{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Etapa 4A 0424"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":1,"defined_names":8,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Etapa 4A 0424","index":0,"n_rows":384,"n_cols":9,"rows_kept":384,"cut":false,"hidden":false,"merged":[[4,1,4,8],[6,1,6,2],[6,4,6,5],[373,3,373,8]]}
[]
[]
[]
[]
[]
[]
[null,"REGULARIZACIÓN MARACANÁ SUR",null,null,"ETAPA 4A",null,null,null,"2024-09-10"]
[null,null,"OBRA DIRECTA"]
[null,null,null,"Unidad","Cantidad","Unitario","Precio Total","Unitario Aportes","Aportes Sociales"]
[null,1,"IMPLANTACIÓN GENERAL DE OBRA"]
[null,1.01,"Limpieza del terreno (zona de obrador)","m2",150,null,{"$f":"E11*F11","v":0},null,{"$f":"E11*H11","v":0}]
[null,1.02,"Cerco malla galvanizada (h=2mts)","m",60,null,0,null,0]
[null,1.03,"Cartel de obra (4,00x3,00 m)","un",1,null,0,null,0]
[null,1.04,"Oficina de empresa constructora","m2",15,null,0,null,0]
[null,1.05,"Oficina para dirección de obra (9m2)con baño","m2",9,null,0,null,0]
[null,1.06,"Instalación para el personal (comedor, vestuario y SSHH)","m2",40,null,0,null,0]
[null,1.07,"Instalación provisoria de obra (Sanitaria)","global",1,null,0,null,0]
[null,1.08,"Instalación provisoria de obra (Eléctrica)","global",1,null,0,null,0]
[null,1.0900000000000001,"Trámites ante organismos previos al comienzo de la obra","global",1,null,0,null,0]
[null,null,"SUBTOTAL",null,null,null,{"$f":"SUM(G11:G19)","v":0},null,{"$f":"SUM(I11:I19)","v":0}]
[null,2,"RED VIAL"]
[null,2.0099999999999998,"Excavación no clasificada (tosca)","m3",4691,null,{"$f":"E22*F22","v":0},null,{"$f":"E22*H22","v":0}]
[null,"2,01,1","Sub base granular con CBR>10","m3",575,null,{"$f":"E23*F23","v":0},null,{"$f":"E23*H23","v":0}]
[null,"2,01,2","Excavación no clasificada a deposito (tierra limpia)","m3",425,null,0,null,0]
[null,"2,01,3","Excavación no clasificada a deposito (relleno contaminado)","m3",275,null,0,null,0]
[null,2.0199999999999996,"Base granular con CBR>80% (con transporte)","m3",2235,null,0,null,0]
[null,2.0299999999999994,"Suministro de cemento asfáltico","ton",48,null,0,null,0]
[null,2.0399999999999991,"Suministro de diluidos asfálticos","m3",7,null,0,null,0]
[null,2.0499999999999989,"Mezcla asfáltica para carpeta de rodadura","ton",930,null,0,null,0]
[null,2.0599999999999987,"Ejecución de riego bituminoso de imprimación","m2",6900,null,0,null,0]
[null,2.0699999999999985,"Pavimento de hormigón simple con armadura de 7cm de espesor (veredas)","m2",2660,null,0,null,0]
[null,2.0799999999999983,"Pavimento de hormigón simple con armadura de 7cm de espesor (acc. vehicular)","m2",355,null,0,null,0]
[null,2.0899999999999981,"Cordón de hormigón simple","m",0,null,0,null,0]
[null,2.0999999999999979,"Cordón cuneta de hormigón armado","m",898,null,0,null,0]
[null,2.1099999999999977,"Badenes de hormigón armado","m",123,null,0,null,0]
[null,null,"SUBTOTAL",null,null,null,{"$f":"SUM(G22:G35)","v":0},null,{"$f":"SUM(I22:I35)","v":0}]
[null,3,"DESAGÜES PLUVIALES"]
[null,3.01,"Colector 01 (Oficial 1 y Paralela a Carlos Gardel)"]
[null,3.02,"Suministro e instalación de tuberías Ø600 Prof. < 2m","m",78,null,{"$f":"E39*F39","v":0},null,{"$f":"E39*H39","v":0}]
[null,3.03,"Suministro e instalación de tuberías Ø800 Prof. < 2m","m",137,null,0,null,0]
[null,3.04,"Registros Tipo IM Ø1.20 Prof. < 2m","u",2,null,0,null,0]
[null,"3,,04,1","Registros Tipo IM Ø1.20 Prof. > 2m","u",2]
[null,3.05,"Suministro e instalación de tuberías Ø300 (conexiones BT)","m",8,null,0,null,0]
[null,3.06,"Suministro e instalación de tuberías Ø500 (conexiones BT)","m",4,null,0,null,0]
[null,3.07,"Bocas de tormenta L 2m","u",0,null,0,null,0]
[null,3.08,"Bocas de tormenta L3m","u",2,null,0,null,0]
[null,3.09,"Bocas de tormenta L 4m","u",1,null,0,null,0]
[null,3.08,"Colector 02 (Oficial 1)"]
[null,3.09,"Suministro e instalación de tuberías Ø500 Prof. < 2m","m",120,null,{"$f":"E49*F49","v":0},null,{"$f":"E49*H49","v":0}]
[null,3.1,"Suministro e instalación de tuberías Ø600 Prof. < 2m","m",45,null,0,null,0]
[null,3.11,"Registros Tipo IM Ø1.20 Prof. < 2m","u",4,null,0,null,0]
[null,3.12,"Suministro e instalación de tuberías Ø300 (conexiones BT)","m",12,null,0,null,0]
[null,3.13,"Protección de tubería losa H.A. por debajo de -0,90 m","m3",{"$f":"17*0.4","v":6.8000000000000007},null,0,null,0]
[null,3.14,"Bocas de tormenta L 2m","u",1,null,0,null,0]
[null,3.15,"Bocas de tormenta L 3m","u",3,null,0,null,0]
[null,3.16,"Colector 04 (Carlos Gardel)"]
[null,3.17,"Suministro e instalación de tuberías Ø400 Prof. < 2m","m",58,null,{"$f":"E57*F57","v":0},null,{"$f":"E57*H57","v":0}]
[null,3.18,"Registros Tipo IM Ø1.20 Prof. < 2m","u",2,null,{"$f":"E58*F58","v":0},null,{"$f":"E58*H58","v":0}]
[null,3.19,"Suministro e instalación de tuberías Ø300 (conexiones BT)","m",19,null,{"$f":"E59*F59","v":0},null,{"$f":"E59*H59","v":0}]
[null,3.2,"Protección de tubería losa H.A. por debajo de -0,90 m","m3",2.2999999999999998,null,{"$f":"E60*F60","v":0},null,{"$f":"E60*H60","v":0}]
[null,3.21,"Bocas de tormenta L 2m","u",2,null,{"$f":"E61*F61","v":0},null,{"$f":"E61*H61","v":0}]
[null,3.22,"Colector 07 (Oficial 1 y Manuel Oribe) "]
[null,3.23,"Cabezal de Captación de escurrimiento","u",2,null,{"$f":"E63*F63","v":0},null,{"$f":"E63*H63","v":0}]
[null,3.24,"Suministro e instalación de tuberías Ø500 Prof. < 2m","m",19,null,{"$f":"E64*F64","v":0},null,{"$f":"E64*H64","v":0}]
[null,{"$f":"+B64+0.01","v":3.25},"Registros Tipo IM Ø1.20 Prof. < 2m","u",1,null,{"$f":"E65*F65","v":0},null,{"$f":"E65*H65","v":0}]
[null,3.26,"Colector 08 (Manuel Oribe y Oficial 1)"]
[null,{"$f":"+B66+0.01","v":3.2699999999999996},"Suministro e instalación de tuberías Ø400 Prof. < 2m","m",8,null,{"$f":"E67*F67","v":0},null,{"$f":"E67*H67","v":0}]
[null,3.2799999999999994,"Registros Tipo IM Ø1.20 Prof. < 2m","u",1,null,0,null,0]
[null,3.2899999999999991,"Cabezal Descarga Ø400","u",1,null,0,null,0]
[null,3.2999999999999989,"Suministro e instalación de tuberías Ø300 (conexiones BT)","m",46,null,0,null,0]
[null,3.3099999999999987,"Bocas de tormenta L 2m","u",1,null,0,null,0]
[null,3.3199999999999985,"Bocas de tormenta L 3m","u",1,null,0,null,0]
[null,null,"SUBTOTAL",null,null,null,{"$f":"SUM(G38:G72)","v":0},null,{"$f":"SUM(I38:I72)","v":0}]
[null,4,"RED DE SANEAMIENTO"]
[null,4.01,"Excavación no clasificada (tosca)","m3",840,null,{"$f":"E75*F75","v":0},null,{"$f":"E75*H75","v":0}]
[null,4.0199999999999996,"Excavación no clasificada (roca fisurada)","m3",13,null,0,null,0]
[null,4.03,"Suministro en obra de tubería PVC200                                      ","m",417,null,0,null,0]
[null,4.04,"Tendido de tubería PVC200 entre 0 y 2m","m",254,null,0,null,0]
[null,4.05,"Tendido de tubería PVC200 entre 2 y 3m","m",163,null,0,null,0]
[null,4.0599999999999996,"Construcción de registros de primera categoría entre 0 y 2m","u",5,null,0,null,0]
[null,4.07,"Construcción de registros de primera categoría entre 2 y 3m","u",2,null,0,null,0]
[null,4.08,"Construcción de registro terminal entre 0 y 2m","u",7,null,0,null,0]
[null,4.09,"Construcción de conexiones sin cámara Nº 1","u",43,null,0,null,0]
[null,4.0999999999999996,"Construcción de cámaras Nº1","u",30,null,0,null,0]
[null,4.1100000000000003,"Suministro y coloc. de válvula anti-retorno 160 mm  ","u",6,null,0,null,0]
[null,null,"SUBTOTAL",null,null,null,{"$f":"SUM(G75:G85)","v":0},null,{"$f":"SUM(I75:I85)","v":0}]
[null,5,"RED DE AGUA POTABLE"]
[null,5.01,"Excavación no clasificada (tosca)","m3",{"$f":"+E89*0.5*0.8","v":528},null,{"$f":"E88*F88","v":0},null,{"$f":"E88*H88","v":0}]
[null,5.0199999999999996,"Suministro de tubería de alta presión PEAD fi75","m",1320,null,{"$f":"E89*F89","v":0},null,0]
[null,5.03,"Tendido de tubería (incl. excavación colocación tapado apisonado) d = 75 mm","m",{"$f":"+E89","v":1320},null,{"$f":"E90*F90","v":0},null,{"$f":"E90*H90","v":0}]
[null,5.04,"Construcción de conexiones cortas ( con materiales)","u",67,null,{"$f":"E91*F91","v":0},null,{"$f":"E91*H91","v":0}]
[null,5.05,"Hidrante, tapa y piezas","u",3,null,{"$f":"E92*F92","v":0},null,{"$f":"E92*H92","v":0}]
[null,null,"SUBTOTAL",null,null,null,{"$f":"SUM(G88:G92)","v":0},null,{"$f":"SUM(I88:I92)","v":0}]
[null,6,"RED DE ALUMBRADO PUBLICO"]
[null,6.01,"Suministro de columna de hormigón 7 m tipo 500/7.5","un",40,null,{"$f":"E95*F95","v":0},null,{"$f":"E95*H95","v":0}]
[null,6.02,"Suministro y colocación de brazos metálicos de soporte de luminarias","un",39,null,0,null,0]
[null,6.03,"Colocación de columna de hormigón 7 m tipo 500/7.5","un",40,null,0,null,0]
[null,6.04,"Suministro de conductor preensamblado 3x16+54,6mm2 AI","m",854,null,0,null,0]
[null,6.05,"Tendido aéreo de conductor preensamblado 3x16+54,6mm2 Al","m",854,null,0,null,0]
[null,6.06,"Suministro de retenciones","un",16,null,0,null,0]
[null,"6,06,1","Tablero completo","un",1,null,{"$f":"E101*F101","v":0},null,{"$f":"E101*H101","v":0}]
[null,6.07,"Suministro de suspensiones","un",23,null,0,null,0]
[null,6.08,"Colocación de conjunto de suspensión","un",40,null,0,null,0]
[null,6.09,"Retiro columnas existentes","un",35,null,0,null,0]
[null,6.1,"Suministro luminarias tipo A vial","un",39,null,0,null,0]
[null,6.11,"Colocación luminarias","un",39,null,0,null,0]
[null,null,"SUBTOTAL",null,null,null,{"$f":"SUM(G95:G106)","v":0},null,{"$f":"SUM(I95:I106)","v":0}]
[null,8,"OBRAS DE PARQUIZACIÓN Y ACOND. URBANO"]
[null,8.01,"Muro contención","m3",0,null,{"$f":"E109*F109","v":0},null,{"$f":"E109*H109","v":0}]
[null,8.02,"Forestación ,suministro y plantado de especies"]
[null,8.0299999999999994,"Fresno h>1,50 m (incluye tierra para plantación)","u",93,null,{"$f":"E111*F111","v":0},null,{"$f":"E111*H111","v":0}]
[null,8.0399999999999991,"Relleno tierra negra esp.10 cm (para semilla césped)","m3",511,null,{"$f":"E112*F112","v":0},null,{"$f":"E112*H112","v":0}]
[null,8.0500000000000007,"Césped canteros (semilla )","m2",5111,null,{"$f":"E113*F113","v":0},null,{"$f":"E113*H113","v":0}]
[null,8.06,"Preparación superficie veredas","m2",1298,null,{"$f":"E114*F114","v":0},null,{"$f":"E114*H114","v":0}]
[null,8.07,"Veredas acceso viv. existentes","m2",208,null,{"$f":"E115*F115","v":0},null,{"$f":"E115*H115","v":0}]
[null,null,"SUBTOTAL",null,null,null,{"$f":"SUM(G109:G115)","v":0},null,{"$f":"SUM(I109:I115)","v":0}]
[null,9,"MATERIALES BAÑO NUEVO"]
[null,9.01,"Pedregullo","m3",1,null,{"$f":"E118*F118","v":0}]
[null,{"$f":"B118+0.01","v":9.02},"Arena gruesa","m3",2,null,0]
[null,9.0299999999999994,"Arena terciada","m3",4,null,0]
[null,9.0399999999999991,"Mezcla gruesa","m3",0.35,null,0]
[null,9.0499999999999989,"Hidrófugo","l",12,null,0]
[null,9.0599999999999987,"Madera de encofrado tablas","u",12,null,0]
[null,9.0699999999999985,"chapa tipo colder ( no se cotiza ver ítem 10.80 )","m2",0,null,0]
[null,9.0799999999999983,"Cemento portland bolsas de 25 K","u",12,null,0]
[null,9.0899999999999981,"Varilla 6mm L=6m","u",7,null,0]
[null,9.0999999999999979,"Varilla 8mm L=12m","u",3,null,0]
[null,9.1099999999999977,"Varilla 10mm L=12m","u",2,null,0]
[null,9.1199999999999974,"Clavos de 1 1/2\"","kg",3,null,0]
[null,9.1299999999999972,"Bloques de hormigón vibrado 12x19x39","u",220,null,0]
[null,9.139999999999997,"Bloques U 12x19x39","u",35,null,0]
[null,9.1499999999999968,"Puerta interior de madera tipo bastidor","u",1,null,0]
[null,9.1599999999999966,"Ventana de aluminio 40x60cm. corrediza","u",1,null,0]
[null,9.1699999999999964,"Ladrillos de campo","u",90,null,0]
[null,9.1799999999999962,"Pintura cielorraso","l",4,null,0]
[null,9.1899999999999959,"Pintura exterior impermeabilizante","l",20,null,0]
[null,9.1999999999999957,"Rubros de sanitaria"]
[null,9.2099999999999955,"Caño PVC 110","u",2,null,{"$f":"E138*F138","v":0}]
[null,9.2199999999999953,"Caño PVC 63","u",1,null,0]
[null,9.2299999999999951,"Caño PVC 50","u",0,null,0]
[null,9.2399999999999949,"Caño PVC 40","u",2,null,0]
[null,9.2499999999999947,"Codo PVC 90º 110","u",1,null,0]
[null,9.2599999999999945,"Codo PVC 45º 110","u",1,null,0]
[null,9.2699999999999942,"Codo PVC 90º 40","u",3,null,0]
[null,9.279999999999994,"Codo PVC 45º 63","u",1,null,0]
[null,9.2899999999999938,"Codo PVC 45º 40","u",2,null,0]
[null,9.2999999999999936,"Ramal Y PVC 110 x 63","u",1,null,0]
[null,9.3099999999999934,"Ramal Y PVC 110/110","u",1,null,0]
[null,9.3199999999999932,"Sombrerete PVC 100 mm","u",1,null,0]
[null,9.329999999999993,"Caja sifonada PVC abierta","u",1,null,0]
[null,9.3399999999999928,"Rejilla ducha plástica 10 x 10","u",1,null,0]
[null,9.3499999999999925,"Caño PPT 1/2\"","u",5,null,0]
[null,9.3599999999999923,"Codo 1/2\" PPT","u",10,null,0]
[null,9.3699999999999921,"Tee 1/2\" PPT","u",4,null,0]
[null,9.3799999999999919,"Llaves de paso 1/2\" PPT","u",2,null,0]
[null,9.3899999999999917,"Cupla 1/2\" PPT","u",4,null,0]
[null,9.3999999999999915,"Desvíos 1/2\" PPT","u",4,null,0]
[null,9.4099999999999913,"Codo con rosca metálica","u",7,null,0]
[null,9.419999999999991,"Fondo Cámara Prefabricada 60 x 60 cm","u",1,null,0]
[null,9.4299999999999908,"Cubo de hormigón 60x60","u",1,null,0]
[null,9.4399999999999906,"Marco de hormigón con tapa y contratapa 60 x 60 cm","u",1,null,0]
[null,9.4499999999999904,"Pileta de patio de hormigón con tapa 20x20","u",0,null,0]
[null,9.4599999999999902,"Sifón lavatorio","u",1,null,0]
[null,9.46999999999999,"Base de goma inodoro","u",1,null,0]
[null,9.4799999999999898,"Cisterna exterior PVC Magya doble descarga con bajada y cono de goma","u",1,null,0]
[null,9.4899999999999896,"Juego grifería para baño (2 canilla lavatorio y monocomando ducha)","u",1,null,0]
[null,9.4999999999999893,"Inodoro tipo meten alpina, tacos y tornillos","u",1,null,0]
[null,9.5099999999999891,"Lavatorio con pie tipo Metzen blanco y válvula.","u",1,null,0]
[null,9.5199999999999889,"Baldosa cerámica para PARED","m2",15,null,0]
[null,9.5299999999999887,"Baldosa cerámica para Piso","m2",4,null,0]
[null,9.5399999999999885,"Membrana autoadhesiva (25 cm.)","m",10,null,0]
[null,9.5499999999999883,"Silicona","u",1,null,0]
[null,9.5599999999999881,"Pastina","kg",5,null,0]
[null,9.5699999999999878,"Colillas","u",5,null,0]
[null,9.5799999999999876,"Adhesivo cerámico tipo Binda","25 kg",4,null,0]
[null,9.5899999999999874,"Cemento de albañilería (Articor)","25 kg",5,null,0]
[null,9.5999999999999872,"Accesorios, 1 percha, 1 portarrollos, 1 jabonera con agarradera","u",1,null,0]
[null,9.609999999999987,"Abrazadera para caño 110","u",2,null,0]
[null,9.6199999999999868,"Tapón con rosca PPT","u",5,null,0]
[null,9.6299999999999866,"Eléctrica",null,null,null,0]
[null,9.6399999999999864,"Tablero de 6 módulos exterior","u",0,null,0]
[null,9.6499999999999861,"Cable Bg o superplástico 3x2","m",0,null,0]
[null,9.6599999999999859,"Tacos Fisher N° 8 con tornillo y arandela","u",0,null,0]
[null,9.6699999999999857,"Disyuntor diferencial 2x25 Amp.","u",0,null,0]
[null,9.6799999999999855,"Cable 2mm forrado","m",0,null,0]
[null,9.6899999999999853,"Ducto PVC 20x15","m",0,null,0]
[null,9.6999999999999851,"Ducto PVC 25x25","m",0,null,0]
[null,9.7099999999999849,"Caja para brazo","u",0,null,0]
[null,9.7199999999999847,"Caño corrugado","m",0,null,0]
[null,9.7299999999999844,"Cajas de puestas eléctrica","u",0,null,0]
[null,9.7399999999999842,"Toma completo (plaqueta y módulos)","u",0,null,0]
[null,9.749999999999984,"Interruptor con plaqueta y modulo","u",0,null,0]
[null,9.7599999999999838,"Portalámparas","u",0,null,0]
[null,9.7699999999999836,"Llave térmica","u",0,null,0]
[null,9.7799999999999834,"Cable 1mm forrado mas tierra","m",0,null,0]
[null,9.7899999999999832,"Rubros de cubierta",null,null,null,0]
[null,9.7999999999999829,"Chapa galvanizada calibre 26 (3.00 x 1.08 ) definir largo en entrega","u",3,null,0]
[null,9.8099999999999827,"Tirantes pino nacional (2 \" x 6\" x 3.30 )","u",5,null,0]
[null,9.8199999999999825,"Chapa OSB 8 mm","u",2,null,0]
[null,9.8299999999999823,"Clavadores pino nacional (2 \" x 2\" x 3.30 )","u",5,null,0]
[null,9.8399999999999821,"Membrana ISOLANT (manta térmica )","m2",5,null,0]
[null,9.8499999999999819,"Clavos para zinc con arandela goma (x100)","paquete",1,null,0]
[null,9.8599999999999817,"Clavos 3”","kg",1,null,0]
[null,9.8699999999999815,"SUBTOTAL",{"$nulls":4},{"$f":"SUM(G118:G203)","v":0},0]
[null,9.8799999999999812,"Canasta baños e instalación eléctrica"]
[null,9.889999999999981,"Canasta baños 100 %","u",8,{"$f":"+H204","v":0},{"$f":"E206*F206","v":0}]
[null,9.8999999999999808,"Canasta baños 50 %","u",8,{"$f":"+F206/2","v":0},{"$f":"E207*F207","v":0}]
[null,9.9099999999999806,"Canasta baños 25 %","u",6,{"$f":"+F206/4","v":0},{"$f":"E208*F208","v":0}]
[null,9.9199999999999804,"Canastas de adecuación de instalación eléctrica (no se cotiza)","u",0,0,{"$f":"E209*F209","v":0}]
[null,null,"SUBTOTAL",null,null,null,{"$f":"SUM(G206:G209)","v":0},null,0]
[null,10,"MATERIALES CONEXIONES A SANEAMIENTO"]
[null,{"$f":"+B211+0.01","v":10.01},"Caño PVC 110","m",9,null,{"$f":"E212*F212","v":0}]
[null,10.02,"Interceptor de grasa habilitado","u",1,null,0]
[null,10.029999999999999,"Caja sifonada PVC abierta","u",1,null,0]
[null,10.039999999999999,"Ramal Y 110/110","u",2,null,0]
[null,10.049999999999999,"Codo 110 recto","u",1,null,0]
[null,10.059999999999999,"Abrazadera para caño 110mm","u",1,null,0]
[null,10.069999999999999,"Caño PVC 63","u",1,null,0]
[null,10.079999999999998,"Caño PVC 50","u",1,null,0]
[null,10.089999999999998,"Caño PVC 40","u",1,null,0]
[null,10.099999999999998,"Codo 40 recto","u",1,null,0]
[null,10.109999999999998,"codo 50 recto","u",1,null,0]
[null,10.119999999999997,"Codo 50 45°","u",1,null,0]
[null,10.129999999999997,"Codo 40 45º","u",1,null,0]
[null,10.139999999999997,"Te PVC 50","u",1,null,0]
[null,10.149999999999997,"Sombrerete PVC 100mm","u",1,null,0]
[null,10.159999999999997,"Fondo Cámara Prefabricada 60 x 60 cm","u",1,null,0]
[null,10.169999999999996,"Marco de hormigón con tapa y contratapa 60 x 60 cm","u",1,null,0]
[null,10.179999999999996,"Cubo 60x60 prefabricada","u",1,null,0]
[null,10.189999999999996,"Ladrillos cámara","u",50,null,0]
[null,10.199999999999996,"Pileta de patio de hormigón con tapa 20 x 20 cm","u",1,null,0]
[null,10.209999999999996,"BDT","u",1,null,0]
[null,10.219999999999995,"Pegamento para PVC (lata)","u",1,null,0]
[null,10.229999999999995,"Cemento portland","bolsas",3,null,0]
[null,10.239999999999995,"Sikaflex","u",1,null,0]
[null,10.249999999999995,"Espuma de Poliuretano","u",1,null,0]
[null,10.259999999999994,"Teflón","u",1,null,0]
[null,10.269999999999994,"Arena terciada","m3",1,null,0]
[null,10.279999999999994,"Arena gruesa","m3",1,null,0]
[null,10.289999999999994,"Vaciado y cegado de pozo negro","u",0.3,null,0]
[null,null,"SUBTOTAL",{"$nulls":4},{"$f":"SUM(G212:G240)","v":0},0]
[null,{"$f":"+B240+0.01","v":10.299999999999994},"Canastas conexión saneamiento","u",31,{"$f":"+H241","v":0},{"$f":"E242*F242","v":0}]
[null,null,"SUBTOTAL",{"$nulls":5},0]
[null,11,"HERRAMIENTAS"]
[null,11.01,"alambre recocido Nº18_ rollo de 25kg","u",1,null,{"$f":"E245*F245","v":0}]
[null,11.02,"alambre recocido Nº14_ rollo de 25kg","u",1,null,0]
[null,11.03,"clavos de 2 1/2","kg",5,null,0]
[null,11.04,"clavos espiralados para techo con goma","kg",3,null,0]
[null,11.05,"baldes","u",20,null,0]
[null,11.06,"pala de corte bellota","u",2,null,0]
[null,11.07,"pico trepar","u",2,null,0]
[null,11.08,"cuchara albañil Truper 8","u",11,null,0]
[null,11.09,"brocha albañilería","u",8,null,0]
[null,11.1,"reglas de aluminio 75mmx25mmx6,80m","u",12,null,0]
[null,11.11,"nivel de mano 120cm","u",2,null,0]
[null,11.12,"chalk line Stanley","u",2,null,0]
[null,11.13,"cinta métrica 30m","u",2,null,0]
[null,11.14,"metro carpintero Stabila","u",2,null,0]
[null,11.15,"escuadra metálica","u",1,null,0]
[null,11.16,"rollos de tanza de 100m, 0,8mm","caja",2,null,0]
[null,11.17,"plomada de punto","u",2,null,0]
[null,11.18,"plomada de albañil","u",2,null,0]
[null,11.19,"martillo Truper","u",2,null,0]
[null,11.2,"maceta Truper","u",2,null,0]
[null,11.21,"punta","u",2,null,0]
[null,11.22,"uña","u",2,null,0]
[null,11.23,"corta hierro Truper","u",2,null,0]
[null,11.24,"Tenaza Truper","u",2,null,0]
[null,11.25,"Pinza","u",2,null,0]
[null,11.26,"Serrucho Truper","u",2,null,0]
[null,11.2699999999999,"Sierra de mano + hojas de sierra","u",2,null,0]
[null,11.2799999999999,"manguera de nivel","m",30,null,0]
[null,11.2899999999999,"tanque de 200lt vacío","u",3,null,0]
[null,11.299999999999899,"tablero provisorio eléctrica móvil","u",2,null,0]
[null,11.309999999999899,"alargue bajo goma 30m con terminal zapatilla conteniendo 3 tomas schuko + llave diferencial","u",2,null,0]
[null,11.319999999999901,"carretillas Truper con ruedas de goma","u",6,null,0]
[null,11.329999999999901,"escalera de aluminio","u",2,null,0]
[null,11.3399999999999,"escalera de aluminio","u",2,null,0]
[null,11.3499999999999,"cinturones de seguridad completo","u",3,null,0]
[null,11.3599999999999,"taladro con percutor Makita 650W","u",2,null,0]
[null,11.3699999999999,"amoladora 4,5\" Makita","u",2,null,0]
[null,11.3799999999999,"discos de corte de metal para amoladora de 4,5","u",10,null,0]
[null,11.389999999999899,"discos de corte de mampostería para amoladora de 4,5","u",10,null,0]
[null,11.399999999999901,"Disco de corte madera cierra circular","u",10,null,0]
[null,11.409999999999901,"cizalla","u",2,null,0]
[null,11.4199999999999,"Papel lija n°60","u",20,null,0]
[null,11.4299999999999,"Mecha hierro 6","u",10,null,0]
[null,11.4399999999999,"Mecha hierro 8","u",10,null,0]
[null,11.4499999999999,"Mecha hierro 12","u",10,null,0]
[null,11.4599999999999,"Mecha hierro 16","u",10,null,0]
[null,11.469999999999899,"Mecha madera 1/4\"","u",10,null,0]
[null,11.479999999999899,"Mecha madera 3/8\"","u",10,null,0]
[null,11.489999999999901,"Mecha madera 5/16\"","u",10,null,0]
[null,11.499999999999901,"Mechas copas x 4 (10mm, 1/4\", 7/16\" x2)","u",10,null,0]
[null,11.5099999999999,"llanas dentadas","u",2,null,0]
[null,11.5199999999999,"termofusora","u",2,null,0]
[null,11.5299999999999,"tijera para caños de termofusión","u",2,null,0]
[null,11.5399999999999,"batidores","u",2,null,0]
[null,null,"SUBTOTAL",null,null,null,{"$f":"SUM(G245:G298)","v":0}]
[null,null,"SUBTOTAL CANASTAS",null,null,null,{"$f":"G299+G242+G210","v":0}]
[null,12,"COSTOS INDIRECTOS"]
[null,12.01,"Jefatura de Obra","mes",10,null,{"$f":"E302*F302","v":0},null,{"$f":"E302*H302","v":0}]
[null,12.02,"Ingeniero Agrimensor o Topógrafo","mes",10,null,0,null,0]
[null,12.03,"Capataz general de obra","mes",10,null,0,null,0]
[null,12.04,"Replanteo general de obra","gl",1,null,0,null,0]
[null,12.05,"Carga y descarga de materiales","js",100,null,0,null,0]
[null,12.06,"Fletes","viaje (10m3)",50,null,0,null,0]
[null,12.07,"Sereno de obra","mes",10,null,0,null,0]
[null,12.08,"Personal de seguridad para la ejecución de las obras","js",100,null,0,null,0]
[null,12.09,"Traslado de equipos","gl",1,null,0,null,0]
[null,12.1,"Consumos agua potable","mes",10,null,0,null,0]
[null,12.11,"Consumos energía eléctrica","mes",10,null,0,null,0]
[null,12.12,"Planos conforme a obra","gl",1,null,0,null,0]
[null,12.13,"Costos oficina (sede)","gl",1,null,0,null,0]
[null,12.14,"Demolición viviendas existentes","u",55,null,0,null,0]
[null,12.15,"Alquiler de realojo transitorio (viv.2 dormitorios)","mes",0,null,0,null,0]
[null,null,"SUBTOTAL",null,null,null,{"$f":"SUM(G302:G316)","v":0},null,{"$f":"SUM(I302:I316)","v":0}]
[]
[null,null,"TOTAL OBRA DIRECTA",null,null,"$",{"$f":"G20+G36+G73+G86+G93+G107+G116+G300+G317","v":0},null,{"$f":"I20+I36+I73+I86+I93+I107+I116+I317","v":0}]
[]
[null,null,"TOTAL DIRECTA CON LEYES SOCIALES","$",{"$f":"G319+I319","v":0}]
[]
[null,null,"I.V.A. 22 %","$",{"$f":"G319*0.22","v":0}]
[]
[null,13,"OBRA COMPLEMENTARIA - SANEAMIENTO"]
[null,13.01,"Excavación no clasificada (tosca)","m3",810,null,{"$f":"E326*F326","v":0},null,{"$f":"E326*H326","v":0}]
[null,{"$f":"B326+0.01","v":13.02},"Excavación no clasificada (roca fisurada)","m3",8,null,0,null,0]
[null,13.03,"Suministro en obra de tubería PVC200","m",363,null,0,null,0]
[null,13.04,"Tendido de tubería PVC200 entre 0 y 2m","m",363,null,0,null,0]
[null,13.049999999999999,"Tendido de tubería PVC200 entre 2 y 3m","m",0,null,0,null,0]
[null,13.059999999999999,"Tendido de tubería PVC200 entre 3 y 4","m",1,null,0,null,0]
[null,13.069999999999999,"Construcción de registros de primera categoría entre 0 y 2m","u",2,null,0,null,0]
[null,13.079999999999998,"Construcción de registros de primera categoría entre 2 y 3m","u",0,null,0,null,0]
[null,13.089999999999998,"Construcción de registro terminal entre 0 y 2m","u",2,null,0,null,0]
[null,null,"SUBTOTAL OBRA COMPLEMENTARIA - SANEAMIENTO",null,null,null,{"$f":"SUM(G326:G334)","v":0},null,{"$f":"SUM(I326:I334)","v":0}]
[null,14,"OBRA COMPLEMENTARIA - VIALIDAD"]
[null,14.01,"Excavación no clasificada (tosca)","m3",1259,null,{"$f":"E337*F337","v":0},null,{"$f":"H337*E337","v":0}]
[null,"14,01,1","Sub base granular con CBR>10","m3",575]
[null,"14,01,2","Excavación no clasificada a deposito (tierra limpia)","m3",425]
[null,"14,01,3","Excavación no clasificada a deposito (relleno contaminado)","m3",275]
[null,{"$f":"+B337+0.01","v":14.02},"Base granular con CBR>80% (con transporte)","m3",2235,null,0,null,0]
[null,{"$f":"+B341+0.01","v":14.03},"Suministro de cemento asfáltico","ton",42,null,0,null,0]
[null,{"$f":"+B342+0.01","v":14.04},"Suministro de diluidos asfálticos","m3",7.5,null,0,null,0]
[null,14.049999999999999,"Mezcla asfáltica para carpeta de rodadura","ton",838,null,0,null,0]
[null,14.059999999999999,"Ejecución de riego bituminoso de imprimación","m2",6224,null,0,null,0]
[null,14.069999999999999,"Pavimento de hormigón simple con armadura de 7cm de espesor","m2",2660,null,0,null,0]
[null,14.079999999999998,"Pavimento de hormigón simple con armadura de 7cm de espesor (acceso vehicular)","m2",350,null,0,null,0]
[null,14.089999999999998,"Cordón de hormigón simple","m",0,null,0,null,0]
[null,14.099999999999998,"Cordón cuneta de hormigón armado","m",898,null,0,null,0]
[null,null,"SUBTOTAL OBRA COMPLEMENTARIA - VIALIDAD",null,null,null,{"$f":"SUM(G337:G349)","v":0},null,{"$f":"SUM(I337:I349)","v":0}]
[]
[null,null,"TOTAL OBRA COMPLEMENTARIA",null,null,"$",{"$f":"SUM(G350+G335)","v":0},null,{"$f":"SUM(I350+I335)","v":0}]
[]
[null,null,"TOTAL COMPLEMENTARIA CON LEYES SOCIALES                                                  $","$",{"$f":"G352+I352","v":0}]
[]
[null,null,"I.V.A. 22 %","$",{"$f":"+G352*0.22","v":0}]
[]
[]
[null,null,"INVERSIÓN DIRECTA"]
[null,null,"RUBRO",null,null,null,"SUB TOTAL",null,"LEYES SOCIALES"]
[null,null,"IMPLANTACIÓN GENERAL",null,null,null,{"$f":"+G20","v":0},null,{"$f":"+I20","v":0}]
[null,null,"RED VIAL",null,null,null,{"$f":"+G36","v":0},null,{"$f":"+I36","v":0}]
[null,null,"RED DE DESAGÜES PLUVIALES",null,null,null,{"$f":"+G73","v":0},null,{"$f":"+I73","v":0}]
[null,null,"RED DE SANEAMIENTO",null,null,null,{"$f":"+G86","v":0},null,{"$f":"+I86","v":0}]
[null,null,"RED DE AGUA POTABLE",null,null,null,{"$f":"+G93","v":0},null,{"$f":"+I93","v":0}]
[null,null,"RED DE ALUMBRADO PÚBLICO",null,null,null,{"$f":"+G107","v":0},null,{"$f":"+I107","v":0}]
[null,null,"OBRAS DE PARQUIZACIÓN Y ACOND. URBANO",null,null,null,{"$f":"+G116","v":0},null,{"$f":"+I116","v":0}]
[null,null,"CANASTAS",null,null,null,{"$f":"+G300","v":0},null,{"$f":"+I300","v":0}]
[null,null,"COSTOS INDIRECTOS",null,null,null,{"$f":"+G317","v":0},null,{"$f":"+I317","v":0}]
[null,null,"SUBTOTAL INVERSIÓN DIRECTA",null,null,null,{"$f":"SUM(G361:G369)","v":0},null,{"$f":"SUM(I361:I369)","v":0}]
[null,null,"IVA",0.22,null,null,{"$f":"+G370*0.22","v":0}]
[null,null,"LEYES SOCIALES",null,null,null,{"$f":"SUM(I361:I369)","v":0}]
[]
[null,null,"INVERSIÓN COMPLEMENTARIA"]
[null,null,"RUBRO",null,null,null,"SUB TOTAL",null,"LEYES SOCIALES"]
[null,null,"SANEAMIENTO",null,null,null,{"$f":"G335","v":0},null,{"$f":"I335","v":0}]
[null,null,"VIALIDAD",null,null,null,{"$f":"G350","v":0},null,{"$f":"I350","v":0}]
[]
[null,null,"SUBTOTAL INVERSIÓN COMPLEMENTARIA",null,null,null,{"$f":"SUM(G376:G378)","v":0},null,{"$f":"SUM(I376:I378)","v":0}]
[null,null,"IVA",0.22,null,null,{"$f":"+G379*D380","v":0}]
[null,null,"LEYES SOCIALES",null,null,null,{"$f":"+I379","v":0}]
[]
[]
[null,null,"INVERSIÓN TOTAL",null,null,null,{"$f":"+G370+G371+G372+G379+G380+G381","v":0}]