Beruflich Dokumente
Kultur Dokumente
TRABAJOS PRELIMINARES
1.1. DERECHOS CONEXIN SERVICIOS
1.1.1
Derecho conexion prov. energia 45 kVA
1.1.2
Derecho conexion prov. Acueducto
SUB-TOTAL
1.2. INSTALACIONES PROVISIONALES
0.3
VR. UNIT
MES
MES
6
6
$
$
105,000.00
195,000.00
GL
GL
GL
1
1
1
$
$
$
3,994,451.58
1,638,747.00
719,572.70
GL
GL
1
1
$
$
5,317,392.64
419,454.30
1.4. CERRAMIENTO/CAMPAMENTO/VARIOS
1.4.1
Cerramiento teja trapez.ACESCO, con angulo
1.4.2
Campamento madera-eternit, 1 piso
1.4.3
Vallas/seales/medidas de seguridad
1.4.5
Dotacin campamento
SUB-TOTAL
GL
GL
GL
GL
1
1
1
1
$ 2,447,947.81
$ 1,241,258.06
$ 2,431,156.00
$ 11,357,388.00
ml
ml
2,312.00
74.75
$
$
102,466.87
31,138.74
m2
M3
M3
M3
M3
M3
614.8
123.67
286.78
15.05
48.03
9.11
$
$
$
$
$
$
11,975.90
28,639.10
21,050.00
28,639.10
58,013.29
85,708.60
1.2.1
Instalacin provisional energa
1.2.2
Instalacin provisional acueducto
1.2.3
Instalacin provisional telfonos
SUB-TOTAL
02
CANT
TOTAL CAPTULO
PILOTAJE
2.1
Pilotes prexc. fundidos in situ Dim. = 0.30 m
2.2
Descabece Pilotes L=0,65m
SUB-TOTAL
TOTAL CAPTULO
CIMENTACION
3.1
REPLANTEO EXCAVACIN Y RELLENO
3.1.1
Localizacin y replanteo
3.1.2
Excavacion manual (incl. placa de piso y vigas )
3.1.3
Excavacion Mecnica losa de cimentacin
3.1.4
Excavacion manual pozo y tanque
3.1.5
Relleno recebo compactado
Relleno de casetones con grava
3.1.6
SUB-TOTAL
3.2
3.2.1
3.2.2
3.2.3
3.2.4
3.2.5
3.2.6
3.2.7
SUB-TOTAL
CONCRETOS
Concreto de limpieza vigas cime. y placa alige.
Concreto vigas de cimentacion
Concreto placa contrapiso e=0.10
Concreto dados de cimentacin
Concreto placa aligerada
Concreto placa y muros pozo eyector
Concreto placa y muros tanque
M3
M3
M3
M3
M3
M3
M3
20.54
91.73
19.45
49.48
59.58
2.67
10.13
$
$
$
$
$
$
$
330,400.00
469,631.63
505,626.01
498,141.74
462,661.33
475,970.20
475,970.20
3.3
3.3.1
3.3.2
KG
KG
11700.82
768.77
$
$
2,624.71
2,624.71
3.3.3
3.3.4
3.3.5
3.3.6
SUB-TOTAL
04
05
Dados de cimentacin
Placa aligerada
Placa y muros pozo eyector
Placa y muros tanque
KG
KG
KG
KG
5024.90
3234.13
174.07
1212.53
$
$
$
$
2,624.71
2,624.71
2,624.71
2,624.71
TOTAL CAPTULO
ESTRUCTURA
4.1.
4.1.1
4.1.2
4.1.3
4.1.4
4.1.5
4.1.6
4.1.7
4.1.8
SUB-TOTAL
CONCRETOS
Concreto de columnas y pantallas
concreto Placas 2 PISO
concreto Placas 3 PISO
concreto Placas 4 PISO
concreto Placas 5 PISO
concreto Placas cubierta
concreto Placas ascensor
Concreto Placas de escaleras
M3
M3
M3
M3
M3
M3
M3
M3
63.68
66.87
43.56
43.56
43.92
49.08
4.73
7.74
$
$
$
$
$
$
$
$
648,405.27
502,181.86
502,181.86
502,181.86
502,181.86
487,649.65
487,649.65
595,789.19
4.2.
4.2.1
4.2.2
4.2.3
4.2.4
4.2.5
4.2.6
4.2.7
4.2.8
SUB-TOTAL
REFUERZO
Refuerzo de columnas y pantallas
Refuerzo Placas 2 PISO
Refuerzo Placas 3 PISO
Refuerzo Placas 4 PISO
Refuerzo Placas 5 PISO
Refuerzo Placas cubierta
Refuerzo Placas ascensor
Refuerzo de placas de escaleras
KG
KG
KG
KG
KG
KG
KG
KG
19766.22
9458.38
5981.18
5792.15
5701.90
5840.30
572.90
872.46
$
$
$
$
$
$
$
$
2,624.71
2,624.71
2,624.71
2,624.71
2,624.71
2,624.71
2,624.71
2,624.71
KG
UN
253.10
4.00
$
$
3,492.56
72,903.50
TOTAL CAPTULO
ESTRUCTURA METLICA
5.1
Perfiles de escalera mtalica
5.2
Placas de anclaje
TOTAL CAPTULO
Imprevistos
Utilidad
VR. PARCIAL
$630,000.00
$1,170,000.00
$1,800,000.00
$3,994,451.58
$1,638,747.00
$719,572.70
$6,352,771.28
$5,317,392.64
$419,454.30
$5,736,846.95
$2,447,947.81
$1,241,258.06
$2,431,156.00
$11,357,388.00
$17,477,749.87
$31,367,368.10
$236,903,403.44
$2,327,620.82
$239,231,024.26
$239,231,024.26
$7,362,783.32
$3,541,797.50
$6,036,719.00
$431,018.46
$2,786,378.32
$780,805.35
$20,939,501.94
$6,786,416.00
$43,079,309.42
$9,834,425.89
$24,648,053.30
$27,565,362.04
$1,270,840.43
$4,821,578.13
$118,005,985.21
$30,711,294.36
$2,017,800.61
$13,188,920.35
$8,488,671.50
$456,883.79
$3,182,543.25
$58,046,113.88
$196,991,601.03
$41,290,447.59
$33,580,900.98
$21,875,041.82
$21,875,041.82
$22,055,827.29
$23,933,845.01
$2,306,582.86
$4,611,408.33
$171,529,095.71
$51,880,654.59
$24,825,532.94
$15,698,880.90
$15,202,731.40
$14,965,851.05
$15,329,111.33
$1,503,698.08
$2,289,957.10
$141,696,417.41
$313,225,513.12
$883,967.63
$291,613.98
$1,175,581.61
$781,991,088.12
$0.00
$0.00
$0.00
$0.00