
1.014
0.338
0.195
2.369
0.213
2.421
0.218
2.421
0.218
2.472
0.009
0.017
0.009
0.017
0.009
0.017
0.009
0.017
0.042
0.035
0.042
0.035
0.042
0.035
0.042
0.035
0.85
3.00
0.09
0.50
1.20
valor ml
valor m3
p. unit
2.627
0.338
2.421
0.017
0.035
Ovalle
Montepatria
Punitaqui
Combarbal
5.565
valor ml
5.870
valor ml
2.425
valor ml
7.863
valor ml
6.547
valor m3
6.906
valor m3
2.853
valor m3
9.251
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
2.233
2.833
2.408
0.272
0.231
4.172
3.546
3.657
1.014
0.338
1.014
0.338
1.014
0.338
1.014
0.338
0.218
2.627
0.236
2.627
0.236
3.966
0.357
3.451
0.009
0.017
0.009
0.017
0.009
0.017
0.009
0.017
0.042
0.035
0.042
0.035
0.042
0.035
0.042
0.035
Muro Mampost/Horm en masa

Altura H = 1 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml
(Ref. Lamina 20,7 Cdigo de Normas MINVU)
valor ml
valor m3
p. unit
2.369
0.338
2.163
0.017
0.035
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
1.5827
Canela
0.000
0.338
3.348
0.017
0.035

Altura H = 1 mts
G.G..Ut e IVA
Pgina 26 de 339

Altura H = 1 mts
0.85
3.00
0.09
0.50
1.20
valor ml
valor m3
p. unit
3.090
0.360
2.884
0.017
0.035
Illapel
Salamanca
Los Vilos
Canela
6.359
valor ml
6.407
valor ml
6.790
valor ml
2.162
valor ml
7.481
valor m3
7.538
valor m3
7.988
valor m3
2.544
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
2.627
3.193
2.714
3.451
2.933
0.000
0
3.348
1.08
0.338
1.014
0.338
1.014
0.338
1.014
0.338
0.26
2.987
0.269
3.245
0.292
3.348
0.301
3.193
0.009
0.017
0.009
0.017
0.009
0.017
0.009
0.017
0.042
0.035
0.042
0.035
0.042
0.035
0.042
0.035
1.15
4.20
0.11
0.72
1.60
valor ml
valor m3
p. unit
2.369
0.338
2.163
0.017
0.035
Serena
Coquimbo
Vicua
La Higuera
7.043
valor ml
7.455
valor ml
7.557
valor ml
7.557
valor ml
6.124
valor m3
6.483
valor m3
6.571
valor m3
6.571
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
2.724
2.575
2.961
2.627
3.021
2.627
3.021
2.678
1.420
0.338
1.420
0.338
1.420
0.338
1.420
0.338
0.238
2.369
0.261
2.421
0.266
2.421
0.266
2.472
0.012
0.017
0.012
0.017
0.012
0.017
0.012
0.017
0.056
0.035
0.056
0.035
0.056
0.035
0.056
0.035
1.15
4.20
0.11
0.72
1.60
valor ml
valor m3
p. unit
2.627
0.338
2.421
0.017
0.035
Ovalle
Montepatria
Punitaqui
Combarbal
7.557
valor ml
7.969
valor ml
3.308
valor ml
10.639
valor ml
6.571
valor m3
6.930
valor m3
2.877
valor m3
9.251
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
3.021
2.833
3.258
0.272
0.313
4.172
4.798
3.657
1.42
0.338
1.42
0.338
1.42
0.338
1.42
0.338
0.266
2.627
0.289
2.627
0.289
3.966
0.436
3.451
0.012
0.017
0.012
0.017
0.012
0.017
0.012
0.017
0.056
0.035
0.056
0.035
0.056
0.035
0.056
0.035
1.15
4.20
0.11
0.72
1.60
valor ml
valor m3
p. unit
3.090
0.360
2.884
0.017
0.035
Illapel
Salamanca
Los Vilos
Canela
8.627
valor ml
8.687
valor ml
9.202
valor ml
2.937
valor ml
7.502
valor m3
7.554
valor m3
8.002
valor m3
2.554
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
3.554
3.193
3.672
3.451
3.969
0.000
0
3.348
1.512
0.338
1.42
0.338
1.42
0.338
1.42
0.338
0.317
2.987
0.329
3.245
0.357
3.348
0.368
3.193
0.012
0.017
0.012
0.017
0.012
0.017
0.012
0.017
0.056
0.035
0.056
0.035
0.056
0.035
0.056
0.035
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 1,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 1,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 1,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml
Pgina 27 de 339

Altura H = 2 mts
1.60
5.40
0.15
1.09
1.80
valor ml
valor m3
p. unit
2.369
0.338
2.163
0.017
0.035
Serena
Coquimbo
Vicua
La Higuera
9.529
valor ml
10.101
valor ml
10.245
valor ml
10.245
valor ml
5.956
valor m3
6.313
valor m3
6.403
valor m3
6.403
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
3.790
2.575
4.12
2.627
4.203
2.627
4.203
2.678
1.825
0.338
1.825
0.338
1.825
0.338
1.825
0.338
0.324
2.369
0.355
2.421
0.363
2.421
0.363
2.472
0.019
0.017
0.019
0.017
0.019
0.017
0.019
0.017
0.063
0.035
0.063
0.035
0.063
0.035
0.063
0.035
1.60
5.40
0.15
1.09
1.80
valor ml
valor m3
p. unit
2.627
0.338
2.421
0.017
0.035
Ovalle
Montepatria
Punitaqui
Combarbal
10.245
valor ml
10.816
valor ml
4.330
valor ml
14.524
valor ml
6.403
valor m3
6.760
valor m3
2.706
valor m3
9.078
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
4.203
2.833
4.533
0.272
0.435
4.172
6.675
3.657
1.825
0.338
1.825
0.338
1.825
0.338
1.825
0.338
0.363
2.627
0.394
2.627
0.394
3.966
0.595
3.451
0.019
0.017
0.019
0.017
0.019
0.017
0.019
0.017
0.063
0.035
0.063
0.035
0.063
0.035
0.063
0.035
1.60
5.40
0.15
1.09
1.80
valor ml
valor m3
p. unit
3.090
0.360
2.884
0.017
0.035
Illapel
Salamanca
Los Vilos
Canela
11.717
valor ml
11.813
valor ml
12.529
valor ml
3.813
valor ml
7.323
valor m3
7.383
valor m3
7.831
valor m3
2.383
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
4.944
3.193
5.109
3.451
5.522
0.000
0
3.348
1.944
0.338
1.825
0.338
1.825
0.338
1.825
0.338
0.433
2.987
0.448
3.245
0.487
3.348
0.502
3.193
0.019
0.017
0.019
0.017
0.019
0.017
0.019
0.017
0.063
0.035
0.063
0.035
0.063
0.035
0.063
0.035
2.08
6.50
0.18
1.43
2.40
valor ml
valor m3
p. unit
2.369
0.338
2.163
0.017
0.035
Serena
Coquimbo
Vicua
La Higuera
12.063
valor ml
12.799
valor ml
12.986
valor ml
12.986
valor ml
5.800
valor m3
6.153
valor m3
6.243
valor m3
6.243
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
4.928
2.575
5.356
2.627
5.464
2.627
5.464
2.678
2.197
0.338
2.197
0.338
2.197
0.338
2.197
0.338
0.389
2.369
0.426
2.421
0.436
2.421
0.436
2.472
0.024
0.017
0.024
0.017
0.024
0.017
0.024
0.017
0.084
0.035
0.084
0.035
0.084
0.035
0.084
0.035
2.08
6.50
0.18
1.43
2.40
valor ml
valor m3
p. unit
2.627
0.338
2.421
0.017
0.035
Ovalle
Montepatria
Punitaqui
Combarbal
12.986
valor ml
13.724
valor ml
5.293
valor ml
18.513
valor ml
6.243
valor m3
6.598
valor m3
2.545
valor m3
8.900
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
5.464
2.833
5.893
0.272
0.566
4.172
8.678
3.657
2.197
0.338
2.197
0.338
2.197
0.338
2.197
0.338
0.436
2.627
0.473
2.627
0.473
3.966
0.714
3.451
0.024
0.017
0.024
0.017
0.024
0.017
0.024
0.017
0.084
0.035
0.084
0.035
0.084
0.035
0.084
0.035
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 2 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 2 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 2,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 2,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml
Pgina 28 de 339
Pgina 29 de 339

Altura H = 2,5 mts
2.08
6.50
0.18
1.43
2.40
valor ml
valor m3
p. unit
3.090
0.360
2.884
0.017
0.035
Illapel
Salamanca
Los Vilos
Canela
14.868
valor ml
15.010
valor ml
15.933
valor ml
4.602
valor ml
7.148
valor m3
7.216
valor m3
7.660
valor m3
2.213
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
6.427
3.193
6.641
3.451
7.178
0.000
0
3.348
2.34
0.338
2.197
0.338
2.197
0.338
2.197
0.338
0.519
2.987
0.538
3.245
0.584
3.348
0.603
3.193
0.024
0.017
0.024
0.017
0.024
0.017
0.024
0.017
0.084
0.035
0.084
0.035
0.084
0.035
0.084
0.035
3.26
8.20
0.22
2.53
3.00
valor ml
valor m3
p. unit
2.369
0.338
2.163
0.017
0.035
Serena
Coquimbo
Vicua
La Higuera
17.598
valor ml
18.733
valor ml
19.019
valor ml
19.019
valor ml
5.398
valor m3
5.746
valor m3
5.834
valor m3
5.834
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
7.723
2.575
8.395
2.627
8.564
2.627
8.564
2.678
2.772
0.338
2.772
0.338
2.772
0.338
2.772
0.338
0.476
2.369
0.521
2.421
0.533
2.421
0.533
2.472
0.043
0.017
0.043
0.017
0.043
0.017
0.043
0.017
0.105
0.035
0.105
0.035
0.105
0.035
0.105
0.035
3.26
8.20
0.22
2.53
3.00
valor ml
valor m3
p. unit
2.627
0.338
2.421
0.017
0.035
Ovalle
Montepatria
Punitaqui
Combarbal
19.019
valor ml
20.154
valor ml
6.940
valor ml
27.529
valor ml
5.834
valor m3
6.182
valor m3
2.129
valor m3
8.444
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
8.564
2.833
9.236
0.272
0.887
4.172
13.601
3.657
2.772
0.338
2.772
0.338
2.772
0.338
2.772
0.338
0.533
2.627
0.578
2.627
0.578
3.966
0.873
3.451
0.043
0.017
0.043
0.017
0.043
0.017
0.043
0.017
0.105
0.035
0.105
0.035
0.105
0.035
0.105
0.035
3.26
8.20
0.22
2.53
3.00
valor ml
valor m3
p. unit
3.090
0.360
2.884
0.017
0.035
Illapel
Salamanca
Los Vilos
Canela
21.852
valor ml
22.136
valor ml
23.557
valor ml
5.788
valor ml
6.703
valor m3
6.790
valor m3
7.226
valor m3
1.775
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
10.073
3.193
10.409
3.451
11.25
0.000
0
3.348
2.952
0.338
2.772
0.338
2.772
0.338
2.772
0.338
0.634
2.987
0.657
3.245
0.714
3.348
0.737
3.193
0.043
0.017
0.043
0.017
0.043
0.017
0.043
0.017
0.105
0.035
0.105
0.035
0.105
0.035
0.105
0.035
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 3 Mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 3 Mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 3 Mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml
Pgina 30 de 339

Altura H = 3,5 mts
3.8
9.20
0.26
2.97
3.40
valor ml
valor m3
p. unit
2.369
0.338
2.163
0.017
0.035
Serena
Coquimbo
Vicua
La Higuera
20.327
valor ml
21.651
valor ml
21.985
valor ml
21.985
valor ml
5.349
valor m3
5.698
valor m3
5.786
valor m3
5.786
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
9.002
2.575
9.785
2.627
9.983
2.627
9.983
2.678
3.110
0.338
3.110
0.338
3.110
0.338
3.110
0.338
0.562
2.369
0.616
2.421
0.629
2.421
0.629
2.472
0.050
0.017
0.050
0.017
0.050
0.017
0.050
0.017
0.119
0.035
0.119
0.035
0.119
0.035
0.119
0.035
3.8
9.20
0.26
2.97
3.40
valor ml
valor m3
p. unit
2.627
0.338
2.421
0.017
0.035
Ovalle
Montepatria
Punitaqui
Combarbal
21.985
valor ml
23.308
valor ml
7.907
valor ml
31.914
valor ml
5.786
valor m3
6.134
valor m3
2.081
valor m3
8.398
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
9.983
2.833
10.765
0.272
1.034
4.172
15.854
3.657
3.11
0.338
3.11
0.338
3.11
0.338
3.11
0.338
0.629
2.627
0.683
2.627
0.683
3.966
1.031
3.451
0.05
0.017
0.05
0.017
0.05
0.017
0.05
0.017
0.119
0.035
0.119
0.035
0.119
0.035
0.119
0.035
3.8
9.20
0.26
2.97
3.40
valor ml
valor m3
p. unit
3.090
0.360
2.884
0.017
0.035
Illapel
Salamanca
Los Vilos
Canela
25.280
valor ml
25.622
valor ml
27.281
valor ml
6.567
valor ml
6.653
valor m3
6.743
valor m3
7.179
valor m3
1.728
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
11.742
3.193
12.133
3.451
13.114
0.000
0
3.348
3.312
0.338
3.11
0.338
3.11
0.338
3.11
0.338
0.75
2.987
0.777
3.245
0.844
3.348
0.87
3.193
0.05
0.017
0.05
0.017
0.05
0.017
0.05
0.017
0.119
0.035
0.119
0.035
0.119
0.035
0.119
0.035
5.15
10.60
0.31
4.16
4.00
valor ml
valor m3
p. unit
2.369
0.338
2.163
0.017
0.035
Serena
Coquimbo
Vicua
La Higuera
26.376
valor ml
28.155
valor ml
28.606
valor ml
28.606
valor ml
5.122
valor m3
5.467
valor m3
5.555
valor m3
5.555
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
12.200
2.575
13.261
2.627
13.529
2.627
13.529
2.678
3.583
0.338
3.583
0.338
3.583
0.338
3.583
0.338
0.671
2.369
0.734
2.421
0.751
2.421
0.751
2.472
0.071
0.017
0.071
0.017
0.071
0.017
0.071
0.017
0.140
0.035
0.140
0.035
0.140
0.035
0.140
0.035
valor ml
valor m3
p. unit
2.627
0.338
2.421
0.017
0.035
Ovalle
Montepatria
Punitaqui
Combarbal
28.606
valor ml
30.385
valor ml
9.510
valor ml
41.956
valor ml
5.555
valor m3
5.900
valor m3
1.847
valor m3
8.147
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
13.529
2.833
14.59
0.272
1.401
4.172
21.486
3.657
3.583
0.338
3.583
0.338
3.583
0.338
3.583
0.338
0.751
2.627
0.814
2.627
0.814
3.966
1.229
3.451
0.071
0.017
0.071
0.017
0.071
0.017
0.071
0.017
0.14
0.035
0.14
0.035
0.14
0.035
0.14
0.035
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 3,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 3,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 4 Mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 4 Mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml
5.15
10.60
0.31
4.16
4.00
Pgina 31 de 339

Altura H = 4 Mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml
5.15
10.60
0.31
4.16
4.00

Altura H = 4,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml
5.51
11.60
0.33
4.42
4.40

Altura H = 4,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml
5.51
11.60
0.33
4.42
4.40

Altura H = 4,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml
5.51
11.60
0.33
4.42
4.40
valor ml
valor m3
p. unit
3.090
0.360
2.884
0.017
0.035
Illapel
Salamanca
Los Vilos
Canela
32.976
valor ml
33.496
valor ml
35.726
valor ml
7.648
valor ml
6.403
valor m3
6.504
valor m3
6.937
valor m3
1.485
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
15.914
3.193
16.444
3.451
17.773
0.000
0
3.348
3.816
0.338
3.583
0.338
3.583
0.338
3.583
0.338
0.894
2.987
0.926
3.245
1.006
3.348
1.038
3.193
0.071
0.017
0.071
0.017
0.071
0.017
0.071
0.017
0.14
0.035
0.14
0.035
0.14
0.035
0.14
0.035
valor ml
valor m3
p. unit
2.369
0.338
2.163
0.017
0.035
Serena
Coquimbo
Vicua
La Higuera
28.357
valor ml
30.261
valor ml
30.742
valor ml
30.742
valor ml
5.146
valor m3
5.492
valor m3
5.579
valor m3
5.579
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
13.053
2.575
14.188
2.627
14.475
2.627
14.475
2.678
3.921
0.338
3.921
0.338
3.921
0.338
3.921
0.338
0.714
2.369
0.782
2.421
0.799
2.421
0.799
2.472
0.075
0.017
0.075
0.017
0.075
0.017
0.075
0.017
0.154
0.035
0.154
0.035
0.154
0.035
0.154
0.035
valor ml
valor m3
p. unit
2.627
0.338
2.421
0.017
0.035
Ovalle
Montepatria
Punitaqui
Combarbal
30.742
valor ml
32.646
valor ml
10.313
valor ml
45.023
valor ml
5.579
valor m3
5.925
valor m3
1.872
valor m3
8.171
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
14.475
2.833
15.61
0.272
1.499
4.172
22.988
3.657
3.921
0.338
3.921
0.338
3.921
0.338
3.921
0.338
0.799
2.627
0.867
2.627
0.867
3.966
1.309
3.451
0.075
0.017
0.075
0.017
0.075
0.017
0.075
0.017
0.154
0.035
0.154
0.035
0.154
0.035
0.154
0.035
valor ml
valor m3
p. unit
3.090
0.360
2.884
0.017
0.035
Illapel
Salamanca
Los Vilos
Canela
35.426
valor ml
35.973
valor ml
38.358
valor ml
8.317
valor ml
6.429
valor m3
6.529
valor m3
6.962
valor m3
1.509
valor m3
total
p. unit
total
p. unit
total
p. unit
total
p. unit
17.026
3.193
17.593
3.451
19.015
0.000
0
3.348
4.176
0.338
3.921
0.338
3.921
0.338
3.921
0.338
0.952
2.987
0.986
3.245
1.071
3.348
1.105
3.193
0.075
0.017
0.075
0.017
0.075
0.017
0.075
0.017
0.154
0.035
0.154
0.035
0.154
0.035
0.154
0.035
Pgina 32 de 339
MUROS DE HORMIGN ARMADO S/ LAMINAS N 20,1 A LAMINA 20,4 DEL CDIGO DE NORMAS
Y ESP. TECNICAS
MINVU/2008
relleno sobre la zapata
H
cms
100
150
200
250
300
350
400
450
500
550
600
H muro
mts
1
1.5
2
2.5
3
3.5
4
4.5
5
5.5
6
1
1.5
2
2.5
3
3.5
4
4.5
5
5.5
6
H diente
Hd
cms
0
0
0
20
30
35
55
55
70
70
70
horm
muro
0.200
0.300
0.400
0.500
0.675
0.963
1.200
1.575
2.000
2.200
2.850
Emplant.
H-5
m3/ml
0.045
0.060
0.073
0.088
0.103
0.118
0.130
0.148
0.160
0.175
0.190
L pie
P
cms
25
35
35
50
60
65
75
90
100
110
110
horm
Pie
0.075
0.105
0.105
0.150
0.210
0.260
0.300
0.405
0.500
0.550
0.605
Excav
m3/ml
1.70
2.00
2.30
2.60
3.00
3.50
3.70
4.30
4.80
5.20
5.80
E muro base Dimensin del E diente

E zapata, pie E coronamiento
em
T
ed
ez
ec
cms
cms
cms
cms
cms
20
25
0
30
20
20
45
0
30
20
20
70
0
30
20
20
65
20
30
20
25
80
20
35
20
30
100
20
40
25
35
100
30
40
25
40
115
30
45
30
50
115
35
50
30
50
135
35
50
30
60
155
35
55
35
Horm. H-30
Acero
Moldaje
horm
horm
90% N C
A63 - 42H
Diente
zapata
m3/ml
Kg / ml
m2/ml
0.000
0.135
0.410
20.62
2.6
0.000
0.195
0.600
28.9
3.6
0.000
0.270
0.775
49.91
4.6
0.040
0.315
1.005
73.8
5.6
0.060
0.438
1.383
103.25
6.7
0.070
0.600
1.893
125.68
7.8
0.165
0.660
2.325
171.15
8.8
0.165
0.833
2.978
225.47
9.9
0.245
1.000
3.745
269.79
11
0.245
1.100
4.095
360.76
12
0.245
1.375
5.075
442.79
13.1
Relleno
Barbacanas
Relleno
Estructural PCV D= 110 mm
m3/ml
ml/ml
m3/ml
0.30
0.4
0.63
0.70
0.6
1.00
1.30
0.8
1.49
2.10
1.0
1.79
3.00
1.5
2.37
4.00
2.1
3.09
5.30
2.8
3.50
6.70
3.6
4.30
8.30
5.0
4.78
10.00
5.5
5.78
11.90
7.2
6.87
cuantia
acero
Kgs/m3
50.29
48.17
64.40
73.43
74.66
66.39
73.61
75.71
72.04
88.10
87.25
Pgina 33 de 339
Acero Muros H =1 MT
Largo
A.
B.
C.
D
Rep Muro
Rep Zap
Acero Muros H =1,5 MT
Largo
A.
B.
C.
D
Rep Muro
Rep Zap
Acero Muros H =2 MT
A.
B.
C.
D
Rep Muro
Rep Zap
A.
B.
C.
D
Rep Muro
Rep Zap
Acero Muros H =3 MT
A.
B.
C.
D
Rep Muro
Rep Zap
Diam
1.9
0
1.9
1
1
1
@
20
L - Total
9.5
Peso/unit
0.39
8
10
8
10
20
20
20
20
5
5
10
10
9.5
5
10
10
0.39
0.62
0.39
0.62
Diam
2.5
0
2.6
1.3
1
1
Largo
Diam
Largo
Diam
0.00
20
L - Total
12.5
Peso/unit
0.39
8
10
8
10
20
20
20
20
5
5
16
14
13
6.5
16
14
0.39
0.62
0.39
0.62
ancho zapata
@
10
10
10
10
8
10
Largo
3.65
2.72
4
2.65
1
1
4.4
3.3
4.8
5.85
1
1
cant.
Diam
3
2.23
3.35
1.55
1
1
ancho zapata
@
10
12
10
10
10
10
0.00
L - Total
3.71
3.1
3.9
6.2
20.62
Peso
Peso Total
4.88
5.07
4.03
6.24
8.68
28.9
15
11.15
16.75
7.75
22
16
Peso/unit
0.62
0.62
0.62
0.62
0.39
0.62
Peso
5
5
5
5
22
16
5
5
5
5
26
22
L - Total
18.25
13.6
20
13.25
26
22
Peso/unit
0.62
0.89
0.62
0.62
0.62
0.62
Peso
Peso Total
11.32
12.1
12.4
8.22
16.12
13.64
73.8
L - Total
Peso/unit
0.89
0.89
0.62
0.62
0.62
0.62
Peso
Peso Total
19.58
14.69
14.88
18.14
19.84
16.12
103.25
cant.
0.00
ancho zapata
20
20
20
20
20
20
cant.
0.00
ancho zapata
20
20
20
20
20
20
@
12
12
10
10
10
10
0.00
ancho zapata
20
20
20
20
20
20
cant.
Peso
Peso Total
3.71
cant.
5
5
5
5
32
26
Pgina 34 de 339
22
16.5
24
29.25
32
26
9.3
6.91
10.39
4.81
8.58
9.92
Peso Total
49.91

A.
B.
C.
D
Rep Muro
Rep Zap
Acero Muros H =4 MT
A.
B.
C.
D
Rep Muro
Rep Zap
A.
B.
C.
D
Rep Muro
Rep Zap
Acero Muros H =5 MT
A.
B.
C.
D
Rep Muro
Rep Zap
A.
B.
C.
D
Rep Muro
Rep Zap
Acero Muros H =6 MT
A.
B.
C.
D
Rep Muro
Rep Zap
Largo
5.15
3.83
5.7
3.85
1
1
Diam
Largo
Diam
5.8
4.32
6.35
4.6
1
1
Largo
Diam
Diam
Largo
8.05
6.02
8.65
6.15
1
1
Diam
Largo
Diam
0.00
ancho zapata
20
20
15
15
15
20
@
18
22
12
18
10
10
0.00
ancho zapata
16
16
20
20
20
20
18
22
12
16
10
10
0.00
ancho zapata
18
18
20
20
20
20
16
16
12
16
10
10
0.00
ancho zapata
18
18
20
14
20
20
16
16
12
16
10
10
Largo
7.45
5.58
7.95
5.85
1
1
ancho zapata
16
16
20
20
20
20
12
16
12
12
10
10
6.6
4.95
7.15
5.1
1
1
8.8
6.55
9.6
6.6
1
1
@
12
12
10
12
10
10
0.00
ancho zapata
18
18
15
15
15
15
0.00
cant.
6.25
6.25
5
5
36
30
L - Total
32.19
23.94
28.5
19.25
36
30
Peso/unit
0.89
0.89
0.62
0.89
0.62
0.62
Peso
Peso Total
28.65
21.31
17.67
17.13
22.32
18.6
125.68
cant.
5.55
5.55
5
7.14
42
34
L - Total
32.19
23.98
31.75
32.84
42
34
Peso/unit
0.89
1.58
0.89
0.89
0.62
0.62
Peso
Peso Total
28.65
37.89
28.26
29.23
26.04
21.08
171.15
cant.
5.55
5.55
5
5
46
38
L - Total
36.63
27.47
35.75
25.5
46
38
Peso/unit
1.58
1.58
0.89
1.58
0.62
0.62
Peso
Peso Total
57.88
43.4
31.82
40.29
28.52
23.56
225.47
cant.
6.25
6.25
5
5
52
44
L - Total
46.56
34.88
39.75
29.25
52
44
Peso/unit
1.58
1.58
0.89
1.58
0.62
0.62
Peso
Peso Total
73.56
55.11
35.38
46.22
32.24
27.28
269.79
cant.
L - Total
40.25
30.1
57.7
41.02
74
46
Peso/unit
5
5
6.67
6.67
74
46
Peso
Peso Total
80.5
89.7
51.35
64.81
45.88
28.52
360.76
cant.
5.55
5.55
6.67
6.67
82
66
L - Total
48.84
36.35
64.03
44.02
82
66
Peso/unit
Pgina 35 de 339
2
2.98
0.89
1.58
0.62
0.62
2
2.98
0.89
2
0.62
0.62
Peso
Peso Total
97.68
108.32
56.99
88.04
50.84
40.92
442.79
VALORES DE INSUMOS DE MURO
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Hormign
H 30
U.F./ m3
2.524
2.73
2.833
2.833
2.833
3.502
Hormign
H5
U.F./ m3
2.163
2.369
2.421
2.421
2.472
3.193
Horm. H-30
90% N C
m3/ml
2.524
2.730
2.833
2.833
2.833
3.502
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
0.087
0.338
0.087
0.338
0.087
0.338
0.087
0.338
0.087
0.338
0.087
0.338
Emplant.
H-5
m3/ml
2.163
2.369
2.421
2.421
2.472
3.193
Excav
m3/ml
0.158
0.158
0.158
0.158
0.158
0.158
Relleno
Barbacanas
Relleno
m3/ml
ml/ml
m3/ml
0.3
0.4
0.411
0.3
0.4
0.411
0.3
0.4
0.411
0.3
0.4
0.411
0.3
0.4
0.411
0.3
0.4
0.411
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
2.781
2.987
2.987
4.326
3.811
2.421
2.627
2.627
3.966
3.451
2.781
2.987
2.987
4.326
3.811
0.087
0.087
0.087
0.087
0.087
0.338
0.338
0.338
0.338
0.338
2.421
2.627
2.627
3.966
3.451
0.158
0.158
0.158
0.158
0.158
0.3
0.3
0.3
0.3
0.3
0.4
0.4
0.4
0.4
0.4
0.411
0.411
0.411
0.411
0.411
Illapel
Salamanca
Los Vilos
Canela
3.245
3.348
3.605
3.708
2.884
2.987
3.245
3.348
3.245
3.348
3.605
3.708
0.087
0.087
0.087
0.087
0.338
0.338
0.338
0.338
2.884
2.987
3.245
3.348
0.158
0.158
0.158
0.158
0.3
0.3
0.3
0.3
0.4
0.4
0.4
0.4
0.411
0.411
0.411
0.411
Pgina 36 de 339
Muros H. A.
Serena
SERENA
Coquimbo
COQUIMBO
VICUA
VICUA
La Higuera
La Higuera
ANDACOLLO
ANDACOLLO
Paihuano
Paihuano
OVALLE
OVALLE
MONTEPATRIA
MONTEPATRIA
de H = 1 mts
cant
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
0.410
2.45
4.382
1.005
6.936
16.917
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
4.473
7.080
17.268
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
4.516
7.148
17.434
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
4.516
7.148
17.434
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
4.518
7.151
17.441
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
4.816
7.623
18.593
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
4.495
7.115
17.354
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
4.586
7.259
17.705
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
20.62
2.6
0.087
0.338
1.794
0.879
Emplant.
H-5
m3/ml
0.045
2.1
0.095
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
1.70
0.30
0.4
0.220
0.158
0.3
0.4
0.411
0.269
0.09
0.16
0.09
2.65
1.087
0.087
1.794
0.338
0.879
2.3
0.104
0.158
0.269
0.3
0.09
0.4
0.160
0.411
0.09
2.75
1.128
0.087
1.794
0.338
0.879
2.35
0.106
0.158
0.269
0.3
0.09
0.4
0.160
0.411
0.09
2.75
1.128
0.087
1.794
0.338
0.879
2.35
0.106
0.158
0.269
0.3
0.09
0.4
0.160
0.411
0.09
2.75
1.128
0.087
1.794
0.338
0.879
2.4
0.108
0.158
0.269
0.3
0.09
0.4
0.160
0.411
0.09
3.40
1.394
0.087
1.794
0.338
0.879
3.1
0.14
0.158
0.269
0.3
0.09
0.4
0.160
0.411
0.09
2.70
1.107
0.087
1.794
0.338
0.879
2.35
0.106
0.158
0.269
0.3
0.09
0.4
0.160
0.411
0.09
2.90
1.189
0.087
1.794
0.338
0.879
2.55
0.115
0.158
0.269
0.3
0.09
0.4
0.160
0.411
0.09
Pgina 37 de 339
Muros H. A.
PUNITAQUI
PUNITAQUI
COMBARBALA
COMBARBALA
RIO HURTADO
RIO HURTADO
ILLAPEL
ILLAPEL
SALAMANCA
SALAMANCA
Los Vilos
Los Vilos
Canela
Canela
de H = 1 mts
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
4.586
7.259
17.705
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
5.177
8.194
19.985
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
4.950
7.835
19.110
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
4.700
7.439
18.144
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
4.746
7.512
18.322
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
4.859
7.691
18.759
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
4.904
7.762
18.932
2.90
1.189
0.087
1.794
0.338
0.879
2.55
0.115
0.158
0.269
0.3
0.09
0.4
0.160
0.411
0.09
4.20
1.722
0.087
1.794
0.338
0.879
3.85
0.173
0.158
0.269
0.3
0.09
0.4
0.160
0.411
0.09
3.70
1.517
0.087
1.794
0.338
0.879
3.35
0.151
0.158
0.269
0.3
0.09
0.4
0.160
0.411
0.09
3.15
1.292
0.087
1.794
0.338
0.879
2.8
0.126
0.158
0.269
0.3
0.09
0.4
0.160
0.411
0.09
3.25
1.333
0.087
1.794
0.338
0.879
2.9
0.131
0.158
0.269
0.3
0.09
0.4
0.160
0.411
0.09
3.50
1.435
0.087
1.794
0.338
0.879
3.15
0.142
0.158
0.269
0.3
0.09
0.4
0.160
0.411
0.09
3.60
1.476
0.087
1.794
0.338
0.879
3.25
0.146
0.158
0.269
0.3
0.09
0.4
0.160
0.411
0.09
Pgina 38 de 339
Muros de H. A.
Serena
SERENA
Coquimbo
COQUIMBO
VICUA
VICUA
La Higuera
La Higuera
ANDACOLLO
ANDACOLLO
Paihuano
Paihuano
OVALLE
OVALLE
MONTEPATRIA
MONTEPATRIA
H = 1,5 mts
cant
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
0.600
2.45
6.183
1.47
9.786
16.310
,
2.65
6.315
1.59
9.995
16.658
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
6.378
10.095
16.825
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
6.378
10.095
16.825
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
6.381
10.100
16.833
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
6.813
10.783
17.972
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
6.348
10.047
16.745
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
6.480
10.800
18.000
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
28.900
3.600
0.087
0.338
2.514
1.217
Emplant.
H-5
m3/ml
0.060
2.1
0.126
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
2.000
0.700
0.600
0.220
0.158
0.3
0.4
0.411
0.316
0.21
0.24
0.09
0.087
2.514
0.338
1.217
2.3
0.138
0.158
0.316
0.3
0.21
0.4
0.24
0.411
0.09
2.75
1.65
0.087
2.514
0.338
1.217
2.35
0.141
0.158
0.316
0.3
0.21
0.4
0.24
0.411
0.09
2.75
1.65
0.087
2.514
0.338
1.217
2.35
0.141
0.158
0.316
0.3
0.21
0.4
0.24
0.411
0.09
2.75
1.65
0.087
2.514
0.338
1.217
2.4
0.144
0.158
0.316
0.3
0.21
0.4
0.24
0.411
0.09
3.40
2.04
0.087
2.514
0.338
1.217
3.1
0.186
0.158
0.316
0.3
0.21
0.4
0.24
0.411
0.09
2.70
1.62
0.087
2.514
0.338
1.217
2.35
0.141
0.158
0.316
0.3
0.21
0.4
0.24
0.411
0.09
2.90
1.74
0.087
2.514
0.338
1.217
2.55
0.153
0.158
0.316
0.3
0.21
0.4
0.24
0.411
0.09
Pgina 39 de 339
Muros de H.A. H = 1,5 mts
PUNITAQUI
PUNITAQUI
COMBARBALA
COMBARBALA
RIO HURTADO
RIO HURTADO
ILLAPEL
ILLAPEL
SALAMANCA
SALAMANCA
Los Vilos
Los Vilos
Canela
Canela
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
2.90
6.480
1.74
10.256
17.093
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
7.338
11.614
19.357
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
7.008
11.092
18.487
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
6.645
11.075
18.458
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
6.711
10.622
17.703
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
6.876
10.883
18.138
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
6.942
10.988
18.313
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
0.087
0.338
2.514
1.217
Emplant.
H-5
m3/ml
2.55
0.153
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
0.158
0.3
0.4
0.411
0.316
0.21
0.24
0.09
4.20
2.52
0.087
2.514
0.338
1.217
3.85
0.231
0.158
0.316
0.3
0.21
0.4
0.24
0.411
0.09
3.70
2.22
0.087
2.514
0.338
1.217
3.35
0.201
0.158
0.316
0.3
0.21
0.4
0.24
0.411
0.09
3.15
1.89
0.087
2.514
0.338
1.217
2.8
0.168
0.158
0.316
0.3
0.21
0.4
0.24
0.411
0.09
3.25
1.95
0.087
2.514
0.338
1.217
2.9
0.174
0.158
0.316
0.3
0.21
0.4
0.24
0.411
0.09
3.50
2.1
0.087
2.514
0.338
1.217
3.15
0.189
0.158
0.316
0.3
0.21
0.4
0.24
0.411
0.09
3.60
2.16
0.087
2.514
0.338
1.217
3.25
0.195
0.158
0.316
0.3
0.21
0.4
0.24
0.411
0.09
Pgina 40 de 339
Muros de H.A.
Serena
SERENA
Coquimbo
COQUIMBO
VICUA
VICUA
La Higuera
La Higuera
ANDACOLLO
ANDACOLLO
Paihuano
Paihuano
OVALLE
OVALLE
MONTEPATRIA
MONTEPATRIA
H = 2 mts
cant
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
0.775
2.45
9.112
1.899
14.422
18.609
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
9.282
14.691
18.956
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
9.363
14.819
19.121
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
9.363
14.819
19.121
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
9.366
14.824
19.128
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
9.921
15.702
20.261
precio Neto
C. Directo
Valor m3
Valor m3
U.F.
U.F.
U.F.
U.F.
9.325
14.759
19.044
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
9.494
15.027
19.390
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
49.910
4.600
0.087
0.338
4.342
1.555
Emplant.
H-5
m3/ml
0.073
2.1
0.153
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
2.300
1.300
0.800
0.22
0.158
0.3
0.4
0.411
0.363
0.39
0.32
0.09
2.65
2.054
0.087
4.342
0.338
1.555
2.3
0.168
0.158
0.363
0.3
0.39
0.4
0.32
0.411
0.09
2.75
2.131
0.087
4.342
0.338
1.555
2.35
0.172
0.158
0.363
0.3
0.39
0.4
0.32
0.411
0.09
2.75
2.131
0.087
4.342
0.338
1.555
2.35
0.172
0.158
0.363
0.3
0.39
0.4
0.32
0.411
0.09
2.75
2.131
0.087
4.342
0.338
1.555
2.4
0.175
0.158
0.363
0.3
0.39
0.4
0.32
0.411
0.09
3.40
2.635
0.087
4.342
0.338
1.555
3.1
0.226
0.158
0.363
0.3
0.39
0.4
0.32
0.411
0.09
2.70
2.093
0.087
4.342
0.338
1.555
2.35
0.172
0.158
0.363
0.3
0.39
0.4
0.32
0.411
0.09
2.90
2.248
0.087
4.342
0.338
1.555
2.55
0.186
0.158
0.363
0.3
0.39
0.4
0.32
0.411
0.09
Pgina 41 de 339
Muros de H.A. H = 2 mts
PUNITAQUI
PUNITAQUI
COMBARBALA
COMBARBALA
RIO HURTADO
RIO HURTADO
ILLAPEL
ILLAPEL
SALAMANCA
SALAMANCA
Los Vilos
Los Vilos
Canela
Canela
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
2.90
9.494
2.248
15.027
19.390
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
10.596
16.771
21.640
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
10.173
16.101
20.775
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
9.705
15.361
19.821
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
9.791
15.497
19.996
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
10.003
15.832
20.428
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
10.087
15.965
20.600
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
0.087
0.338
4.342
1.555
Emplant.
H-5
m3/ml
2.55
0.186
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
0.158
0.3
0.4
0.411
0.363
0.39
0.32
0.09
4.20
3.255
0.087
4.342
0.338
1.555
3.85
0.281
0.158
0.363
0.3
0.39
0.4
0.32
0.411
0.09
3.70
2.868
0.087
4.342
0.338
1.555
3.35
0.245
0.158
0.363
0.3
0.39
0.4
0.32
0.411
0.09
3.15
2.441
0.087
4.342
0.338
1.555
2.8
0.204
0.158
0.363
0.3
0.39
0.4
0.32
0.411
0.09
3.25
2.519
0.087
4.342
0.338
1.555
2.9
0.212
0.158
0.363
0.3
0.39
0.4
0.32
0.411
0.09
3.50
2.713
0.087
4.342
0.338
1.555
3.15
0.23
0.158
0.363
0.3
0.39
0.4
0.32
0.411
0.09
3.60
2.79
0.087
4.342
0.338
1.555
3.25
0.237
0.158
0.363
0.3
0.39
0.4
0.32
0.411
0.09
Pgina 42 de 339
Serena
SERENA
Coquimbo
COQUIMBO
VICUA
VICUA
La Higuera
La Higuera
ANDACOLLO
ANDACOLLO
Paihuano
Paihuano
OVALLE
OVALLE
MONTEPATRIA
MONTEPATRIA
Horm. H-30
90% N C
m3/ml
1.005
cant
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
12.525
19.824
19.725
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
12.743
20.169
20.069
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
12.849
20.337
20.236
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
12.849
20.337
20.236
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
12.853
20.343
20.242
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
13.568
21.475
21.368
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
12.799
20.257
20.156
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
13.017
20.603
20.500
Acero
A63 - 42H
Kg / ml
73.800
Moldaje
m2/ml
5.600
Emplant.
H-5
m3/ml
0.088
Excav
m3/ml
2.600
Relleno
Barbacanas
Relleno
m3/ml
ml/ml
m3/ml
2.100
1.000
0.300
2.462
6.421
1.893
0.185
0.411
0.63
0.4
0.123
2.65
2.663
0.087
6.421
0.338
1.893
2.3
0.202
0.158
0.411
0.3
0.63
0.4
0.4
0.411
0.123
2.75
2.764
0.087
6.421
0.338
1.893
2.35
0.207
0.158
0.411
0.3
0.63
0.4
0.4
0.411
0.123
2.75
2.764
0.087
6.421
0.338
1.893
2.35
0.207
0.158
0.411
0.3
0.63
0.4
0.4
0.411
0.123
2.75
2.764
0.087
6.421
0.338
1.893
2.4
0.211
0.158
0.411
0.3
0.63
0.4
0.4
0.411
0.123
3.40
3.417
0.087
6.421
0.338
1.893
3.1
0.273
0.158
0.411
0.3
0.63
0.4
0.4
0.411
0.123
2.70
2.714
0.087
6.421
0.338
1.893
2.35
0.207
0.158
0.411
0.3
0.63
0.4
0.4
0.411
0.123
2.90
2.915
0.087
6.421
0.338
1.893
2.55
0.224
0.158
0.411
0.3
0.63
0.4
0.4
0.411
0.123
Pgina 43 de 339
PUNITAQUI
PUNITAQUI
COMBARBALA
COMBARBALA
RIO HURTADO
RIO HURTADO
ILLAPEL
ILLAPEL
SALAMANCA
SALAMANCA
Los Vilos
Los Vilos
Canela
Canela
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
2.90
13.017
2.915
20.603
20.500
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
14.438
22.852
22.738
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
13.892
21.987
21.878
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
13.290
21.035
20.930
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
13.399
21.207
21.101
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
13.673
21.641
21.533
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
13.782
21.813
21.704
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
0.087
0.338
6.421
1.893
Emplant.
H-5
m3/ml
2.55
0.224
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
0.158
0.3
0.4
0.411
0.411
0.63
0.4
0.123
4.20
4.221
0.087
6.421
0.338
1.893
3.85
0.339
0.158
0.411
0.3
0.63
0.4
0.4
0.411
0.123
3.70
3.719
0.087
6.421
0.338
1.893
3.35
0.295
0.158
0.411
0.3
0.63
0.4
0.4
0.411
0.123
3.15
3.166
0.087
6.421
0.338
1.893
2.8
0.246
0.158
0.411
0.3
0.63
0.4
0.4
0.411
0.123
3.25
3.266
0.087
6.421
0.338
1.893
2.9
0.255
0.158
0.411
0.3
0.63
0.4
0.4
0.411
0.123
3.50
3.518
0.087
6.421
0.338
1.893
3.15
0.277
0.158
0.411
0.3
0.63
0.4
0.4
0.411
0.123
3.60
3.618
0.087
6.421
0.338
1.893
3.25
0.286
0.158
0.411
0.3
0.63
0.4
0.4
0.411
0.123
Pgina 44 de 339
Muros de H.A.
Serena
SERENA
Coquimbo
COQUIMBO
VICUA
VICUA
La Higuera
La Higuera
ANDACOLLO
ANDACOLLO
Paihuano
Paihuano
OVALLE
OVALLE
MONTEPATRIA
MONTEPATRIA
H = 3 mts
cant
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
1.383
2.45
16.970
3.388
26.859
19.421
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
17.268
27.331
19.762
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
17.411
27.557
19.926
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
17.411
27.557
19.926
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
17.416
27.565
19.931
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
18.387
29.102
21.043
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
17.342
12.539
9.067
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
17.640
27.919
20.187
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
103.250
6.700
0.087
0.338
8.983
2.265
Emplant.
H-5
m3/ml
0.103
2.1
0.216
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
3.000
3.000
1.500
0.350
0.158
0.3
0.4
0.411
0.474
0.9
0.6
0.144
2.65
3.665
0.087
8.983
0.338
2.265
2.3
0.237
0.158
0.474
0.3
0.9
0.4
0.6
0.411
0.144
2.75
3.803
0.087
8.983
0.338
2.265
2.35
0.242
0.158
0.474
0.3
0.9
0.4
0.6
0.411
0.144
2.75
3.803
0.087
8.983
0.338
2.265
2.35
0.242
0.158
0.474
0.3
0.9
0.4
0.6
0.411
0.144
2.75
3.803
0.087
8.983
0.338
2.265
2.4
0.247
0.158
0.474
0.3
0.9
0.4
0.6
0.411
0.144
3.40
4.702
0.087
8.983
0.338
2.265
3.1
0.319
0.158
0.474
0.3
0.9
0.4
0.6
0.411
0.144
2.70
3.734
0.087
8.983
0.338
2.265
2.35
0.242
0.158
0.474
0.3
0.9
0.4
0.6
0.411
0.144
2.90
4.011
0.087
8.983
0.338
2.265
2.55
0.263
0.158
0.474
0.3
0.9
0.4
0.6
0.411
0.144
Pgina 45 de 339
Muros de H.A
PUNITAQUI
PUNITAQUI
COMBARBALA
COMBARBALA
RIO HURTADO
RIO HURTADO
ILLAPEL
ILLAPEL
SALAMANCA
SALAMANCA
Los Vilos
Los Vilos
Canela
Canela
H = 3 mts
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
2.90
17.640
4.011
27.919
20.187
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
19.572
30.977
22.398
precio Neto
C. Directo
valor ml
U.F.
U.F.
U.F.
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
18.010
28.505
20.611
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
18.160
28.742
20.782
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
18.531
29.330
21.208
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
18.680
29.565
21.377
18.828
29.800
21.547
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
0.087
0.338
8.983
2.265
Emplant.
H-5
m3/ml
2.55
0.263
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
0.158
0.3
0.4
0.411
0.474
0.9
0.6
0.144
4.20
5.809
0.087
8.983
0.338
2.265
3.85
0.397
0.158
0.474
0.3
0.9
0.4
0.6
0.411
0.144
3.70
5.117
0.087
8.983
0.338
2.265
3.35
0.345
0.158
0.474
0.3
0.9
0.4
0.6
0.411
0.144
3.15
4.356
0.087
8.983
0.338
2.265
2.8
0.288
0.158
0.474
0.3
0.9
0.4
0.6
0.411
0.144
3.25
4.495
0.087
8.983
0.338
2.265
2.9
0.299
0.158
0.474
0.3
0.9
0.4
0.6
0.411
0.144
3.50
4.841
0.087
8.983
0.338
2.265
3.15
0.324
0.158
0.474
0.3
0.9
0.4
0.6
0.411
0.144
3.60
4.979
0.087
8.983
0.338
2.265
3.25
0.335
0.158
0.474
0.3
0.9
0.4
0.6
0.411
0.144
Pgina 46 de 339
Muros de H.A.
Serena
SERENA
Coquimbo
COQUIMBO
VICUA
VICUA
La Higuera
La Higuera
ANDACOLLO
ANDACOLLO
Paihuano
Paihuano
OVALLE
OVALLE
MONTEPATRIA
MONTEPATRIA
H = 3,5 mts
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
1.893
2.45
21.205
4.638
33.562
17.730
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
21.606
34.196
18.064
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
21.802
34.507
18.229
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
21.802
34.507
18.229
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
21.808
34.516
18.233
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
23.121
36.594
19.331
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
21.707
34.356
18.149
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
22.110
34.994
18.486
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
125.680
7.800
0.087
0.338
10.934
2.636
Emplant.
H-5
m3/ml
0.118
2.1
0.248
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
3.500
4.000
2.100
0.380
0.158
0.3
0.4
0.411
0.553
1.2
0.84
0.156
2.65
5.016
0.087
10.934
0.338
2.636
2.3
0.271
0.158
0.553
0.3
1.2
0.4
0.84
0.411
0.156
2.75
5.206
0.087
10.934
0.338
2.636
2.35
0.277
0.158
0.553
0.3
1.2
0.4
0.84
0.411
0.156
2.75
5.206
0.087
10.934
0.338
2.636
2.35
0.277
0.158
0.553
0.3
1.2
0.4
0.84
0.411
0.156
2.75
5.206
0.087
10.934
0.338
2.636
2.4
0.283
0.158
0.553
0.3
1.2
0.4
0.84
0.411
0.156
3.40
6.436
0.087
10.934
0.338
2.636
3.1
0.366
0.158
0.553
0.3
1.2
0.4
0.84
0.411
0.156
2.70
5.111
0.087
10.934
0.338
2.636
2.35
0.277
0.158
0.553
0.3
1.2
0.4
0.84
0.411
0.156
2.90
5.49
0.087
10.934
0.338
2.636
2.55
0.301
0.158
0.553
0.3
1.2
0.4
0.84
0.411
0.156
Pgina 47 de 339
Muros de H.A.
PUNITAQUI
PUNITAQUI
COMBARBALA
COMBARBALA
RIO HURTADO
RIO HURTADO
ILLAPEL
ILLAPEL
SALAMANCA
SALAMANCA
Los Vilos
Los Vilos
Canela
Canela
H = 3,5 mts
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
2.90
22.110
5.49
34.994
18.486
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
24.724
39.131
20.671
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
23.718
37.539
19.830
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
22.612
35.789
18.906
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
22.813
36.107
19.074
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
23.317
36.904
19.495
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
23.518
37.222
19.663
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
0.087
0.338
10.934
2.636
Emplant.
H-5
m3/ml
2.55
0.301
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
0.158
0.3
0.4
0.411
0.553
1.2
0.84
0.156
4.20
7.951
0.087
10.934
0.338
2.636
3.85
0.454
0.158
0.553
0.3
1.2
0.4
0.84
0.411
0.156
3.70
7.004
0.087
10.934
0.338
2.636
3.35
0.395
0.158
0.553
0.3
1.2
0.4
0.84
0.411
0.156
3.15
5.963
0.087
10.934
0.338
2.636
2.8
0.33
0.158
0.553
0.3
1.2
0.4
0.84
0.411
0.156
3.25
6.152
0.087
10.934
0.338
2.636
2.9
0.342
0.158
0.553
0.3
1.2
0.4
0.84
0.411
0.156
3.50
6.626
0.087
10.934
0.338
2.636
3.15
0.372
0.158
0.553
0.3
1.2
0.4
0.84
0.411
0.156
3.60
6.815
0.087
10.934
0.338
2.636
3.25
0.384
0.158
0.553
0.3
1.2
0.4
0.84
0.411
0.156
Pgina 48 de 339
Muros de H.A.
Serena
SERENA
Coquimbo
COQUIMBO
VICUA
VICUA
La Higuera
La Higuera
ANDACOLLO
ANDACOLLO
Paihuano
Paihuano
OVALLE
OVALLE
MONTEPATRIA
MONTEPATRIA
H = 4 mts
cant
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
2.325
2.45
27.305
5.696
43.216
18.588
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
27.796
43.993
18.922
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
28.036
44.373
19.085
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
28.036
44.373
19.085
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
28.042
44.383
19.089
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
29.644
46.918
20.180
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
27.920
44.189
19.006
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
28.411
44.967
19.341
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
171.150
8.800
0.087
0.338
14.89
2.974
Emplant.
H-5
m3/ml
0.130
2.1
0.273
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
3.700
5.300
2.800
0.43
0.158
0.3
0.4
0.411
0.585
1.59
1.12
0.177
2.65
6.161
0.087
14.89
0.338
2.974
2.3
0.299
0.158
0.585
0.3
1.590
0.4
1.12
0.411
0.177
2.75
6.394
0.087
14.89
0.338
2.974
2.35
0.306
0.158
0.585
0.3
1.590
0.4
1.12
0.411
0.177
2.75
6.394
0.087
14.89
0.338
2.974
2.35
0.306
0.158
0.585
0.3
1.590
0.4
1.12
0.411
0.177
2.75
6.394
0.087
14.89
0.338
2.974
2.4
0.312
0.158
0.585
0.3
1.590
0.4
1.12
0.411
0.177
3.40
7.905
0.087
14.89
0.338
2.974
3.1
0.403
0.158
0.585
0.3
1.590
0.4
1.12
0.411
0.177
2.70
6.278
0.087
14.89
0.338
2.974
2.35
0.306
0.158
0.585
0.3
1.590
0.4
1.12
0.411
0.177
2.90
6.743
0.087
14.89
0.338
2.974
2.55
0.332
0.158
0.585
0.3
1.590
0.4
1.12
0.411
0.177
Pgina 49 de 339
Muros de H.A.
PUNITAQUI
PUNITAQUI
COMBARBALA
COMBARBALA
RIO HURTADO
RIO HURTADO
ILLAPEL
ILLAPEL
SALAMANCA
SALAMANCA
H = 4 mts
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
2.90
28.411
6.743
44.967
19.341
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
31.602
50.017
21.513
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
30.375
48.075
20.677
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
29.024
45.937
19.758
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
29.269
46.325
19.925
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
29.884
47.298
20.343
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
30.129
47.686
20.510
Los Vilos
Los Vilos
Canela
Canela
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
0.087
0.338
14.89
2.974
Emplant.
H-5
m3/ml
2.55
0.332
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
0.158
0.3
0.4
0.411
0.585
1.590
1.12
0.177
4.20
9.765
0.087
14.89
0.338
2.974
3.85
0.501
0.158
0.585
0.3
1.590
0.4
1.12
0.411
0.177
3.70
8.603
0.087
14.89
0.338
2.974
3.35
0.436
0.158
0.585
0.3
1.590
0.4
1.12
0.411
0.177
3.15
7.324
0.087
14.89
0.338
2.974
2.8
0.364
0.158
0.585
0.3
1.590
0.4
1.12
0.411
0.177
3.25
7.556
0.087
14.89
0.338
2.974
2.9
0.377
0.158
0.585
0.3
1.590
0.4
1.12
0.411
0.177
3.50
8.138
0.087
14.89
0.338
2.974
3.15
0.41
0.158
0.585
0.3
1.590
0.4
1.12
0.411
0.177
3.60
8.37
0.087
14.89
0.338
2.974
3.25
0.423
0.158
0.585
0.3
1.590
0.4
1.12
0.411
0.177
Pgina 50 de 339
Muros de H.A.
H = 4,5 mts
Horm. H-30
Serena
SERENA
Coquimbo
COQUIMBO
VICUA
VICUA
La Higuera
La Higuera
ANDACOLLO
ANDACOLLO
Paihuano
Paihuano
OVALLE
OVALLE
MONTEPATRIA
MONTEPATRIA
cant
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
34.904
55.243
18.550
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
35.529
56.232
18.882
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
35.835
56.717
19.045
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
35.835
56.717
19.045
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
35.842
56.728
19.049
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
37.881
59.955
20.133
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
35.686
56.481
18.966
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
36.310
57.468
19.298
Acero
Moldaje
Emplant.
Relleno
Barbacanas
Relleno
A63 - 42H
Kg / ml
225.470
0.087
19.616
m2/ml
9.900
0.338
3.346
2.65
7.892
0.087
19.616
0.338
3.346
2.3
0.34
0.158
0.679
0.3
2.010
0.4
1.44
0.411
0.206
2.75
8.19
0.087
19.616
0.338
3.346
2.35
0.348
0.158
0.679
0.3
2.010
0.4
1.44
0.411
0.206
2.75
8.19
0.087
19.616
0.338
3.346
2.35
0.348
0.158
0.679
0.3
2.010
0.4
1.44
0.411
0.206
2.75
8.19
0.087
19.616
0.338
3.346
2.4
0.355
0.158
0.679
0.3
2.010
0.4
1.44
0.411
0.206
3.40
10.125
0.087
19.616
0.338
3.346
3.1
0.459
0.158
0.679
0.3
2.010
0.4
1.44
0.411
0.206
2.70
8.041
0.087
19.616
0.338
3.346
2.35
0.348
0.158
0.679
0.3
2.010
0.4
1.44
0.411
0.206
2.90
8.636
0.087
19.616
0.338
3.346
2.55
0.377
0.158
0.679
0.3
2.010
0.4
1.44
0.411
0.206
Pgina 51 de 339
H-5
m3/ml
0.148
Excav
90% N C
m3/ml
2.978
2.45
7.296
2.1
0.311

m3/ml
m3/ml
ml/ml
m3/ml
4.300
6.700
3.600
0.5
0.158
0.3
0.4
0.411
0.679
2.01
1.44
0.206
Muros de H.A.
PUNITAQUI
PUNITAQUI
COMBARBALA
COMBARBALA
RIO HURTADO
RIO HURTADO
ILLAPEL
ILLAPEL
SALAMANCA
SALAMANCA
Los Vilos
Los Vilos
Canela
Canela
H = 4,5 mts
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
2.90
36.310
8.636
57.468
19.817
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
40.375
63.902
22.035
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
38.812
61.428
21.182
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
37.092
58.706
20.243
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
37.405
59.201
20.414
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
38.186
60.437
20.840
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
38.499
60.933
21.011
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
0.087
0.338
19.616
3.346
Emplant.
H-5
m3/ml
2.55
0.377
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
0.158
0.3
0.4
0.411
0.679
2.010
1.44
0.206
4.20
12.508
0.087
19.616
0.338
3.346
3.85
0.57
0.158
0.679
0.3
2.010
0.4
1.44
0.411
0.206
3.70
11.019
0.087
19.616
0.338
3.346
3.35
0.496
0.158
0.679
0.3
2.010
0.4
1.44
0.411
0.206
3.15
9.381
0.087
19.616
0.338
3.346
2.8
0.414
0.158
0.679
0.3
2.010
0.4
1.44
0.411
0.206
3.25
9.679
0.087
19.616
0.338
3.346
2.9
0.429
0.158
0.679
0.3
2.010
0.4
1.44
0.411
0.206
3.50
10.423
0.087
19.616
0.338
3.346
3.15
0.466
0.158
0.679
0.3
2.010
0.4
1.44
0.411
0.206
3.60
10.721
0.087
19.616
0.338
3.346
3.25
0.481
0.158
0.679
0.3
2.010
0.4
1.44
0.411
0.206
Pgina 52 de 339
Muros de H.A.
Serena
SERENA
Coquimbo
COQUIMBO
VICUA
VICUA
La Higuera
La Higuera
ANDACOLLO
ANDACOLLO
Paihuano
Paihuano
OVALLE
OVALLE
MONTEPATRIA
MONTEPATRIA
H = 5 mts
cant
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
3.745
2.45
42.175
9.175
66.751
17.824
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
42.956
67.987
18.154
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
43.339
68.593
18.316
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
43.339
68.593
18.316
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
43.347
68.606
18.319
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
45.893
72.635
19.395
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
43.152
68.297
18.237
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
43.933
69.533
18.567
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
269.790
11.000
0.087
0.338
23.472
3.718
Emplant.
H-5
m3/ml
0.160
2.1
0.336
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
4.800
8.300
5.000
0.550
0.158
0.3
0.4
0.411
0.758
2.49
2
0.226
2.65
9.924
0.087
23.472
0.338
3.718
2.3
0.368
0.158
0.758
0.3
2.490
0.4
2
0.411
0.226
2.75
10.299
0.087
23.472
0.338
3.718
2.35
0.376
0.158
0.758
0.3
2.490
0.4
2
0.411
0.226
2.75
10.299
0.087
23.472
0.338
3.718
2.35
0.376
0.158
0.758
0.3
2.490
0.4
2
0.411
0.226
2.75
10.299
0.087
23.472
0.338
3.718
2.4
0.384
0.158
0.758
0.3
2.490
0.4
2
0.411
0.226
3.40
12.733
0.087
23.472
0.338
3.718
3.1
0.496
0.158
0.758
0.3
2.490
0.4
2
0.411
0.226
2.70
10.112
0.087
23.472
0.338
3.718
2.35
0.376
0.158
0.758
0.3
2.490
0.4
2
0.411
0.226
2.90
10.861
0.087
23.472
0.338
3.718
2.55
0.408
0.158
0.758
0.3
2.490
0.4
2
0.411
0.226
Pgina 53 de 339
Muros de H.A.
PUNITAQUI
PUNITAQUI
COMBARBALA
COMBARBALA
RIO HURTADO
RIO HURTADO
ILLAPEL
ILLAPEL
SALAMANCA
SALAMANCA
Los Vilos
Los Vilos
Canela
Canela
H = 5 mts
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
2.90
43.933
10.861
69.533
18.567
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
49.009
77.567
20.712
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
47.057
74.478
19.887
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
44.909
71.078
18.979
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
45.299
71.695
19.144
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
46.276
73.242
19.557
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
46.666
73.859
19.722
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
0.087
0.338
23.472
3.718
Emplant.
H-5
m3/ml
2.55
0.408
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
0.158
0.3
0.4
0.411
0.758
2.490
2
0.226
4.20
15.729
0.087
23.472
0.338
3.718
3.85
0.616
0.158
0.758
0.3
2.490
0.4
2
0.411
0.226
3.70
13.857
0.087
23.472
0.338
3.718
3.35
0.536
0.158
0.758
0.3
2.490
0.4
2
0.411
0.226
3.15
11.797
0.087
23.472
0.338
3.718
2.8
0.448
0.158
0.758
0.3
2.490
0.4
2
0.411
0.226
3.25
12.171
0.087
23.472
0.338
3.718
2.9
0.464
0.158
0.758
0.3
2.490
0.4
2
0.411
0.226
3.50
13.108
0.087
23.472
0.338
3.718
3.15
0.504
0.158
0.758
0.3
2.490
0.4
2
0.411
0.226
3.60
13.482
0.087
23.472
0.338
3.718
3.25
0.52
0.158
0.758
0.3
2.490
0.4
2
0.411
0.226
Pgina 54 de 339
Muros de H.A.
Serena
SERENA
Coquimbo
COQUIMBO
VICUA
VICUA
La Higuera
La Higuera
ANDACOLLO
ANDACOLLO
Paihuano
Paihuano
OVALLE
OVALLE
MONTEPATRIA
MONTEPATRIA
H = 5,5 mts
cant
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
4.095
2.45
52.112
10.033
82.478
20.141
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
52.966
83.830
20.471
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
53.383
84.490
20.632
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
53.383
84.490
20.632
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
53.392
84.504
20.636
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
56.177
88.912
21.712
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
53.179
84.167
20.554
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
54.033
85.519
20.884
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
360.760
12.000
0.087
0.338
31.386
4.056
Emplant.
H-5
m3/ml
0.175
2.1
0.368
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
5.200
10.000
5.500
0.600
0.158
0.3
0.4
0.411
0.822
3
2.2
0.247
2.65
10.852
0.087
31.386
0.338
4.056
2.3
0.403
0.158
0.822
0.3
3.000
0.4
2.2
0.411
0.247
2.75
11.261
0.087
31.386
0.338
4.056
2.35
0.411
0.158
0.822
0.3
3.000
0.4
2.2
0.411
0.247
2.75
11.261
0.087
31.386
0.338
4.056
2.35
0.411
0.158
0.822
0.3
3.000
0.4
2.2
0.411
0.247
2.75
11.261
0.087
31.386
0.338
4.056
2.4
0.42
0.158
0.822
0.3
3.000
0.4
2.2
0.411
0.247
3.40
13.923
0.087
31.386
0.338
4.056
3.1
0.543
0.158
0.822
0.3
3.000
0.4
2.2
0.411
0.247
2.70
11.057
0.087
31.386
0.338
4.056
2.35
0.411
0.158
0.822
0.3
3.000
0.4
2.2
0.411
0.247
2.90
11.876
0.087
31.386
0.338
4.056
2.55
0.446
0.158
0.822
0.3
3.000
0.4
2.2
0.411
0.247
Pgina 55 de 339
Muros de H.A.
PUNITAQUI
PUNITAQUI
COMBARBALA
COMBARBALA
RIO HURTADO
RIO HURTADO
ILLAPEL
ILLAPEL
SALAMANCA
SALAMANCA
Los Vilos
Los Vilos
Canela
Canela
H = 5,5 mts
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
2.90
54.033
11.876
85.519
20.884
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
59.584
94.304
23.029
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
57.449
90.925
22.204
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
55.100
87.207
21.296
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
55.528
87.885
21.462
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
56.595
89.573
21.874
precio Neto
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
57.022
90.249
22.039
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
0.087
0.338
31.386
4.056
Emplant.
H-5
m3/ml
2.55
0.446
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
0.158
0.3
0.4
0.411
0.822
3.000
2.2
0.247
4.20
17.199
0.087
31.386
0.338
4.056
3.85
0.674
0.158
0.822
0.3
3.000
0.4
2.2
0.411
0.247
3.70
15.152
0.087
31.386
0.338
4.056
3.35
0.586
0.158
0.822
0.3
3.000
0.4
2.2
0.411
0.247
3.15
12.899
0.087
31.386
0.338
4.056
2.8
0.49
0.158
0.822
0.3
3.000
0.4
2.2
0.411
0.247
3.25
13.309
0.087
31.386
0.338
4.056
2.9
0.508
0.158
0.822
0.3
3.000
0.4
2.2
0.411
0.247
3.50
14.333
0.087
31.386
0.338
4.056
3.15
0.551
0.158
0.822
0.3
3.000
0.4
2.2
0.411
0.247
3.60
14.742
0.087
31.386
0.338
4.056
3.25
0.569
0.158
0.822
0.3
3.000
0.4
2.2
0.411
0.247
Pgina 56 de 339
Muros de H.A.
Serena
SERENA
Coquimbo
COQUIMBO
VICUA
VICUA
La Higuera
La Higuera
ANDACOLLO
ANDACOLLO
Paihuano
Paihuano
OVALLE
OVALLE
MONTEPATRIA
MONTEPATRIA
H = 6 mts
cant
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
5.075
2.45
63.397
12.434
100.339
19.771
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
64.450
102.006
20.100
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
64.967
102.824
20.261
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
64.967
102.824
20.261
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
64.976
102.838
20.264
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
68.408
108.270
21.334
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
64.714
102.423
20.182
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
65.767
104.090
20.510
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
442.790
13.100
0.087
0.338
38.523
4.428
Emplant.
H-5
m3/ml
0.190
2.1
0.399
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
5.800
11.900
7.200
0.600
0.158
0.3
0.4
0.411
0.916
3.57
2.88
0.247
2.65
13.449
0.087
38.523
0.338
4.428
2.3
0.437
0.158
0.916
0.3
3.570
0.4
2.88
0.411
0.247
2.75
13.956
0.087
38.523
0.338
4.428
2.35
0.447
0.158
0.916
0.3
3.570
0.4
2.88
0.411
0.247
2.75
13.956
0.087
38.523
0.338
4.428
2.35
0.447
0.158
0.916
0.3
3.570
0.4
2.88
0.411
0.247
2.75
13.956
0.087
38.523
0.338
4.428
2.4
0.456
0.158
0.916
0.3
3.570
0.4
2.88
0.411
0.247
3.40
17.255
0.087
38.523
0.338
4.428
3.1
0.589
0.158
0.916
0.3
3.570
0.4
2.88
0.411
0.247
2.70
13.703
0.087
38.523
0.338
4.428
2.35
0.447
0.158
0.916
0.3
3.570
0.4
2.88
0.411
0.247
2.90
14.718
0.087
38.523
0.338
4.428
2.55
0.485
0.158
0.916
0.3
3.570
0.4
2.88
0.411
0.247
Pgina 57 de 339
Muros de H.A.
PUNITAQUI
PUNITAQUI
COMBARBALA
COMBARBALA
RIO HURTADO
RIO HURTADO
ILLAPEL
ILLAPEL
SALAMANCA
SALAMANCA
Los Vilos
Los Vilos
Canela
Canela
H = 6 mts
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
Horm. H-30
90% N C
m3/ml
2.90
65.767
14.718
104.090
20.510
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
72.611
114.922
22.645
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
69.979
110.756
21.824
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
67.082
106.171
20.920
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
67.609
107.005
21.085
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
68.926
109.090
21.496
precio unit
C. Directo
valor ml
Valor m3
U.F.
U.F.
U.F.
U.F.
69.452
109.922
21.660
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
0.087
0.338
38.523
4.428
Emplant.
H-5
m3/ml
2.55
0.485
Excav
Relleno
Barbacanas
Relleno
m3/ml
m3/ml
ml/ml
m3/ml
0.158
0.3
0.4
0.411
0.916
3.570
2.88
0.247
4.20
21.315
0.087
38.523
0.338
4.428
3.85
0.732
0.158
0.916
0.3
3.570
0.4
2.88
0.411
0.247
3.70
18.778
0.087
38.523
0.338
4.428
3.35
0.637
0.158
0.916
0.3
3.570
0.4
2.88
0.411
0.247
3.15
15.986
0.087
38.523
0.338
4.428
2.8
0.532
0.158
0.916
0.3
3.570
0.4
2.88
0.411
0.247
3.25
16.494
0.087
38.523
0.338
4.428
2.9
0.551
0.158
0.916
0.3
3.570
0.4
2.88
0.411
0.247
3.50
17.763
0.087
38.523
0.338
4.428
3.15
0.599
0.158
0.916
0.3
3.570
0.4
2.88
0.411
0.247
3.60
18.27
0.087
38.523
0.338
4.428
3.25
0.618
0.158
0.916
0.3
3.570
0.4
2.88
0.411
0.247
Pgina 58 de 339
MODIFICACION ARRANQUES
UN
Caeria Cu 19 mm
Union americana
Fitting 19 mm
ml
N
gl
4
1
1
3300
2500
7570
Retroexcavadora
Mano de Obra
(1 Maestro +1 Jornal)/2 arranques dia
(550000+280000)/21,5
Hr
0.5
25000
dia
L S.
VALOR COSTO
MODIFICACION
0.5
0.55
38605
19,303
76975
13,200
2,500
7,570
0
12,500
0
0
19,303
10,617
55,073
1.5827
VALOR MODIFICACIN DE ARRANQUES
VALOR MODIFICACIN DE ARRANQUES
$
u.f.
87164
3.378
Pgina 59 de 339
U. D.
( UN)
PVC D = 110 MM
ML
PIEZAS ESPECIALES
GL
Conector 6600+Tee1900+codo 3300
Retroexcavadora
Hr
(1 Maestro +1 Jornal)/2 arranques dia
41860.46512
dia
modulo
Reposicin camara con tapa
6
1
1334
11800
1.5
20000
0.5
1
83721
11000
VALOR COSTO DIRECTO

1.5827
PRECIO UNITARIO MODIFICACIN U.D.
PRECIO UNITARIO MODIFICACIN U.D.
$
$
u.f.
TUBERIA PRESION
CLASE 10
Precio Factor Almacen.

Tira 6 mts
Transporte
$
1.19
DIAMETRO
75
90
110
160
TUBERA CLASE 10 D = 110 mm
10,553
18,859
23,855
59,317
2093
3740
4731
11765
Valor ml
a U.F
24,550.00
0.085
0.152
0.193
0.479
(ml)
U.F. marzo 2015

$
Tuberia D = 110 mm
ml
2 Coplas Reparacin/ 50 Un
0,84 m3 Excavacion
m3
Retroexcavadora
hr
Camion Tolva /12 m3
Hr
Rodillo/10 m3
Hr
Colocacin arranques
Un
Mano de Obra ( Maestro + Ayud)
Colocacin tub /30 inc L S. dia
Entrega prueba
dia
SUMA $
SUMA U.F
GG Y Ut e IVA
Precio Unitario
U.F.
TUBERA CLASE 10 D = 90mm
12,559
22,442
28,387
70,587
Valor
ml
$
4657.71
6260.57
8233.65
14140.05
1.05
0.007
0.84
0.14
0.011
0.084
0.1
24600
4,731
28,387
11820
20000
18000
15000
55,073
0.033
0.033
35420
35420
1.5827
1.106
4968
199
9929
2800
198
1260
5508
1169
1169
27200
1.106
1.7510
1.751
(ml)
U.F. marzo 2015

$
Tuberia D = 110 mm
ml
0,84 m3 Excavacion
m3
Retroexcavadora
hr
Camion Tolva /12 m3
Hr
Rodillo/10 m3
Hr
Colocacin arranques
Un
Entrega prueba
dia
SUMA $
SUMA U.F
GG Y Ut e IVA
Precio Unitario
U.F.
Copla
Reparacin
U.F. marzo 20 $
Tuberia D = ml
2 Coplas RepaUn
0,84 m3 Excavm3
Retroexcavadohr
Camion Tolva Hr
Rodillo/10 m3 Hr
Coloc arranqu Un
Colocacin tubdia
Entrega prueb dia
SUMAS
GG Y Ut e IVA
Precio Unitar U.F.
1.05
0.04
0.84
0.14
0.011
0.084
0.1
24600
3,740
6,261
11820
20000
18000
15000
35,420
0.02
0.02
35420
35420
1.5827
0.949
3927
250
9929
2800
198
1260
3542
708
708
23322
0.949
1.5020
1.502
U.F. marzo 20 $
Tuberia
ml
2 Coplas RepaUn
0,84 m3 Excavm3
Retroexcavadohr
Camion Tolva Hr
Rodillo/10 m3 Hr
Coloc arranqu Un
Colocacin tubdia
Entrega prueb dia
SUMA $
SUMA U.F
GG Y Ut e IVA
Precio Unitar U.F.
Pgina 60 de 339
(ml)
1.05
0.04
0.84
0.14
0.011
0.084
0.1
24600
11,765
14,140
11820
20000
18000
15000
55,073
0.033
0.033
35420
35420
1.5827
1.421
12354
566
9929
2800
198
1260
5508
0
1169
1169
34953
1.421
2.2500
2.25
(ml)
1.05
0.04
0.84
0.14
0.011
0.084
0.1
24600
2,093
4,658
11820
20000
18000
15000
35,420
0.02
0.02
35420
35420
1.5827
0.876
2198
186
9929
2800
198
1260
3542
708
708
21529
0.876
1.3870
1.387
CAMBIO POSTACIN ELECTRICA ( Hormign)
CAMBIO POSTACIN ELECTRICA ( Madera )
Valores de ultimas facturas

Costo Unitario $ 3202823 c/IVA (2 postes)
Costo Unitario $ 8321090 c/IVA (6 postes)
SUMAS
Valor Poste con iva
Valor Poste sin iva
GG Ut E Iva
VALOR VENTA CAMBIO DE POSTACIN
Valor U.F.
VALOR VENTA CAMBIO DE POSTACIN
BARANDAS METALICAS
D=2"
$
1.5827
$
24,550.00
U.F.
VALOR CON GG Ut e IVA

VALOR SUMIDERO TIPO S1
1,350,000
1,134,454
1,795,500
73.136
2,094,749
85.326
70,000
1.5827
$
U.F.
SUMIDERO TIPO S1
(Ref Lamina 7,3 del Cdigo de Normas y Esp. Tc. Del MINVU / 2008)
m3
m3
Un
$
1.5827
$
24,550.00
U.F.
Pintada
FABRICACION Y COLOCACION ( Pintadasml

GG Ut e IVA
VALOR ML Baranda Metli
VALOR ML Baranda Metli
Excavacin
Hormign
Rejilla F. F. (0,98*0,41)
Valor Poste con iva

Valor Poste sin iva
GG Ut E Iva
COSTO DIRECTO CAMBIO DE POSTACI
Valor U.F.
Valor Cambio de Postacin Electrica
3,500,000
9,100,000
12,600,000
1,575,000
1,323,529
1.1
0.75
1
0.158
3.605
5.272
SUMAS
1.5827
U.F.
8.15
SUMIDERO TIPO S3
0.174
2.704
5.272
8.15
12.899
12.899
SUMIDERO TIPO S2
valores
m3
Excavacin
m3
3.6
0.158
0.569
Hormign H-20
m3
1.82
3.605
6.561
Rejilla F. F.
Un
1
5.272
5.272
Tapa de camara con anillo Un
1
4.48
4.48
SUMAS
16.882
1.5827
16.882
26.719
U.F.
26.719
110,789
4.294
Excavacin
Hormign
Rejilla F. F.
m3
m3
Un
1
0.2
1
SUMAS
1.5827
U.F.
0.158
3.605
5.272
6.151
0.158
0.721
5.272
6.151
9.735
9.735
SUMIDERO TIPO S4
m3
Excavacin m3
1
0.158
0.158
Hormign
m3
0.83
3.605
2.992
Rejilla F. F. Un
1
5.272
5.272
SUMAS
8.422
1.5827
8.422
13.329
Valor U.F
24550
VALOR SUMIDERO TIPO
U.F.
13.329
Pgina 61 de 339
EXCAVACIN EN ROCA
Compresor
Martillo neumtico
cuas
Combustible ( 20 lts/5m3)
Transporte a botadero
Perforista
Ayudante
Leyes sociales
ZANJA DE INFILTRACION
dia
0.17
0.17
0.1
4
1.5
0.17
0.17
55%
30000
8500
14000
600
5250
25000
15000
6800
SUMA
Precio Unit Exc. en Roca
1.5827
28760
$
Valor U.F.
Precio Unit Exc. en Roca
TUBERIA PRESION
CLASE 10
Precio Factor Almacen.

Tira 6 mts
Transporte
$
1.19
DIAMETRO
75
90
110
160
9,863
17,625
22,294
55,436
TUBERA CLASE 10 D = 110 mm

Tuberia D = 110 mm
ml
0,84 m3 Excavacion
m3
Retroexcavadora
hr
Camion Tolva /12 m3
Hr
Rodillo/10 m3
Hr
Colocacin arranques
Un
Entrega prueba
dia
SUMAS
GG Y Ut e IVA
IVA
Precio Unitario
U.F.
21000
U.F.
Valor
ml
$
5100
1445
1400
2400
7875
4250
2550
3740
28760
45518
45518
2.168
Valor ml
a U.F
24,550.00
11,737
20,974
26,530
65,969
1956
3496
4422
10995
0.080
0.142
0.180
0.448
1.05
0.007
0.84
0.14
0.011
0.084
0.1
4,422
26,530
11820
17000
15000
15000
25,000
4643
186
9929
2380
165
1260
2500
0.033
0.033
35420
35420
1.5827
23401
24,550.00
1169
1169
23401
37037
(ml)
Excavacin
Bolon Escogido
Geotextil
Relleno
PVC Ranurado D = 200
Mano de Obra colocacion
Jornal relleno ( 62m3/112m3)
Jornal bolon 1 m3
Jornal Geotext. (270m2/112)
Maestro Geotextil(270/112)
Leyes Sociales
(m3)
m3
m3
m2
m3
ml
1.56
1
2.4
0.56
0.3125
5200
10000
550
12.275
5333
dia
dia
dia
dia
0.14
0.25
0.02
0.02
55%
21136
21136
10000
42272
9288
0.5827
35502
24,550.00
SUMA
Copla
Reparacin
Volor Unit en $ Inc GG Ut e IVA

Valor U.F.
Precio Unitario
4353
5851 TUBERA CLASE 10 D = 160mm
(ml)
7695
13215 Tuberia D = ml
1.05
2 Coplas RepaUn
0.04
0,84 m3 Excavm3
0.84
Retroexcavadohr
0.14
Camion Tolva Hr
0.011
Rodillo/10 m3 Hr
0.084
Coloc arranqu Un
0.1
Colocacin tubdia
0.033
Entrega prueb dia
0.033
SUMAS
GG Y Ut e IVA
1.5827
IVA
Precio Unitar U.F.
U.F.
10,995
13,215
11820
17000
15000
15000
25,000
11545
529
9929
2380
165
1260
2500
35420
35420
1169
1169
30646
48503
30646
24,550.00
1.976
1.509
Pgina 62 de 339
(ml)
Tuberia D = 110 mm
ml
0,84 m3 Excavacion
m3
Retroexcavadora
hr
Camion Tolva /12 m3
Hr
Rodillo/10 m3
Hr
Colocacin arranques
Un
Entrega prueba
dia
SUMAS
P. Unit con GG Y Ut e IVA $
IVA
(ml)
PVC COLECTOR
DIAMETRO
Esp = 3,2 mm
mm
160
180
200
250
315
355
400
450
DIAMETRO
Esp = 4,7 mm
mm
160
180
200
250
315
355
400
450
C1 6 ML
3,2 mm
$
17,914
22,615
29,866
46,517
75,042
99,176
129,280
C2 6 ML
4,7 mm
$
26,451
26,994
35,411
72,437
116,610
152,197
215,450
1.05
0.04
0.84
0.14
0.011
0.084
0.1
3,496
5,851
11820
17000
15000
15000
35,420
3671
234
9929
2380
165
1260
3542
0.02
0.02
35420
35420
1.5827
22597
24,550.00
708
708
22597
35764
1.457
Factor
C1 6 ML
3,2 mm
U.F.
0.730
0.921
1.217
1.895
3.057
4.040
5.266
C2 6 ML
4,7 mm
U.F.
1.077
1.1
1.442
2.951
4.75
6.199
8.776
1.5827
ml tubo
U.F.
0.122
0.154
0.203
0.316
0.510
0.673
0.878
ml tubo
U.F.
0.180
0.183
0.240
0.492
0.792
1.033
1.463
C1 6 ML
Peso
Kg
14.8
18.6
22.9
35.3
56.3
71.8
91.3
115
C2 6 ML
Peso
Kg
20.9
27
33.2
51.7
82.5
105.2
132.9
169.9
U.F.
Transporte/ml
UF/Kg
0.0000545
(ml)
Tuberia
ml
2 Coplas RepaUn
0,84 m3 Excavm3
Retroexcavadohr
Camion Tolva Hr
Rodillo/10 m3 Hr
Coloc arranqu Un
Colocacin tubdia
Entrega prueb dia
SUMAS
GG Y Ut e IVA
IVA
Precio Unitar U.F.
1.05
0.04
0.84
0.14
0.011
0.084
0.1
1,956
4,353
11820
17000
15000
15000
35,420
2054
174
9929
2380
165
1260
3542
0.02
0.02
35420
35420
1.5827
20920
24,550.00
708
708
20920
33110
24550
C1
valor ML
U.F.
0.00080660
0.00101370
0.00124805
0.00192385
0.00306835
0.00391310
0.00497585
Transporte/ml
UF/Kg
3.7833E-005
0.123
0.156
0.205
0.318
0.514
0.677
0.883
C2 Neto
tubo ML
U.F.
0.00113905
0.00147150
0.00180940
0.00281765
0.00449625
0.00573340
0.00724305
Pgina 63 de 339
0.182
0.185
0.242
0.495
0.797
1.039
1.471
1.349
VALOR DIA
Rendimiento
maestro +
ml/dia
ayudante
80
70
60
50
40
40
40
2.381
2.381
2.381
2.381
2.381
2.381
2.381
VALOR DIA
Rendimiento
maestro +
ml/dia
ayudante
80
70
60
50
40
40
40
2.381
2.381
2.381
2.381
2.381
2.381
2.381
Valor Coloc.
U.F./ Ml
0.03
0.034
0.04
0.048
0.06
0.06
0.06
Valor Coloc.
U.F./ Ml
0.03
0.034
0.04
0.048
0.06
0.06
0.06
C1
Valor Neto
0.153
0.190
0.245
0.366
0.574
0.737
0.943
C2
Valor Neto
0.212
0.219
0.282
0.543
0.857
1.099
1.531
C1
Precio
Unit
0.242
0.301
0.388
0.579
0.908
1.166
1.492
C2
Precio
Unit
U.F.
0.336
0.347
0.446
0.859
1.356
1.739
2.423
Pgina 64 de 339
Pgina 65 de 339
Pgina 66 de 339
Pgina 67 de 339
Pgina 68 de 339
Andacollo
7.451
8.766
total
2.276
0.287
2.101
0.014
0.03
Rio Hurtado
7.097
8.349
total
3.108
1.014
0.311
0.009
0.042
Pgina 69 de 339

Paihuano
6.644
7.816
total
2.846
1.014
0.287
0.009
0.042
Andacollo
7.660
6.661
total
3.08
1.42
0.272
0.012
0.056
Rio Hurtado
9.613
8.359
total
4.206
1.420
0.380
0.012
0.056
Paihuano
9.004
7.830
total
3.85
1.42
0.351
0.012
0.056
Pgina 70 de 339

Andacollo
10.387
6.492
total
4.285
1.825
0.371
0.019
0.063
Rio Hurtado
13.098
8.186
total
5.851
1.825
0.518
0.019
0.063
Paihuano
12.255
7.659
total
5.357
1.825
0.479
0.019
0.063
Andacollo
13.168
6.331
total
5.57
2.197
0.445
0.024
0.084
Rio Hurtado
16.671
8.015
total
7.607
2.197
0.621
0.024
0.084
Pgina 71 de 339
Pgina 72 de 339

Paihuano
15.580
7.490
total
6.964
2.197
0.575
0.024
0.084
Andacollo
19.299
5.920
total
8.73
2.772
0.544
0.043
0.105
Rio Hurtado
24.692
7.574
total
11.922
2.772
0.759
0.043
0.105
Paihuano
23.006
7.057
total
10.914
2.772
0.702
0.043
0.105
Pgina 73 de 339

Andacollo
22.313
5.872
total
10.176
3.110
0.643
0.050
0.119
Rio Hurtado
28.604
7.527
total
13.897
3.110
0.897
0.050
0.119
Paihuano
26.638
7.010
total
12.722
3.11
0.83
0.05
0.119
Andacollo
29.046
5.640
total
13.792
3.583
0.766
0.071
0.14
Rio Hurtado
37.507
7.283
total
18.834
3.583
1.070
0.071
0.140
Pgina 74 de 339
Paihuano
34.861
6.769
total
17.242
3.583
0.99
0.071
0.14
Andacollo
31.214
5.665
total
14.756
3.921
0.816
0.075
0.154
Rio Hurtado
40.262
7.307
total
20.15
3.921
1.139
0.075
0.154
Paihuano
37.432
6.793
total
18.447
3.921
1.054
0.075
0.154
Pgina 75 de 339
Pgina 76 de 339
Pgina 77 de 339
Pgina 78 de 339
Pgina 79 de 339
Pgina 80 de 339
Pgina 81 de 339
Pgina 82 de 339
Pgina 83 de 339
Pgina 84 de 339
Pgina 85 de 339
Pgina 86 de 339
Pgina 87 de 339
Pgina 88 de 339
Pgina 89 de 339
Pgina 90 de 339
Pgina 91 de 339
Pgina 92 de 339
Pgina 93 de 339
Pgina 94 de 339
Pgina 95 de 339
Pgina 96 de 339
Pgina 97 de 339
Pgina 98 de 339
Pgina 99 de 339
Pgina 100 de 339
Pgina 101 de 339
8,004
11,800
30,000
0
41,861
11,000
102,665
162488
6.298
Pgina 102 de 339
Pgina 103 de 339
Pgina 104 de 339
8112
10000
1320
7
1667
0
2959
5284
200
845
5108
35502
20687
0.843
Pgina 105 de 339
Pgina 106 de 339
INSUMOS
VALOR U.F. DIA
VALOR U.F. DIA
VALOR U.F. DIA
UNIDAD DE FOMENTO estimada
$
$
$
$
NETO
GASTOS GENERALES
Utilidad
Imprevistos
IVA
%
%
%
18
12
3
19
HN 30
HN 28
HN 25
U.F
U.F
VALOR NETO
COTIZACIN m3
HORMIGON
EN U.F.
HN 35
25,800
FACTOR
1
0.18
0.12
0.03
Monto
Estimado
Contratos
M$
250,000
300,000
350,000
400,000
450,000
1.000
1.180
1.300
1.330
1.5827
HN20
HN 15
HN 10
Valor
G. G.
M$
66,303
66,303
66,303
66,303
66,303
%
G.G.
26.52%
22.10%
18.94%
16.58%
14.73%
HN 5
Valor
La Serena
Coquimbo 40% - Tongoy
Vicua
La Higuera
Andacollo
Paihuano
U.F
2.550
2.720
2.800
2.800
2.850
2.950
U.F
2.450
2.650
2.750
2.750
2.750
3.400
2.400
2.600
2.650
2.650
2.700
3.350
2.350
2.550
2.600
2.600
2.650
3.300
U.F
2.300
2.500
2.550
2.550
2.600
3.250
U.F
2.250
2.450
2.500
2.500
2.550
3.200
U.F
2.150
2.350
2.400
2.400
2.450
3.150
U.F
2.100
2.300
2.350
2.350
2.400
3.100
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
2.800
3.000
3.000
4.300
3.800
2.700
2.900
2.900
4.200
3.700
2.650
2.850
2.850
4.150
3.650
2.600
2.800
2.800
4.100
3.600
2.550
2.750
2.750
4.050
3.550
2.500
2.700
2.700
4.000
3.500
2.400
2.600
2.600
3.900
3.400
2.350
2.550
2.550
3.850
3.350
Illapel
Salamanca
Los Vilos
Canela
3.250
3.350
3.600
3.700
3.150
3.250
3.500
3.600
3.100
3.200
3.450
3.550
3.050
3.150
3.400
3.500
3.000
3.100
3.350
3.450
2.950
3.050
3.300
3.400
2.850
2.950
3.200
3.300
2.800
2.900
3.150
3.250
Pgina 107 de 339
ANALISIS DE PRECIOS UNIT 2 2016
VALOR NETO
HN 35
HORMIGON EN OBRA
EN U.F.
HN 30
HN 28
HN 25
HN20
Valor m3
Valor m3
Valor m3
Valor m3
Valor m3
U.F
U.F
U.F
U.F
HN 15
HN 10
Valor m3
HN 5
Valor m3
Valor m3
La Serena
Coquimbo 40% - Tongoy
Vicua
La Higuera
Andacollo
Paihuano
2.627
2.802
2.884
2.884
2.936
3.039
2.524
2.730
2.833
2.833
2.833
3.502
2.472
2.678
2.730
2.730
2.781
3.451
2.421
2.627
2.678
2.678
2.730
3.399
U.F
2.369
2.575
2.627
2.627
2.678
3.348
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
2.884
3.090
3.090
4.429
3.914
2.781
2.987
2.987
4.326
3.811
2.730
2.936
2.936
4.275
3.760
2.678
2.884
2.884
4.223
3.708
2.627
2.833
2.833
4.172
3.657
2.575
2.781
2.781
4.120
3.605
2.472
2.678
2.678
4.017
3.502
2.421
2.627
2.627
3.966
3.451
Illapel
Salamanca
Los Vilos
Canela
3.348
3.451
3.708
3.811
3.245
3.348
3.605
3.708
3.193
3.296
3.554
3.657
3.142
3.245
3.502
3.605
3.090
3.193
3.451
3.554
3.039
3.142
3.399
3.502
2.936
3.039
3.296
3.399
2.884
2.987
3.245
3.348
COSTO DE PROVISIN Y COLOCACIN ASFALTO

VALOR M2 EN U.F. POR ESPESORES INCLUYE IMPRIMACIN
U.F. cotizacin
Mar-13
22800 RIO CRISTAL
MARCO
Factor Esponjamiento
1.36
SANTANDER PROMEDIO IMPRIMACIN
factor
Valor
Valor
Pav Coloc.
Pav Coloc.
Pav Coloc.
U.F/M2
1.1
m3 Suelto
m3 Suelto
m3 Comp
m3 Comp
m3 Comp
$/m3
U.F./m3
U.F./m3
U.F./m3
U.F./m3
161,700
7.092
15.266
9.939
12.603
0.055
162,800
7.140
15.370
10.007
12.689
0.059
167,200
7.333
15.784
10.280
13.032
0.063
167,200
7.333
15.784
10.280
13.032
0.063
166,100
7.285
15.681
10.212
12.947
0.063
167,200
7.333
15.784
10.280
13.032
0.042
U.F/M2
Esp
0.03
0.433
0.439
0.454
0.454
0.452
0.433
ASFALTO
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
U.F
2.318
2.524
2.575
2.575
2.627
3.296
U.F
2.215
2.421
2.472
2.472
2.524
3.245
U.F
2.163
2.369
2.421
2.421
2.472
3.193
PAV ASFALTICO CON GG UT E IVA

U.F/M2
U.F/M2
Esp
Esp
0.04
0.05
0.560
0.686
0.566
0.693
0.585
0.715
0.585
0.715
0.581
0.711
0.563
0.694
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
176,000
177,650
176,000
189,200
189,200
7.719
7.792
7.719
8.298
8.298
16.615
16.772
16.615
17.862
17.862
10.819
10.921
10.819
11.631
11.631
13.718
13.847
13.718
14.747
14.747
0.063
0.071
0.071
0.074
0.071
0.475
0.487
0.483
0.517
0.514
0.612
0.625
0.620
0.664
0.661
0.749
0.764
0.757
0.812
0.809
Illapel
Salamanca
Los Vilos
Canela
211,200
211,200
211,200
209,000
9.263
9.263
9.263
9.167
19.939
19.939
19.939
19.732
12.984
12.984
12.984
12.848
16.462
16.462
16.462
16.290
0.058
0.058
0.058
0.058
0.552
0.552
0.552
0.547
0.716
0.716
0.716
0.710
0.881
0.881
0.881
0.873
Pgina 108 de 339
ASFALTO
Factor
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
1.000
1.000
1.040
1.040
1.040
1.050
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
1.030
1.040
1.040
1.050
1.050
Illapel
Salamanca
Los Vilos
Canela
1.040
1.050
1.040
1.030
Cotizaciones
placa terciado (1.22 x 2.44)
2 x 3 = 0,6
4 x 4 = 1,6
2 x 2 = 0,4
3 x 3 = 0,9
Alambre # 14
Clavos
Alambre # 18
Unidad
Placa 18 mm
Placa 15 mm
Placa 12 mm
Un
Un
Un
Un
Kgs
Kgs
Kgs
m2
Imprimacin
1,100
0.04300
0.04300
0.04500
0.04500
0.04500
0.04500
0.00000
0.04400
0.04500
0.04500
0.04500
0.04500
0.00000
0.04500
0.04500
0.04500
0.04400
Venta Publico
$
25,840
18,640
17,666
1,057
1,023
1,057
m3 compacto
asfalto
250,273
9.701
9.701
10.089
10.089
10.089
10.186
0.000
9.992
10.089
10.089
10.186
10.186
0.000
10.089
10.186
10.089
9.992
V.Neto $
1.190
21,714
15,664
14,845
1,530
4,080
1,020
2,295
888
860
888
PRECIOS UNITARIOS
Esp
Esp
0.05
0.06
0.529
0.626
0.529
0.626
0.550
0.651
0.550
0.651
0.550
0.651
0.555
0.657
Esp
0.03
0.335
0.335
0.348
0.348
0.348
0.351
Esp
0.04
0.432
0.432
0.449
0.449
0.449
0.453
0.344
0.348
0.348
0.351
0.351
0.444
0.449
0.449
0.453
0.453
0.544
0.550
0.550
0.555
0.555
0.348
0.351
0.348
0.344
0.449
0.453
0.449
0.444
0.550
0.555
0.550
0.544
Valor U.F.
24,550
0.884
0.638
0.605
0.062
0.166
0.042
0.093
0.036
0.035
0.036
Pgina 109 de 339
Esp
0.07
0.723
0.723
0.752
0.752
0.752
0.759
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.644
0.651
0.651
0.657
0.657
0.744
0.752
0.752
0.759
0.759
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.651
0.657
0.651
0.644
0.752
0.759
0.752
0.744
Illapel
Salamanca
Los Vilos
Canela
ACERO REDO V Neto $/Kgs V Neto u.f./Kgs

Diametro
24,550
6
540
0.022
8
540
0.022
10
540
0.022
12
540
0.022
16
540
0.022
18
540
0.022
Kgs/ml
0.222
0.395
0.617
0.888
1.580
2.000
ACERO EN BARRAS
Acero
Alambre # 18
Transporte DMT 60 Km
Prep y Colocacion
(Maestro +Ayud.)/70 Kgs
Estirado
COSTO DIRECTO ACERO
Factor G.G. (18) Utilidad(12) Imprev.(5)e IVA
Un
kgs
kgs
kgs
Cant
dia
%
$
Factor
PRECIO UNITARIO
1.05
0.01
1.060
P. Unit
1330
1,500
15
Valor
1397
15
16
0.01429
10%
47,619
1397.00
680
140
2248
1310
U.F.
U.F.
0.087
0.051
3558
U.F.
0.145
0.5827
0.087
0.053
Costo Colocacin Base Estabilizada

UNIDAD
Colocacin
MO 1 jornal : 12 m3 suelt
DIA
agua 10% en peso
LT
Compactadora
DIA
COSTO COLOCACIN
VALOR UF
COSTO COLOCACIN
$
U.F
CANT
0.117
180
0.033
P. UNIT
COSTO
21,136
2466
10
1800
12,000
396
4662
1.000
25,800
MEMBRANA CURADO (SIKA CURE VA

U.F. DE COTIZACIN
$
VALOR 180 LTS
U.F.
RENDIMIENTO 4 M2 / L
REDIMIENTO- 5% PERD
MEMBRANA CURADO VA
m2
m2
U.F. / M2
neto
275,000
24,550
11.202
720
684
0.016
0.181
Pgina 110 de 339
BASE
ESTABILIZADA
Neto
Dist
Transporte
V Neto
V Neto
Valor m3
colocacion
m3-km $
m3 suelto
m3 base
en planta
$
Km
Km
300
$
en obra
$
V Neto
Valor Neto
V Neto
Precio Unit
m3 base
m3 base
m3 base
m3 base
compacto
$
4,670.0
4,670.0
4,670.0
4,670.0
4,670.0
4,670.0
compacto
$
16,710.0
17,970.0
17,970.0
26,370.0
26,370.0
26,370.0
compacto
U.F.
25,800
0.648
0.697
0.697
1.022
1.022
1.022
1.5827
$
26,447
28,441
28,441
41,736
41,736
41,736
Colocacin
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
6,500.0
6,500.0
6,500.0
6,500.0
6,500.0
6,500.0
7.0
10.0
10.0
30.0
30.0
30.0
2,100.0
3,000.0
3,000.0
9,000.0
9,000.0
9,000.0
8,600.0
9,500.0
9,500.0
15,500.0
15,500.0
15,500.0
compacto
1.400
$
12,040.0
13,300.0
13,300.0
21,700.0
21,700.0
21,700.0
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
6,500.0
6,500.0
6,500.0
6,500.0
6,500.0
7.0
10.0
10.0
30.0
30.0
2,100.0
3,000.0
3,000.0
9,000.0
9,000.0
8,600.0
9,500.0
9,500.0
15,500.0
15,500.0
12,040.0
13,300.0
13,300.0
21,700.0
21,700.0
4,670.0
4,670.0
4,670.0
4,670.0
4,670.0
16,710.0
17,970.0
17,970.0
26,370.0
26,370.0
0.648
0.697
0.697
1.022
1.022
26,447
28,441
28,441
41,736
41,736
Illapel
Salamanca
Los Vilos
Canela
6,500.0
6,500.0
6,500.0
6,500.0
15.0
15.0
15.0
15.0
4,500.0
4,500.0
4,500.0
4,500.0
11,000.0
11,000.0
11,000.0
11,000.0
15,400.0
15,400.0
15,400.0
15,400.0
4,670.0
4,670.0
4,670.0
4,670.0
20,070.0
20,070.0
20,070.0
20,070.0
0.778
0.778
0.778
0.778
31,765
31,765
31,765
31,765
Espesor
Espesor
Espesor
Espesor
Espesor
Espesor
Espesor
Espesor
0.03
0.05
0.10
0.12
0.15
0.18
0.20
0.22
0.031
0.033
0.033
0.049
0.049
0.049
0.000
0.031
0.033
0.033
0.049
0.049
0.000
0.037
0.037
0.037
0.037
0.051
0.055
0.055
0.081
0.081
0.081
0.000
0.051
0.055
0.055
0.081
0.081
0.000
0.062
0.062
0.062
0.062
0.103
0.103
0.103
0.103
0.103
0.103
0.103
0.103
0.103
0.103
0.103
0.103
0.103
0.103
0.103
0.103
0.103
0.123
0.132
0.132
0.194
0.194
0.194
0.000
0.123
0.132
0.132
0.194
0.194
0.000
0.148
0.148
0.148
0.148
0.154
0.166
0.166
0.243
0.243
0.243
0.000
0.154
0.166
0.166
0.243
0.243
0.000
0.185
0.185
0.185
0.185
0.185
0.199
0.199
0.291
0.291
0.291
0.000
0.185
0.199
0.199
0.291
0.291
0.000
0.222
0.222
0.222
0.222
0.205
0.221
0.221
0.324
0.324
0.324
0.000
0.205
0.221
0.221
0.324
0.324
0.000
0.246
0.246
0.246
0.246
0.226
0.243
0.243
0.356
0.356
0.356
0.000
0.226
0.243
0.243
0.356
0.356
0.000
0.271
0.271
0.271
0.271
P. Unit.
BASE
ESTABILIZADA
Sin GG Ut I e IVA
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
m3 base
compacto
u.f.
1.0260
1.1040
1.1040
1.6180
1.6180
1.6180
0.0000
1.0260
1.1040
1.1040
1.6180
1.6180
0.0000
1.2320
1.2320
1.2320
1.2320
Pgina 111 de 339
Transporte
M2-KM $
14000
14000
14000
14000
14000
14000
Transporte
1 m2
192 Kgs
Km
15.000
30.000
60.000
60.000
60.000
90.000
14000
14000
14000
14000
14000
15.000
30.000
40.000
90.000
90.000
14000
14000
14000
14000
15.000
30.000
50.000
90.000
Neto colocado
1 m2
ADOCRETO
Rc 450 Kgs/cm2
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
$
15,075
15,382
15,594
15,594
15,594
15,882
$
400
400
400
400
400
400
NETO
1 m2
Subcontrato
$
15475
15782
15994
15994
15994
16282
1075
1382
1344
1881
1881
15,075
15,382
15,344
15,881
15,881
400
400
400
400
400
1075
1382
1459
1882
15,075
15,382
15,459
15,882
400
400
400
400
Estadia/ m2
$
1075
1382
1594
1594
1594
1882
NETO M2
H - 35
Incremento
para H - 45
Colocacin
2000
2000
2000
2000
2000
2000
VALOR
1 M2
Neto
$
17475
17782
17994
17994
17994
18282
15475
15782
15744
16281
16281
2000
2000
2000
2000
2000
17475
17782
17744
18281
18281
15475
15782
15859
16282
2000
2000
2000
2000
17475
17782
17859
18282
90
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
300
Illapel
Salamanca
Los Vilos
Canela
VEREDAS
HORMIGN 7 CMS
HN 28 (90) 40 5 H VEREDAS
Neto / M3
Neto
Incl 3% perd
Neto / m2
Esp.
M.O.
Curado
0.07
0.116
Costo U.F.
Costo 1 m2
0.016
esp 0,07
Venta U.F.
1 m2
1.58270
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
2.400
2.600
2.650
2.650
2.700
3.350
0.168
0.182
0.186
0.186
0.189
0.235
0.116
0.116
0.116
0.116
0.116
0.116
0.016
0.016
0.016
0.016
0.016
0.016
0.300
0.314
0.318
0.318
0.321
0.367
0.475
0.497
0.503
0.503
0.508
0.581
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
2.650
2.850
2.850
4.150
3.650
0.186
0.200
0.200
0.291
0.256
0.116
0.116
0.116
0.116
0.116
0.016
0.016
0.016
0.016
0.016
0.318
0.332
0.332
0.423
0.388
0.503
0.525
0.525
0.669
0.614
Illapel
Salamanca
Los Vilos
Canela
3.100
3.200
3.450
3.550
0.217
0.224
0.242
0.249
0.116
0.116
0.116
0.116
0.016
0.016
0.016
0.016
0.349
0.356
0.374
0.381
0.552
0.563
0.592
0.603
Pgina 112 de 339

ESCALERAS HORMIGN ARMADO
ANCHO = 2 MTS
Sup analizada (6x2x0,3)
malla ACMA C139
Hormign H-20
Curado y Colocacin Horm
Moldaje
Acero Redondo
Muro Mamposteria Hm 1 mt
Relleno Compacto
m2
Gradas A = 1,2
Unidad
m2
m2
m3
m2
m2
Kg
m3
m3
VALOR M2
VALOR M2
m2/ Un
0.7
0.535
0.375
0.375
0.375
0.375
0.375
0.375
Hormign
H - 30
m3/Un
0.075
Insumos 2
0.300
0.325
0.337
0.337
0.337
0.416
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.375
0.375
0.375
0.375
0.375
Illapel
Salamanca
Los Vilos
Canela
0.375
0.375
0.375
0.375
PELDAO GRADAS A: 1,2

HORMIGN H -30
Cant.
P.Unit
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Moldaje
Cant
P.Unit.
3.6
3.6
1.42
3.6
7.9
48
1.26
0.7
0.104
2.369
0.0250
0.5350
0.145
6.096
0.482400
Sumatoria
NETO
U.F.
PRECIO UNIT.
U.F.
Membrana
Curado
M2/Un
0.7
Base Estab.
Estabilizada
Hormign H -28
Moldaje
Curado
frague
base estab 0,05
Excavacin
0.374
3.364
0.090
4.227
6.960
7.681
0.338
23.0340
6.399
10.128
Excavacin
0.012
0.012
0.012
0.012
0.012
0.012
0.050
Insumos 2
0.103
0.103
0.103
0.103
0.103
0.103
m3/un
0.150
0.250
0.038
0.038
0.038
0.038
0.038
0.038
0.331
0.355
0.355
0.514
0.453
0.012
0.012
0.012
0.012
0.012
0.103
0.103
0.103
0.103
0.103
0.038
0.038
0.038
0.038
0.038
0.386
0.398
0.428
0.441
0.012
0.012
0.012
0.012
0.103
0.103
0.103
0.103
0.038
0.038
0.038
0.038
(M2)
Totales u.f.
Pgina 113 de 339
PELDAO
GRADAS
A: 1,2
HORMIGN
Hun
-30
0.828
0.853
0.865
0.865
0.865
0.944
0.000
0.859
0.883
0.883
1.042
0.981
0.000
0.914
0.926
0.956
0.969
m3
m2
m2
m2
m2
m3
0.29
0.7
1
1
1
0.15
VALOR M2
MALLA ACMA C
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Valor pblico
Valor Neto
Valor Neto
MALLA
Perdida
Utilizable
Valor m2 NET
Valor m2 NET
Precio Unit (c
Precio Unit (c
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela

ESCALERAS
HORMIGN
ARMADO
Cant.
malla
Acma
m2/m2
1
Hormign
H - 20
m3/m2
0.395
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.104
0.104
0.104
0.104
0.104
0.104
1.481
1.610
1.642
1.642
1.674
2.093
2.134
2.26
2.291
2.292
3.069
2.736
0.145
0.145
0.145
0.145
0.145
0.145
0.025
0.025
0.025
0.025
0.025
0.025
0.535
0.535
0.535
0.535
0.535
0.535
0.095
0.095
0.095
0.095
0.095
0.095
4.520
4.774
4.838
4.839
5.648
5.734
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.104
0.104
0.104
0.104
0.104
1.642
1.771
1.771
2.608
2.286
2.292
2.418
0.999
3.238
2.923
0.145
0.145
0.145
0.145
0.145
0.025
0.025
0.025
0.025
0.025
0.535
0.535
0.535
0.535
0.535
0.095
0.095
0.095
0.095
0.095
4.839
5.094
3.675
6.751
6.114
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
0.104
0.104
0.104
0.104
1.932
1.996
2.157
2.222
2.619
2.639
2.796
0.891
0.145
0.145
0.145
0.145
0.025
0.025
0.025
0.025
0.535
0.535
0.535
0.535
0.095
0.095
0.095
0.095
5.455
5.540
5.858
4.017
Illapel
Salamanca
Los Vilos
Canela
Baldosa
40*40*4
1
m2
Excav
Base
Est
0.1
m3
calle 26
Solera
Tipo C
1.25
ml
malla ACMA
C 139
1.000
m2
Mortero
40mm
0.04
m3
Intalacin
Baldosa
0.430
uf/m2
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.627
0.627
0.627
0.627
0.627
0.627
0.050
0.050
0.050
0.050
0.050
0.050
0.111
0.111
0.162
0.162
0.162
0.576
0.584
0.585
0.585
0.590
0.594
0.104
0.104
0.104
0.104
0.104
0.104
0.141
0.154
0.157
0.157
0.160
0.206
0.430
0.430
0.430
0.430
0.430
0.430
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.627
0.627
0.627
0.627
0.627
0.050
0.050
0.050
0.050
0.050
0.103
0.111
0.111
0.111
0.111
0.576
0.584
0.584
0.609
0.594
0.104
0.104
0.104
0.104
0.104
0.157
0.170
0.170
0.255
0.222
0.430
0.430
0.430
0.430
0.430
Illapel
Salamanca
Los Vilos
Canela
0.627
0.627
0.627
0.627
0.050
0.050
0.050
0.050
0.124
0.124
0.124
0.124
0.585
0.585
0.585
0.585
0.104
0.104
0.104
0.104
0.186
0.193
0.209
0.216
0.430
0.430
0.430
0.430
M2 VEREDA A:1,6 m
BALDOSA COLONIAL
ESP : 40 mm
0.2
m3
Muro Mampost Acero redondoCurado

Hm 1 mt
m3/m2
Kgs/m2
m2
0.35
13.334
1.000
Pgina 114 de 339
Modaje
relleno
m2/m2
2.195
m3/m2
0.195
ESCALERAS
HORMIGN
ARMADO
M2
Precio Unit
m2
VEREDA
BALDOSA
40*40*4
1.929
2.060
2.064
2.115
2.123
2.173
0.000
2.048
2.076
2.076
2.186
2.138
0.000
2.106
2.113
2.129
2.136
Baldosa
40*40*7
1
m2
Excav
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.996
0.996
0.996
0.996
0.996
0.996
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
M2 VEREDA A:1,6 m
BALDOSA COLONIAL
ESP : 70 mm
Solera
Tipo C
1.25
ml
malla ACMA
C 139
1.000
m2
Mortero
40mm
0.04
m3
Intalacin
Baldosa
0.430
uf/m2
0.090
0.090
0.090
0.090
0.090
0.090
Base
Est
0.15
m3
calle 26
0.154
0.166
0.166
0.243
0.243
0.243
0.576
0.584
0.585
0.585
0.590
0.594
0.104
0.104
0.104
0.104
0.104
0.104
0.141
0.154
0.157
0.157
0.160
0.206
0.430
0.430
0.430
0.430
0.430
0.430
Precio Unit
m2
VEREDA
BALDOSA
40*40*7
2.492
2.524
2.528
2.605
2.613
2.663
0.996
0.996
0.996
0.996
0.996
0.090
0.090
0.090
0.090
0.090
0.154
0.166
0.166
0.166
0.166
0.576
0.584
0.584
0.609
0.594
0.104
0.104
0.104
0.104
0.104
0.157
0.170
0.170
0.255
0.222
0.430
0.430
0.430
0.430
0.430
2.508
2.540
2.540
2.650
2.602
0.996
0.996
0.996
0.996
0.090
0.090
0.090
0.090
0.185
0.185
0.185
0.185
0.585
0.585
0.585
0.585
0.104
0.104
0.104
0.104
0.186
0.193
0.209
0.216
0.430
0.430
0.430
0.430
2.576
2.583
2.599
2.606
0.36
m3
Excavacion Especial ( m3 )
Retroexc.
hr
0.125
25000
combustible
hr
0.125
Jornal
%
7%
3125
Costo Directo Escavacin Especial
Suma $
3125
0
219
3344
Costo Directo
Costo Directo
1 m3 Excavacin Especial
$
U.F.
418
0.017
PVC D= 110MM (p.lista)

Tuberia 6 ml
Costo 1 ml
Neto 1 ml
Costo Directo 1 ml
Costo Directo 1 ml
Precio Unitario
Precio Unitario
$
U.F.
662
0.027
P.Unitario
P.Unitario
BARBACANAS
Pgina 115 de 339
1 ml
1 ml
$
$
1.1
u.f.
$
u.f.
5900
983
827
910
0.035
1441
0.056
BALDOSAS GRIS HABANO MEDIANO

un
Baldosas 40x40x4
m2
frage
kg
pallets
un
Bempal
un
40x40x4 (Neto)
cant
21.000
21.000
1.000
1.000
p.unit $
9632.7
213.4
5885
1617
Neto por m2
Precio Venta
Neto por m2
Precio Venta
CAMION 3/4
VALOR NETO camion 3/4
recupera 40% en 4 aos
4 juegos neumaticos
mantencion $/ mes
x 10 x 4 a $ 60000
Seguro 2,4 u.f /mes
0.6
500,000
50,000
40
25,800
COSTO $
34,277,000
20,566,200
2,000,000
2,400,000
2,400,000
2,972,160
Chofer $ /mes
700,000
Propietario $/mes
Combustible
$/litro
Gasto Combustible / dia
1,000,000
600
30
COSTO DIA $
COSTO DIA U.F.
$
$
U.F
U.F.
Valor $
202,287
4,481
5,885
1,617
214,270
10,203
16,149
0.396
0.627
dias
COSTO/dia
1,000
1,000
1,000
1,000
1,000
20,566
2,000
2,400
2,400
2,972
33,600,000
1,000
33,600
48,000,000
1,000
48,000
1,000
18,000
129,938
5.036
,
18000000
25,800.00
Pgina 116 de 339
BALDOSAS GRIS HABANO MEDIANO 40x40x7 (Neto)

Baldosas
un
cant
p.unit $
40x40x7
m2
13.000
15412.1
frage
kg
13.000
213.4
pallets
un
1.000
5885
Bempal
un
1.000
1617
Neto por m2
Precio Venta
Neto por m2
Precio Venta
$
$
U.F
U.F.
SOLERAS TIPO A
1ml en fabrica sobre camin
Carga 10000 Kgs (92 ML)
Carga y descarga
colocacion
M.O. +Impos
Horm S 170
92
40000
92
0.051
53,148
Costo Provisin y Colocacin NETO
Costo Provisin y Colocacin NETO
U.F.
Transporte a
15 Kms
tiempo de carga y descarga

tiempo viaje
Transporte a
(2 viajes x 60 kms)/45 km/hrs
80 Kms

tiempo viaje
Transporte a
60 Kms

tiempo viaje
Transporte a
50 Kms

tiempo viaje
Transporte a
30 Kms

tiempo viaje
Transporte a
HRS
90 Kms

tiempo viaje
DIAS
2.5
1
0.4375
HRS
DIAS
2.5
2
0.5625
HRS
DIAS
2.5
2.222
0.59
HRS
DIAS
2.5
2.667
0.646
HRS
DIAS
2.5
3.2
0.713
HRS
DIAS
2.5
3.6
0.763
Transporte Valor Transp

da $
Camionada
129,938
56,848

da $
Camionada
129,938
129,938
129,938
Pgina 117 de 339
99,143
794
92
833
92
912
92
92
10,246
10,246
C. Fijo
Sol A
1,007
Transp
ML Sol
ML
10,246
C. Fijo
Sol A
Transp
ML Sol
ML
10,246
C. Fijo
Sol A
Transp
ML Sol
ML
C. Fijo
Sol A
C. Fijo
Sol A
Transp
ML Sol
ML
92,646

da $
Camionada
129,938
92
83,940

da $
Camionada
618
Transp
ML Sol
ML
76,664

da $
Camionada
129,938
92
73,090

da $
Camionada
Valor Transp
ML Sol
ML
10,246
C. Fijo
Sol A
1,078
10,246
B
COSTO DIRECTO
SOL TIPO A
U.F.
SOLERAS TIPO A
Rc 450 Kgs/cm2
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
1.5827
25,800
E
F
VALOR CON GG Ut I e IVA
SOL TIPO A
U.F.
$
H
COSTO DIRECTO
SOL TIPO C
U.F.
0.421
0.428
0.429
0.429
0.432
0.436
10,864
11,040
11,079
11,079
11,158
11,253
DISTANCIA
15
30
50
50
60
80
0.421
0.428
0.428
0.439
0.436
10,864
11,040
11,040
11,324
11,253
15
30
30
90
80
0.666
0.677
0.677
0.695
0.690
17,183
17,467
17,467
17,931
17,802
0.291
0.295
0.295
0.308
0.300
7,514
7,622
7,622
7,958
7,752
0.429
0.429
0.429
0.429
11,079
11,079
11,079
11,079
50
50
50
50
0.679
0.679
0.679
0.679
17,518
17,518
17,518
17,518
0.296
0.296
0.296
0.296
7,646
7,646
7,646
7,646
0.666
0.677
0.679
0.679
0.684
0.690
17,183
17,467
17,518
17,518
17,647
17,802
0.291
0.295
0.296
0.296
0.298
0.300
7,514
7,622
7,646
7,646
7,694
7,752
90
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
300
Illapel
Salamanca
Los Vilos
Canela
camion 3/4
COSTO INICIAL
6 juegos neumaticos
mantencion $/ mes
x 10 x 4 a $ 60000
Seguro 2,4 u.f /mes
Chofer $ /mes
Propietario $/mes
Combustible
$/litro
0.60
500,000
50,000
40
25,800
0
700,000
1,000,000
600
30
COSTO $
dias
34,277,000
20,566,200
2,000,000
2,400,000
2,400,000
2,972,160
COSTO/dia
1,000
1,000
1,000
1,000
1,000
20,566
2,000
2,400
2,400
2,972
33,600,000
1,000
33,600
48,000,000
1,000
48,000
18,000,000
VALOR EN $
VALOR EN U.F.
1,000
18,000
129,938
5.036
25,800.00
Pgina 118 de 339
SOLERAS TIPO C
Carga 10000 Kgs (151 UN)
Carga y descarga
colocacion
M.O. +Impos
Horm S 170
150
40000
150
0.045
51,600
Costo Neto Provisin y Colocacin
Costo Neto Provisin y Colocacin
U.F.
Transporte a
15 Kms

tiempo viaje
Transporte a
80 Kms

tiempo viaje
Transporte a
60 Kms

tiempo viaje
Transporte a
50 Kms

tiempo viaje
Transporte a
30 Kms

tiempo viaje
Transporte a
HRS
90 Kms

tiempo viaje
DIAS
2
1
0.375
HRS
DIAS
2
2
0.5
HRS
DIAS
2
2.222
0.528
HRS
DIAS
2
2.667
0.583
HRS
DIAS
2
3.2
0.65
HRS
DIAS
3.5
3.6
0.888

da $
Camionada
129,938
48,727

da $
Camionada
129,938
129,938

da $
Camionada
129,938
129,938
Pgina 119 de 339
115,385
433
150
457
150
505
150
150
7,189
C. Fijo
Sol
563
Transp
ML Sol
ML
7,189
C. Fijo
Sol
Transp
ML Sol
ML
7,189
C. Fijo
Sol
Transp
ML Sol
ML
7,189
C. Fijo
Sol
Transp
ML Sol
ML
84,460

da $
Camionada
325
150
75,754
C. Fijo
Sol C
Transp
ML Sol
ML
68,607

da $
Camionada
129,938
150
64,969

da $
Camionada
Transp
ML Sol
ML
7,189
C. Fijo
Sol
769
7,189
VALOR NETO camion 3/4

4 juegos neumaticos
mantencion $/ mes
x 10 x 4 a $ 60000
Seguro 2,4 u.f /mes
0.60
50,000
0
Chofer $ /mes
Propietario $/mes
Combustible
$/litro
800,000
30
600
0
Transporte a
Transporte a
Transporte a
33,600
48,000,000
1,000
48,000
m2 adocreto por viaje

Peso 1 m2
1 camin transporta
Superficie x camionada
18,000,000
VALOR EN $/dia
VALOR U.F./dia
1,000
25,800.00
18,000
129,938
5.036
HRS
DIAS
80 Kms

tiempo viaje
Transporte a
1,000
60 Kms

tiempo viaje
Transporte a
Capacidad de camin
Costo 1m2 sobre camin
Descarga
colocacion
M.O.
Costo Fijo
50 Kms

tiempo viaje
90 Kms

tiempo viaje
ADOCRETO
COSTO/dia
20,566
2,000
2,400
2,400
2,972
30 Kms

tiempo viaje
dias
1,000
1,000
1,000
1,000
1,000
15 Kms

tiempo viaje
Transporte a
24,550.00
700,000
COSTO $
34,277,000
20,566,200
2,000,000
2,400,000
2,400,000
2,972,160
0
33,600,000
2
1
0.375
HRS
DIAS
2
2
0.5
HRS
DIAS
2
2.222
0.528
HRS
DIAS
2
2.667
0.583
HRS
DIAS
2
3.2
0.65
HRS
DIAS
2
3.6
0.7

da $
Camionada
129,938

da $
Camionada
129,938
129,938
129,938
129,938

da $
Camionada
129,938
Pgina 120 de 339
90,957
936
52.08
1,247
52.08
1,317
52.08
1,455
52.08
14,250
C. Fijo
Adocreto
1,622
Transp
M2 Adoc
M2
14,250
C. Fijo
Adocreto
Transp
M2 Adoc
M2
14,250
C. Fijo
Adocreto
Transp
M2 Adoc
M2
14,250
C. Fijo
Adocreto
Transp
M2 Adoc
M2
84,460
C. Fijo
Adocreto
Transp
M2 Adoc
52.08
75,754

da $
Camionada
52.08
192
10000
52.08
Transp
M2 Adoc
M2
68,607

da $
Camionada
52.08
1
1
52.08
64,969

da $
Camionada
cant
m2
kgs
kgs
m2
M2
48,727
unidad
m2
m2
m2
14,250
C. Fijo
Adocreto
1,746
14,250
ASEO FINAL
INSTALACIN DE FAENAS
unidad
dia
dia
%
Costo dia camion plano

2 Jornales
Herramientas
Costo Directo dia
Gastos Generales
p unit
1
4
7%
valor
129,938
129,938
13,635
54,540
54,540
3,818
$
18
12
3
%
%
%
$
ASEO FINAL POR DIA

ASEO FINAL POR CUADRA
Valor u.f.
ASEO FINAL POR CUADRA
cant
188,296
33,893
22,595
5,649
250,433
92,753
25,800
U.F.
U.F.
Precio Unit
M3 BASE
EST.
valor mes
valor U.F
valor mes
3.60
Sup m2
ACCESOS VEHICULARES
Arriendo casa
Servicios
Mobiliario
Utiles Telefono
Total en
Base
Horm
10 cms
12 cms
5.4
5.4
0.05 mts
0.07 mts
0.03 mts
0.05 mts
15 cms
5.4
0.1 mts
0.08 mts
U.F.
Precio Unit
m3 Hormigon
H 35
U.F.
Acceso Vehiculo Liviano
Esp 10 cms
U.F.
0.951
1.017
1.038
1.177
1.190
1.217
U.F.
Acceso Vehiculo Pesado
Esp. 12 cms
U.F.
1.511
1.615
1.650
1.845
1.867
1.911
U.F.
Acceso Vehiculo Pesado
Esp. 15 cms
U.F.
2.351
2.513
2.569
2.846
2.882
2.952
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
1.026
1.104
1.104
1.618
1.618
1.618
4.158
4.435
4.565
4.565
4.647
4.810
Ovalle
Monte Patria
Punitaqui
Combarbal
Rio Hurtado
1.026
1.104
1.104
1.618
1.618
4.565
4.891
4.891
7.010
6.195
1.017
1.091
1.091
1.573
1.441
1.621
1.738
1.738
2.505
2.285
2.527
2.710
2.710
3.903
3.550
Ovalle
Monte Patria
Punitaqui
Combarbal
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
1.232
1.232
1.232
1.232
5.299
5.462
5.869
6.032
1.192
1.218
1.284
1.310
1.897
1.941
2.051
2.095
2.955
3.025
3.201
3.272
Illapel
Salamanca
Los Vilos
Canela
Pgina 121 de 339
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
MOLDAJE
m2
2,8 - 2,5 m2
cant
p.unit $
1
21,100
2 x 3 = 0,6
3
1,320
4 x 4 = 1,6
1
4,080
2 x 2 = 0,4
3
920
Sub Total maderas
maderas 1 m2
m2
1
12,609
Clavos para 1 m2 moldaje
Kgs
0.5
860
COSTO DE FABRICACIN
$
Un
placa
Un
Un
Un
Valor $
21,100
3,960
4,080
2,760
31,900
12,609
430
13,039
1 M2 MOLDAJE 5 usos
1 m2 moldaje / 5 usos
Clavos Colocacin
Alambre #14
M.O. Prep Y Colocacin
(1 Maestro + 1 Ayud)/ 10m2
Desmoldaje
1 Jornal / 30 m2
Recuperacin Tablero
Unidad
m2
Kgs
Kgs
Cant
1.00
0.20
0.20
dia
dia
MO
Costo Directo
Costo Directo
Precio Venta
Precio Venta
unit $
Valor $
2,608
860
888
2,608
172
178
0.1
47727
4,773
0.033
10%
13636
5,227
455
523
en $
en U.F.
$
U.F.
1.5827
8,708
0.338
13,782
0.535
H
b1
b2
b3
b4
H1
1.0
0.3
0.6
0.1
0.8
0.50
1.5
0.3
0.8
0.1
1.0
0.60
2.0
0.4
0.9
0.3
1.35
0.70
2.5
0.4
1.2
0.3
1.7
0.75
3.0
0.4
1.5
0.3
2.1
1.10
3.5
0.4
1.7
0.4
2.5
1.10
4.0
0.5
2.0
0.5
3.0
1.30
4.5
0.5
2.2
0.5
3.2
1.30
H
m3/ml
moldaje/ml
emplant./ml
Exc./ml
1.0
0.85
2.04
0.08
0.56
1.20
1.5
1.43
3.08
0.10
0.80
1.60
2.0
2.35
4.06
0.14
1.22
1.80
2.5
3.35
5.12
0.17
1.62
2.40
3.0
5.16
6.20
0.21
2.73
3.00
3.5
6.43
7.23
0.25
3.25
3.40
4.0
8.9
8.27
0.30
4.50
4.00
4.5
10.24
9.31
0.32
4.80
4.40
Barbacanas/ml
Pgina 122 de 339
Precios Netos de
Hormign H-20 m3
moldaje m2
La Serena
2.550
0.535
2.250
0.027
0.050
Ovalle
2.550
0.535
2.250
0.027
0.050
Monte Patria
2.750
0.535
2.450
0.027
0.050
Punitaqui
2.750
0.535
2.450
0.027
0.050
Illapel
3.000
0.535
2.700
0.027
0.050
Salamanca
3.100
0.535
2.800
0.027
0.050
Los Vilos
3.350
0.535
3.050
0.027
0.050
Excav Especial m3
Barbacanas ml
Excav Especial m3
Barbacanas ml
Vicua
2.320
0.535
2.020
0.027
0.050
Precios Netos de
Hormign H-20 m3
moldaje m2
Coquimbo
2.300
0.535
2.000
0.027
0.050
Precios Netos de
Hormign H-20 m3
moldaje m2
Excav Especial m3
Barbacanas ml

Altura H = 1 mts
m3
m2
m3
m3
ml
0.85
2.04
0.08
0.56
1.20
0.85
2.04
0.08
0.56
1.20
valor ml
valor m3
p. unit
2.550
0.535
2.250
0.027
0.050
Ovalle
Montepatria
Punitaqui
5.562
valor ml
5.856
valor ml
5.856
6.544
valor m3
6.889
valor m3
6.889
total
p. unit
total
p. unit
total
2.168
2.750
2.338
2.750
1.091
0.535
1.091
0.535
0.18
2.450
0.196
2.450
0.015
0.027
0.015
0.027
0.06
0.050
0.06
0.050
cant
m3
m2
m3
m3
ml
G.G..Ut e IVA
Canela
3.450
0.535
3.150
0.027
0.050
Serena
Coquimbo
Vicua
5.193
valor ml
5.223
valor ml
5.562
6.109
valor m3
6.145
valor m3
6.544
total
p. unit
total
p. unit
total
1.955
2.320
1.972
2.550
1.091
0.535
1.091
0.535
0.160
2.020
0.162
2.250
0.015
0.027
0.015
0.027
0.060
0.050
0.060
0.050

Altura H = 1 mts
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
Combarbala Rio Hurtado

4.050
3.550
0.535
0.535
3.750
3.250
0.027
0.027
0.050
0.050
valor ml
valor m3
p. unit
2.300
0.535
2.000
0.027
0.050
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
La Higuera
Andacollo
Paihuano
2.550
2.600
3.700
0.535
0.535
0.535
2.250
2.300
3.400
0.027
0.027
0.027
0.050
0.050
0.050
Pgina 123 de 339
2.168
1.091
0.180
0.015
0.060
valor ml
valor m3
p. unit
2.550
0.535
2.250
0.027
0.050
2.338
1.091
0.196
0.015
0.06
valor ml
valor m3
p. unit
4.050
0.535
3.750
0.027
0.050

Altura H = 1 mts
0.85
2.04
0.08
0.56
1.20
valor ml
valor m3
p. unit
3.000
0.535
2.700
0.027
0.050
Illapel
Salamanca
Los Vilos
6.223
valor ml
6.370
valor ml
6.739
7.321
valor m3
7.494
valor m3
7.928
total
p. unit
total
p. unit
total
2.55
3.100
2.635
3.350
1.091
0.535
1.091
0.535
0.216
2.800
0.224
3.050
0.015
0.027
0.015
0.027
0.06
0.050
0.06
0.050
1.43
3.08
0.10
0.80
1.60
valor ml
valor m3
p. unit
2.300
0.535
2.000
0.027
0.050
Serena
Coquimbo
Vicua
8.292
valor ml
8.341
valor ml
8.898
5.799
valor m3
5.833
valor m3
6.222
total
p. unit
total
p. unit
total
3.289
2.320
3.318
2.550
1.648
0.535
1.648
0.535
0.200
2.020
0.202
2.250
0.022
0.027
0.022
0.027
0.080
0.050
0.080
0.050
1.43
3.08
0.10
0.80
1.60
valor ml
valor m3
p. unit
2.550
0.535
2.250
0.027
0.050
Ovalle
Montepatria
Punitaqui
8.898
valor ml
9.382
valor ml
9.382
6.222
valor m3
6.561
valor m3
6.561
total
p. unit
total
p. unit
total
3.647
2.750
3.933
2.750
1.648
0.535
1.648
0.535
0.225
2.450
0.245
2.450
0.022
0.027
0.022
0.027
0.08
0.050
0.08
0.050
1.43
3.08
0.10
0.80
1.60
valor ml
valor m3
p. unit
3.000
0.535
2.700
0.027
0.050
Illapel
Salamanca
Los Vilos
9.987
valor ml
10.229
valor ml
10.835
6.984
valor m3
7.153
valor m3
7.577
total
p. unit
total
p. unit
total
4.29
3.100
4.433
3.350
1.648
0.535
1.648
0.535
0.27
2.800
0.28
3.050
0.022
0.027
0.022
0.027
0.08
0.050
0.08
0.050
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 1,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 1,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 1,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml
Pgina 124 de 339
2.848
1.091
0.244
0.015
0.06
valor ml
valor m3
p. unit
3.450
0.535
3.150
0.027
0.050
3.647
1.648
0.225
0.022
0.080
valor ml
valor m3
p. unit
2.550
0.535
2.250
0.027
0.050
3.933
1.648
0.245
0.022
0.08
valor ml
valor m3
p. unit
4.050
0.535
3.750
0.027
0.050
4.791
1.648
0.305
0.022
0.08
valor ml
valor m3
p. unit
3.450
0.535
3.150
0.027
0.050

Altura H = 2 mts
2.35
4.06
0.14
1.22
1.80
valor ml
valor m3
p. unit
2.300
0.535
2.000
0.027
0.050
Serena
Coquimbo
Vicua
12.630
valor ml
12.709
valor ml
13.616
5.374
valor m3
5.408
valor m3
5.794
total
p. unit
total
p. unit
total
5.405
2.320
5.452
2.550
2.172
0.535
2.172
0.535
0.280
2.020
0.283
2.250
0.033
0.027
0.033
0.027
0.090
0.050
0.090
0.050
2.35
4.06
0.14
1.22
1.80
valor ml
valor m3
p. unit
2.550
0.535
2.250
0.027
0.050
Ovalle
Montepatria
Punitaqui
13.616
valor ml
14.404
valor ml
14.404
5.794
valor m3
6.129
valor m3
6.129
total
p. unit
total
p. unit
total
5.993
2.750
6.463
2.750
2.172
0.535
2.172
0.535
0.315
2.450
0.343
2.450
0.033
0.027
0.033
0.027
0.09
0.050
0.09
0.050
2.35
4.06
0.14
1.22
1.80
valor ml
valor m3
p. unit
3.000
0.535
2.700
0.027
0.050
Illapel
Salamanca
Los Vilos
15.389
valor ml
15.783
valor ml
16.769
6.549
valor m3
6.716
valor m3
7.136
total
p. unit
total
p. unit
total
7.05
3.100
7.285
3.350
2.172
0.535
2.172
0.535
0.378
2.800
0.392
3.050
0.033
0.027
0.033
0.027
0.09
0.050
0.09
0.050
3.35
5.12
0.17
1.62
2.40
valor ml
valor m3
p. unit
2.300
0.535
2.000
0.027
0.050
Serena
Coquimbo
Vicua
17.327
valor ml
17.438
valor ml
18.722
5.172
valor m3
5.205
valor m3
5.589
total
p. unit
total
p. unit
total
7.705
2.320
7.772
2.550
2.739
0.535
2.739
0.535
0.340
2.020
0.343
2.250
0.044
0.027
0.044
0.027
0.120
0.050
0.120
0.050
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 2 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 2 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 2,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml
Pgina 125 de 339
5.993
2.172
0.315
0.033
0.090
valor ml
valor m3
p. unit
2.550
0.535
2.250
0.027
0.050
6.463
2.172
0.343
0.033
0.09
valor ml
valor m3
p. unit
4.050
0.535
3.750
0.027
0.050
7.873
2.172
0.427
0.033
0.09
valor ml
valor m3
p. unit
3.450
0.535
3.150
0.027
0.050
8.543
2.739
0.383
0.044
0.120
valor ml
valor m3
p. unit
2.550
0.535
2.250
0.027
0.050

Altura H = 2,5 mts
3.35
5.12
0.17
1.62
2.40
valor ml
valor m3
p. unit
2.550
0.535
2.250
0.027
0.050
Ovalle
Montepatria
Punitaqui
18.722
valor ml
19.836
valor ml
19.836
5.589
valor m3
5.921
valor m3
5.921
total
p. unit
total
p. unit
total
8.543
2.750
9.213
2.750
2.739
0.535
2.739
0.535
0.383
2.450
0.417
2.450
0.044
0.027
0.044
0.027
0.12
0.050
0.12
0.050
3.35
5.12
0.17
1.62
2.40
valor ml
valor m3
p. unit
3.000
0.535
2.700
0.027
0.050
Illapel
Salamanca
Los Vilos
21.227
valor ml
21.784
valor ml
23.179
valor ml
6.336
valor m3
6.503
valor m3
6.919
valor m3
total
p. unit
total
p. unit
total
p. unit
10.05
3.100
10.385
3.350
11.223
3.450
2.739
0.535
2.739
0.535
2.739
0.535
0.459
2.800
0.476
3.050
0.519
3.150
0.044
0.027
0.044
0.027
0.044
0.027
0.12
0.050
0.12
0.050
0.12
0.050
5.16
6.20
0.21
2.73
3.00
valor ml
valor m3
p. unit
2.300
0.535
2.000
0.027
0.050
Serena
Coquimbo
Vicua
25.053
valor ml
25.222
valor ml
27.178
valor ml
4.855
valor m3
4.888
valor m3
5.267
valor m3
total
p. unit
total
p. unit
total
p. unit
11.868
2.320
11.971
2.550
13.158
2.550
3.317
0.535
3.317
0.535
3.317
0.535
0.420
2.020
0.424
2.250
0.473
2.250
0.074
0.027
0.074
0.027
0.074
0.027
0.150
0.050
0.150
0.050
0.150
0.050
5.16
6.20
0.21
2.73
3.00
valor ml
valor m3
p. unit
2.550
0.535
2.250
0.027
0.050
Ovalle
Montepatria
Punitaqui
27.178
valor ml
28.878
valor ml
28.878
5.267
valor m3
5.597
valor m3
5.597
total
p. unit
total
p. unit
total
13.158
2.750
14.19
2.750
3.317
0.535
3.317
0.535
0.473
2.450
0.515
2.450
0.074
0.027
0.074
0.027
0.15
0.050
0.15
0.050
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 2,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 3 Mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 3 Mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml
Pgina 126 de 339
9.213
2.739
0.417
0.044
0.12
14.19
3.317
0.515
0.074
0.15
valor ml
valor m3
p. unit
4.050
0.535
3.750
0.027
0.050
valor ml
valor m3
p. unit
4.050
0.535
3.750
0.027
0.050

Altura H = 3 Mts
5.16
6.20
0.21
2.73
3.00
valor ml
valor m3
p. unit
3.000
0.535
2.700
0.027
0.050
Illapel
Salamanca
Los Vilos
31.002
valor ml
31.852
valor ml
33.977
valor ml
6.008
valor m3
6.173
valor m3
6.585
valor m3
total
p. unit
total
p. unit
total
p. unit
15.48
3.100
15.996
3.350
17.286
3.450
3.317
0.535
3.317
0.535
3.317
0.535
0.567
2.800
0.588
3.050
0.641
3.150
0.074
0.027
0.074
0.027
0.074
0.027
0.15
0.050
0.15
0.050
0.15
0.050
6.43
7.23
0.25
3.25
3.40
valor ml
valor m3
p. unit
2.300
0.535
2.000
0.027
0.050
Serena
Coquimbo
Vicua
30.728
valor ml
30.940
valor ml
33.373
valor ml
4.779
valor m3
4.812
valor m3
5.190
valor m3
total
p. unit
total
p. unit
total
p. unit
14.789
2.320
14.918
2.550
16.397
2.550
3.868
0.535
3.868
0.535
3.868
0.535
0.500
2.020
0.505
2.250
0.563
2.250
0.088
0.027
0.088
0.027
0.088
0.027
0.170
0.050
0.170
0.050
0.170
0.050
6.43
7.23
0.25
3.25
3.40
valor ml
valor m3
p. unit
2.550
0.535
2.250
0.027
0.050
Ovalle
Montepatria
Punitaqui
33.373
valor ml
35.487
valor ml
35.487
valor ml
5.190
valor m3
5.519
valor m3
5.519
valor m3
total
p. unit
total
p. unit
total
p. unit
16.397
2.750
17.683
2.750
17.683
4.050
3.868
0.535
3.868
0.535
3.868
0.535
0.563
2.450
0.613
2.450
0.613
3.750
0.088
0.027
0.088
0.027
0.088
0.027
0.17
0.050
0.17
0.050
0.17
0.050
6.43
7.23
0.25
3.25
3.40
valor ml
valor m3
p. unit
3.000
0.535
2.700
0.027
0.050
Illapel
Salamanca
Los Vilos
38.129
valor ml
39.186
valor ml
41.831
valor ml
5.930
valor m3
6.094
valor m3
6.506
valor m3
total
p. unit
total
p. unit
total
p. unit
19.29
3.100
19.933
3.350
21.541
3.450
3.868
0.535
3.868
0.535
3.868
0.535
0.675
2.800
0.7
3.050
0.763
3.150
0.088
0.027
0.088
0.027
0.088
0.027
0.17
0.050
0.17
0.050
0.17
0.050
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 3,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 3,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 3,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml
Pgina 127 de 339

Altura H = 4 Mts
8.90
8.27
0.30
4.50
4.00
valor ml
valor m3
p. unit
2.300
0.535
2.000
0.027
0.050
Serena
Coquimbo
Vicua
40.859
valor ml
41.150
valor ml
44.499
valor ml
4.591
valor m3
4.624
valor m3
5.000
valor m3
total
p. unit
total
p. unit
total
p. unit
20.470
2.320
20.648
2.550
22.695
2.550
4.424
0.535
4.424
0.535
4.424
0.535
0.600
2.020
0.606
2.250
0.675
2.250
0.122
0.027
0.122
0.027
0.122
0.027
0.200
0.050
0.200
0.050
0.200
0.050
8.90
8.27
0.30
4.50
4.00
valor ml
valor m3
p. unit
2.550
0.535
2.250
0.027
0.050
Ovalle
Montepatria
Punitaqui
44.499
valor ml
47.411
valor ml
47.411
valor ml
5.000
valor m3
5.327
valor m3
5.327
valor m3
total
p. unit
total
p. unit
total
p. unit
22.695
2.750
24.475
2.750
24.475
4.050
4.424
0.535
4.424
0.535
4.424
0.535
0.675
2.450
0.735
2.450
0.735
3.750
0.122
0.027
0.122
0.027
0.122
0.027
0.2
0.050
0.2
0.050
0.2
0.050
8.90
8.27
0.30
4.50
4.00
valor ml
valor m3
p. unit
3.000
0.535
2.700
0.027
0.050
Illapel
Salamanca
Los Vilos
51.052
valor ml
52.508
valor ml
56.148
valor ml
5.736
valor m3
5.900
valor m3
6.309
valor m3
total
p. unit
total
p. unit
total
p. unit
26.7
3.100
27.59
3.350
29.815
3.450
4.424
0.535
4.424
0.535
4.424
0.535
0.81
2.800
0.84
3.050
0.915
3.150
0.122
0.027
0.122
0.027
0.122
0.027
0.2
0.050
0.2
0.050
0.2
0.050
10.24
9.31
0.32
4.80
4.40
valor ml
valor m3
p. unit
2.300
0.535
2.000
0.027
0.050
Serena
Coquimbo
Vicua
46.726
valor ml
47.060
valor ml
50.904
valor ml
4.563
valor m3
4.596
valor m3
4.971
valor m3
total
p. unit
total
p. unit
total
p. unit
23.552
2.320
23.757
2.550
26.112
2.550
4.981
0.535
4.981
0.535
4.981
0.535
0.640
2.020
0.646
2.250
0.720
2.250
0.130
0.027
0.130
0.027
0.130
0.027
0.220
0.050
0.220
0.050
0.220
0.050
10.24
9.31
0.32
4.80
4.40
valor ml
valor m3
p. unit
2.550
0.535
2.250
0.027
0.050
Ovalle
Montepatria
Punitaqui
50.904
valor ml
54.247
valor ml
54.247
4.971
valor m3
5.298
valor m3
5.298
total
p. unit
total
p. unit
total
26.112
2.750
28.16
2.750
4.981
0.535
4.981
0.535
0.72
2.450
0.784
2.450
0.13
0.027
0.13
0.027
0.22
0.050
0.22
0.050
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 4 Mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 4 Mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 4,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml

Altura H = 4,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
m3
m2
m3
m3
ml
Pgina 128 de 339
28.16
4.981
0.784
0.13
0.22
valor ml
valor m3
p. unit
4.050
0.535
3.750
0.027
0.050

Altura H = 4,5 mts
cant
Hormign H- 20
Moldaje
Emplantillado H -5
Excavacion Especial
Barbacanas
ESPECIES
Valor UF ( Dia cotizado)
arbol
Acer Negundo
Aromo Australiano
Liquidambar
plantas
Lavanda
Stipas Graminia
Vitadina
Sumas
Mano de Obra Colocacin
Tierra de Hoja ( Saco)
m3
m2
m3
m3
ml
10.24
9.31
0.32
4.80
4.40
Illapel
Salamanca
Los Vilos
58.425
valor ml
60.097
valor ml
64.275
valor ml
5.706
valor m3
5.869
valor m3
6.277
valor m3
total
p. unit
total
p. unit
total
p. unit
30.72
3.100
31.744
3.350
34.304
3.450
4.981
0.535
4.981
0.535
4.981
0.535
0.864
2.800
0.896
3.050
0.976
3.150
0.13
0.027
0.13
0.027
0.13
0.027
0.22
0.050
0.22
0.050
0.22
0.050
Valor en
$
22,443.000
Valor en
U.F
11
2
6
4,050.000
4,050.000
12,150.000
0.180
0.180
0.541
2
0
3
0.795
0.795
0.795
1.575
0.286
2.581
3.555
0.646
5.827
0.323
0.323
0.971
0.511
0.511
1.537
14
23
60
116
1,620.000
810.000
243.000
0.072
0.036
0.011
Sumas
1
1
1
8
0.795
0.795
0.795
0.802
0.658
0.525
6.427
1.810
1.486
1.185
14.509
0.129
0.065
0.020
0.204
0.103
0.032
1
10
120,000.000
2,430.000
5.347
0.108
Sumas
5
1
6
Valor Actual
$
22,443.000
Valor en
U.F
2,899.150
5,750.000
0.129
0.256
Sumas
Materiales Para Cesped

250 m2
Semilla Cesped (Kgs)
valor ml
valor m3
p. unit
3.000
0.535
2.700
0.027
0.050
80
25
U.F
Factor
Valor Neto
P. Unit
250.000
Pgina 129 de 339
Valor Neto
Materiales
Cesped
UF/M2
0.067
Valor Final
1.5827
Colocacin por Unidad
Superficie
m2
10
6
17
Aumento al
Valor
U.F
0.055
Valor Final
m2 Materiales
para Cesped
UF/M2
1.5827
0.106
Arbol
Acacia Bayleyana (arbol)
Algarrobo
arrayan
Granado en flor
Jacarand
Laurel en Flor
palma Washingtonia
Phytosporo Ondulata
Pimiento
Quillay
Bouganvillea (arbusto)
Valor Actualizado
Vivero
$
2875
2875
2875
2070
2875
23000
2300
2875
2875
2875
2300
Altura
Mts
1.100
1.500
1.100
0.800
1.200
0.700
0.500
1.500
1.500
1.100
1.700
Valor
Vivero U.F.
22,443.00
0.128
0.128
0.128
0.092
0.128
1.025
0.102
0.128
0.128
0.128
0.102
Valor
Unit
1.795000
0.230
0.230
0.230
0.165
0.230
1.840
0.183
0.230
0.230
0.230
0.183
valor
$
2500
2500
2500
1800
2500
20000
2000
2500
2500
2500
2000
DEFENSAS CAMINERAS
DEFENSA METALICA DOBLE ONDA
ML
20
58800
Pilares
un
6
23100
Puntas
n
2
21000
Elementos metlicos
$
Hormign
m3
0.2
1 Maestro + 3 ayud
Colocacin
0.045
1350000/22 dias
Suma
Costo ml DEFENSA CAMINERA
$
Costo ml DEFENSA CAMINERA
u.f.
GG Ut I e IVA
factor
1.5827
COSTO DIRECTO 1 M DEFENSA CAMINERA
$
COSTO DIRECTO 1 M DEFENSA CAMINERA
u.f.
1,176,000
138,600
42,000
1,356,600
61,364
2,774,564
138,728
5.377
219,565
8.510
Pgina 130 de 339
S 170
U.F
2.000
2.200
2.250
2.250
2.300
3.050
2.250
2.450
2.450
3.750
3.250
2.700
2.800
3.050
3.150
Pgina 131 de 339
S 170
Valor m3
U.F
2.060
2.266
2.318
2.318
2.369
3.142
2.318
2.524
2.524
3.863
3.348
2.781
2.884
3.142
3.245
TICO CON GG UT E IVA

U.F/M2
Esp
0.06
0.812
0.820
0.845
0.845
0.840
0.824
U.F/M2
Esp
0.07
0.938
0.947
0.976
0.976
0.970
0.954
0.886
0.902
0.894
0.959
0.956
1.024
1.041
1.031
1.107
1.104
1.046
1.046
1.046
1.035
1.210
1.210
1.210
1.198
Pgina 132 de 339
Pgina 133 de 339
venta
u.f. Dia 6/3/2015
0.025
Pgina 134 de 339

PrecioUnit
m3 base
U.F.
1.026
1.104
1.104
1.618
1.618
1.618
1.026
1.104
1.104
1.618
1.618
1.232
1.232
1.232
1.232
Espesor
0.25
0.257
0.276
0.276
0.405
0.405
0.405
0.000
0.257
0.276
0.276
0.405
0.405
0.000
0.308
0.308
0.308
0.308
Pgina 135 de 339
1m2 +
1m2 +
GG Ut I IVA
GG Ut I IVA
1.5827
U.F.
11,041
11,235
11,369
11,369
11,369
11,551
0
11,041
11,235
11,211
11,551
11,551
0
11,041
11,235
11,284
11,551
U.F.
0.428
0.435
0.441
0.441
0.441
0.448
0.428
0.435
0.435
0.448
0.448
0.428
0.435
0.437
0.448
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
90
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
300
Illapel
Salamanca
Los Vilos
Canela
Pgina 136 de 339
2.85
0.569
0.082
0.025
0.088
0.25
0.827
0.398
0.082
0.025
0.088
0.038
1.458
m2
2,60 X 5
$
$
U.F
M2
5%
m2
Uf/m2
$/m2
Uf/m2
$/m2
1.58270
1.58270
25,091
21,085
0.817
13.000
0.650
12.350
0.066
1,708.00
0.104
2704
Pgina 137 de 339
Pgina 138 de 339
Pgina 139 de 339
Valor $
200,357
2,774
5,885
1,617
210,633
16,203
25,645
0.629
0.996
$ / ML
4700
435
2400
2711
10,246
0.397
Pgina 140 de 339
C.D.Directo
$
10,864
C.D.Directo
$
11,040
C.D.Directo
$
11,079
C.D.Directo
$
11,158
C.D.Directo
$
11,253
C.D.Directo
$
11,324
C.D.Directo
U.F.
0.421
C.D.Directo
U.F.
0.428
C.D.Directo
U.F.
0.429
C.D.Directo
U.F.
0.432
C.D.Directo
U.F.
0.436
C.D.Directo
U.F.
0.439
Pgina 141 de 339
K
L
VALOR CON GG Ut I e IVA
SOL TIPO C
U.F.
$
0.461
0.467
0.468
0.468
0.472
0.475
11,894
12,049
12,074
12,074
12,178
12,255
0.461
0.467
0.467
0.487
0.475
11,894
12,049
12,049
12,565
12,255
0.468
0.468
0.468
0.468
12,074
12,074
12,074
12,074
$ / ML
2200
267
2400
2322
7,189
0.279
Pgina 142 de 339
C.D.Directo
$
C.D.Directo
U.F.
7,514
C.D.Directo
$
0.291
C.D.Directo
U.F.
7,622
C.D.Directo
$
0.295
C.D.Directo
U.F.
7,646
C.D.Directo
$
0.296
C.D.Directo
U.F.
7,694
C.D.Directo
$
0.298
C.D.Directo
U.F.
7,752
C.D.Directo
$
0.300
C.D.Directo
U.F.
7,958
0.308
Pgina 143 de 339
$ / M2
p.unit
11350
400
Total C. Fijo
$
15,186
Total C. Fijo
$
15,497
Total C. Fijo
$
15,567
Total C. Fijo
$
15,705
Total C. Fijo
$
15,872
Total C. Fijo
$
15,996
valor
11350
400
2500
14250
Total C. Fijo
U.F.
0.589
Total C. Fijo
U.F.
0.601
Total C. Fijo
U.F.
0.603
Total C. Fijo
U.F.
0.609
Total C. Fijo
U.F.
0.615
Total C. Fijo
U.F.
0.620
Pgina 144 de 339
Arriendo casa
9722.2222222222
Utiles Telefono
$
$
25,800
U.F.
$/mes
200,000
70,000
97,722
80,000
447,722
447722
17.350
8.00
18,750
Pgina 145 de 339
Pgina 146 de 339
1.5827
La Higuera
5.562
6.544
total
2.168
1.091
0.180
0.015
0.060
valor ml
valor m3
p. unit
2.600
0.535
2.300
0.027
0.050
Andacollo
7.417
8.726
total
2.21
0.455
1.955
0.023
0.043
Combarbal
Rio Hurtado
7.769
valor ml
7.034
9.140
valor m3
8.275
total
p. unit
total
3.443
3.550
3.018
1.091
0.535
1.091
0.3
3.250
0.260
0.015
0.027
0.015
0.06
0.050
0.060
Pgina 147 de 339
Canela
6.886
8.101
total
2.933
1.091
0.252
0.015
0.06
valor ml
valor m3
p. unit
3.700
0.535
3.400
0.027
0.050
Paihuano
7.254
8.534
total
3.145
1.091
0.272
0.015
0.06
3.647
1.648
0.225
0.022
0.080
valor ml
valor m3
p. unit
2.600
0.535
2.300
0.027
0.050
Andacollo
9.018
6.306
total
3.718
1.648
0.23
0.022
0.08
La Higuera
8.898
6.222
total
Combarbal
Rio Hurtado
12.530
valor ml
11.319
8.762
valor m3
7.915
total
p. unit
total
5.792
3.550
5.077
1.648
0.535
1.648
0.375
3.250
0.325
0.022
0.027
0.022
0.08
0.050
0.080
Canela
11.077
7.746
total
4.934
1.648
0.315
0.022
0.08
valor ml
valor m3
p. unit
3.700
0.535
3.400
0.027
0.050
Paihuano
11.682
8.169
total
5.291
1.648
0.34
0.022
0.08
Pgina 148 de 339
La Higuera
Andacollo
13.616
valor ml
13.812
5.794
valor m3
5.877
total
p. unit
total
5.993
2.600
6.11
2.172
0.535
2.172
0.315
2.300
0.322
0.033
0.027
0.033
0.090
0.050
0.09
Combarbal
Rio Hurtado
19.527
valor ml
17.557
8.309
valor m3
7.471
total
p. unit
total
9.518
3.550
8.343
2.172
0.535
2.172
0.525
3.250
0.455
0.033
0.027
0.033
0.09
0.050
0.090
Canela
Paihuano
17.163
valor ml
18.147
7.303
valor m3
7.722
total
p. unit
total
8.108
3.700
8.695
2.172
0.535
2.172
0.441
3.400
0.476
0.033
0.027
0.033
0.09
0.050
0.09
La Higuera
Andacollo
18.722
valor ml
18.999
5.589
valor m3
5.671
total
p. unit
total
8.543
2.600
8.71
2.739
0.535
2.739
0.383
2.300
0.391
0.044
0.027
0.044
0.120
0.050
0.12
Pgina 149 de 339

Combarbal
Rio Hurtado
27.078
valor ml
24.293
8.083
valor m3
7.252
total
p. unit
total
13.568
3.550
11.893
2.739
0.535
2.739
0.638
3.250
0.553
0.044
0.027
0.044
0.12
0.050
0.120
Canela
Paihuano
23.736
valor ml
25.127
7.085
valor m3
7.501
total
p. unit
total
11.558
3.700
12.395
2.739
0.535
2.739
0.536
3.400
0.578
0.044
0.027
0.044
0.12
0.050
0.12
La Higuera
Andacollo
27.178
valor ml
27.602
5.267
valor m3
5.349
total
p. unit
total
13.158
2.600
13.416
3.317
0.535
3.317
0.473
2.300
0.483
0.074
0.027
0.074
0.150
0.050
0.15
Combarbal
Rio Hurtado
39.927
valor ml
35.677
7.738
valor m3
6.914
total
p. unit
total
20.898
3.550
18.318
3.317
0.535
3.317
0.788
3.250
0.683
0.074
0.027
0.074
0.15
0.050
0.150
Pgina 150 de 339
Canela
Paihuano
34.827
valor ml
36.951
6.749
valor m3
7.161
total
p. unit
total
17.802
3.700
19.092
3.317
0.535
3.317
0.662
3.400
0.714
0.074
0.027
0.074
0.15
0.050
0.15
La Higuera
Andacollo
33.373
valor ml
33.900
5.190
valor m3
5.272
total
p. unit
total
16.397
2.600
16.718
3.868
0.535
3.868
0.563
2.300
0.575
0.088
0.027
0.088
0.170
0.050
0.170
Combarbal
Rio Hurtado
49.231
valor ml
43.945
7.656
valor m3
6.834
total
p. unit
total
26.042
3.550
22.827
3.868
0.535
3.868
0.938
3.250
0.813
0.088
0.027
0.088
0.17
0.050
0.170
Canela
Paihuano
42.888
valor ml
45.530
6.670
valor m3
7.081
total
p. unit
total
22.184
3.700
23.791
3.868
0.535
3.868
0.788
3.400
0.85
0.088
0.027
0.088
0.17
0.050
0.17
Pgina 151 de 339

La Higuera
Andacollo
44.499
valor ml
45.227
5.000
valor m3
5.082
total
p. unit
total
22.695
2.600
23.14
4.424
0.535
4.424
0.675
2.300
0.69
0.122
0.027
0.122
0.200
0.050
0.2
Combarbal
Rio Hurtado
66.340
valor ml
59.060
7.454
valor m3
6.636
total
p. unit
total
36.045
3.550
31.595
4.424
0.535
4.424
1.125
3.250
0.975
0.122
0.027
0.122
0.2
0.050
0.200
Canela
Paihuano
57.604
valor ml
61.244
6.472
valor m3
6.881
total
p. unit
total
30.705
3.700
32.93
4.424
0.535
4.424
0.945
3.400
1.02
0.122
0.027
0.122
0.2
0.050
0.2
La Higuera
Andacollo
50.904
valor ml
51.740
4.971
valor m3
5.053
total
p. unit
total
26.112
2.600
26.624
4.981
0.535
4.981
0.720
2.300
0.736
0.130
0.027
0.13
0.220
0.050
0.22
Combarbal
Rio Hurtado
75.974
valor ml
67.618
7.419
valor m3
6.603
total
p. unit
total
41.472
3.550
36.352
4.981
0.535
4.981
1.2
3.250
1.040
0.13
0.027
0.130
0.22
0.050
0.220
Pgina 152 de 339
Canela
Paihuano
65.946
valor ml
70.125
6.440
valor m3
6.848
total
p. unit
total
35.328
3.700
37.888
4.981
0.535
4.981
1.008
3.400
1.088
0.13
0.027
0.13
0.22
0.050
0.22
Acer Negundo
Aromo Australiano
Liquidambar
Lavanda
Stipas Graminia
Vitadina
2521
5000
Pgina 153 de 339
Pgina 154 de 339
PPP N 26
COSTO PAVIMENTACIN
CALLES CON VEREDAS
1 M2 DE CALZADA EN
U.F. / M2
Mar-16
materialidad calzada
calle
anchos en mts
espesores en mts
Valor en
COMUNAS
ASFALTO
HORMIGN
ADOCRETO
BALDOSAS
CALLES
CALLES
CALLES
CALLES sin vered.
6
0.05
Uf/m2
7
0.05
Uf/m2
0.25
Uf/m2
0.22
Uf/m2
0,20
Uf/m2
0.18
Uf/m2
0.15
Uf/m2
0.15
Uf/m2
0.12
Uf/m2
0.08
Uf/m2
0.08
Uf/m2
0.07
Uf/m2
0.07
Uf/m2
LA SERENA
COQUIMBO
VICUA
LA HIGUERA
ANDACOLLO
PAIHUANO
1.220
1.245
1.269
1.346
1.349
1.385
1.054
1.072
1.094
1.171
1.173
1.189
2.225
2.325
2.359
2.488
2.512
2.580
2.053
2.141
2.173
2.286
2.308
2.371
1.938
2.018
2.049
2.152
2.170
2.230
1.825
1.898
1.926
2.019
2.036
2.092
1.652
1.715
1.739
1.816
1.830
1.882
1.711
1.777
1.800
1.877
1.892
1.948
1.434
1.483
1.502
1.517
1.530
1.581
0.857
0.874
0.882
0.897
0.899
0.918
1.077
1.108
1.118
1.211
1.213
1.247
2.627
2.700
2.735
2.735
2.742
2.954
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
OVALLE
MONTE PATRIA
PUNITAQUI
COMBARBALA
RIO HURTADO
1.246
1.277
1.277
1.346
1.322
1.072
1.096
1.096
1.123
1.115
2.336
2.449
2.449
3.031
2.809
2.152
2.252
2.252
2.772
2.573
2.030
2.120
2.120
2.598
2.416
1.908
1.990
1.990
2.426
2.260
1.723
1.794
1.794
2.166
2.024
1.783
1.857
1.857
2.239
2.092
1.494
1.550
1.550
1.867
1.746
0.861
0.878
0.878
0.917
0.907
1.087
1.118
1.118
1.185
1.166
2.720
2.795
2.795
3.283
3.095
Err:502
Err:502
Err:502
Err:502
Err:502
ILLAPEL
SALAMANCA
LOS VILOS
CANELA
1.308
1.317
1.324
1.322
1.119
1.126
1.124
1.119
2.592
2.637
2.748
2.792
2.382
2.420
2.521
2.558
2.239
2.274
2.367
2.402
2.097
2.130
2.214
2.247
1.884
1.912
1.983
2.012
1.949
1.977
2.050
2.079
1.614
1.637
1.698
1.721
0.880
0.888
0.894
0.907
1.144
1.155
1.167
1.182
2.888
2.926
3.019
3.055
Err:502
Err:502
Err:502
Err:502
Pgina 155 de 339
COSTO M2 PAV CALLES con veredas

PROMEDIO REGIONAL
1.304
1.116
2.555
2.348
2.208
2.071
Pgina 156 de 339
1.862
1.926
1.595
0.889
1.153
2.871
Err:502
COSTO M2 PAV CALLES con veredas
PAV. PARTICIPATIVA LLAMADO N 26
VALOR M2 PAVIMENTACIN DE CALLES

Valor U.F. 06 marzo 2015
25800
FACTOR
NETO
Gastos Generales
Utilidad
Imprevistos
I.V.A.
%
%
%
%
Exc.
3
12
18
19
1.030
1.150
1.330
1.5827
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
uf/m3
0.25
0.25
0.25
0.25
0.25
0.25
Prep.
Subrasante
uf/m2
0.030
0.03
0.03
0.03
0.03
0.03
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.25
0.25
0.25
0.25
0.25
0.03
0.03
0.03
0.03
0.03
0.666
0.677
0.677
0.695
0.69
1.508
1.591
1.591
2.119
1.917
1.026
1.104
1.104
1.104
1.104
0.09
0.09
0.09
0.09
0.09
0.503
0.525
0.525
0.669
0.614
4.402
4.728
4.728
6.847
6.032
Illapel
Salamanca
Los Vilos
Canela
0.25
0.25
0.25
0.25
0.03
0.03
0.03
0.03
0.679
0.679
0.679
0.679
1.692
1.733
1.834
1.875
1.232
1.232
1.232
1.232
0.09
0.09
0.09
0.09
0.552
0.563
0.592
0.603
5.136
5.299
5.706
5.869
PRECIOS UNITARIOS CONSIDERADOS
Solera
Tipo A
uf/m
0.666
0.677
0.679
0.679
0.684
0.69
1
0.03
0.12
0.18
0.19
Pgina 157 de 339
H -35
Esp.
uf/m2
1.407
1.477
1.508
1.508
1.529
1.57
Base
Sello juntura
Est.
asfaltica
uf/m3
uf/m
1.026
0.090
1.104
0.09
1.104
0.09
1.618
0.09
1.618
0.09
1.618
0.09
Vereda
Esp. 0,07
uf/m2
0.475
0.497
0.503
0.503
0.508
0.581
uf/m3
3.995
4.321
4.484
4.484
4.484
5.543
H -30
Esp.
M2 PAV CALLES 2016
Calzada 7 mts HORMIGON

0,25 m
Esp=
Cubicaciones
Exc.
Prep.
Subrasante
Solera
Tipo A
H -35
Esp.
m3/m2
m2
1
m/m2
m2
0.286
0.25
Base
Sello juntura
Vereda
Precio
Est.
asfaltica
Esp. 0,07
Unit
0.25
uf/m2
Calzada
m3
m
m2
Con Veredas
0.25
0.47
0.343
insumos
p unit
u.f/m2
0.257
0.043
0.163
2.225
0.276
0.043
0.171
2.325
0.276
0.043
0.173
2.359
0.405
0.043
0.173
2.488
0.405
0.043
0.175
2.512
0.405
0.043
0.2
2.580
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.134
0.134
0.134
0.134
0.134
0.134
0.03
0.03
0.03
0.03
0.03
0.03
0.191
0.194
0.195
0.195
0.196
0.198
1
Analisis P
1.407
1.477
1.508
1.508
1.529
1.570
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.134
0.134
0.134
0.134
0.134
0.03
0.03
0.03
0.03
0.03
0.191
0.194
0.194
0.199
0.198
1.508
1.591
1.591
2.119
1.917
0.257
0.276
0.276
0.276
0.276
0.043
0.043
0.043
0.043
0.043
0.173
0.181
0.181
0.23
0.211
2.336
2.449
2.449
3.031
2.809
Illapel
Salamanca
Los Vilos
Canela
0.134
0.134
0.134
0.134
0.03
0.03
0.03
0.03
0.195
0.195
0.195
0.195
1.692
1.733
1.834
1.875
0.308
0.308
0.308
0.308
0.043
0.043
0.043
0.043
0.19
0.194
0.204
0.207
2.592
2.637
2.748
2.792
0.536
p unit

Esp= 0,22 m
Exc.
Prep.
Subrasante
Solera
Tipo A
m3/m2
m2
1
m/m2
H -35
Esp.
Base
Est.
Sello juntura
asfaltica
0.22
Cubicaciones
0.471
0.286
m3
1
0.22
Analisis P
insumos
1.282
0.226
1.342
0.243
1.371
0.243
1.371
0.356
1.39
0.356
1.426
0.356
m2
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.118
0.118
0.118
0.118
0.118
0.118
0.03
0.03
0.03
0.03
0.03
0.03
0.191
0.194
0.195
0.195
0.196
0.198
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.118
0.118
0.118
0.118
0.118
0.03
0.03
0.03
0.03
0.03
0.191
0.194
0.194
0.199
0.198
1.371
1.443
1.443
1.909
1.73
Illapel
Salamanca
Los Vilos
0.118
0.118
0.118
0.03
0.03
0.03
0.195
0.195
0.195
1.534
1.568
1.659
Pgina 158 de 339
ml
0.47
Vereda
Esp. 0,07
uf/m2
m2
Precio
Unit
Calzada
Con Veredas
0.343
p unit
0.043
0.043
0.043
0.043
0.043
0.043
0.163
0.171
0.173
0.173
0.175
0.2
u.f/m2
2.053
2.141
2.173
2.286
2.308
2.371
0.226
0.243
0.243
0.243
0.243
0.043
0.043
0.043
0.043
0.043
0.173
0.181
0.181
0.23
0.211
2.152
2.252
2.252
2.772
2.573
0.272
0.272
0.272
0.043
0.043
0.043
0.19
0.194
0.204
2.382
2.420
2.521
M2 PAV CALLES 2016

Canela
0.118
0.03
0.195
Pgina 159 de 339
1.693
0.272
0.043
0.207
2.558
M2 PAV CALLES 2016

0,20 m
Esp=
Cubicaciones
Exc.
Prep.
Subrasante
Solera
Tipo A
m3/m2
m2
1
m/m2
H -35
Esp.
0.429
0.286
m3
1
0.2
Analisis P
insumos
1.198
0.206
1.253
0.221
1.28
0.221
1.28
0.324
1.296
0.324
1.329
0.324
0.107
0.107
0.107
0.107
0.107
0.107
0.03
0.03
0.03
0.03
0.03
0.03
0.191
0.194
0.195
0.195
0.196
0.198
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.107
0.107
0.107
0.107
0.107
0.03
0.03
0.03
0.03
0.03
0.191
0.194
0.194
0.199
0.198
1.28
1.345
1.345
1.769
1.606
Illapel
Salamanca
Los Vilos
Canela
0.107
0.107
0.107
0.107
0.03
0.03
0.03
0.03
0.195
0.195
0.195
0.195
1.428
1.459
1.542
1.573
Esp=
Cubicaciones
Exc.
Prep.
Subrasante
Solera
Tipo A
m3/m2
m2
1
m/m2
H -35
Esp.
ml
0.47
0.386
0.286
0.191
0.194
0.195
0.195
0.196
0.198
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.097
0.097
0.097
0.097
0.097
0.03
0.03
0.03
0.03
0.03
0.191
0.194
0.194
0.199
0.198
1.189
1.247
1.247
1.629
1.482
Illapel
Salamanca
Los Vilos
0.097
0.097
0.097
0.03
0.03
0.03
0.195
0.195
0.195
1.321
1.35
1.424
Pgina 160 de 339
0.343
0.163
0.170
0.173
0.173
0.174
0.199
u.f/m2
1.938
2.018
2.049
2.152
2.170
2.230
0.206
0.221
0.221
0.221
0.221
0.043
0.043
0.043
0.043
0.043
0.173
0.180
0.180
0.229
0.211
2.030
2.120
2.120
2.598
2.416
0.247
0.247
0.247
0.247
0.043
0.043
0.043
0.043
0.189
0.193
0.203
0.207
2.239
2.274
2.367
2.402
Base
Est.
m3
1
0.18
Analisis P
insumos
1.116
0.185
1.165
0.199
1.189
0.199
1.189
0.292
1.204
0.292
1.233
0.292
0.03
0.03
0.03
0.03
0.03
0.03
Precio
Unit
Calzada
Con Veredas
0.043
0.043
0.043
0.043
0.043
0.043
m2
0.097
0.097
0.097
0.097
0.097
0.097
Vereda
Esp. 0,07
uf/m2
m2
p unit
Sello juntura
asfaltica
0.18
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Sello juntura
asfaltica
0.20
m2
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano

0,18 m
Base
Est.
ml
0.47
Vereda
Esp. 0,07
uf/m2
m2
Precio
Unit
Calzada
Con Veredas
0.343
p unit
0.043
0.043
0.043
0.043
0.043
0.043
0.163
0.170
0.173
0.173
0.174
0.199
u.f/m2
1.825
1.898
1.926
2.019
2.036
2.092
0.185
0.199
0.199
0.199
0.199
0.043
0.043
0.043
0.043
0.043
0.173
0.180
0.180
0.229
0.211
1.908
1.990
1.990
2.426
2.260
0.222
0.222
0.222
0.043
0.043
0.043
0.189
0.193
0.203
2.097
2.130
2.214
M2 PAV CALLES 2016

Canela
0.097
0.03
0.195
Pgina 161 de 339
1.453
0.222
0.043
0.207
2.247
M2 PAV CALLES 2016

0,15 m
Esp=
Cubicaciones
Exc.
Prep.
Subrasante
Solera
Tipo A
m3/m2
m2
1
m/m2
H -35
Esp.
Sello juntura
asfaltica
0.15
0.321
0.286
m3
1
0.15
Analisis P
insumos
0.991
0.154
1.032
0.166
1.052
0.166
1.052
0.243
1.064
0.243
1.089
0.243
m2
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.08
0.08
0.08
0.08
0.08
0.08
0.03
0.03
0.03
0.03
0.03
0.03
0.191
0.194
0.195
0.195
0.196
0.198
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.08
0.08
0.08
0.08
0.08
0.03
0.03
0.03
0.03
0.03
0.191
0.194
0.194
0.199
0.198
1.052
1.101
1.101
1.419
1.296
Illapel
Salamanca
Los Vilos
Canela
0.08
0.08
0.08
0.08
0.03
0.03
0.03
0.03
0.195
0.195
0.195
0.195
1.162
1.186
1.247
1.272

Esp= 0,15 m
Base
Est.
Exc.
Prep.
Subrasante
Solera
Tipo A
m3/m2
m2
1
m/m2
H -35
Esp.
ml
0.47
0.325
0.333
0.043
0.043
0.043
0.043
0.043
0.043
0.163
0.170
0.173
0.173
0.174
0.199
u.f/m2
1.652
1.715
1.739
1.816
1.830
1.882
0.154
0.166
0.166
0.166
0.166
0.043
0.043
0.043
0.043
0.043
0.173
0.180
0.180
0.229
0.211
1.723
1.794
1.794
2.166
2.024
0.185
0.185
0.185
0.185
0.043
0.043
0.043
0.043
0.189
0.193
0.203
0.207
1.884
1.912
1.983
2.012
Base
Est.
m3
1
0.15
Analisis P
insumos
0.991
0.154
1.032
0.166
1.052
0.166
1.052
0.243
1.064
0.243
1.089
0.243
m2
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.081
0.081
0.081
0.081
0.081
0.081
0.03
0.03
0.03
0.03
0.03
0.03
0.222
0.226
0.227
0.227
0.228
0.23
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.081
0.081
0.081
0.081
0.081
0.03
0.03
0.03
0.03
0.03
0.222
0.226
0.226
0.232
0.23
1.052
1.101
1.101
1.419
1.296
Illapel
Salamanca
Los Vilos
0.081
0.081
0.081
0.03
0.03
0.03
0.227
0.227
0.227
1.162
1.186
1.247
Pgina 162 de 339
Precio
Unit
Calzada
Con Veredas
0.343
p unit
Sello juntura
asfaltica
0.15
Cubicaciones
Vereda
Esp. 0,07
uf/m2
m2
ml
0.47
Vereda
Esp. 0,07
uf/m2
m2
Precio
Unit
Calzada
Con Veredas
0.4
p unit
0.043
0.043
0.043
0.043
0.043
0.043
0.190
0.199
0.201
0.201
0.203
0.232
u.f/m2
1.711
1.777
1.800
1.877
1.892
1.948
0.154
0.166
0.166
0.166
0.166
0.043
0.043
0.043
0.043
0.043
0.201
0.210
0.210
0.268
0.246
1.783
1.857
1.857
2.239
2.092
0.185
0.185
0.185
0.043
0.043
0.043
0.221
0.225
0.237
1.949
1.977
2.050
M2 PAV CALLES 2016

Canela
0.081
0.03
0.227
Pgina 163 de 339
1.272
0.185
0.043
0.241
2.079
M2 PAV CALLES 2016

0,12 m
Esp=
Cubicaciones
Exc.
Prep.
Subrasante
Solera
Tipo A
m3/m2
m2
1
m/m2
H -35
Esp.
Sello juntura
asfaltica
0.12
0.293
0.333
m3
1
0.12
Analisis P
insumos
0.845
0.031
0.878
0.034
0.894
0.034
0.894
0.049
0.904
0.049
0.924
0.049
m2
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.073
0.073
0.073
0.073
0.073
0.073
0.03
0.03
0.03
0.03
0.03
0.03
0.222
0.226
0.227
0.227
0.228
0.23
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.073
0.073
0.073
0.073
0.073
0.03
0.03
0.03
0.03
0.03
0.222
0.226
0.226
0.232
0.23
0.894
0.934
0.934
1.187
1.09
Illapel
Salamanca
Los Vilos
Canela
0.073
0.073
0.073
0.073
0.03
0.03
0.03
0.03
0.227
0.227
0.227
0.227
0.983
1.002
1.051
1.07
Exc.
Prep.
Subrasante
Solera
Tipo A
ADOCRETO
0.08
m3/m2
m2
1
m/m2
m2
0.286
Calzada 7 mts ADOCRETO

Cubicaciones
Base
Est.
ml
0.47
Vereda
Esp. 0,07
uf/m2
m2
Precio
Unit
Calzada
Con Veredas
0.4
p unit
0.043
0.043
0.043
0.043
0.043
0.043
0.190
0.199
0.201
0.201
0.203
0.232
u.f/m2
1.434
1.483
1.502
1.517
1.530
1.581
0.031
0.034
0.034
0.034
0.034
0.043
0.043
0.043
0.043
0.043
0.201
0.210
0.210
0.268
0.246
1.494
1.550
1.550
1.867
1.746
0.037
0.037
0.037
0.037
0.043
0.043
0.043
0.043
0.221
0.225
0.237
0.241
1.614
1.637
1.698
1.721
0,15 Base Sello juntura

Vereda
Precio
Est.+0,03
asfaltica
Esp. 0,07
Unit
Arena
uf/m2
Calzada
m3
ml
m2
Con Veredas
0.18
0.47
0.343
insumos
p unit
u.f/m2
0.185
0.163
1.077
0.199
0.170
1.108
0.199
0.173
1.118
0.292
0.173
1.211
0.292
0.174
1.213
0.292
0.199
1.247
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.08
0.08
0.08
0.08
0.08
0.08
0.03
0.03
0.03
0.03
0.03
0.03
0.191
0.194
0.195
0.195
0.196
0.198
1
insumos
0.428
0.435
0.441
0.441
0.441
0.448
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.08
0.08
0.08
0.08
0.08
0.03
0.03
0.03
0.03
0.03
0.191
0.194
0.194
0.199
0.198
0.428
0.435
0.435
0.448
0.448
0.185
0.199
0.199
0.199
0.199
0.173
0.180
0.180
0.229
0.211
1.087
1.118
1.118
1.185
1.166
Illapel
Salamanca
Los Vilos
0.08
0.08
0.08
0.03
0.03
0.03
0.195
0.195
0.195
0.428
0.435
0.437
0.222
0.222
0.222
0.189
0.193
0.203
1.144
1.155
1.167
0.321
Pgina 164 de 339
M2 PAV CALLES 2016

Canela
0.08
0.03
0.195
Pgina 165 de 339
0.448
0.222
0.207
1.182
M2 PAV CALLES 2016
Exc.
Prep.
Subrasante
Solera
Tipo A
ADOCRETO
0.08
m3/m2
m2
1
m/m2
m2
0.333
Calzada 6 mts ADOCRETO

Cubicaciones
0,15 Base Sello juntura

Vereda
Precio
Est.+0,03
asfaltica
Esp. 0,07
Unit
Arena
uf/m2
Calzada
m3
ml
m2
Con Veredas
0.18
0.47
0.4
insumos
p unit
u.f/m2
0.031
0.065
0.857
0.034
0.068
0.874
0.034
0.069
0.882
0.049
0.069
0.897
0.049
0.070
0.899
0.049
0.080
0.918
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.081
0.081
0.081
0.081
0.081
0.081
0.03
0.03
0.03
0.03
0.03
0.03
0.222
0.226
0.227
0.227
0.228
0.23
1
insumos
0.428
0.435
0.441
0.441
0.441
0.448
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.081
0.081
0.081
0.081
0.081
0.03
0.03
0.03
0.03
0.03
0.222
0.226
0.226
0.232
0.23
0.428
0.435
0.435
0.448
0.448
0.031
0.034
0.034
0.034
0.034
0.069
0.072
0.072
0.092
0.084
0.861
0.878
0.878
0.917
0.907
Illapel
Salamanca
Los Vilos
Canela
0.081
0.081
0.081
0.081
0.03
0.03
0.03
0.03
0.227
0.227
0.227
0.227
0.428
0.435
0.437
0.448
0.038
0.038
0.038
0.038
0.076
0.077
0.081
0.083
0.880
0.888
0.894
0.907
0.325
Exc.
Prep.
Subrasante
Solera
Tipo A
ASFALTO
0.05
Base
Est.
Sello juntura
asfaltica
m3/m2
m2
1
m/m2
m2
m3
0.15
insumos
0.154
0.166
0.166
0.243
0.243
0.243
ml
0.47
Calzada 7 mts ASFALTO

Cubicaciones
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
0.375
0.094
0.094
0.094
0.094
0.094
0.094
0.094
0.094
0.094
0.094
0.094
0.094
0.094
0.094
0.094
0.094
0.03
0.03
0.03
0.03
0.03
0.03
0.191
0.194
0.195
0.195
0.196
0.198
1
insumos
0.529
0.529
0.550
0.550
0.550
0.555
0.03
0.03
0.03
0.03
0.03
0.191
0.194
0.194
0.199
0.198
0.544
0.550
0.550
0.555
0.555
0.03
0.03
0.03
0.195
0.195
0.195
0.550
0.555
0.550
0.286
Pgina 166 de 339
Vereda
Esp. 0,07
uf/m2
m2
Precio
Unit
Calzada
Con Veredas
0.343
p unit
0.056
0.059
0.059
0.059
0.060
0.069
u.f/m2
1.054
1.072
1.094
1.171
1.173
1.189
0.154
0.166
0.166
0.166
0.166
0.059
0.062
0.062
0.079
0.072
1.072
1.096
1.096
1.123
1.115
0.185
0.185
0.185
0.065
0.067
0.070
1.119
1.126
1.124
M2 PAV CALLES 2016

Canela
0.094
0.03
0.195
Pgina 167 de 339
0.544
0.185
0.071
1.119
M2 PAV CALLES 2016
Exc.
Prep.
Subrasante
Solera
Tipo A
m3/m2
m2
1
m/m2
Calzada 6 mts ASFALTO

Cubicaciones
ASFALTO
Esp : 0,05
m2
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.095
0.095
0.095
0.095
0.095
0.095
0.030
0.030
0.030
0.030
0.030
0.030
0.222
0.226
0.227
0.227
0.228
0.230
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.095
0.095
0.095
0.095
0.095
0.030
0.030
0.030
0.030
0.030
0.222
0.226
0.226
0.232
0.230
0.544
0.550
0.550
0.555
0.555
Illapel
Salamanca
Los Vilos
Canela
0.095
0.095
0.095
0.095
0.030
0.030
0.030
0.030
0.227
0.227
0.227
0.227
0.550
0.555
0.550
0.544
0.379
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.996
0.996
0.996
0.996
0.996
0.996
0.058571429
m3
B18
0.015
0.015
0.015
0.015
0.015
0.015
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.996
0.996
0.996
0.996
0.996
0.015
0.015
0.015
0.015
0.015
0.154
0.166
0.166
0.166
0.166
Illapel
Salamanca
Los Vilos
0.996
0.996
0.996
0.015
0.015
0.015
0.185
0.185
0.185
Err:502
Err:502
Err:502
Baldosa
40*40*7
1
m2
0.333
RADIER
H -30
0.15
M3
I18
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
CALLE A: 7 mts BALDOSA COLONIAL

ESP : 70 mm
Sello juntura
asfaltica
m3
0.15
insumos
0.154
0.166
0.166
0.243
0.243
0.243
ml
0.47
0.05
1
insumos
0.529
0.529
0.550
0.550
0.550
0.555
M2
Base
Estab
Excav
Base
Est
0.15
m3
E 18
0.154
0.166
0.166
0.243
0.243
0.243
Pgina 168 de 339
Vereda
Esp. 0,07
uf/m2
m2
Precio
Unit
Calzada
Con Veredas
0.4
0.190
0.199
0.201
0.201
0.203
0.232
u.f/m2
1.220
1.245
1.269
1.346
1.349
1.385
0.154
0.166
0.166
0.166
0.166
0.201
0.210
0.210
0.268
0.246
1.246
1.277
1.277
1.346
1.322
0.185
0.185
0.185
0.185
0.221
0.225
0.237
0.241
1.308
1.317
1.324
1.322
malla ACMA
C 139
1.000
m2
p unit
Intalacin
Baldosa
0.430
uf/m2
Solera
Tipo C
0.2857
ml
0.104
0.104
0.104
0.104
0.104
0.104
Mortero
40mm
0.04
m3
J18
0.137
0.150
0.153
0.153
0.157
0.202
0.430
0.430
0.430
0.430
0.430
0.430
0.132
0.133
0.134
0.134
0.135
0.136
0.104
0.104
0.104
0.104
0.104
0.153
0.166
0.166
0.251
0.218
0.430
0.430
0.430
0.430
0.430
0.132
0.133
0.133
0.139
0.136
0.104
0.104
0.104
0.183
0.189
0.205
0.430
0.430
0.430
0.134
0.134
0.134
M2 PAV CALLES 2016

Canela
0.996
0.015
0.185
Pgina 169 de 339
Err:502
0.104
0.212
0.430
0.134
M2 PAV CALLES 2016
Baldosa
40*40*7
1
m2
0.068333333
m3
Base
Est
0.15
m3
RADIER
H -30
0.15
M3
malla ACMA
C 139
1.000
m2
Mortero
40mm
0.04
m3
Intalacin
Baldosa
0.430
uf/m2
Solera
Tipo C
0.2857
ml
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.996
0.996
0.996
0.996
0.996
0.996
0.017
0.017
0.017
0.017
0.017
0.017
0.212
0.222
0.227
0.227
0.23
0.236
0.599
0.648
0.673
0.673
0.673
0.831
0.104
0.104
0.104
0.104
0.104
0.104
0.137
0.150
0.154
0.154
0.157
0.203
0.430
0.430
0.430
0.430
0.430
0.430
0.132
0.133
0.134
0.134
0.135
0.136
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.996
0.996
0.996
0.996
0.996
0.017
0.017
0.017
0.017
0.017
0.227
0.239
0.239
0.318
0.288
0.660
0.709
0.709
1.027
0.905
0.104
0.104
0.104
0.104
0.104
0.154
0.167
0.167
0.252
0.219
0.430
0.430
0.430
0.430
0.430
0.132
0.133
0.133
0.139
0.136
Illapel
Salamanca
Los Vilos
Canela
0.996
0.996
0.996
0.996
0.017
0.017
0.017
0.017
0.254
0.26
0.276
0.282
0.770
0.795
0.856
0.880
0.104
0.104
0.104
0.104
0.183
0.190
0.206
0.212
0.430
0.430
0.430
0.430
0.134
0.134
0.134
0.134
M2
CALLE A: 6 mts BALDOSA COLONIAL

ESP : 70 mm
Excav
Pgina 170 de 339
M2 PAV CALLES 2016
H5
uf/m3
3.424
3.75
3.832
3.832
3.913
5.054
3.832
4.158
4.158
6.277
5.462
4.565
4.728
5.136
5.299
Pgina 171 de 339
M2 PAV CALLES 2016
Precio
Unit
Calzada
Sin Veredas
Precio Unit
Repavimentacin
u.f/m2
2.062
2.155
2.186
2.315
2.338
2.381
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
2.163
2.269
2.269
2.802
2.598
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
1.863
1.949
1.949
2.477
2.275
2.403
2.444
2.545
2.585
Illapel
Salamanca
Los Vilos
Canela
2.053
2.094
2.195
2.236
Precio
Unit
Calzada
Sin Veredas
u.f/m2
1.890
1.970
2.000
2.113
2.133
2.171
0.000
1.979
2.071
2.071
2.542
2.362
0.000
2.192
2.226
2.317
u.f/m2
1.762
1.835
1.866
1.879
1.900
1.941
Precio Unit
Repavimentacin
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
u.f/m2
1.609
1.671
1.700
1.711
1.730
1.766
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
1.698
1.772
1.772
2.238
2.059
Illapel
Salamanca
Los Vilos
1.866
1.900
1.991
Pgina 172 de 339
M2 PAV CALLES 2016

2.351
Canela
2.025
Pgina 173 de 339
M2 PAV CALLES 2016
Precio
Unit
Calzada
Sin Veredas
Precio Unit
Repavimentacin
u.f/m2
1.775
1.848
1.876
1.979
1.996
2.031
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
1.857
1.940
1.940
2.369
2.205
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
1.588
1.655
1.655
2.079
1.916
2.050
2.081
2.164
2.195
Illapel
Salamanca
Los Vilos
Canela
1.740
1.771
1.854
1.885
Precio
Unit
Calzada
Sin Veredas
u.f/m2
1.506
1.563
1.590
1.600
1.616
1.649
Precio Unit
Repavimentacin
u.f/m2
1.662
1.728
1.753
1.846
1.862
1.893
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
u.f/m2
1.405
1.455
1.479
1.489
1.504
1.533
1.735
1.810
1.810
2.197
2.049
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
1.478
1.537
1.537
1.920
1.773
1.908
1.937
2.011
Illapel
Salamanca
Los Vilos
1.614
1.643
1.717
Pgina 174 de 339
M2 PAV CALLES 2016

2.040
Canela
1.746
Pgina 175 de 339
M2 PAV CALLES 2016
Precio
Unit
Calzada
Sin Veredas
Precio Unit
Repavimentacin
u.f/m2
1.489
1.545
1.566
1.643
1.656
1.683
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
1.550
1.614
1.614
1.937
1.813
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
1.312
1.363
1.363
1.681
1.558
1.695
1.719
1.780
1.805
Illapel
Salamanca
Los Vilos
Canela
1.426
1.450
1.511
1.536
Precio
Unit
Calzada
Sin Veredas
u.f/m2
1.251
1.294
1.314
1.321
1.333
1.359
Precio Unit
Repavimentacin
u.f/m2
1.521
1.578
1.599
1.676
1.689
1.716
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
u.f/m2
1.249
1.290
1.311
1.311
1.323
1.348
1.582
1.647
1.647
1.971
1.846
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
1.310
1.359
1.359
1.678
1.555
1.728
1.752
1.813
Illapel
Salamanca
Los Vilos
1.421
1.445
1.506
Pgina 176 de 339
M2 PAV CALLES 2016

1.838
Canela
1.531
Pgina 177 de 339
M2 PAV CALLES 2016
Precio
Unit
Calzada
Sin Veredas
Precio Unit
Repavimentacin
u.f/m2
1.244
1.284
1.301
1.316
1.327
1.349
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
1.293
1.340
1.340
1.599
1.500
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
1.152
1.192
1.192
1.446
1.349
1.393
1.412
1.461
1.480
Illapel
Salamanca
Los Vilos
Canela
1.242
1.261
1.310
1.329
Precio
Unit
Calzada
Sin Veredas
u.f/m2
1.103
1.136
1.153
1.153
1.163
1.183
Precio Unit
Repavimentacin
u.f/m2
0.914
0.938
0.945
1.038
1.039
1.048
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
u.f/m2
0.563
0.572
0.578
0.587
0.587
0.595
0.914
0.938
0.938
0.956
0.955
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.563
0.572
0.572
0.585
0.585
0.955
0.962
0.964
Illapel
Salamanca
Los Vilos
0.567
0.574
0.576
Pgina 178 de 339
M2 PAV CALLES 2016

0.975
Canela
0.587
Pgina 179 de 339
M2 PAV CALLES 2016
Precio
Unit
Calzada
Sin Veredas
Precio Unit
Repavimentacin
u.f/m2
0.792
0.806
0.813
0.828
0.829
0.838
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.792
0.806
0.806
0.825
0.823
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.551
0.559
0.559
0.572
0.572
0.804
0.811
0.813
0.824
Illapel
Salamanca
Los Vilos
Canela
0.552
0.559
0.561
0.572
Precio
Unit
Calzada
Sin Veredas
u.f/m2
0.551
0.559
0.565
0.566
0.566
0.573
Precio Unit
Repavimentacin
u.f/m2
0.998
1.013
1.035
1.112
1.113
1.120
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
u.f/m2
0.661
0.663
0.684
0.691
0.691
0.697
1.013
1.034
1.034
1.044
1.043
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.676
0.684
0.684
0.689
0.689
1.054
1.059
1.054
Illapel
Salamanca
Los Vilos
0.686
0.691
0.686
Pgina 180 de 339
M2 PAV CALLES 2016

1.048
Canela
0.680
Pgina 181 de 339
M2 PAV CALLES 2016
Precio
Unit
Calzada
Sin Veredas
Precio Unit
Repavimentacin
u.f/m2
1.030
1.046
1.068
1.145
1.146
1.153
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
u.f/m2
0.664
0.666
0.687
0.695
0.695
0.700
1.045
1.067
1.067
1.078
1.076
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.679
0.687
0.687
0.692
0.692
1.087
1.092
1.087
1.081
Illapel
Salamanca
Los Vilos
Canela
0.689
0.694
0.689
0.683
Precio Unit
m2
CALLE
BALDOSA
40*40*7
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
Pgina 182 de 339
M2 PAV CALLES 2016

Err:502
Pgina 183 de 339
M2 PAV CALLES 2016
Precio Unit
m2
CALLE
BALDOSA
40*40*7
2.627
2.700
2.735
2.735
2.742
2.954
2.720
2.795
2.795
3.283
3.095
2.888
2.926
3.019
3.055
Pgina 184 de 339
M2 PAV CALLES 2016
185
PPP N 26
PAV PART LLAMADO 26
COSTO OBRAS DE PAVIMENTACIN
UF/ M2
EN VEREDAS HORMIGN 0,07MTS ESP; VEREDAS DE BALDOZAS; CICLOVA ASFALTICA

VEREDAS DE BALDOSAS
CICLOVA ASFALTICA
GRADAS DE HORMIGN EN M2 Y UNIDAD DE 2 MTS. DE ANCHO
PELDAO GRADA HORMIGN H -30 HUELLA: 0,30 CONTRAHUELLA: 0,17 ANCHO: 1, 20 MTS.
mar - 2016
VEREDAS
HORM H-28
Ancho = todos
VEREDAS
Bald. Colonial
Ancho = 1,6 mts.
VEREDAS
Bald. Colonial
Ancho = 1,6 mts.
CICLOVIAS
Asfaltica A=2 mts
Ancho = 2,0 mts.
Esp = 0,07 m.
Esp = 40 mm
Esp = 70 mm
Esp = 0,04 mts
ESCALERAS
Gradas Horm H-28 Armado; Muros
Ancho = 2 mts; Huella 30 cms

Contrahuella 17 cms
UF/m2
UF/m2
UF/m2
UF/m2
UF/m2
LA SERENA
COQUIMBO
VICUA
LA HIGUERA
ANDACOLLO
PAIHUANO
0.475
0.497
0.503
0.503
0.508
0.581
1.929
2.060
2.064
2.115
2.123
2.173
2.492
2.524
2.528
2.605
2.613
2.663
0.928
0.934
0.952
0.952
0.956
0.963
10.128
10.249
10.269
10.280
10.300
10.497
OVALLE
MONTE PATRIA
PUNITAQUI
COMBARBALA
RIO HURTADO
0.503
0.525
0.525
0.669
0.614
2.048
2.076
2.076
2.186
2.138
2.508
2.540
2.540
2.650
2.602
0.940
0.951
0.951
0.975
0.963
10.199
10.330
10.735
10.735
10.634
ILLAPEL
SALAMANCA
LOS VILOS
CANELA
0.552
0.563
0.592
0.603
2.106
2.113
2.129
2.136
2.576
2.583
2.599
2.606
0.952
0.952
0.952
0.947
10.432
10.462
10.533
10.573
PROMEDIO REGIONAL
0.553
2.098
2.575
0.951
10.424
COMUNAS
Pgina 185 de 339
COSTO M2 PAV VEREDAS 2016 26
186
PAV PART LLAMADO 26
VA ASFALTICA
ANCHO: 1, 20 MTS.
ESCALERAS
Gradas Horm H-28 Armado; Muros
ncho = 2 mts; Huella 30 cms
PELDAO
GRADA
HORMIGN H -30
Contrahuella 17 cms
UF/ grada
UF / peldao
1.688
1.728
1.736
1.739
1.746
1.814
0.828
0.853
0.865
0.865
0.865
0.944
1.712
1.756
1.896
1.896
2.038
0.859
0.883
0.883
1.042
0.981
1.791
1.802
1.755
1.840
0.914
0.926
0.956
0.969
1.796
0.909
Pgina 186 de 339
COSTO M2 PAV VEREDAS 2016 26
VALOR M2 PAVIMENTACIN PASAJES

Exc.
Prep.
Subrasante
Solera
Tipo A
H -35
Esp.: 0,15
H -35
Esp.: 0,12
H -35
Esp.: 0,10
Base
Est.
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
uf/m3
0.250
0.250
0.250
0.250
0.250
0.250
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m
0.666
0.677
0.679
0.679
0.684
0.690
uf/m2
0.991
1.032
1.052
1.052
1.064
1.089
uf/m2
0.845
0.878
0.894
0.894
0.904
0.924
uf/m2
0.763
0.790
0.802
0.802
0.812
0.828
uf/m3
1.026
1.104
1.104
1.618
1.618
1.618
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.250
0.250
0.250
0.250
0.250
0.030
0.030
0.030
0.030
0.030
0.666
0.677
0.677
0.695
0.690
1.052
1.101
1.101
1.419
1.296
0.894
0.934
0.934
1.187
1.090
0.802
0.836
0.836
1.048
0.965
1.026
1.104
1.104
1.618
1.618
Illapel
Salamanca
Los Vilos
Canela
0.250
0.250
0.250
0.250
0.030
0.030
0.030
0.030
0.679
0.679
0.679
0.679
1.162
1.186
1.247
1.272
0.983
1.002
1.051
1.070
0.877
0.893
0.934
0.950
1.232
1.232
1.232
1.232
Sello juntura Vereda

Asfalto
asfaltica
Esp. 0,07 Esp.:0,04
Asfalto
Esp.:0,05
Solera
Tipo C
PRECIOS UNIT
considerados
PRECIOS UNIT
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
uf/m
0.090
0.090
0.090
0.090
0.090
0.090
uf/m2
0.475
0.497
0.503
0.503
0.508
0.581
uf/m2
0.432
0.432
0.449
0.449
0.449
0.453
uf/m2
0.529
0.529
0.550
0.550
0.550
0.555
uf/m
0.461
0.467
0.468
0.468
0.472
0.475
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.090
0.090
0.090
0.090
0.090
0.503
0.525
0.525
0.669
0.614
0.444
0.449
0.449
0.453
0.453
0.544
0.550
0.550
0.555
0.555
0.461
0.467
0.467
0.487
0.475
Illapel
Salamanca
Los Vilos
Canela
0.090
0.090
0.090
0.090
0.552
0.563
0.592
0.603
0.449
0.453
0.449
0.444
0.550
0.555
0.550
0.544
0.468
0.468
0.468
0.468
Pgina 187 de 339
M2 PASAJES 2016 26
M2 PASAJE
HORMIGON
A: 3m Esp= 0,12
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Exc.
m3/m2
0.32
uf/m2
0.080
0.080
0.080
0.080
0.080
0.080
Prep.
Horm. H-35 Base Estab.
Subrasante Esp.:0,12
Esp.:0,12
m2/m2
m2/m2
m2/m2
1
1
1
uf/m2
uf/m2
uf/m2
0.030
0.845
0.124
0.030
0.878
0.133
0.030
0.894
0.133
0.030
0.894
0.195
0.030
0.904
0.195
0.030
0.924
0.195
Berma
Sello Junt
Esp.:0,24
c/ 3 mts
0.24
0.3333 0.33333333
uf/m2
uf/m2
0.082
0.030
0.088
0.030
0.088
0.030
0.129
0.030
0.129
0.030
0.129
0.030
P. UNIT
M2
PASAJE
P.UNIT
1.191
1.239
1.255
1.358
1.368
1.388
REPAV.
PASAJE
M2
1.016
1.054
1.070
1.105
1.115
1.135
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.080
0.080
0.080
0.080
0.080
0.030
0.030
0.030
0.030
0.030
0.894
0.934
0.934
1.187
1.090
0.124
0.133
0.133
0.195
0.195
0.082
0.088
0.088
0.129
0.129
0.030
0.030
0.030
0.030
0.030
1.240
1.295
1.295
1.651
1.554
1.065
1.110
1.110
1.398
1.301
Illapel
Salamanca
Los Vilos
Canela
0.080
0.080
0.080
0.080
0.030
0.030
0.030
0.030
0.983
1.002
1.051
1.070
0.148
0.148
0.148
0.148
0.099
0.099
0.099
0.099
0.030
0.030
0.030
0.030
1.370
1.389
1.438
1.457
1.168
1.187
1.236
1.255
M2 PASAJE
HORMIGON
A: 3m Esp= 0,12
Exc.
Prep.
Esp.:0,15
m3/m2
m2/m2
m2/m2
m2/m2
0.32
1
1
1
Berma
Sello Junt
Esp.:0,27
c/ 3 mts
0.27
0.3333 0.33333333
P. UNIT
M2
PASAJE
P.UNIT
REPAV.
PASAJE
uf/m2
0.080
0.080
0.080
0.080
0.080
0.080
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.845
0.878
0.894
0.894
0.904
0.924
uf/m2
0.154
0.166
0.166
0.243
0.243
0.243
uf/m2
0.092
0.099
0.099
0.146
0.146
0.146
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
1.231
1.283
1.299
1.423
1.433
1.453
M2
1.016
1.054
1.070
1.105
1.115
1.135
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.080
0.080
0.080
0.080
0.080
0.030
0.030
0.030
0.030
0.030
0.154
0.166
0.166
0.243
0.243
0.092
0.099
0.099
0.146
0.146
0.030
0.030
0.030
0.030
0.030
1.280
1.339
1.339
1.716
1.619
1.065
1.110
1.110
1.398
1.301
Illapel
Salamanca
Los Vilos
Canela
0.080
0.080
0.080
0.080
0.030
0.030
0.030
0.030
0.894
0.934
0.934
1.187
1.090
0.000
0.983
1.002
1.051
1.070
0.185
0.185
0.185
0.185
0.111
0.111
0.111
0.111
0.030
0.030
0.030
0.030
1.419
1.438
1.487
1.506
1.168
1.187
1.236
1.255
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Pgina 188 de 339
M2 PASAJES 2016 26
Pgina 189 de 339
M2 PASAJES 2016 26
M2 PASAJE
HORMIGON
A: 3m Esp= 0,15
Exc.
Prep.
Esp.:0,15
m3/m2
m2/m2
m2/m2
m2/m2
0.4
1
1
1
Berma
Sello Junt
Esp.:0,30
c/ 3 mts
0.3
0.3333 0.33333333
P. UNIT
M2
PASAJE
P.UNIT
REPAV.
PASAJE
uf/m2
0.100
0.100
0.100
0.100
0.100
0.100
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.991
1.032
1.052
1.052
1.064
1.089
uf/m2
0.149
0.155
0.158
0.158
0.160
0.164
uf/m2
0.103
0.110
0.110
0.162
0.162
0.162
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
1.403
1.457
1.480
1.532
1.546
1.575
M2
1.162
1.208
1.228
1.263
1.275
1.300
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.100
0.100
0.100
0.100
0.100
0.030
0.030
0.030
0.030
0.030
1.052
1.101
1.101
1.419
1.296
0.158
0.166
0.166
0.213
0.195
0.103
0.110
0.110
0.162
0.162
0.030
0.030
0.030
0.030
0.030
1.473
1.537
1.537
1.954
1.813
1.223
1.277
1.277
1.630
1.507
Illapel
Salamanca
Los Vilos
Canela
0.100
0.100
0.100
0.100
0.030
0.030
0.030
0.030
1.162
1.186
1.247
1.272
0.175
0.178
0.188
0.191
0.123
0.123
0.123
0.123
0.030
0.030
0.030
0.030
1.620
1.647
1.718
1.746
1.347
1.371
1.432
1.457
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
M2 PASAJE
HORMIGON
A: 3,5m Esp= 0,12
Exc.
Prep.
Esp.:0,12
m3/m2
m2/m2
m2/m2
m2/m2
0.34714286
1
1
1
Berma
Sello Junt
Esp.:0,24
c/ 3 mts
0.24
0.2857 0.28571429
P. UNIT
M2
PASAJE
P.UNIT
REPAV.
PASAJE
uf/m2
0.087
0.087
0.087
0.087
0.087
0.087
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.845
0.878
0.894
0.894
0.904
0.924
uf/m2
0.123
0.132
0.132
0.194
0.194
0.194
uf/m2
0.071
0.076
0.076
0.111
0.111
0.111
uf/m2
0.026
0.026
0.026
0.026
0.026
0.026
1.182
1.229
1.245
1.342
1.352
1.372
M2
1.016
1.054
1.070
1.105
1.115
1.135
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.087
0.087
0.087
0.087
0.087
0.030
0.030
0.030
0.030
0.030
0.894
0.934
0.934
1.187
1.090
0.123
0.132
0.132
0.194
0.194
0.071
0.076
0.076
0.111
0.111
0.026
0.026
0.026
0.026
0.026
1.231
1.285
1.285
1.635
1.538
1.065
1.110
1.110
1.398
1.301
Illapel
Salamanca
Los Vilos
Canela
0.087
0.087
0.087
0.087
0.030
0.030
0.030
0.030
0.983
1.002
1.051
1.070
0.148
0.148
0.148
0.148
0.085
0.085
0.085
0.085
0.026
0.026
0.026
0.026
1.359
1.378
1.427
1.446
1.168
1.187
1.236
1.255
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Pgina 190 de 339
M2 PASAJES 2016 26
Pgina 191 de 339
M2 PASAJES 2016 26
M2 PASAJE
HORMIGON
A: 3,5m Esp= 0,12
Exc.
Prep.
Esp.:0,15
m3/m2
m2/m2
m2/m2
m2/m2
0.34714286
1
1
1
Berma
Sello Junt
Esp.:0,27
c/ 3 mts
0.27
0.2857 0.28571429
P. UNIT
M2
PASAJE
P.UNIT
REPAV.
PASAJE
uf/m2
0.087
0.087
0.087
0.087
0.087
0.087
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.845
0.878
0.894
0.894
0.904
0.924
uf/m2
0.154
0.166
0.166
0.243
0.243
0.243
uf/m2
0.080
0.086
0.086
0.125
0.125
0.125
uf/m2
0.026
0.026
0.026
0.026
0.026
0.026
1.222
1.273
1.289
1.405
1.415
1.435
M2
1.016
1.054
1.070
1.105
1.115
1.135
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.087
0.087
0.087
0.087
0.087
0.030
0.030
0.030
0.030
0.030
0.894
0.934
0.934
1.187
1.090
0.154
0.166
0.166
0.243
0.243
0.080
0.086
0.086
0.125
0.125
0.026
0.026
0.026
0.026
0.026
1.271
1.329
1.329
1.698
1.601
1.065
1.110
1.110
1.398
1.301
Illapel
Salamanca
Los Vilos
Canela
0.087
0.087
0.087
0.087
0.030
0.030
0.030
0.030
0.983
1.002
1.051
1.070
0.185
0.185
0.185
0.185
0.096
0.096
0.096
0.096
0.026
0.026
0.026
0.026
1.407
1.426
1.475
1.494
1.168
1.187
1.236
1.255
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
M2 PASAJE
HORMIGON
A: 3,5m Esp= 0,15
Exc.
Prep.
Esp.:0,15
m3/m2
m2/m2
m2/m2
m2/m2
0.38571429
1
1
1
Berma
Sello Junt
Esp.:0,30
c/ 3 mts
0.3
0.2857 0.28571429
P. UNIT
M2
PASAJE
P.UNIT
REPAV.
PASAJE
uf/m2
0.096
0.096
0.096
0.096
0.096
0.096
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.991
1.032
1.052
1.052
1.064
1.089
uf/m2
0.154
0.166
0.166
0.243
0.243
0.243
uf/m2
0.594
0.617
0.617
0.771
0.771
0.771
uf/m2
0.026
0.026
0.026
0.026
0.026
0.026
1.891
1.967
1.987
2.218
2.230
2.255
M2
1.162
1.208
1.228
1.263
1.275
1.300
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.096
0.096
0.096
0.096
0.096
0.030
0.030
0.030
0.030
0.030
1.052
1.101
1.101
1.419
1.296
0.154
0.166
0.166
0.243
0.243
0.594
0.617
0.617
0.771
0.771
0.026
0.026
0.026
0.026
0.026
1.952
2.036
2.036
2.585
2.462
1.223
1.277
1.277
1.630
1.507
Illapel
Salamanca
Los Vilos
Canela
0.096
0.096
0.096
0.096
0.030
0.030
0.030
0.030
1.162
1.186
1.247
1.272
0.185
0.185
0.185
0.185
0.655
0.655
0.655
0.655
0.026
0.026
0.026
0.026
2.154
2.178
2.239
2.264
1.347
1.371
1.432
1.457
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Pgina 192 de 339
M2 PASAJES 2016 26
Pgina 193 de 339
M2 PASAJES 2016 26
M2 PASAJE
ASFALTO
A:
3m Esp= 0,04
Exc.
Prep.
Subrasante
m3/m2
m2/m2
0.26666667
1
uf/m2
0.067
0.067
0.067
0.067
0.067
0.067
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.067
0.067
0.067
0.067
0.067
0.030
0.030
0.030
0.030
0.030
Illapel
Salamanca
Los Vilos
Canela
0.067
0.067
0.067
0.067
0.030
0.030
0.030
0.030
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
M2 PASAJE
ASFALTO
A:
3m Esp= 0,04
Exc.
Prep.
Subrasante
m3/m2
m2/m2
0.26666667
1
Solera
Base Estab.
Tipo C
Esp.:0,12
ml/m2
m2/m2
0.66667
1
uf/m2
0.308
0.312
0.312
0.312
0.315
0.317
0.000
0.308
0.312
0.312
0.325
0.317
0.000
0.312
0.312
0.312
0.312
Berma
ASFALTO
Esp.:0,20
c/ Imprim.
0.20
0.04
0.3333
P. UNIT
M2
P.UNIT
REPAV.
PASAJE
uf/m2
0.124
0.133
0.133
0.195
0.195
0.195
uf/m2
0.068
0.074
0.074
0.108
0.108
0.108
uf/m2
0.432
0.432
0.449
0.449
0.449
0.453
uf/m2
1.029
1.048
1.065
1.161
1.164
1.170
M2
0.637
0.643
0.660
0.694
0.695
0.699
0.124
0.133
0.133
0.195
0.195
0.068
0.074
0.074
0.108
0.108
0.444
0.449
0.449
0.453
0.453
1.041
1.065
1.065
1.178
1.170
0.649
0.660
0.660
0.701
0.699
0.148
0.148
0.148
0.148
0.082
0.082
0.082
0.082
0.449
0.453
0.449
0.444
1.088
1.092
1.088
1.083
0.668
0.672
0.668
0.663
Solera
Base Estab.
Tipo C
Esp.:0,15
ml/m2
m2/m2
0.66667
1
Berma
ASFALTO
Esp.:0,20
c/ Imprim.
0.20
0.04
0.3333
P. UNIT
M2
P.UNIT
REPAV.
PASAJE
uf/m2
0.067
0.067
0.067
0.067
0.067
0.067
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.308
0.312
0.312
0.312
0.315
0.317
uf/m2
0.154
0.166
0.166
0.243
0.243
0.243
uf/m2
0.083
0.084
0.091
0.091
0.093
0.000
uf/m2
0.432
0.432
0.449
0.449
0.449
0.453
uf/m2
1.074
1.091
1.115
1.192
1.197
1.110
M2
0.637
0.643
0.660
0.694
0.695
0.699
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.067
0.067
0.067
0.067
0.067
0.030
0.030
0.030
0.030
0.030
0.308
0.312
0.312
0.325
0.317
0.154
0.166
0.166
0.243
0.243
0.086
0.086
0.110
0.104
0.000
0.444
0.449
0.449
0.453
0.453
1.089
1.110
1.134
1.222
1.110
0.649
0.660
0.660
0.701
0.699
Illapel
Salamanca
Los Vilos
Canela
0.067
0.067
0.067
0.067
0.030
0.030
0.030
0.030
0.312
0.312
0.312
0.312
0.185
0.185
0.185
0.185
0.093
0.096
0.097
0.000
0.449
0.453
0.449
0.444
1.136
1.143
1.140
1.038
0.668
0.672
0.668
0.663
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Pgina 194 de 339
M2 PASAJES 2016 26
Pgina 195 de 339
M2 PASAJES 2016 26
M2 PASAJE
ASFALTO
A:
3m Esp= 0,05
Exc.
Prep.
Subrasante
m3/m2
m2/m2
0.26666667
1
Solera
Base Estab.
Tipo C
Esp.:0,12
ml/m2
m2/m2
0.66667
1
Berma
ASFALTO
Esp.:0,20
c/ Imprim.
0.20
0.05
0.3333
P. UNIT
M2
P.UNIT
REPAV.
PASAJE
uf/m2
0.067
0.067
0.067
0.067
0.067
0.067
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.308
0.312
0.312
0.312
0.315
0.317
uf/m2
0.124
0.133
0.133
0.195
0.195
0.195
uf/m2
0.069
0.074
0.074
0.108
0.108
0.108
uf/m2
0.529
0.529
0.550
0.550
0.550
0.555
uf/m2
1.127
1.145
1.166
1.262
1.265
1.272
M2
0.734
0.740
0.761
0.795
0.796
0.801
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.067
0.067
0.067
0.067
0.067
0.030
0.030
0.030
0.030
0.030
0.308
0.312
0.312
0.325
0.317
0.124
0.133
0.133
0.195
0.195
0.069
0.074
0.074
0.108
0.108
0.544
0.550
0.550
0.555
0.555
1.142
1.166
1.166
1.280
1.272
0.749
0.761
0.761
0.803
0.801
Illapel
Salamanca
Los Vilos
Canela
0.067
0.067
0.067
0.067
0.030
0.030
0.030
0.030
0.312
0.312
0.312
0.312
0.148
0.148
0.148
0.148
0.083
0.083
0.083
0.083
0.550
0.555
0.550
0.544
1.190
1.195
1.190
1.184
0.769
0.774
0.769
0.763
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
M2 PASAJE
ASFALTO
A:
3m Esp= 0,05
Exc.
Prep.
Subrasante
m3/m2
m2/m2
0.26666667
1
Solera
Base Estab.
Tipo C
Esp.:0,15
ml/m2
m2/m2
0.66667
1
Berma
ASFALTO
Esp.:0,20
c/ Imprim.
0.20
0.05
0.3333
P. UNIT
M2
P.UNIT
REPAV.
PASAJE
uf/m2
0.067
0.067
0.067
0.067
0.067
0.067
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.308
0.312
0.312
0.312
0.315
0.317
uf/m2
0.154
0.166
0.166
0.243
0.243
0.243
uf/m2
0.069
0.074
0.074
0.108
0.108
0.108
uf/m2
0.529
0.529
0.550
0.550
0.550
0.555
uf/m2
1.157
1.178
1.199
1.310
1.313
1.320
M2
0.734
0.740
0.761
0.795
0.796
0.801
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.067
0.067
0.067
0.067
0.067
0.030
0.030
0.030
0.030
0.030
0.308
0.312
0.312
0.325
0.317
0.154
0.166
0.166
0.243
0.243
0.069
0.074
0.074
0.108
0.108
0.544
0.550
0.550
0.555
0.555
1.172
1.199
1.199
1.328
1.320
0.749
0.761
0.761
0.803
0.801
Illapel
Salamanca
Los Vilos
Canela
0.067
0.067
0.067
0.067
0.030
0.030
0.030
0.030
0.312
0.312
0.312
0.312
0.185
0.185
0.185
0.185
0.083
0.083
0.083
0.083
0.550
0.555
0.550
0.544
1.227
1.232
1.227
1.221
0.769
0.774
0.769
0.763
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Pgina 196 de 339
M2 PASAJES 2016 26
Pgina 197 de 339
M2 PASAJES 2016 26
M2 PASAJE
ASFALTO
A:
3,5 m Esp=0,04
Exc.
Prep.
Subrasante
m3/m2
m2/m2
0.25714286
1
Solera
Base Estab.
Tipo C
Esp.:0,12
ml/m2
m2/m2
0.57143
1
Berma
ASFALTO
Esp.:0,20
c/ Imprim.
0.20
0.04
0.3333
P. UNIT
M2
P.UNIT
REPAV.
PASAJE
uf/m2
0.064
0.064
0.064
0.064
0.064
0.064
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.264
0.267
0.268
0.268
0.270
0.272
uf/m2
0.124
0.133
0.133
0.195
0.195
0.195
uf/m2
0.069
0.074
0.074
0.108
0.108
0.108
uf/m2
0.432
0.432
0.449
0.449
0.449
0.453
uf/m2
0.983
1.000
1.018
1.114
1.116
1.122
M2
0.839
0.847
0.865
0.900
0.902
0.908
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.064
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.030
0.264
0.267
0.267
0.279
0.272
0.124
0.133
0.133
0.195
0.195
0.069
0.074
0.074
0.108
0.108
0.444
0.449
0.449
0.453
0.453
0.995
1.017
1.017
1.129
1.122
0.851
0.864
0.864
0.915
0.908
Illapel
Salamanca
Los Vilos
Canela
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.268
0.268
0.268
0.268
0.148
0.148
0.148
0.148
0.083
0.083
0.083
0.083
0.449
0.453
0.449
0.444
1.042
1.046
1.042
1.037
0.874
0.878
0.874
0.869
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
M2 PASAJE
ASFALTO
A:
3,5 m Esp=0,04
Exc.
Prep.
Subrasante
m3/m2
m2/m2
0.25714286
1
Solera
Base Estab.
Tipo C
Esp.:0,15
ml/m2
m2/m2
0.57143
1
Berma
ASFALTO
Esp.:0,20
c/ Imprim.
0.20
0.04
0.3333
P. UNIT
M2
P.UNIT
REPAV.
PASAJE
uf/m2
0.064
0.064
0.064
0.064
0.064
0.064
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.264
0.267
0.268
0.268
0.270
0.272
uf/m2
0.154
0.166
0.166
0.243
0.243
0.243
uf/m2
0.083
0.084
0.091
0.092
0.093
0.000
uf/m2
0.432
0.432
0.449
0.449
0.449
0.453
uf/m2
1.027
1.043
1.068
1.146
1.149
1.062
M2
0.839
0.847
0.865
0.900
0.902
0.908
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.064
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.030
0.264
0.267
0.267
0.279
0.272
0.154
0.166
0.166
0.243
0.243
0.087
0.087
0.111
0.104
0.000
0.444
0.449
0.449
0.453
0.453
1.043
1.063
1.087
1.173
1.062
0.851
0.864
0.864
0.915
0.908
Illapel
Salamanca
Los Vilos
Canela
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.268
0.268
0.268
0.268
0.185
0.185
0.185
0.185
0.093
0.096
0.098
0.000
0.449
0.453
0.449
0.444
1.089
1.096
1.094
0.991
0.874
0.878
0.874
0.869
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Pgina 198 de 339
M2 PASAJES 2016 26
Pgina 199 de 339
M2 PASAJES 2016 26
M2 PASAJE
ASFALTO
A:
3,5 m Esp=0,05
Exc.
Prep.
Subrasante
m3/m2
m2/m2
0.25714286
1
Solera
Base Estab.
Tipo C
Esp.:0,12
ml/m2
m2/m2
0.57143
1
Berma
ASFALTO
Esp.:0,20
c/ Imprim.
0.20
0.05
0.3333
P. UNIT
M2
P.UNIT
REPAV.
PASAJE
uf/m2
0.064
0.064
0.064
0.064
0.064
0.064
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.264
0.267
0.268
0.268
0.270
0.272
uf/m2
0.149
0.151
0.163
0.165
0.167
0.000
uf/m2
0.083
0.084
0.091
0.092
0.093
0.000
uf/m2
0.529
0.529
0.550
0.550
0.550
0.555
uf/m2
1.119
1.125
1.166
1.169
1.174
0.921
M2
0.936
0.944
0.966
1.001
1.003
1.010
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.064
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.030
0.264
0.267
0.267
0.279
0.272
0.156
0.156
0.199
0.187
0.000
0.087
0.087
0.111
0.104
0.000
0.544
0.550
0.550
0.555
0.555
1.145
1.154
1.221
1.219
0.921
0.951
0.965
0.965
1.017
1.010
Illapel
Salamanca
Los Vilos
Canela
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.268
0.268
0.268
0.268
0.167
0.173
0.175
0.000
0.093
0.096
0.098
0.000
0.550
0.555
0.550
0.544
1.172
1.186
1.185
0.906
0.975
0.980
0.975
0.969
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
M2 PASAJE
ASFALTO
A:
3,5 m Esp=0,05
Exc.
Prep.
Subrasante
m3/m2
m2/m2
0.25714286
1
Solera
Base Estab.
Tipo C
Esp.:0,15
ml/m2
m2/m2
0.57143
1
Berma
ASFALTO
Esp.:0,20
c/ Imprim.
0.20
0.05
0.3333
P. UNIT
M2
P.UNIT
REPAV.
PASAJE
uf/m2
0.064
0.064
0.064
0.064
0.064
0.064
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.264
0.267
0.268
0.268
0.270
0.272
uf/m2
0.175
0.178
0.184
0.186
0.189
0.000
uf/m2
0.098
0.099
0.103
0.104
0.105
0.000
uf/m2
0.529
0.529
0.550
0.550
0.550
0.555
uf/m2
1.160
1.167
1.199
1.202
1.208
0.921
M2
0.936
0.944
0.966
1.001
1.003
1.010
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.064
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.030
0.264
0.267
0.267
0.279
0.272
0.185
0.185
0.235
0.218
0.000
0.103
0.103
0.131
0.121
0.000
0.544
0.550
0.550
0.555
0.555
1.190
1.199
1.277
1.267
0.921
0.951
0.965
0.965
1.017
1.010
Illapel
Salamanca
Los Vilos
Canela
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.268
0.268
0.268
0.268
0.198
0.207
0.210
0.000
0.110
0.115
0.117
0.000
0.550
0.555
0.550
0.544
1.220
1.239
1.239
0.906
0.975
0.980
0.975
0.969
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Pgina 200 de 339
M2 PASAJES 2016 26
Pgina 201 de 339
M2 PASAJES 2016 26
M2 PASAJE
ASFALTO
A:
3,5 m Esp=0,05
Exc.
Prep.
Subrasante
m3/m2
m2/m2
0.25714286
1
Solera
Base Estab.
Tipo C
Esp.:0,12
ml/m2
m2/m2
0.57143
1
Berma
ASFALTO
Esp.:0,20
c/ Imprim.
0.20
0.05
0.3333
P. UNIT
M2
P.UNIT
REPAV.
PASAJE
uf/m2
0.064
0.064
0.064
0.064
0.064
0.064
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.264
0.267
0.268
0.268
0.270
0.272
uf/m2
0.148
0.150
0.162
0.163
0.165
0.000
uf/m2
0.082
0.083
0.090
0.091
0.092
0.000
uf/m2
0.529
0.529
0.550
0.550
0.550
0.555
uf/m2
1.117
1.123
1.164
1.166
1.171
0.921
M2
0.936
0.944
0.966
1.001
1.003
1.010
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.064
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.030
0.264
0.267
0.267
0.279
0.272
0.155
0.155
0.197
0.185
0.000
0.086
0.086
0.109
0.103
0.000
0.544
0.550
0.550
0.555
0.555
1.143
1.152
1.217
1.216
0.921
0.951
0.965
0.965
1.017
1.010
Illapel
Salamanca
Los Vilos
Canela
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.000
0.000
0.000
0.000
0.166
0.172
0.174
0.000
0.092
0.096
0.097
0.000
0.550
0.555
0.550
0.544
0.902
0.917
0.915
0.638
0.707
0.712
0.707
0.701
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
M2 PASAJE
ASFALTO
A:
3,5 m Esp=0,05
Exc.
Prep.
Subrasante
m3/m2
m2/m2
0.25714286
1
Solera
Base Estab.
Tipo C
Esp.:0,15
ml/m2
m2/m2
0.57143
1
Berma
ASFALTO
Esp.:0,20
c/ Imprim.
0.20
0.05
0.3333
P. UNIT
M2
P.UNIT
REPAV.
PASAJE
uf/m2
0.064
0.064
0.064
0.064
0.064
0.064
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.432
0.432
0.449
0.449
0.449
0.453
uf/m2
0.237
0.239
0.267
0.268
0.271
0.000
uf/m2
0.132
0.133
0.148
0.149
0.151
0.000
uf/m2
0.529
0.529
0.550
0.550
0.550
0.555
uf/m2
1.424
1.427
1.508
1.510
1.515
1.102
M2
1.104
1.109
1.147
1.182
1.182
1.191
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.064
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.030
0.444
0.449
0.449
0.453
0.453
0.245
0.245
0.311
0.296
0.000
0.136
0.136
0.173
0.165
0.000
0.544
0.550
0.550
0.555
0.555
1.463
1.474
1.577
1.563
1.102
1.131
1.147
1.147
1.191
1.191
Illapel
Salamanca
Los Vilos
Canela
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.449
0.453
0.449
0.444
0.262
0.269
0.272
0.000
0.146
0.150
0.151
0.000
0.550
0.555
0.550
0.544
1.501
1.521
1.516
1.082
1.156
1.165
1.156
1.145
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Pgina 202 de 339
M2 PASAJES 2016 26
Pgina 203 de 339
M2 PASAJES 2016 26
M2 PASAJE
ADOCRETO
A: 3 m Esp=0,08
Exc.
Prep.
Subrasante
m3/m2
m2/m2
0.26666667
1
Solera
Base Estab.
Tipo C
Esp.:0,12
ml/m2
m2/m2
0.572
1
Cama
Arena
3 cms
ADOCRETO Berma
8 cms
Esp.:0,20
0.20
0.3333
P. UNIT
M2
P.UNIT
REPAV.
PASAJE
uf/m2
0.067
0.067
0.067
0.067
0.067
0.067
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.264
0.268
0.268
0.268
0.270
0.272
uf/m2
0.124
0.133
0.133
0.195
0.195
0.195
uf/m2
0.031
0.034
0.034
0.049
0.049
0.049
uf/m2
0.428
0.435
0.441
0.441
0.441
0.448
uf/m2
0.069
0.074
0.074
0.108
0.108
0.108
uf/m2
1.013
1.041
1.047
1.158
1.160
1.169
M2
0.585
0.597
0.603
0.634
0.635
0.642
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.067
0.067
0.067
0.067
0.067
0.030
0.030
0.030
0.030
0.030
0.264
0.268
0.268
0.279
0.272
0.124
0.133
0.133
0.195
0.195
0.031
0.034
0.034
0.049
0.049
0.428
0.435
0.435
0.448
0.448
1.013
1.041
1.041
1.176
1.169
0.585
0.597
0.597
0.643
0.642
Illapel
Salamanca
Los Vilos
Canela
0.067
0.067
0.067
0.067
0.030
0.030
0.030
0.030
0.268
0.268
0.268
0.268
0.148
0.148
0.148
0.148
0.037
0.037
0.037
0.037
0.428
0.435
0.437
0.448
0.069
0.074
0.074
0.108
0.108
0.000
0.083
0.083
0.083
0.083
1.061
1.068
1.070
1.081
0.598
0.605
0.607
0.618
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
M2 PASAJE
ADOCRETO
A: 3,5 m Esp=0,08
Exc.
Prep.
Subrasante
m3/m2
m2/m2
0.25714286
1
Solera
Base Estab.
Tipo C
Esp.:0,12
ml/m2
m2/m2
0.572
1
Cama
Arena
3 cms
ADOCRETO Berma
8 cms
Esp.:0,20
0.20
0.3333
P. UNIT
M2
P.UNIT
REPAV.
PASAJE
uf/m2
0.064
0.064
0.064
0.064
0.064
0.064
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.264
0.268
0.268
0.268
0.270
0.272
uf/m2
0.124
0.133
0.133
0.195
0.195
0.195
uf/m2
0.031
0.034
0.034
0.049
0.049
0.049
uf/m2
0.428
0.435
0.441
0.441
0.441
0.448
uf/m2
0.069
0.074
0.074
0.108
0.108
0.108
uf/m2
1.010
1.038
1.044
1.155
1.157
1.166
M2
0.585
0.597
0.603
0.634
0.635
0.642
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.064
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.030
0.264
0.268
0.268
0.279
0.272
0.124
0.133
0.133
0.195
0.195
0.031
0.034
0.034
0.049
0.049
0.428
0.435
0.435
0.448
0.448
1.010
1.038
1.038
1.173
1.166
0.585
0.597
0.597
0.643
0.642
Illapel
Salamanca
Los Vilos
Canela
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.268
0.268
0.268
0.268
0.148
0.148
0.148
0.148
0.037
0.037
0.037
0.037
0.428
0.435
0.437
0.448
0.069
0.074
0.074
0.108
0.108
0.000
0.083
0.083
0.083
0.083
1.058
1.065
1.067
1.078
0.598
0.605
0.607
0.618
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Pgina 204 de 339
M2 PASAJES 2016 26
Pgina 205 de 339
M2 PASAJES 2016 26
M2 PASAJE
ADOCRETO
A: 3 m Esp=0,08
Exc.
Prep.
Subrasante
m3/m2
m2/m2
0.26666667
1
Solera
Base Estab.
Tipo C
Esp.:0,1
ml/m2
m2/m2
0.667
1
Cama
Arena
3 cms
uf/m2
0.031
0.034
0.034
0.049
0.049
0.049
uf/m2
0.428
0.435
0.441
0.441
0.441
0.448
uf/m2
0.069
0.074
0.074
0.108
0.108
0.108
uf/m2
1.036
1.063
1.070
1.170
1.172
1.181
M2
0.594
0.606
0.612
0.643
0.644
0.651
0.031
0.034
0.034
0.049
0.049
0.428
0.435
0.435
0.448
0.448
0.069
0.074
0.074
0.108
0.108
1.036
1.063
1.063
1.189
1.181
0.594
0.606
0.606
0.653
0.651
0.037
0.037
0.037
0.037
0.428
0.435
0.437
0.448
0.083
0.083
0.083
0.083
1.082
1.089
1.091
1.102
0.607
0.614
0.616
0.627
uf/m2
0.067
0.067
0.067
0.067
0.067
0.067
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.308
0.312
0.313
0.313
0.315
0.317
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.067
0.067
0.067
0.067
0.067
0.030
0.030
0.030
0.030
0.030
0.308
0.312
0.312
0.325
0.317
uf/m2
0.103
0.111
0.111
0.162
0.162
0.162
0.000
0.103
0.111
0.111
0.162
0.162
Illapel
Salamanca
Los Vilos
Canela
0.067
0.067
0.067
0.067
0.030
0.030
0.030
0.030
0.313
0.313
0.313
0.313
0.124
0.124
0.124
0.124
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
M2 PASAJE
ADOCRETO
A: 3,5 m Esp=0,08
Exc.
Prep.
Subrasante
m3/m2
m2/m2
0.25714286
1
Solera
Base Estab.
Tipo C
Esp.:0,1
ml/m2
m2/m2
0.572
1
Cama
Arena
3 cms
ADOCRETO Berma
8 cms
Esp.:0,20
0.20
0.3333
ADOCRETO Berma
8 cms
Esp.:0,20
0.20
0.3333
P. UNIT
M2
P.UNIT
REPAV.
PASAJE
P. UNIT
M2
P.UNIT
REPAV.
PASAJE
uf/m2
0.064
0.064
0.064
0.064
0.064
0.064
uf/m2
0.030
0.030
0.030
0.030
0.030
0.030
uf/m2
0.264
0.268
0.268
0.268
0.270
0.272
uf/m2
0.103
0.111
0.111
0.162
0.162
0.162
uf/m2
0.031
0.034
0.034
0.049
0.049
0.049
uf/m2
0.428
0.435
0.441
0.441
0.441
0.448
uf/m2
0.068
0.074
0.074
0.108
0.108
0.108
uf/m2
0.988
1.016
1.022
1.122
1.124
1.133
M2
0.585
0.597
0.603
0.634
0.635
0.642
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.064
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.030
0.264
0.268
0.268
0.279
0.272
0.103
0.111
0.111
0.162
0.162
0.031
0.034
0.034
0.049
0.049
0.428
0.435
0.435
0.448
0.448
0.068
0.074
0.074
0.108
0.108
0.988
1.016
1.016
1.140
1.133
0.585
0.597
0.597
0.643
0.642
Illapel
Salamanca
Los Vilos
Canela
0.064
0.064
0.064
0.064
0.030
0.030
0.030
0.030
0.268
0.268
0.268
0.268
0.124
0.124
0.124
0.124
0.037
0.037
0.037
0.037
0.428
0.435
0.437
0.448
0.082
0.082
0.082
0.082
1.033
1.040
1.042
1.053
0.598
0.605
0.607
0.618
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Pgina 206 de 339
M2 PASAJES 2016 26
Pgina 207 de 339
M2 PASAJES 2016 26
COSTO RE - PAVIMENTACIN
1 M2 DE CALZADA DE PASAJES
U.F. / M2
Mar-16
materialidad
pasaje
anchos en mts
esp. Pav. Mts
esp . Base mts
Valor en
COMUNAS
ASFALTO
ASFALTO
PASAJES
HORMIGON
PASAJES
PASAJES
3.5
3.5
3.5
3.5
0.04
0.12
Uf/m2
0.04
0.15
Uf/m2
0.05
0.12
Uf/m2
0.05
0.15
Uf/m2
0.04
0.12
Uf/m2
0.04
0.15
Uf/m2
0.05
0.12
Uf/m2
0.05
0.15
Uf/m2
0.12
0.12
Uf/m2
LA SERENA
COQUIMBO
VICUA
LA HIGUERA
ANDACOLLO
PAIHUANO
0.637
0.643
0.660
0.694
0.695
0.699
0.637
0.643
0.660
0.694
0.695
0.699
0.734
0.740
0.761
0.795
0.796
0.801
0.734
0.740
0.761
0.795
0.796
0.801
0.839
0.847
0.865
0.900
0.902
0.908
0.839
0.847
0.865
0.9
0.902
0.908
0.936
0.944
0.966
1.001
1.003
1.01
0.936
0.944
0.966
1.001
1.003
1.010
1.016
1.054
1.070
1.105
1.115
1.135
OVALLE
MONTE PATRIA
PUNITAQUI
COMBARBALA
RIO HURTADO
0.649
0.660
0.660
0.701
0.699
0.649
0.660
0.660
0.701
0.699
0.749
0.761
0.761
0.803
0.801
0.749
0.761
0.761
0.803
0.801
0.851
0.864
0.864
0.915
0.908
0.851
0.864
0.864
0.915
0.908
0.951
0.965
0.965
1.017
1.01
0.951
0.965
0.965
1.017
1.010
1.065
1.110
1.110
1.398
1.301
ILLAPEL
SALAMANCA
LOS VILOS
CANELA
0.668
0.672
0.668
0.663
0.668
0.672
0.668
0.663
0.769
0.774
0.769
0.763
0.769
0.774
0.769
0.763
0.874
0.878
0.874
0.869
0.874
0.878
0.874
0.869
0.975
0.98
0.975
0.969
0.975
0.980
0.975
0.969
1.168
1.187
1.236
1.255
PROMEDIO REGIONAL
0.671
0.671
0.772
0.772
0.877
0.877
0.978
0.978
1.155
Pgina 208 de 339
COSTO REPAV PASAJES 2016
Pgina 209 de 339
U.F. / M2
Mar-16
materialidad
pasaje
anchos en mts
esp. Pav. Mts
esp . Base mts
Valor en
COMUNAS
HORMIGON
ADOCRETO
PASAJES
ADOCRETO
PASAJES
PASAJES
3.5
3.5
3.5
3.5
3.5
0.12
0.12
Uf/m2
0.12
0.15
Uf/m2
0.15
0.15
Uf/m2
0.08
0.12
Uf/m2
0.08
0.10
Uf/m2
0.08
0.12
Uf/m2
0.08
0.10
Uf/m2
LA SERENA
COQUIMBO
VICUA
LA HIGUERA
ANDACOLLO
PAIHUANO
1.016
1.054
1.070
1.105
1.115
1.135
1.016
1.054
1.070
1.105
1.115
1.135
1.162
1.208
1.228
1.263
1.275
1.300
0.585
0.597
0.603
0.634
0.635
0.642
0.594
0.606
0.612
0.643
0.644
0.651
0.585
0.597
0.603
0.634
0.635
0.642
0.585
0.597
0.603
0.634
0.635
0.642
OVALLE
MONTE PATRIA
PUNITAQUI
COMBARBALA
RIO HURTADO
1.065
1.110
1.110
1.398
1.301
1.065
1.110
1.110
1.398
1.301
1.223
1.277
1.277
1.630
1.507
0.585
0.597
0.597
0.643
0.642
0.594
0.606
0.606
0.653
0.651
0.585
0.597
0.597
0.643
0.642
0.585
0.597
0.597
0.643
0.642
ILLAPEL
SALAMANCA
LOS VILOS
CANELA
1.168
1.187
1.236
1.255
1.168
1.187
1.236
1.255
1.347
1.371
1.432
1.457
0.598
0.605
0.607
0.618
0.607
0.614
0.616
0.627
0.598
0.605
0.607
0.618
0.598
0.605
0.607
0.618
PROMEDIO REGIONAL
1.155
1.155
1.330
0.613
0.613
0.613
0.622
Pgina 210 de 339
Pgina 211 de 339
HORMIGON
PASAJES
3
0.12
0.15
Uf/m2
15
15
Uf/m2
1.016
1.054
1.070
1.105
1.115
1.135
1.162
1.208
1.228
1.263
1.275
1.300
1.065
1.110
1.110
1.398
1.301
1.223
1.277
1.277
1.630
1.507
1.168
1.187
1.236
1.255
1.347
1.371
1.432
1.457
1.155
1.330
Pgina 212 de 339
Pgina 213 de 339
Pgina 214 de 339
Pgina 215 de 339
COSTO PAVIMENTACIN
U.F. / M2
Mar-16
materialidad
pasaje
anchos en mts
esp. Pav. Mts
esp . Base mts
Valor en
COMUNAS
ASFALTO
ASFALTO
PASAJES
HORMIGON
PASAJES
PASAJES
3.5
3.5
3.5
3.5
0.04
0.12
Uf/m2
0.04
0.15
Uf/m2
0.05
0.12
Uf/m2
0.05
0.15
Uf/m2
0.04
0.12
Uf/m2
0.04
0.15
Uf/m2
0.05
0.12
Uf/m2
0.05
0.15
Uf/m2
0.12
0.12
Uf/m2
LA SERENA
COQUIMBO
VICUA
LA HIGUERA
ANDACOLLO
PAIHUANO
1.029
1.048
1.065
1.161
1.164
1.170
1.074
1.091
1.115
1.192
1.197
1.110
1.127
1.145
1.166
1.262
1.265
1.272
1.157
1.178
1.199
1.310
1.313
1.320
0.983
1.000
1.018
1.114
1.116
1.122
1.027
1.043
1.068
1.146
1.149
1.062
1.119
1.125
1.166
1.169
1.174
0.921
1.160
1.167
1.199
1.202
1.208
0.921
1.191
1.239
1.255
1.358
1.368
1.388
OVALLE
MONTE PATRIA
PUNITAQUI
COMBARBALA
RIO HURTADO
1.041
1.065
1.065
1.178
1.170
1.089
1.110
1.134
1.222
1.110
1.142
1.166
1.166
1.280
1.272
1.172
1.199
1.199
1.328
1.320
0.995
1.017
1.017
1.129
1.122
1.043
1.063
1.087
1.173
1.062
1.145
1.154
1.221
1.219
0.921
1.190
1.199
1.277
1.267
0.921
1.240
1.295
1.295
1.651
1.554
ILLAPEL
SALAMANCA
LOS VILOS
CANELA
1.088
1.092
1.088
1.083
1.136
1.143
1.140
1.038
1.190
1.195
1.190
1.184
1.227
1.232
1.227
1.221
1.042
1.046
1.042
1.037
1.089
1.096
1.094
0.991
1.172
1.186
1.185
0.906
1.220
1.239
1.239
0.906
1.370
1.389
1.438
1.457
PROMEDIO REGIONAL
1.100
1.126
1.201
1.240
1.053
1.080
1.119
1.154
1.366
Pgina 216 de 339
COSTO M2 PAV PASAJES 2016
Pgina 217 de 339
COSTO PAVIMENTACIN
U.F. / M2
Mar-16
materialidad
pasaje
anchos en mts
esp. Pav. Mts
esp . Base mts
Valor en
COMUNAS
HORMIGON
ADOCRETO
PASAJES
ADOCRETO
PASAJES
PASAJES
3.5
3.5
3.5
3.5
3.5
0.12
0.12
Uf/m2
0.12
0.15
Uf/m2
0.15
0.15
Uf/m2
0.08
0.12
Uf/m2
0.08
0.10
Uf/m2
0.08
0.12
Uf/m2
0.08
0.10
Uf/m2
LA SERENA
COQUIMBO
VICUA
LA HIGUERA
ANDACOLLO
PAIHUANO
1.182
1.229
1.245
1.342
1.352
1.372
1.222
1.273
1.289
1.405
1.415
1.435
1.891
1.967
1.987
2.218
2.230
2.255
1.013
1.041
1.047
1.158
1.160
1.169
1.036
1.063
1.070
1.170
1.172
1.181
1.010
1.038
1.044
1.155
1.157
1.166
0.988
1.016
1.022
1.122
1.124
1.133
OVALLE
MONTE PATRIA
PUNITAQUI
COMBARBALA
RIO HURTADO
1.231
1.285
1.285
1.635
1.538
1.271
1.329
1.329
1.698
1.601
1.952
2.036
2.036
2.585
2.462
1.013
1.041
1.041
1.176
1.169
1.036
1.063
1.063
1.189
1.181
1.010
1.038
1.038
1.173
1.166
0.988
1.016
1.016
1.140
1.133
ILLAPEL
SALAMANCA
LOS VILOS
CANELA
1.359
1.378
1.427
1.446
1.407
1.426
1.475
1.494
2.154
2.178
2.239
2.264
1.061
1.068
1.070
1.081
1.082
1.089
1.091
1.102
1.058
1.065
1.067
1.078
1.033
1.040
1.042
1.053
PROMEDIO REGIONAL
1.354
1.405
2.164
1.084
1.058
1.087
1.106
Pgina 218 de 339
Pgina 219 de 339
HORMIGON
PASAJES
3
0.12
0.15
Uf/m2
15
15
Uf/m2
1.231
1.283
1.299
1.423
1.433
1.453
1.403
1.457
1.480
1.532
1.546
1.575
1.280
1.339
1.339
1.716
1.619
1.473
1.537
1.537
1.954
1.813
1.419
1.438
1.487
1.506
1.620
1.647
1.718
1.746
1.418
1.603
Pgina 220 de 339
Pgina 221 de 339
Pgina 222 de 339
Pgina 223 de 339
COSTO M2 DE PAV CALLES
PPP N 26
COSTO RE PAVIMENTACIN
calles sin veredas
0,10 m de Excavacin
Reposicin 10 % Soleras
Reposicin 10 % Base Estabilizada
1 M2 DE CALZADA EN
1 m2 Subrasante
Hormign S/ Espesor
Sello Juntura Asfaltica
U.F. / M2
Demolicin Pav anterior
Mar-16
calle
anchos en mts
espesores en mts
Valor en
COMUNAS
ASFALTO
HORMIGN
ADOCRETO
CALLES
CALLES
CALLES
6
0.05
Uf/m2
7
0.05
Uf/m2
0.25
Uf/m2
0.22
Uf/m2
0,20
Uf/m2
0.18
Uf/m2
0.15
Uf/m2
0.15
Uf/m2
0.12
Uf/m2
0.08
Uf/m2
0.08
Uf/m2
LA SERENA
COQUIMBO
VICUA
LA HIGUERA
ANDACOLLO
PAIHUANO
0.664
0.666
0.687
0.695
0.695
0.700
0.661
0.663
0.684
0.691
0.691
0.697
1.762
1.835
1.866
1.879
1.900
1.941
1.609
1.671
1.700
1.711
1.730
1.766
1.506
1.563
1.590
1.600
1.616
1.649
1.405
1.455
1.479
1.489
1.504
1.533
1.251
1.294
1.314
1.321
1.333
1.359
1.249
1.290
1.311
1.311
1.323
1.348
1.103
1.136
1.153
1.153
1.163
1.183
0.551
0.559
0.565
0.566
0.566
0.573
0.563
0.572
0.578
0.587
0.587
0.595
OVALLE
MONTE PATRIA
PUNITAQUI
COMBARBALA
RIO HURTADO
0.679
0.687
0.687
0.692
0.692
0.676
0.684
0.684
0.689
0.689
1.863
1.949
1.949
2.477
2.275
1.698
1.772
1.772
2.238
2.059
1.588
1.655
1.655
2.079
1.916
1.478
1.537
1.537
1.920
1.773
1.312
1.363
1.363
1.681
1.558
1.310
1.359
1.359
1.678
1.555
1.152
1.192
1.192
1.446
1.349
0.551
0.559
0.559
0.572
0.572
0.563
0.572
0.572
0.585
0.585
ILLAPEL
SALAMANCA
LOS VILOS
CANELA
0.689
0.694
0.689
0.683
0.686
0.691
0.686
0.680
2.053
2.094
2.195
2.236
1.866
1.900
1.991
2.025
1.740
1.771
1.854
1.885
1.614
1.643
1.717
1.746
1.426
1.450
1.511
1.536
1.421
1.445
1.506
1.531
1.242
1.261
1.310
1.329
0.552
0.559
0.561
0.572
0.567
0.574
0.576
0.587
Pgina 224 de 339
COSTO M2 REPAV CALLES 2016
COSTO M2 DE PAV CALLES

PROMEDIO REGIONAL
0.687
0.683
2.018
1.834
1.711
1.589
Pgina 225 de 339
1.405
1.400
1.224
0.562
0.578
COSTO M2 REPAV CALLES 2016
PPP N 26
COSTO PAVIMENTACIN
CALLES SIN VEREDAS
1 M2 DE CALZADA EN
U.F. / M2
Mar-16
calle
anchos en mts
espesores en mts
Valor en
COMUNAS
ASFALTO
HORMIGN
ADOCRETO
BALDOSAS
CALLES
CALLES
CALLES
CALLES
6
0.05
Uf/m2
7
0.05
Uf/m2
0.25
Uf/m2
0.22
Uf/m2
0,20
Uf/m2
0.18
Uf/m2
0.15
Uf/m2
0.15
Uf/m2
0.12
Uf/m2
0.08
Uf/m2
0.08
Uf/m2
0.07
Uf/m2
0.07
Uf/m2
LA SERENA
COQUIMBO
VICUA
LA HIGUERA
ANDACOLLO
PAIHUANO
1.030
1.046
1.068
1.145
1.146
1.153
0.998
1.013
1.035
1.112
1.113
1.120
2.062
2.155
2.186
2.315
2.338
2.381
1.890
1.970
2.000
2.113
2.133
2.171
1.775
1.848
1.876
1.979
1.996
2.031
1.662
1.728
1.753
1.846
1.862
1.893
1.489
1.545
1.566
1.643
1.656
1.683
1.521
1.578
1.599
1.676
1.689
1.716
1.244
1.284
1.301
1.316
1.327
1.349
0.792
0.806
0.813
0.828
0.829
0.838
0.914
0.938
0.945
1.038
1.039
1.048
2.627
2.700
2.735
2.735
2.742
2.954
Err:502
Err:502
Err:502
Err:502
Err:502
Err:502
OVALLE
MONTE PATRIA
PUNITAQUI
COMBARBALA
RIO HURTADO
1.045
1.067
1.067
1.078
1.076
1.013
1.034
1.034
1.044
1.043
2.163
2.269
2.269
2.802
2.598
1.979
2.071
2.071
2.542
2.362
1.857
1.940
1.940
2.369
2.205
1.735
1.810
1.810
2.197
2.049
1.550
1.614
1.614
1.937
1.813
1.582
1.647
1.647
1.971
1.846
1.293
1.340
1.340
1.599
1.500
0.792
0.806
0.806
0.825
0.823
0.914
0.938
0.938
0.956
0.955
2.720
2.795
2.795
3.283
3.095
Err:502
Err:502
Err:502
Err:502
Err:502
ILLAPEL
SALAMANCA
LOS VILOS
CANELA
1.087
1.092
1.087
1.081
1.054
1.059
1.054
1.048
2.403
2.444
2.545
2.585
2.192
2.226
2.317
2.351
2.050
2.081
2.164
2.195
1.908
1.937
2.011
2.040
1.695
1.719
1.780
1.805
1.728
1.752
1.813
1.838
1.393
1.412
1.461
1.480
0.804
0.811
0.813
0.824
0.955
0.962
0.964
0.975
2.888
2.926
3.019
3.055
Err:502
Err:502
Err:502
Err:502
Pgina 226 de 339
COSTO M2 PAV CALLES sin veredas

PROMEDIO REGIONAL
1.085
1.052
2.368
2.159
2.020
1.883
Pgina 227 de 339
1.674
1.707
1.376
0.814
0.965
2.871
Err:502
COSTO M2 PAV CALLES sin veredas
ANALISIS DE PRECIOS UNIT

P. UNIT
Hormign
18 cms
HN 35 (90) 40 5
Neto / M3
U.F.
Horm H -35
Neto
Incl 3% perd
Neto / m2
MO
Curado
0.18
0.0179
Costo
Neto 1 m2
esp 0,18
G. Gen
0.18
Ut. E Impr
0.10
Total
COSTO
I.V.A.
0.19
P. UNIT
Hormign
18 cms
La Serena
Coquimbo60%-Tongoy40%
Vicua
La Higuera
Andacollo
Paihuano
2.55
2.57
2.80
2.80
2.85
3.95
2.627
2.647
2.884
2.884
2.936
4.069
0.473
0.476
0.519
0.519
0.528
0.732
0.18
0.18
0.18
0.18
0.18
0.18
0.018
0.018
0.018
0.018
0.018
0.018
0.671
0.674
0.717
0.717
0.726
0.930
0.121
0.121
0.129
0.129
0.131
0.167
0.067
0.067
0.072
0.072
0.073
0.093
0.859
0.862
0.918
0.918
0.930
1.190
0.163
0.164
0.174
0.174
0.177
0.226
1.022
1.026
1.092
1.092
1.107
1.416
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
2.80
3.00
3.00
4.30
3.80
2.884
3.09
3.09
4.429
3.914
0.519
0.556
0.556
0.797
0.705
0.18
0.18
0.18
0.18
0.18
0.018
0.018
0.018
0.018
0.018
0.717
0.754
0.754
0.995
0.903
0.129
0.136
0.136
0.179
0.163
0.072
0.075
0.075
0.099
0.090
0.918
0.965
0.965
1.273
1.156
0.174
0.183
0.183
0.242
0.220
1.092
1.148
1.148
1.515
1.376
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
3.25
3.348
3.35
3.451
3.60
3.708
3.70
3.811
48.32
HN 35 (90) 40 5
Horm H -30
Neto / M3
Neto
U.F.
Incl 3% perd
0.603
0.621
0.667
0.686
0.18
0.18
0.18
0.18
0.018
0.018
0.018
0.018
0.801
0.819
0.865
0.884
0.144
0.147
0.156
0.159
0.080
0.082
0.086
0.088
1.025
1.048
1.107
1.131
0.195
0.199
0.210
0.215
1.220
1.247
1.317
1.346
Illapel
Salamanca
Los Vilos
Canela
Illapel
Salamanca
Los Vilos
Canela
P. UNIT
Hormign
15 cms
Neto / m2
MO
Curado
0.15
Costo
Neto 1 m2
esp 0,15
G. Gen
0.18
Ut. E Impr
0.10
Total
COSTO
I.V.A.
0.19
P. UNIT
Hormign
15 cms
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
2.55
2.57
2.80
2.80
2.85
3.95
2.627
2.647
2.884
2.884
2.936
4.069
0.394
0.397
0.433
0.433
0.44
0.61
0.18
0.18
0.18
0.18
0.18
0.18
0.018
0.018
0.018
0.018
0.018
0.018
0.592
0.595
0.631
0.631
0.638
0.808
0.107
0.107
0.114
0.114
0.115
0.145
0.059
0.059
0.063
0.063
0.064
0.081
0.758
0.761
0.808
0.808
0.817
1.034
0.144
0.145
0.154
0.154
0.155
0.196
0.902
0.906
0.962
0.962
0.972
1.230
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
2.80
3.00
3.00
4.30
3.80
2.884
3.09
3.09
4.429
3.914
0.433
0.464
0.464
0.664
0.587
0.18
0.18
0.18
0.18
0.18
0.018
0.018
0.018
0.018
0.018
0.631
0.662
0.662
0.862
0.785
0.114
0.119
0.119
0.155
0.141
0.063
0.066
0.066
0.086
0.078
0.808
0.847
0.847
1.103
1.004
0.154
0.161
0.161
0.210
0.191
0.962
1.008
1.008
1.313
1.195
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
3.25
3.35
3.60
3.70
3.348
3.451
3.708
3.811
0.502
0.518
0.556
0.572
0.18
0.18
0.18
0.18
0.018
0.018
0.018
0.018
0.700
0.716
0.754
0.770
0.126
0.129
0.136
0.139
0.070
0.072
0.075
0.077
0.896
0.917
0.965
0.986
0.170
0.174
0.183
0.187
1.066
1.091
1.148
1.173
Illapel
Salamanca
Los Vilos
Canela
Pgina 228 de 339
ANALISIS PRECIOS UNIT Llamado 24 PPP
P. UNIT
Hormign
12 cms
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
P. UNIT
Veredas
7 cms
HN 35 (90) 40 5
Horm H -30
Neto / M3
Neto
U.F.
Incl 3% perd
2.55
2.627
2.57
2.647
2.8
2.884
2.8
2.884
2.85
2.936
3.95
4.069
Neto / m2
MO
Curado
0.315
0.318
0.346
0.346
0.352
0.488
0.18
0.18
0.18
0.18
0.18
0.18
0.018
0.018
0.018
0.018
0.018
0.018
Costo
Neto 1 m2
esp 0,12
0.513
0.5159
0.544
0.5439
0.5499
0.6859
0.12
G Gen
0.18
0.092
0.093
0.098
0.098
0.099
0.123
Total
COSTO
Ut.
0.10
0.051
0.052
0.054
0.054
0.055
0.069
0.656
0.661
0.696
0.696
0.704
0.878
I.V.A.
0
0.125
0.126
0.132
0.132
0.134
0.167
P. UNIT
Hormign
12 cms
0.781
0.787
0.828
0.828
0.838
1.045
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
2.8
3
3
4.3
3.8
2.884
3.09
3.09
4.429
3.914
0.346
0.371
0.371
0.531
0.47
0.18
0.18
0.18
0.18
0.18
0.018
0.018
0.018
0.018
0.018
0.544
0.569
0.569
0.729
0.668
0.098
0.102
0.102
0.131
0.120
0.054
0.057
0.057
0.073
0.067
0.696
0.728
0.728
0.933
0.855
0.132
0.138
0.138
0.177
0.162
0.828
0.866
0.866
1.110
1.017
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
3.25
3.35
3.6
3.7
3.348
3.451
3.708
3.811
0.402
0.414
0.445
0.457
0.18
0.18
0.18
0.18
0.018
0.018
0.018
0.018
0.600
0.612
0.643
0.655
0.108
0.110
0.116
0.118
0.060
0.061
0.064
0.065
0.768
0.783
0.823
0.838
0.146
0.149
0.156
0.159
0.914
0.932
0.979
0.997
Illapel
Salamanca
Los Vilos
Canela
HN 28 (90) 40 5 H VEREDAS
Neto / M3
Neto
U.F.
Incl 2% perd
Neto / m2
Esp.
M.O.
Curado
Costo 1 m2
esp 0,07
0.07
G Gen
0.18
TOTAL
COSTO
Ut.
0.10
P. UNIT
Veredas
7 cms
iva
0
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
2.40
2.42
2.65
2.65
2.70
3.80
2.448
2.468
2.703
2.703
2.754
3.876
0.168
0.169
0.186
0.186
0.189
0.266
0.16
0.16
0.16
0.16
0.16
0.16
0.018
0.018
0.018
0.018
0.018
0.018
0.346
0.347
0.364
0.364
0.367
0.444
0.062
0.062
0.066
0.066
0.066
0.08
0.035
0.035
0.036
0.036
0.037
0.044
0.443
0.444
0.466
0.466
0.470
0.568
0.084
0.084
0.089
0.089
0.089
0.108
0.527
0.528
0.555
0.555
0.559
0.676
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
2.65
2.85
2.85
4.15
3.65
2.703
2.907
2.907
4.233
3.723
0.186
0.2
0.2
0.291
0.256
0.16
0.16
0.16
0.16
0.16
0.018
0.018
0.018
0.018
0.018
0.364
0.378
0.378
0.469
0.434
0.066
0.068
0.068
0.084
0.078
0.036
0.038
0.038
0.047
0.043
0.466
0.484
0.484
0.600
0.555
0.089
0.092
0.092
0.114
0.105
0.555
0.576
0.576
0.714
0.660
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
3.1
3.2
3.45
3.55
3.162
3.264
3.519
3.621
0.217
0.224
0.242
0.249
0.16
0.16
0.16
0.16
0.018
0.018
0.018
0.018
0.395
0.402
0.420
0.427
0.071
0.072
0.076
0.077
0.039
0.04
0.042
0.043
0.505
0.514
0.538
0.547
0.096
0.098
0.102
0.104
0.601
0.612
0.640
0.651
Illapel
Salamanca
Los Vilos
Canela
Pgina 229 de 339
Pav asfaltico
5 cms de espesor
Valor Neto
UF / M2
Valor Neto
UF / M2
Costo
UF/m2
Imprimacin
mezcla Asfalto
Esp 0,05 mts
factor
G.G
factor
Ut e Imprev
TOTAL
COSTO
factor
I.V.A.
Valor Final
Pav Asfaltico
5 cms
0.05
0.18
0.10
0.19
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.037
0.037
0.040
0.040
0.040
0.040
0.438
0.441
0.453
0.453
0.450
0.453
0.475
0.478
0.493
0.493
0.490
0.493
0.086
0.086
0.089
0.089
0.088
0.089
0.048
0.048
0.049
0.049
0.049
0.049
0.609
0.612
0.631
0.631
0.627
0.631
0.116
0.116
0.120
0.120
0.119
0.120
0.725
0.728
0.751
0.751
0.746
0.751
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.040
0.042
0.045
0.044
0.042
0.477
0.482
0.477
0.513
0.513
0.517
0.524
0.522
0.557
0.555
0.093
0.094
0.094
0.100
0.100
0.052
0.052
0.052
0.056
0.056
0.662
0.670
0.668
0.713
0.711
0.126
0.127
0.127
0.135
0.135
0.788
0.797
0.795
0.848
0.846
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.573
0.573
0.573
0.567
Valor Neto
UF / M2
0.621
0.621
0.621
0.615
Costo
UF/m2
0.112
0.112
0.112
0.111
factor
G.G
0.062
0.062
0.062
0.062
factor
Ut e Imprev
0.795
0.795
0.795
0.788
TOTAL
COSTO
0.151
0.151
0.151
0.150
factor
I.V.A.
0.946
0.946
0.946
0.938
Valor Final
Pav Asfaltico
mezcla Asfalto
Esp 0,04 mts

0.18
0.10
Illapel
Salamanca
Los Vilos
Canela
Pav asfaltico
4 cms de espesor
0.048
0.048
0.048
0.048
Valor Neto
UF / M2
Imprimacin
0,04 mts
Illapel
Salamanca
Los Vilos
Canela
4 cms
0.19
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.037
0.037
0.040
0.040
0.040
0.040
0.351
0.353
0.363
0.363
0.360
0.363
0.388
0.390
0.403
0.403
0.400
0.403
0.070
0.070
0.073
0.073
0.072
0.073
0.039
0.039
0.040
0.040
0.040
0.040
0.497
0.499
0.516
0.516
0.512
0.516
0.094
0.095
0.098
0.098
0.097
0.098
0.591
0.594
0.614
0.614
0.609
0.614
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.040
0.042
0.045
0.044
0.042
0.382
0.385
0.382
0.410
0.410
0.422
0.427
0.427
0.454
0.452
0.076
0.077
0.077
0.082
0.081
0.042
0.043
0.043
0.045
0.045
0.540
0.547
0.547
0.581
0.578
0.103
0.104
0.104
0.110
0.110
0.643
0.651
0.651
0.691
0.688
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
0.048
0.048
0.048
0.048
0.458
0.458
0.458
0.453
0.506
0.506
0.506
0.501
0.091
0.091
0.091
0.090
0.051
0.051
0.051
0.050
0.648
0.648
0.648
0.641
0.123
0.123
0.123
0.122
0.771
0.771
0.771
0.763
Illapel
Salamanca
Los Vilos
Canela
Pgina 230 de 339
Pav asfaltico
3 cms de espesor
Valor Neto
UF / M2
Valor Neto
UF / M2
Costo
UF/m2
Imprimacin
mezcla Asfalto
Esp 0,03 mts
0,03 mts
factor
G.G
factor
Ut e Imprev
0.18
0.10
TOTAL
COSTO
factor
I.V.A.
Valor Final
Pav Asfaltico
3 cms
0.19
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.037
0.037
0.040
0.040
0.040
0.040
0.263
0.265
0.272
0.272
0.270
0.272
0.300
0.302
0.312
0.312
0.310
0.312
0.054
0.054
0.056
0.056
0.056
0.056
0.030
0.030
0.031
0.031
0.031
0.031
0.384
0.386
0.399
0.399
0.397
0.399
0.073
0.073
0.076
0.076
0.075
0.076
0.457
0.459
0.475
0.475
0.472
0.475
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.040
0.042
0.045
0.044
0.042
0.286
0.289
0.286
0.308
0.308
0.326
0.331
0.331
0.352
0.350
0.059
0.060
0.060
0.063
0.063
0.033
0.033
0.033
0.035
0.035
0.418
0.424
0.424
0.450
0.448
0.079
0.081
0.081
0.086
0.085
0.497
0.505
0.505
0.536
0.533
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
0.048
0.048
0.048
0.048
0.344
0.344
0.344
0.340
0.392
0.392
0.392
0.388
0.071
0.071
0.071
0.070
0.039
0.039
0.039
0.039
0.502
0.502
0.502
0.497
0.095
0.095
0.095
0.094
0.597
0.597
0.597
0.591
Illapel
Salamanca
Los Vilos
Canela
Valor Neto
UF / M2
Valor Neto
UF / M2
Costo
UF/m2
factor
G.G
factor
Ut e Imprev
TOTAL
COSTO
factor
I.V.A.
Valor Final
Pav Asfaltico
Imprimacin
mezcla Asfalto
Esp 0,07 mts

0.18
0.10
Pav asfaltico
7 cms de espesor
0,07 mts
7 cms
0.19
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.037
0.037
0.040
0.040
0.040
0.040
0.614
0.618
0.635
0.635
0.630
0.635
0.651
0.655
0.675
0.675
0.670
0.675
0.117
0.118
0.122
0.122
0.121
0.122
0.065
0.066
0.068
0.068
0.067
0.068
0.833
0.839
0.865
0.865
0.858
0.865
0.158
0.159
0.164
0.164
0.163
0.164
0.991
0.998
1.029
1.029
1.021
1.029
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.040
0.042
0.045
0.044
0.042
0.668
0.674
0.668
0.718
0.718
0.708
0.716
0.713
0.762
0.760
0.127
0.129
0.128
0.137
0.137
0.071
0.072
0.071
0.076
0.076
0.906
0.917
0.912
0.975
0.973
0.172
0.174
0.173
0.185
0.185
1.078
1.091
1.085
1.160
1.158
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
0.048
0.048
0.048
0.048
0.802
0.802
0.802
0.793
0.850
0.850
0.850
0.841
0.153
0.153
0.153
0.151
0.085
0.085
0.085
0.084
1.088
1.088
1.088
1.076
0.207
0.207
0.207
0.204
1.295
1.295
1.295
1.280
Illapel
Salamanca
Los Vilos
Canela
Pgina 231 de 339
BASE
ESTABILIZADA
La Serena
Coquimbo
Vicua
Paihuano
Andacollo
La Higuera
Costo
1 m3
Base Est.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Esp.
0.03
Esp.
0.05
Esp.
0.1
Esp.
0.12
Esp.
0.15
Esp.
0.20
Esp.
0.21
Esp.
0.24
Esp.
0.30
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
La Serena
Coquimbo
Vicua
Paihuano
Andacollo
La Higuera
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Illapel
Salamanca
Los Vilos
Canela
Pgina 232 de 339
camion 3/4
6 juegos neumaticos
mantencion $/ mes
x 12 x 4
Seguro 2,4 u.f /mes
0.4
COSTO $
25,000,000
15,000,000
300,000
22,857.00
600,000
Propietario $/mes
Combustible
$/litro
1,000,000
600
30
996
996
15,060
301
1,920,000
996
1,928
2,633,126
996
2,644
28,800,000
48,000,000
996
996
28,916
48,193
18000
18,000.0
115,042
5.033
U.F.
15 Kms

tiempo viaje
Transporte a
30 Kms

tiempo viaje
Transporte a
50 Kms

tiempo viaje
Transporte a
60 Kms

tiempo viaje
Transporte a
80 Kms

tiempo viaje
Transporte a
SOLERAS TIPO A
COSTO/dia
$ / ML

Carga 6000 Kgs
3950
55
40,000
Chofer $ /mes
Transporte a
dias
90 Kms

tiempo viaje
22,857.00
HRS
DIAS
2.5
1
0.4375
HRS
DIAS
2.5
2
0.5625
HRS
DIAS
2.5
2.222
0.59
HRS
DIAS
2.5
2.667
0.646
HRS
DIAS
2.5
3.2
0.713
HRS
DIAS
2.5
3.6
0.763
Carga y descarga
30000
colocacion
M.O. +Impos
Horm S 170
0.04
Costo Fijo
Transporte
da $
115,042
Transporte
da $
115,042
Transporte
da $
115,042
Transporte
da $
115,042
Transporte
da $
115,042
Transporte
da $
115,042
55
45,714
$
545
2550
1829
8,874
Valor Neto
Gastos Gen
Utilidad
Imprev
Factor
IVA
Factor
%
100
%
18
%
12
%
0
1.3
%
19
1.5232
ML
Valor Transp
ML Sol
C. Fijo
Sol A
Valor Transp
Camionada
50,331
Valor Transp
Camionada
54
Valor Transp
Camionada
54
54
Valor Transp
Camionada
54
Valor Transp
Camionada
54
Pgina 233 de 339
1,519
Transp
ML Sol
ML
87,777
1,376
Transp
ML Sol
ML
82,025
1,257
Transp
ML Sol
ML
74,317
1,198
Transp
ML Sol
ML
67,875
Valor Transp
Camionada
Transp
ML Sol
ML
64,711
932
54
1,626
8,874
C. Fijo
Sol A
8,874
C. Fijo
Sol A
8,874
C. Fijo
Sol A
8,874
C. Fijo
Sol A
8,874
C. Fijo
Sol A
8,874
Total C. Fijo
$
9,806
Total C. Fijo
$
10,072
Total C. Fijo
$
10,131
Total C. Fijo
$
10,250
Total C. Fijo
$
10,393
Total C. Fijo
$
10,500
Total C. Fijo
U.F.
0.429
Total C. Fijo
U.F.
0.441
Total C. Fijo
U.F.
0.443
Total C. Fijo
U.F.
0.448
Total C. Fijo
U.F.
0.455
Total C. Fijo
U.F.
0.459
Valor Solera
en U.F. a 15 km
0.653
Valor Solera
en U.F. a 30 km
0.672
Valor Solera
en U.F. a 50 km
0.675
Valor Solera
en U.F. a60 km
0.682
Valor Solera
en U.F. a 80 km
0.693
Valor Solera
en U.F. a 90 km
0.699
camion 3/4
6 juegos neumaticos
1juego = 6 neumaticos
mantencion $ mes
x 12 x 4
Seguro 2,4 u.f /mes
2,4 x 12 x 4
Chofer $ /mes
x 12 x 4 meses
Propietario $/mes
Combustible
$/litro
0.4
COSTO $
25,000,000
15,000,000
300,000
15,060
301
1,920,000
996
1,928
2,633,126
996
2,644
28,800,000
48,000,000
996
996
28,916
48,193
18000
1
$
22,857.00
18000
115,042
5.033
HRS
DIAS
22,857.00
600,000
1,000,000
600
30
15 Kms
30 Kms

tiempo viaje
Transporte a
50 Kms

tiempo viaje
Transporte a
60 Kms

tiempo viaje
Transporte a
80 Kms

tiempo viaje
Transporte a
$ / ML
Fabricacin
Carga 6000 Kgs
2310
40,000

tiempo viaje
Transporte a
SOLERAS TIPO C
COSTO/dia
996
996
U.F.
Transporte a
dias
90 Kms

tiempo viaje
2
1
0.375
HRS
DIAS
2
2
0.5
HRS
DIAS
2
2.222
0.528
HRS
DIAS
2
2.667
0.583
HRS
DIAS
2
3.2
0.65
HRS
DIAS
3.5
3.6
0.888
Carga y descarga
colocacion
M.O.
Horm S 170
30000
95
95
0.05
45,714
Costo Fijo
Valor Neto
%
100
Transporte
da $
115,042
Transporte
da $
115,042
Transporte
da $
115,042
Transporte
da $
115,042
Transporte
da $
115,042
Transporte
da $
115,042
Valor Transp
Camionada
Gastos Gen
%
25
Utilidad
%
10
Imprev
%
0
ML
Transp
ML Sol
C. Fijo
Sol
95
95
706
95
102,157
Pgina 234 de 339
95
6,312
C. Fijo
Sol
787
Transp
ML Sol
ML
6,312
C. Fijo
Sol
Transp
ML Sol
ML
74,777
Valor Transp
Camionada
639
95
6,312
C. Fijo
Sol
Transp
ML Sol
ML
67,069
Valor Transp
Camionada
605
95
6,312
C. Fijo
Sol
Transp
ML Sol
ML
60,742
Valor Transp
Camionada
454
Transp
ML Sol
ML
57,521
Valor Transp
Camionada
316
1400
2286
6,312
43,141
Valor Transp
Camionada
1900
1,075
6,312
C. Fijo
Sol
6,312
Factor
1.35
Total C. Fijo
$
6,766
Total C. Fijo
$
6,917
Total C. Fijo
$
6,951
Total C. Fijo
$
7,018
Total C. Fijo
$
7,099
Total C. Fijo
$
7,387
IVA
%
19
Factor
1.6065
Total C. Fijo
U.F.
0.296
Total C. Fijo
U.F.
0.303
Total C. Fijo
U.F.
0.304
Total C. Fijo
U.F.
0.307
Total C. Fijo
U.F.
0.311
Total C. Fijo
U.F.
0.323
Valor Solera
en U.F.
0.451
Valor Solera
en U.F.
0.462
Valor Solera
en U.F.
0.463
Valor Solera
en U.F.
0.468
Valor Solera
en U.F.
0.474
Valor Solera
en U.F.
0.492
camion 3/4
6 juegos neumaticos
1juego = 6 neumaticos
mantencion $ mes
x 12 x 4
Seguro 2,4 u.f /mes
2,4 x 12 x 4
Chofer $ /mes
x 12 x 4 meses
Propietario $/mes
Combustible
$/litro
0.4
COSTO $
25,000,000
15,000,000
300,000
1,928
2,633,126
996
2,644
28,800,000
48,000,000
996
996
28,916
48,193
18000
1
$
22,857.00
HRS
18000
115,042
5.033
DIAS
22,857.00
600,000
1,000,000
600
30
15 Kms
30 Kms
50 Kms
60 Kms

tiempo viaje
Transporte a
80 Kms

tiempo viaje
Transporte a
$ / M2
Fabricacin
Carga 6000 Kgs
m2
Carga y descarga
colocacion
M.O.
8500
30
500
3500
Costo Fijo

tiempo viaje
Transporte a
15,060
301
996

tiempo viaje
Transporte a
996
996
1,920,000

tiempo viaje
Transporte a
ADOCRETO
COSTO/dia
40,000
U.F.
Transporte a
dias
90 Kms

tiempo viaje
2
1
0.375
HRS
DIAS
2
2
0.5
HRS
DIAS
2
2.222
0.528
HRS
DIAS
2
2.667
0.583
HRS
DIAS
2
3.2
0.65
HRS
DIAS
2
3.6
0.7
Valor Neto
%
100
Transporte
da $
115,042
Transporte
da $
115,042
Transporte
da $
115,042
Transporte
da $
115,042
Transporte
da $
115,042
Transporte
da $
115,042
Valor Transp
Camionada
12,500
Gastos Gen
%
18
Utilidad
%
12
M2
Transp
M2 Adoc
43,141
Valor Transp
Camionada
30
Valor Transp
Camionada
30
30
Valor Transp
Camionada
30
Valor Transp
Camionada
30
Pgina 235 de 339
2,493
Transp
M2 Adoc
M2
80,529
2,236
Transp
M2 Adoc
M2
74,777
2,025
Transp
M2 Adoc
M2
67,069
1,917
Transp
M2 Adoc
M2
60,742
Valor Transp
Camionada
Transp
M2 Adoc
M2
57,521
1,438
30
2,684
Imprev
%
0
Factor
1.3
C. Fijo Total C. Fijo

Adocreto
$
12,500
13,938

Adocreto
$
12,500
14,417

Adocreto
$
12,500
14,525

Adocreto
$
12,500
14,736

Adocreto
$
12,500
14,993

Adocreto
$
12,500
15,184
IVA
%
19
Factor
1.547
Total C. Fijo
U.F.
0.610
Total C. Fijo
U.F.
0.631
Total C. Fijo
U.F.
0.635
Total C. Fijo
U.F.
0.645
Total C. Fijo
U.F.
0.656
Total C. Fijo
U.F.
0.664
V. M2 Adocreto
en U.F.
0.98
V. M2 Adocreto
en U.F.
1.014
V. M2 Adocreto
en U.F.
1.02
V. M2 Adocreto
en U.F.
1.036
V. M2 Adocreto
en U.F.
1.054
V. M2 Adocreto
en U.F.
1.067

ADOCRETOS
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
U.F.
24,550.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Illapel
Salamanca
Los Vilos
Canela
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
ACCESOS VEHICULARES
valor U.F./ m2
vereda 0,07 mts
Sup
Horm
Horm
Valor U.F./m3
Base Est.
ASEO FINAL
Costo dia camion plano

2 Jornales
Herramientas
$/DIA
$/DIA
115,042
23,000
5,000
5%
Total
GG
UT e Imprev
18
12
$
%
%
143,042
25,747
17,165
185,954
35,331
221,285
Suma
IVA
19
Valor dia
U.F.
Valor dia
Red./dia
Precio Unit Cuadra
5.4 m2
0.03 mts
0.08 mts
Base
Base
Valor U.F.
Acc. V. Liviano
#DIV/0! La Serena
#DIV/0! Coquimbo
#DIV/0! Vicua
#DIV/0! La Higuera
#DIV/0! Andacollo
#DIV/0! Paihuano
%
$
22,857.00
U.F.
3
U.F.
9.681
cuadras
3.2
Arriendo casa
Servicios
Mobiliario 300000/30
Utiles Telefono
Total en $
U.F.
22,857.00
valor mes U.F.
18.00
12.00
Suma
19.00
valor mes U.F.
0.527
0.528
0.555
0.555
0.559
0.676
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.555
0.576
0.576
0.714
0.660
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Illapel
Salamanca
Los Vilos
Canela
0.601
0.612
0.640
0.651
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Illapel
Salamanca
Los Vilos
Canela
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
11.300
2.034
1.356
3.390
0.644
18.724
%
%
%
ACERO EN BARRAS
0.05
Un
Cant
0.1 Acero
kgs
1.05
Alambre
kgs
0.01
Valor U.F.
Transporte DMT 60 Km
kgs
1.060
Acc. V. Pesado Prep y Colocacion
#DIV/0! (Maestro +Ayud.)/70 Kgs
dia
0.01429
#DIV/0! Estirado
%
10%
#DIV/0!
Valor Kgs.
#DIV/0! U.F.
0.00
Costo Directo
#DIV/0!
% GG
18.000
#DIV/0!
% Ut e Im
12.000
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
$/mes
150,000
50,000
8,333
50,000
258,333
P. Unit
711.000
840
15
Valor
746.55
8.40
15.90
30,000
746.55
428.7
75
1274.55
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
$
U.F.
0.18
0.1
Suma
Pgina 236 de 339
% IVA
19.000
Precio Unit Kg Acero
0.19
U.F.
MOLDAJE
2,8 - 2,5 m2
cant
p.unit $
1
11,092
2 x 3 = 0,6
3
1,429
4 x 4 = 1,6
1
3,630
2 x 2 = 0,4
3
924
Sub Total maderas
maderas 1 m2
m2
1
8,609
Clavos para 1 m2 moldaje
Kgs
0.5
731
COSTO DE FABRICACIN
$
m2
Un
placa
Un
Un
Un
Valor $
11,092
4,287
3,630
2,772
21,781
8,609
366
8,975
1 M2 MOLDAJE
COSTO 1 M2 MOLDAJE
1 m2 moldaje / 5 usos
Clavos Colocacin
Alambre #14
M.O. Prep Y Colocacin
m2
Kgs
Kgs
1.00
0.20
0.20
1,795
731
1,008
1,795
146
202
Costo Directo
% Gastos Generales
% Utilidad
Sumas
% I.V.A.
(1 Maestro + 1 Ayud)/ 10m2

Desmoldaje
1 Jornal / 30 m2
Recuperacin Tablero
dia
0.1
38605
3,861
COSTO 1 M2 MOLDAJE
dia
MO
Valor m2
0.033
10%
5 Usos
13025
4,295
434
429
6,867
valor u.f.
Valor m2
5 Usos
$
u.f.
0
#DIV/0!
Pgina 237 de 339
18
12
U.F.
0.18
0.12
19
0.19
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
#DIV/0!
Pgina 238 de 339
Pgina 239 de 339
Pgina 240 de 339
Pgina 241 de 339
Pgina 242 de 339
Pgina 243 de 339
Pgina 244 de 339
MUROS DE HORMIGN ARMADO S/ LAMINAS N 20,1 A LAMINA 20,4 DEL CDIGO DE NORMAS
Y ESP. TECNICAS
MINVU/2008
relleno sobre la zapata
H
cms
100
150
200
250
300
350
400
450
500
550
600
H muro
mts
1
1.5
2
2.5
3
3.5
4
4.5
5
5.5
6
1
1.5
2
2.5
3
3.5
4
4.5
5
5.5
6
H diente
Hd
cms
0
0
0
20
30
35
55
55
70
70
70
L pie
P
cms
25
35
35
50
60
65
75
90
100
110
110
horm
muro
0.200
0.300
0.400
0.500
0.675
0.963
1.200
1.575
2.000
2.200
2.850
Emplant.
H-5
m3/ml
0.045
0.060
0.073
0.088
0.103
0.118
0.130
0.148
0.160
0.175
0.190
horm
Pie
0.075
0.105
0.105
0.150
0.210
0.260
0.300
0.405
0.500
0.550
0.605
Excav
m3/ml
1.70
2.00
2.30
2.60
3.00
3.50
3.70
4.30
4.80
5.20
5.80
E muro base
em
cms
20
20
20
20
25
30
35
40
50
50
60
horm
Diente
0.000
0.000
0.000
0.040
0.060
0.070
0.165
0.165
0.245
0.245
0.245
Relleno
Estructural
m3/ml
0.30
0.70
1.30
2.10
3.00
4.00
5.30
6.70
8.30
10.00
11.90
Dimensin del tE diente

T
ed
cms
cms
25
0
45
0
70
0
65
20
80
20
100
20
100
30
115
30
115
35
135
35
155
35
Horm. H-30
horm
90% N C
zapata
m3/ml
0.135
0.410
0.195
0.600
0.270
0.775
0.315
1.005
0.438
1.383
0.600
1.893
0.660
2.325
0.833
2.978
1.000
3.745
1.100
4.095
1.375
5.075
Barbacanas
PCV D= 110 mm
ml/ml
0.4
0.6
0.8
1.0
1.5
2.1
2.8
3.6
5.0
5.5
7.2
Relleno
m3/ml
0.63
1.00
1.49
1.79
2.37
3.09
3.50
4.30
4.78
5.78
6.87
E zapata, pie
ez
cms
30
30
30
30
35
40
40
45
50
50
55
Acero
A63 - 42H
Kg / ml
20.62
28.9
49.91
73.8
103.25
125.68
171.15
225.47
269.79
360.76
442.79
E coronamiento
ec
cms
20
20
20
20
20
25
25
30
30
30
35
Moldaje
m2/ml
2.6
3.6
4.6
5.6
6.7
7.8
8.8
9.9
11
12
13.1
cuantia
acero
Kgs/m3
50.29
48.17
64.40
73.43
74.66
66.39
73.61
75.71
72.04
88.10
87.25
Pgina 245 de 339
Acero Muros H =1 MT
Largo
A.
B.
C.
D
Rep Muro
Rep Zap
Largo
A.
B.
C.
D
Rep Muro
Rep Zap
Acero Muros H =2 MT
Largo
Acero Muros H =3 MT
A.
B.
C.
D
Rep Muro
Rep Zap
@
20
9.5
Peso/unit
0.39
8
10
8
10
20
20
20
20
5
5
10
10
9.5
5
10
10
0.39
0.62
0.39
0.62
Largo
ancho zapata
3.71
3.1
3.9
6.2
8
10
8
10
20
20
20
20
5
5
16
14
13
6.5
16
14
0.39
0.62
0.39
0.62
15
11.15
16.75
7.75
22
16
Peso/unit
0.62
0.62
0.62
0.62
0.39
0.62
Peso
5
5
5
5
22
16
L - Total
18.25
13.6
20
13.25
26
22
Peso/unit
0.62
0.89
0.62
0.62
0.62
0.62
Peso
5
5
5
5
26
22
L - Total
Peso/unit
0.89
0.89
0.62
0.62
0.62
0.62
Peso
ancho zapata
20
20
20
20
20
20
@
10
12
10
10
10
10
0.00
L - Total
cant.
0.00
ancho zapata
20
20
20
20
20
20
cant.
0.00
ancho zapata
20
20
20
20
20
20
@
12
12
10
10
10
10
0.00
L - Total
cant.
5
5
5
5
32
26
22
16.5
24
29.25
32
26
Pgina 246 de 339
Peso Total
3.71
Peso/unit
0.39
cant.
Peso
12.5
Diam
4.4
3.3
4.8
5.85
1
1
0.00
L - Total
Diam
Largo
cant.
20
10
10
10
10
8
10
3.65
2.72
4
2.65
1
1
ancho zapata
Diam
3
2.23
3.35
1.55
1
1
A.
B.
C.
D
Rep Muro
Rep Zap
Diam
2.5
0
2.6
1.3
1
1
A.
B.
C.
D
Rep Muro
Rep Zap
Diam
1.9
0
1.9
1
1
1
Peso
20.62
Peso Total
4.88
5.07
4.03
6.24
8.68
28.9
Peso Total
9.3
6.91
10.39
4.81
8.58
9.92
49.91
Peso Total
11.32
12.1
12.4
8.22
16.12
13.64
73.8
Peso Total
19.58
14.69
14.88
18.14
19.84
16.12
103.25

Largo
A.
B.
C.
D
Rep Muro
Rep Zap
Acero Muros H =4 MT
Largo
A.
B.
C.
D
Rep Muro
Rep Zap
A.
B.
C.
D
Rep Muro
Rep Zap
Diam
Largo
Diam
Largo
@
16
16
12
16
10
10
Diam
8.05
6.02
8.65
6.15
1
1
Largo
@
18
22
12
16
10
10
Diam
8.8
6.55
9.6
6.6
1
1
@
18
22
12
18
10
10
0.00
Peso/unit
0.89
1.58
0.89
0.89
0.62
0.62
L - Total
36.63
27.47
35.75
25.5
46
38
Peso/unit
1.58
1.58
0.89
1.58
0.62
0.62
Peso
5.55
5.55
5
5
46
38
L - Total
46.56
34.88
39.75
29.25
52
44
Peso/unit
1.58
1.58
0.89
1.58
0.62
0.62
Peso
6.25
6.25
5
5
52
44
L - Total
40.25
30.1
57.7
41.02
74
46
Peso/unit
Peso
5
5
6.67
6.67
74
46
L - Total
48.84
36.35
64.03
44.02
82
66
Peso/unit
5.55
5.55
6.67
6.67
82
66
cant.
0.00
ancho zapata
18
18
15
15
15
15
L - Total
32.19
23.98
31.75
32.84
42
34
Peso
5.55
5.55
5
7.14
42
34
cant.
0.00
ancho zapata
20
20
15
15
15
20
Peso/unit
0.89
0.89
0.62
0.89
0.62
0.62
cant.
0.00
ancho zapata
16
16
20
20
20
20
L - Total
32.19
23.94
28.5
19.25
36
30
Peso
6.25
6.25
5
5
36
30
cant.
0.00
ancho zapata
18
18
20
20
20
20
cant.
0.00
ancho zapata
18
18
20
14
20
20
16
16
12
16
10
10
7.45
5.58
7.95
5.85
1
1
ancho zapata
16
16
20
20
20
20
12
16
12
12
10
10
6.6
4.95
7.15
5.1
1
1
A.
B.
C.
D
Rep Muro
Rep Zap
Acero Muros H =6 MT
Diam
Largo
A.
B.
C.
D
Rep Muro
Rep Zap
@
12
12
10
12
10
10
5.8
4.32
6.35
4.6
1
1
A.
B.
C.
D
Rep Muro
Rep Zap
Acero Muros H =5 MT
Diam
5.15
3.83
5.7
3.85
1
1
cant.
Pgina 247 de 339
125.68
Peso Total
28.65
37.89
28.26
29.23
26.04
21.08
171.15
Peso Total
57.88
43.4
31.82
40.29
28.52
23.56
225.47
Peso Total
73.56
55.11
35.38
46.22
32.24
27.28
2
2.98
0.89
1.58
0.62
0.62
2
2.98
0.89
2
0.62
0.62
Peso Total
28.65
21.31
17.67
17.13
22.32
18.6
269.79
Peso Total
80.5
89.7
51.35
64.81
45.88
28.52
Peso
97.68
108.32
56.99
88.04
50.84
40.92
360.76
Peso Total
442.79
Muros de H.A.
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
H = 1 mts
Hormign
H 30
U.F./ m3
2.45
2.47
2.7
2.7
2.75
3.85
Hormign
H5
U.F./ m3
2.1
2.12
2.35
2.35
2.4
3.5
Valor venta
Base Estab
V Neto
Base Estab
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
2.7
2.9
2.9
4.2
3.7
2.35
2.55
2.55
3.85
3.35
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Illapel
Salamanca
Los Vilos
Canela
3.15
3.25
3.5
3.6
2.8
2.9
3.15
3.25
Illapel
Salamanca
Los Vilos
Canela
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Pgina 248 de 339
Muros H. A.
Serena
SERENA
Coquimbo
COQUIMBO
VICUA
VICUA
La Higuera
La Higuera
ANDACOLLO
ANDACOLLO
Paihuano
Paihuano
OVALLE
OVALLE
MONTEPATRIA
MONTEPATRIA
de H = 1 mts
cant
precio unit
C. Directo
GG Ut e IVA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
precio unit
C. Directo
GG Ut e IVA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
precio unit
C. Directo
GG Ut e IVA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
precio unit
C. Directo
GG Ut e IVA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
precio unit
C. Directo
GG Ut e IVA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
precio unit
C. Directo
GG Ut e IVA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
precio unit
C. Directo
GG Ut e IVA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
precio unit
C. Directo
GG Ut e IVA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
0.410
2.45
1.005
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
20.62
2.6
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
0.045
2.1
0.095
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
1.70
0.30
0.4
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.020
Relleno
m3/ml
0.630
0.405
0.255
2.47
1.013
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.12
0.095
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.020
0.405
0.255
2.7
1.107
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.106
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.020
0.405
0.255
2.7
1.107
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.106
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.020
0.405
0.255
2.75
1.128
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.4
0.108
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.020
0.405
0.255
3.85
1.579
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.5
0.158
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.020
0.405
0.255
2.7
1.107
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.106
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.020
0.405
0.255
2.9
1.189
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.55
0.115
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.020
0.405
0.255
Pgina 249 de 339
Muros H. A.
PUNITAQUI
de H = 1 mts
precio unit
C. Directo
CD GG Ut e IVA
PUNITAQUI
valor ml
COMBARBALA
precio unit
C. Directo
CD GG Ut e IVA
COMBARBALA
valor ml
RIO HURTADO
precio unit
C. Directo
CD GG Ut e IVA
RIO HURTADO
valor ml
ILLAPEL
precio unit
C. Directo
CD GG Ut e IVA
ILLAPEL
valor ml
SALAMANCA
precio unit
C. Directo
CD GG Ut e IVA
SALAMANCA
valor ml
Los Vilos
precio unit
C. Directo
CD GG Ut e IVA
Los Vilos
valor ml
Canela
precio unit
C. Directo
CD GG Ut e IVA
Canela
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
2.9
1.189
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.55
0.115
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.020
0.405
0.255
4.2
1.722
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.85
0.173
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.020
0.405
0.255
3.7
1.517
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.35
0.151
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.020
0.405
0.255
3.15
1.292
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.8
0.126
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.020
0.405
0.255
3.25
1.333
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.9
0.131
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.020
0.405
0.255
3.5
1.435
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.15
0.142
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.020
0.405
0.255
3.6
1.476
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.25
0.146
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.020
0.405
0.255
Pgina 250 de 339
Muros de H. A.
Serena
H = 1,5 mts
cant
precio unit
C. Directo
CD GG Ut e IVA
SERENA
valor ml
Coquimbo
precio unit
C. Directo
CD GG Ut e IVA
COQUIMBO
valor ml
VICUA
precio unit
C. Directo
CD GG Ut e IVA
VICUA
valor ml
La Higuera
precio unit
C. Directo
CD GG Ut e IVA
La Higuera
valor ml
ANDACOLLO
precio unit
C. Directo
CD GG Ut e IVA
ANDACOLLO
valor ml
Paihuano
precio unit
C. Directo
CD GG Ut e IVA
Paihuano
valor ml
OVALLE
precio unit
C. Directo
CD GG Ut e IVA
OVALLE
valor ml
MONTEPATRIA
precio unit
C. Directo
CD GG Ut e IVA
MONTEPATRIA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
0.600
2.45
1.47
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
28.900
3.600
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
0.060
2.1
0.126
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
2.000
0.700
0.600
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.03
2.47
1.482
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.12
0.127
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.03
2.7
1.62
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.141
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.03
2.7
1.62
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.141
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.03
2.75
1.65
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.4
0.144
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.03
3.85
2.31
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.5
0.21
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.03
2.7
1.62
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.141
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.03
2.9
1.74
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.55
0.153
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.03
Pgina 251 de 339
Relleno
m3/ml
1.000
PUNITAQUI
precio unit
C. Directo
CD GG Ut e IVA
PUNITAQUI
valor ml
COMBARBALA
precio unit
C. Directo
CD GG Ut e IVA
COMBARBALA
valor ml
RIO HURTADO
precio unit
C. Directo
CD GG Ut e IVA
RIO HURTADO
valor ml
ILLAPEL
precio unit
C. Directo
CD GG Ut e IVA
ILLAPEL
valor ml
SALAMANCA
precio unit
C. Directo
CD GG Ut e IVA
SALAMANCA
valor ml
Los Vilos
precio unit
C. Directo
CD GG Ut e IVA
Los Vilos
valor ml
Canela
precio unit
C. Directo
CD GG Ut e IVA
Canela
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
2.9
1.74
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
2.55
0.153
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.03
4.2
2.52
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.85
0.231
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.03
3.7
2.22
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.35
0.201
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.03
3.15
1.89
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.8
0.168
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.03
3.25
1.95
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.9
0.174
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.03
3.5
2.1
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.15
0.189
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.03
3.6
2.16
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.25
0.195
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.03
Pgina 252 de 339
Muros de H.A.
Serena
H = 2 mts
cant
precio unit
C. Directo
CD GG Ut e IVA
SERENA
valor ml
Coquimbo
precio unit
C. Directo
CD GG Ut e IVA
COQUIMBO
valor ml
VICUA
precio unit
C. Directo
CD GG Ut e IVA
VICUA
valor ml
La Higuera
precio unit
C. Directo
CD GG Ut e IVA
La Higuera
valor ml
ANDACOLLO
precio unit
C. Directo
CD GG Ut e IVA
ANDACOLLO
valor ml
Paihuano
precio unit
C. Directo
CD GG Ut e IVA
Paihuano
valor ml
OVALLE
precio unit
C. Directo
CD GG Ut e IVA
OVALLE
valor ml
MONTEPATRIA
precio unit
C. Directo
CD GG Ut e IVA
MONTEPATRIA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
0.775
2.45
1.899
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
49.910
4.600
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
0.073
2.1
0.153
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
2.300
1.300
0.800
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.04
2.47
1.914
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.12
0.155
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.04
2.7
2.093
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.172
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.04
2.7
2.093
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.172
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.04
2.75
2.131
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.4
0.175
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.04
3.85
2.984
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.5
0.256
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.04
2.7
2.093
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.172
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.04
2.9
2.248
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.55
0.186
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.04
Pgina 253 de 339
Muros de H.A. H = 2 mts
PUNITAQUI
precio unit
C. Directo
CD GG Ut e IVA
PUNITAQUI
valor ml
COMBARBALA
precio unit
C. Directo
CD GG Ut e IVA
COMBARBALA
valor ml
RIO HURTADO
precio unit
C. Directo
CD GG Ut e IVA
RIO HURTADO
valor ml
ILLAPEL
precio unit
C. Directo
CD GG Ut e IVA
ILLAPEL
valor ml
SALAMANCA
precio unit
C. Directo
CD GG Ut e IVA
SALAMANCA
valor ml
Los Vilos
precio unit
C. Directo
CD GG Ut e IVA
Los Vilos
valor ml
Canela
precio unit
C. Directo
CD GG Ut e IVA
Canela
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
2.9
2.248
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
2.55
0.186
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.04
4.2
3.255
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.85
0.281
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.04
3.7
2.868
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.35
0.245
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.04
3.15
2.441
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.8
0.204
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.04
3.25
2.519
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.9
0.212
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.04
3.5
2.713
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.15
0.23
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.04
3.6
2.79
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.25
0.237
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.04
Pgina 254 de 339
Serena
cant
precio unit
C. Directo
SERENA
CD GG Ut e IVA
valor ml
Coquimbo
precio unit
C. Directo
CD GG Ut e IVA
COQUIMBO
valor ml
VICUA
precio unit
C. Directo
CD GG Ut e IVA
VICUA
valor ml
La Higuera
precio unit
C. Directo
CD GG Ut e IVA
La Higuera
valor ml
ANDACOLLO
precio unit
C. Directo
CD GG Ut e IVA
ANDACOLLO
valor ml
Paihuano
precio unit
C. Directo
CD GG Ut e IVA
Paihuano
valor ml
OVALLE
precio unit
C. Directo
CD GG Ut e IVA
OVALLE
valor ml
MONTEPATRIA
precio unit
C. Directo
CD GG Ut e IVA
MONTEPATRIA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
1.005
2.45
2.462
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
73.800
5.600
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
0.088
2.1
0.185
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
2.600
2.100
1.000
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.05
2.47
2.482
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.12
0.187
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.05
2.7
2.714
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.207
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.05
2.7
2.714
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.207
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.05
2.75
2.764
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.4
0.211
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.05
3.85
3.869
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.5
0.308
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.05
2.7
2.714
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.207
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.05
2.9
2.915
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.55
0.224
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.05
Pgina 255 de 339
PUNITAQUI
precio unit
C. Directo
CD GG Ut e IVA
PUNITAQUI
valor ml
COMBARBALA
precio unit
C. Directo
CD GG Ut e IVA
COMBARBALA
valor ml
RIO HURTADO
precio unit
C. Directo
CD GG Ut e IVA
RIO HURTADO
valor ml
ILLAPEL
precio unit
C. Directo
CD GG Ut e IVA
ILLAPEL
valor ml
SALAMANCA
precio unit
C. Directo
CD GG Ut e IVA
SALAMANCA
valor ml
Los Vilos
precio unit
C. Directo
CD GG Ut e IVA
Los Vilos
valor ml
Canela
precio unit
C. Directo
CD GG Ut e IVA
Canela
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
2.9
2.915
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
2.55
0.224
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.05
4.2
4.221
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.85
0.339
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.05
3.7
3.719
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.35
0.295
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.05
3.15
3.166
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.8
0.246
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.05
3.25
3.266
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.9
0.255
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.05
3.5
3.518
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.15
0.277
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.05
3.6
3.618
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.25
0.286
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.05
Pgina 256 de 339
Muros de H.A.
H = 3 mts
Serena
cant
precio unit
C. Directo
SERENA
CD GG Ut e IVA
valor ml
Coquimbo
precio unit
C. Directo
CD GG Ut e IVA
COQUIMBO
valor ml
VICUA
precio unit
C. Directo
CD GG Ut e IVA
VICUA
valor ml
La Higuera
precio unit
C. Directo
CD GG Ut e IVA
La Higuera
valor ml
ANDACOLLO
precio unit
C. Directo
CD GG Ut e IVA
ANDACOLLO
valor ml
Paihuano
precio unit
C. Directo
CD GG Ut e IVA
Paihuano
valor ml
OVALLE
precio unit
C. Directo
CD GG Ut e IVA
OVALLE
valor ml
MONTEPATRIA
precio unit
C. Directo
CD GG Ut e IVA
MONTEPATRIA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
1.383
2.45
3.388
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
103.250
6.700
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
0.103
2.1
0.216
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
3.000
3.000
1.500
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.075
2.47
3.416
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.12
0.218
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.075
2.7
3.734
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.242
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.075
2.7
3.734
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.242
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.075
2.75
3.803
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.4
0.247
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.075
3.85
5.325
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.5
0.361
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.075
2.7
3.734
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.242
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.075
2.9
4.011
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.55
0.263
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.075
Pgina 257 de 339
Muros de H.A
PUNITAQUI
H = 3 mts
precio unit
C. Directo
CD GG Ut e IVA
PUNITAQUI
valor ml
COMBARBALA
precio unit
C. Directo
CD GG Ut e IVA
COMBARBALA
valor ml
RIO HURTADO
precio unit
C. Directo
CD GG Ut e IVA
RIO HURTADO
valor ml
ILLAPEL
precio unit
C. Directo
CD GG Ut e IVA
ILLAPEL
valor ml
SALAMANCA
precio unit
C. Directo
CD GG Ut e IVA
SALAMANCA
valor ml
Los Vilos
precio unit
C. Directo
CD GG Ut e IVA
Los Vilos
valor ml
Canela
precio unit
C. Directo
CD GG Ut e IVA
Canela
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
2.9
4.011
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
2.55
0.263
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.075
4.2
5.809
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.85
0.397
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.075
3.7
5.117
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.35
0.345
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.075
3.15
4.356
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.8
0.288
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.075
3.25
4.495
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.9
0.299
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.075
3.5
4.841
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.15
0.324
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.075
3.6
4.979
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.25
0.335
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.075
Pgina 258 de 339
Muros de H.A.
H = 3,5 mts
Serena
precio unit
C. Directo
SERENA
CD GG Ut e IVA
valor ml
Coquimbo
precio unit
C. Directo
CD GG Ut e IVA
COQUIMBO
valor ml
VICUA
precio unit
C. Directo
CD GG Ut e IVA
VICUA
valor ml
La Higuera
precio unit
C. Directo
CD GG Ut e IVA
La Higuera
valor ml
ANDACOLLO
precio unit
C. Directo
CD GG Ut e IVA
ANDACOLLO
valor ml
Paihuano
precio unit
C. Directo
CD GG Ut e IVA
Paihuano
valor ml
OVALLE
precio unit
C. Directo
CD GG Ut e IVA
OVALLE
valor ml
MONTEPATRIA
precio unit
C. Directo
CD GG Ut e IVA
MONTEPATRIA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
1.893
2.45
4.638
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
125.680
7.800
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
0.118
2.1
0.248
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
3.500
4.000
2.100
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.105
2.47
4.676
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.12
0.25
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.105
2.7
5.111
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.277
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.105
2.7
5.111
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.277
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.105
2.75
5.206
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.4
0.283
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.105
3.85
7.288
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.5
0.413
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.105
2.7
5.111
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.277
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.105
2.9
5.49
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.55
0.301
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.105
Pgina 259 de 339
Muros de H.A.
PUNITAQUI
H = 3,5 mts
precio unit
C. Directo
CD GG Ut e IVA
PUNITAQUI
valor ml
COMBARBALA
precio unit
C. Directo
CD GG Ut e IVA
COMBARBALA
valor ml
RIO HURTADO
precio unit
C. Directo
CD GG Ut e IVA
RIO HURTADO
valor ml
ILLAPEL
precio unit
C. Directo
CD GG Ut e IVA
ILLAPEL
valor ml
SALAMANCA
precio unit
C. Directo
CD GG Ut e IVA
SALAMANCA
valor ml
Los Vilos
precio unit
C. Directo
CD GG Ut e IVA
Los Vilos
valor ml
Canela
precio unit
C. Directo
CD GG Ut e IVA
Canela
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
2.9
5.49
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
2.55
0.301
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.105
4.2
7.951
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.85
0.454
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.105
3.7
7.004
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.35
0.395
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.105
3.15
5.963
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.8
0.33
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.105
3.25
6.152
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.9
0.342
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.105
3.5
6.626
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.15
0.372
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.105
3.6
6.815
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.25
0.384
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.105
Pgina 260 de 339
Muros de H.A.
H = 4 mts
Serena
cant
precio unit
C. Directo
SERENA
CD GG Ut e IVA
valor ml
Coquimbo
precio unit
C. Directo
CD GG Ut e IVA
COQUIMBO
valor ml
VICUA
precio unit
C. Directo
CD GG Ut e IVA
VICUA
valor ml
La Higuera
precio unit
C. Directo
CD GG Ut e IVA
La Higuera
valor ml
ANDACOLLO
precio unit
C. Directo
CD GG Ut e IVA
ANDACOLLO
valor ml
Paihuano
precio unit
C. Directo
CD GG Ut e IVA
Paihuano
valor ml
OVALLE
precio unit
C. Directo
CD GG Ut e IVA
OVALLE
valor ml
MONTEPATRIA
precio unit
C. Directo
CD GG Ut e IVA
MONTEPATRIA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
2.325
2.45
5.696
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
171.150
8.800
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
0.130
2.1
0.273
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
3.700
5.300
2.800
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.14
2.47
5.743
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.12
0.276
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.14
2.7
6.278
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.306
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.14
2.7
6.278
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.306
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.14
2.75
6.394
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.4
0.312
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.14
3.85
8.951
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.5
0.455
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.14
2.7
6.278
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.306
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.14
2.9
6.743
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.55
0.332
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.14
Pgina 261 de 339
Muros de H.A.
PUNITAQUI
H = 4 mts
precio unit
C. Directo
CD GG Ut e IVA
PUNITAQUI
valor ml
COMBARBALA
precio unit
C. Directo
CD GG Ut e IVA
COMBARBALA
valor ml
RIO HURTADO
precio unit
C. Directo
CD GG Ut e IVA
RIO HURTADO
valor ml
ILLAPEL
precio unit
C. Directo
CD GG Ut e IVA
ILLAPEL
valor ml
SALAMANCA
precio unit
C. Directo
CD GG Ut e IVA
SALAMANCA
valor ml
Los Vilos
precio unit
C. Directo
CD GG Ut e IVA
Los Vilos
valor ml
Canela
precio unit
C. Directo
CD GG Ut e IVA
Canela
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
2.9
6.743
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
2.55
0.332
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.14
4.2
9.765
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.85
0.501
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.14
3.7
8.603
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.35
0.436
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.14
3.15
7.324
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.8
0.364
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.14
3.25
7.556
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.9
0.377
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.14
3.5
8.138
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.15
0.41
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.14
3.6
8.37
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.25
0.423
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.14
Pgina 262 de 339
Muros de H.A.
H = 4,5 mts
Horm. H-30
Serena
SERENA
cant
precio unit
C. Directo
CD GG Ut e IVA
valor ml
Coquimbo
precio unit
C. Directo
CD GG Ut e IVA
COQUIMBO
valor ml
VICUA
precio unit
C. Directo
CD GG Ut e IVA
VICUA
valor ml
La Higuera
precio unit
C. Directo
CD GG Ut e IVA
La Higuera
valor ml
ANDACOLLO
precio unit
C. Directo
CD GG Ut e IVA
ANDACOLLO
valor ml
Paihuano
precio unit
C. Directo
CD GG Ut e IVA
Paihuano
valor ml
OVALLE
precio unit
C. Directo
CD GG Ut e IVA
OVALLE
valor ml
MONTEPATRIA
precio unit
C. Directo
CD GG Ut e IVA
MONTEPATRIA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Acero
Moldaje
Emplant.
90% N C
m3/ml
2.978
2.45
7.296
A63 - 42H
Kg / ml
225.470
#DIV/0!
#DIV/0!
m2/ml
9.900
#DIV/0!
#DIV/0!
2.47
7.356
#DIV/0!
#DIV/0!
2.7
8.041
H-5
m3/ml
0.148
Excav
Relleno
Barbacanas

m3/ml
ml/ml
6.700
3.600
#DIV/0!
0.05
#DIV/0!
0.18
2.1
0.311
m3/ml
4.300
#REF!
#REF!
#DIV/0!
#DIV/0!
2.12
0.314
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.18
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.348
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.18
2.7
8.041
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.348
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.18
2.75
8.19
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.4
0.355
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.18
3.85
11.465
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.5
0.518
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.18
2.7
8.041
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.348
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.18
2.9
8.636
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.55
0.377
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.18
Pgina 263 de 339
Muros de H.A.
PUNITAQUI
H = 4,5 mts
precio unit
C. Directo
CD GG Ut e IVA
PUNITAQUI
valor ml
COMBARBALA
precio unit
C. Directo
CD GG Ut e IVA
COMBARBALA
valor ml
RIO HURTADO
precio unit
C. Directo
CD GG Ut e IVA
RIO HURTADO
valor ml
ILLAPEL
precio unit
C. Directo
CD GG Ut e IVA
ILLAPEL
valor ml
SALAMANCA
precio unit
C. Directo
CD GG Ut e IVA
SALAMANCA
valor ml
Los Vilos
precio unit
C. Directo
CD GG Ut e IVA
Los Vilos
valor ml
Canela
precio unit
C. Directo
CD GG Ut e IVA
Canela
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
2.9
8.636
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
2.55
0.377
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.18
4.2
12.508
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.85
0.57
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.18
3.7
11.019
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.35
0.496
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.18
3.15
9.381
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.8
0.414
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.18
3.25
9.679
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.9
0.429
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.18
3.5
10.423
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.15
0.466
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.18
3.6
10.721
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.25
0.481
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.18
Pgina 264 de 339
Muros de H.A.
H = 5 mts
Serena
cant
precio unit
C. Directo
SERENA
CD GG Ut e IVA
valor ml
Coquimbo
precio unit
C. Directo
CD GG Ut e IVA
COQUIMBO
valor ml
VICUA
precio unit
C. Directo
CD GG Ut e IVA
VICUA
valor ml
La Higuera
precio unit
C. Directo
CD GG Ut e IVA
La Higuera
valor ml
ANDACOLLO
precio unit
C. Directo
CD GG Ut e IVA
ANDACOLLO
valor ml
Paihuano
precio unit
C. Directo
CD GG Ut e IVA
Paihuano
valor ml
OVALLE
precio unit
C. Directo
CD GG Ut e IVA
OVALLE
valor ml
MONTEPATRIA
precio unit
C. Directo
CD GG Ut e IVA
MONTEPATRIA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
3.745
2.45
9.175
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
269.790
11.000
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
0.160
2.1
0.336
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
4.800
8.300
5.000
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.25
2.47
9.25
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.12
0.339
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.25
2.7
10.112
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.376
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.25
2.7
10.112
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.376
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.25
2.75
10.299
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.4
0.384
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.25
3.85
14.418
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.5
0.56
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.25
2.7
10.112
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.376
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.25
2.9
10.861
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.55
0.408
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.25
Pgina 265 de 339
Muros de H.A.
PUNITAQUI
H = 5 mts
precio unit
C. Directo
CD GG Ut e IVA
PUNITAQUI
valor ml
COMBARBALA
precio unit
C. Directo
CD GG Ut e IVA
COMBARBALA
valor ml
RIO HURTADO
precio unit
C. Directo
CD GG Ut e IVA
RIO HURTADO
valor ml
ILLAPEL
precio unit
C. Directo
CD GG Ut e IVA
ILLAPEL
valor ml
SALAMANCA
precio unit
C. Directo
CD GG Ut e IVA
SALAMANCA
valor ml
Los Vilos
precio unit
C. Directo
CD GG Ut e IVA
Los Vilos
valor ml
Canela
precio unit
C. Directo
CD GG Ut e IVA
Canela
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
2.9
10.861
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
2.55
0.408
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.25
4.2
15.729
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.85
0.616
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.25
3.7
13.857
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.35
0.536
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.25
3.15
11.797
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.8
0.448
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.25
3.25
12.171
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.9
0.464
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.25
3.5
13.108
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.15
0.504
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.25
3.6
13.482
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.25
0.52
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.25
Pgina 266 de 339
Muros de H.A.
H = 5,5 mts
Serena
cant
precio unit
C. Directo
SERENA
CD GG Ut e IVA
valor ml
Coquimbo
precio unit
C. Directo
CD GG Ut e IVA
COQUIMBO
valor ml
VICUA
precio unit
C. Directo
CD GG Ut e IVA
VICUA
valor ml
La Higuera
precio unit
C. Directo
CD GG Ut e IVA
La Higuera
valor ml
ANDACOLLO
precio unit
C. Directo
CD GG Ut e IVA
ANDACOLLO
valor ml
Paihuano
precio unit
C. Directo
CD GG Ut e IVA
Paihuano
valor ml
OVALLE
precio unit
C. Directo
CD GG Ut e IVA
OVALLE
valor ml
MONTEPATRIA
precio unit
C. Directo
CD GG Ut e IVA
MONTEPATRIA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
4.095
2.45
10.033
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
360.760
12.000
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
0.175
2.1
0.368
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
5.200
10.000
5.500
#REF!
#DIV/0!
0.03
#REF!
#DIV/0!
0.165
2.47
10.115
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.12
0.371
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.275
2.7
11.057
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.411
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.275
2.7
11.057
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.411
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.275
2.75
11.261
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.4
0.42
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.275
3.85
15.766
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.5
0.613
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.275
2.7
11.057
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.411
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.275
2.9
11.876
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.55
0.446
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.275
Pgina 267 de 339
Muros de H.A.
PUNITAQUI
H = 5,5 mts
precio unit
C. Directo
CD GG Ut e IVA
PUNITAQUI
valor ml
COMBARBALA
precio unit
C. Directo
CD GG Ut e IVA
COMBARBALA
valor ml
RIO HURTADO
precio unit
C. Directo
CD GG Ut e IVA
RIO HURTADO
valor ml
ILLAPEL
precio unit
C. Directo
CD GG Ut e IVA
ILLAPEL
valor ml
SALAMANCA
precio unit
C. Directo
CD GG Ut e IVA
SALAMANCA
valor ml
Los Vilos
precio unit
C. Directo
CD GG Ut e IVA
Los Vilos
valor ml
Canela
precio unit
C. Directo
CD GG Ut e IVA
Canela
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
2.9
11.876
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
2.55
0.446
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.275
4.2
17.199
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.85
0.674
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.275
3.7
15.152
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.35
0.586
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.275
3.15
12.899
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.8
0.49
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.275
3.25
13.309
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.9
0.508
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.275
3.5
14.333
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.15
0.551
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.275
3.6
14.742
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.25
0.569
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.275
Pgina 268 de 339
Muros de H.A.
H = 6 mts
Serena
cant
precio unit
C. Directo
SERENA
CD GG Ut e IVA
valor ml
Coquimbo
precio unit
C. Directo
CD GG Ut e IVA
COQUIMBO
valor ml
VICUA
precio unit
C. Directo
CD GG Ut e IVA
VICUA
valor ml
La Higuera
precio unit
C. Directo
CD GG Ut e IVA
La Higuera
valor ml
ANDACOLLO
precio unit
C. Directo
CD GG Ut e IVA
ANDACOLLO
valor ml
Paihuano
precio unit
C. Directo
CD GG Ut e IVA
Paihuano
valor ml
OVALLE
precio unit
C. Directo
CD GG Ut e IVA
OVALLE
valor ml
MONTEPATRIA
precio unit
C. Directo
CD GG Ut e IVA
MONTEPATRIA
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
5.075
2.45
12.434
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
442.790
13.100
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
0.190
2.1
0.399
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
5.800
11.900
7.200
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.36
2.47
12.535
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.12
0.403
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.36
2.7
13.703
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.447
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.36
2.7
13.703
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.447
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.36
2.75
13.956
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.4
0.456
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.36
3.85
19.539
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.5
0.665
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.36
2.7
13.703
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.35
0.447
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.36
2.9
14.718
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.55
0.485
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.36
Pgina 269 de 339
Muros de H.A.
PUNITAQUI
H = 6 mts
precio unit
C. Directo
CD GG Ut e IVA
PUNITAQUI
valor ml
COMBARBALA
precio unit
C. Directo
CD GG Ut e IVA
COMBARBALA
valor ml
RIO HURTADO
precio unit
C. Directo
CD GG Ut e IVA
RIO HURTADO
valor ml
ILLAPEL
precio unit
C. Directo
CD GG Ut e IVA
ILLAPEL
valor ml
SALAMANCA
precio unit
C. Directo
CD GG Ut e IVA
SALAMANCA
valor ml
Los Vilos
precio unit
C. Directo
CD GG Ut e IVA
Los Vilos
valor ml
Canela
precio unit
C. Directo
CD GG Ut e IVA
Canela
valor ml
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
U.F.
U.F.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
Horm. H-30
90% N C
m3/ml
2.9
14.718
Acero
Moldaje
A63 - 42H
Kg / ml
m2/ml
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Emplant.
H-5
m3/ml
2.55
0.485
Excav
Relleno
Barbacanas
m3/ml
m3/ml
ml/ml
#REF!
#DIV/0!
0.05
#REF!
#DIV/0!
0.36
4.2
21.315
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.85
0.732
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.36
3.7
18.778
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.35
0.637
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.36
3.15
15.986
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.8
0.532
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.36
3.25
16.494
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.9
0.551
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.36
3.5
17.763
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.15
0.599
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.36
3.6
18.27
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
3.25
0.618
#REF!
#REF!
#DIV/0!
#DIV/0!
0.05
0.36
Pgina 270 de 339
Pgina 271 de 339
Pgina 272 de 339
Pgina 273 de 339
Pgina 274 de 339
Pgina 275 de 339
Pgina 276 de 339
PAVIMENTOS PARTICIPATIVOS llamado N 23

DESGLOSE DE LOS PRINCIPALES FACTORES QUE COMPONEN GASTOS GENERALES Y UTILIDADES
VALORES
TOTALES
$
SUELDOS Y SALARIOS
1 Profesional de Obra
1 Profesional Autocontrol
1 Profesional Prevencionista de Riesgo (2 Visitas mesual)
1 Administrativo
1 topografo
1 Jefe Terreno
1 bodeguero
2 Serenos
1 chofer
2 sealeros
mes
mes
mes
mes
mes
mes
mes
mes
mes
mes
8
8
8
8
3
7
7
14
7
3
1,200,000
800,000
30,000
250,000
500,000
700,000
250,000
250,000
500,000
220,000
9,600,000
6,400,000
240,000
2,000,000
1,500,000
4,900,000
1,750,000
3,500,000
3,500,000
660,000
34,050,000
34,050,000
mes
mes
mes
lts
N
8
8
2
2700
3
500,000
400,000
2,000,000
580
60,000
4,000,000
3,200,000
4,000,000
1,566,000
180,000
12,946,000
12,946,000
16
120,000
1,920,000
1,920,000
200,000
200,000
400,000
400,000
MOVILIZACIN
1 camioneta jefe faenas
1 camioneta jefe terreno
1 camin 6 Ton
combustible 3 vehiculos ( consumo 30 lts/dia a $ 580)
matencin vehiculos
CAMPAMENTOS
Oficina
Arriedo de 2 casas
Est en Item
mes
LETRERO
De Identificacin de Obra
Seales de Construccin
Esta en Item
gl
LABORATORIO
Ensayes
Est en Item
TOPOGRAFA
Instrumentos
mes
80,000
Pgina 277 de 339

MONTO
Obra
M$
MONTO
AFECTO
M$
COSTO
ANUAL
M$
TIEMPO
AOS
VALORES
$
BOLETAS DE GARANTA y POLIZA DE SEGUROS

250000
250000
250000
Oportuno y Total Cumpl. (6,5 %/ao; 5 % monto; 0,9 ao)

Buen Comportamiento ( 6,5%; 3 % Monto; 2,03 aos)
Poliza de Garantia (6,5 %, 3 % Monto; 0,9 ao)
12,500
7,500
7,500
813
488
488
0.90
2.03
0.90
gl
Protocolizaciones y legalizaciones
COSTO FINANCIERO DE LA OBRA

30 % de la Obra (M$ 75.000) a 6,5% Interes anual ( 8 ms )
PENSIONES Y PASAJES
8 Personas $3500/dia
8 Personas $ 1500/viaje ( 4 vjs/mes * 7 ms)
mes
Viajes
TRANSPORTE MAQUINARIA
2 * 2 maquinas * 80000
maquinas
GASTOS OFICINA
Comunicaciones (2 celulares )
Fotografias
Caja chica
mes
mes
gl
GASTOS DE VISITACIN
7 * 40000
GL
GG Estimados
M$
61,932
61,932
61,932
61,932
2,209,625
75000
4,875
0.66
3,217,500
3,217,500
7
32
840,000
1,500
5,880,000
48,000
5,928,000
5,928,000
80,000
320,000
16
7
25,000
3,000
400,000
21,000
40,000
280,000
TOTAL GASTOS GENERALES
Monto Estimado de Obra

M$
250,000
300,000
350,000
400,000
731,250
989,625
438,750
50,000
320,000
461,000
461,000
280,000
61,932,125
Porcentaje
G.G.
24.77%
20.64%
17.69%
15.48%
M$
250,000
61,932
%
24.77%
Pgina 278 de 339
INSUMOS
INSUMOS
23,697
UNIDAD DE FOMENTO estimada
NETO
GASTOS GENERALES
Utilidad e Imprevistos
I.V.A.
%
%
%
18
12
19
24,550
FACTOR
1
0.18
0.10
0.19
1.000
1.180
1.280
1.5232
U.F,
HN 35
HN 30
HN 28
HN 25
HN20
U.F
U.F
U.F
U.F
2.550
2.570
2.800
2.800
2.850
3.950
2.450
2.470
2.700
2.700
2.750
3.850
2.400
2.420
2.650
2.650
2.700
3.800
2.350
2.370
2.600
2.600
2.650
3.750
2.300
2.320
2.550
2.550
2.600
3.700
2.250
2.270
2.500
2.500
2.550
3.650
2.150
2.170
2.400
2.400
2.450
3.550
2.100
2.120
2.350
2.350
2.400
3.500
2.000
2.020
2.250
2.250
2.300
3.400
2.800
3.000
3.000
4.300
3.800
2.700
2.900
2.900
4.200
3.700
2.650
2.850
2.850
4.150
3.650
2.600
2.800
2.800
4.100
3.600
2.550
2.750
2.750
4.050
3.550
2.500
2.700
2.700
4.000
3.500
2.400
2.600
2.600
3.900
3.400
2.350
2.550
2.550
3.850
3.350
2.250
2.450
2.450
3.750
3.250
3.250
3.350
3.600
3.700
3.150
3.250
3.500
3.600
3.100
3.200
3.450
3.550
3.050
3.150
3.400
3.500
3.000
3.100
3.350
3.450
2.950
3.050
3.300
3.400
2.850
2.950
3.200
3.300
2.800
2.900
3.150
3.250
2.700
2.800
3.050
3.150
Valor
U.F
La Serena
Coquimbo60%-Tongoy40%
Vicua
La Higuera
Andacollo
Paihuano
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
24550
HN 15
HN 10
U.F
Pgina 279 de 339
HN 5
U.F
S 170
U.F
U.F
INSUMOS................
INSUMOS
Valor U.F. /m2

Imprimacin
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
0.037
0.037
0.040
0.040
0.040
0.040
E = 0,04 m
0.040
0.351
0.353
0.363
0.363
0.360
0.363
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
0.040
0.042
0.045
0.044
0.042
0.382
0.385
0.382
0.410
0.410
0.477
0.482
0.477
0.513
0.513
0.668
0.674
0.668
0.718
0.718
Illapel
Salamanca
Los Vilos
Canela
0.048
0.048
0.048
0.048
0.458
0.458
0.458
0.453
0.573
0.573
0.573
0.567
0.802
0.802
0.802
0.793
Venta a Publico
$ / ml
131
280.83
438.67
527.5
1123.33
2380.17
Kgs/ml
0.222
0.395
0.617
0.888
1.580
2.000
$/Kgs
590.000
711.000
711.000
594.000
711.000
1190.000
ACERO REDONDO
Diametro
Valor $/Barra
6
8
10
12
16
18
6
786
1685
2632
3165
6740
14281
E = 0,05 m
0.05
0.438
0.441
0.453
0.453
0.450
0.453
E = 0,07 m
0.070
0.614
0.618
0.635
0.635
0.630
0.635
E=0,03 m
0.030
0.263
0.265
0.272
0.272
0.270
0.272
U.F. cotizacin
Factor Esponjamiento
Valor
m3 Suelto
$/m3
22800
1.36
Valor
Pav Coloc.
m3 Suelto
m3 Comp
U.F./m3
U.F./m3
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
147,000
148,000
152,000
152,000
151,000
152,000
6.447
6.491
6.667
6.667
6.623
6.667
8.768
8.828
9.067
9.067
9.007
9.067
0.286
0.289
0.286
0.308
0.308
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
160,000
161,500
160,000
172,000
172,000
7.018
7.083
7.018
7.544
7.544
9.544
9.633
9.544
10.260
10.260
0.344
0.344
0.344
0.340
Illapel
Salamanca
Los Vilos
Canela
192,000
192,000
192,000
190,000
8.421
8.421
8.421
8.333
11.453
11.453
11.453
11.333
V Neto $/Kgs V Neto u.f./Kgs
1.19
496
597
597
499
597
1000
22800 valor febrero 2014

0.022
0.026
0.026
0.026
0.022
0.026
Pgina 280 de 339
INSUMOS................
INSUMOS
BASE
ESTABILIZADA
Neto
Dist
Transporte
V Neto
V Neto
Valor
Valor m3
colocacion
m3-km $
m3 suelto
m3 suelto
m3 base
en planta
$
Km
Km
300
$
en obra
$
compacto
1.35
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

Colocacin
Colocacin
m3 base
compacto
U.F.
0.152
0.152
0.152
0.152
0.152
0.152
Valor Neto
GG Ut
m3 base
Impr. E Iva
1 m3
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
8,000
8,000
8,000
8,000
8,000
8,000
15.000
15.000
30.000
30.000
30.000
30.000
4,500
4,500
9,000
9,000
9,000
9,000
12,500
12,500
17,000
17,000
17,000
17,000
en obra
U.F.
0.000
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
8,000
8,000
8,000
8,000
8,000
15.000
30.000
30.000
30.000
30.000
4,500
9,000
9,000
9,000
9,000
12,500
17,000
17,000
17,000
17,000
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.152
0.152
0.152
0.152
0.152
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Illapel
Salamanca
Los Vilos
Canela
8,000
8,000
8,000
8,000
5.000
5.000
10.000
10.000
1,500
1,500
3,000
3,000
9,500
9,500
11,000
11,000
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.152
0.152
0.152
0.152
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Venta Publico
$
13200
1700
4320
1100
2700
1200
870
1000
V.Neto $
1.190
11,092
1,429
3,630
924
2,269
1,008
731
840
,
Unidad
Costo Colocacin Base Estabilizada
UNIDAD
Colocacin
MO 1 jornal : 12 m3 suelt
agua 10% en peso
Compactadora
COSTO COLOCACIN
VALOR UF
COSTO COLOCACIN
DIA
LT
DIA
$
$
U.F
m3 compacto
CANT
P. UNIT
0.143 12,727.273
223
6.000
0.0317460317 10,000.000
1.000
COSTO
1818.182
1338
317.46
3473.642
22800
placa terciado
2 x 3 = 0,6
4 x 4 = 1,6
2 x 2 = 0,4
3 x 3 = 0,9
Alambre # 14
Clavos
Alambre # 18
0.152
Pgina 281 de 339
Placa
Un
Un
Un
Un
Kgs
Kgs
Kgs
compacto
Costo
Base Est.
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.5232
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Valor U.F.
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
INSUMOS................
INSUMOS
12000
12000
12000
12000
12000
12000
Transporte
1 m2
192 Kgs
Km
15.000
15.000
65.000
50.000
60.000
90.000
Transporte
M2-KM $
43
$
645
645
2795
2150
2580
3870
Estadia/ m2
1,000
$
1,000
1,000
1,000
1,000
1,000
1,000
12000
12000
12000
12000
12000
105.000
120.000
120.000
120.000
120.000
4515
5160
5160
5160
5160
12000
12000
12000
12000
305.000
333.000
250.000
200.000
13115
14319
10750
8600
Neto colocado
1 m2
ADOCRETO
Rc 450 Kgs/cm2
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
NETO M2
H - 35
Incremento
para H - 45
$
13,000
13,000
15,900
15,900
16,400
16,500
$
800
800
800
800
800
800
NETO
1 m2
Subcontrato
$
13800
14000
16700
16700
17200
17300
1,000
1,000
1,000
1,000
1,000
16,700
16,700
16,700
17,300
16,700
800
800
800
800
800
1,000
1,000
1,000
1,000
18,100
18,400
17,300
17,100
800
800
800
800
GG UT e IVA
VALOR
1 M2
0.5232
$
7220
7325
8737
8737
8999
9051
$
21020
21325
25437
25437
26199
26351
VALOR
1 M2
0.00
U.F.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
17500
17800
17500
18100
17700
9156
9313
9156
9470
9261
26656
27113
26656
27570
26961
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
18900
19200
18100
17900
9888
10045
9470
9365
28788
29245
27570
27265
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
NETO ml
Instalada
Valor Neto ml
en U:F
90
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
300
Illapel
Salamanca
Los Vilos
Canela
MALLA ACMA C 139

Valor pblico
Valor Neto
Valor Neto
MALLA
Perdida
Utilizable
Valor m2 NETO
2,65 X 5
$
$
U.F
M2
5%
m2
Uf/m2
22,000.000
18,487.000
#DIV/0!
13.250
0.660
12.590
#DIV/0!
$
Solerilla canto redondo
Pgina 282 de 339
0.00
3800
#DIV/0!
Valor
Colocado
U.F.
1.5232
#DIV/0!
INSUMOS................
INSUMOS
ESPECIES
arbol
Acer Negundo
Aromo Australiano
Liquidambar
plantas
Lavanda
Stipas Graminia
Vitadina
Sumas
Mano de Obra Colocacin
Valor en
$
22,443.000
Valor en
U.F
11
2
6
4,050.000
4,050.000
12,150.000
0.180
0.180
0.541
2
0
3
0.795
0.795
0.795
1.575
0.286
2.581
3.555
0.646
5.827
0.323
0.323
0.971
0.492Acer Negundo
0.492
Aromo Australiano
1.479 Liquidambar
14
23
60
116
1,620.000
810.000
243.000
0.072
0.036
0.011
Sumas
1
1
1
8
0.795
0.795
0.795
0.802
0.658
0.525
6.427
1.810
1.486
1.185
14.509
0.129
0.065
0.020
0.196 Lavanda
0.099Stipas Graminia
0.03 Vitadina
1
10
120,000.000
2,430.000
5.347
0.108
Sumas
5
1
6
Valor Actual
$
22,443.000
Valor en
U.F
2,899.150
5,750.000
0.129
0.256
Sumas
Materiales Para Cesped

250 m2
Semilla Cesped (Kgs)
80
25
MEMBRANA CURADO (SIKA CURE VALOR NETO)

U.F. DE COTIZACIN $
VALOR 180 LTS EN U.F.
RENDIMIENTO 4 M2 / LT
REDIMIENTO- 5% PERDIDA
720
684
MEMBRANA CURADO VALOR UF / M2
U.F
Factor
Valor Neto
P. Unit
Valor Final
1.5232
Colocacin por Unidad
Superficie
m2
10
6
17
Aumento al
Valor
U.F
Valor Neto
Materiales
Cesped
UF/M2
0.055
Valor Final
m2 Materiales
para Cesped
UF/M2
2521
5000
250.000
0.067
1.5232
0.102
275,000
22,443.000
12.253
684
0.0179
Pgina 283 de 339
INSUMOS................
INSUMOS
Arbol
Acacia Bayleyana (arbol)
Algarrobo
arrayan
Granado en flor
Jacarand
Laurel en Flor
palma Washingtonia
Phytosporo Ondulata
Pimiento
Quillay
Bouganvillea (arbusto)
Valor neto camin 3/4
Valor neto neumatico
1 juego 6 neumatico
mantencin $/mes
Chofer $/mes
Ut Propietario $/mes
Combustible petroleo $/litro
Rend camion Km/Lts
Recorrido Dia
Gasto Combustible dia
Valor UF cotizacin
Valor Actualizado
Vivero
$
2875
2875
2875
2070
2875
23000
2300
2875
2875
2875
2300
Altura
Mts
1.100
1.500
1.100
0.800
1.200
0.700
0.500
1.500
1.500
1.100
1.700
$
$
$
$
$
$
$
Km/lts
Km
Lts
$
25,000,000
50,000
300,000
40,000
600,000
1,000,000
600
4
120
30
22,857
Valor
Vivero U.F.
24,550.00
0.117
0.117
0.117
0.084
0.117
0.937
0.094
0.117
0.117
0.117
0.094
Valor
Unit
2
0
0
0
0
0
2
0
0
0
0
0
valor
2500
2500
2500
1800
2500
20000
2000
2500
2500
2500
2000
Pgina 284 de 339
INSUMOS................
INSUMOS
Cotizacin Sr. Ral Velsquez Varas
Soleras Tipo A ( ml)
15/03/2013
Provisin
V. Neto
Provisin
V. Neto
Subcontrato
Provisin e
Instalacin
Subcontrato
Provisin e
Instalacin G. Generales
V. Neto
$
9,300
9,500
10,900
10,900
12,100
11,700
V. Neto
U.F.
0.407
0.416
0.477
0.477
0.529
0.512
Utilidad
U.F
12
0.0488
0.0499
0.0572
0.0572
0.0635
0.0614
Valor
Ml
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
3,950
4,150
4,700
4,700
4,750
4,800
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
4,850
4,850
4,850
5,200
4,850
0.212
0.212
0.212
0.228
0.212
12,100
12,100
12,100
12,400
12,100
0.529
0.529
0.529
0.543
0.529
0.0952
0.0952
0.0952
0.0977
0.0952
0.0635
0.0635
0.0635
0.0652
0.0635
0.688
0.688
0.688
0.706
0.688
0.131
0.131
0.131
0.134
0.131
0.819
0.819
0.819
0.840
0.819
Illapel
Salamanca
Los Vilos
Canela
5,600
5,600
5,200
5,150
0.245
0.245
0.228
0.225
12,800
12,800
12,400
12,000
0.560
0.560
0.543
0.525
0.1008
0.1008
0.0977
0.0945
0.0672
0.0672
0.0652
0.063
0.728
0.728
0.706
0.683
0.138
0.138
0.134
0.130
0.866
0.866
0.840
0.813
Pgina 285 de 339
U.F
I.V.A.
U.F.
22857
0.173
0.182
0.206
0.206
0.208
0.21
U.F
18
0.0733
0.0749
0.0859
0.0859
0.0952
0.0922
Subtotal
0.529
0.541
0.620
0.620
0.688
0.666
U.F
19
0.101
0.103
0.118
0.118
0.131
0.127
Solera
U.F.
0.630
0.644
0.738
0.738
0.819
0.793
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
90
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
300
Illapel
Salamanca
Los Vilos
Canela
0.48433
INSUMOS................
INSUMOS
Soleras Tipo C ( ml)
Provisin
V. Neto
Provisin
V. Neto
Subcontrato
Provisin e
Instalacin
Subcontrato
Provisin e
Instalacin G. Generales
V. Neto
$
7,300
7,380
8,600
8,600
9,350
9,350
V. Neto
U.F.
0.319
0.323
0.376
0.376
0.409
0.409
Utilidad
U.F
12
0.0383
0.0388
0.0451
0.0451
0.0491
0.0491
Subtotal
Valor
Ml
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
2,900
2,900
3,250
3,250
3,350
3,350
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
3,400
3,400
3,400
3,600
3,400
0.149
0.149
0.149
0.158
0.149
9,400
9,400
9,400
9,500
9,400
0.411
0.411
0.411
0.416
0.411
0.074
0.074
0.074
0.0749
0.074
0.0493
0.0493
0.0493
0.0499
0.0493
0.534
0.534
0.534
0.541
0.534
0.101
0.101
0.101
0.103
0.101
0.635
0.635
0.635
0.644
0.635
Ovalle
Monte Patria
Punitaqui
Combarbala
Rio Hurtado
Illapel
Salamanca
Los Vilos
Canela
3,750
3,750
3,600
3,300
0.164
0.164
0.158
0.144
9,500
9,600
9,500
9,450
0.416
0.420
0.416
0.413
0.0749
0.0756
0.0749
0.0743
0.0499
0.0504
0.0499
0.0496
0.541
0.546
0.541
0.537
0.103
0.104
0.103
0.102
0.644
0.650
0.644
0.639
Illapel
Salamanca
Los Vilos
Canela
Pgina 286 de 339
U.F
I.V.A.
U.F.
22857
0.127
0.127
0.142
0.142
0.147
0.147
U.F
18
0.0574
0.0581
0.0677
0.0677
0.0736
0.0736
0.415
0.420
0.489
0.489
0.532
0.532
U.F
19
0.079
0.080
0.093
0.093
0.101
0.101
Solera
U.F.
0.494
0.500
0.582
0.582
0.633
0.633
La Serena
Coquimbo
Vicua
La Higuera
Andacollo
Paihuano
INSUMOS................

LA SERENA
CALLE DE 7 MTS DE CALZADA
Solucin Hormign Esp = 25 cms con Veredas
Designacin
Excavacin
Horm Calzada H35 E= 0,25 mts
Base Esp 0,22 mts
Horm Veredas E = 0,07 mts
Base Esp 0,05 mts
Solera Tipo A
Juntura asfaltica c/3,5 ml
Costo Directo
Un
m3
m2
m2
m2
m2
m2
ml
ml
U.F.
COQUIMBO
Solucin Hormign Esp = 25 cms
Cant
0.429
1
1
1
0.343
0.343
0.286
0.581
P. Unit
0.158
0.03
0.883
0.804
0.475
0.032
0.421
0.057
0.5827
Solucin Hormign Esp = 25 cms con Veredas
U.F.
P Total
0.068
0.030
0.883
0.804
0.163
0.011
0.120
0.033
2.112
1.231
3.343
Menos ( Horm Veredas , Base 0,05)

Solucin Hormign Esp = 25 cms Sin Veredas
U.F.
0.275
3.068
LA SERENA
Designacin
Excavacin
Curado y Colocacin Hormign
Barras traspaso de carga
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
Cant
P. Unit
m3
0.429
0.250
m2
1
0.030
m2
1
0.845
m2
1 4,722.000
m2
1 7,142.000
m2
0.343 1,073.000
ml
0.286 11,040.000
ml
0.581
776.000
$
%
18
con Veredas
U.F.
U.F.
P Total
0.0
0.0
1.0
4,722.0
7,142.0
368.0
3,157.0
451.0
15,841.0
2,851.0
25,071.551
7,510.0
#REF!
COQUIMBO
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
0.03
14,186
#REF!
1078
4,444
6,778
1,010
10,864
776
18
12
3
U.F.
P Total
1,664.0
0.0
14,186.0
#REF!
216.0
4,444.0
2,325.0
346.0
3,107.0
451.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
2,671.0
4227.0
0.164
#REF!
LA SERENA
Solucin Hormign Esp = 20cms
Designacin
Excavacin
Base Esp 0,20 mts
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
0.429 3,878.000
1
465.000
1 15,298.000
1 2,402.000
0.2 1,078.000
1 4,722.000
0.343 7,142.000
0.343 1,073.000
0.286 10,949.000
0.581
776.000
18
12
3
U.F.
P Total
1,664.0
465.0
15,298.0
2,402.0
216.0
4,722.0
2,450.0
368.0
3,131.0
451.0
31,167.0
5,610.0
3,740.0
935.0
41,452.0
7,876.0
49,328.0
1.912
2,818.0
4460.0
0.173
1.739
COQUIMBO
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.581
P. Unit
3878
465
12,896
2,402
1078
4,040
6,778
1,010
776
18
12
3
U.F.
P Total
1,664.0
465.0
12,896.0
2,402.0
216.0
4,040.0
2,325.0
346.0
451.0
24,805.0
4,465.0
2,977.0
744.0
32,991.0
6,268.0
39,259.0
1.522
2,671.0
4227.0
0.164
1.358
Designacin
Excavacin
Base Esp 0,20 mts
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
0.429 3,878.000
1
465.000
1 13,908.000
1 2,402.000
0.2 1,078.000
1 4,292.000
0.343 7,142.000
0.343 1,073.000
0.581
776.000
18
12
3
U.F.
P Total
1,664.0
465.0
13,908.0
2,402.0
216.0
4,292.0
2,450.0
368.0
451.0
26,216.0
4,719.0
3,146.0
786.0
34,867.0
6,625.0
41,492.0
1.608
2,818.0
4460.0
0.173
1.435
CALLES 25

LA SERENA
Designacin
Excavacin
Base Esp 0,18 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
COQUIMBO
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
11,607
2,402
1078
3,636
6,778
1,010
10,728
776
18
12
3
P Total
1,664.0
465.0
11,607.0
2,402.0
216.0
3,636.0
2,325.0
346.0
3,068.0
451.0
26,180.0
4,712.0
3,142.0
785.0
34,819.0
6,616.0
41,435.0
1.606
2,671.0
4227.0
0.164
1.442
U.F.
LA SERENA
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
3,878
1,454.0
465
465.0
9,672
9,672.0
2,402
2,402.0
3,030
3,030.0
6,778
2,325.0
1,010
346.0
10,728
3,068.0
776
451.0
23,213.0
18
4,178.0
12
2,786.0
3
696.0
30,873.0
5,866.0
36,739.0
1.424
0.375
1
1
1
1
0.343
0.343
0.286
0.581
2,671.0
4227.0
0.164
1.260
U.F.
LA SERENA
Cant
P. Unit
0.429 3,878.000
1
465.000
1 12,517.000
1 2,402.000
0.2 1,078.000
1 3,863.000
0.343 7,142.000
0.343 1,073.000
0.286 10,949.000
0.581
776.000
18
12
3
U.F.
P Total
1,664.0
465.0
12,517.0
2,402.0
216.0
3,863.0
2,450.0
368.0
3,131.0
451.0
27,527.0
4,955.0
3,303.0
826.0
36,611.0
6,956.0
43,567.0
1.689
2,818.0
4460.0
0.173
1.516
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
0.375 3,878.000
1,454.0
1
465.000
465.0
1 10,431.000
10,431.0
1 2,402.000
2,402.0
1 3,219.000
3,219.0
0.343 7,142.000
2,450.0
0.343 1,073.000
368.0
0.286 10,949.000
3,131.0
0.581
776.000
451.0
24,371.0
18
4,387.0
12
2,925.0
3
731.0
32,414.0
6,159.0
38,573.0
1.495
U.F.
2,818.0
4460.0
0.173
1.322
COQUIMBO
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.379
1
1
1
1
0.343
0.343
0.333
0.51
P. Unit
3878
465
9,672
2,402
3,030
6,778
1,010
10,728
776
18
12
3
U.F.
P Total
1,470.0
465.0
9,672.0
2,402.0
3,030.0
2,325.0
346.0
3,572.0
396.0
23,678.0
4,262.0
2,841.0
710.0
31,491.0
5,983.0
37,474.0
1.452
2,671.0
4227.0
0.164
1.288
LA SERENA
Solucin Adocreto 8 cms
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
COQUIMBO
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Juntura asfaltica c/3ml
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Base Esp 0,18 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
0.379 3,878.000
1
465.000
1 10,431.000
1 2,402.000
1 3,219.000
0.343 7,142.000
0.343 1,073.000
0.333 10,949.000
0.51
776.000
18
12
3
U.F.
P Total
1,470.0
465.0
10,431.0
2,402.0
3,219.0
2,450.0
368.0
3,646.0
396.0
24,847.0
4,472.0
2,982.0
745.0
33,046.0
6,279.0
39,325.0
1.524
2,818.0
4460.0
0.173
1.351
COQUIMBO
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.4
0.4
0.333
LA SERENA
P. Unit
3878
465
13,800
3,030
606
6,778
1,010
10,728
18
12
3
U.F.
P Total
1,260.0
465.0
13,800.0
3,030.0
606.0
2,711.0
404.0
3,572.0
25,848.0
4,653.0
3,102.0
775.0
34,378.0
6,532.0
40,910.0
1.586
3,317.0
5250.0
0.203
1.383
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
0.325 3,878.000
1
465.000
1 14,000.000
1 3,219.000
1
644.000
0.4 7,142.000
0.4 1,073.000
0.333 10,949.000
18
12
3
U.F.
P Total
1,260.0
465.0
14,000.0
3,219.0
644.0
2,857.0
429.0
3,646.0
26,520.0
4,774.0
3,182.0
796.0
35,272.0
6,702.0
41,974.0
1.627
3,501.0
5541.0
0.215
1.412
COQUIMBO
CALLES 25

Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.343
0.343
0.286
P. Unit
3878
465
13,800
3,030
606
6,778
1,010
10,728
18
12
3
P Total
1,260.0
465.0
13,800.0
3,030.0
606.0
2,325.0
346.0
3,068.0
24,900.0
4,482.0
2,988.0
747.0
33,117.0
6,292.0
39,409.0
1.527
2,931.0
4639.0
0.180
1.347
U.F.
LA SERENA
Solucin Asfalto Esp = 5 cms
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.271
1
1
1
0.400
1
0.333
P. Unit
3878
465
#REF!
465
6,778
1,010
7,514
18
12
3
P Total
1,051.0
465.0
#REF!
465.0
2,711.0
1,010.0
2,502.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3,176.0
5027.0
0.195
#REF!
U.F.
LA SERENA
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.232
1
1
1
0.343
1
0.286
P. Unit
3878
465
#REF!
3,878
6,778
1,010
7,514
18
12
3
P Total
900.0
465.0
#REF!
3,878.0
2,325.0
1,010.0
2,149.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6,203.0
9817.0
0.381
#REF!
U.F.
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.271
1
1
1
0.400
1
0.333
P. Unit
3,878.000
465.000
#REF!
465.000
7,142.000
1,073.000
7,622.000
18
12
3
P Total
1,051.0
465.0
#REF!
465.0
2,857.0
1,073.0
2,538.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3,322.0
5258.0
0.204
#REF!
U.F.
VEREDA
Exc Relleno Base Hormign
Un
m2
m2
m3
$
%
%
%
$
$
$
U.F
Cant
1
1
0.15
18
12
3
LA SERENA
VEREDA BALDOSA COLONIAL A = 1,6 mt
Un
m3
m2
m2
ml
m2
m3
P. Unit
6,778
1,010
3,878
P Total
6,778.0
1,010.0
582.0
8,370
1,507.0
1,004.0
251.0
11,132.0
2,115.0
13,247.0
0.513
0.2
1
1
1.25
1
0.04
U.F
U.F
P. Unit
Cant
0.232
1
1
1
0.343
1
0.286
Designacin
Base Esp 0,05 mts
Excavacin o relleno
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m2
m2
m3
$
%
%
%
$
$
$
U.F
P Total
0.158
0.627
0.103
0.461
0.104
2.163
0.032
0.627
0.103
0.577
0.104
0.087
1.5827
1.530
2.422
Designacin
Excavacin
Baldosa 40x40*4
Base Estabilizada Esp = 0,10 m
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
VALOR M2 con GG Ut I e IVA
Un
m3
m2
m2
ml
m2
m3
U.F
U.F
P. Unit
3,878.000
465.000
#REF!
3,878.000
7,142.000
1,073.000
7,622.000
18
12
3
Cant
1
1
0.15
P Total
900.0
465.0
#REF!
3,878.0
2,450.0
1,073.0
2,180.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6,328.0
10015.0
0.388
#REF!
U.F.
P. Unit
7,142.000
1,073.000
3,878.000
18
12
3
COQUIMBO
Esp 4 cms
Cant
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
COQUIMBO
Costo Directo
P Total
1,260.0
465.0
14,000.0
3,219.0
644.0
2,450.0
368.0
3,131.0
25,537.0
4,597.0
3,064.0
766.0
33,964.0
6,453.0
40,417.0
1.567
3,094.0
4897.0
0.190
1.377
U.F.
VEREDA
Excavacin
Baldosa 40x40*4
Solera Tipo C
malla acma C 139
mortero 4 cms
18
12
3
LA SERENA
Designacin
Cant
P. Unit
0.325 3,878.000
1
465.000
1 14,000.000
1 3,219.000
1
644.000
0.343 7,142.000
0.343 1,073.000
0.286 10,949.000
COQUIMBO
Designacin
Base Esp 0,05 mts
Excavacin o relleno
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
COQUIMBO
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
P Total
7,142.0
1,073.0
582.0
8,797
1,583.0
1,056.0
264.0
11,700.0
2,223.0
13,923.0
0.540
Esp 4 cms
Cant
0.2
1
1
1.25
1
0.04
P. Unit
P Total
0.158
0.627
0.110
0.467
0.104
2.369
0.032
0.627
0.110
0.584
0.104
0.095
1.5827
1.552
2.457
CALLES 25
E
LA SERENA
Designacin
A = 1,6 mt
Un
Excavacin
Baldosa 40x40x7
Instalacin
Solera Tipo C
malla acma C 139
mortero 4 cms
Radier Horm. H -20 E =0,10
Costo Directo
LA SERENA
CICLOVIA ASFALTICA
Esp = 0,03 mts
m3
m2
m2
m2
ml
m2
m3
m3
U.F
U.F
F
COQUIMBO
Esp 7 cms
Cant
P. Unit
U.F.
0.2
1
1
1
1.25
1
0.04
0.1
0.158
0.996
0.256
0.103
0.461
0.104
2.163
2.369
1.5827
P Total
U.F.
0.032
0.996
0.256
0.103
0.577
0.104
0.087
0.237
2.392
3.786
Un
m3
m2
ml
m2
m2
$
%
%
%
$
$
$
U.F
Cant
0.15
1
1
1
1
18
12
3
P. Unit
3878
465
0
#REF!
0
P Total
582.0
465.0
0.0
#REF!
0.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Un
Excavacin
Baldosa 40x40x7
Instalacin
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
COQUIMBO
CICLOVIA ASFALTICA
Esp = 0,03 mts
A = 2.0 MTS
Designacin
Excavacin
Prep de Subrasante
Soleras tipo C
Asfalto 3 cms
Base Estabilizada esp =0,10 m
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
A = 1,6 mt
m3
m2
m2
m2
ml
m2
m3
m3
U.F
U.F
Esp 7 cms
Cant
P. Unit
U.F.
0.2
1
1
1
1.25
1
0.04
0.1
0.158
0.996
0.256
0.110
0.467
0.104
2.369
2.575
1.5827
P Total
U.F.
0.032
0.996
0.256
0.110
0.584
0.104
0.095
0.258
2.435
3.854
A = 2.0 MTS
Designacin
Excavacin
Prep de Subrasante
Soleras tipo C
Asfalto 3 cms
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
ml
m2
m2
$
%
%
%
$
$
$
U.F
Cant
0.15
1
1
1
1
18
12
3
P. Unit
3,878.000
465.000
0.467
#REF!
0.103
P Total
582.0
465.0
0.0
#REF!
0.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
CALLES 25

VICUA
103
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
ml
$
%
U.F
LA HIGUERA
Cant
0.429
1
1
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
18,017
4,722
7,233
1,073
11,079
776
18
U.F.
P Total
1,664.0
465.0
18,017.0
4,722.0
2,481.0
368.0
3,169.0
451.0
31,337.0
5,641.0
#REF!
2,849.0
#REF!
VICUA
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
ml
$
%
U.F
Cant
0.429
1
1
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
17,701
6,570
7,233
1,073
11,079
776
18
U.F.
P Total
1,664.0
465.0
17,701.0
6,570.0
2,481.0
368.0
3,169.0
451.0
32,869.0
5,916.0
#REF!
2,849.0
#REF!
LA HIGUERA
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
15,855
2,402
1078
4,722
7,233
1,073
11,079
776
18
12
3
U.F.
P Total
1,664.0
465.0
15,855.0
2,402.0
216.0
4,722.0
2,481.0
368.0
3,169.0
451.0
31,793.0
5,723.0
3,815.0
954.0
42,285.0
8,034.0
50,319.0
1.950
2,849.0
4509.0
0.175
1.775
VICUA
Designacin
Excavacin
Base Esp 0,20 mts
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
VALOR M2
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
15,576
2,402
1078
6,570
7,233
1,493
11,079
776
18
12
3
U.F.
P Total
1,664.0
465.0
15,576.0
2,402.0
216.0
6,570.0
2,481.0
512.0
3,169.0
451.0
33,506.0
6,031.0
4,021.0
1,005.0
44,563.0
8,467.0
53,030.0
2.055
2,993.0
4737.0
0.184
1.871
LA HIGUERA
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.581
P. Unit
3878
465
14,413
2,402
1078
4,292
7,233
1,073
776
18
12
3
U.F.
P Total
1,664.0
465.0
14,413.0
2,402.0
216.0
4,292.0
2,481.0
368.0
451.0
26,752.0
4,815.0
3,210.0
803.0
35,580.0
6,760.0
42,340.0
1.641
2,849.0
4509.0
0.175
1.466
Designacin
Excavacin
Base Esp 0,20 mts
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.581
P. Unit
3878
465
14,160
2,402
1078
5,972
7,233
1,493
776
18
12
3
U.F.
P Total
1,664.0
465.0
14,160.0
2,402.0
216.0
5,972.0
2,481.0
512.0
451.0
28,323.0
5,098.0
3,399.0
850.0
37,670.0
7,157.0
44,827.0
1.737
2,993.0
4737.0
0.184
1.553
CALLES 25

VICUA
Designacin
Excavacin
Base Esp 0,18 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
LA HIGUERA
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
12,972
2,402
1078
3,863
7,233
1,073
11,079
776
18
12
3
P Total
1,664.0
465.0
12,972.0
2,402.0
216.0
3,863.0
2,481.0
368.0
3,169.0
451.0
28,051.0
5,049.0
3,366.0
842.0
37,308.0
7,089.0
44,397.0
1.721
2,849.0
4509.0
0.175
1.546
U.F.
VICUA
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
3,878
1,454.0
465
465.0
10,810
10,810.0
2,402
2,402.0
3,219
3,219.0
7,233
2,481.0
1,073
368.0
11,079
3,169.0
776
451.0
24,819.0
18
4,467.0
12
2,978.0
3
745.0
33,009.0
6,272.0
39,281.0
1.523
0.375
1
1
1
1
0.343
0.343
0.286
0.581
2,849.0
4509.0
0.175
1.348
U.F.
VICUA
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
12,744
2,402
1078
5,375
7,233
1,493
11,079
776
18
12
3
P Total
1,664.0
465.0
12,744.0
2,402.0
216.0
5,375.0
2,481.0
512.0
3,169.0
451.0
29,479.0
5,306.0
3,537.0
884.0
39,206.0
7,449.0
46,655.0
1.808
2,993.0
4737.0
0.184
1.624
U.F.
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
3,878
1,454.0
465
465.0
10,620
10,620.0
2,402
2,402.0
4,479
4,479.0
7,233
2,481.0
1,493
512.0
11,079
3,169.0
776
451.0
26,033.0
18
4,686.0
12
3,124.0
3
781.0
34,624.0
6,579.0
41,203.0
1.597
0.375
1
1
1
1
0.343
0.343
0.286
0.581
2,993.0
4737.0
0.184
1.413
U.F.
LA HIGUERA
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.379
1
1
1
1
0.343
0.343
0.286
0.51
P. Unit
3878
465
10,810
2,402
3,219
7,233
1,073
11,079
776
18
12
3
U.F.
P Total
1,470.0
465.0
10,810.0
2,402.0
3,219.0
2,481.0
368.0
3,169.0
396.0
24,780.0
4,460.0
2,974.0
743.0
32,957.0
6,262.0
39,219.0
1.520
2,849.0
4509.0
0.175
1.345
VICUA
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
LA HIGUERA
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Base Esp 0,18 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.379
1
1
1
1
0.343
0.343
0.286
0.51
P. Unit
3878
465
10,620
2,402
4,479
7,233
1,493
11,079
776
18
12
3
U.F.
P Total
1,470.0
465.0
10,620.0
2,402.0
4,479.0
2,481.0
512.0
3,169.0
396.0
25,994.0
4,679.0
3,119.0
780.0
34,572.0
6,569.0
41,141.0
1.595
2,993.0
4737.0
0.184
1.411
LA HIGUERA
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.4
0.4
0.286
VICUA
P. Unit
3878
465
16,700
3,219
644
7,233
1,073
11,079
18
12
3
U.F.
P Total
1,260.0
465.0
16,700.0
3,219.0
644.0
2,893.0
429.0
3,169.0
28,779.0
5,180.0
3,453.0
863.0
38,275.0
7,272.0
45,547.0
1.765
3,537.0
5598.0
0.217
1.548
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.4
0.4
0.286
P. Unit
3878
465
16,700
4,479
896
7,233
1,493
11,079
18
12
3
U.F.
P Total
1,260.0
465.0
16,700.0
4,479.0
896.0
2,893.0
597.0
3,169.0
30,459.0
5,483.0
3,655.0
914.0
40,511.0
7,697.0
48,208.0
1.869
3,789.0
5997.0
0.232
1.637
LA HIGUERA
CALLES 25

Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.343
0.343
0.286
P. Unit
3878
465
16,700
3,219
644
7,233
1,073
11,079
18
12
3
P Total
1,260.0
465.0
16,700.0
3,219.0
644.0
2,481.0
368.0
3,169.0
28,306.0
5,095.0
3,397.0
849.0
37,647.0
7,153.0
44,800.0
1.736
3,125.0
4946.0
0.192
1.544
U.F.
VICUA
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.271
1
1
1
0.400
1
0.333
P. Unit
3878
465
#REF!
465
7,233
1,073
7,646
18
12
3
P Total
1,051.0
465.0
#REF!
465.0
2,893.0
1,073.0
2,546.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3,358.0
5315.0
0.206
#REF!
U.F.
VICUA
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.232
1
1
1
0.343
1
0.286
P. Unit
3878
465
#REF!
3,878
7,233
1,073
7,646
18
12
3
P Total
900.0
465.0
#REF!
3,878.0
2,481.0
1,073.0
2,187.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6,359.0
10064.0
0.390
#REF!
U.F.
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.271
1
1
1
0.400
1
0.333
P. Unit
3878
465
#REF!
465
7,233
1,493
7,646
18
12
3
P Total
1,051.0
465.0
#REF!
465.0
2,893.0
1,493.0
2,546.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3,358.0
5315.0
0.206
#REF!
U.F.
VEREDA
Un
m2
m2
m3
$
%
%
%
$
$
$
U.F
Cant
1
1
0.15
18
12
3
VICUA
Un
P. Unit
7,233
1,073
3,878
P Total
7,233.0
1,073.0
582.0
8,888
1,600.0
1,067.0
267.0
11,822.0
2,246.0
14,068.0
0.545
m3
m2
m2
ml
m2
m3
U.F
U.F
0.2
1
1
1.25
1
0.04
P. Unit
Cant
0.232
1
1
1
0.343
1
0.286
Designacin
Base Esp 0,05 mts
Excavacin o relleno
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m2
m2
m3
$
%
%
%
$
$
$
U.F
P Total
0.158
0.627
0.110
0.468
0.104
2.421
0.032
0.627
0.110
0.585
0.104
0.097
1.5827
1.555
2.462
Designacin
Excavacin
Baldosa 40x40*4
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
Un
m3
m2
m2
ml
m2
m3
U.F
U.F
P. Unit
3878
465
#REF!
3,878
7,233
1,493
7,646
18
12
3
Cant
1
1
0.15
P Total
900.0
465.0
#REF!
3,878.0
2,481.0
1,493.0
2,187.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6,359.0
10064.0
0.390
#REF!
U.F.
P. Unit
7,233
1,493
3,878
18
12
3
LA HIGUERA
Esp 4 cms
Cant
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
LA HIGUERA
Costo Directo
P Total
1,260.0
465.0
16,700.0
4,479.0
896.0
2,481.0
512.0
3,169.0
29,962.0
5,393.0
3,595.0
899.0
39,849.0
7,571.0
47,420.0
1.838
3,377.0
5345.0
0.207
1.631
U.F.
VEREDA
Excavacin
Baldosa 40x40*4
Solera Tipo C
malla acma C 139
mortero 4 cms
P. Unit
3878
465
16,700
4,479
896
7,233
1,493
11,079
18
12
3
VICUA
Designacin
Cant
0.325
1
1
1
1
0.343
0.343
0.286
LA HIGUERA
Designacin
Base Esp 0,05 mts
Excavacin o relleno
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
LA HIGUERA
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
P Total
7,233.0
1,493.0
582.0
9,308
1,675.0
1,117.0
279.0
12,379.0
2,352.0
14,731.0
0.571
Esp 4 cms
Cant
0.2
1
1
1.25
1
0.04
P. Unit
P Total
0.158
0.627
0.162
0.468
0.104
2.421
0.032
0.627
0.162
0.585
0.104
0.097
1.5827
1.607
2.544
CALLES 25
G
VICUA
Designacin
A = 1,6 mt
Un
Excavacin
Baldosa 40x40x7
Instalacin
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
VICUA
CICLOVIA ASFALTICA
Esp = 0,03 mts
H
LA HIGUERA
Esp 7 cms
Cant
m3
m2
m2
m2
ml
m2
m3
m3
U.F
U.F
P. Unit
U.F.
0.2
1
1
1
1.25
1
0.04
0.1
0.158
0.996
0.256
0.110
0.468
0.104
2.421
2.627
1.5827
P Total
U.F.
0.032
0.996
0.256
0.110
0.585
0.104
0.097
0.263
2.443
3.867
Un
m3
m2
ml
m2
m2
$
%
%
%
$
$
$
U.F
Cant
0.15
1
1
1
1
18
12
3
P. Unit
3878
465
0
#REF!
0
P Total
582.0
465.0
0.0
#REF!
0.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Un
Excavacin
Baldosa 40x40x7
Instalacin
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
LA HIGUERA
CICLOVIA ASFALTICA
Esp = 0,03 mts
A = 2.0 MTS
Designacin
Excavacin
Prep de Subrasante
Soleras tipo C
Asfalto 3 cms
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
A = 1,6 mt
m3
m2
m2
m2
ml
m2
m3
m3
U.F
U.F
Esp 7 cms
Cant
P. Unit
U.F.
0.2
1
1
1
1.25
1
0.04
0.1
0.158
0.996
0.256
0.162
0.468
0.104
2.421
2.627
1.5827
P Total
U.F.
0.032
0.996
0.256
0.162
0.585
0.104
0.097
0.263
2.495
3.949
A = 2.0 MTS
Designacin
Excavacin
Prep de Subrasante
Soleras tipo C
Asfalto 3 cms
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
ml
m2
m2
$
%
%
%
$
$
$
U.F
Cant
0.15
1
1
1
1
18
12
3
P. Unit
3878
465
0
#REF!
0
P Total
582.0
465.0
0.0
#REF!
0.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
CALLES 25

ANDACOLLO
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
VALOR M2
PAIHUANO
Un
m3
m2
m2
m2
m2
m2
ml
ml
$
%
U.F
Cant
0.429
1
1
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
17,701
6,570
7,325
1,493
11,158
776
18
U.F.
P Total
1,664.0
465.0
17,701.0
6,570.0
2,512.0
512.0
3,191.0
451.0
33,066.0
5,952.0
#REF!
3,024.0
#REF!
ANDACOLLO
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
ml
$
%
U.F
Cant
0.429
1
1
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
24,971
6,570
9,330
1,493
11,253
776
18
U.F.
P Total
1,664.0
465.0
24,971.0
6,570.0
3,200.0
512.0
3,218.0
451.0
41,051.0
7,389.0
#REF!
3,712.0
#REF!
PAIHUANO
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
15,855
2,402
1078
6,570
7,325
1,493
11,158
776
18
12
3
U.F.
P Total
1,664.0
465.0
15,855.0
2,402.0
216.0
6,570.0
2,512.0
512.0
3,191.0
451.0
33,838.0
6,091.0
4,061.0
1,015.0
45,005.0
8,551.0
53,556.0
2.076
3,024.0
4786.0
0.186
1.890
ANDACOLLO
Designacin
Excavacin
Base Esp 0,20 mts
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
VALOR M2
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
21,974
2,402
1078
6,570
9,330
1,493
11,253
776
18
12
3
U.F.
P Total
1,664.0
465.0
21,974.0
2,402.0
216.0
6,570.0
3,200.0
512.0
3,218.0
451.0
40,672.0
7,321.0
4,881.0
1,220.0
54,094.0
10,278.0
64,372.0
2.495
3,712.0
5875.0
0.228
2.267
PAIHUANO
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.581
P. Unit
3878
465
14,413
2,402
1078
5,972
7,325
1,493
776
18
12
3
U.F.
P Total
1,664.0
465.0
14,413.0
2,402.0
216.0
5,972.0
2,512.0
512.0
451.0
28,607.0
5,149.0
3,433.0
858.0
38,047.0
7,229.0
45,276.0
1.755
3,024.0
4786.0
0.186
1.569
Designacin
Excavacin
Base Esp 0,20 mts
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.581
P. Unit
3878
465
19,976
2,402
1078
5,972
9,330
1,493
776
18
12
3
U.F.
P Total
1,664.0
465.0
19,976.0
2,402.0
216.0
5,972.0
3,200.0
512.0
451.0
34,858.0
6,274.0
4,183.0
1,046.0
46,361.0
8,809.0
55,170.0
2.138
3,712.0
5875.0
0.228
1.910
CALLES 25

ANDACOLLO
Designacin
Excavacin
Base Esp 0,18 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
PAIHUANO
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
12,972
2,402
1078
5,375
7,325
1,493
11,158
776
18
12
3
P Total
1,664.0
465.0
12,972.0
2,402.0
216.0
5,375.0
2,512.0
512.0
3,191.0
451.0
29,760.0
5,357.0
3,571.0
893.0
39,581.0
7,520.0
47,101.0
1.826
3,024.0
4786.0
0.186
1.640
U.F.
ANDACOLLO
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
3,878
1,454.0
465
465.0
10,810
10,810.0
2,402
2,402.0
4,479
4,479.0
7,325
2,512.0
1,493
512.0
11,158
3,191.0
776
451.0
26,276.0
18
4,730.0
12
3,153.0
3
788.0
34,947.0
6,640.0
41,587.0
1.612
0.375
1
1
1
1
0.343
0.343
0.286
0.581
3,024.0
4786.0
0.186
1.426
U.F.
ANDACOLLO
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
17,979
2,402
1078
5,375
9,330
1,493
11,253
776
18
12
3
P Total
1,664.0
465.0
17,979.0
2,402.0
216.0
5,375.0
3,200.0
512.0
3,218.0
451.0
35,482.0
6,387.0
4,258.0
1,064.0
47,191.0
8,966.0
56,157.0
2.177
3,712.0
5875.0
0.228
1.949
U.F.
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
3,878
1,454.0
465
465.0
14,982
14,982.0
2,402
2,402.0
4,479
4,479.0
9,330
3,200.0
1,493
512.0
11,253
3,218.0
776
451.0
31,163.0
18
5,609.0
12
3,740.0
3
935.0
41,447.0
7,875.0
49,322.0
1.912
0.375
1
1
1
1
0.343
0.343
0.286
0.581
3,712.0
5875.0
0.228
1.684
U.F.
PAIHUANO
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.379
1
1
1
1
0.343
0.343
0.286
0.51
P. Unit
3878
465
10,810
2,402
4,479
7,325
1,493
11,158
776
18
12
3
U.F.
P Total
1,470.0
465.0
10,810.0
2,402.0
4,479.0
2,512.0
512.0
3,191.0
396.0
26,237.0
4,723.0
3,148.0
787.0
34,895.0
6,630.0
41,525.0
1.609
3,024.0
4786.0
0.186
1.423
ANDACOLLO
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
PAIHUANO
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Base Esp 0,18 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.379
1
1
1
1
0.343
0.343
0.286
0.51
P. Unit
3878
465
14,982
2,402
4,479
9,330
1,493
11,253
776
18
12
3
U.F.
P Total
1,470.0
465.0
14,982.0
2,402.0
4,479.0
3,200.0
512.0
3,218.0
396.0
31,124.0
5,602.0
3,735.0
934.0
41,395.0
7,865.0
49,260.0
1.909
3,712.0
5875.0
0.228
1.681
PAIHUANO
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.4
0.4
0.286
ANDACOLLO
P. Unit
3878
465
17,200
4,479
896
7,325
1,493
11,158
18
12
3
U.F.
P Total
1,260.0
465.0
17,200.0
4,479.0
896.0
2,930.0
597.0
3,191.0
31,018.0
5,583.0
3,722.0
931.0
41,254.0
7,838.0
49,092.0
1.903
3,826.0
6055.0
0.235
1.668
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.4
0.4
0.286
P. Unit
3878
465
17,300
4,479
896
9,330
1,493
11,253
18
12
3
U.F.
P Total
1,260.0
465.0
17,300.0
4,479.0
896.0
3,732.0
597.0
3,218.0
31,947.0
5,750.0
3,834.0
958.0
42,489.0
8,073.0
50,562.0
1.960
4,628.0
7325.0
0.284
1.676
PAIHUANO
CALLES 25

Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.343
0.343
0.286
P. Unit
3878
465
17,200
4,479
896
7,325
1,493
11,158
18
12
3
P Total
1,260.0
465.0
17,200.0
4,479.0
896.0
2,512.0
512.0
3,191.0
30,515.0
5,493.0
3,662.0
915.0
40,585.0
7,711.0
48,296.0
1.872
3,408.0
5394.0
0.209
1.663
U.F.
ANDACOLLO
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.271
1
1
1
0.400
1
0.333
P. Unit
3878
465
#REF!
465
7,325
1,493
7,752
18
12
3
3,395.0
5373.0
0.208
#REF!
U.F.
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.232
1
1
1
0.343
1
0.286
P. Unit
3878
465
#REF!
3,878
7,325
1,493
7,752
18
12
3
P Total
Designacin
900.0
Excavacin
465.0
#REF!
Asfalto esp = 0,05
3,878.0
Base Esp 0,15 mts
2,512.0
1,493.0
Base Esp 0,05 mts
2,217.0
Solera Tipo C
#REF! $
Costo Directo
#REF! %
Gastos Generales
#REF! %
Utilidad
#REF! %
Imprevistos
#REF! $
Suma
#REF! $
19 % IVA
#REF! $
VALOR M2
#REF!U.F
VALOR M2
6,390.0
10113.0
0.392
#REF!
U.F.
P Total
1,260.0
465.0
17,300.0
4,479.0
896.0
3,200.0
512.0
3,218.0
31,330.0
5,639.0
3,760.0
940.0
41,669.0
7,917.0
49,586.0
1.922
4,096.0
6483.0
0.251
1.671
U.F.
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.271
1
1
1
0.400
1
0.333
P. Unit
3878
465
#REF!
465
9,330
1,493
7,752
18
12
3
P Total
1,051.0
465.0
#REF!
465.0
3,732.0
1,493.0
2,581.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
4,197.0
6643.0
0.257
#REF!
U.F.
PAIHUANO
VEREDA
Un
m2
m2
m3
$
%
%
%
$
$
$
U.F
Cant
1
1
0.15
18
12
3
ANDACOLLO
Un
P. Unit
7,325
1,493
3,878
P Total
7,325.0
1,493.0
582.0
9,400
1,692.0
1,128.0
282.0
12,502.0
2,375.0
14,877.0
0.577
m3
m2
m2
ml
m2
m3
U.F
U.F
0.2
1
1
1.25
1
0.04
P. Unit
Cant
0.232
1
1
1
0.343
1
0.286
Designacin
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m2
m2
P Total
0.158
0.627
0.162
0.472
0.104
2.472
0.032
0.627
0.162
0.590
0.104
0.099
1.5827
1.614
2.555
Designacin
Cant
1
1
Excavacin
Baldosa 40x40*4
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
m3
m2
m2
ml
m2
m3
U.F
U.F
P Total
900.0
465.0
#REF!
3,878.0
3,200.0
1,493.0
2,217.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7,078.0
11202.0
0.434
#REF!
U.F.
$
%
%
%
$
$
$
U.F
Un
P. Unit
3878
465
#REF!
3,878
9,330
1,493
7,752
18
12
3
P. Unit
9,330
1,493
P Total
9,330.0
1,493.0
10,823
1,948.0
1,299.0
325.0
14,395.0
2,735.0
17,130.0
0.664
18
12
3
PAIHUANO
Esp 4 cms
Cant
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
VEREDA
Costo Directo
18
12
3
ANDACOLLO
Excavacin
Baldosa 40x40*4
Solera Tipo C
malla acma C 139
mortero 4 cms
P. Unit
3878
465
17,300
4,479
896
9,330
1,493
11,253
PAIHUANO
Designacin
Cant
0.325
1
1
1
1
0.343
0.343
0.286
P Total
Designacin
1,051.0
Excavacin
465.0
#REF!
Asfalto esp = 0,05
465.0
Base Esp 0,15 mts
2,930.0
1,493.0
Base Esp 0,05 mts
2,581.0
Solera Tipo C
#REF! $
Costo Directo
#REF! %
Gastos Generales
#REF! %
Utilidad
#REF! %
Imprevistos
#REF! $
Suma
#REF! $
19 % IVA
#REF! $
VALOR M2
#REF!U.F
VALOR M2
ANDACOLLO
Designacin
Base Esp 0,05 mts
Excavacin o relleno
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
PAIHUANO
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Esp 4 cms
Cant
0.2
1
1
1.25
1
0.04
P. Unit
P Total
0.158
0.627
0.162
0.475
0.104
3.193
0.032
0.627
0.162
0.594
0.104
0.128
1.5827
1.647
2.607
CALLES 25
I
ANDACOLLO
Designacin
A = 1,6 mt
Un
Excavacin
Baldosa 40x40x7
Instalacin
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
ANDACOLLO
CICLOVIA ASFALTICA
Esp = 0,03 mts
J
PAIHUANO
Esp 7 cms
Cant
m3
m2
m2
m2
ml
m2
m3
m3
U.F
U.F
P. Unit
U.F.
0.2
1
1
1
1.25
1
0.04
0.1
0.158
0.996
0.256
0.162
0.472
0.104
2.472
2.627
1.5827
P Total
U.F.
0.032
0.996
0.256
0.162
0.590
0.104
0.099
0.263
2.502
3.960
Un
m3
m2
ml
m2
m2
$
%
%
%
$
$
$
U.F
Cant
0.15
1
1
1
1
18
12
3
P. Unit
3878
465
0
#REF!
0
P Total
582.0
465.0
0.0
#REF!
0.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Un
Excavacin
Baldosa 40x40x7
Instalacin
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
PAIHUANO
CICLOVIA ASFALTICA
Esp = 0,03 mts
A = 2.0 MTS
Designacin
Excavacin
Prep de Subrasante
Soleras tipo C
Asfalto 3 cms
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
A = 1,6 mt
m3
m2
m2
m2
ml
m2
m3
m3
U.F
U.F
Esp 7 cms
Cant
P. Unit
U.F.
0.2
1
1
1
1.25
1
0.04
0.1
0.158
0.996
0.256
0.162
0.475
0.104
3.193
2.678
1.5827
P Total
U.F.
0.032
0.996
0.256
0.162
0.594
0.104
0.128
0.268
2.540
4.021
A = 2.0 MTS
Designacin
Excavacin
Prep de Subrasante
Soleras tipo C
Asfalto 3 cms
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
ml
m2
m2
$
%
%
%
$
$
$
U.F
Cant
0.15
1
1
1
1
18
12
3
P. Unit
3878
465
0
#REF!
0
P Total
582.0
465.0
0.0
#REF!
0.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
CALLES 25

OVALLE
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
VALOR M2
MONTE PATRIA
Un
m3
m2
m2
m2
m2
m2
ml
ml
$
%
U.F
Cant
0.429
1
1
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
17,701
4,444
7,233
1,010
10,864
776
18
U.F.
P Total
1,664.0
465.0
17,701.0
4,444.0
2,481.0
346.0
3,107.0
451.0
30,659.0
5,519.0
#REF!
2,827.0
#REF!
OVALLE
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
ml
$
%
U.F
Cant
0.429
1
1
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
18,965
4,444
7,598
1,010
11,040
776
18
U.F.
P Total
1,664.0
465.0
18,965.0
4,444.0
2,606.0
346.0
3,157.0
451.0
32,098.0
5,778.0
#REF!
2,952.0
#REF!
MONTE PATRIA
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
15,576
2,402
1078
4,444
7,233
1,010
10,864
776
18
12
3
U.F.
P Total
1,664.0
465.0
15,576.0
2,402.0
216.0
4,444.0
2,481.0
346.0
3,107.0
451.0
31,152.0
5,607.0
3,738.0
935.0
41,432.0
7,872.0
49,304.0
1.911
2,827.0
4474.0
0.173
1.738
OVALLE
Designacin
Excavacin
Base Esp 0,20 mts
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
VALOR M2
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
16,689
2,402
1078
4,444
7,598
1,010
11,040
776
18
12
3
U.F.
P Total
1,664.0
465.0
16,689.0
2,402.0
216.0
4,444.0
2,606.0
346.0
3,157.0
451.0
32,440.0
5,839.0
3,893.0
973.0
43,145.0
8,198.0
51,343.0
1.990
2,952.0
4672.0
0.181
1.809
MONTE PATRIA
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.581
P. Unit
3878
465
14,160
2,402
1078
4,040
7,233
1,010
776
18
12
3
U.F.
P Total
1,664.0
465.0
14,160.0
2,402.0
216.0
4,040.0
2,481.0
346.0
451.0
26,225.0
4,721.0
3,147.0
787.0
34,880.0
6,627.0
41,507.0
1.609
2,827.0
4474.0
0.173
1.436
Designacin
Excavacin
Base Esp 0,20 mts
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.581
P. Unit
3878
465
15,172
2,402
1078
4,040
7,598
1,010
776
18
12
3
U.F.
P Total
1,664.0
465.0
15,172.0
2,402.0
216.0
4,040.0
2,606.0
346.0
451.0
27,362.0
4,925.0
3,283.0
821.0
36,391.0
6,914.0
43,305.0
1.678
2,952.0
4672.0
0.181
1.497
CALLES 25

OVALLE
Designacin
Excavacin
Base Esp 0,18 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
MONTE PATRIA
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
12,744
2,402
1078
3,636
7,233
1,010
10,864
776
18
12
3
P Total
1,664.0
465.0
12,744.0
2,402.0
216.0
3,636.0
2,481.0
346.0
3,107.0
451.0
27,512.0
4,952.0
3,301.0
825.0
36,590.0
6,952.0
43,542.0
1.688
2,827.0
4474.0
0.173
1.515
U.F.
OVALLE
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
3,878
1,454.0
465
465.0
10,620
10,620.0
2,402
2,402.0
3,030
3,030.0
7,233
2,481.0
1,010
346.0
10,864
3,107.0
776
451.0
24,356.0
18
4,384.0
12
2,923.0
3
731.0
32,394.0
6,155.0
38,549.0
1.494
0.375
1
1
1
1
0.343
0.343
0.286
0.581
2,827.0
4474.0
0.173
1.321
U.F.
OVALLE
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
13,655
2,402
1078
3,636
7,598
1,010
11,040
776
18
12
3
P Total
1,664.0
465.0
13,655.0
2,402.0
216.0
3,636.0
2,606.0
346.0
3,157.0
451.0
28,598.0
5,148.0
3,432.0
858.0
38,036.0
7,227.0
45,263.0
1.754
2,952.0
4672.0
0.181
1.573
U.F.
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
3,878
1,454.0
465
465.0
11,379
11,379.0
2,402
2,402.0
3,030
3,030.0
7,598
2,606.0
1,010
346.0
11,040
3,157.0
776
451.0
25,290.0
18
4,552.0
12
3,035.0
3
759.0
33,636.0
6,391.0
40,027.0
1.551
0.375
1
1
1
1
0.343
0.343
0.286
0.581
2,952.0
4672.0
0.181
1.370
U.F.
MONTE PATRIA
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.379
1
1
1
1
0.343
0.343
0.286
0.51
P. Unit
3878
465
10,620
2,402
3,030
7,233
1,010
10,864
776
18
12
3
U.F.
P Total
1,470.0
465.0
10,620.0
2,402.0
3,030.0
2,481.0
346.0
3,107.0
396.0
24,317.0
4,377.0
2,918.0
730.0
32,342.0
6,145.0
38,487.0
1.492
2,827.0
4474.0
0.173
1.319
OVALLE
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
MONTE PATRIA
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Base Esp 0,18 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.379
1
1
1
1
0.343
0.343
0.286
0.51
P. Unit
3878
465
11,379
2,402
3,030
7,598
1,010
11,040
776
18
12
3
U.F.
P Total
1,470.0
465.0
11,379.0
2,402.0
3,030.0
2,606.0
346.0
3,157.0
396.0
25,251.0
4,545.0
3,030.0
758.0
33,584.0
6,381.0
39,965.0
1.549
2,952.0
4672.0
0.181
1.368
MONTE PATRIA
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.4
0.4
0.286
OVALLE
P. Unit
3878
465
17,500
3,030
606
7,233
1,010
10,864
18
12
3
U.F.
P Total
1,260.0
465.0
17,500.0
3,030.0
606.0
2,893.0
404.0
3,107.0
29,265.0
5,268.0
3,512.0
878.0
38,923.0
7,395.0
46,318.0
1.795
3,499.0
5538.0
0.215
1.580
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.4
0.4
0.286
P. Unit
3878
465
17,800
3,030
606
7,598
1,010
11,040
18
12
3
U.F.
P Total
1,260.0
465.0
17,800.0
3,030.0
606.0
3,039.0
404.0
3,157.0
29,761.0
5,357.0
3,571.0
893.0
39,582.0
7,521.0
47,103.0
1.826
3,645.0
5769.0
0.224
1.602
MONTE PATRIA
CALLES 25

Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.343
0.343
0.286
P. Unit
3878
465
17,500
3,030
606
7,233
1,010
10,864
18
12
3
P Total
1,260.0
465.0
17,500.0
3,030.0
606.0
2,481.0
346.0
3,107.0
28,795.0
5,183.0
3,455.0
864.0
38,297.0
7,276.0
45,573.0
1.766
3,087.0
4886.0
0.189
1.577
U.F.
OVALLE
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.271
1
1
1
0.400
1
0.333
P. Unit
3878
465
#REF!
465
7,233
1,010
7,514
18
12
3
3,358.0
5315.0
0.206
#REF!
U.F.
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.232
1
1
1
0.343
1
0.286
P. Unit
3878
465
#REF!
3,878
7,233
1,010
7,514
18
12
3
P Total
Designacin
900.0
Excavacin
465.0
#REF!
Asfalto esp = 0,05
3,878.0
Base Esp 0,15 mts
2,481.0
1,010.0
Base Esp 0,05 mts
2,149.0
Solera Tipo C
#REF! $
Costo Directo
#REF! %
Gastos Generales
#REF! %
Utilidad
#REF! %
Imprevistos
#REF! $
Suma
#REF! $
19 % IVA
#REF! $
VALOR M2
#REF! U.F
VALOR M2
6,359.0
10064.0
0.390
#REF!
U.F.
P Total
1,260.0
465.0
17,800.0
3,030.0
606.0
2,606.0
346.0
3,157.0
29,270.0
5,269.0
3,512.0
878.0
38,929.0
7,397.0
46,326.0
1.796
3,212.0
5084.0
0.197
1.599
U.F.
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.271
1
1
1
0.400
1
0.333
P. Unit
3878
465
#REF!
465
7,598
1,010
7,622
18
12
3
P Total
1,051.0
465.0
#REF!
465.0
3,039.0
1,010.0
2,538.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3,504.0
5546.0
0.215
#REF!
U.F.
MONTE PATRIA
VEREDA
Un
m2
m2
m3
$
%
%
%
$
$
$
U.F
Cant
1
1
0.15
18
12
3
OVALLE
Un
m3
m2
m2
ml
m2
m3
P. Unit
7,233
1,010
3,878
P Total
7,233.0
1,010.0
582.0
8,825
1,589.0
1,059.0
265.0
11,738.0
2,230.0
13,968.0
0.541
0.2
1
1
1.25
1
0.04
U.F
U.F
P. Unit
Cant
0.232
1
1
1
0.343
1
0.286
Designacin
Base Esp 0,05 mts
Excavacin o relleno
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m2
m2
m3
$
%
%
%
$
$
$
U.F
P Total
0.158
0.627
0.103
0.461
0.104
2.421
0.032
0.627
0.103
0.577
0.104
0.097
1.5827
1.540
2.438
Designacin
Excavacin
Baldosa 40x40*4
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
Un
m3
m2
m2
ml
m2
m3
U.F
U.F
P. Unit
3878
465
#REF!
3,878
7,598
1,010
7,622
18
12
3
Cant
1
1
0.15
P Total
900.0
465.0
#REF!
3,878.0
2,606.0
1,010.0
2,180.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6,484.0
10262.0
0.398
#REF!
U.F.
P. Unit
7,598
1,010
3,878
18
12
3
MONTE PATRIA
Esp 4 cms
Cant
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
VEREDA
Costo Directo
18
12
3
OVALLE
Excavacin
Baldosa 40x40*4
Solera Tipo C
malla acma C 139
mortero 4 cms
P. Unit
3878
465
17,800
3,030
606
7,598
1,010
11,040
MONTE PATRIA
Designacin
Cant
0.325
1
1
1
1
0.343
0.343
0.286
P Total
Designacin
1,051.0
Excavacin
465.0
#REF!
Asfalto esp = 0,05
465.0
Base Esp 0,15 mts
2,893.0
1,010.0
Base Esp 0,05 mts
2,502.0
Solera Tipo C
#REF! $
Costo Directo
#REF! %
Gastos Generales
#REF! %
Utilidad
#REF! %
Imprevistos
#REF! $
Suma
#REF! $
19 % IVA
#REF! $
VALOR M2
#REF! U.F
VALOR M2
OVALLE
Designacin
Base Esp 0,05 mts
Excavacin o relleno
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
MONTE PATRIA
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
P Total
7,598.0
1,010.0
582.0
9,190
1,654.0
1,103.0
276.0
12,223.0
2,322.0
14,545.0
0.564
Esp 4 cms
Cant
0.2
1
1
1.25
1
0.04
P. Unit
P Total
0.158
0.627
0.110
0.467
0.104
2.627
0.032
0.627
0.110
0.584
0.104
0.106
1.5827
1.563
2.474
CALLES 25
L
OVALLE
Designacin
A = 1,6 mt
Un
Excavacin
Baldosa 40x40x7
Instalacin
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
OVALLE
CICLOVIA ASFALTICA
Esp = 0,03 mts
m3
m2
m2
m2
ml
m2
m3
m3
U.F
U.F
M
MONTE PATRIA
Esp 7 cms
Cant
P. Unit
U.F.
0.2
1
1
1
1.25
1
0.04
0.1
0.158
0.996
0.256
0.103
0.461
0.104
2.421
2.627
1.5827
P Total
U.F.
0.032
0.996
0.256
0.103
0.577
0.104
0.097
0.263
2.428
3.843
Un
m3
m2
ml
m2
m2
$
%
%
%
$
$
$
U.F
Cant
0.15
1
1
1
1
18
12
3
P. Unit
3878
465
0
#REF!
0
P Total
582.0
465.0
0.0
#REF!
0.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Un
Excavacin
Baldosa 40x40x7
Instalacin
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
MONTE PATRIA
CICLOVIA ASFALTICA
Esp = 0,03 mts
A = 2.0 MTS
Designacin
Excavacin
Prep de Subrasante
Soleras tipo C
Asfalto 3 cms
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
A = 1,6 mt
m3
m2
m2
m2
ml
m2
m3
m3
U.F
U.F
Esp 7 cms
Cant
P. Unit
U.F.
0.2
1
1
1
1.25
1
0.04
0.1
0.158
0.996
0.256
0.110
0.467
0.104
2.627
2.833
1.5827
P Total
U.F.
0.032
0.996
0.256
0.110
0.584
0.104
0.106
0.284
2.472
3.913
A = 2.0 MTS
Designacin
Excavacin
Prep de Subrasante
Soleras tipo C
Asfalto 3 cms
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
ml
m2
m2
$
%
%
%
$
$
$
U.F
Cant
0.15
1
1
1
1
18
12
3
P. Unit
3878
465
0
#REF!
0
P Total
582.0
465.0
0.0
#REF!
0.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
CALLES 25

PUNITAQUI
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
VALOR M2
COMBARBALA
Un
m3
m2
m2
m2
m2
m2
ml
ml
$
%
U.F
Cant
0.429
1
1
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
18,965
4,260
7,598
968
11,040
776
18
U.F.
P Total
1,664.0
465.0
18,965.0
4,260.0
2,606.0
332.0
3,157.0
451.0
31,900.0
5,742.0
#REF!
2,938.0
#REF!
PUNITAQUI
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
ml
$
%
U.F
Cant
0.429
1
1
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
27,183
4,722
9,968
1,073
11,324
776
18
U.F.
P Total
1,664.0
465.0
27,183.0
4,722.0
3,419.0
368.0
3,239.0
451.0
41,511.0
7,472.0
#REF!
3,787.0
#REF!
COMBARBALA
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
16,689
2,402
1078
4,260
7,598
968
11,040
776
18
12
3
U.F.
P Total
1,664.0
465.0
16,689.0
2,402.0
216.0
4,260.0
2,606.0
332.0
3,157.0
451.0
32,242.0
5,804.0
3,869.0
967.0
42,882.0
8,148.0
51,030.0
1.978
2,938.0
4650.0
0.180
1.798
PUNITAQUI
Designacin
Excavacin
Base Esp 0,20 mts
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
VALOR M2
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
23,921
2,402
1078
4,722
9,968
1,073
11,324
776
18
12
3
U.F.
P Total
1,664.0
465.0
23,921.0
2,402.0
216.0
4,722.0
3,419.0
368.0
3,239.0
451.0
40,867.0
7,356.0
4,904.0
1,226.0
54,353.0
10,327.0
64,680.0
2.507
3,787.0
5994.0
0.232
2.275
COMBARBALA
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.581
P. Unit
3878
465
15,172
2,402
1078
3,872
7,598
968
776
18
12
3
U.F.
P Total
1,664.0
465.0
15,172.0
2,402.0
216.0
3,872.0
2,606.0
332.0
451.0
27,180.0
4,892.0
3,262.0
815.0
36,149.0
6,868.0
43,017.0
1.667
2,938.0
4650.0
0.180
1.487
Designacin
Excavacin
Base Esp 0,20 mts
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.581
P. Unit
3878
465
21,746
2,402
1078
4,292
9,968
1,073
776
18
12
3
U.F.
P Total
1,664.0
465.0
21,746.0
2,402.0
216.0
4,292.0
3,419.0
368.0
451.0
35,023.0
6,304.0
4,203.0
1,051.0
46,581.0
8,850.0
55,431.0
2.148
3,787.0
5994.0
0.232
1.916
CALLES 25

PUNITAQUI
Designacin
Excavacin
Base Esp 0,18 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
COMBARBALA
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
13,655
2,402
1078
3,485
7,598
968
11,040
776
18
12
3
P Total
1,664.0
465.0
13,655.0
2,402.0
216.0
3,485.0
2,606.0
332.0
3,157.0
451.0
28,433.0
5,118.0
3,412.0
853.0
37,816.0
7,185.0
45,001.0
1.744
2,938.0
4650.0
0.180
1.564
U.F.
PUNITAQUI
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
3,878
1,454.0
465
465.0
11,379
11,379.0
2,402
2,402.0
2,904
2,904.0
7,598
2,606.0
968
332.0
11,040
3,157.0
776
451.0
25,150.0
18
4,527.0
12
3,018.0
3
755.0
33,450.0
6,356.0
39,806.0
1.543
0.375
1
1
1
1
0.343
0.343
0.286
0.581
2,938.0
4650.0
0.180
1.363
U.F.
PUNITAQUI
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
19,572
2,402
1078
3,863
9,968
1,073
11,324
776
18
12
3
P Total
1,664.0
465.0
19,572.0
2,402.0
216.0
3,863.0
3,419.0
368.0
3,239.0
451.0
35,659.0
6,419.0
4,279.0
1,070.0
47,427.0
9,011.0
56,438.0
2.188
3,787.0
5994.0
0.232
1.956
U.F.
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
3,878
1,454.0
465
465.0
16,310
16,310.0
2,402
2,402.0
3,219
3,219.0
9,968
3,419.0
1,073
368.0
11,324
3,239.0
776
451.0
31,327.0
18
5,639.0
12
3,759.0
3
940.0
41,665.0
7,916.0
49,581.0
1.922
0.375
1
1
1
1
0.343
0.343
0.286
0.581
3,787.0
5994.0
0.232
1.690
U.F.
COMBARBALA
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.379
1
1
1
1
0.343
0.343
0.286
0.51
P. Unit
3878
465
11,379
2,402
2,904
7,598
968
11,040
776
18
12
3
U.F.
P Total
1,470.0
465.0
11,379.0
2,402.0
2,904.0
2,606.0
332.0
3,157.0
396.0
25,111.0
4,520.0
3,013.0
753.0
33,397.0
6,345.0
39,742.0
1.540
2,938.0
4650.0
0.180
1.360
PUNITAQUI
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
COMBARBALA
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Base Esp 0,18 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.379
1
1
1
1
0.343
0.343
0.286
0.51
P. Unit
3878
465
16,310
2,402
3,219
9,968
1,073
11,324
776
18
12
3
U.F.
P Total
1,470.0
465.0
16,310.0
2,402.0
3,219.0
3,419.0
368.0
3,239.0
396.0
31,288.0
5,632.0
3,755.0
939.0
41,614.0
7,907.0
49,521.0
1.919
3,787.0
5994.0
0.232
1.687
COMBARBALA
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.4
0.4
0.286
PUNITAQUI
P. Unit
3878
465
17,500
2,904
581
7,598
968
11,040
18
12
3
U.F.
P Total
1,260.0
465.0
17,500.0
2,904.0
581.0
3,039.0
387.0
3,157.0
29,293.0
5,273.0
3,515.0
879.0
38,960.0
7,402.0
46,362.0
1.797
3,620.0
5729.0
0.222
1.575
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.4
0.4
0.286
P. Unit
3878
465
18,100
3,219
644
9,968
1,073
11,324
18
12
3
U.F.
P Total
1,260.0
465.0
18,100.0
3,219.0
644.0
3,987.0
429.0
3,239.0
31,343.0
5,642.0
3,761.0
940.0
41,686.0
7,920.0
49,606.0
1.923
4,631.0
7329.0
0.284
1.639
COMBARBALA
CALLES 25

Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.343
0.343
0.286
P. Unit
3878
465
17,500
2,904
581
7,598
968
11,040
18
12
3
P Total
1,260.0
465.0
17,500.0
2,904.0
581.0
2,606.0
332.0
3,157.0
28,805.0
5,185.0
3,457.0
864.0
38,311.0
7,279.0
45,590.0
1.767
3,187.0
5044.0
0.196
1.571
U.F.
PUNITAQUI
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.271
1
1
1
0.400
1
0.333
P. Unit
3878
465
#REF!
465
7,598
968
7,622
18
12
3
P Total
1,051.0
465.0
#REF!
465.0
3,039.0
968.0
2,538.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3,504.0
5546.0
0.215
#REF!
U.F.
PUNITAQUI
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.232
1
1
1
0.343
1
0.286
P. Unit
3878
465
#REF!
3,878
7,598
968
7,622
18
12
3
P Total
900.0
465.0
#REF!
3,878.0
2,606.0
968.0
2,180.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6,484.0
10262.0
0.398
#REF!
U.F.
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.271
1
1
1
0.400
1
0.333
P. Unit
3878
465
#REF!
465
9,968
1,073
7,958
18
12
3
P Total
1,051.0
465.0
#REF!
465.0
3,987.0
1,073.0
2,650.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
4,452.0
7046.0
0.273
#REF!
U.F.
VEREDA
Un
m2
m2
m3
$
%
%
%
$
$
$
U.F
Cant
1
1
0.15
18
12
3
PUNITAQUI
Un
m3
m2
m2
ml
m2
m3
P. Unit
7,598
968
3,878
P Total
7,598.0
968.0
582.0
9,148
1,647.0
1,098.0
274.0
12,167.0
2,312.0
14,479.0
0.561
0.2
1
1
1.25
1
0.04
U.F
U.F
P. Unit
Cant
0.232
1
1
1
0.343
1
0.286
Designacin
Base Esp 0,05 mts
Excavacin o relleno
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m2
m2
m3
$
%
%
%
$
$
$
U.F
P Total
0.158
0.627
0.110
0.467
0.104
2.627
0.032
0.627
0.110
0.584
0.104
0.106
1.5827
1.563
2.474
Designacin
Excavacin
Baldosa 40x40*4
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
Un
m3
m2
m2
ml
m2
m3
U.F
U.F
P. Unit
3878
465
#REF!
3,878
9,968
1,073
7,958
18
12
3
Cant
1
1
0.15
P Total
900.0
465.0
#REF!
3,878.0
3,419.0
1,073.0
2,276.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7,297.0
11549.0
0.448
#REF!
U.F.
P. Unit
9,968
1,073
3,878
18
12
3
COMBARBALA
Esp 4 cms
Cant
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
COMBARBALA
Costo Directo
P Total
1,260.0
465.0
18,100.0
3,219.0
644.0
3,419.0
368.0
3,239.0
30,714.0
5,529.0
3,686.0
921.0
40,850.0
7,762.0
48,612.0
1.884
4,063.0
6431.0
0.249
1.635
U.F.
VEREDA
Excavacin
Baldosa 40x40*4
Solera Tipo C
malla acma C 139
mortero 4 cms H-5
P. Unit
3878
465
18,100
3,219
644
9,968
1,073
11,324
18
12
3
PUNITAQUI
Designacin
Cant
0.325
1
1
1
1
0.343
0.343
0.286
COMBARBALA
Designacin
Base Esp 0,05 mts
Excavacin o relleno
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
COMBARBALA
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
P Total
9,968.0
1,073.0
582.0
11,623
2,092.0
1,395.0
349.0
15,459.0
2,937.0
18,396.0
0.713
Esp 4 cms
Cant
0.2
1
1
1.25
1
0.04
P. Unit
P Total
0.158
0.627
0.162
0.487
0.104
3.966
0.032
0.627
0.162
0.609
0.104
0.159
1.5827
1.693
2.680
CALLES 25
N
PUNITAQUI
Designacin
A = 1,6 mt
Un
Excavacin
Baldosa 40x40x7
Instalacin
Solera Tipo C
malla acma C 139
mortero 4 cms H-5
Costo Directo
PUNITAQUI
CICLOVIA ASFALTICA
Esp = 0,03 mts
m3
m2
m2
m2
ml
m2
m3
m3
U.F
U.F
O
COMBARBALA
Esp 7 cms
Cant
P. Unit
U.F.
0.2
1
1
1
1.25
1
0.04
0.1
0.158
0.996
0.256
0.110
0.467
0.104
2.627
2.833
1.5827
P Total
U.F.
0.032
0.996
0.256
0.110
0.584
0.104
0.106
0.284
2.472
3.913
Un
m3
m2
ml
m2
m2
$
%
%
%
$
$
$
U.F
Cant
0.15
1
1
1
1
18
12
3
P. Unit
3878
465
0
#REF!
0
P Total
582.0
465.0
0.0
#REF!
0.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Un
Excavacin
Baldosa 40x40x7
Instalacin
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
COMBARBALA
CICLOVIA ASFALTICA
Esp = 0,03 mts
A = 2.0 MTS
Designacin
Excavacin
Prep de Subrasante
Soleras tipo C
Asfalto 3 cms
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
A = 1,6 mt
m3
m2
m2
m2
ml
m2
m3
m3
U.F
U.F
Esp 7 cms
Cant
P. Unit
U.F.
0.2
1
1
1
1.25
1
0.04
0.1
0.158
0.996
0.256
0.162
0.487
0.104
3.966
4.172
1.5827
P Total
U.F.
0.032
0.996
0.256
0.162
0.609
0.104
0.159
0.418
2.736
4.331
A = 2.0 MTS
Designacin
Excavacin
Prep de Subrasante
Soleras tipo C
Asfalto 3 cms
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
ml
m2
m2
$
%
%
%
$
$
$
U.F
Cant
0.15
1
1
1
1
18
12
3
P. Unit
3878
465
0
#REF!
0
P Total
582.0
465.0
0.0
#REF!
0.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
CALLES 25

RIO HURTADO
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
VALOR M2
ILLAPEL
Un
m3
m2
m2
m2
m2
m2
ml
ml
$
%
U.F
Cant
0.429
1
1
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
24,022
5,184
9,057
1,178
11,253
776
18
U.F.
P Total
1,664.0
465.0
24,022.0
5,184.0
3,107.0
404.0
3,218.0
451.0
38,515.0
6,933.0
#REF!
3,511.0
#REF!
RIO HURTADO
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
ml
$
%
U.F
Cant
0.429
1
1
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
20,545
4,722
8,054
1,073
11,079
776
18
U.F.
P Total
1,664.0
465.0
20,545.0
4,722.0
2,763.0
368.0
3,169.0
451.0
34,147.0
6,146.0
#REF!
3,131.0
#REF!
ILLAPEL
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
21,140
2,402
1078
5,184
9,057
1,178
11,253
776
18
12
3
U.F.
P Total
1,664.0
465.0
21,140.0
2,402.0
216.0
5,184.0
3,107.0
404.0
3,218.0
451.0
38,251.0
6,885.0
4,590.0
1,148.0
50,874.0
9,666.0
60,540.0
2.347
3,511.0
5557.0
0.215
2.132
RIO HURTADO
Designacin
Excavacin
Base Esp 0,20 mts
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
VALOR M2
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
18,080
2,402
1078
4,722
8,054
1,073
11,079
776
18
12
3
U.F.
P Total
1,664.0
465.0
18,080.0
2,402.0
216.0
4,722.0
2,763.0
368.0
3,169.0
451.0
34,300.0
6,174.0
4,116.0
1,029.0
45,619.0
8,668.0
54,287.0
2.104
3,131.0
4955.0
0.192
1.912
ILLAPEL
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.581
P. Unit
3878
465
19,218
2,402
1078
4,712
9,057
1,178
776
18
12
3
U.F.
P Total
1,664.0
465.0
19,218.0
2,402.0
216.0
4,712.0
3,107.0
404.0
451.0
32,639.0
5,875.0
3,917.0
979.0
43,410.0
8,248.0
51,658.0
2.002
3,511.0
5557.0
0.215
1.787
Designacin
Excavacin
Base Esp 0,20 mts
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.581
P. Unit
3878
465
16,436
2,402
1078
4,292
8,054
1,073
776
18
12
3
U.F.
P Total
1,664.0
465.0
16,436.0
2,402.0
216.0
4,292.0
2,763.0
368.0
451.0
29,057.0
5,230.0
3,487.0
872.0
38,646.0
7,343.0
45,989.0
1.783
3,131.0
4955.0
0.192
1.591
CALLES 25

RIO HURTADO
Designacin
Excavacin
Base Esp 0,18 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
ILLAPEL
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
17,296
2,402
1078
4,241
9,057
1,178
11,253
776
18
12
3
P Total
1,664.0
465.0
17,296.0
2,402.0
216.0
4,241.0
3,107.0
404.0
3,218.0
451.0
33,464.0
6,024.0
4,016.0
1,004.0
44,508.0
8,457.0
52,965.0
2.053
3,511.0
5557.0
0.215
1.838
U.F.
RIO HURTADO
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
3,878
1,454.0
465
465.0
14,413
14,413.0
2,402
2,402.0
3,534
3,534.0
9,057
3,107.0
1,178
404.0
11,253
3,218.0
776
451.0
29,448.0
18
5,301.0
12
3,534.0
3
883.0
39,166.0
7,442.0
46,608.0
1.807
0.375
1
1
1
1
0.343
0.343
0.286
0.581
3,511.0
5557.0
0.215
1.592
U.F.
RIO HURTADO
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
14,793
2,402
1078
3,863
8,054
1,073
11,079
776
18
12
3
P Total
1,664.0
465.0
14,793.0
2,402.0
216.0
3,863.0
2,763.0
368.0
3,169.0
451.0
30,154.0
5,428.0
3,618.0
905.0
40,105.0
7,620.0
47,725.0
1.850
3,131.0
4955.0
0.192
1.658
U.F.
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
3,878
1,454.0
465
465.0
12,327
12,327.0
2,402
2,402.0
3,219
3,219.0
8,054
2,763.0
1,073
368.0
11,079
3,169.0
776
451.0
26,618.0
18
4,791.0
12
3,194.0
3
799.0
35,402.0
6,726.0
42,128.0
1.633
0.375
1
1
1
1
0.343
0.343
0.286
0.581
3,131.0
4955.0
0.192
1.441
U.F.
ILLAPEL
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.379
1
1
1
1
0.343
0.343
0.286
0.51
P. Unit
3878
465
14,413
2,402
3,534
9,057
1,178
11,253
776
18
12
3
U.F.
P Total
1,470.0
465.0
14,413.0
2,402.0
3,534.0
3,107.0
404.0
3,218.0
396.0
29,409.0
5,294.0
3,529.0
882.0
39,114.0
7,432.0
46,546.0
1.804
3,511.0
5557.0
0.215
1.589
RIO HURTADO
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
ILLAPEL
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Base Esp 0,18 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.379
1
1
1
1
0.343
0.343
0.286
0.51
P. Unit
3878
465
12,327
2,402
3,219
8,054
1,073
11,079
776
18
12
3
U.F.
P Total
1,470.0
465.0
12,327.0
2,402.0
3,219.0
2,763.0
368.0
3,169.0
396.0
26,579.0
4,784.0
3,189.0
797.0
35,349.0
6,716.0
42,065.0
1.630
3,131.0
4955.0
0.192
1.438
ILLAPEL
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.4
0.4
0.286
RIO HURTADO
P. Unit
3878
465
17,700
3,534
707
9,057
1,178
11,253
18
12
3
U.F.
P Total
1,260.0
465.0
17,700.0
3,534.0
707.0
3,623.0
471.0
3,218.0
30,978.0
5,576.0
3,717.0
929.0
41,200.0
7,828.0
49,028.0
1.900
4,330.0
6853.0
0.266
1.634
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.4
0.4
0.286
P. Unit
3878
465
18,900
3,219
644
8,054
1,073
11,079
18
12
3
U.F.
P Total
1,260.0
465.0
18,900.0
3,219.0
644.0
3,222.0
429.0
3,169.0
31,308.0
5,635.0
3,757.0
939.0
41,639.0
7,911.0
49,550.0
1.921
3,866.0
6119.0
0.237
1.684
ILLAPEL
CALLES 25

Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.343
0.343
0.286
P. Unit
3878
465
17,700
3,534
707
9,057
1,178
11,253
18
12
3
P Total
1,260.0
465.0
17,700.0
3,534.0
707.0
3,107.0
404.0
3,218.0
30,395.0
5,471.0
3,647.0
912.0
40,425.0
7,681.0
48,106.0
1.865
3,814.0
6036.0
0.234
1.631
U.F.
RIO HURTADO
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.271
1
1
1
0.400
1
0.333
P. Unit
3878
465
#REF!
465
9,057
1,178
7,752
18
12
3
P Total
1,051.0
465.0
#REF!
465.0
3,623.0
1,178.0
2,581.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
4,088.0
6470.0
0.251
#REF!
U.F.
RIO HURTADO
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.232
1
1
1
0.343
1
0.286
P. Unit
3878
465
#REF!
3,878
9,057
1,178
7,752
18
12
3
P Total
900.0
465.0
#REF!
3,878.0
3,107.0
1,178.0
2,217.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6,985.0
11055.0
0.428
#REF!
U.F.
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.271
1
1
1
0.400
1
0.333
P. Unit
3878
465
#REF!
465
8,054
1,073
7,646
18
12
3
P Total
1,051.0
465.0
#REF!
465.0
3,222.0
1,073.0
2,546.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3,687.0
5835.0
0.226
#REF!
U.F.
VEREDA
Un
m2
m2
m3
$
%
%
%
$
$
$
U.F
Cant
1
1
0.15
18
12
3
RIO HURTADO
Un
m3
m2
m2
ml
m2
m3
P. Unit
9,057
1,178
3,878
P Total
9,057.0
1,178.0
582.0
10,817
1,947.0
1,298.0
325.0
14,387.0
2,734.0
17,121.0
0.664
0.2
1
1
1.25
1
0.04
U.F
U.F
P. Unit
Cant
0.232
1
1
1
0.343
1
0.286
Designacin
Base Esp 0,05 mts
Excavacin o relleno
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m2
m2
m3
$
%
%
%
$
$
$
U.F
P Total
0.158
0.627
0.162
0.475
0.104
3.451
0.032
0.627
0.162
0.594
0.104
0.139
1.5827
1.658
2.625
Designacin
Excavacin
Baldosa 40x40*4
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
Un
m3
m2
m2
ml
m2
m3
U.F
U.F
P. Unit
3878
465
#REF!
3,878
8,054
1,073
7,646
18
12
3
Cant
1
1
0.15
P Total
900.0
465.0
#REF!
3,878.0
2,763.0
1,073.0
2,187.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6,641.0
10511.0
0.407
#REF!
U.F.
P. Unit
8,054
1,073
3,878
18
12
3
ILLAPEL
Esp 4 cms
Cant
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
ILLAPEL
Costo Directo
P Total
1,260.0
465.0
18,900.0
3,219.0
644.0
2,763.0
368.0
3,169.0
30,788.0
5,542.0
3,695.0
924.0
40,949.0
7,780.0
48,729.0
1.889
3,407.0
5392.0
0.209
1.680
U.F.
VEREDA
Excavacin
Baldosa 40x40*4
Solera Tipo C
malla acma C 139
mortero 4 cms
P. Unit
3878
465
18,900
3,219
644
8,054
1,073
11,079
18
12
3
RIO HURTADO
Designacin
Cant
0.325
1
1
1
1
0.343
0.343
0.286
ILLAPEL
Designacin
Base Esp 0,05 mts
Excavacin o relleno
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
ILLAPEL
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
P Total
8,054.0
1,073.0
582.0
9,709
1,748.0
1,165.0
291.0
12,913.0
2,453.0
15,366.0
0.596
Esp 4 cms
Cant
0.2
1
1
1.25
1
0.04
P. Unit
P Total
0.158
0.627
0.123
0.468
0.104
2.884
0.032
0.627
0.123
0.585
0.104
0.116
1.5827
1.587
2.512
CALLES 25
P
RIO HURTADO
Designacin
A = 1,6 mt
Un
Excavacin
Baldosa 40x40x7
Instalacin
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
RIO HURTADO
CICLOVIA ASFALTICA
Esp = 0,03 mts
m3
m2
m2
m2
ml
m2
m3
m3
U.F
U.F
R
ILLAPEL
Esp 7 cms
Cant
P. Unit
U.F.
0.2
1
1
1
1.25
1
0.04
0.1
0.158
0.996
0.256
0.162
0.475
0.104
3.451
3.657
1.5827
P Total
U.F.
0.032
0.996
0.256
0.162
0.594
0.104
0.139
0.366
2.649
4.193
Un
m3
m2
ml
m2
m2
$
%
%
%
$
$
$
U.F
Cant
0.15
1
1
1
1
18
12
3
P. Unit
3878
465
0
#REF!
0
P Total
582.0
465.0
0.0
#REF!
0.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Un
Excavacin
Baldosa 40x40x7
Instalacin
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
ILLAPEL
CICLOVIA ASFALTICA
Esp = 0,03 mts
A = 2.0 MTS
Designacin
Excavacin
Prep de Subrasante
Soleras tipo C
Asfalto 3 cms
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
A = 1,6 mt
m3
m2
m2
m2
ml
m2
m3
m3
U.F
U.F
Esp 7 cms
Cant
P. Unit
U.F.
0.2
1
1
1
1.25
1
0.04
0.1
0.158
0.996
0.256
0.123
0.468
0.104
2.884
3.090
1.5827
P Total
U.F.
0.032
0.996
0.256
0.123
0.585
0.104
0.116
0.309
2.521
3.990
A = 2.0 MTS
Designacin
Excavacin
Prep de Subrasante
Soleras tipo C
Asfalto 3 cms
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
ml
m2
m2
$
%
%
%
$
$
$
U.F
Cant
0.15
1
1
1
1
18
12
3
P. Unit
3878
465
0
#REF!
0
P Total
582.0
465.0
0.0
#REF!
0.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
CALLES 25

SALAMANCA
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
VALOR M2
LOS VILOS
Un
m3
m2
m2
m2
m2
m2
ml
ml
$
%
U.F
Cant
0.429
1
1
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
21,178
4,722
8,236
1,073
11,079
776
18
U.F.
P Total
1,664.0
465.0
21,178.0
4,722.0
2,825.0
368.0
3,169.0
451.0
34,842.0
6,272.0
#REF!
3,193.0
#REF!
SALAMANCA
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
ml
$
%
U.F
Cant
0.429
1
1
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
22,758
4,722
8,692
1,073
11,079
776
18
U.F.
P Total
1,664.0
465.0
22,758.0
4,722.0
2,981.0
368.0
3,169.0
451.0
36,578.0
6,584.0
#REF!
3,349.0
#REF!
LOS VILOS
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
18,636
2,402
1078
4,722
8,236
1,073
11,079
776
18
12
3
U.F.
P Total
1,664.0
465.0
18,636.0
2,402.0
216.0
4,722.0
2,825.0
368.0
3,169.0
451.0
34,918.0
6,285.0
4,190.0
1,048.0
46,441.0
8,824.0
55,265.0
2.142
3,193.0
5054.0
0.196
1.946
SALAMANCA
Designacin
Excavacin
Base Esp 0,20 mts
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
VALOR M2
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
20,027
2,402
1078
4,722
8,692
1,073
11,079
776
18
12
3
U.F.
P Total
1,664.0
465.0
20,027.0
2,402.0
216.0
4,722.0
2,981.0
368.0
3,169.0
451.0
36,465.0
6,564.0
4,376.0
1,094.0
48,499.0
9,215.0
57,714.0
2.237
3,349.0
5300.0
0.205
2.032
LOS VILOS
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.581
P. Unit
3878
465
16,942
2,402
1078
4,292
8,236
1,073
776
18
12
3
U.F.
P Total
1,664.0
465.0
16,942.0
2,402.0
216.0
4,292.0
2,825.0
368.0
451.0
29,625.0
5,333.0
3,555.0
889.0
39,402.0
7,486.0
46,888.0
1.817
3,193.0
5054.0
0.196
1.621
Designacin
Excavacin
Base Esp 0,20 mts
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.581
P. Unit
3878
465
18,206
2,402
1078
4,292
8,692
1,073
776
18
12
3
U.F.
P Total
1,664.0
465.0
18,206.0
2,402.0
216.0
4,292.0
2,981.0
368.0
451.0
31,045.0
5,588.0
3,725.0
931.0
41,289.0
7,845.0
49,134.0
1.904
3,349.0
5300.0
0.205
1.699
CALLES 25

SALAMANCA
Designacin
Excavacin
Base Esp 0,18 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
LOS VILOS
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
15,248
2,402
1078
3,863
8,236
1,073
11,079
776
18
12
3
P Total
1,664.0
465.0
15,248.0
2,402.0
216.0
3,863.0
2,825.0
368.0
3,169.0
451.0
30,671.0
5,521.0
3,681.0
920.0
40,793.0
7,751.0
48,544.0
1.882
3,193.0
5054.0
0.196
1.686
U.F.
SALAMANCA
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
3,878
1,454.0
465
465.0
12,707
12,707.0
2,402
2,402.0
3,219
3,219.0
8,236
2,825.0
1,073
368.0
11,079
3,169.0
776
451.0
27,060.0
18
4,871.0
12
3,247.0
3
812.0
35,990.0
6,838.0
42,828.0
1.660
0.375
1
1
1
1
0.343
0.343
0.286
0.581
3,193.0
5054.0
0.196
1.464
U.F.
SALAMANCA
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
16,386
2,402
1078
3,863
8,692
1,073
11,079
776
18
12
3
P Total
1,664.0
465.0
16,386.0
2,402.0
216.0
3,863.0
2,981.0
368.0
3,169.0
451.0
31,965.0
5,754.0
3,836.0
959.0
42,514.0
8,078.0
50,592.0
1.961
3,349.0
5300.0
0.205
1.756
U.F.
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
3,878
1,454.0
465
465.0
13,655
13,655.0
2,402
2,402.0
3,219
3,219.0
8,692
2,981.0
1,073
368.0
11,079
3,169.0
776
451.0
28,164.0
18
5,070.0
12
3,380.0
3
845.0
37,459.0
7,117.0
44,576.0
1.728
0.375
1
1
1
1
0.343
0.343
0.286
0.581
3,349.0
5300.0
0.205
1.523
U.F.
LOS VILOS
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.379
1
1
1
1
0.343
0.343
0.286
0.51
P. Unit
3878
465
12,707
2,402
3,219
8,236
1,073
11,079
776
18
12
3
U.F.
P Total
1,470.0
465.0
12,707.0
2,402.0
3,219.0
2,825.0
368.0
3,169.0
396.0
27,021.0
4,864.0
3,243.0
811.0
35,939.0
6,828.0
42,767.0
1.658
3,193.0
5054.0
0.196
1.462
SALAMANCA
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
LOS VILOS
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Base Esp 0,18 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.379
1
1
1
1
0.343
0.343
0.286
0.51
P. Unit
3878
465
13,655
2,402
3,219
8,692
1,073
11,079
776
18
12
3
U.F.
P Total
1,470.0
465.0
13,655.0
2,402.0
3,219.0
2,981.0
368.0
3,169.0
396.0
28,125.0
5,063.0
3,375.0
844.0
37,407.0
7,107.0
44,514.0
1.725
3,349.0
5300.0
0.205
1.520
LOS VILOS
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.4
0.4
0.286
SALAMANCA
P. Unit
3878
465
19,200
3,219
644
8,236
1,073
11,079
18
12
3
U.F.
P Total
1,260.0
465.0
19,200.0
3,219.0
644.0
3,294.0
429.0
3,169.0
31,680.0
5,702.0
3,802.0
950.0
42,134.0
8,005.0
50,139.0
1.943
3,938.0
6233.0
0.242
1.701
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.4
0.4
0.286
P. Unit
3878
465
18,100
3,219
644
8,692
1,073
11,079
18
12
3
U.F.
P Total
1,260.0
465.0
18,100.0
3,219.0
644.0
3,477.0
429.0
3,169.0
30,763.0
5,537.0
3,692.0
923.0
40,915.0
7,774.0
48,689.0
1.887
4,121.0
6522.0
0.253
1.634
LOS VILOS
CALLES 25

Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.343
0.343
0.286
P. Unit
3878
465
19,200
3,219
644
8,236
1,073
11,079
18
12
3
P Total
1,260.0
465.0
19,200.0
3,219.0
644.0
2,825.0
368.0
3,169.0
31,150.0
5,607.0
3,738.0
935.0
41,430.0
7,872.0
49,302.0
1.911
3,469.0
5490.0
0.213
1.698
U.F.
SALAMANCA
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.271
1
1
1
0.400
1
0.333
P. Unit
3878
465
#REF!
465
8,236
1,073
7,646
18
12
3
P Total
1,051.0
465.0
#REF!
465.0
3,294.0
1,073.0
2,546.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3,759.0
5949.0
0.231
#REF!
U.F.
SALAMANCA
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.232
1
1
1
0.343
1
0.286
P. Unit
3878
465
#REF!
3,878
8,236
1,073
7,646
18
12
3
P Total
900.0
465.0
#REF!
3,878.0
2,825.0
1,073.0
2,187.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6,703.0
10609.0
0.411
#REF!
U.F.
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.271
1
1
1
0.400
1
0.333
P. Unit
3878
465
#REF!
465
8,692
1,073
7,646
18
12
3
P Total
1,051.0
465.0
#REF!
465.0
3,477.0
1,073.0
2,546.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
3,942.0
6239.0
0.242
#REF!
U.F.
VEREDA
Un
m2
m2
m3
$
%
%
%
$
$
$
U.F
Cant
1
1
0.15
18
12
3
SALAMANCA
Un
m3
m2
m2
ml
m2
m3
P. Unit
8,236
1,073
3,878
P Total
8,236.0
1,073.0
582.0
9,891
1,780.0
1,187.0
297.0
13,155.0
2,499.0
15,654.0
0.607
0.2
1
1
1.25
1
0.04
U.F
U.F
P. Unit
Cant
0.232
1
1
1
0.343
1
0.286
Designacin
Base Esp 0,05 mts
Excavacin o relleno
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m2
m2
m3
$
%
%
%
$
$
$
U.F
P Total
0.158
0.627
0.123
0.468
0.104
2.987
0.032
0.627
0.123
0.585
0.104
0.120
1.5827
1.591
2.519
Designacin
Excavacin
Baldosa 40x40*4
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
Un
m3
m2
m2
ml
m2
m3
U.F
U.F
P. Unit
3878
465
#REF!
3,878
8,692
1,073
7,646
18
12
3
Cant
1
1
0.15
P Total
900.0
465.0
#REF!
3,878.0
2,981.0
1,073.0
2,187.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6,859.0
10856.0
0.421
#REF!
U.F.
P. Unit
8,692
1,073
3,878
18
12
3
LOS VILOS
Esp 4 cms
Cant
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
LOS VILOS
Costo Directo
P Total
1,260.0
465.0
18,100.0
3,219.0
644.0
2,981.0
368.0
3,169.0
30,206.0
5,437.0
3,625.0
906.0
40,174.0
7,633.0
47,807.0
1.853
3,625.0
5737.0
0.222
1.631
U.F.
VEREDA
Excavacin
Baldosa 40x40*4
Solera Tipo C
malla acma C 139
mortero 4 cms
P. Unit
3878
465
18,100
3,219
644
8,692
1,073
11,079
18
12
3
SALAMANCA
Designacin
Cant
0.325
1
1
1
1
0.343
0.343
0.286
LOS VILOS
Designacin
Base Esp 0,05 mts
Excavacin o relleno
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
LOS VILOS
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
P Total
8,692.0
1,073.0
582.0
10,347
1,862.0
1,242.0
310.0
13,761.0
2,615.0
16,376.0
0.635
Esp 4 cms
Cant
0.2
1
1
1.25
1
0.04
P. Unit
P Total
0.158
0.627
0.123
0.468
0.104
3.245
0.032
0.627
0.123
0.585
0.104
0.130
1.5827
1.601
2.534
CALLES 25
S
SALAMANCA
Designacin
A = 1,6 mt
Un
Excavacin
Baldosa 40x40x7
Instalacin
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
SALAMANCA
CICLOVIA ASFALTICA
Esp = 0,03 mts
m3
m2
m2
m2
ml
m2
m3
m3
U.F
U.F
T
LOS VILOS
Esp 7 cms
Cant
P. Unit
U.F.
0.2
1
1
1
1.25
1
0.04
0.1
0.158
0.996
0.256
0.123
0.468
0.104
2.987
3.193
1.5827
P Total
U.F.
0.032
0.996
0.256
0.123
0.585
0.104
0.120
0.320
2.536
4.014
Un
m3
m2
ml
m2
m2
$
%
%
%
$
$
$
U.F
Cant
0.15
1
1
1
1
18
12
3
P. Unit
3878
465
0
#REF!
0
P Total
582.0
465.0
0.0
#REF!
0.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Un
Excavacin
Baldosa 40x40x7
Instalacin
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
LOS VILOS
CICLOVIA ASFALTICA
Esp = 0,03 mts
A = 2.0 MTS
Designacin
Excavacin
Prep de Subrasante
Soleras tipo C
Asfalto 3 cms
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Designacin
A = 1,6 mt
m3
m2
m2
m2
ml
m2
m3
m3
U.F
U.F
Esp 7 cms
Cant
P. Unit
U.F.
0.2
1
1
1
1.25
1
0.04
0.1
0.158
0.996
0.256
0.123
0.468
0.104
3.245
3.451
1.5827
P Total
U.F.
0.032
0.996
0.256
0.123
0.585
0.104
0.130
0.346
2.572
4.071
A = 2.0 MTS
Designacin
Excavacin
Prep de Subrasante
Soleras tipo C
Asfalto 3 cms
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
ml
m2
m2
$
%
%
%
$
$
$
U.F
Cant
0.15
1
1
1
1
18
12
3
P. Unit
3878
465
0
#REF!
0
P Total
582.0
465.0
0.0
#REF!
0.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
CALLES 25

CANELA
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
ml
$
%
U.F
Cant
0.429
1
1
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
23,390
4,722
8,874
1,073
11,079
776
18
U.F.
P Total
1,664.0
465.0
23,390.0
4,722.0
3,044.0
368.0
3,169.0
451.0
37,273.0
6,709.0
#REF!
3,412.0
#REF!
CANELA
Designacin
Excavacin
Base Esp 0,22 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
20,583
2,402
1078
4,722
8,874
1,073
11,079
776
18
12
3
U.F.
P Total
1,664.0
465.0
20,583.0
2,402.0
216.0
4,722.0
3,044.0
368.0
3,169.0
451.0
37,084.0
6,675.0
4,450.0
1,113.0
49,322.0
9,371.0
58,693.0
2.275
3,412.0
5400.0
0.209
2.066
CANELA
Designacin
Excavacin
Base Esp 0,20 mts
Base Esp 0,05 mts
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.581
P. Unit
3878
465
18,712
2,402
1078
4,292
8,874
1,073
776
18
12
3
U.F.
P Total
1,664.0
465.0
18,712.0
2,402.0
216.0
4,292.0
3,044.0
368.0
451.0
31,614.0
5,691.0
3,794.0
948.0
42,047.0
7,989.0
50,036.0
1.939
3,412.0
5400.0
0.209
1.730
CALLES 25

CANELA
Designacin
Excavacin
Base Esp 0,18 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
kgs
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.429
1
1
1
0.2
1
0.343
0.343
0.286
0.581
P. Unit
3878
465
16,841
2,402
1078
3,863
8,874
1,073
11,079
776
18
12
3
P Total
1,664.0
465.0
16,841.0
2,402.0
216.0
3,863.0
3,044.0
368.0
3,169.0
451.0
32,483.0
5,847.0
3,898.0
974.0
43,202.0
8,208.0
51,410.0
1.993
3,412.0
5400.0
0.209
1.784
U.F.
CANELA
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
3,878
1,454.0
465
465.0
14,034
14,034.0
2,402
2,402.0
3,219
3,219.0
8,874
3,044.0
1,073
368.0
11,079
3,169.0
776
451.0
28,606.0
18
5,149.0
12
3,433.0
3
858.0
38,046.0
7,229.0
45,275.0
1.755
0.375
1
1
1
1
0.343
0.343
0.286
0.581
3,412.0
5400.0
0.209
1.546
U.F.
CANELA
Excavacin
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
ml
$
%
%
%
$
$
$
U.F
Cant
0.379
1
1
1
1
0.343
0.343
0.286
0.51
P. Unit
3878
465
14,034
2,402
3,219
8,874
1,073
11,079
776
18
12
3
U.F.
P Total
1,470.0
465.0
14,034.0
2,402.0
3,219.0
3,044.0
368.0
3,169.0
396.0
28,567.0
5,142.0
3,428.0
857.0
37,994.0
7,219.0
45,213.0
1.752
3,412.0
5400.0
0.209
1.543
CANELA
Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.4
0.4
0.286
P. Unit
3878
465
17,900
3,219
644
8,874
1,073
11,079
18
12
3
U.F.
P Total
1,260.0
465.0
17,900.0
3,219.0
644.0
3,550.0
429.0
3,169.0
30,636.0
5,514.0
3,676.0
919.0
40,745.0
7,742.0
48,487.0
1.879
4,194.0
6638.0
0.257
1.622
CANELA
CALLES 25

Designacin
Excavacin
Adocreto de 8 cms
Base Esp 0,15 mts
cama de Arena 3 cms
Base Esp 0,05 mts
Solera Tipo A
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.325
1
1
1
1
0.343
0.343
0.286
P. Unit
3878
465
17,900
3,219
644
8,874
1,073
11,079
18
12
3
P Total
1,260.0
465.0
17,900.0
3,219.0
644.0
3,044.0
368.0
3,169.0
30,069.0
5,412.0
3,608.0
902.0
39,991.0
7,598.0
47,589.0
1.845
3,688.0
5837.0
0.226
1.619
U.F.
CANELA
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.271
1
1
1
0.400
1
0.333
P. Unit
3878
465
#REF!
465
8,874
1,073
7,646
18
12
3
P Total
1,051.0
465.0
#REF!
465.0
3,550.0
1,073.0
2,546.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
4,015.0
6355.0
0.246
#REF!
U.F.
CANELA
Designacin
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Base Esp 0,05 mts
Solera Tipo C
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
0.232
1
1
1
0.343
1
0.286
P. Unit
3878
465
#REF!
3,878
8,874
1,073
7,646
18
12
3
P Total
900.0
465.0
#REF!
3,878.0
3,044.0
1,073.0
2,187.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
6,922.0
10955.0
0.425
#REF!
U.F.
CANELA
VEREDA
Designacin
Base Esp 0,05 mts
Excavacin o relleno
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m2
m2
m3
$
%
%
%
$
$
$
U.F
Cant
1
1
0.15
18
12
3
CANELA
Designacin
Excavacin
Baldosa 40x40*4
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
Un
m3
m2
m2
ml
m2
m3
U.F
U.F
P. Unit
8,874
1,073
3,878
P Total
8,874.0
1,073.0
582.0
10,529
1,895.0
1,263.0
316.0
14,003.0
2,661.0
16,664.0
0.646
Esp 4 cms
Cant
0.2
1
1
1.25
1
0.04
P. Unit
P Total
0.158
0.627
0.123
0.468
0.104
3.348
0.032
0.627
0.123
0.585
0.104
0.134
1.5827
1.605
2.541
CALLES 25
U
CANELA
Designacin
A = 1,6 mt
Un
Excavacin
Baldosa 40x40x7
Instalacin
Solera Tipo C
malla acma C 139
mortero 4 cms
Costo Directo
CANELA
CICLOVIA ASFALTICA
Esp = 0,03 mts
Cant
P. Unit
U.F.
0.2
1
1
1
1.25
1
0.04
0.1
0.158
0.996
0.256
0.123
0.468
0.104
3.348
3.554
1.5827
P Total
U.F.
0.032
0.996
0.256
0.123
0.585
0.104
0.134
0.356
2.586
4.093
A = 2.0 MTS
Designacin
Excavacin
Prep de Subrasante
Soleras tipo C
Asfalto 3 cms
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
m3
m2
m2
m2
ml
m2
m3
m3
U.F
U.F
Esp 7 cms
Un
m3
m2
ml
m2
m2
$
%
%
%
$
$
$
U.F
Cant
0.15
1
1
1
1
18
12
3
P. Unit
3878
465
0
#REF!
0
P Total
582.0
465.0
0.0
#REF!
0.0
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
CALLES 25
PAV. PART. LLAMADO 24
COSTO M2 CALZ PAV sin veredas
COSTO M2 DE CALZADA SIN VEREDAS
U.F.
U.F.
U.F.
U.F.
U.F.
U.F.
U.F.
U.F.
U.F.
Rio Hurtado
Combarbal
Punitaqui
Monte Patria
Ovalle
Paihuano
Andacollo
La Higuera
Vicua
La Serena
Coquimbo
Incluye Excavaciones, Bases Estabilizadas , Calzada ( en Hormign, Adocreto 8 cms, Asfalto 5 cms) Con GG. Ut. Imprevistos e IVA.
U.F.
U.F.
Calzada H 35 esp = 0,25 mts A =7 m
m2
3.068
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
m2
#REF!
1.739
1.775
1.871
1.890
2.267
1.738
1.809
1.798
2.275
2.132
m2
1.358
1.435
1.466
1.553
1.569
1.910
1.436
1.497
1.487
1.916
1.787
m2
1.442
1.516
1.546
1.624
1.640
1.949
1.515
1.573
1.564
1.956
1.838
m2
1.260
1.322
1.348
1.413
1.426
1.684
1.321
1.370
1.363
1.690
1.592
m2
1.288
1.351
1.345
1.411
1.423
1.681
1.319
1.368
1.360
1.687
1.589
Calzada adocreto esp = 0,08 mts A= 6m
m2
1.383
1.412
1.548
1.637
1.668
1.676
1.580
1.602
1.575
1.639
1.634
Calzada adocreto esp = 0,08 mts A= 7m
m2
1.347
1.377
1.544
1.631
1.663
1.671
1.577
1.599
1.571
1.635
1.631
Calzada Asfaltica esp 0,05 calle 6 mts
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Calzada Asfaltica esp 0,05 calle 7 mts
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Pgina 319 de 339
U.F.
U.F.
U.F.
Canela
Los Vilos
Illapel
Salamanca
PAV. PART. LLAMADO 24
U.F.
U.F.
#REF!
#REF!
#REF!
#REF!
1.912
1.946
2.032
2.066
1.591
1.621
1.699
1.730
1.658
1.686
1.756
1.784
1.441
1.464
1.523
1.546
1.438
1.462
1.520
1.543
1.684
1.701
1.634
1.622
1.680
1.698
1.631
1.619
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Pgina 320 de 339
1 M2 DE CALZADA EN
U.F. / M2
MAR - 2015
VIGSIMO QUINTO LLAMADO DE PAVIMENTOS PARTICIPATIVOS

GMM
calzada en
anchos
PASAJES
3 mts de ancho
solucin tipos de calzadas

espesores en mts
Demolc. Pav. Existente
PASAJES
3,5 mts de ancho
CALLES
6 mts de ancho
CALLES
7 mts de anch
HORM
HORM
HORM
HORM
ASF. Calient
ASF. Calient
HORM
HORM
HORM
HORM
ASF. Calient
ASF. Calient
HORM
HORM
ASF. Calient
ASF. Calient
0.12
0.12
0.15
0.15
0.04
0.04
0.12
0.12
0.15
0.15
0.04
0.04
0.15
0.15
0.05
0.05
HORM
0.15
Horm.
asfalto
Horm.
asfalto
Horm.
asfalto
Horm.
asfalto
Horm.
asfalto
Horm.
asfalto
Horm.
asfalto
Horm.
asfalto
Horm.
COMUNAS
LA SERENA
0.928
0.850
1.146
1.089
1.233
1.175
0.912
0.834
1.123
1.065
1.203
1.145
1.489
1.431
1.156
1.098
1.466
COQUIMBO
0.948
0.869
1.171
1.116
1.239
1.181
0.933
0.853
1.149
1.092
1.208
1.150
1.489
1.431
1.156
1.098
1.466
VICUA
1.074
0.983
1.326
1.262
1.366
1.302
1.051
0.961
1.294
1.230
1.323
1.265
1.663
1.607
1.275
1.218
1.639
LA HIGUERA
1.054
0.966
1.302
1.247
1.361
1.297
1.033
0.945
1.272
1.216
1.318
1.261
1.645
1.588
1.260
1.202
1.621
ANDACOLLO
1.076
0.985
1.328
1.270
1.370
1.305
1.053
0.963
1.297
1.239
1.326
1.269
1.674
1.617
1.283
1.225
1.651
PAIHUANO
1.128
1.034
1.394
1.330
1.567
1.493
1.102
1.007
1.357
1.292
1.512
1.455
1.744
1.687
1.496
1.441
1.720
OVALLE
1.083
0.992
1.337
1.302
1.364
1.300
1.067
0.976
1.314
1.277
1.331
1.273
1.717
1.660
1.319
1.263
1.692
MONTE PATRIA
1.134
1.039
1.400
1.361
1.445
1.377
1.114
1.019
1.372
1.332
1.404
1.347
1.802
1.732
1.388
1.333
1.764
PUNITAQUI
1.116
1.023
1.379
1.357
1.360
1.296
1.102
1.007
1.357
1.332
1.327
1.270
1.788
1.732
1.312
1.255
1.764
COMBARBALA
1.411
1.293
1.743
1.721
1.581
1.506
1.384
1.266
1.705
1.681
1.525
1.469
2.226
2.161
1.512
1.457
2.200
RIO HURTADO
1.247
1.142
1.540
1.512
1.486
1.416
1.225
1.120
1.508
1.478
1.439
1.382
1.971
1.918
1.413
1.356
1.947
ILLAPEL
1.202
1.101
1.484
1.471
1.387
1.322
1.187
1.085
1.461
1.445
1.352
1.294
1.933
1.877
1.328
1.271
1.909
SALAMANCA
1.202
1.101
1.484
1.471
1.391
1.325
1.187
1.085
1.461
1.445
1.355
1.297
1.933
1.877
1.331
1.274
1.909
LOS VILOS
1.184
1.085
1.462
1.445
1.399
1.334
1.168
1.068
1.439
1.420
1.363
1.305
1.900
1.845
1.339
1.282
1.875
CANELA
1.322
1.211
1.633
1.610
1.523
1.451
1.300
1.188
1.600
1.574
1.476
1.418
2.095
2.041
1.473
1.418
2.069
1.141
1.045
1.409
1.371
1.405
1.339
1.121
1.025
1.381
1.341
1.364
1.307
1.805
1.747
1.336
1.279
1.779
PROMEDIO
REGIONAL
Mar-14
Pgina 321 de 339
COSTO M2 REPAVIMENTACIN
CALLES
7 mts de ancho
HORM
ASF. Calient
0.15
0.05
ASF. Calient
0.05
asfalto
Horm.
asfalto
1.408
1.136
1.078
1.408
1.136
1.078
1.511
1.253
1.196
1.494
1.238
1.180
1.521
1.261
1.204
1.587
1.472
1.416
1.561
1.296
1.240
1.630
1.365
1.310
1.630
1.289
1.233
2.049
1.488
1.433
1.805
1.389
1.333
1.768
1.306
1.249
1.768
1.309
1.252
1.737
1.317
1.259
1.923
1.450
1.394
1.653
1.314
1.257
Pgina 322 de 339
COSTO M2 REPAVIMENTACIN
REPAVIMENTACIN PASAJES
PRECIOS UNITARIOS
PASAJE DE 3 MTS DE CALZADA
Solucin Hormign 12 cms
Demolicin Pav de Horm

Excavacin Esp 0,10
Hormign esp 0,12 mts
70 % Base Esp 0,12 mts
Berma esp 0,24 mts
Juntura asfaltica c/ 3 ml
Total
Un
m2
m3
m2
m2
m2
m2
ml
PASAJE DE 3,5 MTS DE CALZADA

Cant
3
0.4
3
3
2.1
1
1
P. Unit
0.085
0.250
0.03
0.558
0.166
0.265
0.050
P Total
0.255
0.100
0.090
1.674
0.349
0.265
0.050
2.783
0.928
Costo 1 m2 U.F.
Demolicin Pav Asfaltico

Excavacin Esp 0,10
Berma esp 0,24 mts
Total
Un
m2
m3
m2
m2
m2
m2
ml
Cant
3
0.4
3
3
2.1
1
1
P. Unit
0.027
0.250
0.03
0.558
0.138
0.265
0.050
P Total
0.081
0.100
0.090
1.674
0.290
0.265
0.050
2.550
Cant
3
0.4
3
3
2.1
1
1
P. Unit
0.085
0.250
0.03
0.697
0.208
0.415
0.050
P Total
0.255
0.100
0.090
2.091
0.437
0.415
0.050
3.438
Cant
3
0.4
3
3
2.1
1
1
P. Unit
0.027
0.250
0.03
0.697
0.208
0.415
0.050
P Total
0.081
0.100
0.090
2.091
0.437
0.415
0.052
3.266
Cant
3
0.4
3
3
2.1
1
1
P. Unit
0.085
0.250
0.03
0.734
0.208
0.277
0.339
P Total
0.255
0.100
0.090
2.202
0.437
0.277
0.339
3.700

Excavacin Esp 0,10
Berma esp 0,30 mts
Juntura asfaltica c/ 3,5 ml
Total
Cant
3.5
0.45
3.5
3.5
2.45
1
1.000
P. Unit
0.027
0.250
0.03
0.558
0.138
0.265
0.050
P Total
0.095
0.113
0.105
1.953
0.338
0.265
0.050
2.919
0.834
Un
m2
m3
m2
m2
m2
m2
ml
Cant
3.5
0.45
3.5
3.5
2.45
1
1.000
P. Unit
0.085
0.250
0.03
0.697
0.208
0.415
0.050
P Total
0.298
0.113
0.105
2.440
0.510
0.415
0.050
3.931
1.123
Costo 1 m2 U.F.

Excavacin Esp 0,10
Berma esp 0,30 mts
Total
Un
m2
m3
m2
m2
m2
m2
ml
Cant
3.5
0.45
3.5
3.5
2.45
1
1.000
P. Unit
0.027
0.250
0.03
0.697
0.208
0.415
0.050
P Total
0.095
0.113
0.105
2.440
0.510
0.415
0.050
3.728
1.065
Costo 1 m2 U.F.

Excavacin Esp 0,10
Asfalto esp = 0,04
Berma esp 0,20 mts
50% Soleras tipo C
Total
1.233

Un
m2
m3
m2
m2
m2
m2
ml
Un
m2
m3
m2
m2
m2
m2
ml

Costo 1 m2 U.F.

Excavacin Esp 0,10
Asfalto esp = 0,04
Berma esp 0,20 mts
50% Soleras tipo C
Total
0.912
Costo 1 m2 U.F.
1.089

Un
m2
m3
m2
m2
m2
m2
ml
P Total
0.298
0.113
0.105
1.953
0.407
0.265
0.050
3.191

Costo 1 m2 U.F.

Excavacin Esp 0,10
Asfalto esp = 0,04
Berma esp 0,20 mts
50% Soleras tipo C
Total

Excavacin Esp 0,10
Berma esp 0,24 mts
Total
1.146

Un
m2
m3
m2
m2
m2
m2
ml
P. Unit
0.085
0.250
0.03
0.558
0.166
0.265
0.050

Costo 1 m2 U.F.

Excavacin Esp 0,10
Berma esp 0,30 mts
Total
Cant
3.5
0.45
3.5
3.5
2.45
1
1.000
Costo 1 m2 U.F.
0.850

Un
m2
m3
m2
m2
m2
m2
ml
Un
m2
m3
m2
m2
m2
m2
ml

Costo 1 m2 U.F.

Excavacin Esp 0,10
Berma esp 0,30 mts
Total

Excavacin Esp 0,10
Berma esp 0,24 mts
Total
Un
m2
m3
m2
m2
m2
m2
ml
Cant
3.5
0.45
3.5
3.5
2.45
1
1
P. Unit
0.085
0.250
0.03
0.734
0.208
0.277
0.339
P Total
0.298
0.113
0.105
2.569
0.510
0.277
0.339
4.211
1.203
Costo 1 m2 U.F.
Cant
3
0.4
3
3
2.1
1
1
P. Unit
0.027
0.250
0.03
0.734
0.208
0.277
0.339
P Total
0.081
0.100
0.090
2.202
0.437
0.277
0.339
3.526

Excavacin Esp 0,10
Asfalto esp = 0,04
Berma esp 0,20 mts
50% Soleras tipo C
Total
Un
m2
m3
m2
m2
m2
m2
ml
Cant
3.5
0.45
3.5
3.5
2.45
1
1
P. Unit
0.027
0.250
0.03
0.734
0.208
0.277
0.339
P Total
0.095
0.113
0.105
2.569
0.510
0.277
0.339
4.008
REPAVIMENTACION PASAJES 323 de 339
Costo 1 m2 U.F.
1.175

Costo 1 m2 U.F.
1.145
REPAVIMENTACION PASAJES 324 de 339
REPAVIMENTACIN CALLES

Excavacin 0,10 mts
Horm Calzada H 35 E= 0,15 mts
Base Esp 0,15 mts
20% Reparacin Veredas E=7cms
20% Reparacin Base E=5 cms
20 % reposicin Solera Tipo A
30 % Reubicacin soleras Tipo A
Sello Juntura asfaltica c/3ml
Total

Solucin Hormign Esp =15 cms
Un
Cant P. Unit
m2
m3
m2
m2
m2
m2
m2
ml
ml
ml
6
0.68
6
6
6
0.48
0.48
0.4
0.6
3
0.085
0.25
0.03
1.042
0.166
0.5955
0.055
0.679
0.155
0.05
Costo 1 m2
P Total
0.510
0.170
0.180
6.252
0.996
0.286
0.026
0.272
0.093
0.150
8.935
Excavacin 0,10 mts

Base Esp 0,15 mts
Sello Juntura asfaltica c/3ml
Total
Un
m2
Cant P. Unit P Total

6
0.027
0.162
m3
m2
m2
m2
m2
m2
ml
ml
ml
0.68
6
6
6
0.48
0.48
0.4
0.6
3
0.25
0.03
1.042
0.166
0.5955
0.055
0.679
0.155
0.05
0.170
0.180
6.252
0.996
0.286
0.026
0.272
0.093
0.150
8.587
1.431

Cant
P. Unit P Total
m2
m3
m2
m2
m2
m2
m2
ml
ml
ml
7
0.7
7
7
7
0.48
0.48
0.4
0.6
3
0.085
0.25
0.03
1.042
0.166
0.5955
0.055
0.679
0.155
0.05
Costo 1 m2
0.595
0.175
0.210
7.294
1.162
0.286
0.026
0.272
0.093
0.150
10.263
1.466

Excavacin 0,10 mts
Base Esp 0,15 mts
Total
Un
m2
Cant
7
m3
m2
m2
m2
m2
m2
ml
ml
ml
0.7
7
7
7
0.48
0.48
0.4
0.6
3
P. Unit P Total
0.027
0.189
0.25
0.175
0.03
0.210
1.042
7.294
0.166
1.162
0.5955
0.286
0.055
0.026
0.679
0.272
0.155
0.093
0.05
0.150
9.857
Costo 1 m2
1.408

Un
Cant P. Unit
m2
m3
m2
m2
m2
m2
m2
ml
ml
6
0.68
6
6
6
0.48
0.48
0.4
0.6
0.085
0.25
0.03
0.734
0.166
0.5955
0.05
0.679
0.155
Costo 1 m2
P Total
0.510
0.170
0.180
4.404
0.996
0.286
0.024
0.272
0.093
6.935
1.156


Excavacin 0,10 mts
Asfalto esp = 0,05
Base Esp 0,15 mts
Total
Un

Solucin Hormign Esp =15 cms
Costo 1 m2

Excavacin 0,10 mts
Asfalto esp = 0,05
Base Esp 0,15 mts
Total

Excavacin 0,10 mts
Base Esp 0,15 mts
Total
1.489


Excavacin 0,10 mts
Asfalto esp = 0,05
Base Esp 0,15 mts
Total
Un
Cant
P. Unit P Total
m2
m3
m2
m2
m2
m2
m2
ml
ml
7
0.7
7
7
7
0.48
0.48
0.4
0.6
0.085
0.25
0.03
0.734
0.166
0.5955
0.05
0.679
0.155
Costo 1 m2
0.595
0.175
0.210
5.138
1.162
0.286
0.024
0.272
0.093
7.955
1.136

Un
Cant P. Unit
m2
m3
m2
m2
m2
m2
m2
ml
ml
6
0.68
6
6
6
0.48
0.48
0.4
0.6
Costo 1 m2
0.027
0.25
0.03
0.734
0.166
0.5955
0.05
0.679
0.155
P Total
0.162
0.170
0.180
4.404
0.996
0.286
0.024
0.272
0.093
6.587
1.098

Excavacin 0,10 mts
Asfalto esp = 0,05
Base Esp 0,15 mts
Total
Un
Cant
P. Unit P Total
m2
m3
m2
m2
m2
m2
m2
ml
ml
7
0.7
7
7
7
0.48
0.48
0.4
0.6
0.027
0.25
0.03
0.734
0.166
0.5955
0.05
Costo 1 m2
0.679
0.155
0.189
0.175
0.210
5.138
1.162
0.286
0.024
0.272
0.093
7.549
1.078
REPAVIMENTACION CALLES 325 de 339
PRECIOS UNITARIOS PASAJES COMUNA LA SERENA

Valor U.F. 06 marzo 2015
Excavacin
Base Esp 0,12 mts
Berma esp 0,24 mts
Suma
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
ml

Cant
1.2
3
3
3
1
0.344
P. Unit
P Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.1
0.0
0.2
0.0
#REF!
#REF!
#REF!
#REF!
$
%
%
%
$
$
$
U.F
18
12
3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

Excavacin
Base Esp 0,15 mts
Berma esp 0,30 mts
Suma
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
24550
Excavacin
Base Esp 0,12 mts
Berma esp 0,24 mts
Suma
Un
m3
m2
m2
m2
m2
ml
Cant
P. Unit
P Total
1.35
#REF!
#REF!
3.5
#REF!
#REF!
3.5
#REF!
#REF!
3.5
0.1
0.0
1
0.2
0.0
0.296
#REF!
#REF!
#REF!
Costo 1 m2
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
#REF!
%
%
%
$
$
$
U.F
18
12
3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

Cant
1.2
3
3
3
1
0.344
P. Unit
P Total
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0.1
0
0.2
0
#REF!
#REF!
#REF!
#REF!
18
12
3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Excavacin
Base Esp 0,15 mts
Berma esp 0,30 mts
Suma
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
1.35
#REF!
#REF!
3.5
#REF!
#REF!
3.5
#REF!
#REF!
3.5
0.1
0.0
1
0.2
0.0
0.296
#REF!
#REF!
#REF!
#REF!
18
12
3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Pjes Serena (2)

Excavacin
Asfalto esp = 0,04
Base Esp 0,15 mts
Berma esp 0,20 mts
Soleras tipo C
Suma
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F

Cant
P. Unit
P Total
1.00
#REF!
#REF!
3
#REF!
#REF!
3
#REF!
#REF!
3
0.1
0
1
0.2
0
2
#REF!
#REF!
#REF!
#REF!
18
12
3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Berma esp 0,20 mts
Soleras tipo C
Suma
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Un
m3
m2
m2
m2
m2
ml
Cant
P. Unit
P Total
1.17
#REF!
#REF!
3.5
#REF!
#REF!
3.5
#REF!
#REF!
3.5
0.1
0.0
1
0.2
0.0
2
#REF!
#REF!
#REF!
#REF!
$
%
%
%
$
$
$
U.F
18
12
3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

Cant
P. Unit
P Total
1.00
#REF!
#REF!
3
#REF!
#REF!
3
#REF!
#REF!
3
0.1
0
1
0.2
0
2
#REF!
#REF!
#REF!
#REF!
18
12
3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

Excavacin
Adocreto de 8 cms
Base Esp 0,1 mts
cama de Arena 3 cms
Berma esp 0,2 m
Soleras tipo C
Suma
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Excavacin
Asfalto esp = 0,04
Base Esp 0,15 mts
Berma esp 0,20 mts
Soleras tipo C
Suma
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Excavacin
Asfalto esp = 0,05
Base Esp 0,15 mts
Berma esp 0,20 mts
Soleras tipo C
Suma
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
ml
Cant
P. Unit
P Total
1.17
#REF!
#REF!
3.5
#REF!
#REF!
3.5
#REF!
#REF!
3.5
0.1
0.0
1
0.2
0.0
2
#REF!
#REF!
#REF!
#REF!
$
%
%
%
$
$
$
U.F
18
12
3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

Cant
P. Unit
P Total
1.11
#REF!
#REF!
3
#REF!
#REF!
3 15,186.0
45,558.0
3
0.1
0.3
3
0.0
0.1
1
0.2
0.2
2
#REF!
#REF!
#REF!
#REF!
18
12
3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Excavacin
Adocreto de 8 cms
Base Esp 0,1 mts
cama de Arena 3 cms
Berma esp 0,2 m
Soleras tipo C
Suma
Costo Directo
Gastos Generales
Utilidad
Imprevistos
Suma
19 % IVA
VALOR M2
VALOR M2
Un
m3
m2
m2
m2
m2
m2
ml
$
%
%
%
$
$
$
U.F
Cant
P. Unit
P Total
1.235
#REF!
#REF!
3.5
#REF!
#REF!
3.5 15,186.0
53,151.0
3.5
0.1
0.0
3.5
0.0
0.0
1
0.2
0.0
2
#REF!
#REF!
#REF!
#REF!
18
12
3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Pjes Serena (2)
328 de 339
U.F
1
1.1
1.2
1.3
1.4
OBRAS COMPLEMENTARIAS
U.F
Un
gl
gl
cuadra
2.1
2,1,1
2,1,2
2,1,3
2,1,4
2,1,5
2,1,6
2,1,7
OBRAS DE PAVIMENTACIN
Obras de Pavimentacin Imprescindibles
Movimiento de tierras
Excavacin en T. C. N. y transp a Botadero
Excavacin en Roca y transp a Botadero
Excavacin y relleno compensado
Formacin de terraplenes de Emprestito
Demolicion Pavimentos de Hormigon y Pedraplen
Demolicion Pavimentos asfalticos
m3
m3
m3
m2
m3
m2
m2
0.250
2.168
0.650
0.030
0.650
0.085
0.027
0.250
2.168
0.650
0.030
0.650
0.085
0.027
0.250
2.168
0.650
0.030
0.650
0.085
0.027
2.2
2,2,1
2,2,2
2,2,3
Soleras
Suministro y Colocacin Soleras Tipo A
Suministro y Colocacin Soleras Tipo C
Extraccin y Recolocacin Soleras tipo A
ml
ml
ml
0.630
0.494
0.410
0.644
0.500
0.419
0.738
0.582
0.480
U.F
U.F
U.F
U.F
U.F
U.F
( U. F.)
RIO HURTADO
COMBARBALA
PUNITAQUI
OVALLE
PAIHUANO
ANDACOLLO
LA HIGUERA
U.F
U N I T A R I O S
U.F
U.F
UNIDAD
(1)
(2)
(3)
Letrero Indicativo
Gastos de ensayes
Aseo Final
VICUA
Mar-14
LA SERENA
COMUNAS

ENFOCADOS AL VIGSIMO
CUARTO LLAMADO DE
PAVIMENTOS PARTICIPATIVOS
P R E C I O S
19.8
19.8
19.8
19.8
Se indica en (1)
Valores segn metodologia de clculo
3.2
3.2
3.2
3.2
Pgina 328 de 339
19.8
19.8
19.8
19.8
19.8
19.8
19.8
3.2
3.2
3.2
3.2
3.2
3.2
3.2
0.250
2.168
0.650
0.030
0.650
0.085
0.027
0.250
2.168
0.650
0.030
0.650
0.085
0.027
0.250
2.168
0.650
0.030
0.650
0.085
0.027
0.250
2.168
0.650
0.030
0.650
0.085
0.027
0.250
2.168
0.650
0.030
0.650
0.085
0.027
0.250
2.168
0.650
0.030
0.650
0.085
0.027
0.250
2.168
0.650
0.030
0.650
0.085
0.027
0.250
2.168
0.650
0.030
0.650
0.085
0.027
0.738
0.582
0.480
0.819
0.633
0.532
0.793
0.633
0.515
0.819
0.635
0.532
0.819
0.635
0.532
0.819
0.635
0.532
0.840
0.644
0.546
0.819
0.635
0.532
PRECIOS UNITARIOS Llamado 24 PPP
U.F
2.3
2,3,1
2,3,2
2,3,3
2,3,4
2,3,5
2,3,6
2,3,7
2,3,8
2,3,9
2,3,10
Calzadas
Cazada H.C.V esp = 0,18 mts H-35
Sello Juntura asfltica
Imprimacin Asfaltica
Calz. asfltica esp = 0,03 mts incluye Imprimac.
Calzada adocreto esp = 0,08 mts
2.4
2,4,1
2,4,2
2,4,3
2,4,4
2,4,5
2,4,6
2,4,7
Veredas
Hormign Corriente H-28 esp = 0,07 mts
gradas Hormign Simple ancho = 1,20 mts
Vereda H Ctte H-28 Esp 7 cms; Excav; base estab.
Vereda Baldosa Colonial; A=1,6 mts;E= 40mm
Vereda Baldosa Tactil; A=1,6 mts;E= 40mm
2.5
2.6
2,6,1
2,6,2
2,6,3
2,6,4
2,6,5
2,6,6
2,6,7
2,6,8
2,6,9
2,6,10
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
RIO HURTADO
COMBARBALA
PUNITAQUI
OVALLE
PAIHUANO
LA HIGUERA
ANDACOLLO
VICUA
Mar-14
LA SERENA
COMUNAS

CUARTO LLAMADO DE
329 de 339
U.F
m2
m2
m2
ml
m2
m2
m2
m2
m2
m2
1.022
0.902
0.781
0.050
0.037
0.457
0.591
0.725
0.991
#DIV/0!
1.026
0.906
0.787
0.050
0.037
0.459
0.594
0.728
0.998
#DIV/0!
1.092
0.962
0.828
0.050
0.040
0.475
0.614
0.751
1.029
#DIV/0!
1.092
0.962
0.828
0.050
0.040
0.475
0.614
0.751
1.029
#DIV/0!
1.107
0.972
0.838
0.050
0.040
0.472
0.609
0.746
1.021
#DIV/0!
1.416
1.230
1.045
0.050
0.040
0.475
0.614
0.751
1.029
#DIV/0!
1.092
0.962
0.828
0.050
0.040
0.497
0.643
0.788
1.078
#DIV/0!
1.148
1.008
0.866
0.050
0.042
0.505
0.651
0.797
1.091
#DIV/0!
1.148
1.008
0.866
0.050
0.045
0.505
0.651
0.795
1.085
#DIV/0!
1.515
1.313
1.110
0.050
0.044
0.536
0.691
0.848
1.160
#DIV/0!
1.376
1.195
1.017
0.050
0.042
0.533
0.688
0.846
1.158
#DIV/0!
m2
un
m2
m2
m2
m2
grada
0.527
0.685
#REF!
#REF!
#REF!
#REF!
#REF!
0.528
0.686
#REF!
#REF!
#REF!
#REF!
#REF!
0.555
0.721
#REF!
#REF!
#REF!
#REF!
#REF!
0.555
0.721
#REF!
#REF!
#REF!
#REF!
#REF!
0.559
0.727
#REF!
#REF!
#REF!
#REF!
#REF!
0.676
0.879
#REF!
#REF!
#REF!
#REF!
#REF!
0.555
0.721
#REF!
#REF!
#REF!
#REF!
#REF!
0.576
0.749
#REF!
#REF!
#REF!
#REF!
#REF!
0.576
0.749
#REF!
#REF!
#REF!
#REF!
#REF!
0.714
0.928
#REF!
#REF!
#REF!
#REF!
#REF!
0.660
0.858
#REF!
#REF!
#REF!
#REF!
#REF!
Ciclovia Asfalto; Esp= 3 cms; A=2 mts; Sol C; Base
m2
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Bases Estabilizadas
Cama de arena esp = 0,03 mts
Esp = 0,05 mts
Esp = 0,10 mts
Esp = 0,12 mts
Esp = 0,15 mts
Esp = 0,20 mts
Esp = 0,21 mts
Esp = 0,24 mts
Esp = 0,30 mts
Base Estabilizada Compacta
m2
m2
m2
m2
m2
m2
m2
m2
m2
m3
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.03
0.05
0.1
0.12
0.15
0.2
0.21
0.24
0.3
Pgina 329 de 339
3
3.1
3,1,1
3,1,2
3.2
3.3
3.4
3.5
3.6
3,6,1
3,6,2
3,6,2,1
3,6,2,2
3,6,2,3
3,6,2,4
3,6,2,5
3,6,2,6
3,6,2,7
3,6,3
3,6,3,1
3,6,3,2
3,6,3,3
3,6,3,4
3,6,3,5
3,6,3,6
3,6,3,7
3.7
3.8
3.9
3,10
3.11
Obras Anexas Imprescindibles

Traslado de Postacin Electrica
Cambio Postacin elctrica ( De Hormign)
Cambio Postacin elctrica (de madera )
corte y reposicin de rboles
Modificacin Camaras de Inspeccin
Modificacin arranques A.P.
Modificacin Uniones Domiciliarias
Infraestructura para evacuacin de A. Lluvias
Excavacin Especial
Tubo Colector PVC T2
De D = 160 mm
De D = 180 mm
De D = 200 mm
De D = 250 mm
De D = 315 mm
De D = 355 mm
De D = 400 mm
Tubo Colector PVC T1
De D = 160 mm
De D = 180 mm
De D = 200 mm
De D = 250 mm
De D = 315 mm
De D = 355 mm
De D = 400 mm
SUMIDERO TIPO S1
SUMIDERO TIPO S2
SUMIDERO TIPO S3
SUMIDERO TIPO S4
ZANJA DE INFILTRACIN
RIO HURTADO
COMBARBALA
PUNITAQUI
OVALLE
PAIHUANO
LA HIGUERA
ANDACOLLO
VICUA
Mar-14
LA SERENA
COMUNAS

CUARTO LLAMADO DE
330 de 339
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
un
un
N
Un
Un
Un
0.000
#REF!
0.600
2.500
#REF!
#REF!
0.000
#REF!
0.600
2.500
#REF!
#REF!
0.000
#REF!
0.600
2.500
#REF!
#REF!
0.000
#REF!
0.600
2.500
#REF!
#REF!
0.000
#REF!
0.600
2.500
#REF!
#REF!
0.000
#REF!
0.600
2.500
#REF!
#REF!
0.000
#REF!
0.600
2.500
#REF!
#REF!
0.000
#REF!
0.600
2.500
#REF!
#REF!
0.000
#REF!
0.600
2.500
#REF!
#REF!
0.000
#REF!
0.600
2.500
#REF!
#REF!
0.000
#REF!
0.600
2.500
#REF!
#REF!
m3
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
ml
ml
ml
ml
ml
ml
ml
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
ml
ml
ml
ml
ml
ml
ml
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
un
un
un
un
m3
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
Pgina 330 de 339
U.F
4
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
5
5.1
5.2
5.3
5.4
5.5
5.6
5.7
5.8
5.9
5,10
5,11

De H = 1 mts
Vol = 0,85 m3/ml
De H = 1 mts
De H = 1,5 mts Vol = 1,43 m3/ml
De H = 1,5 mts
De H = 2 mts
Vol = 2,35 m3/ml
De H = 2 mts
De H = 2,5 mts
Vol = 3,35 m3/ml
De H = 2,5 mts
De H = 3 mts
Vol = 5,16 m3/ml
De H = 3 mts
De H = 3,5 mts
Vol = 6,43 m3/ml
De H = 3,5 mts
De H = 4 mts
Vol = 8,90 m3/ml
De H = 4 mts
De H = 4,5 mts
Vol = 10,24 m3/ml
De H = 4,5 mts
Muros de Hormign Armado
U.F
U.F
U.F
U.F
U.F
(Ref. Lamina 20,7 Cdigo de Normas y Esp. Tc. Del MINVU / 2008) : Incluyen
ml
5.193
5.223
5.562
5.562
7.417
7.254
m3
6.109
6.145
6.889
6.544
8.726
8.534
ml
8.292
8.341
8.898
8.898
9.018
11.682
m3
5.799
5.833
6.222
6.222
6.306
8.169
ml
12.630 12.709 13.616
13.616
13.812 18.147
m3
5.374
5.408
5.794
5.794
5.877
7.722
ml
17.327 17.438 18.722
18.722
18.999 25.127
m3
5.172
5.205
5.589
5.589
5.671
7.501
ml
25.053 25.222 27.178
27.178
27.602 36.951
m3
4.855
4.888
5.267
5.267
5.349
7.161
ml
30.728 30.940 33.373
33.373
33.900 45.530
m3
4.779
4.812
5.190
5.190
5.272
7.081
ml
40.859 41.150 44.499
44.499
45.227 61.244
m3
4.591
4.624
5.000
5.000
5.082
6.881
ml
46.726 47.060 50.904
50.904
51.740 70.125
m3
4.563
4.596
4.971
4.971
5.053
6.848
U.F
U.F
U.F
U.F
RIO HURTADO
COMBARBALA
PUNITAQUI
OVALLE
PAIHUANO
LA HIGUERA
ANDACOLLO
VICUA
Mar-14
LA SERENA
COMUNAS

CUARTO LLAMADO DE
331 de 339
U.F
Horm. Estructural, Moldaje, Horm Emplant, Exc. Especial, Barbac

5.562
5.856
5.856
7.769
7.034
6.544
6.889
6.889
9.140
8.275
8.898
9.382
9.382
12.530
11.319
6.222
6.561
6.561
8.762
7.915
13.616
14.404
14.404
19.527
17.557
5.794
6.129
6.129
8.309
7.471
18.722
19.836
19.836
27.078
24.293
5.589
5.921
5.921
8.083
7.252
27.178
28.878
28.878
39.927
35.677
5.267
5.597
5.597
7.738
6.914
33.373
35.487
35.487
49.231
43.945
5.190
5.519
5.519
7.656
6.834
44.499
47.411
47.411
66.340
59.060
5.000
5.327
5.327
7.454
6.636
50.904
54.247
54.247
75.974
67.618
4.971
5.298
5.298
7.419
6.603
(Ref. Lamina 20,1 a Lmina 20,6 del Cdigo de Normas y Esp. Tc. Del MINVU / 2008) Incluyen H.A. Excavacin, Relleno Estructural, Barbacanas, Rellenos
De H = 1 mts
De H = 1,5 mts
De H = 2 mts
De H = 2,5 mts
De H = 3 mts
De H = 3,5 mts
De H = 4 mts
De H = 4,5 mts
De H = 5 mts
De H = 5,5 mts
De H = 6 mts
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
ml
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Pgina 331 de 339
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
U.F
6
6.1
6.2
6.3
6.4

7
7.1
7.2
7.3
7.4
7.5
7.6
7.7
7.8
8
8.1
8.2
8.3
8.4
8.5
8.6
8.7
8.8
8.9
arboles
D = 75 mm
D = 90 mm
D = 110 mm
D = 160 mm
U.F
U.F
U.F
U.F
U.F
U.F
U.F
U.F
RIO HURTADO
COMBARBALA
PUNITAQUI
OVALLE
PAIHUANO
LA HIGUERA
ANDACOLLO
VICUA
Mar-14
LA SERENA
COMUNAS

CUARTO LLAMADO DE
332 de 339
U.F
U.F
ml
ml
ml
ml
1.349
1.457
1.509
1.976
1.349
1.457
1.509
1.976
1.349
1.457
1.509
1.976
1.349
1.457
1.509
1.976
1.349
1.457
1.509
1.976
1.349
1.457
1.509
1.976
1.349
1.457
1.509
1.976
1.349
1.457
1.509
1.976
1.349
1.457
1.509
1.976
1.349
1.457
1.509
1.976
1.349
1.457
1.509
1.976
Seales
Seal Vertical Nueva (Oficial)
Pintura termoplastica blanca reflectante
Espejo Convexo
Demarcacin Solera Amarilla
Demarcacin Pav Linea segmentada
Demarcacin Pav Linea continua
Demarcacin Pav linea Simbolos y leyendas
Tachas Reflectantes
Prov y Colocacin malla Acma C 139
Un
m2
Un
ml
ml
ml
m2
Un
m2
7.100
0.861
2.800
0.019
0.172
0.172
0.258
0.463
#DIV/0!
1.000
7.100
0.861
2.800
0.019
0.172
0.172
0.258
0.463
#DIV/0!
1.100
7.810
0.947
3.080
0.021
0.189
0.189
0.284
0.509
#DIV/0!
1.100
7.810
0.947
3.080
0.021
0.189
0.189
0.284
0.509
#DIV/0!
1.100
7.810
0.947
3.080
0.021
0.189
0.189
0.284
0.509
#DIV/0!
1.100
7.810
0.947
3.080
0.021
0.189
0.189
0.284
0.509
#DIV/0!
1.100
7.810
0.947
3.080
0.021
0.189
0.189
0.284
0.509
#DIV/0!
1.150
8.165
0.990
3.220
0.022
0.198
0.198
0.297
0.532
#DIV/0!
1.150
8.165
0.990
3.220
0.022
0.198
0.198
0.297
0.532
#DIV/0!
1.150
8.165
0.990
3.220
0.022
0.198
0.198
0.297
0.532
#DIV/0!
1.150
8.165
0.990
3.220
0.022
0.198
0.198
0.297
0.532
#DIV/0!
Paisajismo y Jardines
Picado y arneado terreno jardn esp 0,30 mts
Adicin Tierra vegetal, Compost arena
Cesped
Enchapes de piedras en jardineras y muros
Suministro y colocacin Escaos Modelo plaza
Basureros
Solerilla Canto redondo Tipo C
Pavimento maicillo Esp 0,05 mts
pavimento conchuela Esp 0,03 cms
Palmera de las canarias de 1,6 mts
arbustos pequeos y plantas
Prov y Colocacin arboles menores
Acer Negundo
Aromo Australiano
Liquidambar
Acacia Bayleyana
m2
m2
m2
m2
un
un
ml
m2
m2
un
un
un
un
un
un
un
0.165
0.130
0.290
1.420
2.520
5.800
#DIV/0!
#DIV/0!
#DIV/0!
3.148
0.435
1.150
0.323
0.323
0.971
0.210
0.165
0.130
0.290
1.420
2.520
5.800
#DIV/0!
#DIV/0!
#DIV/0!
3.148
0.435
1.150
0.323
0.323
0.971
0.210
0.182
0.143
0.319
1.562
2.772
6.380
#DIV/0!
#DIV/0!
#DIV/0!
3.463
0.479
1.265
0.355
0.355
1.068
0.231
0.182
0.143
0.319
1.562
2.772
6.380
#DIV/0!
#DIV/0!
#DIV/0!
3.463
0.479
1.265
0.355
0.355
1.068
0.231
0.182
0.143
0.319
1.562
2.772
6.380
#DIV/0!
#DIV/0!
#DIV/0!
3.463
0.479
1.265
0.355
0.355
1.068
0.231
0.182
0.143
0.319
1.562
2.772
6.380
#DIV/0!
#DIV/0!
#DIV/0!
3.463
0.479
1.265
0.355
0.355
1.068
0.231
0.182
0.143
0.319
1.562
2.772
6.380
#DIV/0!
#DIV/0!
#DIV/0!
3.463
0.479
1.265
0.355
0.355
1.068
0.231
0.190
0.150
0.334
1.633
2.898
6.670
#DIV/0!
#DIV/0!
#DIV/0!
3.620
0.500
1.323
0.371
0.371
1.117
0.242
0.190
0.150
0.334
1.633
2.898
6.670
#DIV/0!
#DIV/0!
#DIV/0!
3.620
0.500
1.323
0.371
0.371
1.117
0.242
0.190
0.150
0.334
1.633
2.898
6.670
#DIV/0!
#DIV/0!
#DIV/0!
3.620
0.500
1.323
0.371
0.371
1.117
0.242
0.190
0.150
0.334
1.633
2.898
6.670
#DIV/0!
#DIV/0!
#DIV/0!
3.620
0.500
1.323
0.371
0.371
1.117
0.242
Pgina 332 de 339
arboles
Plantas
10.1
10.2
11
12
13
14
Algarrobo
Arrayn
Granado en flor
Jacarand
Laurel en Flor
Palma Washingtonia
Phytosporo Ondulata
Pimiento
Quillay
Bouganvillea
Veronicas
Rayitos de sol
Lavanda
Stipas graminia
Vitadina
Obras Anexas Adicionales
Accesos Vehiculares
Accesos vehiculos livianos ( 4)
Accesos vehiculos pesados ( 5)
Barandas metlicas
Defensas camineras
Vallas peatonales
Garita de Buses
NOTAS
(1)
Gastos de ensayes
(2)
En Calzada de Hormign u.f./m2

En Calzada de Asfltica u.f./m2
En veredas de hormign u.f./m2
En Soleras
u.f./ ml
En hormign muros
u.f./m3
Aseo Final (3)
Accesos vehiculos livianos ( 4)
Accesos vehiculos pesado ( 5)
un
un
un
un
un
un
un
un
un
un
m2
m2
un
un
un
U.F
0.210
0.210
0.151
0.210
1.682
0.169
0.210
0.210
0.210
0.169
0.589
0.929
0.129
0.065
0.020
N
N
ml
ml
ml
Un
#DIV/0!
#DIV/0!
#REF!
#REF!
2.940
95.000
U.F
0.210
0.210
0.151
0.210
1.682
0.169
0.210
0.210
0.210
0.169
0.589
0.929
0.129
0.065
0.020
U.F
0.231
0.231
0.166
0.231
1.850
0.186
0.231
0.231
0.231
0.186
0.648
1.022
0.142
0.072
0.022
U.F
0.231
0.231
0.166
0.231
1.850
0.186
0.231
0.231
0.231
0.186
0.648
1.022
0.142
0.072
0.022
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#REF!
#REF!
#REF!
#REF!
2.940
3.234
95.000 104.500
#DIV/0!
#DIV/0!
#REF!
#REF!
3.234
104.500
U.F
0.231
0.231
0.166
0.231
1.850
0.186
0.231
0.231
0.231
0.186
0.648
1.022
0.142
0.072
0.022
U.F
0.231
0.231
0.166
0.231
1.850
0.186
0.231
0.231
0.231
0.186
0.648
1.022
0.142
0.072
0.022
U.F
0.231
0.231
0.166
0.231
1.850
0.186
0.231
0.231
0.231
0.186
0.648
1.022
0.142
0.072
0.022
U.F
0.242
0.242
0.174
0.242
1.934
0.194
0.242
0.242
0.242
0.194
0.677
1.068
0.148
0.075
0.023
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#REF!
#REF!
#REF!
#REF!
3.234
3.234
104.500 104.500
#DIV/0!
#DIV/0!
#REF!
#REF!
3.234
104.500
#DIV/0!
#DIV/0!
#REF!
#REF!
3.381
109.250
U.F
0.242
0.242
0.174
0.242
1.934
0.194
0.242
0.242
0.242
0.194
0.677
1.068
0.148
0.075
0.023
RIO HURTADO
COMBARBALA
PUNITAQUI
OVALLE
PAIHUANO
LA HIGUERA
ANDACOLLO
VICUA
Mar-14
LA SERENA
COMUNAS

CUARTO LLAMADO DE
333 de 339
U.F
0.242
0.242
0.174
0.242
1.934
0.194
0.242
0.242
0.242
0.194
0.677
1.068
0.148
0.075
0.023
U.F
0.242
0.242
0.174
0.242
1.934
0.194
0.242
0.242
0.242
0.194
0.677
1.068
0.148
0.075
0.023
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#REF!
#REF!
#REF!
#REF!
3.381
3.381
109.250 109.250
#DIV/0!
#DIV/0!
#REF!
#REF!
3.381
109.250
Se considera arriendo de vivienda por la duracion de la obra con sus servicios, mobiliario para oficinas y elementos para su funcionamiento
valor por proyecto
(
18.72 Uf/mes * duracion estimada obra / nmeros de proyectos de la agrupacin)
Considerar los siguientes valores:
U.F./ Agrupacin
0.00637
+
21.407
0.00845
+
34.899
0.00258
+
6.478
0.00402
0.0299
Considerar por cuadra
3.2 U.F.
Se considera mayor espesor de Hormign de 3 cms y de base de 5 cms, sobre vereda normal en una superficie de 4,5mts x 1,2 mts, por cada
Se considera mayor espesor de Hormign de 8 cms y de base de 5 cms sobre vereda normal en una superficie de 4,5 mts x 1,2 mts, por cada
Pgina 333 de 339
334 de 339
( U. F.)
U.F
U.F
CANELA
LOS VILOS
SALAMANCA
U N I T A R I O S
ILLAPEL
P R E C I O S
U.F
U.F
19.8
19.8
19.8
19.8
3.2
3.2
3.2
3.2
0.250
2.168
0.650
0.030
0.650
0.085
0.027
0.250
2.168
0.650
0.030
0.650
0.085
0.027
0.250
2.168
0.650
0.030
0.650
0.085
0.027
0.250
2.168
0.650
0.030
0.650
0.085
0.027
0.866
0.644
0.563
0.866
0.650
0.563
0.840
0.644
0.546
0.813
0.639
0.528
Pgina 334 de 339
U.F
U.F
U.F
CANELA
LOS VILOS
ILLAPEL
SALAMANCA
335 de 339
U.F
1.220
1.066
0.914
0.050
0.048
0.597
0.771
0.946
1.295
#DIV/0!
1.247
1.091
0.932
0.050
0.048
0.597
0.771
0.946
1.295
#DIV/0!
1.317
1.148
0.979
0.050
0.048
0.597
0.771
0.946
1.295
#DIV/0!
1.346
1.173
0.997
0.050
0.048
0.591
0.763
0.938
1.280
#DIV/0!
0.601
0.781
#REF!
#REF!
#REF!
#REF!
#REF!
0.612
0.795
#REF!
#REF!
#REF!
#REF!
#REF!
0.640
0.832
#REF!
#REF!
#REF!
#REF!
#REF!
0.640
0.832
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Pgina 335 de 339
CANELA
LOS VILOS
ILLAPEL
SALAMANCA
336 de 339
U.F
U.F
U.F
U.F
0.000
#REF!
0.600
2.500
#REF!
#REF!
0.000
#REF!
0.600
2.500
#REF!
#REF!
0.000
#REF!
0.600
2.500
#REF!
#REF!
0.000
#REF!
0.600
2.500
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
12.899
26.719
9.735
13.329
0.843
Pgina 336 de 339
U.F
U.F
mas y Esp. Tc. Del MINVU / 2008) : Incluyen Horm. Estructural, Moldaje, Horm Emplant, Exc. Especial, Barbacanas.
6.223
6.370
7.321
7.494
9.987
10.229
6.984
7.153
15.389
15.783
6.549
6.716
21.227
21.784
6.336
6.503
31.002
31.852
6.008
6.173
38.129
39.186
5.930
6.094
51.052
52.508
5.736
5.900
58.425
60.097
5.706
5.869
CANELA
LOS VILOS
ILLAPEL
SALAMANCA
337 de 339
U.F
U.F
6.739
7.928
10.835
7.577
16.769
7.136
23.179
6.919
33.977
6.585
41.831
6.506
56.148
6.309
64.275
6.277
6.886
8.101
11.077
7.746
17.163
7.303
23.736
7.085
34.827
6.749
42.888
6.670
57.604
6.472
65.946
6.440
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
p. Tc. Del MINVU / 2008) Incluyen H.A. Excavacin, Relleno Estructural, Barbacanas, Rellenos
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Pgina 337 de 339
U.F
U.F
CANELA
LOS VILOS
ILLAPEL
SALAMANCA
338 de 339
U.F
U.F
1.349
1.457
1.509
1.976
1.349
1.457
1.509
1.976
1.349
1.457
1.509
1.976
1.349
1.457
1.509
1.976
1.100
7.810
0.947
3.080
0.021
0.189
0.189
0.284
0.509
#DIV/0!
1.150
8.165
0.990
3.220
0.022
0.198
0.198
0.297
0.532
#DIV/0!
1.100
7.810
0.947
3.080
0.021
0.189
0.189
0.284
0.509
#DIV/0!
1.150
8.165
0.990
3.220
0.022
0.198
0.198
0.297
0.532
#DIV/0!
0.182
0.143
0.319
1.562
2.772
6.380
#DIV/0!
#DIV/0!
#DIV/0!
3.463
0.479
1.265
0.355
0.355
1.068
0.231
0.190
0.150
0.334
1.633
2.898
6.670
#DIV/0!
#DIV/0!
#DIV/0!
3.620
0.500
1.323
0.371
0.371
1.117
0.242
0.182
0.143
0.319
1.562
2.772
6.380
#DIV/0!
#DIV/0!
#DIV/0!
3.463
0.479
1.265
0.355
0.355
1.068
0.231
0.190
0.150
0.334
1.633
2.898
6.670
#DIV/0!
#DIV/0!
#DIV/0!
3.620
0.500
1.323
0.371
0.371
1.117
0.242
Pgina 338 de 339
U.F
0.231
0.231
0.166
0.231
1.850
0.186
0.231
0.231
0.231
0.186
0.648
1.022
0.142
0.072
0.022
#DIV/0!
#DIV/0!
#REF!
#REF!
3.234
104.500
U.F
0.242
0.242
0.174
0.242
1.934
0.194
0.242
0.242
0.242
0.194
0.677
1.068
0.148
0.075
0.023
CANELA
LOS VILOS
ILLAPEL
SALAMANCA
339 de 339
U.F
0.231
0.231
0.166
0.231
1.850
0.186
0.231
0.231
0.231
0.186
0.648
1.022
0.142
0.072
0.022
U.F
0.242
0.242
0.174
0.242
1.934
0.194
0.242
0.242
0.242
0.194
0.677
1.068
0.148
0.075
0.023
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#REF!
#REF!
#REF!
#REF!
3.381
3.234
109.250 104.500
#DIV/0!
#DIV/0!
#REF!
#REF!
3.381
109.250
r la duracion de la obra con sus servicios, mobiliario para oficinas y elementos para su funcionamiento
mign de 3 cms y de base de 5 cms, sobre vereda normal en una superficie de 4,5mts x 1,2 mts, por cada acceso vehicular
mign de 8 cms y de base de 5 cms sobre vereda normal en una superficie de 4,5 mts x 1,2 mts, por cada acceso vehicular
Pgina 339 de 339

COSTO PAV Marzo 2016 26

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

COSTO PAV Marzo 2016 26

Cargado por

Copyright:

Formatos disponibles

1 de 339

PAV PART LLAMADO N 26

MONTE PATRIA - Chaaral Alto

PRECIOS UNITARIOS DE ITEMS

COQUIMBO - Incl. Tongoy

PRECIOS UNITARIOS 2016 26

MONTE PATRIA - Chaaral Alto

PAV PART LLAMADO N 26

PRECIOS UNITARIOS DE ITEMS

COQUIMBO - Incl. Tongoy

PRECIOS UNITARIOS 2016 26

MONTE PATRIA - Chaaral Alto

PAV PART LLAMADO N 26

PRECIOS UNITARIOS DE ITEMS

COQUIMBO - Incl. Tongoy

Prov y Coloc Adocreto Esp = 0,08 mts

Diferencia Veredas en Accesos Vehiculares

PRECIOS UNITARIOS 2016 26

MONTE PATRIA - Chaaral Alto

PAV PART LLAMADO N 26

PRECIOS UNITARIOS DE ITEMS

COQUIMBO - Incl. Tongoy

Peldao gradas H-30 ancho = 1,20 mts

CICLOVIA ASFALTO A=2 mts

PRECIOS UNITARIOS 2016 26

Infraestructura para evacuacin de A. Lluvias

Tubo Colector PVC C1

MONTE PATRIA - Chaaral Alto

PAV PART LLAMADO N 26

PRECIOS UNITARIOS DE ITEMS

COQUIMBO - Incl. Tongoy

Tubo Colector PVC C2 4,7 mm

PRECIOS UNITARIOS 2016 26

MONTE PATRIA - Chaaral Alto

PAV PART LLAMADO N 26

PRECIOS UNITARIOS DE ITEMS

COQUIMBO - Incl. Tongoy

PRECIOS UNITARIOS 2016 26

MONTE PATRIA - Chaaral Alto

PAV PART LLAMADO N 26

PRECIOS UNITARIOS DE ITEMS

COQUIMBO - Incl. Tongoy

Cambio de matriz A.P

PRECIOS UNITARIOS 2016 26

MONTE PATRIA - Chaaral Alto

PAV PART LLAMADO N 26

PRECIOS UNITARIOS DE ITEMS

COQUIMBO - Incl. Tongoy

PRECIOS UNITARIOS 2016 26

PAV PART LLAMADO N 26

PRECIOS UNITARIOS 2016 26

PAV PART LLAMADO N 26

PRECIOS UNITARIOS 2016 26

PAV PART LLAMADO N 26

PRECIOS UNITARIOS 2016 26

PAV PART LLAMADO N 26

PRECIOS UNITARIOS 2016 26

PAV PART LLAMADO N 26

PRECIOS UNITARIOS 2016 26

PAV PART LLAMADO N 26

PRECIOS UNITARIOS 2016 26

PAV PART LLAMADO N 26

PRECIOS UNITARIOS 2016 26