Apu Casa M

Proyecto: Construcci ció ón Subcomisaría Placi cillla - Peñuel elaas Código BIP N°!!""#$-!

MOP Mandante: %irección &r'uitectura( ) *egión

+ec,a : . de /ulio /ulio !#0 1tem # 1.1 1. 2 1. 3  2. 1 2.1.1 2.1.2 2.1.3 2. 2 2.2.1 2.2.2 2.2.3 2.2.' 2.2.5 2.2.+ 2. 3 2.3.1 2.3.2 2.3.3 2.3.' 2.3.5 2. ' 2.'.1 2.'.2 2.'.3 2.'.' 2.'.5 2.'.+  3. 1 3.1.1 3.1.2 3.1.3 3.1.' 3.1.5

*esumen OB*&S P*34IMIN&*3S Demolición Escarpe Trazados OB*& 5*23S& Movimiento de Tierra Excavaciones Masiva Excavaciones de Fndaciones Material de !elleno Fndaciones Emplantillado #ormi$ón En%ierradra Molda)e *olietileno mpermea-ilización de so-recimiento !adier   !ellenos !ipio islación *olietileno #ormi$ón Estrctra #ormi$ón En%ierradra Molda)e l-a/ilera Estrctra -ierta Estrctra Metlica arpintera4 63*MIN&CION3S !evestimiento Exterior   *aneles rnamentales *laca 6 Fieltro islación -ierta

2nid

Cantidad Cantidad Precio Precio 2nitario 2nitario

m3 m3 ml

300 1,200 170

33,500 6,533 11,026

m3 m3 m3

1,532 350 5"

6,500 17,768 24,864

m3 m3 &$ m2 m2 m2

17 175 17,'(" 5"3 1,0'2 '11 '11

68,992 88,702 990 11,636 3,682 5,639

m3 m2 m2 m2 m2

231 "5( +(1 +(1 "5(

24,864 3,515 4,926 5,167 16,491

m3 &$ m2 m2 m2 &$

"0" (5,37" 7,513 (' 5+" 3,200

94,480 990 14,504 19,930 13,196 2,572

m2 m2 m2 m2 m2

25+ 517 517 517 517

42,000 7,076 937 7,922 13,500

3.1.+ 3.1.7 3. 2 3.2.1 3.2.2 3.2.3 3.2.' 3. 3 3.3.1 3.3.2 3.3.3 3.3.' 3.3.5 3.3.+ 3.3.7 3.3." 3.3.( 3.3.10 3.3.11 3. ' 3.'.1 3.'.2 3.'.3 3.'.' 3.'.5 3. 5 3.5.1 3.5.2 3.5.3 3.5.' 3. + 3.+.1 3.+.2 3.+.3 3.+.' 3.+.5 3.+.+ 3.+.7 3.+." 3.+.( 3.+.10 3. 7 3.7.1 3.7.2 3.7.3

#o)alatera Envolvente T8rmica Ta-i9es 6ecos 6ecos:#;medo #;medo:#;medo 6radas >ardapolvo -re)nta ?impiapies analeta con re)illa mpermea-ilización en zonas <;medas ielos Modlar =olcanita !# Enlcido Terciado ornisas *oliestireno !evestimiento nterior   Estco Enlcido a @eso ermica Terciado *ertas @ =entanas *ertas Terciado *ertas Metlicas *erta de elda orredera4 *erta de -a/o mptado *ertas de ristal Templado *erta de lminio =entanas Ta-i9es =idriados =entana 6ala !econocimiento Topes de *erta *intras nticorrosivo Empaste Esmalte al a$a

m m2

532 1,3+(

6,500 23,000

m2 m2 m2 m2

1,277 71' 323 '5

26,459 32,319 33,174 22,189

m2 m2 m2 m2 m2 m m m n i m m

+'2 110 +0 37 30 "1 (5( 11 1 15 212

19,370 17,475 11,528 26,118 30,802 44,516 9,060 3,645 400,995 32,789 5,639

m2 m2 m2 m2 m

+73 152 2'1 37 1"3

13,000 15,068 8,611 24,933 2,490

m2 m2 m2 m2

+++ 2,0"+ ++2 (3

12,911 8,611 19,645 24,933

n i n i n i ni n i n i n i n i n i n i

31 17 3 2 2 5 75 7 1 31

154,292 350,000 1,500,000 150,000 1,021,360 665,949 560,549 151,464 518,646 2,495

m2 m2 m2

1,2+0 +,350 +,350

2,500 1,500 4,000

3.7.' 3.7.5 3.7.+ 3.7.7 3. " 3.".1 3.".2 3.".3 3. ( 3.(.1 3.(.1.1 3.(.1.2 3.(.1.3 3.(.1.' 3.(.1.5 3.(.1.+ 3.(.1.7 3.(.1." 3.(.1.( 3.(.1.10 3.(.2 3.(.2.1 3.(.2.2 3.(.2.3 3.(.2.' 3.(.3 3.(.3.1 3.(.3.2 3.(.' 3.(.'.1 3.(.'.2 3.(.'.3 3.(.'.' 3.(.'.5 3 . 10 3 . 10. 1 3 . 10. 2 3 . 10. 3 3 . 10. ' 3 . 10. 5 3 . 10. + 3 . 10. 7 3 . 10. " 3 . 10. ( 3.11

Esmalte 6int8tico arniz *intra Epóxica leo 6emi-rillo arpintera Metlica *asamanos Escaleras arandas de Escaleras @ *asillos arpintera especiales de ala-ozos rte%actos 6anitarios rte%actos de a/o ?avamanos con pedestal =anitorios A !eceptclo de Dcri%era Monomando ?avamanos >ri%era Dc
m2 m2 m2 m2

1,2+0 33+ 2+' 1"5

4,000 5,500 6,000 7,500

m m m2

135 "1 20

22,000 66,000 220,000

n i ml n i n i n i n i ni n i

10 11 1( 12 2 2 1 1

68,400 68,400 81,042 105,200 374,900 223,400 133,200 108,400

n i ni n i n i

21 12 3 2

19,600 2(,3(7 25,000 25,486

n i

'

1,218,130

n i n i n i n i n i ni n i m2

20 12 2' ( ( 2 12 25

12,076 7,576 ',+7+ 28,576 25,000 63,960 12,166 60,000

ni n i n i n i n i ni n i n i ni

2 1 ' 1 1 2 1 1 1

406,420 316,420 414,730 294,250 227,125 457,125 1,134,250 304,250 734,250

3.11.1 3.11.2 3.11.3 3.11.' 3.11.5 3.11.+ 3.11.7 3.11." $ '. 1 '. 2 '.2.1 '.2.2 '.2.3 '.2.' '.2.5 '.2.+ '.2.7 '.2." '.2.( '. 3 '.3.1 '.3.2 '.3.3 '.3.' '.3.5 '.3.+ '.3.7 '.3." '.' '.5 '. 7 '. " '. ( ' . 10 '.11 ' . 12 ' . 13 ' . 1' ' . 15 ' . 1+ ' . 17 ' . 1"

loset 6ala de rmas rmerillo !operillos Mesón *el9era Mesón tención *;-lico =anitorio anca vestidores OB*&S COMP43M3N6&*I&S ierros Exterior Mros *erimetrales Excavación Retro de Excedene Fundación Ala!iler"a #olda$e Fierro %or&i'ón E(uco )inura *atio de Formación E(rucura #e*lica +uiera E(aciona&ieno( ec-ado E(rucura #e*lica +uiera )avi&eno Exerior +al.ada a(/*lo a(/*lo e  6 c&( Acce(o( de %or&i'ón a(e E(aili.ada olera( *avimento *eatonal !eparación =ereda aldosa >rada de aldosa !ampas 6olerillas esped r-olización sta de anderas ?o$o nstitcional ?etras cero noxida-le *laca de ronce 6e/al8tica

' . 1(

Estan9e de $a

n i n i n i ni n i n i ml n i

3 1 1 30 1 2 ( (

260,000 1,990,000 1,100,000 0 350,000 911,971 56,000 0

m

115

220,000

m3 m3 m3 m2 m2 &$ m3 m2 m2

275 275 337 7+5 1,315 35,520 250 1,530 1,530

19,317 6,500 85,292 19,930 12,294 990 85,112 12,911 3,000

m2 m2

72 72

61,600 13,500

m2 m2

117 117

61,600 13,500

m2 m2 m3 m

"'0 '5 1+" 223

19,500 32,916 24,864 11,574

m2 m2 m m2 m m2 n i n i n i n i n i n i

'5" 1'5 117 +' 2(0 1,375 10 2 1 2' 1

23,539 34,411 30,653 24,993 10,854 6,000 28,500 1,533,842 1,500,000 28,000 950,000

+2

35,345

m3

20

558,676

' . 20 ' . 21 7 5. 1 5.1.1 5.1.1.1 5.1.1.2 78#8 5.1.2.1 5.1.2.2 5.1.2.3 5.1.2.' 5.1.2.5 5.1.2.+ 5.1.2.7 5.1.2." 5.1.3 5.1.3.1 5.1.3.2 5.1.3.3 5.1.3.' 5.1.3.5 5.1.3.+ 5.1.3.7 5.1.3." 5.1.3.( 5.1.3.10 5.1.3.11 5.1.3.12 5.1.3.13 5.1.' 5.1.'.1 5.1.'.2 5.1.'.3 5.1.'.' 5.1.'.5 5.1.'.+ 5.1.'.7 5.1.'." 5.1.'.( 5.1.'.10 5.1.'.11 5.1.'.12

Estrctra 6oporte E9ipos ire >atera INS6&4&CION3S Electricidad EM*?ME EM*?ME T METD Empalme ! 100 CicF @  6&B43*OS Ta-lero >enral Ferza @ lm-rado T>F @ 4 Ta-lero a-lero >enera >enerall Ferz Ferza, a, lm-ra lm-rado do @ ompt omptaci ación ón  Ta-lero Distri-ción Ferza, lm-rado @ omptación 1 TDF, @ omp. 14 Ta-lero a-lero Distr Distri- i-ció ción n Ferza, Ferza, lm-r lm-rado ado @ ompt omptaci ación ón Ta-lero Distri-ción Ferza, lm-rado @ omptación 3 TDF, @ omp. 34 Ta-lero a-lero Distr Distri- i-ció ción n Ferza, Ferza, lm-r lm-rado ado @ ompt omptaci ación ón Ta-lero anco ondensadores Ta-lero ontrol de ?ces T?4  ?MECTD!E6  ?MECTD!E6  6?MECTD! 6?MECTD!  limentador desde T>F @  ,F @ omp.  x. ?:024  limentador desde T>F, T>F, @ omp. omp. x. a TD,  @  limentador desde T>F, T>F, @ omp. omp. x. a TD,  @  limentador desde T>F, T>F, @ omp. omp. x. a TD,  @  limentador desde T>F, T>F, @ omp. omp. x. a TD,  @  limentador a Ta-lero Ta-lero 6ala aldera. ?:014  limentador a Ta-lero Ta-lero 6ala $a *ota-le ?:074  limentador >enerador ?:034  limentador !ac& Datos  limentador entral de ncendio  limentador !ac& T=  limentador entral Monitoreo  limentador entral de larma D6T!C ?M!D  FE!G E* 250 x 100 mm c H separador E* 200 x 100 mm c H separador ande)a *orta ondctores D?* o similar maras Tipo  entros de alm-rado entros de enc<%es de alm-rado entros de enc<%es de comptación nterrptores (H12 nterrptores (H15 nterrptores (H32 nterrptor (H2' Enc<%es 6imples Cormales

ni n i

1 2

572,000 770,000

$l $l

1 1

2,725,300 845,380

n i ni ni

1 1

935,470 3,886,400

1

3,265,900

ni ni

1

3,765,000

1

2,967,700

ni ni n i

1 1 1

3,236,580 3,258,350 823,540

20

103,865

m m m m m m m m m m m m

1" 30 1" 32 '7 55 3+ 1" 1" 1" 1" 1"

83,453 110,814 49,920 76,140 51,204 58,320 98,585 46,764 46,764 46,764 46,764 46,764

m m m n i n i n i n i ni ni ni n i n i

71 3+ 2+ 2 1+' "' 1( 1( 27 7 13 53

116,544 89,776 38,666 238,446 69,845 86,940 121,453 9,855 13,650 18,342 24,650 11,544

m

5.1.'.13 5.1.'.1' 5.1.'.15 5.1.'.1+ 5.1.'.17 5.1.'.1" 5.1.'.1( 5.1.'.20 5.1.'.21 5.1.'.22 5.1.'.23 5.1.'.2' 5.1.'.25 5.1.'.2+ 5.1.'.27 5.1.'.2" 5.1.'.2( 5.1.'.30 5.1.5 5.1.5.1 5.1.5.2 5.1.5.3 5.1.5.' 5.1.+ 5.1.+.1 5.1.+.2 5.1.+.3 5.1.+.' 5.1.+.5 5.1.+.+ 5.1.+.7 5.1.+." 5.1.+.( 5.1.7 5.1.7.1 5.1.7.2 5.1." 5.1.".1 5.1.".2 5.1.".3 5.1.( 5.1.(.1 5.1.(.2 5.1.(.3

Enc<%es Do-les Cormales Enc<%es Do-les omptacionales a)as atic&  rran9e 220 = lima 6plit 6ala !ac&4  rran9e 220 = asino %iciales lima4  rran9e 220 = %icina *reparación Trnos Trnos lima4  rran9e 220 = 6-o%icial lima4  rran9e 220 = 6-comisario dministrativo dministrativo  rran9e 3"0 =. =. T.D.F T.D.F.lima .lima 03  rran9e 3"0 =. =. T.D.F T.D.F.lima .lima 0'  rran9e 3"0 =. =. T.D.F T.D.F.lima .lima 05  rran9e Termostatos Termostatos  rran9e a/os 1I *isoJ =EK 01  rran9e a/os2I *isoJ =EK 03 @ 0'  rran9e extractor ocina nstalación ?amparas Florescentes nstalación Focos @ pli9e nsta nstala laci ción ón ?am ?ampara parass Em Emer$e er$enc ncia ia t to Ene Enerr$iz $izado ado !!ECTE6 DE?E6 nstalación de =oz @ Dato nstalación de larma de ncendio nstalación de T= 6istema AiF ?M*6T! E9ipo %lorescente ECE!D! *roveer >enerador +0 =, cH a-ina nsonorizada @ TT TT Monta)e de >rpo >enerador M?? DE TE!! n%orme T8cnico de Malla on%ección de Malla de Tierra Medición de !esistencia *!E6  ECT!E>6 >estión ante a. El8ctrica erti%icación 6E *rotocolos de ialación @ *re-as

n i ni ni m m m m m m m m $l m m m n i ni ni ni

31 1( 1 1" 20 22 2' 1( 32 27 35 1 22 55 30 "7 1( 7

18,365 25,343 285,432 30,284 30,284 48,245 48,245 48,245 37,542 73,555 73,555 498,000 55,239 55,239 49,800 7,982 10,885 8,700

n i n i n i n i

17 33 17 2

529,871 382,972 398,831 529,871

n i ni n i ni n i n i n i n i n i

15 +3 ' 5 10 2 5 53 7

78,954 81,038 49,190 103,650 99,455 144,880 98,230 127,100 99,865

1

15,986,300

$l

1

2,623,000

$l $l $l

1 1 1

380,000 4,890,320 330,000

$l $l $l

1 1 1

250,000 336,500 480,000

$l

5.1.(.' 5. 2 5.2.1 5.2.1.1 5.2.2 5.2.2.1 5.2.2.2 5.2.3 5.2.3.1 5.2.3.2 5.2.' 5.2.'.1 5.2.'.2 5.2.'.3 5.2.'.' 5.2.'.5 5.2.'.+ 5.2.'.7 5.2.'." 5.2.'.( 5.2.'.10 5.2.'.11 5.2.'.12 5.2.'.13 5.2.5 5.2.5.1 5.2.5.2 5.2.5.3 5.2.5.' 5.2.5.5 5.2.+ 5.2.+.1 5.2.+.2 5.2.+.3 5.2.+.' 5.2.7 5.2.7.1 5.2." 5.2.".1 5.2.".2 5.2.".3 5.2.".' 5.2.".5 5.2.".+

*es *esta ta en servi servici cio o de de las las insta instalac lacio iones nes @ apa apaci cita taci ción ón ?MTGC ?DE! #ET M6TE! aldera #eat MasterN #M:201  M?D! > ?ECTE Bm-o 1000 #MECE c. nox 1 mm, Diam 350 mm ? S 5 mtN Es na EC 20 mmN 25 mmN 32 mmN '0 mm. FTTC>6  6?C *?ET?EC EK*CDD EK*CDD *ex 20 mm *ex 25 mm *ex 32 mm *ex '0 mm 6*!TE6 TE!6 6oportes !DD!E6 EC E 500:500 E 500:"00 E 500:1000 E 500:1100 E 500:1200 E 500:1300

$l

1

485,000

ni

1

15,765,338

n i m

1

5,504,730

5

262,880

n i n i

1 1

89,254 263,109

ni ni n i n i ni n i n i n i n i n i n i n i n i n i

'" 1 3 ' 1 1 1 3 ( ' 1 3 1

15,979 3,472 4,407 12,820 112,706 22,034 359,352 6,944 11,551 33,718 11,885 13,754 2,199,378

m m m m $l

3(2 1"0 7+ 3+ 1

2,455 3,034 4,326 10,504 769,549

m m m m

3(2 1"0 7+ 3+

1,059 1,239 1,406 2,026

ni

150

6,200

n i n i n i n i n i n i

7 3 1 2 ' 1

49,047 61,340 69,576 73,679 77,809 81,911

5.2.".7 5.2."." 5.2.".( 5.2.".10 5.2.".11 5.2.".12 5.2.".13 5.2.".1' 5.2.".15 5.2.( 5.2.(.1 5.2.(.2 5.2.(.3 5.2.(.' 5.2.10 5.2.10.1 5.2.10.2 5.2.11 5.2.11.1 5.2.12 5.2.12.1 5.2.13 5.2.13.1 5.2.13.2 5.2.13.3 5.2.13.' 5.2.13.5 5.2.13.+ 5.2.13.7 5.2.13." 5.2.13.( 5.2.13.10 5.2.13.11 5.2.13.12 5.2.13.13 5.2.13.1' 5.2.13.15 5.2.13.1+ 5.2.1' 5.2.1'.1 5.2.1'.2 5.2.1'.3 5.2.1'.' 5.2.1'.5 5.2.1'.+

E 500:1'00 E 500:1500 E 500:1+00 E 500:1"00 E 500:2000 E 500:2200 E 500:2"00 D 500:(00 D 500:1500 M6 !E!?D!6 .01N J1,2 m3H6  6?C TE! **! *C:20  +3 mm 6*!TE6 UE!6 H TE!6 6*!TE6 *CE?E6 6?!E6N *6 olectores 6olares aplan 2.0 6oporte lminio para Tres olectores entralita 6olar !62 om-i 6onda 6olar !e$ladores de adal =isor Ma$n8tico 3H'R !edccion 3H'Rx3H"R *r$ador 6olar 3H"R con ?lave =lvla de orte 3H'R nión mericana 3H'R # odo 3H'R # Tapón 3H'R #  nticon$elante 20 l  erotermo Disipador de Ener$a $rpo
n i n i n i n i n i n i n i n i n i

1 ' 2 ( 5 ' 1 3 1

86,040 90,029 94,222 102,607 110,992 127,062 143,834 82,728 118,678

n i ni n i n i

1 1 1 1

364,210 543,787 364,210 144,806

m $l

'" 1

20,030 485,527

m

'"

6,713

n i

12

8,680

n i ni n i n i n i ni n i n i n i n i n i lt ni n i n i $l

1" + 1 1 + + + + 3+ 72 3+ '0 1 1 1 1

625,754 576,352 724,142 59,393 93,424 3,704 45,418 3,419 11,751 3,525 1,175 10,029 1,076,450 1,349,436 226,559 750,200

m m m m $l $l

3+ 1" '2 '" 1 1

11,569 16,012 21,270 41,174 1,358,336 1,018,752

5.2.15 5.2.15.1 5.2.15.2 5.2.15.3 5.2.15.' 5.2.1+ 5.2.1+.1 5.2.17 5.2.17.1 5.2.17.2 5.2.17.3 5.2.1" 5.2.1".1 5.2.1".2 5.2.1".3 5.2.1".' 5.2.1".5 5.2.1( 5.2.1(.1 5.2.1(.2 5.2.1(.3 5.2.1(.' 5.2.20 5.2.20.1 5.2.20.2 5.2.20.3 5.2.20.' 5.2.21 5.2.21.1 5.2.22 5.2.22.1 5.2.22.2 5.2.22.3 5.2.22.' 5.2.22.5 5.2.22.+ 5.2.22.7 5.2.22." 5.2.23 5.2.23.1 5.2.2' 5.2.2'.1 5.2.2'.2 5.2.2'.3

 6?C *?ET?EC EK*CDD, EK*CDD, *CE?E6 *CE?E6 6?!E6   3H'R   1R   1 1H'R   2R 6*!TE6 UE!6N *CE?E6 6?!E6 6oportes E6TCOE EK*C6C 6?! Estan9e expansion solar 35 lts estan9e expansion solar 250 lts  cmlador solar 3000 lts EO*6 ?MTGC ?MTGC 6plit Mro 12.000 tHE!C 1H'R : +,35 mmN Tipo ? 3H"R : (,52 mmN Tipo ? 1H2R : 12,7 mmN Tipo ? 5H"R : 15,"" mmN Tipo ?  6?C TE! de !EF!>E!C 1H'R : +,35 mm 3H"R : (,52 mm 1H2R : 12,7 mm 5H"R : 15,"" mm TE! CDEC6C *= 25 mm =ECT?D!E6 =EK.01N 2,'30 m3H?=CGD 6*!TE6 DT6 6oportes !EB?? EKT!CN !E 200x200 200x150 200x100

m m m m

3+ 1" '2 '"

1,649 2,145 2,889 3,494

ni

"0

8,680

n i n i ni

1 1 1

191,357 512,597 10,818,217

n i n i n i ni n i

2 1 2 1 3

535,108 1,070,988 419,306 556,202 86,800

m m m m

'" '" 15 15

1,698 2,701 3,701 5,202

m m m m

'" '" 15 15

589 610 682 744

m

'"

2,480

n i n i n i n i ni m n i &$

1 1 1 1 ' 7 1 +7"

575,940 699,775 536,920 500,297 87,904 8,577 111,600 3,447

ni

'0

8,680

n i n i n i

+ 13 2

22,196 21,328 19,307

5.2.2'.' 5.2.25 5.2.25.1 5.2.2+ 5.2.2+.1 5.2.2+.2 5.2.27 5.2.27.1 5.2.27.2 5.2.27.3 5.3 5.3.1 5.3.1.1 5.3.1.2 5.3.1.3 5.3.1.' 5.3.1.5 5.3.1.5.1 5.3.1.5.2 5.3.1.5.3 5.3.1.5.' 5.3.1.5.5 5.3.1.5.+ 5.3.1.+ 5.3.1.+.1 5.3.1.+.2 5.3.1.+.3 5.3.1.+.' 5.3. 5.3.1. 1.7 7 5.3. 5.3.1. 1.7. 7.1 1 5.3.1.7.2 5.3.1.7.3 5.3.1.7.' 5.3.2 5.3. 5.3.2. 2.1 1 5.3.2.1.1 5.3.2.1.2 5.3.2.1.3 5.3.2.1.' 5.3.2.2 5.3.2.2.1 5.3.2.2.2 5.3.2.2.3 5.3.2.2.'

150x100 !EB?? DE DE6!>N !D 200x200 TE!M6TT6 *ro$rama-le M707 M27 #one@Lell -re Termostato >rande T?E! E?ET! @ CECD Ta-lero TDF.01N 6ala de alderas Ta-lero TDF.02N -ierta CEKCE6 E?ET!6 S&NI6&*I& nstalación lcantarillado Excavación de zan)a. Movimiento de Tierra. Trazados de zan)a e instalación de t-eras. !elleno. T-er -eras de Desa$Ve $Ve. D S 1+0 mm mm D S 110 mm D S 75 mm D S 50mm D S '0mm a/era *=
n i

10

15,252

n i

1

15,128

n i n i

2 2

112,716 33,480

n i n i $l

1 1 1

669,877 1,326,800 4,953,800

m m3 m m3

12 1 7" 12 1 (0

20,'02 (,0'2 +,2+0 20,'02

m m m m m

23 5 12 1 2" '( 32

11,5+( 7,3+1 +,"0' +,0"+ 11,5+(

n i ni ni n i

5 + 2' '

2+1,"+1 ''",723 10,0"5 (2,735

ni  ni n i n i n i

35 0 22 11

',173 2+,777 30,753

1

7,21+,3+0

m m m m

15 32 1' 5

15,20( 11,5+( ",520 +,0+3

m m m m

5 2" '+ ''

101,++1 +1,0(+ '3,('2 2+,25+

5.3.2.2.5 5.3.2.2.+ 5.3.2.2.7 5.3.2.3 5.3.2.3.1 5.3.2.3.2 5.3.2.3.3 5.3.2.3.' 5.3. 5.3.2. 2.3. 3.5 5 5.3.2.3.+ 5.3.2.3.7 5.3.2.3." 5.3.2.3.( 5.3.2. 5.3.2.3.1 3.10 0 5.3.2.3.11 5.3.2.3.12 5.3.3 5.3.3.1 5.3.3.1.1 5.3.3.1.2 5.3.3.1.3 5.3.3.1.' 5.3.3.2 5.3.3.2.1 5.3. 5.3.3. 3.2. 2.2 2 5.3.3.2.3 5.3.3.2.' 5.3.3.3 5.3.3.3.1 5.3.3.' 5.3.3.'.1 5.3.3.'.2

D S 25 mm D S 20 mm D S 13 mm ?lav laves de de *as *aso o @ Bard ardin. D S 3" mm D S 32 mm D S 25 mm D S 20 mm . D S 13 mm ?lave de Bardn D S 13 mm . Fittin$ -razaderas *re-as. rran9 rran9e e @ medido medidorr >a-inete !ed #;meda. Ex Extintor de incendio.  > *T?E *T?E ?ECTE a/era de de o o-re titipo R? R?R D S 32 mm D S 25 mm D S 20 mm D S 13 mm ?lav laves de de *as *aso o @ Bard ardin. D S 20 mm . D S 13 mm Fittin$s islación 6ist istema $ $a a alie liente. onexioón a aldera E9ipos de de o om-eo. Mani%old. E9ipo de om-eo:3 -om-as *ED!?? 2* 25H1+0 2#*. 5.3.3.'.3 Estan9e #idronemtico de 200lt. 5.3.3.'.' Ta-lero El8ctrico de comando de -om-as . 5.3.' nstalación $a ?lvia 5.3.'.1 *asadas . 5.3.'.2 Excavación de zan)as 5.3.'.3 Trazados de t-eras. 5.3.'.' T-eras. *= 110mm 5.3.'.5 T-eras. *= 110mm ranradas. 5.3.'.+ !ellenos 5.3.'.7 maras Decantadoras. 5.3.'." *ozo de Drena)e 5.3.5 >as ?icado

m m m

+1 '" (5

22,("7 1+,333 10,"+2

n i n i n i n i ni ni n i n i n i n i ni ni n i

2 3 7 1' + 2 5+ 0 '0 ' 1 7 7

+7,210 5',++7 3',+37 25,+'1 21,+'2 2',320 5,(12 ','05 (2,735 5,21+,3+0 30(,(+" 130,177

m m m m

5( '1 13 7 ('

2+,25+ 22,("7 1+,333 10,"+2

n i ni ni n i m

" 10 35 0 33 1

25,+'1 21,+'2 5,(12 10,201

n i

1

1'5,3+3

n i n i

1

3,1((,13+

3

1,'10,712

n i n i

1 1

7'+,'03 1,7"(,55(

ni m3 m m m m3 n i m

20 11" 1+ ' 1( 1 72 5 ( 73

17,73+ 20,'02 +,2+0 11,5+( 1',++' 25,+1" 2'1,(23 37,210

5.3.5.1 5.3.5.2 5.3.5.3 5.3.5.' 5.3.5.5 5.3.5.+ 5.3.5.7 5.3.5." 5.3.5.( 5.3.5.10 5.3.5.11 5. ' 5.'.1 5.'.2 5.'.3 5. 5 5.5.1 5.5.2 5.5.3 5.5.' 5. + 0 +. 1 +. 2

a/eria de co-re tipo ? 32 mm a/eria de co-re tipo ? 25 mm a/eria de co-re tipo ? 20 mm a/eria de co-re tipo ? 13 mm ?lave de paso 32 mm ?lave de paso 25mm ?lave de paso 20 mm 6ello verde @ certi%icacion Excavacion @ relleno !e$lador 2W etapa Fittin$ @ materiales menores !ed #;meda T-era o-re DS25mm ?laves de *aso de 25mm. >a-ienete !ed #meda estandar de 70x70x30cm !ed 6eca T-era Fe >alv. DS100mm T-era Fe >alv. DS50mm nion 6T!G cH?lp 50mm nion 6T!G 75mm D?E Extintores &S3O seo >eneral seo >eneral Entre$a de la -ra

9 7. 1 7.1.1 7.1.2 7.1.3 7. 2 7.2.1 7.2.1.1 7.2.1.2 7.2.1.3 7.2.1.' 7.2.1.5 7.2.2 7.2.2.1 7.2.2.2 7.2.2.3 7.2.2.' 7.2.3 7.2.3.1 7.2.3.2

C&S& &N3& Tra-a)os previos ierros *rovisorios Escarpe Trazado -ra >resa Fndaciones Excavación Emplantillado #ormi$ón En%ierradra *olietileno Estrctra #ormi$ón Fi Fierro Molda)e Estrctra de -ierta !adier   !elleno !ipio

m m m m n i ni n i $l n i n i $l

2" 3 ' +7 1 1 1 1 20 2 1

50,("" 2(,13+ 25,"(" 22,++1 +',7'+ '0,'++ 2(,13+ 1,052,12+ 20,3(5 5++,52( 1,052,12+

m n i n i

11 7 7

22,987 34,637 230,331

m m ni ni n i

+0 1 5 1 +

7(,"33 51,120 +",0'5 21+,7+( 35,000

n i $l

13 1

1,'1(,020 1,22',020

m2 m2 m

X!EFY (0 2( 0 '0

35(,'"' 15,000 +,533 11,02+

m3 m3 m3 &$ m2

'3 5 2( 2,"++ '"

17,7+" +",((2 "",702 ((0 3,+"2

m3 &$ m2 m2

53 7,'++ 53 3 10 0

"7,"+2 ((0 12,2(' 1',51"

m3 m2

15 10 0

2',"+' 3,515

7.2.3.3 7.2.3.' 7.2.3.5 7.2.' 7.2.'.1 7.2.'.2 7.2.'.3 7.2.'.' 7.2.'.5 7.2.'.+ 7.2.'.7 7.2.5 7.2.5.1 7. 3 7.3.1 7.3.1.1 7.3.1.2 7.3.1.3 7.3.1.3.7.3.1.' 7.3.2 7.3.2.1 7.3.2.2 7.3.2.3 7.3.3 7.3.3.1 7.3.3.2 7.3.3.3 7.3.3.' 7.3.' 7.3.'.1 7.3.'.2 7.3.'.3 7.3.'.' 7.3.'.5 7.3.5 7.3.5.1 7.3.5.2 7.3.5.3 7.3.5.' 7.3.5.5 7.3.5.+ 7.3.5.7 7.3.5." 7.3.5.(

*olietileno islación #ormi$ón -iertas *laca 6 Fieltro islación -ierta #o)alatera a)adas $as ?lvia Drenes Ta-i9es 6ecos:6ecos Terminaciones !evestimientos de Mros Estco Exterior Enlcido de @eso islación T8rmica de Mros islación T8rmica de Mros *orcelanato lanco ielos ielos en zonas secas ielos en zonas <medas *oliestireno expandido *avimentos *iso Flotante *orcelanato >ardapolvo melaminico -re)nta *er ertas, =entanas @ Oincaller lera *ertas =entanas erradras isa$ras Topes de >oma rte%actos de de -a -a/o @ ccesorios ?avamanos -lanco semipedestal Ac -lanco Ti Tina Monomando lavamanos Monomando tina Monomando lavaplatos Ba-oneras *ortarrollos *erc
m2 m2 m2

10 0 10 0 10 0

5,1+7 ',(2+ 1+,'(1

m2 m2 m2 m2 ml ml nid

10 0 10 0 10 0 10 0 10 ' 15 '

7,07+ (37 7,(22 13,500 7,+'0 (,7"( 2+,1+'

m2

15

2+,'5(

m2 m2 m2 m2 m2

21 + 37 ' 15 ( 71 7"

12,(11 ",+11 1+,000 :1+,000 1(,370

m2 m2 ml

"3 17 115

1",'+2 1",(12 2,5'0

m2 m2 ml ml

"3 17 115 11

15,(30 1(,370 3,7(5 3,+'5

nid n i nid nid nid

( 10 ( 27 (

+1,0(1 351,110 30,('+ 3,"(5 2,((5

nid nid nid nid nid nid nid nid nid

2 2 2 2 2 1 2 2 '

3(,"10 3(,+10 +5,+10 1",22( 1(,037 27,555 7,+7+ 12,17+ 5,17+

7.3.5.10 7.3.5.11 7.3.+ 7.3.+.1 7.3.+.2 7.3.+.3 7.3.+.' 7.3.+.5 7.3.+.+ 7.3.7 7.3.7.1 7.3.7.2 7.3.7.3 7. ' 7.'.1 7.'.2 7.'.3 7.'.' 7.'.5 7. 5 7.5.1 7.5.2 7.5.3 " 212 22

6rano Exterior nstalaciones nstalacion electrica nstalacion $as nstalacion a$a pota-le nstalacion alcantarillado ale%accion Est%a4 -ras complementarias ierro casa ierro perimetral seo >eneral -ras dicionales @ Extraordinarias

'.2.2 2.2.1 2.2.2 2.2.3 2.2.' 2.2.5 2.2.+ 2.3 2.3.1 2.3.2 2.3.3 2.3.' 2.3.5 3.3 3.3.' 424 425 426 427

nid m2

2 3

215,000 3+,+10

nid nid nid nid nid nid

1 3 1 1 1 1

1,3(3,7"5 1+1,757 +",222 1'(,"30 11(,"30 (7,'(+

m2 m2 m2

'' 31 7 31 7

5,000 5,500 +,500

$l $l $l $l $l

1 1 1 1 1

4,049,928 2,176,650 3,018,625 1,897,120 0

ml ml $l

22 +2 1

1(,"00 1+,2+2 2,"3",0'0

&3

+. 0 0

17,7+".00

Retro de Excedene

m3

Emplantillado

m3

#ormi$ón

m3

En%ierradra

&$

Molda)e

m2

*olietileno

m2

mpermea-ilización de so-recimiento

m2

". ' 0 1. 2 5 3. 0 0 300.00 2 0. 0 0 1 0. 0 0 1 5. 0 0

+,500.00 +",((2.00 "",702.00 ( ( 0. 0 0 11,+3+.00 3,+"2.00 5,+3(.00

3. 5 0 1. 0 0 1 2. 0 0 1 5. 0 0 1. 0 0

2',"+'.00 3,515.00 ',(2+.00 5,1+7.00 1+,'(1.00

11.00 2 ". 0 0 1 ". 0 0 100.00 1. 0 0

2+,11".00 1(,(30.00 12,2('.00 ( ( 0. 0 0 "5,112.00

Excavación Fndacion

*adier  !ellenos

m3

!ipio

m2

 islación

m2

*olietileno

m2

#ormi$ón

m2

Pa;imentos Terciado

m2

 l-a/ilera

&2

Molda)e

&2

Fierro

'

#ormi$ón

&3

428

3.7 3.7.3 3.7.5 3.' 3.'.' 3.5 3.5.'

Estco Pinturas

&2

+ 0. 0 0

12,(11.00

Esmalte al a$a

m2

arniz

m2

+ 0. 0 0 3 1. 1 (

',000.00 5,500.00

m2

1 2. 0 0

2',(33.00

m2

2 1. 0 0

2',(33.00

11.00 1. 0 0

13,500.00 +,500.00

1. 0 0 2. 0 0 2 0. 0 0

11,5''.00 3(","31.00 51,20'.00

$(70$8!! #.0(7$8!!

Cielos Terciado *e;estimiento Interior  Terciado -ierta @ #o)alateria

3.1.5 3.1.+

-ierta

m2

#o)alatera

ml

5

Módulo de carga y descarga el
un

n i

nstalación de T=

n i

 limentador a Ta-lero Ta-lero 6ala aldera. ?:014

m

5.1.'.12 5.1.5.3 5.1.3.+

Extraordinario Módlo de car$a @ descar$a

78 38# 5. Exx 6 61 Ex 7.Ex

5.1.5.1 8E

Interru=tores .># en ?idrobo@

uni

BaliAas 4ed ! )

Un

#8!! 8!!

ml

$!8!!

$$#!

nstalación de =oz @ Dato

ni

+anali.ación )+ 1x63 && +a&ara( elevi'ilancia

ml

Renuncia a Diferencia

gl

1. 0 0 + 0. 0 0 #8!!

52(,"71.00 21,000.00 -9(!#

FIBRA ÓPTICA ANTENA +anali.ación )+ 2x63 && Fira tca

PUNTO DE DATOS G. ELECTROGENO

A: + ;E :>?A? A: >A A:

780 98!! #.

Subtotal

10,050,000 7,"3(,+00 1,"7','20

(,(5",000 +,21","00 1,''2,112 1,172,"+' 15,522,"50 17,323,020 +,7"3,7"" 3,"3+,+'' 2,317,+2( 5,7'3,5"' 3,01(,3"5 3,'03,"++ 3,570,3(7 1',1+5,7+( 7+,33(,"'0 (','2',220 10",(+",552 1,"73,'20 7,'(5,32" ",230,'00

10,752,000 3,+5",2(2 '"','2( ',0(5,+7' +,(7(,500

3,'5",000 31,'"7,000 33,7"",1'3 23,075,7++ 10,715,202 ((",505 12,'35,5'0 1,(22,250 +(1,+"0 (++,3++ (2',0+0 3,+05,7(+ ",+"",5'0 '0,0(5 '00,((5 '(1,"35 1,1(5,'+" ",7'(,000 2,2(0,33+ 2,075,251 (22,521 '55,+70 ",5(",72+ 17,(+2,5'+ 13,00',((0 2,31",7+( ',7"3,052 5,(50,000 ',500,000 300,000 2,0'2,720 3,32(,7'5 '2,0'1,175 1,0+0,2'" 51",+'+ 77,3'5 3,150,000 (,525,000 25,'00,000

5,0'0,000 1,"'",000 1,5"',000 1,3"7,500 2,(70,000 5,3'+,000 ','00,000

+"',000 752,'00 1,53(,7(" 1,2+2,'00 7'(,"00 ''+,"00 133,200 10",'00 '11,+00 352,7+' 75,000 50,(72 ',"72,520 2'1,520 (0,(12 112,22' 257,1"' 225,000 127,(20 1'5,((2 1,500,000 "12,"'0 31+,'20 1,+5",(20 2(',250 227,125 (1',250 1,13',250 30',250 73',250

7"0,000 1,((0,000 1,100,000 0 350,000 1,"23,('2 50',000 0 25,300,000 5,312,175 1,7"7,500 2",7'3,'0' 15,2'+,'50 1+,1++,+10 35,1+',"00 21,27",000 1(,753,"30 ',5(0,000 ','35,200 (72,000 7,207,200 1,57(,500 1+,3"0,000 1,'"1,220 ',177,152 2,5"1,002 10,7"0,"+2 ',("(,5(5 3,5"+,'01 1,5((,552 3,1'7,++0 ",250,000 2"5,000 3,0+7,+"' 1,500,000 +72,000 0 2,1(1,3(0 11,173,520

%ec
19,764,020

138 Z

1@Au'

15@e

OB*& 5*23S&

391, 391,81 810, 0,46 468 8 27 2734 Z

1@e

30@#ar

63*MIN&CION3S

369, 369,57 571, 1,27 279 9 25 2579 Z

1@an

30@un

INS6&4&CION3S

366, 366,78 782, 2,81 817 7 25 2559 Z

1@;ov

30@un

265, 265,51 511, 1,70 707 7 18 1853 Z

1@#ar

30@ul

OB*&S COMP43M3N6&*I&S COMP43M3N6&*I&S

572,000 1,5'0,000

&S3O =?! TT? CET

19,671,280

137 Z

1@ul

30@ul

1,433,1 1,433,111, 11,571 571 10000 10000 Z

2,725,300 "'5,3"0 (35,'70 3,""+,'00 3,2+5,(00 3,7+5,000 2,(+7,700 3,23+,5"0 3,25",350 "23,5'0 2,077,300 1,502,15' 3,32','20 "(",5+0 2,'3+,'"0 2,'0+,5"" 3,207,+00 3,5'(,0+0 "'1,752 "'1,752 "'1,752 "'1,752 "'1,752 ",27',+2' 3,231,(3+ 1,005,31+ '7+,"(2 11,'5',5"0 7,302,(+0 2,307,+07 1"7,2'5 3+",550 12",3(' 320,'50 +11,"32

A: + :>?A? N36O >A 6O6&4

5+(,315 '"1,517 2"5,'32 5'5,112 +05,+"0 1,0+1,3(0 1,157,""0 (1+,+55 1,201,3'' 1,("5,("5 2,57','25 '(",000 1,215,25" 3,03",1'5 1,'(',000 +(','3' 20+,"15 +0,(00 (,007,"07 12,+3",07+ +,7"0,127 1,05(,7'2 1,1"',310 5,105,3(' 1(+,7+0 51",250 ((',550 2"(,7+0 '(1,150 +,73+,300 +((,055 15,("+,300 2,+23,000 3"0,000 ',"(0,320 330,000 250,000 33+,500 '"0,000

A: + :>?A? N36O >A 6O6&4

'"5,000

15,7+5,33" 5,50',730 1,31','00 "(,25' 2+3,10( 7++,((2 3,'72 13,221 51,2"0 112,70+ 22,03' 35(,352 20,"32 103,(5( 13',"72 11,""5 '1,2+2 2,1((,37" (+2,3+0 5'+,120 32",77+ 37",1'' 7+(,5'( '15,12" 223,020 10+,"5+ 72,(3+ (30,000 3'3,32( 1"',020 +(,57+ 1'7,35" 311,23+ "1,(11

"+,0'0 3+0,11+ 1"",''' (23,'+3 55',(+0 50",2'" 1'3,"3' 2'",1"' 11",+7" 3+',210 5'3,7"7 3+',210 1'',"0+ (+1,''0 '"5,527 322,22' 10',1+0 11,2+3,572 3,'5",112 72',1'2 5(,3(3 5+0,5'' 22,22' 272,50" 20,51' '23,03+ 253,"00 '2,300 '01,1+0 1,07+,'50 1,3'(,'3+ 22+,55( 750,200 '1+,'"' 2"",21+ "(3,3'0 1,(7+,352 1,35",33+ 1,01",752

5(,3+' 3",+10 121,33" 1+7,712 +(','00 1(1,357 512,5(7 10,"1",217 1,070,21+ 1,070,("" "3",+12 55+,202 2+0,'00 "1,50' 12(,+'" 55,515 7",030 2",272 2(,2"0 10,230 11,1+0 11(,0'0 575,('0 +((,775 53+,(20 500,2(7 351,+1+ +0,03( 111,+00 2,337,0++ 3'7,200 133,17+ 277,2+' 3",+1'

152,520 15,12" 225,'32 ++,(+0 ++(,"77 1,32+,"00 ',(53,"00

2,'+",+'2 705,27+ 757,'+0 1,"3+,1"0

2,71",715 "(0,+"1 1(0,512 2(",21' 370,20" 1,30(,305 2,+(2,33" 2'2,0'0 370,('0 1,'+0,550 5"(,0(' 33",2"3 7,21+,3+0

22",135 370,20" 11(,2"0 30,315 50",305 1,710,+"" 2,021,332 1,155,2+'

1,'02,207 7"3,("' 1,031,"(0 13','20 1+',001 2'2,'5( 35",(7' 12(,"52 '",+'0 3,310,720 17+,200 370,('0 5,21+,3+0 2,1+(,77+ (11,23(

1,5'(,10' ('2,'+7 2,237,+21 1,021,02" 205,12" 21+,'20 2,0+(,200 3,37+,531 1'5,3+3 3,1((,13+ ',232,13+ 7'+,'03 1,7"(,55( 35',720 2,'07,'3+ 1,02+,+'0 2,20(,+7( 1,055,"0" 12",0(0 2,177,307 2,71+,330

1,'27,++' "7,'0" 103,5(2 1,51",2"7 +',7'+ '0,'++ 2(,13+ 1,052,12+ '07,(00 1,133,05" 1,052,12+ 252,"57 2'2,'5( 1,+12,317 ',7"(,("0 51,120 3'0,225 21+,7+( 210,000 1",''7,2+0 1,22',020

1,350,000 1,"(',570 ''1,0'0

7+',02' 3'',(+0 2,572,35" 2,"37,3'0 17+,73+ ',+5+,+"+ 7,3(1,3'0 +,552,702 1,'51,"00 372,(+0 351,500

51+,700 '(2,+00 1,+'(,100 707,+00 (3,700 7(2,200 1,350,000 7(',5+0 1'+,"35 10',+5+ 3(+,""5

2,7"",77+ 3,220,51' 2,5'',000 :1,13+,000 1,510,"+0 1,532,3'+ 321,50' 2(2,100 1,322,1(0 32(,2(0 '3+,'25 '0,0(5 5'(,"1( 3,511,100 27",51' 105,1+5 2+,(55 7(,+20 7(,220 131,220 3+,'5" 3",07' 27,555 15,352 2',352 20,70'

'30,000 10(,"30 1,3(3,7"5 '"5,271 +",222 1'(,"30 11(,"30 (7,'(+ 220,000 1,7'3,500 2,0+0,500 ',0'(,(2" 2,17+,+50 3,01",+25 1,"(7,120 0 '35,+00 1,00",2'' 2,"3",0'0 10+,+0" 5',+00 "+,2'0 2++,10+ 2(7,000 232,720 3+,"20 "',5"5 "7,02' 3,515 5(,112 77,505 1+,'(1 2"7,2(" 55",0'0 221,2(2 ((,000 "5,112

77',++0 2'0,000 171,53' 2((,1(+ 523,5(3 1'",500 +,500 11,5'' 7(7,++2 1,02',0"0

$(70$ 7".(0.

#(0.0($!!

52(,"71 1,2+0,000 -9(!#

#(7(7#!(0! 7$(#"(90 #!0(797(9$ (#9#($!$(0! $#(700("9" (7"(.9#($."

mes 1 Au'@18

mes 2 e@18

13,176,013

6,588,007

mes 3 c@18

mes ' ;ov@18

mes 5 ?ec@18

mes + an@19

mes 7 Fe@19

55,972,924

55,972,924

55,972,924

55,972,924

55,972,924

61,595,213

61,595,213

45,847,852

45,847,852

o

55,972,924

45,847,852

45,847,852

13,176,013 09 09

 

mes 0 mes 1 mes 2 mes 3 mes ' mes 5 mes + mes 7 mes " mes ( mes 10 mes 11 mes 12 mes 13  ;E ;ERA:E

62,560,931 44 53

ul@18 Au'@18 e@18 c@18 ;ov@18 ?ec@18 an@19 Fe@19 #ar@19 Ar@19 #aB@19 un@19 ul@19 Au'@19

55,972,924 101,820,776 101,820,776 163,415,989 39 71 71 114 92 163 234 348

13,176,013 62,560,931 55,972,924 101,820,776 101,820,776 163,415,989 163,415,989 216,518,331 160,545,407 160,545,407 160,545,407 72,773,621

1,433,111,571 780 510,474,342 98!! 100,317,810 2,043,903,723 #. 388,341,707 ($($7($!

163,415,989 114 462

mat +0Z4 m.o-ra 3'Z4 ma9[< +Z4  DC 0 0 0 0 7,905,608 4,479,845 790,561 13,176,013 37,536,558 21,270,716 3,753,656 62,560,931 33,583,754 19,030,794 3,358,375 55,972,924 61,092,466 34,619,064 6,109,247 101,820,776 61,092,466 34,619,064 6,109,247 101,820,776 98,049,594 55,561,436 9,804,959 163,415,989 98,049,594 55,561,436 9,804,959 163,415,989 129,910,998 73,616,232 12,991,100 216,518,331 96,327,244 54,585,438 9,632,724 160,545,407 96,327,244 54,585,438 9,632,724 160,545,407 96,327,244 54,585,438 9,632,724 160,545,407 43,664,173 24,743,031 4,366,417 72,773,621 0 0 0 0 859,866,943 487,257,934 85,986,694 1,433,111,571

 

mes 0 mes 1 mes 2 mes 3 mes ' mes 5 mes + mes 7 mes " mes ( mes 10 mes 11 mes 12 mes 13  ;E ;ERA:E

ul@18 Au'@18 e@18 c@18 ;ov@18 ?ec@18 an@19 Fe@19 #ar@19 Ar@19 #aB@19 un@19 ul@19 Au'@19

13,176,013 62,560,931 55,972,924 101,820,776 101,820,776 163,415,989 163,415,989 216,518,331 160,545,407 160,545,407 160,545,407 72,773,621

1,433,111,571 780 510,474,342 98!! 100,317,810 2,043,903,723 #. 388,341,707 ($($7($!

mat +0Z4 m.o-ra 3'Z4 ma9[< +Z4  DC 0 0 0 0 7,905,608 4,479,845 790,561 13,176,013 37,536,558 21,270,716 3,753,656 62,560,931 33,583,754 19,030,794 3,358,375 55,972,924 61,092,466 34,619,064 6,109,247 101,820,776 61,092,466 34,619,064 6,109,247 101,820,776 98,049,594 55,561,436 9,804,959 163,415,989 98,049,594 55,561,436 9,804,959 163,415,989 129,910,998 73,616,232 12,991,100 216,518,331 96,327,244 54,585,438 9,632,724 160,545,407 96,327,244 54,585,438 9,632,724 160,545,407 96,327,244 54,585,438 9,632,724 160,545,407 43,664,173 24,743,031 4,366,417 72,773,621 0 0 0 0 859,866,943 487,257,934 85,986,694 1,433,111,571

mes " #ar@19

mes ( Ar@19

mes 10 #aB@19

mes 11 un@19

mes 12 ul@19

mes 13 Au'@19

19,764,020 55,972,924

391,810,468

61,595,213

61,595,213

61,595,213

61,595,213

369,571,279

45,847,852

45,847,852

45,847,852

45,847,852

366,782,817

53,102,341

53,102,341

53,102,341

53,102,341

53,102,341

265,511,707

19,671,280 216,518,3 8,331 160,545, 45,407 151 112 613 725

160 160,545,407 160,545,4 5,407 112 112 837 949

19,671,280

72, 72,773,621 1,433,111,5 1,571 1,433, 33,111,571 51 100 1000

>> til n et o iva total 03562 007 019 4,693,296 922,321 18,791,630 3,570,410 22,362,040 22,284,204 4,379,265 89,224,399 16,952,636 106,177,035 19,937,556 3,918,105 79,828,584 15,167,431 94,996,015 36,268,560 7,127,454 145,216,791 27,591,190 172,807,981 36,268,560 7,127,454 145,216,791 27,591,190 172,807,981 58,208,775 11,439,119 233,063,884 44,282,138 277,346,022 58,208,775 11,439,119 233,063,884 44,282,138 277,346,022 77,123,829 15,156,283 308,798,443 58,671,704 367,470,147 57,186,274 11,238,178 228,969,859 43,504,273 272,474,132 57,186,274 11,238,178 228,969,859 43,504,273 272,474,132 57,186,274 11,238,178 228,969,859 43,504,273 272,474,132 25,921,964 5,094,153 103,789,739 19,720,050 123,509,789 0 0 0 0 0 510, 510,47 474,3 4,342 42 100, 100,317 317,8 ,810 10 2,043 2,043,9 ,903 03,7 ,723 23 388, 388,34 341,7 1,707 07 ($($7($!

>> til n et o iva total 03562 007 019 4,693,296 922,321 18,791,630 3,570,410 22,362,040 22,284,204 4,379,265 89,224,399 16,952,636 106,177,035 19,937,556 3,918,105 79,828,584 15,167,431 94,996,015 36,268,560 7,127,454 145,216,791 27,591,190 172,807,981 36,268,560 7,127,454 145,216,791 27,591,190 172,807,981 58,208,775 11,439,119 233,063,884 44,282,138 277,346,022 58,208,775 11,439,119 233,063,884 44,282,138 277,346,022 77,123,829 15,156,283 308,798,443 58,671,704 367,470,147 57,186,274 11,238,178 228,969,859 43,504,273 272,474,132 57,186,274 11,238,178 228,969,859 43,504,273 272,474,132 57,186,274 11,238,178 228,969,859 43,504,273 272,474,132 25,921,964 5,094,153 103,789,739 19,720,050 123,509,789 0 0 0 0 0 510, 510,47 474,3 4,342 42 100, 100,317 317,8 ,810 10 2,043 2,043,9 ,903 03,7 ,723 23 388, 388,34 341,7 1,707 07 ($($7($!

1tem # 1. 1 1. 2  2. 1 2.1.2 2. 2 2.2.1 2.2.2 2.2.3 2. 3 2.3.1 2. ' 2.3.1 2.3.2 2. 5 2.5.1 2.'.2 2.'.3 2.'.' 2.'.5 2.'.+

*esumen OB*&S P*34IMIN&*3S Escarpe Trazados OB*& 5*23S& Movimiento de Tierra Excavaciones de Fndaciones Fndaciones *olietileno Emplantillado #ormi$ón 6o-re cimiento 6o-recimiento !adier   !ellenos !adier Estrctra #ormi$ón En%ierradra Molda)e l-a/ilera Estrctra -ierta Estrctra Metlica arpintera4

2nid m3 ml

m3 m2 m3 m3 m3 m3 m2 m3 &$ m2 m2 m2 &$

Cantidad

Precio 2nitario

Subtotal

".172

C

30,268

2'7,350

3 0.+"1 ".172

C C C

6,290 52,801 112,537

1","70 35,(57 (1(,+52

".172

C

116,703

(53,+(7

+".1 "0.(5

C C

1,337 16,641

(1,050 1,3'7,0"(

"0" (5,37" 7,513 (' 5+" 3,200

C C C C C C

94,480 990 14,504 19,930 13,196 2,572

7+,33(,"'0 (','2',220 10",(+",552 1,"73,'20 7,'(5,32" ",230,'00

00100

03628

!." I&e' 1 2 3 4

!." I&e'

!." I&e'

CONSTRUCCIÓN VIVIENDA VIVIENDA TIPO  A.P.U# E$CAVACION PARA FUNDACIONES De(cri)ci*n Uni+a+ Reroexcavadora D erador -r ornal Excavador d"a ornal d"a ?e('a(e &a D -err 

%."7! Can,+a+ 9 3 3 003

CONSTRUCCIÓN VIVIENDA VIVIENDA TIPO  A.P.U# FUNDACIONES De(cri)ci*n Uni+a+ %or&i'on %200 ca&ión &ixer =nd ornal +aac-ero d"a ornal +aac-ero d"a ornal +aac-ero d"a ?e('a(e &a D -err 

%."7! Can,+a+ 1 1 1 1 003

CONSTRUCCIÓN VIVIENDA VIVIENDA TIPO  A.P.U# SOBRECI-IENTO "$!/ De(cri)ci*n Uni+a+ %or&i'on %200 ca&ión &ixer =nd EnGerradura con/eccionada 15x20 =nd Ala&re H18 =nid irador de in&er(ión d"a #ae(ro dia ABudane d"a ornal caac-ero d"a

%."7! Can,+a+ 1 12 1 1 4 4 4

erciado &olda$e )ino 2x2 ruo +lavo 4I ?e(&oldane ?e('a(e &a D -err

!." I&e'

unid unid und unid 

CONSTRUCCIÓN VIVIENDA VIVIENDA TIPO  A.P.U# RELLENOS De(cri)ci*n Uni+a+ )laca co&acadora dia ornal d"a ornal d"a ?e('a(e &a D -err 

10 30 2 1 003

6%." Can,+a+ 2 2 2 003

Sue0

De(cri)ci*n ornal Excavador ornal

' Preci* Un Uni&ari* C 14,000 C 20,455 C 18,818 @

C C C C

Preci* T* T*&a0 126,000 61,364 56,455 3,535

T*&a0 Ne&* T*&a0 25'

2 C

!374 30,268 30,268

' Preci* Uni&ari* \

"'5,(1+ C

C C C

23,864 C 23,864 C 23,864 C @ C T*&a0 Ne&* 2 T*&a0 25' C

Preci* T*&a0 845,916 23,864 23,864 23,864 2,148 "46 112,537

C C

'e( 300,000 276,000 Sue0+*( 'e( 450,000 414,000

C

'e( 2,772,0 2,772,000 00

C C

De(cri)ci*n ornal Excavador ornal De(cri)ci*n Rero Reroex exca cava vador doraa D era erador dor

Sue0

De(cri)ci*n ornal +aac-ero

C

'e( 35 350,000

C

Sue0+*( 'e( 525,000

C

'e( 110,000

C C C

Sue0+*( 'e( 600,000 350,000 350,000

De(cri)ci*n ornal +aac-ero

De(cri)ci*n irador >n&er(ion ' Preci* Un Uni&ari*  \ \ \

C C C

C C C C 40,909 C 23,864 C 23,864 C

$0(0# 12,"'( 7,21( 5,000

Preci* T* T*&a0 246,621 154,188 7,219 5,000 163,636 95,455 95,455

De(cri)ci*n #ae(ro ornal +aac-ero ABudane

Sue0+*(

C C C C

11,505 967 2,058 27,310

@ T*&a0 Ne&* T*&a0 25'

C C C C C 2 C

115,050 29,010 4,116 27,310 10,636 466 116,703

#ae(ro ornal +aac-ero ABudane ABudane

C C C

Sue0

De(cri)ci*n ornal '! Preci* Uni&ari* C 6,750 C 18,818 C 18,818 @ T*&a0 Ne&* T*&a0 25'

C C C C 2 C

Preci* T*&a0 13,500 37,636 37,636 2,258 "4/" 1,337

C

'e( 276,000 Sue0+*( 'e( 414,000

C

'e( 148,500

C

De(cri)ci*n ornal

De(cri)ci*n )laca co&acadora

'e( 900,000 525,000 525,000

*( 0i1ui+*( (e'ana C 75,000 C C 69,000 C c*(&* e')re(a (e'ana C 112,500 C C 103,500 C

+ia 13,636 12,545 +ia 20,455 18,818

rrien+* +ia *ra C 126,000 C 14,000

*( 0i1ui+*( (e'ana C 87,500 C

+ia 15,909

c*(&* e')re(a (e'ana C 131,250 C

+ia 23,864

rrien+* +ia *ra C 5,000 C 556

c*(&* e')re(a (e'ana C 150,000 C C 87,500 C C 87,500 C c*(&* e')re(a

+ia 27,273 15,909 15,909

(e'ana C 225,000 C C 131,250 C C 131,250 C

*( 0i1ui+*( (e'ana C 69,000 C c*(&* e')re(a (e'ana C 103,500 C

+ia 40,909 23,864 23,864

+ia 12,545 +ia 18,818

rrien+* +ia *ra C 6,750 C 750

De(cri)ci*n ABud ABudan ane e +ar +arin ine ero ro ABud ABudan ane e +onc +oncre ree ero ro ABud ABudan ane e car carin ine ero ro ABud ABudan ane e EnGe EnGerr rrad ador or +oncreero ornal orn ornaal Exc Excavado ador orn ornal aler ero o +aa +aacc-er ero o #ae( #ae(r ro o +ar +arin ine erro #ae( #ae(r ro o EnGe EnGerr rrad ador or #ae( ae(ro ro
C C C C C C C C C C C C C

'e( 350, 350,00 000 0 350, 350,00 000 0 350, 350,00 000 0 350, 350,00 000 0 500,000 276,000 300, 300,00 000 0 350, 350,00 000 0 600, 600,00 000 0 700, 700,00 000 0 550, 550,00 000 0 280, 280,00 000 0 500, 500,00 000 0

Sue0+*( + ia C 15,9 15,909 09 C 15,9 15,909 09 C 15,9 15,909 09 C 15,9 15,909 09 C 22,727 C 12,545 C 13,6 13,636 36 C 15,9 15,909 09 C 27,2 27,273 73 C 31,8 31,818 18 C 25, 25,000 000 C 12,7 12,727 27 C 22,7 22,727 27

C C C C C C C C C C C C C

*ra 1,768 1,768 1,768 1,768 1,768 1,768 1,768 1,768 2,525 1,394 1,51 1,515 5 1,768 1,768 3,03 3,030 0 3,535 3,535 2,77 2,778 8 1,41 1,414 4 2,52 2,525 5