Retiro y

Relleno mat Transporte

Relleno Rellano
Metros Excavación cama de de
Diámetro material excavación de
Lineales [m3] arena [m3] selecc [m3] Excedentes
[m3] [m3]

Metros
Lineales 1
Diámetro -0.3060904 1
Excavación
[m3] 0.98888877 -0.2043443 1
Relleno
cama de
arena [m3] 0.98928058 -0.2294157 0.97299509 1
Rellano
material
selecc [m3] 0.96019395 -0.0292028 0.97538725 0.97465642 1
Relleno mat
de
excavación
[m3]
0.98772485 -0.2738413 0.9962304 0.96043111 0.95262563 1

Retiro y
Transporte
de
Excedentes
[m3]
-0.5323635 0.67683418 -0.5403933 -0.404172 -0.3436308 -0.6096446 1
P.E. Fierro
Fundido
S/M 0.92522953 0.06870094 0.94399419 0.95441354 0.99346832 0.91182599 -0.2372682
P.E. HDPE 0.59343295 0.57917202 0.67962618 0.6368153 0.78945912 0.62473727 0.05306483
P.E. ACERO
S/M 0.67315193 0.46635622 0.76205703 0.6932157 0.83687892 0.71961705 -0.1199753
Válvula de
comp PN 10
D 100 0.48031957 -0.9622504 0.36624087 0.43268057 0.2281756 0.41971049 -0.5942372
Válvula de
comp PN 10
D 150 0.13320004 0.81649658 0.26899732 0.14985373 0.36719786 0.22198189 0.14521738
Unión
Autobloque
ante 100 0.48031957 -0.9622504 0.36624087 0.43268057 0.2281756 0.41971049 -0.5942372
Unión
Autobloque
ante 150 0.13320004 0.81649658 0.26899732 0.14985373 0.36719786 0.22198189 0.14521738
Confección
de juntura
brida 75 0.71718016 -0.4171899 0.61664886 0.77598655 0.64870469 0.60017507 -0.0600885

Confección
de juntura
brida 100 0.66926716 -0.7502332 0.55206874 0.6766106 0.49600397 0.5713638 -0.3569735
Confección
de juntura
brida 125 0.5091147 0.50251891 0.62967319 0.49342298 0.667418 0.6021198 -0.2318788
Confección
de juntura
brida 150 0.14654527 0.80561374 0.28261332 0.16116345 0.37773679 0.23660849 0.12720241
Termofusión
110 0.67416762 -0.8571429 0.56616683 0.64891879 0.4647423 0.60256335 -0.5455608
Termofusión
160 -0.1401812 0.97153655 -0.0196991 -0.0845429 0.1320748 -0.0832262 0.49040458
Electrofusió
n 110 0.69639608 -0.8137335 0.58691502 0.68272736 0.50242462 0.61651448 -0.4881629
Electrofusió
n 140 0.36509466 0.57735027 0.49839791 0.34437841 0.53615647 0.47203212 -0.185402
Electrofusió
n 160 -0.1993715 0.98787834 -0.0846836 -0.1359809 0.07628918 -0.1507224 0.5590895
Sum y Conf
Unión
GIBAULT 75 0.71852769 -0.6469966 0.60738695 0.74215604 0.57942023 0.61479933 -0.2780885

Sum y Conf
Unión
GIBAULT
100
0.1964178 -0.9878783 0.1051297 0.10576292 -0.0852644 0.18142912 -0.7011666
Sum y Conf
Unión
GIBAULT
125
0.76468622 0.30151134 0.84790029 0.76088591 0.88225968 0.82031645 -0.3083442
Sum y Conf
Unión
GIBAULT
150
0.30609036 -1 0.20434432 0.22941573 0.02920284 0.27384126 -0.6768342
Brida Anger
100x100 -0.7296567 0.46852129 -0.7626609 -0.6234197 -0.6120482 -0.8101082 0.94053182
Machones
de Apoyo 0.59114263 0.57735027 0.6804215 0.6304774 0.78568841 0.62717714 0.03251666
Machones
de anclaje 0.76224257 -0.5074639 0.66205473 0.80376502 0.66734654 0.65539278 -0.1832168
 Camara
Valvula 100
y h 135 0.67504064 -0.7624929 0.55901202 0.67872009 0.49788911 0.58013909 -0.3804686
Camara
Valvula 150
y h 145 0.13320004 0.81649658 0.26899732 0.14985373 0.36719786 0.22198189 0.14521738
Camara
Valvula 200
y h 145 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Arranque 1 -0.3806306 -0.5773503 -0.3908531 -0.5033223 -0.5833652 -0.3105175 -0.5619107
Arranque 2 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Arranque 3 0.73407331 -0.5773503 0.62680961 0.76822877 0.61708574 0.62672217 -0.2196301
Arranque 4 0.73407331 -0.5773503 0.62680961 0.76822877 0.61708574 0.62672217 -0.2196301
Reconexión 0.4731046 -0.965581 0.35940388 0.42405158 0.21940501 0.41369905 -0.5990199
Renovación -0.3806306 -0.5773503 -0.3908531 -0.5033223 -0.5833652 -0.3105175 -0.5619107
Reconexión
de grifo 0.73407331 -0.5773503 0.62680961 0.76822877 0.61708574 0.62672217 -0.2196301
Rotura y
rep. Acera
Hormigón 0.93548191 -0.4477909 0.94070949 0.87393161 0.84279242 0.96645257 -0.7917191

Reposición
Veredones
con Jardines
-0.1622433 -0.8020114 -0.2083495 -0.281108 -0.4156744 -0.1231954 -0.6680266
Rot y Rep de
Calzada de
HCV 0.82986658 -0.5167088 0.74029931 0.85984057 0.73308801 0.73707341 -0.2745101
Dex y Conex
a red
existente 0.09108473 0.91132238 0.20649278 0.14933692 0.35813763 0.14029604 0.3955586
Plano #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Costo (Y) 0.992145 -0.4106559 0.97539093 0.96602872 0.91993765 0.98503247 -0.6246863
P.E. Fierro Válvula de Válvula de Unión Unión Confección
P.E. ACERO comp
Fundido P.E. HDPE PN 10 comp PN 10 Autobloque Autobloque de juntura
S/M
S/M D 100 D 150 ante 100 ante 150 brida 75

1
0.83629154 1

0.86516814 0.9848957 1

0.14408738 -0.4174748 -0.3230657 1

0.42070559 0.8383085 0.81638259 -0.7856742 1

0.14408738 -0.4174748 -0.3230657 1 -0.7856742 1

0.42070559 0.8383085 0.81638259 -0.7856742 1 -0.7856742 1

0.64368765 0.19600325 0.1903674 0.64848182 -0.3668367 0.64848182 -0.3668367 1

0.44792496 -0.1059411 -0.0577753 0.90179851 -0.6226048 0.90179851 -0.6226048 0.91370879

0.68286111 0.90382668 0.94342033 -0.4448651 0.90267093 -0.4448651 0.90267093 -0.1193368

0.4294882 0.84155678 0.8226932 -0.7752022 0.99982691 -0.7752022 0.99982691 -0.3629814

0.3949803 -0.1729994 -0.0902752 0.96225045 -0.641533 0.96225045 -0.641533 0.81145719

0.21634739 0.71261901 0.63181274 -0.9348615 0.9300246 -0.9348615 0.9300246 -0.4160663

0.44038859 -0.1236376 -0.0517535 0.93961848 -0.6169527 0.93961848 -0.6169527 0.85802978

0.55530305 0.85116213 0.88528843 -0.5555556 0.94280904 -0.5555556 0.94280904 -0.2779208

0.16589996 0.67039973 0.57782259 -0.9505864 0.89622143 -0.9505864 0.89622143 -0.4191778

0.54442802 0.01703283 0.05038767 0.83009708 -0.5282705 0.83009708 -0.5282705 0.96202411

-0.1877532 -0.6519059 -0.5323883 0.90833809 -0.8065993 0.90833809 -0.8065993 0.27123271

0.88859311 0.93346034 0.98095376 -0.1740777 0.73854895 -0.1740777 0.73854895 0.22254707

-0.0687009 -0.579172 -0.4663562 0.96225045 -0.8164966 0.96225045 -0.8164966 0.41718985

-0.5257349 -0.2878001 -0.448057 -0.4508348 -0.1275153 -0.4508348 -0.1275153 -0.1553675

0.83052614 0.99950753 0.9883154 -0.4222222 0.84852814 -0.4222222 0.84852814 0.17416369

0.64837092 0.16672649 0.18269883 0.72269485 -0.3977688 0.72269485 -0.3977688 0.99209989

0.44729498 -0.1091992 -0.0568108 0.90979927 -0.6225728 0.90979927 -0.6225728 0.90537372

0.42070559 0.8383085 0.81638259 -0.7856742 1 -0.7856742 1 -0.3668367

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

-0.6702492 -0.7538865 -0.6463084 0.33333333 -0.4714045 0.33333333 -0.4714045 -0.5002574
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.59092015 0.08511621 0.10780657 0.77777778 -0.4714045 0.77777778 -0.4714045 0.98198675
0.59092015 0.08511621 0.10780657 0.77777778 -0.4714045 0.77777778 -0.4714045 0.98198675
0.13454218 -0.4256015 -0.3301896 0.99992169 -0.7883936 0.99992169 -0.7883936 0.63892181
-0.6702492 -0.7538865 -0.6463084 0.33333333 -0.4714045 0.33333333 -0.4714045 -0.5002574

0.59092015 0.08511621 0.10780657 0.77777778 -0.4714045 0.77777778 -0.4714045 0.98198675

0.77633846 0.44928204 0.57786529 0.53573994 0.10023518 0.53573994 0.10023518 0.49988364

-0.5164036 -0.7713891 -0.6498597 0.609169 -0.6548396 0.609169 -0.6548396 -0.2075774

0.707284 0.22553952 0.25747821 0.72689717 -0.3387012 0.72689717 -0.3387012 0.9750668

0.43734823 0.85546741 0.78785029 -0.8268106 0.95668921 -0.8268106 0.95668921 -0.2297879

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.87172597 0.50423514 0.60054807 0.56233626 0.05373267 0.56233626 0.05373267 0.69830208
Confección Confección Confección Termofusión Termofusión Electrofusió Electrofusió Electrofusió
de juntura de juntura de juntura 110 160 n 110 n 140 n 160
brida 100 brida 125 brida 150
 1

-0.2978968 1

-0.6147026 0.91007164 1

0.97512741 -0.272796 -0.6306805 1

-0.7329992 0.69023569 0.92302639 -0.8088161 1

0.98936526 -0.2570332 -0.6068565 0.99640833 -0.7710996 1

-0.4473489 0.98644005 0.94884747 -0.412393 0.75433651 -0.4026936 1

-0.743839 0.62880822 0.88781306 -0.8310723 0.99653233 -0.7911098 0.69709668 1

0.98936382 -0.216752 -0.5212294 0.9396856 -0.6285809 0.96521851 -0.3735437 -0.639154

0.6385406 -0.518491 -0.7958484 0.76834982 -0.9597599 0.71455082 -0.5703518 -0.9759036

0.04079085 0.93939394 0.74813718 0.04307305 0.49494949 0.07009996 0.87038828 0.43023721

0.75023316 -0.5025189 -0.8056137 0.85714286 -0.9715366 0.81373347 -0.5773503 -0.9878783

-0.3361341 -0.5179698 -0.1459462 -0.4908318 0.24590484 -0.4538708 -0.4508348 0.32570365

-0.1207132 0.91680899 0.85210224 -0.1814529 0.71565259 -0.1342312 0.86666667 0.67174771

0.94941887 -0.1081243 -0.391813 0.87283784 -0.4862194 0.91082839 -0.2695456 -0.4968564

0.99967632 -0.291207 -0.6142747 0.98034795 -0.7407897 0.99274553 -0.4402255 -0.7532502

-0.6226048 0.90267093 0.99982691 -0.641533 0.9300246 -0.6169527 0.94280904 0.89622143

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

-0.1065116 -0.4061812 -0.4651213 0.08247861 -0.5609169 0 -0.3333333 -0.5703518
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.97280627 -0.1740777 -0.4651213 0.90726471 -0.5609169 0.93961848 -0.3333333 -0.5703518
0.97280627 -0.1740777 -0.4651213 0.90726471 -0.5609169 0.93961848 -0.3333333 -0.5703518
0.89632419 -0.4482534 -0.7778853 0.95901245 -0.9380973 0.93538762 -0.5574785 -0.9538766
-0.1065116 -0.4061812 -0.4651213 0.08247861 -0.5609169 0 -0.3333333 -0.5703518

0.97280627 -0.1740777 -0.4651213 0.90726471 -0.5609169 0.93961848 -0.3333333 -0.5703518

0.57654492 0.51784759 0.117285 0.6599112 -0.2439027 0.65238187 0.40028616 -0.3171102

0.20690763 -0.4879237 -0.6461114 0.3857519 -0.7791834 0.30893422 -0.4630415 -0.7922897

0.94294957 -0.0168228 -0.3309035 0.88370719 -0.4678683 0.91791271 -0.1806739 -0.4880785

-0.5684192 0.79815315 0.95232834 -0.6509446 0.97261285 -0.6053661 0.82681063 0.95743599

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.70236437 0.45558389 0.06837034 0.73030907 -0.2393456 0.74299965 0.31308178 -0.3010805
Sum y Conf Sum y Conf Sum y Conf Sum y Conf Camara
Unión Unión Unión Brida Anger Machones Machones Valvula
Unión 100
GIBAULT GIBAULT GIBAULT 100x100 de Apoyo de anclaje
GIBAULT 75 y h 135
100 125 150
 1

0.52079212 1

0.13005122 -0.3640469 1

0.64699664 0.98787834 -0.3015113 1

-0.3031317 -0.462842 -0.6121461 -0.4685213 1

0 -0.6463987 0.94001934 -0.5773503 -0.3065677 1

0.98498224 0.36762921 0.23868953 0.50746386 -0.2631184 0.14766414 1

0.98666062 0.65281682 0.04598005 0.76249285 -0.3572441 -0.1232631 0.94412766 1

-0.5282705 -0.8065993 0.73854895 -0.8164966 -0.1275153 0.84852814 -0.3977688 -0.6225728

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

-0.2490291 0.69709668 -0.522233 0.57735027 -0.2705009 -0.7333333 -0.4101782 -0.0880451
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.99611649 0.44360698 0.17407766 0.57735027 -0.2705009 0.06666667 0.99614695 0.968496
0.99611649 0.44360698 0.17407766 0.57735027 -0.2705009 0.06666667 0.99614695 0.968496
0.82305393 0.91350086 -0.1802256 0.96558103 -0.4523953 -0.4300548 0.71399633 0.90453403
-0.2490291 0.69709668 -0.522233 0.57735027 -0.2705009 -0.7333333 -0.4101782 -0.0880451

0.99611649 0.44360698 0.17407766 0.57735027 -0.2705009 0.06666667 0.99614695 0.968496

0.58347282 0.38255989 0.71737226 0.44779092 -0.9226434 0.45725775 0.58217945 0.59069557

0.06345507 0.88501 -0.4965088 0.80201141 -0.3757594 -0.7556618 -0.1074073 0.22507124

0.97781416 0.37943909 0.32694705 0.51670879 -0.3693847 0.20924554 0.99315201 0.94001912

-0.4492362 -0.9288558 0.66730837 -0.9113224 0.10166046 0.85687647 -0.2933338 -0.5757551

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.73406749 0.31032532 0.71274516 0.41065594 -0.7876914 0.50397528 0.75673996 0.71055114
 Camara Camara
Valvula 150 Valvula 200 Arranque 1 Arranque 2 Arranque 3 Arranque 4 Reconexión Renovación
y h 145 y h 145
 1

#DIV/0! 1
-0.4714045 #DIV/0! 1
#DIV/0! #DIV/0! #DIV/0! 1
-0.4714045 #DIV/0! -0.3333333 #DIV/0! 1
-0.4714045 #DIV/0! -0.3333333 #DIV/0! 1 1
-0.7883936 #DIV/0! 0.34510572 #DIV/0! 0.76985122 0.76985122 1
-0.4714045 #DIV/0! 1 #DIV/0! -0.3333333 -0.3333333 0.34510572 1

-0.4714045 #DIV/0! -0.3333333 #DIV/0! 1 1 0.76985122 -0.3333333

0.10023518 #DIV/0! -0.0560266 #DIV/0! 0.57309098 0.57309098 0.53258398 -0.0560266

-0.6548396 #DIV/0! 0.95074202 #DIV/0! -0.024659 -0.024659 0.61904555 0.95074202

-0.3387012 #DIV/0! -0.3907598 #DIV/0! 0.98740367 0.98740367 0.71843748 -0.3907598

0.95668921 #DIV/0! -0.6764814 #DIV/0! -0.375823 -0.375823 -0.8320669 -0.6764814

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
0.05373267 #DIV/0! -0.2644549 #DIV/0! 0.73863952 0.73863952 0.55629402 -0.2644549
 Rotura y Reposición Rot y Rep de Dex y Conex
Reconexión rep. Acera Veredones Calzada de a red Plano Costo (Y)
de grifo Hormigón con Jardines HCV existente
 1

0.57309098 1

-0.024659 0.12901771 1

0.98740367 0.67277564 -0.0896919 1

-0.375823 -0.0400319 -0.8408644 -0.2624468 1

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 1
0.73863952 0.96423431 -0.0375565 0.82769045 -0.0130225 #DIV/0! 1
 x1 x2 x3 x4 x5 x6 x7

Retiro y
Relleno Rellano Relleno Transporte
Metros Diámetro Excavació cama de material mat de
OBRA n Lineales de
n [m3] arena selecc excavació Excedente
[m3] [m3] n [m3] s [m3]

1 171 160 239 17 78 143 160

2 450 160 623 35 160 420 59
3 258 110 346 19 77 248 26
4 545 110 663 43 166 454 56
x8 x9 x10 x11 x12 x13 x14 x15 x16

Unión Confecció Confecció

P.E. Válvula de Válvula de Unión
P.E. Fierro Fundido P.E. HDPE n de n de
ACERO comp PN comp PN Autobloqu Autobloqu juntura
S/M juntura
S/M 10 D 100 10 D 150 eante 100 eante 150 brida 75 brida 100

456 15 85 0 2 0 2 6 6
1093 32 201 0 6 0 6 5 5
336 5.6 56.8 2 0 2 0 2 17
1115 19.4 127.8 3 0 3 0 22 55
x17 x18 x19 x20 x21 x22 x23 x24 x25 x26

Sum y Sum y Sum y

Confecció Confecció Conf Conf Conf
n de n de Termofusi Termofusi Electrofusi Electrofusi Electrofusi Unión Unión Unión
juntura juntura ón 110 ón 160 ón 110 ón 140 ón 160 GIBAULT GIBAULT GIBAULT
brida 125 brida 150 75 100 125

0 14 0 12 0 0 12 0 0 0
12 40 2 17 2 2 15 0 0 4
0 2 8 0 8 0 0 2 5 0
2 2 18 0 22 0 0 22 4 2
x27 x28 x29 x30 x31 x32 x33 x34 x35 x36

Sum y
Brida Machones Machones Camara Camara Camara
Conf Valvula Valvula Valvula Arranque Arranque Arranque
Unión Anger de Apoyo de anclaje 100 yh 150 y h 200 y h 1 2 3
GIBAULT 100x100 135 145 145
150

0 8 2 12 0 2 0 0 0 0
0 0 6 13 0 6 0 0 0 0
2 1 0 10 1 0 0 30 0 0
2 1 3 40 4 0 0 0 0 8
x37 x38 x39 x40 x41 x42 x43 x44 x45

Reposició Dex y
Rotura y n Rot y Rep Conex
Arranque Reconexió Renovació Reconexió rep. Acera Veredones a
de Calzada Plano
4 n n n de grifo Hormigón red
con de HCV existente
Jardines

0 0 0 0 34 0 21 4 1
0 0 0 0 278 0 49 6 1
0 17 2 0 193.5 516 24 1 1
9 25 0 1 310 160 188 2 1
Costo (Y)

33112061
75467446
53236494
91848317
 x1 x2 x3 x4 x5 x6 x7

Retiro y
Relleno mat Transporte
Relleno Rellano
Metros Excavación cama de de
OBRA n Diámetro material excavación de
Lineales [m3] arena [m3] selecc [m3] Excedentes
[m3] [m3]

1 171 160 239 17 78 143 160

2 450 160 623 35 160 420 59
3 258 110 346 19 77 248 26
4 545 110 663 43 166 454 56
x8 x9 x10 x11 x12 x13 x14 x15

P.E. Fierro Rotura y Reposición Rot y Rep de Dex y Conex

P.E. ACERO Reconexión rep.
Fundido P.E. HDPE Acera Veredones Calzada de a red
S/M de grifo
S/M Hormigón con Jardines HCV existente

456 15 85 0 34 0 21 4
1093 32 201 0 278 0 49 6
336 5.6 56.8 0 193.5 516 24 1
1115 19.4 127.8 1 310 160 188 2
x16

Plano Costo (Y)

1 $ 33,112,061
1 $ 75,467,446
1 $ 53,236,494
1 $ 91,848,317