Valorizado San Juan Etapa1 PDF

SUB TOTAL(S/.
) MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8 MES 9

ITEM PARTIDAS UND METRADO PRECIO
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
01 TRABAJOS PROVISIONALES 140,599.33 140,599.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
01.01 OBRAS PROVISIONALES 140,599.33 140,599.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
6,085.00
1.00
01.01.01 CAMPAMENTO PROVISIONAL PARA OBRA und 1.00 6,085.00 6,085.00
100%
▀▀ ▀▀ ▀▀ ▀▀
8,673.48
CARTEL DE IDENTIFICACION DE LA OBRA DE 4.00
01.01.02 und 4.00 2,168.37 8,673.48
3.60M X 2.40M. 100%
▀▀ ▀▀ ▀▀ ▀▀
56,225.00
1.00
01.01.03 SEGURIDAD DE OBRA und 1.00 56,225.00 56,225.00
100%
▀▀ ▀▀ ▀▀ ▀▀
34,362.00
1.00
01.01.04 SEGURIDAD DE PERSONAL EN OBRA und 1.00 34,362.00 34,362.00
100%
▀▀ ▀▀ ▀▀ ▀▀
16,500.00
5.00
01.01.05 SERVICIOS HIGIENICOS - TIPO DISAL mes 5.00 3,300.00 16,500.00
100%
▀▀ ▀▀ ▀▀ ▀▀
17,192.80
MOVILIZACION DE EQUIPOS Y HERRAMIENTAS 1.00
01.01.06 und 1.00 17,192.80 17,192.80
A OBRA 100%
▀▀ ▀▀ ▀▀ ▀▀
1,561.05
5.00
01.01.07 LIMPIEZA PERMANENTE DE OBRA mes 5.00 312.21 1,561.05
100%
▀▀ ▀▀ ▀▀ ▀▀
02 CASETA DE VIGILANCIA 15,944.54 2,048.25 2,210.92 1,489.39 10,195.98 0.00 0.00 0.00 0.00 0.00
02.01 OBRAS PRELIMINARES 7.45 7.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7.45
3.24
02.01.01 TRAZO, NIVELES Y REPLANTEO m2 3.24 2.30 7.45
100%
▀▀ ▀▀ ▀▀ ▀▀
02.02. MOVIMIENTO DE TIERRAS 281.59 281.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
161.70
EXCAVACION MANUAL DE ZANJAS PARA 3.30
02.02.01 m3 3.30 49.00 161.70
CIMIENTOS 100%
▀▀ ▀▀ ▀▀ ▀▀
15.94
REFINE, NIVELACION Y COMPACTACION EN 3.24
02.02.02 m2 3.24 4.92 15.94
TERRENO NORMAL 100%
▀▀ ▀▀ ▀▀ ▀▀
103.95
ELIMINACION DE EXCEDENTES C/ VOLQUETE 15 4.13
02.02.03 m3 4.13 25.17 103.95
m3 D= 5 km. 100%
▀▀ ▀▀ ▀▀ ▀▀
02.03. CONCRETO SIMPLE 1,759.21 1,759.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1,158.30
CIMIENTOS CORRIDOS 1.10 2.64
02.03.01 m3 2.64 438.75 1,158.30
CEMENTO+HORMIGON + 30% P.G 100%
▀▀ ▀▀ ▀▀ ▀▀
152.29
0.28
02.03.02 SOBRECIMIENTO, CONCRETO 1:8 + 25% P.M m3 0.28 543.90 152.29
100%
▀▀ ▀▀ ▀▀ ▀▀
171.86
SOBRECIMIENTO, ENCOFRADO Y 3.68
02.03.03 m2 3.68 46.70 171.86
DESENCOFRADO 100%
▀▀ ▀▀ ▀▀ ▀▀
276.76
FALSO PISO DE 4" DE CONCRETO CEMENTO- 3.24
02.03.04 m2 3.24 85.42 276.76
HORMIGON 1:8 100%
▀▀ ▀▀ ▀▀ ▀▀
02.04. CONCRETO ARMADO 2,210.92 0.00 2,210.92 0.00 0.00 0.00 0.00 0.00 0.00 0.00
02.04.01 COLUMNAS 1,202.43 0.00 1,202.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00
325.15
0.48
02.04.01.01. COLUMNAS - CONCRETO F'C=210 kg/cm2 m3 0.48 677.39 325.15
100%
▀▀ ▀▀ ▀▀ ▀▀
457.32
8.64
02.04.01.02. COLUMNAS - ENCOFRADO Y DESENCOFRADO m2 8.64 52.93 457.32
100%
▀▀ ▀▀ ▀▀ ▀▀
419.96
103.95
02.04.01.03. COLUMNAS - ACERO Fy=4200 kg/cm2 kg 103.95 4.04 419.96
100%
▀▀ ▀▀ ▀▀ ▀▀
02.04.02 VIGAS 1,008.49 0.00 1,008.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00
160.23
0.23
02.04.02.01 VIGAS - CONCRETO F'C=210 kg/cm2 m3 0.23 696.64 160.23
100%
▀▀ ▀▀ ▀▀ ▀▀
565.86
9.24
02.04.02.02 VIGAS - ENCOFRADO Y DESENCOFRADO m2 9.24 61.24 565.86
100%
▀▀ ▀▀ ▀▀ ▀▀
282.40
69.90
02.04.02.03 VIGAS - ACERO Fy=4200 kg/cm2 kg 69.90 4.04 282.40
100%
▀▀ ▀▀ ▀▀ ▀▀
02.05. MUROS Y TABIQUES 453.88 0.00 0.00 453.88 0.00 0.00 0.00 0.00 0.00 0.00
453.88
MUROS DE LADRILLO KK TIPO IV SOGA M: 1:1:5 7.80
02.05.01 m2 7.80 58.19 453.88
E=1.5 CM 100%
▀▀ ▀▀ ▀▀ ▀▀
02.06. REVOQUES, ENLUCIDOS Y MOLDURAS 675.35 0.00 0.00 675.35 0.00 0.00 0.00 0.00 0.00 0.00
517.51
02.06.01 TARRAJEO EN INTERIORES Y EXTERIORES m2 24.48 21.14 517.51

SUB TOTAL(S/.) MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8 MES 9
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
24.48
02.06.01 TARRAJEO EN INTERIORES Y EXTERIORES m2 24.48 21.14 517.51
100%
▀▀ ▀▀ ▀▀ ▀▀
157.84
VESTIDURA DE DERRAMES EN PUERTAS, 15.80
02.06.02 m 15.80 9.99 157.84
VENTANAS Y VANOS 100%
▀▀ ▀▀ ▀▀ ▀▀
02.07. ZOCALOS Y CONTRAZOCALOS 148.40 0.00 0.00 148.40 0.00 0.00 0.00 0.00 0.00 0.00
148.40
CONTRAZOCALO DE CEMENTO PULIDO CON 11.75
02.07.01 m 11.75 12.63 148.40
MORTERO 1:5 DE E=2 cm. H= 20 cm 100%
▀▀ ▀▀ ▀▀ ▀▀
02.08. PISOS Y PAVIMENTOS 450.82 0.00 0.00 211.76 239.06 0.00 0.00 0.00 0.00 0.00
125.10
9.00
02.08.01 AFIRMADO DE 4" PARA PISOS Y VEREDAS m2 9.00 13.90 125.10
100%
▀▀ ▀▀ ▀▀ ▀▀
86.66
ACABADO PULIDO DE PISO CON MORTERO 1:2 X 2.88
02.08.02 m2 2.88 30.09 86.66
1.5 cm DE ESPESOR 100%
▀▀ ▀▀ ▀▀ ▀▀
207.45
2.88
02.08.03 VEREDA DE CONCRETO 175 kg/cm2 E=4" m2 2.88 72.03 207.45
100%
▀▀ ▀▀ ▀▀ ▀▀
31.61
7.20
02.08.04 JUNTA DE DILATACION EN LOSA m 7.20 4.39 31.61
100%
▀▀ ▀▀ ▀▀ ▀▀
02.09. CARPINTERIA DE MADERA 6,582.29 0.00 0.00 0.00 6,582.29 0.00 0.00 0.00 0.00 0.00
1,360.64
2.00
02.09.01 TIJERALES DE MADERA T-1 und 2.00 680.32 1,360.64
100%
▀▀ ▀▀ ▀▀ ▀▀
993.82
10.95
02.09.02 VIGUETA TEMPLADOR DE MADERA 2" X 4" m 10.95 90.76 993.82
100%
▀▀ ▀▀ ▀▀ ▀▀
2,486.88
52.80
02.09.03 VIGUETA CORREA DE MADERA 2" X 2" m 52.80 47.10 2,486.88
100%
▀▀ ▀▀ ▀▀ ▀▀
533.97
CIELO RASO DE MADERA TRIPLAY INCLUYE 9.00
02.09.04 m2 9.00 59.33 533.97
TAPAJUNTA 100%
▀▀ ▀▀ ▀▀ ▀▀
491.33
1.92
02.09.05 PUERTA DE MADERA APANELADA m2 1.92 255.90 491.33
100%
▀▀ ▀▀ ▀▀ ▀▀
715.65
3.24
02.09.06 VENTANA DE MADERA CEDRO, CON HOJAS m2 3.24 220.88 715.65
100%
▀▀ ▀▀ ▀▀ ▀▀
02.10. COBERTURA 966.21 0.00 0.00 0.00 966.21 0.00 0.00 0.00 0.00 0.00
650.18
15.51
02.10.01 COBERTURA CON FIBRAFORTE TEJA OPACA m2 15.51 41.92 650.18
100%
▀▀ ▀▀ ▀▀ ▀▀
316.03
4.70
02.10.02 CUMBRERA CON FIBRAFORTE TEJA OPACA m 4.70 67.24 316.03
100%
▀▀ ▀▀ ▀▀ ▀▀
02.11. VIDRIOS, CRISTALES Y SIMILARES 346.32 0.00 0.00 0.00 346.32 0.00 0.00 0.00 0.00 0.00
346.32
72.00
02.11.01 VIDRIOS DOBLES NACIONALES p2 72.00 4.81 346.32
100%
▀▀ ▀▀ ▀▀ ▀▀
02.12. CERRAJERIA 98.50 0.00 0.00 0.00 98.50 0.00 0.00 0.00 0.00 0.00
83.62
1.00
02.12.01 CERRADURA PARA PUERTA PRINCIPAL pza 1.00 83.62 83.62
100%
▀▀ ▀▀ ▀▀ ▀▀
14.88
3.00
02.12.02 BISAGRAS ALUMINIZADA CAPUCHINAS 3" X 3" pza 3.00 4.96 14.88
100%
▀▀ ▀▀ ▀▀ ▀▀
02.13. PINTURA 420.19 0.00 0.00 0.00 420.19 0.00 0.00 0.00 0.00 0.00
258.51
PINTURA LATEX EN MUROS INTERIORES Y 24.48
02.13.01 m2 24.48 10.56 258.51
EXTERIORES 100%
▀▀ ▀▀ ▀▀ ▀▀
65.97
PINTURA EN PUERTAS CON BARNIZ DOS 3.84
02.13.02 m2 3.84 17.18 65.97
MANOS 100%
▀▀ ▀▀ ▀▀ ▀▀
95.71
PINTURA EN VENTANAS CON BARNIZ DOS 6.48
02.13.03 m2 6.48 14.77 95.71
MANOS 100%
▀▀ ▀▀ ▀▀ ▀▀
02.14. INSTALACIONES ELECTRICAS Y ARTEFACTOS 1,543.41 0.00 0.00 0.00 1,543.41 0.00 0.00 0.00 0.00 0.00
99.28
SALIDAS PARA CENTRO DE LUZ C/ 1.00
02.14.01 pto 1.00 99.28 99.28
INTERRUPTOR 100%
▀▀ ▀▀ ▀▀ ▀▀
345.18
SALIDA PARA TOMACORRIENTE BIPOLAR 3.00
02.14.02 pto 3.00 115.06 345.18
DOBLE CON TOMA DE TIERRA 100%
▀▀ ▀▀ ▀▀ ▀▀
122.36
7.00
02.14.03 TUBERIA PVC SAP ELECTRICAS m 7.00 17.48 122.36
100%
02.14.03
ITEM PARTIDAS
TUBERIA PVC SAP ELECTRICAS UND
m METRADO
7.00 PRECIO
17.48 122.36
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
▀▀ ▀▀ ▀▀ ▀▀
112.63
SUMINISTRO E INSTALACIÓN CABLE ELECTRICO 7.00
02.14.04 m 7.00 16.09 112.63
2-4mm2 THW+ 1-4mm2 (T) 100%
▀▀ ▀▀ ▀▀ ▀▀
143.73
FLUORESCENTE RECTO 2 X 36 W INCLUYE 1.00
02.14.05 und 1.00 143.73 143.73
EQUIPO Y PANTALLA 100%
▀▀ ▀▀ ▀▀ ▀▀
172.53
1.00
02.14.06 LUMINARIA TIPO WALLPACK 2X26W DE JOSFEL und 1.00 172.53 172.53
100%
▀▀ ▀▀ ▀▀ ▀▀
83.77
TERMINAL AEREO CON BASE TIPO SILLA Y 1.00
02.14.07 und 1.00 83.77 83.77
TRIPODE EN TECHO INCLINADO 100%
▀▀ ▀▀ ▀▀ ▀▀
463.93
TABLERO ELECTRICO DE DISTRIBUCION TD-001, 1.00
02.14.08 und 1.00 463.93 463.93
EQUIPADO 100%
▀▀ ▀▀ ▀▀ ▀▀
03 CASETA DE CONTROL Y GUARDIANIA 51,023.17 8,623.05 6,371.56 8,642.20 17,332.03 10,054.33 0.00 0.00 0.00 0.00
53.82
23.40
100%
▀▀ ▀▀ ▀▀ ▀▀
03.02. MOVIMIENTO DE TIERRAS 1,107.17 1,107.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
604.17
12.33
03.02.01. EXCAVACION DE ZANJAS PARA CIMIENTOS m3 12.33 49.00 604.17
100%
▀▀ ▀▀ ▀▀ ▀▀
115.13
03.02.02. m2 23.40 4.92 115.13
TERRENO NORMAL 100%
▀▀ ▀▀ ▀▀ ▀▀
387.87
03.02.03. m3 15.41 25.17 387.87
m3 D= 5 km. 100%
▀▀ ▀▀ ▀▀ ▀▀
03.03. CONCRETO SIMPLE 7,462.06 7,462.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4,326.08
03.03.01 m3 9.86 438.75 4,326.08
▀▀ ▀▀ ▀▀ ▀▀
723.39
1.33
03.03.02 SOBRECIMIENTO, CONCRETO 1:8 + 25% P.M m3 1.33 543.90 723.39
100%
▀▀ ▀▀ ▀▀ ▀▀
413.76
03.03.03 m2 8.86 46.70 413.76
DESENCOFRADO 100%
▀▀ ▀▀ ▀▀ ▀▀
1,998.83
03.03.04 m2 23.40 85.42 1,998.83
HORMIGON 1:8 100%
▀▀ ▀▀ ▀▀ ▀▀
03.04. CONCRETO ARMADO 6,371.56 0.00 6,371.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00
03.04.01 COLUMNAS 2,183.71 0.00 2,183.71 0.00 0.00 0.00 0.00 0.00 0.00 0.00
480.95
0.71
03.04.01.01 COLUMNAS - CONCRETO F'C=210 kg/cm2 m3 0.71 677.39 480.95
100%
▀▀ ▀▀ ▀▀ ▀▀
685.97
12.96
03.04.01.02 COLUMNAS - ENCOFRADO Y DESENCOFRADO m2 12.96 52.93 685.97
100%
▀▀ ▀▀ ▀▀ ▀▀
1,016.79
251.68
03.04.01.03 COLUMNAS - ACERO Fy=4200 kg/cm2 kg 251.68 4.04 1,016.79
100%
▀▀ ▀▀ ▀▀ ▀▀
03.04.02 VIGAS 4,187.85 0.00 4,187.85 0.00 0.00 0.00 0.00 0.00 0.00 0.00
473.72
0.68
100%
▀▀ ▀▀ ▀▀ ▀▀
2,056.44
33.58
03.04.02.02 VIGAS - ENCOFRADO Y DESENCOFRADO m2 33.58 61.24 2,056.44
100%
▀▀ ▀▀ ▀▀ ▀▀
1,657.69
410.32
03.04.02.03 VIGAS - ACERO Fy=4200 kg/cm2 kg 410.32 4.04 1,657.69
100%
▀▀ ▀▀ ▀▀ ▀▀
03.05. MUROS Y TABIQUES 2,580.14 0.00 0.00 2,580.14 0.00 0.00 0.00 0.00 0.00 0.00
2,580.14
03.05.01 m2 44.34 58.19 2,580.14
E=1.5 CM 100%
▀▀ ▀▀ ▀▀ ▀▀
03.06. REVOQUES, ENLUCIDOS Y MOLDURAS 2,036.54 0.00 0.00 2,036.54 0.00 0.00 0.00 0.00 0.00 0.00
1,874.70
88.68
03.06.01 TARRAJEO EN INTERIORES Y EXTERIORES m2 88.68 21.14 1,874.70
100%
▀▀ ▀▀ ▀▀ ▀▀
161.84
03.06.02 m 16.20 9.99 161.84
▀▀ ▀▀ ▀▀ ▀▀
03.07. ZOCALOS Y CONTRAZOCALOS 1,888.17 0.00 0.00 1,888.17 0.00 0.00 0.00 0.00 0.00 0.00
1,398.13
17.04
03.07.01 ZOCALOS DE CERAMICA DE 0.30 x 0.30 cm m2 17.04 82.05 1,398.13
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
100%
▀▀ ▀▀ ▀▀ ▀▀
490.04
03.07.02 m 38.80 12.63 490.04
▀▀ ▀▀ ▀▀ ▀▀
03.08. PISOS Y PAVIMENTOS 2,137.35 0.00 0.00 2,137.35 0.00 0.00 0.00 0.00 0.00 0.00
517.08
37.20
100%
▀▀ ▀▀ ▀▀ ▀▀
822.66
03.08.02 m2 27.34 30.09 822.66
▀▀ ▀▀ ▀▀ ▀▀
199.63
3.06
03.08.03 PISO CERAMICO 30 X 30 m2 3.06 65.24 199.63
100%
▀▀ ▀▀ ▀▀ ▀▀
497.01
6.90
03.08.04 VEREDA DE CONCRETO 175 kg/cm2 E=4" m2 6.90 72.03 497.01
100%
▀▀ ▀▀ ▀▀ ▀▀
100.97
23.00
100%
▀▀ ▀▀ ▀▀ ▀▀
2,826.42
3.00
100%
▀▀ ▀▀ ▀▀ ▀▀
2,069.33
22.80
03.08.02 VIGUETA TEMPLADOR DE MADERA 2" X 4" m 22.80 90.76 2,069.33
100%
▀▀ ▀▀ ▀▀ ▀▀
3,532.50
75.00
100%
▀▀ ▀▀ ▀▀ ▀▀
1,922.29
03.08.04 m2 32.40 59.33 1,922.29
TAPAJUNTA 100%
▀▀ ▀▀ ▀▀ ▀▀
1,473.98
5.76
03.08.05 PUERTA DE MADERA APANELADA m2 5.76 255.90 1,473.98
100%
▀▀ ▀▀ ▀▀ ▀▀
675.89
3.06
03.08.06 VENTANA DE MADERA CEDRO, CON HOJAS m2 3.06 220.88 675.89
100%
▀▀ ▀▀ ▀▀ ▀▀
03.10. COBERTURA 4,209.04 0.00 0.00 0.00 4,209.04 0.00 0.00 0.00 0.00 0.00
3,597.16
85.81
03.10.01 COBERTURA CON FIBRAFORTE TEJA OPACA m2 85.81 41.92 3,597.16
100%
▀▀ ▀▀ ▀▀ ▀▀
611.88
9.10
100%
▀▀ ▀▀ ▀▀ ▀▀
03.11. VIDRIOS, CRISTALES Y SIMILARES 327.08 0.00 0.00 0.00 327.08 0.00 0.00 0.00 0.00 0.00
327.08
68.00
03.11.01 VIDRIOS DOBLES NACIONALES p2 68.00 4.81 327.08
100%
▀▀ ▀▀ ▀▀ ▀▀
03.12. CERRAJERIA 295.50 0.00 0.00 0.00 295.50 0.00 0.00 0.00 0.00 0.00
250.86
3.00
100%
▀▀ ▀▀ ▀▀ ▀▀
44.64
9.00
100%
▀▀ ▀▀ ▀▀ ▀▀
03.13. PINTURA 1,177.65 0.00 0.00 0.00 0.00 1,177.65 0.00 0.00 0.00 0.00
936.46
03.13.01 m2 88.68 10.56 936.46
EXTERIORES 100%
▀▀ ▀▀ ▀▀ ▀▀
197.91
03.13.02 m2 11.52 17.18 197.91
MANOS 100%
▀▀ ▀▀ ▀▀ ▀▀
43.28
03.13.03 m2 2.93 14.77 43.28
MANOS 100%
▀▀ ▀▀ ▀▀ ▀▀
03.14. INSTALACIONES SANITARIAS 2,455.38 0.00 0.00 0.00 0.00 2,455.38 0.00 0.00 0.00 0.00
03.14.01 SISTEMA DE DESAGUE 791.48 0.00 0.00 0.00 0.00 791.48 0.00 0.00 0.00 0.00
275.61
3.00
03.14.01.01 SALIDA DE DESAGUE EN PVC pto 3.00 91.87 275.61
100%
▀▀ ▀▀ ▀▀ ▀▀
58.15
5.00
03.14.01.02 TUBERIA PVC NTP 399.003 Ø 2" m 5.00 11.63 58.15
100%
▀▀ ▀▀ ▀▀ ▀▀
161.25
7.50
100%
▀▀ ▀▀ ▀▀ ▀▀
48.68
03.14.01.04 REGISTRO ROSCADO DE BRONCE CROMADO 2" pza 1.00 48.68 48.68
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
1.00
100%
▀▀ ▀▀ ▀▀ ▀▀
247.79
1.00
03.14.01.05 CAJA DE REGISTRO DE DESAGUE 12" X 24" pza 1.00 247.79 247.79
100%
▀▀ ▀▀ ▀▀ ▀▀
03.14.02 SISTEMA DE AGUA FRIA 383.66 0.00 0.00 0.00 0.00 383.66 0.00 0.00 0.00 0.00
245.10
SALIDA DE AGUA FRIA CON TUBERÍA DE PVC 3.00
03.14.02.01 pto 3.00 81.70 245.10
SAP 1/2" 100%
▀▀ ▀▀ ▀▀ ▀▀
56.80
RED DE DISTRIBUCION TUBERIA DE 1/2" PVC 5.00
03.14.02.02 m 5.00 11.36 56.80
SAP 100%
▀▀ ▀▀ ▀▀ ▀▀
81.76
1.00
03.14.02.03 VALVULA DE COMPUERTA DE BRONCE 1/2" und 1.00 81.76 81.76
100%
▀▀ ▀▀ ▀▀ ▀▀
03.14.03 APARATOS Y ACCESORIOS SANITARIOS 1,280.24 0.00 0.00 0.00 0.00 1,280.24 0.00 0.00 0.00 0.00
319.06
1.00
03.14.03.01 LAVATORIO DE PARED BLANCO 1 LLAVE pza 1.00 319.06 319.06
100%
▀▀ ▀▀ ▀▀ ▀▀
131.36
1.00
03.14.03.02 INODORO TANQUE BAJO BLANCO pza 1.00 131.36 131.36
100%
▀▀ ▀▀ ▀▀ ▀▀
81.04
1.00
03.14.03.03 JABONERAS DE LOZA BLANCA DE 15 X 15 cm pza 1.00 81.04 81.04
100%
▀▀ ▀▀ ▀▀ ▀▀
111.15
DUCHA CROMADA 1 LLAVE INCLUYE 1.00
03.14.03.04 und 1.00 111.15 111.15
ACCESORIOS 100%
▀▀ ▀▀ ▀▀ ▀▀
48.27
1.00
03.14.03.05 PAPELERA DE LOZA BLANCA DE 15 X 15 cm pza 1.00 48.27 48.27
100%
▀▀ ▀▀ ▀▀ ▀▀
25.00
1.00
03.14.03.06 TOALLERA DE PLASTICO 24" DE COLOR pza 1.00 25.00 25.00
100%
▀▀ ▀▀ ▀▀ ▀▀
564.36
6.00
03.14.03.07 COLOCACION DE APARATOS SANITARIOS pza 6.00 94.06 564.36
100%
▀▀ ▀▀ ▀▀ ▀▀
03.15. INSTALACIONES ELECTRICAS Y ARTEFACTOS 6,421.30 0.00 0.00 0.00 0.00 6,421.30 0.00 0.00 0.00 0.00
297.84
03.15.01 pto 3.00 99.28 297.84
INTERRUPTOR BIPOLAR SIMPLE 100%
▀▀ ▀▀ ▀▀ ▀▀
575.30
03.15.02 pto 5.00 115.06 575.30
▀▀ ▀▀ ▀▀ ▀▀
123.60
SALIDA PARA TOMACORRIENTE BIPOLARES 1.00
03.15.03 CON ESPIGA A TIERRA PROTEGIDO CONTRA pto 1.00 123.60 123.60
AGUA 100%
▀▀ ▀▀ ▀▀ ▀▀
349.60
20.00
100%
▀▀ ▀▀ ▀▀ ▀▀
321.80
03.15.05 m 20.00 16.09 321.80
2-4mm2 THW+ 1-4mm2 (T) 100%
▀▀ ▀▀ ▀▀ ▀▀
431.19
03.15.06 und 3.00 143.73 431.19
▀▀ ▀▀ ▀▀ ▀▀
103.77
1.00
03.15.07 TERMINAL AEREO EN TECHO A DOS AGUAS und 1.00 103.77 103.77
100%
▀▀ ▀▀ ▀▀ ▀▀
244.35
CONDUCTOR DE COBRE DESNUDO SOBRE 15.00
03.15.08 m 15.00 16.29 244.35
TECHO 100%
▀▀ ▀▀ ▀▀ ▀▀
409.20
CONDUCTOR DEL SISTEMA DE PUESTA A 15.00
03.15.09 m 15.00 27.28 409.20
TIERRA 100%
▀▀ ▀▀ ▀▀ ▀▀
65.99
1.00
03.15.10 DERIVACION EN "T" und 1.00 65.99 65.99
100%
▀▀ ▀▀ ▀▀ ▀▀
31.24
BAJADA DE CONDUCTOR DE PUESTA A TIERRA 1.00
03.15.11 und 1.00 31.24 31.24
EN TUBERIA DE PVC ADOSADA A PARED 100%
▀▀ ▀▀ ▀▀ ▀▀
1,731.87
1.00
03.15.12 POZO PUESTA A TIERRA CON REGISTRO und 1.00 1,731.87 1,731.87
100%
▀▀ ▀▀ ▀▀ ▀▀
1,271.62
1.00
03.15.13 POZO PUESTA A TIERRA SIN REGISTRO und 1.00 1,271.62 1,271.62
100%
▀▀ ▀▀ ▀▀ ▀▀
463.93
TABLERO ELECTRICO DE DISTRIBUCION TD-002,
03.15.14 und 1.00 463.93 463.93
EQUIPADO
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
03.15.14 und 1.00 463.93 463.93
EQUIPADO 100%
▀▀ ▀▀ ▀▀ ▀▀
04. CASETA ADMINISTRATIVA 245,166.94 43,429.89 28,253.29 46,639.93 87,092.91 39,750.92 0.00 0.00 0.00 0.00
04.01. OBRAS PRELIMINARES 577.67 577.67 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
577.67
251.16
100%
▀▀ ▀▀ ▀▀ ▀▀
2,495.57
04.02.01 m3 50.93 49.00 2,495.57
CIMIENTOS 100%
▀▀ ▀▀ ▀▀ ▀▀
1,235.71
04.02.02 m2 251.16 4.92 1,235.71
TERRENO NORMAL 100%
▀▀ ▀▀ ▀▀ ▀▀
1,602.32
04.02.03 m3 63.66 25.17 1,602.32
m3 D= 5 km. 100%
▀▀ ▀▀ ▀▀ ▀▀
04.03. CONCRETO SIMPLE 37,518.62 37,518.62 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
17,874.68
04.03.01 m3 40.74 438.75 17,874.68
▀▀ ▀▀ ▀▀ ▀▀
2,915.30
5.36
04.03.02 SOBRECIMIENTO, CONCRETO 1:8 + 25% P.M m3 5.36 543.90 2,915.30
100%
▀▀ ▀▀ ▀▀ ▀▀
3,339.05
04.03.03 m2 71.50 46.70 3,339.05
DESENCOFRADO 100%
▀▀ ▀▀ ▀▀ ▀▀
13,389.59
04.03.04 m2 156.75 85.42 13,389.59
HORMIGON 1:8 100%
▀▀ ▀▀ ▀▀ ▀▀
04.04. CONCRETO ARMADO 16,029.90 0.00 16,029.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00
04.04.01 COLUMNAS 8,063.37 0.00 8,063.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2,093.14
3.09
04.04.01.01 COLUMNAS - CONCRETO F'C=210 kg/cm2 m3 3.09 677.39 2,093.14
100%
▀▀ ▀▀ ▀▀ ▀▀
2,972.55
56.16
04.04.01.02 COLUMNAS - ENCOFRADO Y DESENCOFRADO m2 56.16 52.93 2,972.55
100%
▀▀ ▀▀ ▀▀ ▀▀
2,997.68
742.00
04.04.01.03 COLUMNAS - ACERO Fy=4200 kg/cm2 kg 742.00 4.04 2,997.68
100%
▀▀ ▀▀ ▀▀ ▀▀
04.04.02 VIGAS 7,966.53 0.00 7,966.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2,222.28
3.19
04.04.02.01 VIGAS - CONCRETO F'C=210 kg/cm2 m3 3.19 696.64 2,222.28
100%
▀▀ ▀▀ ▀▀ ▀▀
2,603.92
42.52
100%
▀▀ ▀▀ ▀▀ ▀▀
3,140.33
777.31
04.04.02.03 VIGAS - ACERO Fy=4200 kg/cm2 kg 777.31 4.04 3,140.33
100%
▀▀ ▀▀ ▀▀ ▀▀
04.05. MUROS Y TABIQUES 12,223.39 0.00 12,223.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12,223.39
04.05.01 m2 210.06 58.19 12,223.39
E=1.5 CM 100%
▀▀ ▀▀ ▀▀ ▀▀
8,881.13
420.11
04.06.01 TARRAJEO EN INTERIORES Y EXTERIORES m2 420.11 21.14 8,881.13
100%
▀▀ ▀▀ ▀▀ ▀▀
1,021.98
04.06.02 m 102.30 9.99 1,021.98
▀▀ ▀▀ ▀▀ ▀▀
04.07. ZOCALOS Y CONTRAZOCALOS 20,257.24 0.00 0.00 20,257.24 0.00 0.00 0.00 0.00 0.00 0.00
18,677.86
227.64
100%
▀▀ ▀▀ ▀▀ ▀▀
1,579.38
04.07.02 m 125.05 12.63 1,579.38
▀▀ ▀▀ ▀▀ ▀▀
3,366.44
242.19
04.08.01 AFIRMADO DE 4" PARA PISOS Y VEREDAS m2 242.19 13.90 3,366.44
100%
▀▀ ▀▀ ▀▀ ▀▀
2,228.47
04.08.02 m2 74.06 30.09 2,228.47
▀▀ ▀▀ ▀▀ ▀▀
4,438.93
68.04
04.08.03 PISO CERAMICO 30 X 30 m2 68.04 65.24 4,438.93
100%
▀▀ ▀▀ ▀▀ ▀▀
6,154.24
04.08.04 VEREDA DE CONCRETO 175 kg/cm2 E=4" m2 85.44 72.03 6,154.24

4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
85.44
04.08.04 VEREDA DE CONCRETO 175 kg/cm2 E=4" m2 85.44 72.03 6,154.24
100%
▀▀ ▀▀ ▀▀ ▀▀
291.50
66.40
100%
▀▀ ▀▀ ▀▀ ▀▀
8,479.26
9.00
100%
▀▀ ▀▀ ▀▀ ▀▀
9,983.60
110.00
100%
▀▀ ▀▀ ▀▀ ▀▀
22,758.72
483.20
100%
▀▀ ▀▀ ▀▀ ▀▀
14,753.59
04.09.04 m2 248.67 59.33 14,753.59
TAPAJUNTA 100%
▀▀ ▀▀ ▀▀ ▀▀
3,869.21
15.12
04.09.05 PUERTA DE MADERA APANELADA m2 15.12 255.90 3,869.21
100%
▀▀ ▀▀ ▀▀ ▀▀
388.24
PUERTA CONTRAPLACADA 35 MM. C/TRIPLAY 1.08
04.09.06 m2 1.08 359.48 388.24
4MM. 100%
▀▀ ▀▀ ▀▀ ▀▀
3,419.22
15.48
04.09.07 VENTANA DE MADERA CEDRO, CON HOJAS m2 15.48 220.88 3,419.22
100%
▀▀ ▀▀ ▀▀ ▀▀
04.10. COBERTURA 17,247.61 0.00 0.00 0.00 17,247.61 0.00 0.00 0.00 0.00 0.00
15,216.96
363.00
100%
▀▀ ▀▀ ▀▀ ▀▀
2,030.65
30.20
04.10.02 CUMBRERA CON FIBRAFORTE TEJA OPACA m 30.20 67.24 2,030.65
100%
▀▀ ▀▀ ▀▀ ▀▀
04.11. VIDRIOS, CRISTALES Y SIMILARES 1,654.64 0.00 0.00 0.00 1,654.64 0.00 0.00 0.00 0.00 0.00
1,654.64
344.00
04.11.01 VIDRIOS DOBLES NACIONALES p2 344.00 4.81 1,654.64
100%
▀▀ ▀▀ ▀▀ ▀▀
04.12. CERRAJERIA 923.82 0.00 0.00 0.00 923.82 0.00 0.00 0.00 0.00 0.00
585.34
7.00
100%
▀▀ ▀▀ ▀▀ ▀▀
174.80
4.00
04.12.02 CERRADURA PARA PUERTAS INTERIORES pza 4.00 43.70 174.80
100%
▀▀ ▀▀ ▀▀ ▀▀
163.68
33.00
100%
▀▀ ▀▀ ▀▀ ▀▀
04.13. PINTURA 3,615.00 0.00 0.00 0.00 3,615.00 0.00 0.00 0.00 0.00 0.00
2,032.48
04.13.01 m2 192.47 10.56 2,032.48
EXTERIORES 100%
▀▀ ▀▀ ▀▀ ▀▀
667.96
04.13.02 m2 38.88 17.18 667.96
MANOS 100%
▀▀ ▀▀ ▀▀ ▀▀
914.56
04.13.03 m2 61.92 14.77 914.56
MANOS 100%
▀▀ ▀▀ ▀▀ ▀▀
04.14. INSTALACIONES SANITARIAS 21,478.61 0.00 0.00 0.00 0.00 21,478.61 0.00 0.00 0.00 0.00
04.14.01 SISTEMA DE DESAGUE 10,999.09 0.00 0.00 0.00 0.00 10,999.09 0.00 0.00 0.00 0.00
7,900.82
86.00
04.14.01.01 SALIDA DE DESAGUE EN PVC pto 86.00 91.87 7,900.82
100%
▀▀ ▀▀ ▀▀ ▀▀
604.76
52.00
100%
▀▀ ▀▀ ▀▀ ▀▀
860.00
40.00
100%
▀▀ ▀▀ ▀▀ ▀▀
97.36
2.00
100%
▀▀ ▀▀ ▀▀ ▀▀
297.20
4.00
04.14.01.05 SUMIDERO DE BRONCE CROMADO 4" pza 4.00 74.30 297.20
100%
▀▀ ▀▀ ▀▀ ▀▀
1,238.95
5.00
04.14.01.06 CAJA DE REGISTRO DE DESAGUE 12" X 24" pza 5.00 247.79 1,238.95
100%
▀▀ ▀▀ ▀▀ ▀▀
04.14.02 SISTEMA DE AGUA FRIA 2,989.86 0.00 0.00 0.00 0.00 2,989.86 0.00 0.00 0.00 0.00
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
1,470.60
SALIDA DE AGUA FRIA CON TUBERÍA DE PVC 18.00
04.14.02.01 pto 18.00 81.70 1,470.60
SAP 1/2" 100%
▀▀ ▀▀ ▀▀ ▀▀
298.00
04.14.02.02 m 25.00 11.92 298.00
SAP 100%
▀▀ ▀▀ ▀▀ ▀▀
795.20
04.14.02.03 m 70.00 11.36 795.20
SAP 100%
▀▀ ▀▀ ▀▀ ▀▀
99.02
1.00
100%
▀▀ ▀▀ ▀▀ ▀▀
327.04
4.00
100%
▀▀ ▀▀ ▀▀ ▀▀
04.14.03 APARATOS Y ACCESORIOS SANITARIOS 7,489.66 0.00 0.00 0.00 0.00 7,489.66 0.00 0.00 0.00 0.00
1,595.30
5.00
04.14.03.01 LAVATORIO DE PARED BLANCO 1 LLAVE pza 5.00 319.06 1,595.30
100%
▀▀ ▀▀ ▀▀ ▀▀
390.00
3.00
04.14.03.02 URINARIOS DE LOZA DE PICO BLANCO pza 3.00 130.00 390.00
100%
▀▀ ▀▀ ▀▀ ▀▀
525.44
4.00
04.14.03.03 INODORO TANQUE BAJO BLANCO pza 4.00 131.36 525.44
100%
▀▀ ▀▀ ▀▀ ▀▀
486.24
6.00
04.14.03.04 JABONERAS DE LOZA BLANCA DE 15 X 15 cm pza 6.00 81.04 486.24
100%
▀▀ ▀▀ ▀▀ ▀▀
666.90
DUCHA CROMADA 1 LLAVE INCLUYE 6.00
04.14.03.05 und 6.00 111.15 666.90
ACCESORIOS 100%
▀▀ ▀▀ ▀▀ ▀▀
289.62
6.00
04.14.03.06 PAPELERA DE LOZA BLANCA DE 15 X 15 cm pza 6.00 48.27 289.62
100%
▀▀ ▀▀ ▀▀ ▀▀
150.00
6.00
04.14.03.07 TOALLERA DE PLASTICO 24" DE COLOR pza 6.00 25.00 150.00
100%
▀▀ ▀▀ ▀▀ ▀▀
3,386.16
36.00
04.14.03.08 COLOCACION DE APARATOS SANITARIOS pza 36.00 94.06 3,386.16
100%
▀▀ ▀▀ ▀▀ ▀▀
04.15. INSTALACIONES ELECTRICAS Y ARTEFACTOS 18,272.31 0.00 0.00 0.00 0.00 18,272.31 0.00 0.00 0.00 0.00
893.52
04.15.01 pto 9.00 99.28 893.52
INTERRUPTOR BIPOLAR SIMPLE 100%
▀▀ ▀▀ ▀▀ ▀▀
1,840.96
04.15.02 pto 16.00 115.06 1,840.96
▀▀ ▀▀ ▀▀ ▀▀
247.20
SALIDA PARA TOMACORRIENTE BIPOLARES 2.00
04.15.03 CON ESPIGA A TIERRA PROTEGIDO CONTRA pto 2.00 123.60 247.20
AGUA 100%
▀▀ ▀▀ ▀▀ ▀▀
3,845.60
220.00
04.15.04 TUBERIA PVC SAP ELECTRICAS m 220.00 17.48 3,845.60
100%
▀▀ ▀▀ ▀▀ ▀▀
3,539.80
04.15.05 m 220.00 16.09 3,539.80
2-4mm2 THW+ 1-4mm2 (T) 100%
▀▀ ▀▀ ▀▀ ▀▀
1,293.57
04.15.06 und 9.00 143.73 1,293.57
▀▀ ▀▀ ▀▀ ▀▀
415.08
4.00
04.15.07 TERMINAL AEREO EN TECHO A DOS AGUAS und 4.00 103.77 415.08
100%
▀▀ ▀▀ ▀▀ ▀▀
488.70
CONDUCTOR DE COBRE DESNUDO SOBRE 30.00
04.15.08 m 30.00 16.29 488.70
TECHO 100%
▀▀ ▀▀ ▀▀ ▀▀
2,046.00
CONDUCTOR DEL SISTEMA DE PUESTA A 75.00
04.15.09 m 75.00 27.28 2,046.00
TIERRA 100%
▀▀ ▀▀ ▀▀ ▀▀
131.98
2.00
04.15.10 DERIVACION EN "T" und 2.00 65.99 131.98
100%
▀▀ ▀▀ ▀▀ ▀▀
62.48
BAJADA DE CONDUCTOR DE PUESTA A TIERRA 2.00
04.15.11 und 2.00 31.24 62.48
EN TUBERIA DE PVC ADOSADA A PARED 100%
▀▀ ▀▀ ▀▀ ▀▀
1,731.87
1.00
100%
▀▀ ▀▀ ▀▀ ▀▀
1,271.62
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
1.00
100%
▀▀ ▀▀ ▀▀ ▀▀
463.93
04.15.14 und 1.00 463.93 463.93
EQUIPADO 100%
▀▀ ▀▀ ▀▀ ▀▀
0.5 CASETA PARA PARQUEO DE MAQUINARIA 59,546.70 17,784.66 7,249.44 8,506.08 26,006.52 0.00 0.00 0.00 0.00 0.00
191.34
83.19
100%
▀▀ ▀▀ ▀▀ ▀▀
294.00
6.00
05.02.01 EXCAVACION DE ZAPATAS m3 6.00 49.00 294.00
100%
▀▀ ▀▀ ▀▀ ▀▀
674.73
13.77
05.02.02 EXCAVACION DE ZANJAS PARA CIMIENTOS m3 13.77 49.00 674.73
100%
▀▀ ▀▀ ▀▀ ▀▀
409.29
05.02.03 m2 83.19 4.92 409.29
TERRENO NORMAL C/ EQUIPO 100%
▀▀ ▀▀ ▀▀ ▀▀
497.61
05.02.04 m3 19.77 25.17 497.61
m3 D= 5 km. 100%
▀▀ ▀▀ ▀▀ ▀▀
05.03. CONCRETO SIMPLE 13,147.68 13,147.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
6,041.59
05.03.01 m3 13.77 438.75 6,041.59
▀▀ ▀▀ ▀▀ ▀▀
7,106.09
05.03.02 m2 83.19 85.42 7,106.09
HORMIGON 1:8 100%
▀▀ ▀▀ ▀▀ ▀▀
05.04. CONCRETO ARMADO 9,819.45 2,570.01 7,249.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00
05.04.01 ZAPATAS 2,570.01 2,570.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2,223.86
4.20
05.04.01.01 ZAPATAS - CONCRETO F'C=210 kg/cm2 m3 4.20 529.49 2,223.86
100%
▀▀ ▀▀ ▀▀ ▀▀
346.15
85.68
05.04.01.01 ZAPATAS - ACERO Fy=4200 kg/cm2 kg 85.68 4.04 346.15
100%
▀▀ ▀▀ ▀▀ ▀▀
05.04.02 COLUMNAS 3,226.04 0.00 3,226.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1,205.75
1.78
05.04.02.01 COLUMNAS - CONCRETO F'C=210 kg/cm2 m3 1.78 677.39 1,205.75
100%
▀▀ ▀▀ ▀▀ ▀▀
1,257.62
23.76
100%
▀▀ ▀▀ ▀▀ ▀▀
762.67
188.78
05.04.02.03 COLUMNAS - ACERO Fy=4200 kg/cm2 kg 188.78 4.04 762.67
100%
▀▀ ▀▀ ▀▀ ▀▀
05.04.03 VIGAS 4,023.40 0.00 4,023.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1,678.90
2.41
05.04.03.01 VIGAS - CONCRETO F'C=210 kg/cm2 m3 2.41 696.64 1,678.90
100%
▀▀ ▀▀ ▀▀ ▀▀
1,477.11
24.12
100%
▀▀ ▀▀ ▀▀ ▀▀
867.39
214.70
100%
▀▀ ▀▀ ▀▀ ▀▀
1,277.44
TARRAJEO DE COLUMNAS Y VIGAS INCLUYE 36.54
05.05.01 m2 36.54 34.96 1,277.44
ARISTAS 100%
▀▀ ▀▀ ▀▀ ▀▀
1,156.34
83.19
05.06.01 AFIRMADO DE 4" PARA PISOS Y VEREDAS m2 83.19 13.90 1,156.34
100%
▀▀ ▀▀ ▀▀ ▀▀
5,992.18
83.19
05.06.02 PISO DE CONCRETO F'C=175 kg/cm2 E=4" m2 83.19 72.03 5,992.18
100%
▀▀ ▀▀ ▀▀ ▀▀
80.12
18.25
100%
▀▀ ▀▀ ▀▀ ▀▀
1,884.28
2.00
100%
▀▀ ▀▀ ▀▀ ▀▀
3,399.79
28.20
100%
05.06.02
ITEM PARTIDAS
VIGUETA TEMPLADOR DE MADERA 3" X 6" UND
m METRADO
28.20 PRECIO
120.56 3,399.79
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
▀▀ ▀▀ ▀▀ ▀▀
5,312.88
112.80
100%
▀▀ ▀▀ ▀▀ ▀▀
05.08. COBERTURA 7,271.77 0.00 0.00 0.00 7,271.77 0.00 0.00 0.00 0.00 0.00
6,639.71
158.39
100%
▀▀ ▀▀ ▀▀ ▀▀
632.06
9.40
100%
▀▀ ▀▀ ▀▀ ▀▀
05.09. PINTURA 2,154.30 0.00 0.00 0.00 2,154.30 0.00 0.00 0.00 0.00 0.00
2,154.30
174.72
05.09.01 PINTURA LATEX EN COLUMNAS Y VIGAS m2 174.72 12.33 2,154.30
100%
▀▀ ▀▀ ▀▀ ▀▀
198.56
05.10.01 pto 2.00 99.28 198.56
INTERRUPTOR 100%
▀▀ ▀▀ ▀▀ ▀▀
230.12
05.10.02 pto 2.00 115.06 230.12
▀▀ ▀▀ ▀▀ ▀▀
524.40
30.00
100%
▀▀ ▀▀ ▀▀ ▀▀
321.80
05.10.04 m 20.00 16.09 321.80
2-4mm2 THW+ 1-4mm2 (T) 100%
▀▀ ▀▀ ▀▀ ▀▀
287.46
05.10.05 und 2.00 143.73 287.46
▀▀ ▀▀ ▀▀ ▀▀
463.93
05.10.06 und 1.00 463.93 463.93
EQUIPADO 100%
▀▀ ▀▀ ▀▀ ▀▀
94.57
TERMINAL AEREO FIJADO EN LA PARTE 1.00
05.10.07 und 1.00 94.57 94.57
SUPERIOR DE POSTE 100%
▀▀ ▀▀ ▀▀ ▀▀
407.25
25.00
05.10.08 CONDUCTOR DE COBRE DESNUDO TRENZADO m 25.00 16.29 407.25
100%
▀▀ ▀▀ ▀▀ ▀▀
451.92
8.00
05.10.09 CONEXIÓN DE EMPALME TIPO "T" und 8.00 56.49 451.92
100%
▀▀ ▀▀ ▀▀ ▀▀
1,731.87
1.00
100%
▀▀ ▀▀ ▀▀ ▀▀
1,271.62
1.00
100%
▀▀ ▀▀ ▀▀ ▀▀
06 CASETA GRUPO ELECTRÓGENO 99,638.78 73,627.18 5,183.47 4,324.46 16,503.67 0.00 0.00 0.00 0.00 0.00
06.01. OBRAS PRELIMINARES 85.65 85.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
85.65
37.24
100%
▀▀ ▀▀ ▀▀ ▀▀
06.02. MOVIMIENTO DE TIERRAS 921.21 921.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
196.00
4.00
06.02.01 EXCAVACION MANUAL DE ZAPATAS m3 4.00 49.00 196.00
100%
▀▀ ▀▀ ▀▀ ▀▀
291.55
06.02.02 m3 5.95 49.00 291.55
CIMIENTOS 100%
▀▀ ▀▀ ▀▀ ▀▀
183.22
06.02.03 m2 37.24 4.92 183.22
TERRENO NORMAL C/ EQUIPO 100%
▀▀ ▀▀ ▀▀ ▀▀
250.44
06.02.04 m3 9.95 25.17 250.44
m3 D= 5 km. 100%
▀▀ ▀▀ ▀▀ ▀▀
06.03. CONCRETO SIMPLE 5,791.60 5,791.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2,610.56
06.03.01 m3 5.95 438.75 2,610.56
▀▀ ▀▀ ▀▀ ▀▀
3,181.04
06.03.02 m2 37.24 85.42 3,181.04
HORMIGON 1:8 100%
▀▀ ▀▀ ▀▀ ▀▀
06.04. CONCRETO ARMADO 7,012.19 1,828.72 5,183.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00
06.04.01 ZAPATAS 1,828.72 1,828.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1,482.57
2.80
06.04.01.01 ZAPATAS - CONCRETO F'C=210 kg/cm2 m3 2.80 529.49 1,482.57
100%
▀▀ ▀▀ ▀▀ ▀▀
346.15

4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
85.68
100%
▀▀ ▀▀ ▀▀ ▀▀
06.04.02 COLUMNAS 2,572.18 0.00 2,572.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00
806.09
1.19
06.04.02.01 COLUMNAS - CONCRETO F'C=210 kg/cm2 m3 1.19 677.39 806.09
100%
▀▀ ▀▀ ▀▀ ▀▀
1,257.62
23.76
100%
▀▀ ▀▀ ▀▀ ▀▀
508.47
125.86
06.04.02.03 COLUMNAS - ACERO Fy=4200 kg/cm2 kg 125.86 4.04 508.47
100%
▀▀ ▀▀ ▀▀ ▀▀
06.04.03 VIGAS 2,611.29 0.00 2,611.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00
996.20
1.43
100%
▀▀ ▀▀ ▀▀ ▀▀
876.34
14.31
06.04.03.02 VIGAS - ENCOFRADO Y DESENCOFRADO m2 14.31 61.24 876.34
100%
▀▀ ▀▀ ▀▀ ▀▀
738.75
182.86
100%
▀▀ ▀▀ ▀▀ ▀▀
1,070.82
TARRAJEO DE COLUMNAS Y VIGAS INCLUYE 30.63
06.05.01 m2 30.63 34.96 1,070.82
ARISTAS 100%
▀▀ ▀▀ ▀▀ ▀▀
517.64
37.24
100%
▀▀ ▀▀ ▀▀ ▀▀
2,682.40
37.24
06.06.02 PISO DE CONCRETO F'C=175 kg/cm2 E=4" m2 37.24 72.03 2,682.40
100%
▀▀ ▀▀ ▀▀ ▀▀
53.60
12.21
100%
▀▀ ▀▀ ▀▀ ▀▀
1,884.28
2.00
100%
▀▀ ▀▀ ▀▀ ▀▀
1,609.48
13.35
100%
▀▀ ▀▀ ▀▀ ▀▀
3,351.64
71.16
100%
▀▀ ▀▀ ▀▀ ▀▀
06.08. COBERTURA 2,923.22 0.00 0.00 0.00 2,923.22 0.00 0.00 0.00 0.00 0.00
2,500.95
59.66
100%
▀▀ ▀▀ ▀▀ ▀▀
422.27
6.28
100%
▀▀ ▀▀ ▀▀ ▀▀
06.09. PINTURA 1,016.49 0.00 0.00 0.00 1,016.49 0.00 0.00 0.00 0.00 0.00
1,016.49
82.44
06.09.01 PINTURA LATEX EN COLUMNAS Y VIGAS m2 82.44 12.33 1,016.49
100%
▀▀ ▀▀ ▀▀ ▀▀
198.56
06.10.01 pto 2.00 99.28 198.56
INTERRUPTOR 100%
▀▀ ▀▀ ▀▀ ▀▀
349.60
20.00
100%
▀▀ ▀▀ ▀▀ ▀▀
321.80
06.10.03 m 20.00 16.09 321.80
2-4mm2 THW+ 1-4mm2 (T) 100%
▀▀ ▀▀ ▀▀ ▀▀
143.73
06.10.04 und 1.00 143.73 143.73
▀▀ ▀▀ ▀▀ ▀▀
463.93
06.10.05 und 1.00 463.93 463.93
EQUIPADO 100%
▀▀ ▀▀ ▀▀ ▀▀
378.28
TERMINAL AEREO FIJADO EN LA PARTE 4.00
06.10.06 und 4.00 94.57 378.28
SUPERIOR DE POSTE 100%
▀▀ ▀▀ ▀▀ ▀▀
407.25
25.00
06.10.07 CONDUCTOR DE COBRE DESNUDO TRENZADO m 25.00 16.29 407.25
100%
06.10.07
ITEM PARTIDAS
CONDUCTOR DE COBRE DESNUDO TRENZADO UND
m METRADO
25.00 PRECIO
16.29 407.25
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
▀▀ ▀▀ ▀▀ ▀▀
451.92
8.00
06.10.08 CONEXIÓN DE EMPALME TIPO "T" und 8.00 56.49 451.92
100%
▀▀ ▀▀ ▀▀ ▀▀
1,731.87
1.00
100%
▀▀ ▀▀ ▀▀ ▀▀
1,271.62
1.00
100%
▀▀ ▀▀ ▀▀ ▀▀
06.11. EQUIPOS 65,000.00 65,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
65,000.00
SUMINISTRO E INSTALACION DE GRUPO 1.00
06.11.01 und 1.00 65,000.00 65,000.00
ELECTRÓGENO DE 28 KW 100%
▀▀ ▀▀ ▀▀ ▀▀
07 ESTRUCTURAS SANITARIAS 50,747.85 5,766.68 42,231.69 2,749.49 0.00 0.00 0.00 0.00 0.00 0.00
07.01. CISTERNA 12,422.69 1,219.54 11,203.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00
07.01.01 OBRAS PRELIMINARES 12.60 12.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12.60
5.48
07.01.01.01 TRAZO, NIVELES Y REPLANTEO m2 5.48 2.30 12.60
100%
▀▀ ▀▀ ▀▀ ▀▀
07.01.02 MOVIMIENTO DE TIERRAS 1,206.94 1,206.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
735.00
EXCAVACION MANUAL DE ZANJA PARA 15.00
07.01.02.01 m3 15.00 49.00 735.00
ESTRUCTURAS 100%
▀▀ ▀▀ ▀▀ ▀▀
471.94
ELIMINACION DE MATERIAL EXCEDENTE CON 18.75
07.01.02.02 m3 18.75 25.17 471.94
EQUIPO 100%
▀▀ ▀▀ ▀▀ ▀▀
07.01.03 CONCRETO ARMADO 7,020.51 0.00 7,020.51 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4,328.52
6.39
07.01.03.01 CONCRETO F'C=210 kg/cm2 m3 6.39 677.39 4,328.52
100%
▀▀ ▀▀ ▀▀ ▀▀
1,300.49
ENCOFRADO Y DESENCOFRADO NORMAL EN 24.57
07.01.03.02 m2 24.57 52.93 1,300.49
ESTRUCTURA SUBTERRANEA 100%
▀▀ ▀▀ ▀▀ ▀▀
1,391.50
344.43
07.01.03.03 ACERO Fy=4200 kg/cm2 kg 344.43 4.04 1,391.50
100%
▀▀ ▀▀ ▀▀ ▀▀
07.01.04 REVOQUES, ENLUCIDOS Y MOLDURAS 690.82 0.00 690.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00
690.82
23.26
07.01.04.01 TARRAJEO CON IMPERMEABILIZANTE m2 23.26 29.70 690.82
100%
▀▀ ▀▀ ▀▀ ▀▀
07.01.05 INSTALACIONES ELECTRICAS 3,491.82 0.00 3,491.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00
292.48
1.00
07.01.05.01 SALIDA DE FUERZA PARA BOMBA DE CISTERNA pto 1.00 292.48 292.48
100%
▀▀ ▀▀ ▀▀ ▀▀
793.96
1.00
07.01.05.02 ACCESORIOS PARA CISTERNA glb 1.00 793.96 793.96
100%
▀▀ ▀▀ ▀▀ ▀▀
2,405.38
1.00
07.01.05.03 ELECTROBOMBA DE AGUA und 1.00 2,405.38 2,405.38
100%
▀▀ ▀▀ ▀▀ ▀▀
07.02. TANQUE ELEVADO 11,796.27 97.02 9,111.33 2,587.92 0.00 0.00 0.00 0.00 0.00 0.00
12.60
5.48
100%
▀▀ ▀▀ ▀▀ ▀▀
07.02.02 MOVIMIENTO DE TIERRAS 84.42 84.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
51.45
07.02.02.01 m3 1.05 49.00 51.45
ESTRUCTURAS 100%
▀▀ ▀▀ ▀▀ ▀▀
32.97
07.02.02.02 m3 1.31 25.17 32.97
EQUIPO 100%
▀▀ ▀▀ ▀▀ ▀▀
07.02.03 CONCRETO SIMPLE 513.91 0.00 513.91 0.00 0.00 0.00 0.00 0.00 0.00 0.00
513.91
1.05
07.02.03.01 CONCRETO F'C=140 kg/cm2 m3 1.05 489.44 513.91
100%
▀▀ ▀▀ ▀▀ ▀▀
07.02.04 CONCRETO ARMADO 8,597.42 0.00 8,597.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00
07.02.04.01 COLUMNAS 6,225.33 0.00 6,225.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2,662.14
3.93
07.02.04.01.01 COLUMNAS - CONCRETO F'C=210 kg/cm2 m3 3.93 677.39 2,662.14
100%
▀▀ ▀▀ ▀▀ ▀▀
2,612.62
49.36
07.02.04.01.02 COLUMNAS - ENCOFRADO Y DESENCOFRADO m2 49.36 52.93 2,612.62
100%
▀▀ ▀▀ ▀▀ ▀▀
950.57
235.29
07.02.04.01.03 COLUMNAS - ACERO Fy=4200 kg/cm2 kg 235.29 4.04 950.57
100%
▀▀ ▀▀ ▀▀ ▀▀
07.02.04.02 VIGAS 1,033.30 0.00 1,033.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00
355.29
0.51
07.02.04.02.01 VIGAS - CONCRETO F'C=210 kg/cm2 m3 0.51 696.64 355.29
100%
07.02.04.02.01
ITEM VIGAS - CONCRETOPARTIDAS
F'C=210 kg/cm2 UND
m3 METRADO
0.51 PRECIO
696.64 355.29
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
▀▀ ▀▀ ▀▀ ▀▀
338.04
5.52
07.02.04.02.02 VIGAS - ENCOFRADO Y DESENCOFRADO m2 5.52 61.24 338.04
100%
▀▀ ▀▀ ▀▀ ▀▀
339.97
84.15
07.02.04.02.03 VIGAS - ACERO Fy=4200 kg/cm2 kg 84.15 4.04 339.97
100%
▀▀ ▀▀ ▀▀ ▀▀
07.02.04.03 LOSAS MACIZAS 1,338.79 0.00 1,338.79 0.00 0.00 0.00 0.00 0.00 0.00 0.00
508.95
0.90
07.02.04.03.01 LOSAS MACIZAS - CONCRETO F'C=210 kg/cm2 m3 0.90 565.50 508.95
100%
▀▀ ▀▀ ▀▀ ▀▀
320.72
LOSAS MACIZAS - ENCOFRADO Y 6.08
07.02.04.03.02 m2 6.08 52.75 320.72
DESENCOFRADO 100%
▀▀ ▀▀ ▀▀ ▀▀
509.12
126.02
07.02.04.03.03 LOSAS MACIZAS - ACERO Fy=4200 kg/cm2 kg 126.02 4.04 509.12
100%
▀▀ ▀▀ ▀▀ ▀▀
07.02.05 ACCESORIOS 2,587.92 0.00 0.00 2,587.92 0.00 0.00 0.00 0.00 0.00 0.00
1,793.96
TANQUE ELEVADO DE POLIETILENO DE 1,000 1.00
07.02.05.01 pza 1.00 1,793.96 1,793.96
LITROS DE CAPACIDAD 100%
▀▀ ▀▀ ▀▀ ▀▀
793.96
1.00
07.02.05.02 ACCESORIOS TANQUE ELEVADO glb 1.00 793.96 793.96
100%
▀▀ ▀▀ ▀▀ ▀▀
07.03. TANQUE SEPTICO (02 UNIDADES) 21,217.05 1,538.62 19,678.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00
15.46
6.72
100%
▀▀ ▀▀ ▀▀ ▀▀
708.05
07.03.02.01 m3 14.45 49.00 708.05
ESTRUCTURAS 100%
▀▀ ▀▀ ▀▀ ▀▀
454.57
07.03.02.02 m3 18.06 25.17 454.57
EQUIPO 100%
▀▀ ▀▀ ▀▀ ▀▀
07.03.03 CONCRETO SIMPLE 360.54 360.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
360.54
0.67
07.03.03.01 CONCRETO 1:8 PARA SOLADOS Y/O SUB BASES m3 0.67 538.12 360.54
100%
▀▀ ▀▀ ▀▀ ▀▀
07.03.04 CONCRETO ARMADO 13,762.54 0.00 13,762.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5,554.60
8.20
100%
▀▀ ▀▀ ▀▀ ▀▀
6,617.31
07.03.04.02 m2 125.02 52.93 6,617.31
▀▀ ▀▀ ▀▀ ▀▀
1,590.63
393.72
07.03.04.03 ACERO Fy=4200 kg/cm2 kg 393.72 4.04 1,590.63
100%
▀▀ ▀▀ ▀▀ ▀▀
07.03.05 REVOQUES, ENLUCIDOS Y MOLDURAS 3,831.89 0.00 3,831.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3,831.89
129.02
07.03.05.01 TARRAJEO CON IMPERMEABILIZANTE m2 129.02 29.70 3,831.89
100%
▀▀ ▀▀ ▀▀ ▀▀
07.03.06 TUBERIAS 774.00 0.00 774.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
774.00
36.00
100%
▀▀ ▀▀ ▀▀ ▀▀
07.03.07 ACCESORIOS 1,310.00 0.00 1,310.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1,310.00
2.00
07.03.07.01 ACCESORIOS TANQUE SEPTICO glb 2.00 655.00 1,310.00
100%
▀▀ ▀▀ ▀▀ ▀▀
07.04. HUMEDAL ARTIFICIAL 2,980.82 2,617.24 363.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00
23.00
10.00
100%
▀▀ ▀▀ ▀▀ ▀▀
458.15
07.04.02.01 m3 9.35 49.00 458.15
ESTRUCTURAS 100%
▀▀ ▀▀ ▀▀ ▀▀
270.07
07.04.02.02 m3 10.73 25.17 270.07
EQUIPO 100%
▀▀ ▀▀ ▀▀ ▀▀
1,023.85
2.75
07.04.02.03 RELLENO CON PIEDRA CHANCADA 1/2" m3 2.75 372.31 1,023.85
100%
▀▀ ▀▀ ▀▀ ▀▀
427.13
3.96
07.04.02.04 RELLENO CON CONFITILLO 3/8" m3 3.96 107.86 427.13
100%
07.04.02.04
ITEM PARTIDAS
RELLENO CON CONFITILLO 3/8" UND
m3 METRADO
3.96 PRECIO
107.86 427.13
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
▀▀ ▀▀ ▀▀ ▀▀
51.45
1.10
07.04.02.05 RELLENO CON ARENA GRUESA m3 1.10 46.77 51.45
100%
▀▀ ▀▀ ▀▀ ▀▀
07.04.03 IMPERMEABILIZACIÓN 612.69 306.35 306.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00
306.35 306.35
19.50 19.50
07.04.03.01 GEOMEMBRANA PVC E=0.5 mm m2 39.00 15.71 612.69
50% 50%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
07.04.04 TUBERIAS 114.48 57.24 57.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00
57.24 57.24
1.70 1.70
07.04.04.01 TUBERIA PERFORADA PVC DE 4" m 3.40 33.67 114.48
50% 50%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
07.05. CAJA DE DISTRIBUCION 1,165.51 147.13 1,018.38 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.30
1.00
07.05.01.01 TRAZO Y REPLANTEO m2 1.00 2.30 2.30
100%
▀▀ ▀▀ ▀▀ ▀▀
88.20
07.05.02.01 m3 1.80 49.00 88.20
ESTRUCTURAS 100%
▀▀ ▀▀ ▀▀ ▀▀
56.63
07.05.02.02 m3 2.25 25.17 56.63
EQUIPO 100%
▀▀ ▀▀ ▀▀ ▀▀
07.05.03 CONCRETO ARMADO 856.81 0.00 856.81 0.00 0.00 0.00 0.00 0.00 0.00 0.00
616.42
0.91
100%
▀▀ ▀▀ ▀▀ ▀▀
52.93
07.05.03.02 m2 1.00 52.93 52.93
▀▀ ▀▀ ▀▀ ▀▀
187.46
46.40
07.05.03.03 ACERO Fy=4200 kg/cm2 kg 46.40 4.04 187.46
100%
▀▀ ▀▀ ▀▀ ▀▀
161.57
5.44
100%
▀▀ ▀▀ ▀▀ ▀▀
07.06. CAJA DE RECOLECCION 1,165.51 147.13 856.81 161.57 0.00 0.00 0.00 0.00 0.00 0.00
2.30
1.00
07.06.01.01 TRAZO Y REPLANTEO m2 1.00 2.30 2.30
100%
▀▀ ▀▀ ▀▀ ▀▀
88.20
07.06.02.01 m3 1.80 49.00 88.20
ESTRUCTURAS 100%
▀▀ ▀▀ ▀▀ ▀▀
56.63
07.06.02.02 m3 2.25 25.17 56.63
EQUIPO 100%
▀▀ ▀▀ ▀▀ ▀▀
07.06.03 CONCRETO ARMADO 856.81 0.00 856.81 0.00 0.00 0.00 0.00 0.00 0.00 0.00
616.42
0.91
100%
▀▀ ▀▀ ▀▀ ▀▀
52.93
07.06.03.02 m2 1.00 52.93 52.93
▀▀ ▀▀ ▀▀ ▀▀
187.46
46.40
07.06.03.03 ACERO Fy=4200 kg/cm2 kg 46.40 4.04 187.46
100%
▀▀ ▀▀ ▀▀ ▀▀
161.57
5.44
100%
▀▀ ▀▀ ▀▀ ▀▀
08 INSTALACIONES EXTERIORES 39,344.36 26,632.18 12,712.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00
08.01. INSTALACIONES SANITARIAS - AGUA POTABLE 9,725.80 5,619.78 4,106.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00
278.71
0.20
08.01.01.01 TRAZO, NIVELACION Y REPLANTEO km 0.20 1,393.57 278.71
100%
▀▀ ▀▀ ▀▀ ▀▀
2,462.25
50.25
08.01.02.01 EXCAVACION MANUAL DE ZANJAS m3 50.25 49.00 2,462.25
100%
▀▀ ▀▀ ▀▀ ▀▀
494.46
100.50
08.01.02.02 REFINE Y NEVELACION FONDO ZANJA m2 100.50 4.92 494.46
100%
▀▀ ▀▀ ▀▀ ▀▀
2,384.36
50.25
08.01.02.03 RELLENO CON MATERIAL PROPIO m3 50.25 47.45 2,384.36
100%
▀▀ ▀▀ ▀▀ ▀▀
08.01.03 TUBERIAS Y CAJAS 4,106.02 0.00 4,106.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
2,737.62
201.00
08.01.03.01 RED DE DISTRIBUCION TUBERIA 1" PVC-SAP m 201.00 13.62 2,737.62
100%
▀▀ ▀▀ ▀▀ ▀▀
701.10
5.00
08.01.03.02 VALVULA DE COMPUERTA DE 1" und 5.00 140.22 701.10
100%
▀▀ ▀▀ ▀▀ ▀▀
667.30
5.00
08.01.03.03 CAJA DE CONTROL DE AGUA und 5.00 133.46 667.30
100%
▀▀ ▀▀ ▀▀ ▀▀
08.02. INSTALACIONES SANITARIAS - DESAGUE 3,562.88 2,004.29 1,558.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00
55.74
0.04
08.02.01.01 TRAZO, NIVELACION Y REPLANTEO km 0.04 1,393.57 55.74
100%
▀▀ ▀▀ ▀▀ ▀▀
906.50
18.50
08.02.02.01 EXCAVACION MANUAL DE ZANJAS m3 18.50 49.00 906.50
100%
▀▀ ▀▀ ▀▀ ▀▀
91.02
18.50
08.02.02.02 REFINE Y NIVELACION FONDO ZANJA m2 18.50 4.92 91.02
100%
▀▀ ▀▀ ▀▀ ▀▀
877.83
18.50
08.02.02.03 RELLENO CON MATERIAL PROPIO m3 18.50 47.45 877.83
100%
▀▀ ▀▀ ▀▀ ▀▀
73.20
1.85
08.02.02.04 CAMA DE ARENA m3 1.85 39.57 73.20
100%
▀▀ ▀▀ ▀▀ ▀▀
08.02.03 TUBERIAS Y CAJAS 1,558.59 0.00 1,558.59 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1,063.01
37.00
08.02.03.01 TUBERIA PVC SAL DE 4" m 37.00 28.73 1,063.01
100%
▀▀ ▀▀ ▀▀ ▀▀
495.58
2.00
08.02.03.02 CAJA DE REGISTRO DE DESAGUE 12" X 24" pza 2.00 247.79 495.58
100%
▀▀ ▀▀ ▀▀ ▀▀
08.03. INSTALACIONES ELECTRICAS EXTERIORES 26,055.68 19,008.11 7,047.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00
334.46
TRAZO, NIVELACION Y REPLANTEO EN REDES 0.24
08.03.01.01 m2 0.24 1,393.57 334.46
ELECTRICAS 100%
▀▀ ▀▀ ▀▀ ▀▀
3,316.32
67.68
100%
▀▀ ▀▀ ▀▀ ▀▀
369.98
75.20
08.03.02.02 REFINE Y NEVELACION FONDO ZANJA m2 75.20 4.92 369.98
100%
▀▀ ▀▀ ▀▀ ▀▀
3,211.42
67.68
08.03.02.03 RELLENO CON MATERIAL PROPIO m3 67.68 47.45 3,211.42
100%
▀▀ ▀▀ ▀▀ ▀▀
08.03.03 CONCRETO SIMPLE 11,775.93 11,775.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
11,775.93
24.06
08.03.03.01 DUCTOS DE CONCRETO F'C=140 kg/cm2 m3 24.06 489.44 11,775.93
100%
▀▀ ▀▀ ▀▀ ▀▀
08.03.04 CONEXIÓN 7,047.57 0.00 7,047.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5,315.70
SUMNISTRO E INSTALACION DE CABLE 1- 235.00
08.03.04.01 m 235.00 22.62 5,315.70
3X6mm2+6mm2 (T) N2XY 100%
▀▀ ▀▀ ▀▀ ▀▀
1,731.87
1.00
08.03.04.02 POZO A TIERRA EN SISTEMA und 1.00 1,731.87 1,731.87
100%
▀▀ ▀▀ ▀▀ ▀▀
OBRAS CIVILES Y EQUIPAMIENTO DE BALANZA 177,682.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
09 177,682.40
ELECTRONICA
80,592.40
1.00
09.01 OBRAS CIVILES PARA BALANZA ELECTRONICA glb 1.00 80,592.40 80,592.40
100%
▀▀ ▀▀ ▀▀ ▀▀
97,090.00
SUMINISTRO E INSTALACION DE BALANZA
ELECTRONICA CAMIONERA DE 40-60 1.00
09.02 und 1.00 97,090.00 97,090.00
TONELADAS, INC. ACCES. DE ESTRUCTURA 100%
METALICA ▀▀ ▀▀ ▀▀ ▀▀
INFRAESTRUCTURA PARA DISPOSICION FINAL

10 DE RESIDUOS SOLIDOS DEL AMBITO DE LA 3,858,598.08 795,364.60 792,315.70 786,980.52 784,375.19 699,562.09 0.00 0.00 0.00 0.00
GESTION MUNICIPAL(RESIDUOS DOMÉSTICOS)
10.01. TRABAJOS PRELIMINARES 143,158.56 38,838.54 35,789.64 35,789.64 32,740.74 0.00 0.00 0.00 0.00 0.00
6,507.75 6,507.75 6,507.75 6,507.75
LEVANTAMIENTO TOPOGRAFICO Y REPLANTEO 1.22 1.22 1.22 1.22
10.01.01 ha 4.89 5,323.31 26,030.99
INICIAL 25% 25% 25% 25%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
15,571.00 15,571.00 15,571.00 15,571.00
1.22 1.22 1.22 1.22
10.01.02 LIMPIEZA Y DESBROCE ha 4.89 12,737.01 62,283.98
25% 25% 25% 25%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
2,881.80 1,440.90 1,440.90
40.08 20.04 20.04
10.01.03 DEMOLICIONES (EDIFICACIONES) m2 80.15 71.91 5,763.59
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
10.01.03 DEMOLICIONES (EDIFICACIONES) m2 80.15 71.91 5,763.59
50% 25% 25%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
9,648.00 8,040.00 8,040.00 6,432.00
90.00 75.00 75.00 60.00
10.01.04 CAMINOS DE ACCESO - ANCHO DE VIA 10.00 m. m 300.00 107.20 32,160.00
30% 25% 25% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
4,230.00 4,230.00 4,230.00 4,230.00
500.00 500.00 500.00 500.00
10.01.05 TALA DE ARBOLES und 2,000.00 8.46 16,920.00
25% 25% 25% 25%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.02. MOVIMIENTO DE TIERRAS 1,898,902.82 379,780.56 379,780.56 379,780.56 379,780.56 379,780.56 0.00 0.00 0.00 0.00
10.02.01 EXCAVACIONES 575,345.84 115,069.17 115,069.17 115,069.17 115,069.17 115,069.17 0.00 0.00 0.00 0.00
20,875.06 20,875.06 20,875.06 20,875.06 20,875.06
EXCAVACION C/ MÁQUINA MAT. SUELTO C/ 3,303.02 3,303.02 3,303.02 3,303.02 3,303.02
10.02.01.01 m3 16,515.08 6.32 104,375.31
TRACTOR 190-240 HP. (DESCAPOTE) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
4,571.93 4,571.93 4,571.93 4,571.93 4,571.93
EXCAVACION C/ MÁQUINA MAT. SUELTO C/ 723.41 723.41 723.41 723.41 723.41
10.02.01.02 m3 3,617.03 6.32 22,859.63
TRACTOR 190-240 HP. (VIA EXTERNA) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10,643.13 10,643.13 10,643.13 10,643.13 10,643.13
RELLENO MASIVO C/ MATERIAL PROPIO 2,050.70 2,050.70 2,050.70 2,050.70 2,050.70
10.02.01.03 m3 10,253.50 5.19 53,215.67
COMPAC. C/ EQ. (VIA EXTERNA Y DIQUE) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
71,098.77 71,098.77 71,098.77 71,098.77 71,098.77
EXCAVACION C/ MÁQUINA MAT. SUELTO C/ 11,249.81 11,249.81 11,249.81 11,249.81 11,249.81
10.02.01.04 m3 56,249.03 6.32 355,493.87
TRACTOR 190-240 HP. (TERRAZA 1 - LOMA SUR) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
4,525.33 4,525.33 4,525.33 4,525.33 4,525.33
PERFILADO Y COMPACTACION DE FONDO EN 2,369.28 2,369.28 2,369.28 2,369.28 2,369.28
10.02.01.05 m2 11,846.42 1.91 22,626.66
ZONAS-CORTE R=2420 m2/día (TERRAZA 1) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
1,712.36 1,712.36 1,712.36 1,712.36 1,712.36
PERFILADO Y COMPACTACION DE TALUDES 641.33 641.33 641.33 641.33 641.33
10.02.01.06 m2 3,206.66 2.67 8,561.78
(TERRAZA 1) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
1,642.58 1,642.58 1,642.58 1,642.58 1,642.58
RELLENO MASIVO C/ MATERIAL PROPIO 316.49 316.49 316.49 316.49 316.49
10.02.01.07 m3 1,582.45 5.19 8,212.92
COMPAC. C/ EQ. (TERRAZA 1) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
CONSTRUCCIÓN DE RED DE SUBDRENAJE DE

10.02.02 AGUA SUB SUPERFICIAL, ML= 932.51 (INC. EN 131,648.71 26,329.74 26,329.74 26,329.74 26,329.74 26,329.74 0.00 0.00 0.00 0.00
POZAS)
7,310.80 7,310.80 7,310.80 7,310.80 7,310.80

EXCAVACION MANUAL DE ZANJAS PARA 149.20 149.20 149.20 149.20 149.20
10.02.02.01 m3 746.00 49.00 36,554.00
SUBDRENES 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10,533.63 10,533.63 10,533.63 10,533.63 10,533.63
TUBERIA PEAD PERFORADA PARA SUBDRENES 186.50 186.50 186.50 186.50 186.50
10.02.02.02 m 932.51 56.48 52,668.16
DE 4" 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
1,011.58 1,011.58 1,011.58 1,011.58 1,011.58
298.40 298.40 298.40 298.40 298.40
10.02.02.03 SUMINISTRO DE GEOTEXTIL NT 120gr/m2 m2 1,492.01 3.39 5,057.91
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
265.58 265.58 265.58 265.58 265.58
298.40 298.40 298.40 298.40 298.40
10.02.02.04 INSTALACION DE GEOTEXTIL m2 1,492.01 0.89 1,327.89
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
2,924.32 2,924.32 2,924.32 2,924.32 2,924.32
MATERIAL DE CANTO RODADO DE 1" A 2" PARA 29.84 29.84 29.84 29.84 29.84
10.02.02.05 m3 149.20 98.00 14,621.60
SUBDRENES 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
4,283.83 4,283.83 4,283.83 4,283.83 4,283.83
RELLENO COMPACTADO C/ COMPACT. 7.0 HP - 119.36 119.36 119.36 119.36 119.36
10.02.02.06 m3 596.80 35.89 21,419.15
MAT. PROPIO 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.02.03 OTRAS EXCAVACIONES Y RELLENOS 242,593.13 48,518.63 48,518.63 48,518.63 48,518.63 48,518.63 0.00 0.00 0.00 0.00
3,920.68 3,920.68 3,920.68 3,920.68 3,920.68
CONSTRUCCIÓN CAPA DE ARCILLA 63.30 63.30 63.30 63.30 63.30
10.02.03.01 IMPERMEABLE (REEMPLAZO POR FALLOS) 20% m3 316.49 61.94 19,603.39
DE LLENOS 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
4,126.88 4,126.88 4,126.88 4,126.88 4,126.88
EXCAVACION MANUAL DE ZANJAS PARA 84.22 84.22 84.22 84.22 84.22
10.02.03.02 m3 421.11 49.00 20,634.39
DRENAJE DE LIXIVIADOS DE FONDO 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
6,168.00 6,168.00 6,168.00 6,168.00 6,168.00
EXCAVACION C/ MÁQUINA MAT. SUELTO C/ 975.95 975.95 975.95 975.95 975.95
10.02.03.03 m3 4,879.75 6.32 30,840.02
TRACTOR 190-240 HP. (POZA LIXIV.) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
3,159.93 3,159.93 3,159.93 3,159.93 3,159.93
RELLENO MASIVO C/ MATERIAL PROPIO 608.85 608.85 608.85 608.85 608.85
10.02.03.04 m3 3,044.25 5.19 15,799.66
COMPAC. C/ EQ. (POZA LIXIV.) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10,576.20 10,576.20 10,576.20 10,576.20 10,576.20
10.02.03.05 m3 10,189.02 5.19 52,881.01
COMPAC. C/ EQ. (LOMA SUR) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
20,566.93 20,566.93 20,566.93 20,566.93 20,566.93
10.02.03.06 m3 19,814.00 5.19 102,834.66
COMPAC. C/ EQ. (LOMA NORTE) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.02.04 ACARREO DE MATERIALES DE EXCAVACION 949,315.14 189,863.03 189,863.03 189,863.03 189,863.03 189,863.03 0.00 0.00 0.00 0.00
22,703.18 22,703.18 22,703.18 22,703.18 22,703.18

ACARREO C/ EQUIP. DE MAT. PROCEDENTE DE 2,649.15 2,649.15 2,649.15 2,649.15 2,649.15
10.02.04.01 EXACAVACIONES (DIQUE AMB. LOMA SUR 275 m3 13,245.73 8.57 113,515.91
m.) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
56,616.52 56,616.52 56,616.52 56,616.52 56,616.52
ACARREO C/ EQUIP. DE MAT. PROCEDENTE DE 5,151.64 5,151.64 5,151.64 5,151.64 5,151.64
10.02.04.02 EXACAVACIONES (DIQUE AMB. LOMA NORTE m3 25,758.20 10.99 283,082.62
500 m.) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
110,543.32 110,543.32 110,543.32 110,543.32 110,543.32
ACARREO C/ EQUIP. DE MAT. - EXACAVACIONES 13,630.50 13,630.50 13,630.50 13,630.50 13,630.50
10.02.04.03 m3 68,152.48 8.11 552,716.61
ADICIONALES 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.03. SUMINISTRO E INSTALACIÓN DE GEOMEMBRAS 435,139.82 87,027.96 87,027.96 87,027.96 87,027.96 87,027.96 0.00 0.00 0.00 0.00
54,321.27 54,321.27 54,321.27 54,321.27 54,321.27

3,351.10 3,351.10 3,351.10 3,351.10 3,351.10
10.03.01 SUMIMISTRO DE GEOMEMBRANA CAL. 60 m2 16,755.48 16.21 271,606.33
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
7,472.94 7,472.94 7,472.94 7,472.94 7,472.94
3,351.10 3,351.10 3,351.10 3,351.10 3,351.10
10.03.02 INSTALACION DE GEOMEMBRANA CAL. 60 m2 16,755.48 2.23 37,364.72
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
22,251.28 22,251.28 22,251.28 22,251.28 22,251.28
3,351.10 3,351.10 3,351.10 3,351.10 3,351.10
10.03.03 SUMIMISTRO DE GEOTEXTIL m2 16,755.48 6.64 111,256.39
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
2,982.48 2,982.48 2,982.48 2,982.48 2,982.48
3,351.10 3,351.10 3,351.10 3,351.10 3,351.10
10.03.04 INSTALACION DE GEOTEXTIL m2 16,755.48 0.89 14,912.38
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.04. CHIMENEAS (16 und.) 7,552.96 1,510.59 1,510.59 1,510.59 1,510.59 1,510.59 0.00 0.00 0.00 0.00
401.86 401.86 401.86 401.86 401.86
6.40 6.40 6.40 6.40 6.40
10.04.01 MATERIAL DE PIEDRA DE 10" m3 32.00 62.79 2,009.28
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
662.34 662.34 662.34 662.34 662.34
3.20 3.20 3.20 3.20 3.20
10.04.02 MALLA GAVION 2X1 ALAMBRE Nº 13 und 16.00 206.98 3,311.68
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
446.40 446.40 446.40 446.40 446.40
9.60 9.60 9.60 9.60 9.60
10.04.03 TUBERIA PERFORADA PEAD 6" m 48.00 46.50 2,232.00
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.05. ADECUACIÓN DE TERRAZA 314,534.41 62,906.88 62,906.88 62,906.88 62,906.88 62,906.88 0.00 0.00 0.00 0.00
5,570.21 5,570.21 5,570.21 5,570.21 5,570.21
49.12 49.12 49.12 49.12 49.12
10.05.01 TUBERIA PERFORADA DE FONDO - PEAD 10" m 245.60 113.40 27,851.04
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
5,307.31 5,307.31 5,307.31 5,307.31 5,307.31
55.89 55.89 55.89 55.89 55.89
10.05.02 TUBERIA PERFORADA DE FONDO - PEAD 8" m 279.45 94.96 26,536.57
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
4,441.87 4,441.87 4,441.87 4,441.87 4,441.87
TUBERIA PERFORADA RAMAL DE FONDO - PEAD 95.52 95.52 95.52 95.52 95.52
10.05.03 m 477.62 46.50 22,209.33
6" 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
967.93 967.93 967.93 967.93 967.93
10.02 10.02 10.02 10.02 10.02
10.05.04 TUBERIA SIN PERFORAR DE FONDO - PEAD 10" m 50.10 96.60 4,839.66
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
34,828.42 34,828.42 34,828.42 34,828.42 34,828.42
CAPA DRENANTE DE CANTO RODADO DE 1" A 2" 355.39 355.39 355.39 355.39 355.39
10.05.05 m3 1,776.96 98.00 174,142.08
PARA FONDO ESP. 15cm. 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
1,925.50 1,925.50 1,925.50 1,925.50 1,925.50
GRAVA CANTO RODADO DE 1" A 2" PARA FILTRO 19.65 19.65 19.65 19.65 19.65
10.05.06 m3 98.24 98.00 9,627.52
DE 10" 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
2,190.89 2,190.89 2,190.89 2,190.89 2,190.89
10.05.07 m3 111.78 98.00 10,954.44
DE 8" 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
3,744.58 3,744.58 3,744.58 3,744.58 3,744.58
10.05.08 m3 191.05 98.00 18,722.90
DE 6" 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
2,600.51 2,600.51 2,600.51 2,600.51 2,600.51
160.43 160.43 160.43 160.43 160.43
10.05.09 SUMIMISTRO DE GEOMEMBRANA CAL. 60 m2 802.13 16.21 13,002.53
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
357.75 357.75 357.75 357.75 357.75
160.43 160.43 160.43 160.43 160.43
10.05.10 INSTALACION DE GEOMEMBRANA CAL. 60 m2 802.13 2.23 1,788.75
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
659.35 659.35 659.35 659.35 659.35
160.43 160.43 160.43 160.43 160.43
10.05.11 SUMINISTRO DE GEOTEXTIL NT 200gr/m2 m2 802.13 4.11 3,296.75
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
142.78 142.78 142.78 142.78 142.78
160.43 160.43 160.43 160.43 160.43
10.05.12 INSTALACION DE GEOTEXTIL m2 802.13 0.89 713.90
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
169.79 169.79 169.79 169.79 169.79
CAJA MANEJO DE LIXIVIADO DE CONCRETO EN 0.60 0.60 0.60 0.60 0.60
10.05.13 LADRILLO DE 1.00 x 1.00 M. und 3.00 282.98 848.94
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
AFIRMADO PARA VIAS Y AREA 51,591.53 51,591.53 51,591.53 51,591.53 0.00 0.00 0.00 0.00 0.00
10.06. 206,366.11
ADMINISTRATIVA
5,344.49 5,344.49 5,344.49 5,344.49
AFIRMADO COMPACTADO C/MOTON. Y RODILLO 85.69 85.69 85.69 85.69
10.06.01 m3 342.76 62.37 21,377.94
LIS. VIB. (AREA ADMINISTRATIVA E=30cm) 25% 25% 25% 25%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
46,247.04 46,247.04 46,247.04 46,247.04
AFIRMADO COMPACTADO C/MOTON. Y RODILLO 741.50 741.50 741.50 741.50
10.06.02 m3 2,965.98 62.37 184,988.17
LIS. VIB. (VIAS INTERNAS E=30cm) 25% 25% 25% 25%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.07. TUBERIA DE LIMPIEZA 961.66 0.00 0.00 480.83 480.83 0.00 0.00 0.00 0.00 0.00
339.34 339.34
TUBERIA PEAD DE LIMPIEZA SIN PERFORAR DE 3.67 3.67
10.07.01 m 7.33 92.59 678.68
8" 50% 50%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
141.49 141.49
0.50 0.50
10.07.02 CAJA DE INSPECCION 0.70X0.70M und 1.00 282.98 282.98
50% 50%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.08. MANEJO DE AGUAS LLUVIAS 260,512.26 55,414.63 55,414.63 49,598.62 50,042.19 50,042.19 0.00 0.00 0.00 0.00
10.08.01 CANAL TEMPORAL EN TIERRA 266.22 m. 26,089.56 5,217.91 5,217.91 5,217.91 5,217.91 5,217.91 0.00 0.00 0.00 0.00
5,217.91 5,217.91 5,217.91 5,217.91 5,217.91
EXCAVACION MANUAL DE ZANJAS (CANAL 106.49 106.49 106.49 106.49 106.49
10.08.01.01 m3 532.44 49.00 26,089.56
TEMPORAL) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.08.02 CANAL TIPO 1 EN GEOMEMBRANA 275.44 m. 30,602.59 6,120.52 6,120.52 6,120.52 6,120.52 6,120.52 0.00 0.00 0.00 0.00
3,374.14 3,374.14 3,374.14 3,374.14 3,374.14

68.86 68.86 68.86 68.86 68.86
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
2,295.06 2,295.06 2,295.06 2,295.06 2,295.06
202.39 202.39 202.39 202.39 202.39
10.08.02.02 SUMIMISTRO DE GEOMEMBRANA CAL. 40 m2 1,011.93 11.34 11,475.29
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
451.32 451.32 451.32 451.32 451.32
202.39 202.39 202.39 202.39 202.39
10.08.02.03 INSTALACION DE GEOMEMBRANA CAL. 40 m2 1,011.93 2.23 2,256.60
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.08.03 DISIPADOR DE ENERGIA 887.13 0.00 0.00 0.00 443.57 443.57 0.00 0.00 0.00 0.00
443.57 443.57
1.50 1.50
10.08.03.01 DISIPADOR DE ENERGIA TIPO GAVION und 3.00 295.71 887.13
50% 50%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.08.04 CUNETA EN GEOMEMBRANA 3,266.26 m. 105,389.09 21,077.82 21,077.82 21,077.82 21,077.82 21,077.82 0.00 0.00 0.00 0.00
5,121.48 5,121.48 5,121.48 5,121.48 5,121.48
104.52 104.52 104.52 104.52 104.52
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
13,334.18 13,334.18 13,334.18 13,334.18 13,334.18
1,175.85 1,175.85 1,175.85 1,175.85 1,175.85
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
2,622.15 2,622.15 2,622.15 2,622.15 2,622.15
1,175.85 1,175.85 1,175.85 1,175.85 1,175.85
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
ESTRUCTURA DE ENTREGA EN PIEDRA 477.54 477.54 477.54 477.54 477.54 0.00 0.00 0.00 0.00
10.08.05 2,387.70
PEGADA 3 und.
52.92 52.92 52.92 52.92 52.92
1.08 1.08 1.08 1.08 1.08
10.08.05.01 EXCAVACION MANUAL DE ZANJAS m3 5.40 49.00 264.60
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
424.62 424.62 424.62 424.62 424.62
REVESTIMIENTO DE CONCRETO 175 kg/cm2 y 3.60 3.60 3.60 3.60 3.60
10.08.05.02 m2 18.00 117.95 2,123.10
PIEDRA PEGADA 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.08.06 CAJA DE MANEJO DE LLUVIAS (10 und.) 3,319.80 663.96 663.96 663.96 663.96 663.96 0.00 0.00 0.00 0.00
98.00 98.00 98.00 98.00 98.00
EXCAVACION MANUAL DE ZANJAS (CANAL 2.00 2.00 2.00 2.00 2.00
10.08.06.01 m3 10.00 49.00 490.00
LLUVIAS) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
565.96 565.96 565.96 565.96 565.96
CAJA DE PASO AGUA LLUVÍA 1.00 x 1.00 m. EN 2.00 2.00 2.00 2.00 2.00
10.08.06.02 und 10.00 282.98 2,829.80
LADRILLO 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
TUBERIA DE PASO DE LLUVIAS BAJO VIAS 5,816.01 5,816.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10.08.07 11,632.02
(59.42 m.)
698.74 698.74
EXCAVACION MANUAL DE ZANJAS (CANAL 14.26 14.26
10.08.07.01 m3 28.52 49.00 1,397.48
LLUVIAS) 50% 50%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
4,459.18 4,459.18
29.71 29.71
10.08.07.02 TUBERIA PEAD SIN PERFORAR DE 14" m 59.42 150.09 8,918.35
50% 50%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
252.18 252.18
6.00 6.00
10.08.07.03 SOLADO E=2", 1:10 CEM/ HOR, INC. CURADO m2 12.00 42.03 504.36
50% 50%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
405.92 405.92
RELLENO COMPACTADO C/ COMPACT. 7.0 HP - 11.31 11.31
10.08.07.04 m3 22.62 35.89 811.83
MAT. PROPIO 50% 50%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
ALCANTARILLA MINIMULTIPLATE MP-68 DE 36" 5,921.04 5,921.04 5,921.04 5,921.04 5,921.04 0.00 0.00 0.00 0.00
10.08.08 29,605.20
TUB. TMC PARA PASO LLUVIAS VÍA EXTERNA
1,029.00 1,029.00 1,029.00 1,029.00 1,029.00

21.00 21.00 21.00 21.00 21.00
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
1,957.48 1,957.48 1,957.48 1,957.48 1,957.48
TUBERIA METÁLICA - ALCANTARILLA TMC 0=36" 5.60 5.60 5.60 5.60 5.60
10.08.08.02 m 28.00 349.55 9,787.40
R=10 m/día 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
621.69 621.69 621.69 621.69 621.69
10.08.08.03 m 86.61 35.89 3,108.43
MAT. PROPIO 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
1,535.63 1,535.63 1,535.63 1,535.63 1,535.63
3.50 3.50 3.50 3.50 3.50
10.08.08.04 CONCRETO SIMPLE 1.10 CEMENTO+HORMIGON m2 17.50 438.75 7,678.13
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
571.21 571.21 571.21 571.21 571.21
0.90 0.90 0.90 0.90 0.90
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
206.04 206.04 206.04 206.04 206.04
10.08.08.06 ACERO Fy=4200 kg/cm2 m3 255.00 4.04 1,030.20

4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
51.00 51.00 51.00 51.00 51.00
10.08.08.06 ACERO Fy=4200 kg/cm2 m3 255.00 4.04 1,030.20
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
ALCANTARILLA MINIMULTIPLATE MP-68 DE 3 10,119.83 10,119.83 10,119.83 10,119.83 10,119.83 0.00 0.00 0.00 0.00
10.08.09 50,599.17
TUBOS TMC 36" PASO QUEBRADA
1,617.00 1,617.00 1,617.00 1,617.00 1,617.00
33.00 33.00 33.00 33.00 33.00
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
4,194.60 4,194.60 4,194.60 4,194.60 4,194.60
TUBERIA CONCRETO SIMPLE NORMALIZADO 12.00 12.00 12.00 12.00 12.00
10.08.09.02 m 60.00 349.55 20,973.00
UNION FLEXIBLE DE 20" (500 mm) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
901.56 901.56 901.56 901.56 901.56
10.08.09.03 m3 125.60 35.89 4,507.78
MAT. PROPIO 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
2,413.13 2,413.13 2,413.13 2,413.13 2,413.13
5.50 5.50 5.50 5.50 5.50
10.08.09.04 CONCRETO SIMPLE 1.10 CEMENTO+HORMIGON m3 27.50 438.75 12,065.63
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
625.91 625.91 625.91 625.91 625.91
0.98 0.98 0.98 0.98 0.98
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
367.64 367.64 367.64 367.64 367.64
91.00 91.00 91.00 91.00 91.00
10.08.09.06 ACERO Fy=4200 kg/cm2 kg 455.00 4.04 1,838.20
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.09. CUBIERTA DE POZAS DE LIXIVIADOS 253,310.40 50,662.08 50,662.08 50,662.08 50,662.08 50,662.08 0.00 0.00 0.00 0.00
34,013.62 34,013.62 34,013.62 34,013.62 34,013.62
1,271.06 1,271.06 1,271.06 1,271.06 1,271.06
10.09.01 COBERTURA PLASTICO NEGRO Nº 10 m2 6,355.31 26.76 170,068.10
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
3,056.18 3,056.18 3,056.18 3,056.18 3,056.18
10.80 10.80 10.80 10.80 10.80
10.09.02 PEDESTALES EN CONCRETO 0.50 x 0.50 m. und 54.00 282.98 15,280.92
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
5,285.56 5,285.56 5,285.56 5,285.56 5,285.56
351.20 351.20 351.20 351.20 351.20
10.09.03 CABLE DE ACERO (GUAYA) 1/8" m 1,756.00 15.05 26,427.80
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
1,617.30 1,617.30 1,617.30 1,617.30 1,617.30
LISTONES DE MADERA TORNILLO DE 3 1/2" x DE 18.00 18.00 18.00 18.00 18.00
10.09.04 und 90.00 89.85 8,086.50
3 1/2" (COLUMNAS L= 3MTS) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
6,085.80 6,085.80 6,085.80 6,085.80 6,085.80
21.60 21.60 21.60 21.60 21.60
10.09.05 ANCLAJE - DADO DE CONCRETO 60x60x50 und 108.00 281.75 30,429.00
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
56.60 56.60 56.60 56.60 56.60
CARCAMO EN LADRILLO PARA PROTECCIÓN DE 0.20 0.20 0.20 0.20 0.20
10.09.06 und 1.00 282.98 282.98
TUB ENTRADA LIXI A POZA IZQDE LOMA SUR 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
547.02 547.02 547.02 547.02 547.02
18.00 18.00 18.00 18.00 18.00
10.09.07 TUBERIA PVC SIN PERFORAR Ø 4" L=1.50 m. und 90.00 30.39 2,735.10
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.10. POZA DE LIXIVIADOS 95,303.57 19,060.71 19,060.71 19,060.71 19,060.71 19,060.71 0.00 0.00 0.00 0.00
10.10.01. GEOMEMBRANA 85,660.22 17,132.04 17,132.04 17,132.04 17,132.04 17,132.04 0.00 0.00 0.00 0.00
14,316.68 14,316.68 14,316.68 14,316.68 14,316.68
1,262.49 1,262.49 1,262.49 1,262.49 1,262.49
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
2,815.36 2,815.36 2,815.36 2,815.36 2,815.36
1,262.49 1,262.49 1,262.49 1,262.49 1,262.49
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
CAJA AFOROS EN LADRILLO DE VALVULA Y 1,928.67 1,928.67 1,928.67 1,928.67 1,928.67 0.00 0.00 0.00 0.00
10.10.02 9,643.35
AFORO DE LIXIVIADO 1.50 x 1.00 m. (3 und.)
19.60 19.60 19.60 19.60 19.60

0.40 0.40 0.40 0.40 0.40
10.10.02.01 EXCAVACION MANUAL PARA ESTRUCTURAS m3 2.00 49.00 98.00
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
60.97 60.97 60.97 60.97 60.97
0.09 0.09 0.09 0.09 0.09
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
8.79 8.79 8.79 8.79 8.79
2.18 2.18 2.18 2.18 2.18
10.10.02.03 ACERO Fy=4200 kg/cm2 kg 10.88 4.04 43.96
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
137.76 137.76 137.76 137.76 137.76
LADRILLO CORRIENTE CON CEMENTO-CAL- 1.72 1.72 1.72 1.72 1.72
10.10.02.04 m2 8.58 80.28 688.80
ARENA 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
1,377.40 1,377.40 1,377.40 1,377.40 1,377.40
VALVULA COMPUERTA DE FIERRO FUNDIDO BB 0.40 0.40 0.40 0.40 0.40
10.10.02.05 und 2.00 3,443.50 6,887.00
DE 10" 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
131.20 131.20 131.20 131.20 131.20
INSTALACION DE VALVULA COMPUERTA 0.40 0.40 0.40 0.40 0.40
10.10.02.06 und 2.00 328.01 656.02
FIERRO FUNDIDO MAZZA 8" - 12" 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
107.60 107.60 107.60 107.60 107.60
0.40 0.40 0.40 0.40 0.40
10.10.02.07 TAPA METÁLICA CON MARCO DE 0.60 x 1.05 m. und 2.00 269.01 538.02
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
85.34 85.34 85.34 85.34 85.34
0.40 0.40 0.40 0.40 0.40
10.10.02.08 VERTEDERO TRIANGULAR METALICO und 2.00 213.36 426.72
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
10.11. OBRAS COMPLEMENTARIAS 242,855.51 48,571.10 48,571.10 48,571.10 48,571.10 48,571.10 0.00 0.00 0.00 0.00
10.11.01 MUROS 61,375.74 12,275.15 12,275.15 12,275.15 12,275.15 12,275.15 0.00 0.00 0.00 0.00
12,275.15 12,275.15 12,275.15 12,275.15 12,275.15
MURO TIPO GAVION PARA 60.74 60.74 60.74 60.74 60.74
10.11.01.01 m3 303.72 202.08 61,375.74
REAPROVECHAMIENTO 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
CERRAMIENTO PERIMETRICO POSTE Y 15,035.80 15,035.80 15,035.80 15,035.80 15,035.80 0.00 0.00 0.00 0.00
10.11.02 75,178.99
ALAMBRE DE PUAS (2,106.42 m)
372.11 372.11 372.11 372.11 372.11
7.59 7.59 7.59 7.59 7.59
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
5,221.88 5,221.88 5,221.88 5,221.88 5,221.88
140.60 140.60 140.60 140.60 140.60
10.11.02.02 POSTE DE MADERA ROLLIZA und 703.00 37.14 26,109.42
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
4,829.20 4,829.20 4,829.20 4,829.20 4,829.20
7.59 7.59 7.59 7.59 7.59
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
2,683.58 2,683.58 2,683.58 2,683.58 2,683.58
2,948.99 2,948.99 2,948.99 2,948.99 2,948.99
10.11.02.04 ALAMBRE GALVAN IZADO DE PUAS 05 LINEAS m 14,744.94 0.91 13,417.90
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
1,929.03 1,929.03 1,929.03 1,929.03 1,929.03
CLAVOS EN "U" PARA FIJAR ALAMBRE A LOS 1,968.40 1,968.40 1,968.40 1,968.40 1,968.40
10.11.02.05 und 9,842.00 0.98 9,645.16
POSTES 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
POZOS DE MONITOREO DE AGUAS 9,655.35 9,655.35 9,655.35 9,655.35 9,655.35 0.00 0.00 0.00 0.00
10.11.03 48,276.76
SUBTERRANEAS (4 und.)
9,196.72 9,196.72 9,196.72 9,196.72 9,196.72
PERFORACION DE POZO D=200mm C/ EQUIPO 8.00 8.00 8.00 8.00 8.00
10.11.03.01 m 40.00 1,149.59 45,983.60
(INCLUYE TUBERIA, HERRAMIENTAS) 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
43.00 43.00 43.00 43.00 43.00
2.00 2.00 2.00 2.00 2.00
10.11.03.02 TUBERIA PVC SIN PERFORAR Ø 4" m 10.00 21.50 215.00
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
136.74 136.74 136.74 136.74 136.74
6.00 6.00 6.00 6.00 6.00
10.11.03.03 TUBERIA PVC PERFORADA Ø 4" m 30.00 22.79 683.70
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
13.72 13.72 13.72 13.72 13.72
0.14 0.14 0.14 0.14 0.14
10.11.03.04 GRAVA DE 1" A 2" m3 0.70 98.00 68.60
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
1.70 1.70 1.70 1.70 1.70
0.01 0.01 0.01 0.01 0.01
10.11.03.05 SELLO CON BENTONITA m3 0.05 170.33 8.52
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
4.91 4.91 4.91 4.91 4.91
0.04 0.04 0.04 0.04 0.04
10.11.03.06 SELLO CON BENTONITA Y ARCILLA m3 0.19 129.14 24.54
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
43.35 43.35 43.35 43.35 43.35
0.06 0.06 0.06 0.06 0.06
10.11.03.07 BASE DE CONCRETO F'C=210 kg/cm2 m3 0.32 677.39 216.76
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
215.21 215.21 215.21 215.21 215.21
0.80 0.80 0.80 0.80 0.80
10.11.03.08 TAPA METÁLICA CON MARCO DE 1 X 1.1m und 4.00 269.01 1,076.04
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.11.04 CERCO VIVO 30,698.15 6,139.63 6,139.63 6,139.63 6,139.63 6,139.63 0.00 0.00 0.00 0.00
6,139.63 6,139.63 6,139.63 6,139.63 6,139.63
139.00 139.00 139.00 139.00 139.00
10.11.04.01 CERCO VIVO, PLANTONES FICUS Y HUASAI und 695.00 44.17 30,698.15
20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
10.11.05 SUMINISTRO MOTOMBOMBA 11,330.00 2,266.00 2,266.00 2,266.00 2,266.00 2,266.00 0.00 0.00 0.00 0.00
2,266.00 2,266.00 2,266.00 2,266.00 2,266.00
SUMINISTRO MOTOMBOMBA DIESEL 8 HP. PARA 0.40 0.40 0.40 0.40 0.40
10.11.05.01 und 2.00 5,665.00 11,330.00
AGUA DE LLUVIAS 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
CONTROL DE CALIDAD DE INSTALACION DE 3,199.17 3,199.17 3,199.17 3,199.17 3,199.17 0.00 0.00 0.00 0.00
10.11.06 15,995.87
GEOMEMBRANA
3,199.17 3,199.17 3,199.17 3,199.17 3,199.17
CONTROL DE CALIDAD DE INSTALACION DE 6,152.26 6,152.26 6,152.26 6,152.26 6,152.26
10.11.06.01 m2 30,761.28 0.52 15,995.87
GEOMEMBRANA 20% 20% 20% 20% 20%
▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀ ▀▀
COSTO TOTAL (S/.) 4,738,292.15 1,291,558.21 896,528.24 859,332.07 941,506.30 749,367.34 0.00 0.00 0.00 0.00
GASTOS GENERALES (10.00%) 473,829.22 129,155.82 89,652.82 85,933.21 94,150.63 74,936.74 0.00 0.00 0.00 0.00
UTILIDAD (10.00%) 473,829.22 129,155.82 89,652.82 85,933.21 94,150.63 74,936.74 0.00 0.00 0.00 0.00
SUBTOTAL 5,685,950.59 1,549,869.85 1,075,833.88 1,031,198.49 1,129,807.56 899,240.82 0.00 0.00 0.00 0.00
IGV (18.00%) 1,023,471.11 278,976.57 193,650.10 185,615.73 203,365.36 161,863.35 0.00 0.00 0.00 0.00
TOTAL INFRAESTRUCTURA 6,709,421.70 1,828,846.42 1,269,483.98 1,216,814.22 1,333,172.92 1,061,104.17 0.00 0.00 0.00 0.00

Valorizado San Juan Etapa1 PDF

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

Valorizado San Juan Etapa1 PDF

Cargado por

Copyright:

Formatos disponibles

SUB TOTAL(S/.

) MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8 MES 9

02.06.01 TARRAJEO EN INTERIORES Y EXTERIORES m2 24.48 21.14 517.51

04.08.04 VEREDA DE CONCRETO 175 kg/cm2 E=4" m2 85.44 72.03 6,154.24

06.04.01.02 ZAPATAS - ACERO Fy=4200 kg/cm2 kg 85.68 4.04 346.15

INFRAESTRUCTURA PARA DISPOSICION FINAL

CONSTRUCCIÓN DE RED DE SUBDRENAJE DE

7,310.80 7,310.80 7,310.80 7,310.80 7,310.80

22,703.18 22,703.18 22,703.18 22,703.18 22,703.18

54,321.27 54,321.27 54,321.27 54,321.27 54,321.27

3,374.14 3,374.14 3,374.14 3,374.14 3,374.14

1,029.00 1,029.00 1,029.00 1,029.00 1,029.00

10.08.08.06 ACERO Fy=4200 kg/cm2 m3 255.00 4.04 1,030.20

19.60 19.60 19.60 19.60 19.60

También podría gustarte