ITEM INCLUYE UNIDAD VALOR

cuadrilla inst
sanitarias,
griferialavamano
Lavamanos inst blanco sobreponer+grif push s grival, UN 219,536.0
lavamanos
valencia,herrami
enta menor.

cuadrilla inst
sanitarias,acople
flexible
lavamanos,desa
Lavamanos marsella crna un 249,998.0
gue sencillo
integral
rebose,griferiala
vamanos grival

lavamanos
marsellasobrepo
ner
Lavamanos marsella crna sifon+adaptador un
tipo
botellaherramie
nta menor%

cuadrilla inst
sanitarias, taza
Taza de sanitario inst de fluxometro un 378,171.0
inst baltico
blanco

cuadrilla inst
sanitarias,
asiento abierto
para taza
sanitario para discapacitados alongado un 733,705.0
sanitario ap,
boton cromado
sanitario
minusvalido

sanitario
discapacitado
alongado,
sanitario para discapacitados alongado
valvula,
herramienta
menor
 cuadrilla
albañileria
acabados,
boquillaconcolor
5kg,enchape
macedonia
Enchape pared macedonia 25x35 crna 25x35 m2 31,599.0
crna,estopa,
pegacor blanco,
herramienta
menor,
camioneta
pickup.

cuadrilla
albañileria
acabados,
mortero1:4
arena peña m3,
enchape piso duropiso, 34x34 crna cementoblanco m2 41,418.0
40kg piso
duropiso 34x34
corna
herramienta
menor

ducha con mezclador tub ovc

ORINAL corona mediano blanco un 208,315.8

ITEM UNIDAD CANTIDAD

Inodoro laguna UN 1
taza baltica UN 10
Taza adriatica UN 1
lavamanos de pedestal UN 1
Lavamanos Aquajet UN 1
lavamanos marcella UN 12
 Orinal mediano de entrada superior UN 6
Enchape duropiso 34x34 m2 80
Enchape pared macedonia 25x35 m2 270

precio m2 3m
duropiso corona 59040 1.6 118080
45144 1.6 90288
bulto de pegacor 8000 8 1000
mano de obra
 corona TOTAL EUROCERAMICA PAMO
BATERIA GRIFERIA BATERIA GRIFERIA

148900 175900 324800 137,691.0 76500 214,191.0

148900 175900 324800 137,691.0 76500 214,191.0

148900

sin griferia ni
fluxometro

54000 2.34 23076.92307692

0

227100
142800
 60

1m precio IDRD 50
41427
30096
1000 40
6000
37096
30

ganancia
20
4331 79 342,149
10

0
1 2 3 4 5 6 7 8 9 10 1
HOMECENTER

1144000 545800

1181900
 Chart Title
60

50

40

30

m/s t peso paracaidista ti

20
1 9.8 12.5 0 68.1 2 0
2 9.8 12.5 19.6 68.1 2
10
3 9.8 12.5 32.00469897 68.1 2
4 9.8 12.5 39.8555437 68.1 2
0 5 9.8 12.5 44.82428683 68.1 2
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50
6 9.8 12.5 47.96896861 68.1 2
7 9.8 12.5 49.95921508 68.1 2
8 9.8 12.5 51.21882775 68.1 2
9 9.8 12.5 52.01602755 68.1 2
10 9.8 12.5 52.52056957 68.1 2
11 9.8 12.5 52.83989058 68.1 2
12 9.8 12.5 53.04198655 68.1 2
13 9.8 12.5 53.16989163 68.1 2
14 9.8 12.5 53.25084184 68.1 2
15 9.8 12.5 53.30207465 68.1 2
16 9.8 12.5 53.33449952 68.1 2
17 9.8 12.5 53.35502099 68.1 2
18 9.8 12.5 53.36800888 68.1 2
19 9.8 12.5 53.37622882 68.1 2
20 9.8 12.5 53.38143116 68.1 2
21 9.8 12.5 53.38472369 68.1 2
22 9.8 12.5 53.3868075 68.1 2
23 9.8 12.5 53.38812633 68.1 2
24 9.8 12.5 53.38896101 68.1 2
25 9.8 12.5 53.38948928 68.1 2
26 9.8 12.5 53.38982361 68.1 2
27 9.8 12.5 53.39003521 68.1 2
28 9.8 12.5 53.39016912 68.1 2
29 9.8 12.5 53.39025388 68.1 2
30 9.8 12.5 53.39030752 68.1 2
31 9.8 12.5 53.39034147 68.1 2
32 9.8 12.5 53.39036296 68.1 2
33 9.8 12.5 53.39037656 68.1 2
34 9.8 12.5 53.39038516 68.1 2
35 9.8 12.5 53.39039061 68.1 2
36 9.8 12.5 53.39039406 68.1 2
37 9.8 12.5 53.39039624 68.1 2
38 9.8 12.5 53.39039762 68.1 2
39 9.8 12.5 53.39039849 68.1 2
40 9.8 12.5 53.39039905 68.1 2
41 9.8 12.5 53.3903994 68.1 2
42 9.8 12.5 53.39039962 68.1 2
43 9.8 12.5 53.39039976 68.1 2
44 9.8 12.5 53.39039985 68.1 2
45 9.8 12.5 53.3903999 68.1 2
46 9.8 12.5 53.39039994 68.1 2
47 9.8 12.5 53.39039996 68.1 2
48 9.8 12.5 53.39039998 68.1 2
49 9.8 12.5 53.39039998 68.1 2
50 9.8 12.5 53.39039999 68.1 2
 t m/s t peso
paracaidista

19.6 2 1 9.8 12.5 0 68.1

32.00469897 4 2 9.8 12.5 9.8 68.1
39.8555437 6 3 9.8 12.5 17.80117474 68.1
44.82428683 8 4 9.8 12.5 24.33370508 68.1
47.96896861 10 5 9.8 12.5 29.66716597 68.1
2 43 44 45 46 47 48 49 50
49.95921508 12 6 9.8 12.5 34.02165092 68.1
51.21882775 14 7 9.8 12.5 37.5768545 68.1
52.01602755 16 8 9.8 12.5 40.47948766 68.1
52.52056957 18 9 9.8 12.5 42.84933207 68.1
52.83989058 20 10 9.8 12.5 44.78418301 68.1
53.04198655 22 11 9.8 12.5 46.3638851 68.1
53.16989163 24 12 9.8 12.5 47.65362719 68.1
53.25084184 26 13 9.8 12.5 48.70663248 68.1
53.30207465 28 14 9.8 12.5 49.56635486 68.1
53.33449952 30 15 9.8 12.5 50.2682721 68.1
53.35502099 32 16 9.8 12.5 50.84134991 68.1
53.36800888 34 17 9.8 12.5 51.30923722 68.1
53.37622882 36 18 9.8 12.5 51.69124214 68.1
53.38143116 38 19 9.8 12.5 52.00312868 68.1
53.38472369 40 20 9.8 12.5 52.25776732 68.1
53.3868075 42 21 9.8 12.5 52.46566612 68.1
53.38812633 44 22 9.8 12.5 52.63540435 68.1
53.38896101 46 23 9.8 12.5 52.77398652 68.1
53.38948928 48 24 9.8 12.5 52.88713143 68.1
53.38982361 50 25 9.8 12.5 52.97950819 68.1
53.39003521 52 26 9.8 12.5 53.05492886 68.1
53.39016912 54 27 9.8 12.5 53.11650579 68.1
53.39025388 56 28 9.8 12.5 53.16678006 68.1
53.39030752 58 29 9.8 12.5 53.2078263 68.1
53.39034147 60 30 9.8 12.5 53.24133836 68.1
53.39036296 62 31 9.8 12.5 53.26869916 68.1
53.39037656 64 32 9.8 12.5 53.29103779 68.1
Chart Title
53.39038516 66 33 9.8 12.5 53.30927608 68.1
53.39039061 68 34 9.8 12.5 53.32416667 68.1
53.39039406 60 70 35 9.8 12.5 53.33632403 68.1
53.39039624 72 36 9.8 12.5 53.34624987 68.1
53.39039762 74 37 9.8 12.5 53.35435379 68.1
50
53.39039849 76 38 9.8 12.5 53.3609702 68.1
53.39039905 78 39 9.8 12.5 53.36637215 68.1
53.3903994 40 80 40 9.8 12.5 53.37078254 68.1
53.39039962 82 41 9.8 12.5 53.3743834 68.1
53.39039976 84 42 9.8 12.5 53.3773233 68.1
30
53.39039985 86 43 9.8 12.5 53.37972358 68.1
53.3903999 88 44 9.8 12.5 53.38168327 68.1
53.39039994 20 90 45 9.8 12.5 53.38328326 68.1
53.39039996 92 46 9.8 12.5 53.38458956 68.1
53.39039998 94 47 9.8 12.5 53.38565609 68.1
10
53.39039998 96 48 9.8 12.5 53.38652685 68.1
53.39039999 98 49 9.8 12.5 53.38723778 68.1
53.39039999 0 100 50 9.8 12.5 53.38781822 68.1
0 10 20 30 40 50 60 70 80 90
51 9.8 12.5 53.38829211 68.1
52 9.8 12.5 53.38867902 68.1
53 9.8 12.5 53.38899492 68.1
54 9.8 12.5 53.38925282 68.1
55 9.8 12.5 53.38946339 68.1
56 9.8 12.5 53.38963531 68.1
57 9.8 12.5 53.38977567 68.1
58 9.8 12.5 53.38989027 68.1
59 9.8 12.5 53.38998383 68.1
60 9.8 12.5 53.39006022 68.1
61 9.8 12.5 53.39012259 68.1
62 9.8 12.5 53.39017351 68.1
63 9.8 12.5 53.39021508 68.1
64 9.8 12.5 53.39024902 68.1
65 9.8 12.5 53.39027674 68.1
66 9.8 12.5 53.39029936 68.1
67 9.8 12.5 53.39031783 68.1
68 9.8 12.5 53.39033292 68.1
69 9.8 12.5 53.39034523 68.1
70 9.8 12.5 53.39035528 68.1
71 9.8 12.5 53.39036349 68.1
72 9.8 12.5 53.39037019 68.1
73 9.8 12.5 53.39037566 68.1
74 9.8 12.5 53.39038013 68.1
75 9.8 12.5 53.39038378 68.1
76 9.8 12.5 53.39038676 68.1
77 9.8 12.5 53.39038919 68.1
78 9.8 12.5 53.39039117 68.1
79 9.8 12.5 53.39039279 68.1
80 9.8 12.5 53.39039411 68.1
81 9.8 12.5 53.3903952 68.1
82 9.8 12.5 53.39039608 68.1
83 9.8 12.5 53.3903968 68.1
84 9.8 12.5 53.39039739 68.1
85 9.8 12.5 53.39039787 68.1
86 9.8 12.5 53.39039826 68.1
87 9.8 12.5 53.39039858 68.1
88 9.8 12.5 53.39039884 68.1
89 9.8 12.5 53.39039905 68.1
90 9.8 12.5 53.39039923 68.1
91 9.8 12.5 53.39039937 68.1
92 9.8 12.5 53.39039948 68.1
ti t m/s
1 0 9.8 1 1 9.8 12.5
1 17.80117474 2 2 9.8 12.5
1 24.33370508 3 3 9.8 12.5
1 29.66716597 4 4 9.8 12.5
1 34.02165092 5 5 9.8 12.5
1 37.5768545 6 6 9.8 12.5
1 40.47948766 7 7 9.8 12.5
1 42.84933207 8 8 9.8 12.5
1 44.78418301 9 9 9.8 12.5
1 46.3638851 10 10 9.8 12.5
1 47.65362719 11 11 9.8 12.5
1 48.70663248 12 12 9.8 12.5
1 49.56635486 13 13 9.8 12.5
1 50.2682721 14 14 9.8 12.5
1 50.84134991 15 15 9.8 12.5
1 51.30923722 16 16 9.8 12.5
1 51.69124214 17 17 9.8 12.5
1 52.00312868 18 18 9.8 12.5
1 52.25776732 19 19 9.8 12.5
1 52.46566612 20 20 9.8 12.5
1 52.63540435 21 21 9.8 12.5
1 52.77398652 22 22 9.8 12.5
1 52.88713143 23 23 9.8 12.5
1 52.97950819 24 24 9.8 12.5
1 53.05492886 25 25 9.8 12.5
1 53.11650579 26 26 9.8 12.5
 1 53.16678006 27 27 9.8 12.5
1 53.2078263 28 28 9.8 12.5
1 53.24133836 29 29 9.8 12.5
1 53.26869916 30 30 9.8 12.5
1 53.29103779 31 31 9.8 12.5
1 53.30927608 32 32 9.8 12.5
1 53.32416667 33 33 9.8 12.5
1 53.33632403 34 34 9.8 12.5
1 53.34624987 35 35 9.8 12.5
1 53.35435379 36 36 9.8 12.5
1 53.3609702 37 37 9.8 12.5
1 53.36637215 38 38 9.8 12.5
1 53.37078254 39 39 9.8 12.5
1 53.3743834 40 40 9.8 12.5
1 53.3773233 41 41 9.8 12.5
1 53.37972358 42 42 9.8 12.5
1 53.38168327 43 43 9.8 12.5
1 53.38328326 44 44 9.8 12.5
1 53.38458956 45 45 9.8 12.5
1 53.38565609 46 46 9.8 12.5
1 53.38652685 47 47 9.8 12.5
1 53.38723778 48 48 9.8 12.5
1 53.38781822 49 49 9.8 12.5
1 53.38829211 50 50 9.8 12.5
80 90 100
1 53.38867902 51 51 9.8 12.5
1 53.38899492 52 52 9.8 12.5
1 53.38925282 53 53 9.8 12.5
1 53.38946339 54 54 9.8 12.5
1 53.38963531 55 55 9.8 12.5
1 53.38977567 56 56 9.8 12.5
1 53.38989027 57 57 9.8 12.5
1 53.38998383 58 58 9.8 12.5
1 53.39006022 59 59 9.8 12.5
1 53.39012259 60 60 9.8 12.5
1 53.39017351 61 61 9.8 12.5
1 53.39021508 62 62 9.8 12.5
1 53.39024902 63 63 9.8 12.5
1 53.39027674 64 64 9.8 12.5
1 53.39029936 65 65 9.8 12.5
1 53.39031783 66 66 9.8 12.5
1 53.39033292 67 67 9.8 12.5
1 53.39034523 68 68 9.8 12.5
1 53.39035528 69 69 9.8 12.5
1 53.39036349 70 70 9.8 12.5
1 53.39037019 71 71 9.8 12.5
1 53.39037566 72 72 9.8 12.5
1 53.39038013 73 73 9.8 12.5
1 53.39038378 74 74 9.8 12.5
1 53.39038676 75 75 9.8 12.5
1 53.39038919 76 76 9.8 12.5
1 53.39039117 77 77 9.8 12.5
1 53.39039279 78 78 9.8 12.5
1 53.39039411 79 79 9.8 12.5
1 53.3903952 80 80 9.8 12.5
1 53.39039608 81 81 9.8 12.5
1 53.3903968 82 82 9.8 12.5
1 53.39039739 83 83 9.8 12.5
1 53.39039787 84 84 9.8 12.5
1 53.39039826 85 85 9.8 12.5
1 53.39039858 86 86 9.8 12.5
1 53.39039884 87 87 9.8 12.5
1 53.39039905 88 88 9.8 12.5
1 53.39039923 89 89 9.8 12.5
1 53.39039937 90 90 9.8 12.5
1 53.39039948 91 91 9.8 12.5
1 53.39039958 92 92 9.8 12.5
93 9.8 12.5
94 9.8 12.5
95 9.8 12.5
96 9.8 12.5
97 9.8 12.5
98 9.8 12.5
99 9.8 12.5
100 9.8 12.5
101 9.8 12.5
102 9.8 12.5
103 9.8 12.5
104 9.8 12.5
105 9.8 12.5
106 9.8 12.5
107 9.8 12.5
108 9.8 12.5
109 9.8 12.5
110 9.8 12.5
111 9.8 12.5
112 9.8 12.5
113 9.8 12.5
114 9.8 12.5
115 9.8 12.5
116 9.8 12.5
 117 9.8 12.5
118 9.8 12.5
119 9.8 12.5
120 9.8 12.5
Chart Title
121 9.8 12.5
60 122 9.8 12.5
123 9.8 12.5
124 9.8 12.5
50
125 9.8 12.5
126 9.8 12.5
40 127 9.8 12.5
128 9.8 12.5
129 9.8 12.5
30 130 9.8 12.5
131 9.8 12.5
20
132 9.8 12.5
133 9.8 12.5
134 9.8 12.5
10 135 9.8 12.5
136 9.8 12.5
137 9.8 12.5
0
0 20 40 60 80 138 100 9.8 120 12.5140 16
139 9.8 12.5
140 9.8 12.5
141 9.8 12.5
142 9.8 12.5
143 9.8 12.5
144 9.8 12.5
145 9.8 12.5
146 9.8 12.5
147 9.8 12.5
148 9.8 12.5
149 9.8 12.5
150 9.8 12.5
151 9.8 12.5
152 9.8 12.5
153 9.8 12.5
154 9.8 12.5
155 9.8 12.5
156 9.8 12.5
157 9.8 12.5
158 9.8 12.5
159 9.8 12.5
160 9.8 12.5
161 9.8 12.5
162 9.8 12.5
163 9.8 12.5
164 9.8 12.5
165 9.8 12.5
166 9.8 12.5
167 9.8 12.5
168 9.8 12.5
169 9.8 12.5
170 9.8 12.5
171 9.8 12.5
172 9.8 12.5
173 9.8 12.5
174 9.8 12.5
175 9.8 12.5
176 9.8 12.5
177 9.8 12.5
178 9.8 12.5
179 9.8 12.5
180 9.8 12.5
181 9.8 12.5
182 9.8 12.5
t peso paracaiditi t
0 68.1 0.5 0 4.9 0.5
4.9 68.1 0.5 9.350293686 1
9.350293686 68.1 0.5 13.39215366 1.5
13.39215366 68.1 0.5 17.06306467 2
17.06306467 68.1 0.5 20.39707122 2.5
20.39707122 68.1 0.5 23.42509332 3
23.42509332 68.1 0.5 26.17521324 3.5
26.17521324 68.1 0.5 28.67293596 4
28.67293596 68.1 0.5 30.94142568 4.5
30.94142568 68.1 0.5 33.00172068 5
33.00172068 68.1 0.5 34.8729284 5.5
34.8729284 68.1 0.5 36.57240267 6
36.57240267 68.1 0.5 38.11590463 6.5
38.11590463 68.1 0.5 39.51774892 7
39.51774892 68.1 0.5 40.79093642 7.5
40.79093642 68.1 0.5 41.94727486 8
41.94727486 68.1 0.5 42.99748825 8.5
42.99748825 68.1 0.5 43.95131642 9
43.95131642 68.1 0.5 44.8176053 9.5
44.8176053 68.1 0.5 45.60438895 10
45.60438895 68.1 0.5 46.31896412 10.5
46.31896412 68.1 0.5 46.96795787 11
46.96795787 68.1 0.5 47.55738905 11.5
47.55738905 68.1 0.5 48.09272412 12
48.09272412 68.1 0.5 48.57892785 12.5
48.57892785 68.1 0.5 49.02050937 13
49.02050937 68.1 0.5 49.42156394 13.5
49.42156394 68.1 0.5 49.78581101 14
49.78581101 68.1 0.5 50.11662865 14.5
50.11662865 68.1 0.5 50.4170849 15
50.4170849 68.1 0.5 50.68996624 15.5
50.68996624 68.1 0.5 50.93780341 16
50.93780341 68.1 0.5 51.16289487 16.5
51.16289487 68.1 0.5 51.36732816 17
51.36732816 68.1 0.5 51.55299922 17.5
51.55299922 68.1 0.5 51.72162998 18
51.72162998 68.1 0.5 51.87478435 18.5
51.87478435 68.1 0.5 52.0138827 19
52.0138827 68.1 0.5 52.14021506 19.5
52.14021506 68.1 0.5 52.25495303 20
52.25495303 68.1 0.5 52.35916072 20.5
52.35916072 68.1 0.5 52.45380456 21
52.45380456 68.1 0.5 52.53976229 21.5
52.53976229 68.1 0.5 52.61783109 22
52.61783109 68.1 0.5 52.688735 22.5
52.688735 68.1 0.5 52.75313156 23
52.75313156 68.1 0.5 52.81161802 23.5
52.81161802 68.1 0.5 52.86473678 24
52.86473678 68.1 0.5 52.91298047 24.5
52.91298047 68.1 0.5 52.9567965 25
52.9567965 68.1 0.5 52.99659124 25.5
52.99659124 68.1 0.5 53.03273375 26
53.03273375 68.1 0.5 53.06555921 26.5
53.06555921 68.1 0.5 53.09537206 27
53.09537206 68.1 0.5 53.12244878 27.5
53.12244878 68.1 0.5 53.14704049 28
53.14704049 68.1 0.5 53.16937524 28.5
53.16937524 68.1 0.5 53.18966019 29
53.18966019 68.1 0.5 53.20808345 29.5
53.20808345 68.1 0.5 53.22481587 30
53.22481587 68.1 0.5 53.24001266 30.5
53.24001266 68.1 0.5 53.25381472 31
53.25381472 68.1 0.5 53.26635008 31.5
53.26635008 68.1 0.5 53.27773499 32
53.27773499 68.1 0.5 53.28807502 32.5
53.28807502 68.1 0.5 53.29746608 33
53.29746608 68.1 0.5 53.30599526 33.5
53.30599526 68.1 0.5 53.31374166 34
53.31374166 68.1 0.5 53.32077711 34.5
53.32077711 68.1 0.5 53.32716688 35
53.32716688 68.1 0.5 53.33297021 35.5
53.33297021 68.1 0.5 53.33824093 36
53.33824093 68.1 0.5 53.34302793 36.5
53.34302793 68.1 0.5 53.34737558 37
53.34737558 68.1 0.5 53.35132423 37.5
53.35132423 68.1 0.5 53.35491048 38
53.35491048 68.1 0.5 53.35816759 38.5
53.35816759 68.1 0.5 53.36112578 39
53.36112578 68.1 0.5 53.36381247 39.5
53.36381247 68.1 0.5 53.36625259 40
53.36625259 68.1 0.5 53.36846876 40.5
53.36846876 68.1 0.5 53.37048154 41
53.37048154 68.1 0.5 53.37230959 41.5
53.37230959 68.1 0.5 53.37396987 42
53.37396987 68.1 0.5 53.37547778 42.5
53.37547778 68.1 0.5 53.37684729 43
53.37684729 68.1 0.5 53.37809112 43.5
53.37809112 68.1 0.5 53.37922079 44
53.37922079 68.1 0.5 53.38024678 44.5
53.38024678 68.1 0.5 53.38117861 45
53.38117861 68.1 0.5 53.38202492 45.5
53.38202492 68.1 0.5 53.38279356 46
53.38279356 68.1 0.5 53.38349165 46.5
53.38349165 68.1 0.5 53.38412568 47
53.38412568 68.1 0.5 53.38470151 47.5
53.38470151 68.1 0.5 53.3852245 48
53.3852245 68.1 0.5 53.38569949 48.5
53.38569949 68.1 0.5 53.38613089 49
53.38613089 68.1 0.5 53.3865227 49.5
53.3865227 68.1 0.5 53.38687854 50
53.38687854 68.1 0.5 53.38720173 50.5
53.38720173 68.1 0.5 53.38749526 51
53.38749526 68.1 0.5 53.38776185 51.5
53.38776185 68.1 0.5 53.38800397 52
53.38800397 68.1 0.5 53.38822387 52.5
53.38822387 68.1 0.5 53.38842359 53
53.38842359 68.1 0.5 53.38860497 53.5
53.38860497 68.1 0.5 53.38876972 54
53.38876972 68.1 0.5 53.38891934 54.5
53.38891934 68.1 0.5 53.38905523 55
53.38905523 68.1 0.5 53.38917865 55.5
53.38917865 68.1 0.5 53.38929074 56
53.38929074 68.1 0.5 53.38939254 56.5
53.38939254 68.1 0.5 53.38948501 57
53.38948501 68.1 0.5 53.38956898 57.5
53.38956898 68.1 0.5 53.38964525 58
 53.38964525 68.1 0.5 53.38971452 58.5
53.38971452 68.1 0.5 53.38977743 59
53.38977743 68.1 0.5 53.38983457 59.5
53.38983457 68.1 0.5 53.38988646 60
53.38988646 68.1 0.5 53.38993359 60.5
53.38993359 68.1 0.5 53.3899764 61
53.3899764 68.1 0.5 53.39001527 61.5
53.39001527 68.1 0.5 53.39005058 62
53.39005058 68.1 0.5 53.39008265 62.5
53.39008265 68.1 0.5 53.39011178 63
53.39011178 68.1 0.5 53.39013823 63.5
53.39013823 68.1 0.5 53.39016225 64
53.39016225 68.1 0.5 53.39018407 64.5
53.39018407 68.1 0.5 53.39020389 65
53.39020389 68.1 0.5 53.39022189 65.5
53.39022189 68.1 0.5 53.39023823 66
53.39023823 68.1 0.5 53.39025308 66.5
53.39025308 68.1 0.5 53.39026656 67
53.39026656 68.1 0.5 53.39027881 67.5
53.39027881 68.1 0.5 53.39028993 68
53.39028993 68.1 0.5 53.39030003 68.5
20 14053.39030003
160 68.1
180 200 0.5 53.39030921 69
53.39030921 68.1 0.5 53.39031754 69.5
53.39031754 68.1 0.5 53.39032511 70
53.39032511 68.1 0.5 53.39033198 70.5
53.39033198 68.1 0.5 53.39033823 71
53.39033823 68.1 0.5 53.39034389 71.5
53.39034389 68.1 0.5 53.39034904 72
53.39034904 68.1 0.5 53.39035372 72.5
53.39035372 68.1 0.5 53.39035797 73
53.39035797 68.1 0.5 53.39036183 73.5
53.39036183 68.1 0.5 53.39036533 74
53.39036533 68.1 0.5 53.39036851 74.5
53.39036851 68.1 0.5 53.3903714 75
53.3903714 68.1 0.5 53.39037403 75.5
53.39037403 68.1 0.5 53.39037641 76
53.39037641 68.1 0.5 53.39037857 76.5
53.39037857 68.1 0.5 53.39038054 77
53.39038054 68.1 0.5 53.39038233 77.5
53.39038233 68.1 0.5 53.39038395 78
53.39038395 68.1 0.5 53.39038542 78.5
53.39038542 68.1 0.5 53.39038676 79
53.39038676 68.1 0.5 53.39038797 79.5
53.39038797 68.1 0.5 53.39038908 80
53.39038908 68.1 0.5 53.39039008 80.5
53.39039008 68.1 0.5 53.39039099 81
53.39039099 68.1 0.5 53.39039182 81.5
53.39039182 68.1 0.5 53.39039257 82
53.39039257 68.1 0.5 53.39039325 82.5
53.39039325 68.1 0.5 53.39039387 83
53.39039387 68.1 0.5 53.39039443 83.5
53.39039443 68.1 0.5 53.39039494 84
53.39039494 68.1 0.5 53.39039541 84.5
53.39039541 68.1 0.5 53.39039583 85
53.39039583 68.1 0.5 53.39039621 85.5
53.39039621 68.1 0.5 53.39039656 86
53.39039656 68.1 0.5 53.39039688 86.5
53.39039688 68.1 0.5 53.39039716 87
53.39039716 68.1 0.5 53.39039742 87.5
53.39039742 68.1 0.5 53.39039766 88
53.39039766 68.1 0.5 53.39039787 88.5
53.39039787 68.1 0.5 53.39039807 89
53.39039807 68.1 0.5 53.39039825 89.5
53.39039825 68.1 0.5 53.39039841 90
53.39039841 68.1 0.5 53.39039855 90.5
53.39039855 68.1 0.5 53.39039869 91
 PRESUPUESTO OBRAS GENERALES PARQUE TIMIZA
VALOR
CIO DESCRIPCION UND UNITARIO
OFICIAL
Desmonte marco y puerta metalica (cargue y retiro) und 31,405.68
13558 Puerta tubo HG 2" malla eslabonada h=2.50 m2 112,826.88
14389 Puerta en alumnio+vidrio templado 6mm-1/2*3" m2 253,800.72
NP-100842 Tope de puerta metalico 2-3/4" und 2,381.76
NP-17155 Puerta aluminio p-24(2.25x3m)+vidrio und 2,340,000.00
NP-13304 Puerta persiana lam cal 18(0.60x0.60m) und 120,739.68
ZA

CANTIDAD VALO TOTAL

6 188,434.08
31.08 3,506,659.43
8.5 2,157,306.12 2.32 2.43
2 4,763.52
1 2,340,000.00 2,340,000.00
2 241,479.36 0.7 2.20
 PRESUPUESTO OBRAS GENERALES PARQUE TIMIZA
VALOR
CIO DESCRIPCION UND UNITARIO
OFICIAL
Desmonte aparatos sanitarios und 15,289.92
Desmonte marco y puerta metálica (cargue y retiro) und 31,405.68
Desmonte división y panel drywall y retiro<3m m2 13,019.04
Desmonte division met baño,incluye transp y ret m2 5,198.40
Localizacion y replanteo m2 2,150.64
Cenefa o franja conc 3000 psi e=0.10m;ap=0.115m m 6,870.96
Tapa concreto 3000 psi e=10cm (70x70) tanque +marc ref und 126,861.84
Bajante ALL PVC d=4" incl andamio m 17,369.28
14377 Reinstalacion de aparatos lavamanos und 27,779.76
421 Tapas registro 20x20 und 7,433.28
13731 Taza sanitario inst de fluxometro und 378,172.08
453 Ducha antivandalica completa und 201,046.32
15110 Fluxometro para sanitarios(30-60psi) palanca und 50,000.00
13461 Griferia lavamanos antivandalica PUSH (pared) und 195,114.96
13226 Rejilla sifon (3x2) metalica (aluminio) und 5,891.04
14033 valvula antinadalica sanitario tipo push (suminis+instal) und 217,776.96
10787 Muro bloque N°5 tabique pañetar m2 24,204.96
10225 Pañete impermeabilizado muro1:3 e=0.015 a>0.60 m2 10,496.16
12646 Resanes muros con humedad y fisuras (interior) m2 10,448.64
10688 Koraza sobre pañete(3 manos) m2 13,820.00
629 esmalte sobre lamina llena m2 9,224.64
12660 Pintura anticorrosiva viga canal D=1 m m 5,749.20
621 Anticorrosivo s/lamina llena con compresor m2 1,998.72
10254 Demarcacion pintura trafico baloncesto a=0.1 m2 2,609.28
10253 Demarcacion pintura de trafico microfutbol a=0.1 m2 1,765.44
628 Esmalte sobre lamina lineal m 1,994.40
12782 Esmalte sobre marcos lamina + andamio m 10,590.48
13986 Pintura baranda pasamanos2"+3 trav 1 1/2+paral2" m 22,212.00
13924 Pintura y demarcacion tablero baloncesto und 19,571.76
10855 Pintura estructura microfutbol (con brocha) jgo 143,473.68
12534 Alistado afinado piso mortero 1:4 h4 m2 15,976.08
12811 Guarda escobas granadillo H=10cm e=1cm-lacado(suministro+inst) m 11,282.40
10639 Desmonte loseta IDU concreto m2 10,229.04
13747 Sumin e instalac loseta prepulida ext (30x30)roja mort m2 69,863.76
10682 Flanche lamina galv desarrollo 0.35 cal 22+regat m 20,060.64
10174 Cubierta lamina arquitect acescoTZA73*366-30 m2 39,360.96
14501 Estructura metal para cubiertas perfilPHR C +pint m 68,179.68
13377 Canal en lamina galvanizada cal 16 d=1.20 m m 100,212.48
11420 Divisiones metalicas baño acero noxidable m2 377,192.16
13558 Puerta tubo HG 2" malla eslabonada h=2.50 m2 112,826.88
13512 Desmonte e instalacion chapa tipo pera und 14,505.84
 13659 Cordon de soldadura 6013 (L=25cm) und 28,500.48
10976 Ventana lamina des 38 inc esmalte m2 76,285.44
10744 Reja bancaria m2 87,713.28
14600 Cerradura doble cilindro cromo gimnasio und 72,690.48
14389 Puerta en alumnio+vidrio templado 6mm-1/2*3" m2 253,800.72
13393 Vidrio cristal laminado incol 6mm (sumnis+inst) m2 67,670.64
NP-18102 Persiana descarga tipo fachada con und 160,768.29
NP-14462 Valvula institucional orinal antivandalica(sumni+inst) und 212,706.60
NP-100842 Tope de puerta metalico 2-3/4" und 2,381.76
NP-17155 Puerta aluminio p-24(2.25x3m)+vidrio und 2,340,000.00
NP-10900 Enchape con piedra laja sin suministro m2 29,676.24
NP-11779 Placa aerea rampa en concreto 3000 psi m2 88,707.14
NP-101778 Marco y tapa caja inspeccion und 128,520.00
NP-11968 Muro drywall e=0.1 (3/8")+pint 2c fontanar m2 30,011.21
NP-394 Gabinetes baño servicio und 114,922.45
NP-13304 Puerta persiana lam cal 18(0.60x0.60m) und 120,739.68
NP-17274 Ventana aluminio v-20 (4.10x0.70m) persiana und 855,416.16
A

CANTIDAD VALO TOTAL

3 45,869.76
6 188,434.08
10.5 136,699.92
5.3 27,551.52
3000 6,451,920.00
116.53 800,672.97
2 253,723.68
10.6 184,114.37
3 83,339.28
3 22,299.84
3 1,134,516.24
1 201,046.32
1 50,000.00
1 195,114.96
4 23,564.16
4 871,107.84
35.97 870,652.41
35.97 377,546.88
240 2,507,673.60
2400 33,168,000.00
1 9,224.64
20.64 118,663.49
1 1,998.72
435 1,135,036.80
720 1,271,116.80
2.4 4,786.56
21 222,400.08
48.6 1,079,503.20
4 78,287.04
1 143,473.68
1 15,976.08
114 1,286,193.60
5.66 57,896.37
5.66 395,428.88
60 1,203,638.40
315 12,398,702.40
500 34,089,840.00
21.6 2,164,589.57
10.64 4,013,324.58
31.08 3,506,659.43
3 43,517.52
 4 114,001.92
0.96 73,234.02 0.71 1.35 73,119.59
24.5 2,148,975.36
7 508,833.36
8.5 2,157,306.12 2.32 2.43
2 135,341.28
1 160,768.29
5 1,063,533.00
2 4,763.52
1 2,340,000.00 2,340,000.00
8 237,409.92 2,413,119.59
1.08 95,803.71
2 257,040.00
10.5 315,117.71
4 459,689.80
2 241,479.36
6.6 5,645,746.66