Académique Documents
Professionnel Documents
Culture Documents
1
1.1.1
1.1.3
1.2
1.2.1
1.3
1.3.1
1.3.2
1.4
1.4.1
1.5
2.1
2.2
2.1
3.1
3.2
4.1.1.1
4.1.1.2
4.1.2.1
4.1.2.2
4.1.3.1
4.1.3.2
]
5.1
6.2
6.2.3
6.2.5
6.2.7
6.2.9
6.2.11
6.2.13
6.2.15
6.2.17
6.2.18
6.2.19
6.2.19
6.2.3
6.2.11
6.2.11
6.2.15
6.2.17
6.2.18
6.2.19
6.5
6.5
6.6
6.6.1
6.6.5
6.7
6.7.1
6.7.3
8.1
8.2
10.1
10.2
10.4
12.1
12.1.3
12.4
12.4.1
12.6
12.6.2
12.8
12.8.3
13.5.1
13.5.2
13.5.3
13.5.4
13.17.3
13.21
13.21.1
13.21.2
13.21.3
13.22
13.23
13.23
13.24
13.17
13.17.1
2.3
13.17.2.1
13.17.2
13.17.4
13.17.4
13.17.5
6.2.30
6.2.31
6.2.32
6.2.33
6.2.34
6.2.35
6.2.36
6.2.37
6.2.40
9.1.17
10.2.1.3
9.1.17
9.1.2
17
17
ROCERIA Y LIMPIEZA
ROCERIA Y LIMPIEZA (m2)
Herramienta
Mano de obra
LOCALIZACIN Y REPLANTEO
Localizacin y Replanteo de Redes (m)
Mano de obra
HERRAMIENTA MENOR
Mano de obra
Herramienta menor
Acarreo
CAPITULO 2 - DEMOLICIONES
Demolicin de Pavimentos en Concreto Hidrulico (m3)
Herramienta
Mano de obra
Compresor
Demolicin/Transporte de escombro m3
Herramienta
Demolicion manual
Transporte de escombros
CAPITULO 3 - SOBREACARREOS
Evacuacin de Escombros/Sobrantes en Vehculo Automotor (m3)
Herramienta
Mano de obra
Volqueta
CAPITULO 4 - EXCAVACIONES
EXCAVACION MATERIAL COMUN 0-2 (m3)
Herramienta
Mano de obra
CAPITULO 6 - ALCANTARILLADOS
INSTALACIN DE TUBERA EN PVC CORRUGADA
Instalacion PVC corrugada 8" (m)
Tuberia PVC corrugada 8"
Transporte tuberia hasta la brecha
Mano de obra instalacin
Puente provisional
Camara de inspeccion
Reposicin pavimento rgido
localizacion y replanteo
Tubera PVC corrugada 16"
Excavacin en conglomerado
lleno con material del sitio
Entibado por metro lineal
Arena de encamado de tuberia
Retiro de material sobrante
Corte con disco mecnico
Demolicin pavimento
Reposicin de subase
Puente provisional
Camara de inspeccion
Reposicin pavimento rgido
localizacion y replanteo
Tubera PVC corrugada 18"
Excavacin en conglomerado
lleno con material del sitio
Entibado por metro lineal
Arena de encamado de tuberia
Retiro de material sobrante
Corte con disco mecnico
Demolicin pavimento
Reposicin de subase
Puente provisional
Camara de inspeccion
Reposicin pavimento rgido
Puente provisional
Camara de inspeccion
Reposicin pavimento rgido
CAMARAS DE INSPECCIN
Cuerpo de cmara d=1.20 m (h= 2 m)
Acero de refuerzo
Concreto simple 3000 psi
Acarreo de material
Mano de obra
Formaleta para cmara
TAPAS ALCANTARILLADO
Tapa en HF (un)
Acero de refuerzo
Concreto simple 3000 psi
Mano de obra
Tapa H.F. con aro
Bases para Pavimentos Vehiculares en Material granular triturado tipo Invas (m3)
Material granular triturado
Vibrocompactador tipo canguro
Mano de obra
CORTES MECANIZADOS
Corte mecanizado de Pavimentos de Concreto Hidrulico (Prof 0.10 m.) (m)
Cortadora
Mano de obra instalacin
Paddies con postes en concreto, malla eslabonada calb 10 y Piedra tipo gavion (m)
Exc.Man mat com Hinca paral d<.31m
Poste en concreto prefabricado 10 x 10 cm de Long 2 m
Malla eslabonada calibre 10
Alambre de pua
Piedra tipo gavion
Alambre Galvanizado C14
Mano de Obra
Acarreo de material
Pilotines en concreto. Dimetro 0.350 m segn diseo. Incluye concreto f'c = 21 Mpa, perforacin y acero de refuerzo profu
Herramientas
Excavacin mecnica
Concreto 3000 PSI, incluida viga cabezal
Vibrador
Desperdicio
Acero de Refuerzo
Mano de obra (ncluye acarreo de material)
ALIVIADEROS
Aliviadero tipo vertedero lateral < 2.0 m de largo (un)
Concreto simple 3000 psi (incluye acarreo y mano de obra)
Afirmado compactado (incluye acarreo y mano de obra)
Acero de refuerzo 60000 psi (incluye mano de obra)
Formaleta
Acarreo de escombros
Excavacion conglomerado
TAPA CANAL
Concreto 3000 PSI
Acero de refuerzo 60000 psi
Formaleta
SERVIDUMBRES
CONCRETO
SUMINISTRO E INSTALACION CONCRETO POBRE EN SOLADO DE LIMPIEZA (m 3)
Herramientas
Concreto 2000 PSI
Mano de obra
ITEM
Localizacin y replanteo
Excavacin para pilotes
Pilotines en concreto. Dimetro 0.350 m. Incluye concreto f'c = 21 Mpa, perforacin y refuerzo
Solados en concreto pobre e = 0.050 m
Concreto viga cabezal f'c = 21 Mpa
Acero de refuerzo
Estructura metlica para viaducto. Incluye silletas, acabado con base epxica y esmalte epxico
Tubo en polietileno 2 insegn diseno. Incluye abrazaderas de fijacin
Lmina perimetral de proteccin tubera, espesor de 1.2 mm galvanizada y pintada **
Retiro de sobrantes
ITEM
Localizacin y replanteo
Excavacin para pilotes
Pilotines en concreto. Dimetro 0.350 m. Incluye concreto f'c = 21 Mpa, perforacin y refuerzo
Solados en concreto pobre e = 0.050 m
Concreto viga cabezal f'c = 21 Mpa
Acero de refuerzo
Estructura metlica para viaducto. Incluye silletas, acabado con base epxica y esmalte epxico
Tubo en polietileno 2 insegn diseno. Incluye abrazaderas de fijacin
Lmina perimetral de proteccin tubera, espesor de 1.2 mm galvanizada y pintada **
Retiro de sobrantes
Arena de encamado
lleno con material del sitio
Transporte tuberia hasta el sitio de construccion
Mano de obra instalacin
Excavacion en conglomerado
Arena de encamado
lleno con material del sitio
Mano de obra instalacin
Accesorios
Mano de obra instalacin
Membrana Impermeable
Membrana
Marco metalico
Acarreo material hasta el sitio
Mano de obra instalacin
Valor metro
Soldadura
Pintura
Mano de obra pintura
Abrazadera
Mano de obra instalacin
Macromedidor 8"
Macromedidor de hf 8"
Valvulas 8"
Accesorios
Camaras de inspeccion
Mano de obra instalacin
Macromedidor 6"
Macromedidor de hf 6"
Valvulas 6"
Accesorios
Mano de obra instalacin
Macromedidor 4"
Macromedidor de hf 4"
Valvulas 4"
Accesorios
Camaras de inspeccion
Mano de obra instalacin
Macromedidor 3"
Macromedidor de hf 3"
Valvulas Mariposa pvc 3"
Camaras de inspeccion
Accesorios
Mano de obra instalacin
Macromedidor 2"
Macromedidor de hf 2"
Valvulas Mariposa pvc 2 "
Accesorios
Camaras de inspeccion
Mano de obra instalacin
Desarenador 12.5 m3
concreto 3000 psi
Acero de refuerzo
Desarenador 20 m3
concreto 3000 psi
Acero de refuerzo
Desarenador 26 m3
concreto 3000 psi
Acero de refuerzo
Desarenador 78 m3
Lecho filtrante
Material filtrante para filtro grueso acendente en capas
Acarreo hasta el sitio de obra
Mano de obra instalacin
Tanque de almacenamiento 45 m3
concreto 3000 psi
Solado de limpieza
Excavacion
Afirmado
Acarreo y evacuacion de escombros
cinta pvc
Filtro drenajes (Suelos)
Acero de refuerzo
Tuberia hierro galvanzada 6"
Valvula de mariposa 6"
Accesorios
Canaleta Parshall
Canaleta Parshall
Mano de obra
DE PRECIOS UNITARIOS
GL
GL
1.00
1.00
28,000
700,000
SUBTOTAL
GL
GL
1.00
1.00
728,000
18,000
110,000
SUBTOTAL
GL
m2
1.00
1.00
1,000
4,941
0.100
0.100
12,000
3,000
0.020
0.020
0.020
0.10
1.10
3.50
1.30
0.50
0.30
0.08
0.08
1,200
300
1,500
29,663
60,000
98,000
SUBTOTAL
m3
m2
Un
m2
LB
gl
Un
Un
1,000
4,941
5,941
SUBTOTAL
DD
DD
DD
18,000
110,000
128,000
SUBTOTAL
DD
DD
28,000
700,000
593
1,200
1,960
3,753
227,819
7,341
2,656
3,248
2,500
35,000
29,710
23,955
22,782
8,075
9,296
4,222
1,250
10,500
2,476
1,996
JORNA
PESOS
gl
0.10
253.32
0.50
253,320
1
22,900
SUBTOTAL
m
m2
LB
GL
GL
2.00
1.40
0.50
0.05
1.00
97,632
2,000
20,500
2,500
60,000
1,000
SUBTOTAL
GL
HH
HH
1.00
3.00
0.85
1,000
3,707
88,720
1.00
15.00
500
5,100
1.00
1.00
1.00
1,000
77,000
22,900
1.00
1.00
5.00
1.00
1.00
1,000
77,000
22,900
100,900
900
3,500
5,430
SUBTOTAL
GL
m3
500
76,500
77,000
SUBTOTAL
GL
m3
m3-km
1,000
11,121
75,412
87,533
SUBTOTAL
GL
m3
m3
4,000
28,700
1,250
3,000
1,000
37,950
SUBTOTAL
GL
HH
25,332
253
11,450
900
3,500
27,150
31,550
900
22,000
900
22,000
SUBTOTAL
GL
m3
1.00
1.00
22,900
1,054
15,400
SUBTOTAL
GL
m3
1.00
1.00
16,454
1,057
20,800
SUBTOTAL
GL
m3
1.00
1.00
5,063
28,400
1.00
1.00
5,065
36,800
1.00
1.00
70,014
30,400
1.00
1.00
1.00
2.00
1.50
1.00
70,014
30,400
100,414
75,086
10,700
SUBTOTAL
HH
ML
ML
Lb
5,065
36,800
41,865
SUBTOTAL
GL
m3
5,063
28,400
33,463
SUBTOTAL
GL
m3
1,057
20,800
21,857
SUBTOTAL
GL
m3
1,054
15,400
75,086
10,700
85,786
23,500
830
5,500
5,100
23,500
1,660
8,250
5,100
ML
1.00
5,200
SUBTOTAL
m
m
GL
1.05
1.05
1.00
43,710
34,407
4,000
10,000
SUBTOTAL
m
m
GL
1.05
1.05
1.00
50,018
4,500
12,000
1.05
1.05
1.00
73,953
5,000
15,000
1.05
1.05
1.00
85,462
5,500
18,000
1.05
1.05
1.00
1.05
1.05
1.00
89,735
5,775
18,000
113,510
114,547
6,000
21,000
SUBTOTAL
m
m
GL
77,651
5,250
15,000
97,901
SUBTOTAL
m
m
GL
52,519
4,725
12,000
69,244
SUBTOTAL
m
m
GL
36,127
4,200
10,000
50,327
SUBTOTAL
m
m
GL
5,200
120,274
6,300
21,000
147,574
150,656
7,000
24,000
158,189
7,350
24,000
SUBTOTAL
m
m
GL
1.05
1.05
1.00
189,539
187,004
8,000
27,000
SUBTOTAL
m
m
GL
1.05
1.05
1.00
231,754
240,828
10,000
31,000
SUBTOTAL
m
m
GL
1.05
1.05
1.00
289,327
12,000
35,000
1.05
1.05
1.00
361,240
15,000
40,000
1.05
1.05
1.00
1.00
1.05
1.50
1.40
2.00
0.20
0.30
2.00
0.20
0.30
379,302
15,750
40,000
435,052
878,440
25,200
45,000
SUBTOTAL
m
m
m3
m3
m
m3
m3
m
m3
m3
303,793
12,600
35,000
351,393
SUBTOTAL
m
m
GL
252,869
10,500
31,000
294,369
SUBTOTAL
m
m
GL
196,354
8,400
27,000
922,362
26,460
45,000
993,822
3,753
50,327
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
3,753
52,843
50,195
24,640
87,420
17,354
9,465
14,600
17,507
31,802
un
un
m3
0.20
0.08
0.20
37,950
1,720,431
507,405
SUBTOTAL
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
m3
1.00
1.05
1.50
1.40
2.00
0.20
0.30
2.00
0.20
0.30
0.20
0.08
0.20
$ 556,284
3,753
69,244
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
507,405
SUBTOTAL
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
m3
1.00
1.05
1.60
1.50
2.00
0.30
0.40
2.00
0.20
0.30
0.20
0.08
0.20
1.00
1.05
1.70
1.60
2.00
0.40
0.50
2.00
0.25
0.35
0.25
0.08
3,753
72,706
50,195
24,640
87,420
17,354
9,465
14,600
17,507
31,802
7,590
137,634
101,481
$ 576,147
3,753
97,901
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
507,405
SUBTOTAL
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
7,590
137,634
101,481
3,753
102,796
53,541
26,400
87,420
26,031
12,620
14,600
17,507
31,802
7,590
137,634
101,481
$ 623,175
3,753
113,510
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
3,753
119,186
56,887
28,160
87,420
34,708
15,775
14,600
21,883
37,103
9,488
137,634
m3
0.25
507,405
SUBTOTAL
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
m3
1.00
1.05
1.80
1.70
2.00
0.50
0.60
2.00
0.30
0.40
0.30
0.08
0.30
$ 693,448
3,753
147,574
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
507,405
SUBTOTAL
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
m3
1.00
1.05
1.90
1.80
2.10
0.60
0.70
2.00
0.30
0.40
0.30
0.08
0.30
1.00
1.05
2.00
1.90
2.00
0.70
0.80
2.00
0.30
0.40
3,753
154,953
60,233
29,920
87,420
43,385
18,930
14,600
26,260
42,403
11,385
137,634
152,222
$ 783,098
3,753
189,539
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
507,405
SUBTOTAL
m
m
m3
m3
m
m3
m3
m
m3
m3
126,851
3,753
199,016
63,580
31,680
91,791
52,062
22,085
14,600
26,260
42,403
11,385
137,634
152,222
$ 848,471
3,753
231,754
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
3,753
243,342
66,926
33,440
87,420
60,739
25,240
14,600
26,260
42,403
un
un
m3
0.30
0.08
0.30
37,950
1,720,431
507,405
SUBTOTAL
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
m3
1.00
1.05
2.20
2.00
3.00
0.80
0.90
2.00
0.40
0.50
0.30
0.08
0.40
$ 905,364
3,753
294,369
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
507,405
SUBTOTAL
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
m3
1.00
1.05
2.40
2.20
4.00
0.90
1.00
2.00
0.50
0.60
0.40
0.08
0.50
1.00
1.05
2.60
2.40
4.00
1.20
1.50
2.00
0.60
0.70
0.60
0.08
3,753
309,087
73,619
35,200
131,130
69,416
28,395
14,600
35,013
53,004
11,385
137,634
202,962
$ 1,105,199
3,753
351,393
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
507,405
SUBTOTAL
m
m
m3
m3
m
m3
m3
m
m3
m3
un
un
11,385
137,634
152,222
3,753
368,963
80,311
38,720
174,840
78,093
31,550
14,600
43,767
63,605
15,180
137,634
253,703
$ 1,304,718
3,753
435,052
33,463
17,600
43,710
86,770
31,550
7,300
87,533
106,008
37,950
1,720,431
3,753
456,805
87,004
42,240
174,840
104,124
47,325
14,600
52,520
74,206
22,770
137,634
m3
0.60
507,405
SUBTOTAL
m3
m3
GL
GL
1.05
1.05
1.00
1.00
$ 1,522,263
345,700
22,900
150,000
2,844
SUBTOTAL
m
un
GL
GL
1.05
1.00
1.00
1.00
2,200
2,000
8,400
1,420
21.60
1.84
1.84
6.00
1.00
4,303
345,700
22,900
12,928
75,000
0.50
0.50
1.00
1.00
345,700
18,900
80,000
2,844
48.00
0.44
1.00
1.00
172,850
9,450
80,000
2,844
265,144
4,303
345,700
22,900
150,000
SUBTOTAL
92,945
636,088
42,136
77,566
75,000
923,735
SUBTOTAL
Kg
m3
hh
ud
2,310
2,000
8,400
1,420
14,130
SUBTOTAL
m3
m3
GL
GL
362,985
24,045
150,000
2,844
539,874
SUBTOTAL
Kg
m3
m3
hh
dia
304,443
206,544
152,108
22,900
150,000
531,552
Kg
m3
hh
57.0
0.54
2.0
4,303
345,700
12,928
SUBTOTAL
m
un
un
m3
1.60
1.00
1.00
3.60
457,804
574,500
238,815
85,000
25,000
SUBTOTAL
HH
GL
0.600
1.00
16,500
7,700
1.30
1.30
0.60
1.00
13,500
22,900
14,500
7,700
1.20
1.20
0.80
1.00
45,000
22,900
14,500
12,928
1.30
1.30
1.00
1.00
54,000
27,480
11,600
12,928
106,008
35,000
22,900
1,500
10,000
SUBTOTAL
17,550
29,770
8,700
7,700
63,720
SUBTOTAL
m3
m3
GL
GL
9,900
7,700
17,600
SUBTOTAL
m3
m3
HH
GL
919,200
238,815
85,000
90,000
$ 1,333,015
SUBTOTAL
m3
m3
HH
GL
245,271
186,678
25,855
45,500
29,770
1,500
10,000
86,770
m3
GL
GL
1.30
1.00
1.00
50,000
10,250
12,000
SUBTOTAL
kg
m3
DD
1.15
1.15
1.50
87,250
5,626
345,700
68,920
SUBTOTAL
m
GL
1.00
1.00
5,900
1,400
1.00
10.00
8.90
1.00
0.60
345,700
2,540
12,928
1,155
70,000
0.40
0.60
7%
0.5
1.00
1.00
345,700
25,400
115,057
1,155
42,000
529,312
345,700
63,800
244,760
25,000
1,000
150,000
SUBTOTAL
5,900
1,400
7,300
SUBTOTAL
m3
m3
%
GL
m
m3
6,470
397,555
103,380
507,405
SUBTOTAL
m3
m2
hh
GL
m3
65,000
10,250
12,000
138,280
38,280
17,133
12,500
1,000
150,000
357,193
m
Un
Un
KG
m2
KGF
m2
LB
GL
GL
0.67
4.00
67%
33%
47%
65%
150%
0.1
1.00
1.00
525
2,000
2,400
773
1,881
3,126
2,020
2,500
25,000
8,500
SUBTOTAL
m
Un
KGF
Bulto
GL
GL
0.67
2.00
0.65
0.5
1.00
1.00
49,898
525
2,400
3,126
10,000
13,000
4,500
SUBTOTAL
m
Un
m2
m
m3
KGF
GL
GL
1.40
1.40
0.8
3
0.5
65%
1.00
1.00
2,500
43,515
950
400
63,800
3,126
120,000
25,000
1.00
1.00
0.2
1
1
3,500
60,921
760
1,200
31,900
2,032
120,000
25,000
245,313
21,023
60,000
12,928
400
10,200
SUBTOTAL
350
4,800
2,032
5,000
13,000
4,500
29,682
SUBTOTAL
m
m
hh
gl
gl
350
8,000
1,600
258
878
2,032
3,030
250
25,000
8,500
21,023
60,000
2,586
400
10,200
94,209
GL
m
m3
da
%
kg
un
1.00
6.00
0.87
0.42
0.05
69.27
1.00
1,000
7,656
362,387
18,000
362,387
4,303
110,000
SUBTOTAL
m3
m3
Kg
gl
gl
m3
3.92
1.20
274.4
1.0
1.0
9.20
794,454
651,978
106,008
4,303
60,000
200,000
19,068
SUBTOTAL
m3
m3
Kg
gl
gl
m3
4.86
1.80
340.2
1.0
1.0
13.80
651,978
106,008
4,303
70,000
285,000
19,068
10.90
4.50
763
1.0
1.0
34.50
651,978
106,008
4,303
100,000
370,000
19,068
3.00
0.162
0.77
25.85
1.00
1.00
7,106,560
477,036
3,283,189
100,000
370,000
657,846
11,994,631
5,941
106,008
345,700
4,303
45,000
200,000
SUBTOTAL
3,168,613
190,814
1,463,881
70,000
285,000
263,138
5,441,446
SUBTOTAL
m2
m3
m3
Kg
gl
gl
2,555,754
127,210
1,180,743
60,000
200,000
175,426
4,299,133
SUBTOTAL
m3
m3
Kg
gl
gl
m3
1,000
45,936
313,770
7,560
18,119
298,069
110,000
17,823
17,173
266,213
111,231
45,000
200,000
657,440
m2
m3
m3
m3
gl
gl
gl
kg
2.00
0.30
0.20
0.53
1.00
2.00
1.00
42.24
5,941
80,064
60,767
345,700
35,000
22,900
253,000
4,303
SUBTOTAL
m2
m3
m3
kg
gl
2.00
0.30
0.26
18.20
1.00
746,143
593
33,463
345,700
4,303
5,000
SUBTOTAL
m2
m3
m3
kg
gl
2.00
0.30
0.26
18.20
1.00
20,000
GL
m3
m3
1.00
1.00
1.00
593
33,463
345,700
4,303
5,000
1,186
10,039
89,882
78,315
5,000
184,422
1,500
207,960
100,000
SUBTOTAL
1,186
10,039
89,882
78,315
5,000
184,422
SUBTOTAL
11,882
24,019
12,153
182,530
35,000
45,800
253,000
181,759
1,500
207,960
100,000
309,460
Kg
m3
m3
da
m3
350.00
0.84
0.56
0.25
1.00
650
45,000
55,000
56,000
35,600
SUBTOTAL
GL
m3
da
%
gl
m3
1.00
1.00
0.50
5%
1.00
1.00
345,700
1,500
345,700
18,000
345,700
22,900
180,000
SUBTOTAL
GL
m3
m3
m3
da
%
gl
m3
1.00
1.00
1.00
1.00
0.20
5%
1.00
1.00
1,500
345,700
5,793
35,400
18,000
345,700
22,900
200,000
1.00
1.00
1.00
1.00
0.20
5%
1.00
1.00
1.00
0.04
1.00
5%
1.00
1,500
345,700
5,793
35,400
3,600
17,285
22,900
200,000
632,178
1,500
345,700
5,793
55,200
18,000
345,700
22,900
200,000
SUBTOTAL
Kg
Kg
gl
%
gl
1,500
345,700
9,000
17,285
22,900
180,000
576,385
SUBTOTAL
GL
m3
m3
m3
da
%
gl
m3
227,500
37,800
30,800
14,000
35,600
1,500
345,700
5,793
55,200
3,600
17,285
22,900
200,000
651,978
3,172
2,300
80
3,172
800
3,172
92
80
159
800
SUBTOTAL
UN
CANT
M2
M3
M3
M3
M3
KGF
KGF
ML
M
M3
4,303
VR. UNIT
12.0
3.0
1.2
0.2
1.1
150.0
700.0
10.0
12.0
3.0
VR. PCIAL
3,753.0
100,414.0
576,385.0
309,460.0
632,178.0
4,303.0
8,200.0
11,518.0
57,200.0
12,500.0
SUBTOTAL
UN
M2
M3
M3
M3
M3
KGF
KGF
ML
M
M3
CANT
9,025,947
VR. UNIT
44.0
6.0
20.0
2.7
1.1
150.0
2,550.0
30.0
36.0
3.0
VR. PCIAL
3,753.0
80,414.0
410,398.0
269,460.0
476,191.0
3,903.0
8,200.0
95,000.0
57,200.0
12,500.0
SUBTOTAL
m
m
m
GL
1.05
0.20
1.05
1.00
1.05
0.20
1.05
165,132.0
482,484.0
8,207,960.0
727,542.0
523,810.0
585,450.0
20,910,000.0
2,850,000.0
2,059,200.0
37,500.0
36,549,078
97,962
187,181
5,000
15,000
SUBTOTAL
m
m
m
45,036.0
301,242.0
691,662.0
68,081.0
695,396.0
645,450.0
5,740,000.0
115,180.0
686,400.0
37,500.0
102,860
37,436
5,250
15,000
160,546
127,977
188,707
6,000
134,376
37,741
6,300
GL
1.00
18,000
SUBTOTAL
m
m
m
GL
1.05
0.20
1.05
1.00
196,417
153,091
202,873
7,000
21,000
SUBTOTAL
m
m
m
GL
1.05
0.20
1.05
1.00
183,135
212,500
7,000
24,000
1.05
0.20
1.05
1.00
198,273
220,799
8,000
24,000
1.05
0.20
1.05
1.00
210,105
311,619
10,000
30,000
1.05
0.20
1.05
1.00
1.05
0.20
1.05
220,610
62,324
10,500
30,000
323,434
269,091
350,384
12,000
30,000
SUBTOTAL
m
m
m
208,187
44,160
8,400
24,000
284,747
SUBTOTAL
m
m
m
GL
192,292
42,500
7,350
24,000
266,142
SUBTOTAL
m
m
m
GL
160,746
40,575
7,350
21,000
229,671
SUBTOTAL
m
m
m
GL
18,000
282,546
70,077
12,600
30,000
395,223
327,729
374,983
15,000
344,115
74,997
15,750
GL
1.00
35,000
SUBTOTAL
m
m
m
GL
1.05
0.20
1.05
1.00
469,862
454,894
474,143
25,200
40,000
SUBTOTAL
m
ud
m3
m3
m3
m
GL
1.05
0.09
0.64
0.32
0.32
0.72
1.00
155,492
120,000
33,463
86,770
8,000
5,000
16,000
1.05
0.09
0.56
0.32
0.25
0.72
1.00
99,510
100,000
33,463
86,770
8,000
5,000
12,000
1.05
0.09
0.49
0.26
0.23
0.72
1.00
1.05
0.09
0.42
104,486
9,000
18,739
27,333
1,960
3,600
12,000
177,118
63,395
90,000
33,463
86,770
8,000
5,000
8,000
SUBTOTAL
m
ud
m3
163,267
10,800
21,333
27,333
2,580
3,600
16,000
244,913
SUBTOTAL
m
ud
m3
m3
m3
m
GL
477,639
94,829
26,460
40,000
638,928
SUBTOTAL
m
ud
m3
m3
m3
m
GL
35,000
66,565
8,100
16,313
22,560
1,820
3,600
8,000
126,958
30,084
80,000
33,463
31,588
7,200
14,054
m3
m3
m
GL
0.21
0.21
0.72
1.00
86,770
8,000
5,000
6,000
SUBTOTAL
m
ud
m3
m3
m3
m
GL
1.05
0.09
0.36
0.17
0.19
1.05
1.00
82,344
13,995
70,000
33,463
86,770
8,000
5,000
4,000
SUBTOTAL
m
ud
m3
m3
m3
m
GL
1.05
0.09
0.25
0.09
0.16
1.05
1.00
6,151
60,000
33,463
86,770
8,000
5,000
4,000
1.05
0.09
0.56
0.32
0.25
0.72
1.00
75,496
100,000
33,463
86,770
8,000
5,000
12,000
1.05
0.09
0.56
0.32
0.25
0.72
1.00
79,271
9,000
18,739
27,333
1,960
3,600
12,000
151,903
99,510
100,000
33,463
86,770
8,000
5,000
12,000
SUBTOTAL
6,459
5,400
8,282
7,809
1,260
5,250
4,000
38,460
SUBTOTAL
m
ud
m3
m3
m3
m
GL
14,695
6,300
11,963
14,317
1,540
5,250
4,000
58,065
SUBTOTAL
m
ud
m3
m3
m3
m
GL
18,222
1,680
3,600
6,000
104,486
9,000
18,739
27,333
1,960
3,600
12,000
177,118
m
ud
m3
m3
m3
m
GL
1.05
0.09
0.56
0.32
0.25
0.72
1.00
111,683
100,000
33,463
86,770
8,000
5,000
12,000
SUBTOTAL
m
ud
m
m3
m3
m3
GL
1.05
0.03
1.05
0.64
0.38
0.26
1.00
189,899
153,036
40,795
5,000
33,463
86,770
8,000
14,000
SUBTOTAL
m
ud
m
m3
m3
m3
GL
1.05
0.03
1.05
0.56
0.32
0.25
1.00
1.05
0.02
0.03
1.05
160,688
1,224
5,250
21,333
32,539
2,100
14,000
237,134
97,797
40,795
5,000
33,463
86,770
8,000
13,000
SUBTOTAL
m
ud
ud
m
117,267
9,000
18,739
27,333
1,960
3,600
12,000
102,687
1,224
5,250
18,739
27,333
1,960
13,000
170,193
57,052
212,495
40,795
5,000
59,905
4,250
1,224
5,250
m3
m3
m3
GL
0.49
0.26
0.23
1.00
33,463
86,770
8,000
12,000
SUBTOTAL
m
ud
m
m3
m3
m3
GL
1.05
0.03
1.05
0.42
0.21
0.21
1.00
123,322
26,284
40,795
5,000
33,463
86,770
8,000
10,000
SUBTOTAL
m
ud
m
m3
m3
m3
GL
1.05
0.03
1.05
0.36
0.17
0.19
1.00
15,930
40,795
5,000
33,463
86,770
8,000
9,000
1.05
0.03
1.05
0.30
0.13
0.18
1.00
11,211
40,795
5,000
33,463
86,770
8,000
8,000
1.05
0.02
1.05
0.25
0.09
0.16
1.00
11,772
1,224
5,250
10,039
10,846
1,400
8,000
48,531
10,235
40,795
5,000
33,463
86,770
8,000
7,500
SUBTOTAL
16,727
1,224
5,250
11,963
14,317
1,540
9,000
60,021
SUBTOTAL
m
ud
m
m3
m3
m3
GL
27,599
1,224
5,250
14,054
18,222
1,680
10,000
78,029
SUBTOTAL
m
ud
m
m3
m3
m3
GL
16,313
22,560
1,820
12,000
10,747
816
5,250
8,282
7,809
1,260
7,500
41,664
m
ud
m
m3
m3
m3
GL
1.05
0.02
1.05
0.20
0.07
0.13
1.00
7,426
40,795
5,000
33,463
86,770
8,000
7,000
SUBTOTAL
m
ud
ud
m
m
m
gl
m
m3
m3
m3
m3
1.05
0.20
0.06
1.00
0.40
1.00
1.00
2.00
0.10
0.50
0.20
0.10
34,513
7,421
11,388
10,750
41,865
86,770
17,600
12,000
7,300
87,533
31,550
106,008
507,405
7,792
2,278
645
41,865
34,708
17,600
12,000
14,600
8,753
15,775
21,202
50,741
227,958
12,666
20,835
10,750
41,865
86,770
17,600
15,000
7,300
87,533
31,550
106,008
507,405
13,299
3,125
645
41,865
34,708
17,600
15,000
14,600
8,753
15,775
21,202
50,741
237,312
26,284
34,502
10,750
41,865
86,770
17,600
17,000
7,300
87,533
31,550
106,008
507,405
27,598
5,175
1,075
46,052
34,708
19,360
17,000
14,600
8,753
15,775
21,202
50,741
SUBTOTAL
m
ud
ud
m
m
m
gl
m
m3
m3
m3
m3
1.05
0.15
0.06
1.00
0.40
1.00
1.00
2.00
0.10
0.50
0.20
0.10
SUBTOTAL
m
ud
ud
m
m
m
gl
m
m3
m3
m3
m3
1.05
0.15
0.10
1.10
0.40
1.10
1.00
2.00
0.10
0.50
0.20
0.10
7,798
816
5,250
6,693
5,900
1,056
7,000
SUBTOTAL
ud
ud
ud
hh
1.00
2.00
2.00
1.00
262,038
241,280
12,189
400.0
25,000
SUBTOTAL
ud
ud
ud
hh
1.00
2.00
1.00
1.00
291,459
1,266,720
400,000
600,000
300,000
SUBTOTAL
ud
ud
ud
ud
GL
1.00
1.00
1.00
1.00
1.00
206,480
79,460
120,000
17,400
30,000
1.00
1.00
1.00
1.00
1.00
269,120
176,320
150,000
17,400
40,000
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
269,120
176,320
150,000
17,400
40,000
652,840
696,000
216,920
150,000
17,400
50,000
SUBTOTAL
ud
ud
ud
206,480
79,460
120,000
17,400
30,000
453,340
SUBTOTAL
ud
ud
ud
ud
GL
1,266,720
800,000
600,000
300,000
2,966,720
SUBTOTAL
ud
ud
ud
ud
GL
241,280
24,379
800
25,000
696,000
216,920
150,000
17,400
50,000
1,130,320
1,044,000
265,640
560,000
1,044,000
265,640
560,000
GL
1.00
70,000
SUBTOTAL
ud
ud
ud
ud
GL
1.00
1.00
2.00
1.00
1.00
1,939,640
79,460
30,032
3,876
150,000
20,000
SUBTOTAL
ud
ud
ud
ud
GL
1.00
1.00
2.00
1.00
1.00
212,500
44,080
5,000
180,000
25,000
1.00
1.00
2.00
1.00
1.00
269,120
56,840
65,000
200,000
50,000
1.00
1.00
2.00
1.00
1.00
216,920
106,720
84,000
300,000
50,000
1.00
1.00
2.00
1.00
1.00
1.00
216,920
106,720
168,000
300,000
50,000
841,640
930,000
30,032
156,000
450,000
80,000
SUBTOTAL
ud
269,120
56,840
130,000
200,000
50,000
705,960
SUBTOTAL
ud
ud
ud
ud
GL
212,500
44,080
10,000
180,000
25,000
471,580
SUBTOTAL
ud
ud
ud
ud
GL
79,460
30,032
7,752
150,000
20,000
287,244
SUBTOTAL
ud
ud
ud
ud
GL
70,000
930,000
30,032
312,000
450,000
80,000
1,802,032
2,679,600
2,679,600
ud
hh
2.00
1.00
600,000
1,000,000
SUBTOTAL
m3
kg
gl
GL
0.72
72.00
1.00
1.00
4,879,600
651,978
4,303
200,000
300,000
SUBTOTAL
m2
gl
gl
GL
3.60
1.00
1.00
1.00
10,672
50,000
50,000
100,000
1.00
1.00
1.00
200,000
50,000
50,000
3.60
1.00
1.00
1.00
7,192
50,000
50,000
100,000
1.00
200,000
1.05
0.50
1.00
1.00
1.00
200,000
200,000
46,284
15,080
6,700
15,000
15,000
SUBTOTAL
25,891
50,000
50,000
100,000
225,891
SUBTOTAL
m
ud
ud
m
HH
200,000
50,000
50,000
300,000
SUBTOTAL
GL
38,419
50,000
50,000
100,000
238,419
SUBTOTAL
m2
gl
gl
GL
469,424
309,816
200,000
300,000
1,279,240
SUBTOTAL
gl
gl
GL
1,200,000
1,000,000
48,598
7,540
6,700
15,000
15,000
92,838
ml
ml
ml
ml
ml
ml
1.00
1.00
1.00
1.00
1.00
1.00
112,200
47,100
3,351
3,000
9,600
25,000
SUBTOTAL
ud
m
ud
ud
ud
ud
GL
1.00
8.00
1.00
3.00
2.00
1.00
1.00
200,251
79,808
41,664
30,032
15,080
3,876
150,000
60,000
SUBTOTAL
ud
ud
gl
gl
gl
1.00
3.00
1.00
1.00
1.00
1,099,639
426,930
800,000
500,000
300,000
1.00
3.00
1.00
1.00
753,644
132,145
450,000
250,000
1.00
3.00
1.00
1.00
1.00
1.00
3.00
1.00
1.00
1.00
753,644
396,435
450,000
250,000
1,850,079
450,534
110,799
350,000
450,000
200,000
SUBTOTAL
ud
ud
gl
gl
gl
1,099,639
1,280,790
800,000
500,000
300,000
3,980,429
SUBTOTAL
ud
ud
gl
gl
gl
79,808
333,312
30,032
45,240
7,752
150,000
60,000
706,144
SUBTOTAL
ud
ud
gl
gl
112,200
47,100
3,351
3,000
9,600
25,000
450,534
332,396
350,000
450,000
200,000
1,782,930
399,367
96,568
400,000
280,000
180,000
399,367
289,703
400,000
280,000
180,000
SUBTOTAL
ud
ud
gl
gl
gl
1.00
3.00
1.00
1.00
1.00
1,549,070
345,075
81,320
200,000
350,000
150,000
SUBTOTAL
ud
GL
GL
1.00
1.00
1.00
1,289,035
60,000
10,000
30,000
SUBTOTAL
ud
ud
GL
GL
HH
3.00
1.00
1.00
1.00
1.00
17,000
25,000
5,600
150,000
30,000
3.00
1.00
1.00
1.00
1.00
25,000
47,700
5,600
200,000
100,000
3.00
2.00
1.00
1.00
1.00
1.00
1.00
75,000
47,700
5,600
200,000
100,000
428,300
70,180
70,000
95,000
1,150,000
120,000
300,000
200,000
SUBTOTAL
51,000
25,000
5,600
150,000
30,000
261,600
SUBTOTAL
ud
ud
ud
ud
GL
GL
HH
60,000
10,000
30,000
100,000
SUBTOTAL
ud
ud
GL
GL
HH
345,075
243,960
200,000
350,000
150,000
210,540
140,000
95,000
1,150,000
120,000
300,000
200,000
2,215,540
ud
ud
ud
ud
GL
GL
HH
3.00
2.00
1.00
1.00
1.00
1.00
1.00
196,504
70,000
120,000
1,850,000
150,000
350,000
250,000
SUBTOTAL
ud
ud
ud
ud
GL
gl
HH
3.00
2.00
1.00
1.00
1.00
1.00
1.00
3,449,512
371,695
70,000
85,000
1,212,500
400,000
400,000
300,000
SUBTOTAL
ud
ud
ud
ud
GL
gl
HH
3.00
2.00
1.00
1.00
1.00
1.00
1.00
241,280
70,000
85,000
2,150,000
500,000
550,000
350,000
3.00
2.00
1.00
1.00
1.00
1.00
1.00
3.00
2.00
1.00
723,840
140,000
85,000
2,150,000
500,000
550,000
350,000
4,498,840
856,080
150,000
1,062,560
6,902,000
800,000
700,000
500,000
SUBTOTAL
ud
ud
ud
1,115,085
140,000
85,000
1,212,500
400,000
400,000
300,000
3,652,585
SUBTOTAL
ud
ud
ud
ud
GL
GL
HH
589,512
140,000
120,000
1,850,000
150,000
350,000
250,000
2,568,240
300,000
1,062,560
6,902,000
800,000
700,000
500,000
12,832,800
1,334,000
150,000
1,335,000
4,002,000
300,000
1,335,000
ud
GL
GL
HH
1.00
1.00
1.00
1.00
15,080,000
800,000
800,000
700,000
SUBTOTAL
m3
kg
m
ud
ud
gl
2.73
191.27
10.00
2.00
3.00
1.00
23,017,000
651,978
4,303
58,065
25,600
96,568
100,000
SUBTOTAL
m3
kg
m
ud
ud
gl
6.20
433.87
20.00
2.00
3.00
1.00
651,978
4,303
126,958
65,000
621,180
500,000
14.19
1,419.08
30.00
2.00
3.00
1.00
651,978
4,303
126,958
65,000
621,180
700,000
16.05
1,605.24
35.00
2.00
3.00
1.00
9,252,057
6,106,280
3,808,740
130,000
1,863,540
700,000
21,860,617
651,978
4,303
126,958
65,000
621,180
800,000
SUBTOTAL
4,041,025
1,866,930
2,539,160
130,000
1,863,540
500,000
10,940,655
SUBTOTAL
m3
kg
m
ud
ud
gl
1,781,465
823,026
580,650
51,200
289,703
100,000
3,626,044
SUBTOTAL
m3
kg
m
ud
ud
gl
15,080,000
800,000
800,000
700,000
10,465,812
6,907,348
4,443,530
130,000
1,863,540
800,000
24,610,230
m3
kg
m
ud
ud
gl
44.18
4,417.56
40.00
2.00
3.00
1.00
651,978
4,303
126,958
65,000
621,180
800,000
SUBTOTAL
m3
kg
m3
m
ud
ud
gl
3.61
324.90
9.00
20.00
4.00
2.00
1.00
55,682,140
651,978
4,303
322,500
38,460
30,032
16,000
800,000
SUBTOTAL
M3
M3
M2
M2
ML
M3
ML
m
ML
M3
ud
m3
gl
13.00
13.00
15.00
9.00
10.00
2.20
8.00
6.50
700.00
6.00
2.00
5.00
1.00
16,454
22,900
3,200
25,246
26,313
632,178
61,500
651,978
4,303
14,290
450,000
322,500
1,500,000
29.00
20.00
25.00
20.00
18.00
4.80
12.00
10.00
1,200.00
15.00
2.00
12.00
1.00
213,902
297,700
48,000
227,214
263,130
1,390,792
492,000
4,237,857
3,012,100
85,740
900,000
1,612,500
1,500,000
14,280,935
16,454
22,900
3,200
25,246
26,313
632,178
61,500
651,978
4,303
14,290
450,000
322,500
2,500,000
SUBTOTAL
2,353,641
1,398,045
2,902,500
769,200
120,128
32,000
800,000
8,375,514
SUBTOTAL
M3
M3
M2
M2
ML
M3
ML
m
ML
M3
ud
m3
gl
28,801,519
19,008,761
5,078,320
130,000
1,863,540
800,000
477,166
458,000
80,000
504,920
473,634
3,034,454
738,000
6,519,780
5,163,600
214,350
900,000
3,870,000
2,500,000
24,933,904
m3
m3
gl
1.05
1.05
1.00
200,000
50,000
60,000
SUBTOTAL
m2
gl
1.05
1.00
322,500
380,000
56,000
SUBTOTAL
m3
m3
m3
m3
m3
m
m
kg
m
ud
gl
148.05
5.00
150.00
35.00
150.00
50.00
240.00
14,805.00
40.00
2.00
1.00
651,978
309,460
33,463
106,008
31,550
26,313
61,500
4,303
236,250
621,180
5,000,000
175.60
6.15
184.44
43.04
184.44
60.00
345.00
17,559.78
40.00
2.00
1.00
274.11
11.69
584.60
116.92
584.60
70.00
500.00
27,411.30
96,525,343
1,547,300
5,019,450
3,710,280
4,732,500
1,315,650
14,760,000
63,705,915
9,450,000
1,242,360
5,000,000
207,008,798
651,978
309,460
33,463
106,008
31,550
26,313
61,500
4,303
236,250
621,180
5,000,000
SUBTOTAL
m3
m3
m3
m3
m3
m
m
kg
399,000
56,000
455,000
SUBTOTAL
m3
m3
m3
m3
m3
m
m
kg
m
ud
gl
210,000
52,500
60,000
114,485,902
1,902,560
6,171,916
4,562,160
5,819,082
1,578,780
21,217,500
75,559,733
9,450,000
1,242,360
5,000,000
246,989,993
651,978
3,600
33,463
106,008
31,550
26,313
61,500
4,303
178,715,646
42,091
19,562,470
12,394,455
18,444,130
1,841,910
30,750,000
117,950,824
m
ud
gl
60.00
2.00
1.00
236,250
621,180
7,435,000
SUBTOTAL
m3
m3
m3
m3
m3
m
m
kg
m
ud
gl
25.53
1.29
38.64
9.02
38.64
25.00
36.00
2,553.18
15.00
2.00
1.00
402,553,886
651,978
309,460
33,463
106,008
31,550
26,313
61,500
4,303
236,250
621,180
530,000
SUBTOTAL
m3
m3
m3
m3
m3
m
m
kg
m
ud
gl
126.51
4.82
192.60
33.71
192.60
45.00
200.00
12,651.45
40.00
2.00
1.00
651,978
309,460
33,463
106,008
31,550
26,313
61,500
4,303
236,250
621,180
2,930,000
912.98
31.00
1,860.00
279.00
1,860.00
110.00
2,300.00
100,427.25
100.00
2.00
1.00
82,484,671
1,490,050
6,444,974
3,573,000
6,076,530
1,184,085
12,300,000
54,439,189
9,450,000
1,242,360
2,930,000
181,614,859
651,978
309,460
33,463
106,008
31,550
26,313
61,500
4,303
236,250
621,180
33,710,000
SUBTOTAL
16,646,172
398,584
1,293,010
955,768
1,219,092
657,825
2,214,000
10,986,334
3,543,750
1,242,360
530,000
39,686,895
SUBTOTAL
m3
m3
m3
m3
m3
m
m
kg
m
ud
gl
14,175,000
1,242,360
7,435,000
595,239,615
9,593,260
62,241,180
29,576,232
58,683,000
2,894,430
141,450,000
432,138,457
23,625,000
1,242,360
33,710,000
1,390,393,534
ud
ud
1
1
2400000
600000
2,400,000
600,000
$ 3,000,000
ud
ud
ud
ud
ud
GL
ud
1.00
1.00
2.00
2.00
2.00
1.00
0.03
165,000
13,636
35,600
33,463
17,600
100,000
43,105
SUBTOTAL
HH
Und
ML
Und
m3
m3
Und
Und
1.00
1.00
7.00
0.16
1.80
1.80
2.00
0.01
453,255
30,000
15,600
2,000
800
10,000
8,000
750
57,600
SUBTOTAL
m3
m3
m3
0.36
0.17
0.19
33,463
86,770
8,000
1.00
1.00
11,963
14,317
1,540
27,820
1,825,000
400,000
SUBTOTAL
30,000
15,600
14,000
128
18,000
14,400
1,500
576
94,204
SUBTOTAL
ml
ml
165,000
13,636
71,200
66,926
35,200
100,000
1,293
1,825,000
400,000
2,225,000
1.2
1.3
CAPITULO 2 DEMOLICIONES
2.1
Herramienta
Mano de obra
CAPITULO 3 SOBREACARREOS
3.1
Herramienta
Mano de obra
3.2
Herramienta
Equipo de transporte Volqueta
Permiso utilizacin escombrera
Mano de obra
CAPITULO 4 EXCAVACIONES
4.1
EXCAVACION ZANJA
4.1.1
4.1.2
4.2
4.2.1
4.2.2.
Herramienta y ensayos
Mano de obra
5.2
CAPITULO 6 CONCRETOS
6.1
Herramientas
Concreto 2000 PSI
Mano de obra
6.2
Cemento gris
Gravilla
Arena
Mezcladora
Mano de obra
7.1
Acero promedio
Alambre
Seguetas y otros
Mano de obra
8.1
8.2
8.3
8.4
9.1
9.2
10.1
Unidad
Cantidad
Valor unitario
Valor Total
DD
0.010
$ 31,399
$ 314
DD
0.02
$ 54,450
$ 817
DD
0.01
$ 92,500
$ 925
SUBTOTAL
$ 2,056
DD
0.100
12,708
1,271
DD
0.100
1,500
150
SUBTOTAL
1,421
GL
1.00
200
200
m2
1.00
1,059
1,059
SUBTOTAL
Unidad
Cantidad
1,259
Valor unitario
Valor Total
GL
1.00
13,205
13,205
HH
7.50
8,150
61,124
SUBTOTAL
74,329
OMOTOR (m3)
Unidad
Cantidad
Valor unitario
Valor Total
gl
1.00
$ 900
$ 900
1.00
$ 18,817
$ 18,817
SUBTOTAL
$ 19,717
TOMOTOR (m3)
Unidad
Cantidad
Valor unitario
Valor Total
GL
1.00
$ 900
$ 900
Da
0.03
$ 406,000
$ 12,180
m3
1.00
$ 480
$ 480
m3
1.00
$ 3,519
$ 3,519
SUBTOTAL
Unidad
Cantidad
$ 17,079
Valor unitario
Valor Total
gl
1.00
$ 1,861
$ 1,861
m3
1.00
$ 12,144
$ 12,144
SUBTOTAL
$ 14,005
Unidad
Cantidad
Valor unitario
Valor Total
gl
1.00
$ 1,488
$ 1,488
m3
1.00
$ 18,834
$ 18,834
SUBTOTAL
Unidad
Cantidad
$ 20,322
Valor unitario
Valor Total
gl
1.00
$ 1,363
$ 1,363
m3
1.00
$ 14,434
$ 14,434
SUBTOTAL
Unidad
Cantidad
$ 15,797
Valor unitario
Valor Total
gl
1.00
$ 955
$ 955
m3
1.00
$ 16,854
$ 16,854
SUBTOTAL
Unidad
Cantidad
$ 17,809
Valor unitario
Valor Total
gl
1.00
$ 3,200
$ 3,200
m3
1.00
$ 9,546
$ 9,546
SUBTOTAL
$ 12,746
m3
1.30
32,700
42,510
m3
1.30
20,880
27,144
GL
1.00
900
900
GL
1.00
6,989
6,989
SUBTOTAL
Unidad
Cantidad
77,543
Valor unitario
Valor Total
gl
1.00
$ 1,438
$ 1,438
m3
0.05
$ 186,720
$ 9,336
m3
0.05
$ 83,407
$ 4,170
SUBTOTAL
Unidad
Cantidad
$ 14,944
Valor unitario
Valor Total
Kg
350.00
$ 500
$ 175,000
m3
0.84
$ 42,000
$ 35,280
0.56
$ 32,000
$ 17,920
da
0.25
$ 31,320
$ 7,830
m3
1.00
$ 12,210
$ 12,210
SUBTOTAL
$ 248,240
Cantidad
Valor unitario
Valor Total
Kg
1.03
$ 2,500
$ 2,575
Kg
0.02
$ 3,480
$ 70
gl
1.00
$ 431
$ 431
gl
1.00
$ 741
$ 741
SUBTOTAL
$ 3,817
NTILENO
Unidad
Cantidad
Valor unitario
Valor Total
1.02
$ 51,645
$ 52,678
1.00
$ 2,000
$ 2,000
0.45
$ 933
$ 420
0.005
$ 210,000
$ 1,050
1.00
$ 5,613
$ 5,613
1.00
$ 1,200
$ 1,200
1.00
$ 3,389
$ 3,389
Da
SUBTOTAL
$ 66,349
Unidad
m
Cantidad
1.02
Valor unitario
$ 76,544
Valor Total
$ 78,075
1.00
$ 2,000
$ 2,000
0.45
$ 933
$ 420
Da
0.01
$ 210,000
$ 2,100
1.00
$ 5,613
$ 5,613
1.00
$ 1,200
$ 1,200
1.00
$ 3,389
$ 3,389
SUBTOTAL
$ 92,796
Unidad
Cantidad
Valor unitario
Valor Total
1.02
$ 90,584
$ 92,395
0.45
$ 933
$ 420
1.00
$ 2,000
$ 2,000
Da
0.01
$ 210,000
$ 2,100
1.00
$ 5,613
$ 5,613
1.00
$ 1,200
$ 1,200
1.00
$ 3,389
$ 3,389
SUBTOTAL
$ 107,117
Unidad
Cantidad
Valor unitario
Valor Total
1.02
$ 109,950
$ 112,149
0.45
$ 933
$ 420
1.00
$ 2,000
$ 2,000
Da
0.01
$ 210,000
$ 2,100
1.00
$ 5,613
$ 5,613
1.00
$ 1,200
$ 1,200
1.00
$ 3,389
$ 3,389
SUBTOTAL
$ 126,870
ud
1.00
293,828
310,068
ud
1.00
525,939
525,939
1.00
21,613
21,613
ud
1.00
21,781
21,781
ud
1.00
696,000
696,000
ud
1.00
300,000
300,000
GL
1.00
60,000
60,000
SUBTOTAL
1,935,401
ud
1.00
310,068
310,068
ud
1.00
525,939
525,939
1.00
21,613
21,613
1.00
21,781
21,781
ud
ud
1.00
300,000
300,000
GL
1.00
60,000
60,000
SUBTOTAL
Unidad
Cantidad
1,239,401
Valor unitario
Valor Total
un
1.00 $
86,966
86,966
un
1.00 $
74,974
74,974
un
1.00 $
187,920
187,920
un
1.00 $
45,708
45,708
SUBTOTAL
$ 395,569
PRESUPUESTO ARAN
SISTEMA DE ACUED
ITEM
1.2
2.1
4.2
3.1
6.1
6.2
7.1
1.1
4.4
3.1
6.1
6.2
7.1
1.2
1.3
2.1
5.2
5.1
8.4
8.3
9.1
10.1
10.2
1.2
ESTUDIOS Y DISEOS DE ACUEDUCTO Y SANEAMIENTO BASICO EN LOS MUNICIPIOS DEL
DEPARTAMENTO DE CALDAS ZONA 2
CABECERA MUNICIPAL DE ARANZAZU
149 de 187
1.3
2.1
5.2
5.1
8.3
9.1
10.1
10.2
1.2
1.3
2.1
5.2
5.1
8.3
8.4
9.1
10.1
PRESUPUESTO ARANZAZU
SISTEMA DE ACUEDUCTO
DESCRIPCION
1. Canal en concreto aduccin
Localizacin y replanteo
Demolicin de concreto hidrulico
Excavacion en zanja conglomerado 0-2m
Manejo/movilizacin de materiales en vehiculo no automotor
Solado de limpieza e=5 cm
Concreto 3000 PSI
Acero de refuerzo 60000 psi- 4200 Kg/cm2
2. Desgravador
Localizacin y replanteo
Excavacion en conglomerado
Manejo/movilizacin de materiales en vehiculo no automotor
Solado de limpieza e=5 cm
Concreto 3000 PSI
Acero de refuerzo 60000 psi- 4200 Kg/cm2
Pantalla deflectora metalica
3. Cambio aduccin Chambery a PE
3.1 Fase I
Localizacin y replanteo de redes
Rocera y lipieza
Excavacin en Zanja - Material Comn - 0.0 a 2.0 m.
Rellenos Compactados con material seleccionado sucio de ro
Rellenos Compactados con Material excavacin
Tuberia en polietileno PE 100 PN 16 =200 mm incluye termofusin de tubera y accesorios
Tuberia en polietileno PE 100 PN 12.5 =200 mm incluye termofusin de tubera y accesorios
Empalme (incluye Adaptador Brida Universal Rango 1 200 mm , Brida Loca metalica 200 mm,
Portaflanche PE 200 mm, Codo PE 45 200 mm)
Vlvulas ventosas 3"
Vlvulas de Purga 3"
3.2 Fase II
Localizacin y replanteo
ESTUDIOS Y DISEOS DE ACUEDUCTO Y SANEAMIENTO BASICO EN LOS MUNICIPIOS DEL
DEPARTAMENTO DE CALDAS ZONA 2
CABECERA MUNICIPAL DE ARANZAZU
151 de 187
Rocera y lipieza
Excavacin en Zanja - Material Comn - 0.0 a 2.0 m.
Rellenos Compactados con material seleccionado sucio de ro
Rellenos Compactados con Material de Obra
Tuberia en polietileno PE 100 PN 12.5 =200 mm incluye termofusin de tubera y accesorios
Empalme (incluye Adaptador Brida Universal Rango 1 200 mm , Brida Loca metalica 200 mm,
Portaflanche PE 200 mm, Codo PE 45 200 mm)
Vlvulas ventosas 3"
Vlvulas de Purga 3"
3.3 Fase III Parte 1
Localizacin y replanteo
Rocera y lipieza
Excavacin en Zanja - Material Comn - 0.0 a 2.0 m.
Rellenos Compactados con material seleccionado sucio de ro
Rellenos Compactados con Material de Obra
Tuberia en polietileno PE 100 PN 12.5 =200 mm incluye termofusin de tubera y accesorios
Tuberia en polietileno PE 100 PN 16 =200 mm incluye termofusin de tubera y accesorios
Empalme (incluye Adaptador Brida Universal Rango 1 200 mm , Brida Loca metalica 200 mm,
Portaflanche PE 200 mm, Codo PE 45 200 mm)
Vlvulas ventosas 3"
ZAZU
UCTO
UNIDAD
CANTIDADES
COSTO DIRECTO
TOTAL
COSTO UNITARIO
$
7,373,040
53.51
1,421 $
76,038
m3
4.00
74,329 $
297,316
m3
8.63
20,322 $
175,399
m3
16.22
19,717 $
319,790
m2
26.76
14,944 $
399,901
m3
7.57
248,240 $
1,879,177
kg
1107.00
3,817 $
4,225,419
$
m2
4.71
m3
8.68
m3
1,386,946
2056.00 $
9,684
17,809 $
154,582
11.28
19,717 $
222,487
m2
4.71
14,944 $
70,386
m3
1.08
248,240 $
268,099
kg
124.00
3,817 $
473,308
m2
0.63
300,000 $
188,400
Err:509
m
1051.80
1,421 $
1,494,608
m2
736.26
1,259 $
926,951
m3
631.08
14,005 $
8,838,275
m3
63.11
77,543
m3
12,746 $
6,818,202
534.93
715.94
126,870 $
90,831,308
335.86
107,117 $
35,976,316
395,569 $
1,582,275
ud
4.00
ud
1.00
Err:509
Err:509
ud
1.00
Err:509
Err:509
Err:509
1240.88
1,421 $
1,763,290
m2
868.62
1,259 $
1,093,588
m3
744.53
14,005 $
10,427,115
m3
74.45
77,543
m3
631.09
12,746 $
8,043,896
1240.88
126,870 $
157,430,446
395,569 $
1,582,275
ud
4.00
ud
2.00
Err:509
ud
2.00
Err:509
Err:509
Err:509
m
394.75
1,421 $
560,940
m2
276.33
1,259 $
347,893
m3
236.85
14,005 $
3,317,084
m3
23.69
77,543
m3
12,746 $
2,558,932
200.76
311.48
44,086 $
13,731,907
83.27
126,870 $
10,564,465
395,569 $
1,582,275
ud
ud
4.00
1.00
Err:509
Err:509
Costo directo
Err:509
AIU (34.36%)
Err:509
Costo Total
Err:509
PRESUPUESTO ARANZAZU
SISTEMA DE ACUEDUCTO
ITEM
1.2
2.1
4.2
3.1
6.1
6.2
7.1
1.1
4.4
3.1
6.1
6.2
7.1
1.2
1.3
2.1
5.2
5.1
8.4
8.3
9.1
10.1
10.2
1.2
1.3
2.1
5.2
5.1
8.3
9.1
10.1
10.2
1.2
1.3
2.1
5.2
5.1
8.3
8.4
9.1
10.1
10.2
1.2
1.3
2.1
5.2
5.1
8.1
8.2
8.3
8.4
9.1
10.1
10.2
PRESUPUESTO ARANZAZU
SISTEMA DE ACUEDUCTO
DESCRIPCION
1. Canal en concreto aduccin
Localizacin y replanteo
Demolicin de concreto hidrulico
Excavacion en zanja conglomerado 0-2m
Manejo/movilizacin de materiales en vehiculo no automotor
Solado de limpieza e=5 cm
Concreto 3000 PSI
Acero de refuerzo 60000 psi- 4200 Kg/cm2
2. Desgravador
Localizacin y replanteo
Excavacion en conglomerado
Manejo/movilizacin de materiales en vehiculo no automotor
Solado de limpieza e=5 cm
Concreto 3000 PSI
Acero de refuerzo 60000 psi- 4200 Kg/cm2
Pantalla deflectora metalica
3. Cambio aduccin Chambery a PE
3.1 Fase I
Localizacin y replanteo de redes
Rocera y lipieza
Empalme (incluye Adaptador Brida Universal Rango 1 200 mm , Brida Loca metalica 200 mm,
Portaflanche PE 200 mm, Codo PE 45 200 mm)
Vlvulas ventosas 3"
Vlvulas de Purga 3"
3.2 Fase II
Localizacin y replanteo
Rocera y lipieza
Empalme (incluye Adaptador Brida Universal Rango 1 200 mm , Brida Loca metalica 200 mm,
Portaflanche PE 200 mm, Codo PE 45 200 mm)
Vlvulas ventosas 3"
Vlvulas de Purga 3"
3.3 Fase III
Localizacin y replanteo
Rocera y lipieza
Empalme (incluye Adaptador Brida Universal Rango 1 200 mm , Brida Loca metalica 200 mm,
Portaflanche PE 200 mm, Codo PE 45 200 mm)
Vlvulas ventosas 3"
Vlvulas de Purga 3"
3.4 Fase IV
Localizacin y replanteo
Rocera y lipieza
Empalme (incluye Adaptador Brida Universal Rango 1 200 mm , Brida Loca metalica 200 mm,
Portaflanche PE 200 mm, Codo PE 45 200 mm)
Vlvulas ventosas 3"
Vlvulas de Purga 3"
ANZAZU
DUCTO
UNIDAD
CANTIDADES
COSTO UNITARIO
7,373,040
53.51
1,421 $
76,038
m3
4.00
74,329 $
297,316
m3
8.63
20,322 $
175,399
m3
16.22
19,717 $
319,790
m2
26.76
14,944 $
399,901
m3
7.57
248,240 $
1,879,177
kg
1107.00
3,817 $
4,225,419
1,386,946
2056.00 $
9,684
m2
4.71
m3
8.68
17,809 $
154,582
m3
11.28
19,717 $
222,487
m2
4.71
14,944 $
70,386
m3
1.08
248,240 $
268,099
kg
124.00
3,817 $
473,308
m2
0.63
300,000 $
188,400
Err:509
m
1051.80
1,421 $
1,494,608
m2
736.26
1,259 $
926,951
m3
631.08
14,005 $
8,838,275
m3
63.11
77,543 $
4,893,584
m3
12,746 $
6,818,202
534.93
715.94
126,870 $
90,831,308
335.86
107,117 $
35,976,316
395,569 $
1,582,275
ud
ud
Err:509
Err:509
ud
Err:509
Err:509
Err:509
1240.88
1,421 $
1,763,290
m2
868.62
1,259 $
1,093,588
m3
744.53
14,005 $
10,427,115
m3
74.45
77,543 $
5,773,293
m3
631.09
12,746 $
8,043,896
1240.88
126,870 $
157,430,446
395,569 $
1,582,275
ud
ud
2.00
Err:509
ud
2.00
Err:509
Err:509
Err:509
m
1067.87
1,421 $
1,517,436
m2
747.51
1,259 $
941,109
m3
640.72
14,005 $
8,973,270
m3
64.07
77,543 $
4,968,327
m3
12,746 $
6,922,342
543.10
311.48
44,086 $
13,731,907
756.385
126,870 $
95,962,565
395,569 $
1,582,275
ud
ud
1.00
Err:509
ud
1.00
Err:509
Err:509
Err:509
m
2569.01
1,421 $
3,650,563
m2
1798.31
1,259 $
2,264,069
m3
1541.41
14,005 $
21,587,391
m3
154.14
77,543 $
11,952,525
m3
12,746 $
16,653,383
1306.56
1879.74
66349 $
124,718,869
170.49
92796 $
15,820,790
239.78
521,042 $
124,935,511
279
126,870 $
35,396,730
395,569 $
1,582,275
ud
ud
4.00
Err:509
ud
3.00
Err:509
Err:509
Costo directo
Err:509
AIU (34.36%)
Err:509
Interventora (7%)
Costo Total
Err:509
Err:509
SISTEMA DE ACUEDUCTO
(CONSTRUCCIN CANAL DE ADUCCIN, CONSTRUCCIN DESGRAVA
LNEA DE ADUCCIN CHAMBERY DESDE LA ABSCISA K2+520,68 HAST
ITEM
DESCRIPCION
1. Canal en concreto aduccin
1.2
2.1
6.1
6.2
7.1
2. Desgravador
1.1
Localizacin y replanteo
6.1
6.2
7.1
1.2
1.3
Rocera y lipieza
4,1,1 Excavacin en Zanja - Material Comn - 0.0 a 2.0 m.
5.2
5.1
Rellenos Compactados
con Material
Suministro,
Transporte hasta
el sitio excavacin
de instalacin e Instalacin Tuberia
en polietileno PE 100 PN 16 =200 mm incluye termofusin de tubera
y accesorios
8.4
10.1
9.1
9.2
1.2
1.3
Rocera y lipieza
4,1,1 Excavacin en Zanja - Material Comn - 0.0 a 2.0 m.
5.2
5.1
8.3
10.1
E ACUEDUCTO
STRUCCIN DESGRAVADOR Y MEJORAMIENTO
SCISA K2+520,68 HASTA LA ABSCISA K4+429,48)
UNIDAD
COSTO
UNITARIO
CANTIDADES
COSTO DIRECTO
TOTAL
$
10,042,543
53.51
1,421
76,038
m3
4.00
74,329
297,316
m3
8.63
20,322
175,399
m3
16.22
19,717
319,790
m2
26.76
14,944
399,901
m3
12.31
248,240
3,055,164
kg
1498.28
3,817
5,718,935
1,836,686
2056.00 $
9,684
m2
4.71
m3
8.68
17,809
154,582
m3
11.28
19,717
222,487
m2
4.71
14,944
70,386
m3
1.80
248,240
446,832
kg
195.00
3,817
744,315
m2
0.63
300,000
188,400
$ 120,126,069
m
707.07
1,421
1,004,746
m2
494.95
1,259
623,141
m3
424.24
14,005
5,941,509
m3
42.42
77,543
3,289,700
m3
359.60
12,746
4,583,519
126,870
89,705,971
395,569
1,582,275
707.07
4.00
ud
5.00
ud
3.00
ud
1,935,401
9,677,005
1,239,401
3,718,203
$ 156,554,122
m
1201.73
1,421
1,707,658
m2
841.21
1,259
1,059,085
m3
721.04
14,005
10,098,137
m3
72.10
77,543
5,591,145
m3
611.18
12,746
7,790,110
1201.73
107,117
128,725,712
395,569
1,582,275
4.00
ud
$ 288,559,419
24% $
69,254,261
UTILIDAD
3% $
8,656,783
IMPREVISTOS
5% $
14,427,971
ADMINISTRACIN
TOTAL
$ 380,898,434
INTERVENTORIA
7% $
26,662,890
SEGUIMIENTO MAVDT
2% $
8,317,578
TOTAL PROYECTO
$ 415,878,902
ITEM
DESCRIPCION
3.2 Fase II Parte 2
1.2
1.3
Rocera y lipieza
4,1,1 Excavacin en Zanja - Material Comn - 0.0 a 2.0 m.
5.2
5.1
8.3
9.1
9.2
10.1
1.2
1.3
Rocera y lipieza
4,1,1 Excavacin en Zanja - Material Comn - 0.0 a 2.0 m.
5.2
5.1
8.3
8.4
9.1
UNIDAD
COSTO
UNITARIO
CANTIDADES
COSTO DIRECTO
TOTAL
$
56,825,788
364.14
1,421 $
517,443
m2
254.90
1,259 $
320,917
m3
218.48
14,005 $
3,059,868
m3
21.85
77,543 $
1,694,190
m3
185.20
12,746 $
2,360,506
364.14
107,117 $
39,005,584
1,935,401 $
5,806,203
1,239,401 $
2,478,802
395,569 $
1,582,275
ud
ud
3.00
2.00
4.00
ud
48,368,411
367.22
1,421 $
521,820
m2
257.05
1,259 $
323,631
m3
220.33
14,005 $
3,085,750
m3
22.03
77,543
m3
186.76
12,746 $
2,380,472
107,117 $
33,159,139
126,870 $
7,315,324
395,569 $
1,582,275
309.56
m
57.66
m
4.00
ud
$
105,194,199
SUBTOTAL COSTO DIRECTO
ESTUDIOS Y DISEOS DE ACUEDUCTO Y SANEAMIENTO BASICO EN LOS MUNICIPIOS DEL
DEPARTAMENTO DE CALDAS ZONA 2
CABECERA MUNICIPAL DE ARANZAZU
173 de 187
ADMINISTRACIN
UTILIDAD
IMPREVISTOS
25% $
3% $
26,298,550
5% $
5,259,710
TOTAL
INTERVENTORIA
TOTAL PROYECTO
3,155,826
$ 139,908,284
8%
$ 11,192,663
$ 151,100,947
CLCULO D
OBRA:MEJORAMIENTO DE REDES DE ACUEDUCTO Y
EMPOC
CALCULO DETALLADO D
Duracin estimada del Proyecto en meses
Costo directo total del Proyecto
A.I.U. Asumido para el clculo
Valor total estimado del Proyecto
DESCRIPCION
PERSONAL TCNICO
Ingeniero Director (Con Prestac. Sociales)
Ingeniero Residente (Con Prestac. Sociales)
Plan de Gestion Social (Con Prestac. Sociales)
Valor total de los Costos de Legalizacin y Administracin
Valor porcentual de la Legalizacin y Administracin
Valor porcentual de los Imprevistos
Valor porcentual de la Utilidad estimada
32.00%
VR UNITARIO
DEDICACIN Y/O
PORCENTAJE DE
UTILIZACIN
UNIDAD
CANTIDAD
M2
Mes
Mes
Mes
Mes
Mes
Mes
Mes
Mes
Gl
18.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
1.00
$
$
$
$
$
$
$
$
$
$
81,000
200,000
100,000
200,000
400,000
150,000
100,000
100,000
280,000
500,000
100%
25%
100%
25%
100%
100%
25%
100%
100%
100%
%
%
%
%
%
%
0.12%
0.02%
0.03%
0.24%
0.12%
5.00%
$
$
$
$
$
$
380,898,433
380,898,433
380,898,433
380,898,433
380,898,433
380,898,433
100%
100%
100%
100%
100%
100%
%
%
%
%
1.50%
2.00%
0.10%
0.10%
$
$
$
$
380,898,433
380,898,433
380,898,433
380,898,433
100%
100%
100%
100%
1.00%
380,898,433
100%
Mes
Mes
Frente
Mes
Mes
3.00
3.00
3.00
3.00
3.00
$
$
$
$
$
991,725
991,725
500,000
1,347,500
1,239,656
25%
25%
100%
100%
100%
Mes
Mes
Mes
3.00
3.00
3.00
$
$
$
6,080,000
2,880,000
2,400,000
20%
100%
20%
3
$
288,559,419
$
$
92,339,014
380,898,433
VR. TOTAL
$
$
$
$
$
$
$
$
$
$
1,458,000
150,000
300,000
150,000
1,200,000
450,000
75,000
300,000
840,000
500,000
$
$
$
$
$
$
457,078
76,180
114,270
914,156
457,078
19,044,922
$
$
$
$
5,713,477
7,617,969
380,898
380,898
3,808,984
$
$
$
$
$
743,794
743,794
1,500,000
4,042,500
3,718,968
$
$
$
3,648,000
8,640,000
1,440,000
68,865,966
24.00%
3.00%
5.00%
32.00%
CLCULO D
OBRA:MEJORAMIENTO DE REDES DE ACUEDUCTO Y
EMPOC
CALCULO DETALLADO D
Duracin estimada del Proyecto en meses
Costo directo total del Proyecto
A.I.U. Asumido para el clculo
Valor total estimado del Proyecto
DESCRIPCION
32.00%
VR UNITARIO
DEDICACIN Y/O
PORCENTAJE DE
UTILIZACIN
UNIDAD
CANTIDAD
M2
Mes
Mes
Mes
Mes
Mes
Mes
Mes
Mes
Gl
12.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
$
$
$
$
$
$
$
$
$
$
81,000
200,000
100,000
200,000
400,000
150,000
100,000
100,000
280,000
500,000
100%
25%
100%
25%
100%
100%
25%
100%
100%
100%
%
%
%
%
%
%
0.12%
0.02%
0.03%
0.24%
0.12%
5.00%
$
$
$
$
$
$
138,856,343
138,856,343
138,856,343
138,856,343
138,856,343
138,856,343
100%
100%
100%
100%
100%
100%
%
%
%
%
%
1.50%
2.00%
0.10%
0.10%
1.00%
$
$
$
$
$
138,856,343
138,856,343
138,856,343
138,856,343
138,856,343
100%
100%
100%
100%
100%
Mes
Mes
Frente
Mes
Mes
1.00
1.00
1.00
1.00
1.00
$
$
$
$
$
991,725
991,725
500,000
1,347,500
1,239,656
25%
25%
100%
100%
100%
Mes
Mes
Mes
1.00
1.00
1.00
$
$
$
6,080,000
2,560,000
2,400,000
20%
100%
20%
1
$
105,194,199
$
$
33,662,144
138,856,343
VR. TOTAL
$
$
$
$
$
$
$
$
$
$
972,000
50,000
100,000
50,000
400,000
150,000
25,000
100,000
280,000
500,000
$
$
$
$
$
$
166,628
27,771
41,657
333,255
166,628
6,942,817
$
$
$
$
$
2,082,845
2,777,127
138,856
138,856
1,388,563
$
$
$
$
$
247,931
247,931
500,000
1,347,500
1,239,656
$
$
$
1,216,000
2,560,000
480,000
24,671,021
24.00%
3.00%
5.00%
32.00%
FNC
PDA
PN 16
PN 12,5
PN 16
PN 12,5
FASE I
707.07
-
FASE II
1201.73
364.14
FASE III
57.66
309.56