71.18 14.

94 6

Item o materiales mano de cargas IVA Total equipo

Nro codigo actividad (total) obra sociales MdO MdO maquinaria Herramientas
D040 demolicion muro de adobe 0 62.50 44.49 9.34 116.33 0.00 3.75
D150 demolicion HoAo 0 212.50 151.26 31.75 395.51 0.00 12.75
D160 demolicion Ho simple 0 162.50 115.67 24.28 302.45 0.00 9.75
D170 demolicion muro de ladrillo 0 31.25 22.24 4.67 58.16 0.00 1.88
D180 demolicion muro mamposteria 0 143.75 102.32 21.48 267.55 0.01 8.63
E005 entibado y apuntalado 45 83.75 59.61 12.51 155.88 0.00 5.03
R051 replanteo y trazado lineal 1.27 1.30 0.93 0.19 2.42 0.00 0.08
R052 replanteo y trazado de superficie 2.41 1.07 0.76 0.16 1.99 0.00 0.06
0.00
E040 Excavacion 0-1,5 m. terr. Blando 0 47.55 33.85 7.10 88.50 0.00 2.85
E050 excavacion 0-1,5 m. terr. Duro 0 60.15 42.81 8.99 111.95 0.00 3.61
E060 excavacion con retroexcavadora 0 2.24 1.59 0.33 4.17 25.40 0.13
E070 excavacion en roca 33 50.00 35.59 7.47 93.06 17.00 3.00
E080 excavacion con agotamiento 0 72.75 51.78 10.87 135.40 -3.51 4.37
R020 relleno y compactado con maq. 0 29.00 20.64 4.33 53.97 12.25 1.74
R030 relleno y compactado de tierra 0 44.75 31.85 6.69 83.29 0.00 2.69
R040 relleno y compactado con tierra 110 44.75 31.85 6.69 83.29 0.00 2.69
R045 relleno de material de drenaje 136.5 51.75 36.84 7.73 96.32 0.00 3.11
R060 retiro de esc. Con cargero 0 15.00 10.68 2.24 27.92 16.50 0.90
R066 movimiento de tierra con c/ topadora 0 0.68 0.48 0.10 1.27 19.60 0.04
0.00
A025 acero de refuerzo 7.11 2.29 1.63 0.34 4.26 0.00 0.14
C030 cimiento de Ho. Ciclopeo 285.58 167.50 119.23 25.02 311.75 0.00 10.05
C100 columnas de HoAo 2017.93 912.00 649.16 136.25 1697.41 32.00 54.72
C301 columna de Hormigon premezclado H-25 2495 498.75 355.01 74.51 928.27 6.00 29.93
C104 columna de lad. Gambote 25x25 52.91 28.48 20.27 4.25 53.01 0.00 1.71
C110 cubierta calam. Galvanizada #28 107.01 84.05 59.83 12.56 156.43 0.00 5.04
C111 cubierta calam. Galvanizada #33 80.85 84.05 59.83 12.56 156.43 0.00 5.04
C118 cubierta calam. Plastica #12 135.5 107.50 76.52 16.06 200.08 0.00 6.45
C140 cubierta placa superior ondina 90.01 90.75 64.60 13.56 168.90 0.00 5.45
C150 cubierta placa ondulada 100.5 97.75 69.58 14.60 181.93 0.00 5.87
C190 cubierta teja colonial / ceramica 138.5 110.30 78.51 16.48 205.29 0.00 6.62
C200 cubierta teja española / ceramica 151.1 114.20 81.29 17.06 212.55 0.00 6.85
C210 cubierta teja española duralit 127.89 97.75 69.58 14.60 181.93 0.00 5.87
C250 cubierta calamina plana 32.72 29.60 21.07 4.42 55.09 0.00 1.78
C260 cumbrera teja colinial 22.77 14.80 10.53 2.21 27.55 0.00 0.89
D010 dintel de HoAo 106.56 145.00 103.21 21.66 269.87 0.00 8.70
D025 dintel de ladrillo armado 26.62 27.65 19.68 4.13 51.46 0.00 1.66
D020 dintel de madera 45.74 17.75 12.63 2.65 33.04 0.01 1.07
E030 escalera de HoAo 1888.93 993.00 706.82 148.35 1848.17 32.00 59.58
I050 imper. De sobrecimientos 6.87 10.05 7.15 1.50 18.71 0.00 0.60
I060 imper. De sobrecimientos asfaltex 7.1 6.03 4.29 0.90 11.22 0.00 0.36
J001 juntas de dilatacion 5.49 2.68 1.91 0.40 4.99 0.00 0.16
L030 losa alivianada de HoAo 251.58 99.18 70.60 14.82 184.59 1.75 5.95
L040 losa alivianada de HoAo bloq. Cer. 236.32 99.18 70.60 14.82 184.59 1.75 5.95
L050 losa de cimentacion HoAo 1004.18 667.00 474.77 99.65 1241.42 32.00 40.02
L060 losa llena de HoAo 1738.93 954.00 679.06 142.53 1775.58 32.00 57.24
L080 losa alivianada vigueta pretens. 179.09 71.00 50.54 10.61 132.15 1.44 4.26
L070 losa alivianada previeri HoAo 137.94 49.10 34.95 7.34 91.38 1.75 2.95
L055 losa radier Hormigo premezclado H-21 1350.25 248.00 176.53 37.05 461.58 -7.38 14.88
L085 losa H-20 Horm. Premezclado H-25 C/vigu 204.08 56.90 40.50 8.50 105.90 0.60 3.41
M010 mamaposteria de piedra bruta 356.91 244.25 173.86 36.49 454.60 0.00 14.66
M020 mamaposteria de piedra cortada 657.71 270.75 192.72 40.45 503.92 0.00 16.25
M025 muro de contencion de HoCo 387.96 360.00 256.25 53.78 670.03 0.00 21.60
M027 muro de contencion con gavion 358.75 100.50 71.54 15.01 187.05 0.00 6.03
G030 gavion colchoneta 4x2x0.30 m. 404.75 157.75 112.29 23.57 293.60 0.01 9.47
M095 muro bloque de Ho 3H E=15 84.45 46.35 32.99 6.92 86.27 0.00 2.78
M097 muro bloque de vidria 20x20 584.61 92.70 65.98 13.85 172.53 0.00 5.56
M030 muro de adobe 20cm. 21.25 60.30 42.92 9.01 112.23 0.00 3.62
M035 muro de HoAo E=25 cm. 1614.93 1060.00 754.51 158.36 1972.87 32.00 63.60
M038 muro de ladrillo adobito 15cm. 68.9 53.75 38.26 8.03 100.04 0.00 3.23
M040 muro de lad. Gamb. 12cm. Visto 93.03 111.40 79.29 16.64 207.34 0.00 6.68
M050 muro ladrillo 12 cm. 6H 47.83 53.75 38.26 8.03 100.04 0.00 3.23
M060 muro ladrillo 16 cm. 6H 68.21 77.90 55.45 11.64 144.99 0.00 4.67
M080 muro ladrillo gambote 12 cm. 91.67 96.60 68.76 14.43 179.79 0.00 5.80
M070 muro ladrillo de 8 cm. (3H) 75.74 100.50 71.54 15.01 187.05 0.00 6.03
M090 muro ladrillo celosia ornamen. 72.92 50.25 35.77 7.51 93.53 0.00 3.02
S010 sobrecimientos de HoCo 541.15 335.00 238.45 50.05 623.50 0.00 20.10
V010 viga de encadenado de HoAo 1609.68 934.50 665.18 139.61 1739.29 32.00 56.07
V020 viga de HoAo 1906.93 1021.00 726.75 152.54 1900.29 32.00 61.26
V030 viga de fundacion de HoAo 1312.93 809.00 575.85 120.86 1505.71 32.00 48.54
Z010 zapatas de Ho Ao 1020.05 876.00 623.54 130.87 1630.41 32.00 52.56
0.00
A020 alero 104.27 100.50 71.54 15.01 187.05 0.00 6.03
B008 barnizado de madera 16.7 17.00 12.10 2.54 31.64 0.00 1.02
B020 botaguas de HoAo 15x7 cm. 63.95 44.40 31.60 6.63 82.64 0.00 2.66
B022 botaguas de HoAo 30x10 cm. 106.59 53.60 38.15 8.01 99.76 0.00 3.22
B030 botaguas de ladrillo gambote 31.41 53.60 38.15 8.01 99.76 0.00 3.22
C025 cielo raso rev. Machi. Palo m. 237.7 109.00 77.59 16.28 202.87 0.00 6.54
C103 contrapiso de cemento S/losa 20.4 34.35 24.45 5.13 63.93 0.00 2.06
C400 contrapiso de ladrillo adobito 40.59 16.75 11.92 2.50 31.18 0.00 1.01
E012 enboquillado de cemento blanco 8.13 16.75 11.92 2.50 31.18 0.00 1.01
E010 empedrado y contrapiso de Ho 51.53 50.25 35.77 7.51 93.53 0.00 3.02
E002 enchape ceramico exterior 78.71 97.15 69.15 14.51 180.82 0.00 5.83
M024 marco madera 2x4 plg. Palo maria 190.78 61.20 43.56 9.14 113.91 0.00 3.67
M026 meson de HoAo rev. Azul color 184.88 201.00 143.07 30.03 374.10 0.00 12.06
M093 muro drywall 2 caras 3 5/8 plg H=3 m. 147.41 68.00 48.40 10.16 126.56 0.00 4.08
M096 muro drywall 1 caras 3 5/8 plg H=3 m. 94.79 61.20 43.56 9.14 113.91 0.00 3.67
M110 muro placa cem. 2 caras int. Y ext. 216.16 64.00 45.56 9.56 119.12 -0.64 3.84
M120 muro placa cem. 1 cara exterior 120.5 48.00 34.17 7.17 89.34 -0.48 2.88
P016 piso de mosaico corriente 66.56 67.00 47.69 10.01 124.70 0.00 4.02
P017 piso de mosaico granitico 40x40 cm. 121.15 67.00 47.69 10.01 124.70 0.00 4.02
P077 piruleado exterior 3.01 17.00 12.10 2.54 31.64 0.00 1.02
P080 piso de baldosa ceramica 90.76 83.75 59.61 12.51 155.88 0.00 5.03
P090 piso ceramica importado 118.93 83.75 59.61 12.51 155.88 0.00 5.03
P100 piso ceramica nacional 95.6 83.75 59.61 12.51 155.88 0.00 5.03
P110 piso de marmol travertino nal. 375.1 83.75 59.61 12.51 155.88 0.00 5.03
P120 piso de mosaico marmolado 147.25 53.60 38.15 8.01 99.76 0.00 3.22
P130 piso de vinil 49.6 40.20 28.61 6.01 74.82 0.00 2.41
P140 piso enlucido fino 17.25 33.50 23.85 5.00 62.35 0.00 2.01
P141 piso entabloneado E=1,9 cm. 220.5 74.80 53.24 11.18 139.22 0.00 4.49
P150 piso machiembre cedro c/envigado 180.74 93.80 66.77 14.01 174.58 0.00 5.63
P160 piso parket almendrillo 94.73 60.30 42.92 9.01 112.23 0.00 3.62
P165 piso parket tajibo 94.73 60.30 42.92 9.01 112.23 0.00 3.62
P170 paiso piedra tarija 63.79 83.75 59.61 12.51 155.88 0.00 5.03
P174 piso de porcelanato 172.15 67.00 47.69 10.01 124.70 0.00 4.02
P177 piso flotante 105 48.20 34.31 7.20 89.71 0.00 2.89
P200 puerta madera tipo tablero 1,00x2,10 m. 1043.7 340.00 242.01 50.80 632.81 0.00 20.40
P210 puerta int/mad. Cedro 0,80x2,10 m. 710.5 272.00 193.61 40.64 506.25 0.00 16.32
P230 puerta int. Moldeada 0,9x2,10 m. 665.7 73.82 52.55 11.03 137.39 0.00 4.43
P221 puerta ext. Moldeada 1,00x2,10 m. 1181.2 85.00 60.50 12.70 158.20 0.00 5.10
PU03 puerta plancha metalica 256.3 120.00 85.42 17.93 223.34 0.00 7.20
R070 revest. De azulejo importado 20x30 cm. 85.54 98.49 70.11 14.71 183.31 0.00 5.91
R174 reves. De piedra tarija corta pulida 154.78 67.00 47.69 10.01 124.70 0.00 4.02
R171 rev. De azulejo color nal. 22x34 cm. 71.19 87.10 62.00 13.01 162.11 0.00 5.23
R172 revest. Madera machi. Cedro 104.2 85.00 60.50 12.70 158.20 0.00 5.10
R176 revest. De piedra pizarra corta 113.87 67.00 47.69 10.01 124.70 0.00 4.02
R080 revoque cielo raso 92.22 87.95 62.60 13.14 163.69 0.00 5.28
R090 revoque cielo raso s/losa 11.42 67.00 47.69 10.01 124.70 0.00 4.02
R100 revoque exterior 20.82 87.10 62.00 13.01 162.11 0.00 5.23
R110 revoque interior de yeso 7.14 50.25 35.77 7.51 93.53 0.00 3.02
R120 revoque interior impermeable 32.08 83.75 59.61 12.51 155.88 0.00 5.03
V004 ventana de aluminio 3 hojas 431.55 34.00 24.20 5.08 63.28 0.00 2.04
V005 ventana madera cedro (marco 2x3 plg.) 251.08 123.75 88.09 18.49 230.32 0.00 7.43
V014 ventana metalica (angular 1x1/8 plg.) 117.55 129.75 92.36 19.38 241.49 10.21 7.79
Z023 zocalo de cemento 18.37 23.45 16.69 3.50 43.65 0.00 1.41
C040 zocalo de ceramica 16.33 15.97 11.37 2.39 29.72 0.00 0.96
Z021 zocalo de madera cedro 19.25 26.60 18.93 3.97 49.51 0.00 1.60
Z022 zocalo enlucido 18.37 23.45 16.69 3.50 43.65 0.00 1.41
Z030 zocalo de mosaico granitico 19.33 15.41 10.97 2.30 28.68 0.00 0.92
0.00
B005 Bajante calamina plana # 28 30.04 34.00 24.20 5.08 63.28 0.00 2.04
B007 Bajante tubo desague PVC 4 pulg 22.9 16.40 11.67 2.45 30.52 0.00 0.98
B010 Bidet 465.2 104.00 74.03 15.54 193.56 0.00 6.24
B015 Bomba de agua 3584.9 364.00 259.10 54.38 677.48 0.00 21.84
B016 Bomba de agua de 2 HP 3954.9 364.00 259.10 54.38 677.48 0.00 21.84
C004 Caja interceptora de cemento 69.51 67.00 47.69 10.01 124.70 0.00 4.02
C005 Caja interceptora de PVC 118.25 38.00 27.05 5.68 70.73 0.00 2.28
C007 Caja receptora pluvial PVC 6 pulg x 40 cm 84.2 25.45 18.12 3.80 47.37 0.00 1.53
C010 Camara de insp. Ladri. Gambote 357.92 258.25 183.82 38.58 480.65 0.00 15.50
C015 Camara de insp. De Ho Co 60x60 439.48 402.00 286.14 60.06 748.20 0.00 24.12
C033 Camara de insp. De Ho Co H=1m D=1,2 939.25 536.00 381.52 80.08 997.60 0.00 32.16
C034 Camara de insp. De Ho Co H=2m D=1,2 1329.4 899.00 639.91 134.31 1673.22 0.00 53.94
C016 Camara de insp. De pol D=60cm SANEAR 296.17 58.50 41.64 8.74 108.88 0.00 3.51
C018 Camara desgrasadora 30x50 cm 173.16 234.50 166.92 35.03 436.45 0.00 14.07
C019 Camara desgrasadora de poliet. 25x35x35 110.63 39.00 27.76 5.83 72.59 0.00 2.34
C017 Camara septica plast. 1200 Lts 1244 136.00 96.80 20.32 253.12 0.00 8.16
C024 Camara septica plast 2.300 Lts 2631.35 204.00 145.21 30.48 379.68 0.00 12.24
C020 canaleta de calamina 36.01 51.00 36.30 7.62 94.92 0.00 3.06
D030 ducha 610.31 375.00 266.93 56.03 697.95 0.00 22.50
C023 fosa septica 1100 Lts SANEAR 1412.73 156.00 111.04 23.31 290.35 0.00 9.36
C021 Fosa septica 2500 Lts SANEAR 2039.15 234.00 166.56 34.96 435.52 0.00 14.04
C022 Fosa septica 5000 Lts SANEAR 6482.77 499.00 355.19 74.55 928.74 0.00 29.94
A050 Inodoro 590.4 57.00 40.57 8.52 106.09 0.00 3.42
A060 Lava manos (artefacto) 730.4 57.00 40.57 8.52 106.09 0.00 3.42
A070 Lava platos 2 dep 2 freg (art.) 1307.27 38.00 27.05 5.68 70.73 0.00 2.28
A080 Lava platos 2 dep 1 freg (art.) 787.27 38.00 27.05 5.68 70.73 0.00 2.28
A090 Lava platos 1 dep 1 freg (art.) 537.27 38.00 27.05 5.68 70.73 0.00 2.28
L115 Lava ropa de cemento 407.5 155.25 110.51 23.19 288.95 0.00 9.32
L116 Lavadero de fierro enlosado 528.61 155.25 110.51 23.19 288.95 0.00 9.32
P213 Pozo absor.Lad. Gambote D=2M 652.32 603.00 429.22 90.09 1122.30 0.00 36.18
P214 Pozo Absor. Ho. Ciclopeo D=2M 663.33 502.50 357.68 75.07 935.25 0.00 30.15
P195 Prov. Y Colocado Cañ. Galv. 1/2 plg 30.05 8.50 6.05 1.27 15.82 0.00 0.51
P196 Prov. Y Colocado Cañ. Galv. 3/4 plg 37.1 8.50 6.05 1.27 15.82 0.00 0.51
P194 Prov. Y Colocado Cañ. Galv. 4 plg 221.55 17.00 12.10 2.54 31.64 0.00 1.02
P197 Prov. Y Colo.Tub. Rosca PVC 1/2 plg 9.57 11.22 7.99 1.68 20.88 0.00 0.67
P198 Prov. Y Colo.Tub. Rosca PVC 3/4 plg 11.9 12.58 8.95 1.88 23.41 0.00 0.75
C039 Colocado de Tubo de Ho. D/4 plg 21.13 18.15 12.92 2.71 33.78 0.00 1.09
C050 Colocado de Tubo de Ho. D/6 plg 35.48 18.15 12.92 2.71 33.78 0.00 1.09
C060 Colocado de Tubo de Ho. D/8 plg 48.02 20.38 14.51 3.04 37.93 0.00 1.22
C070 Colocado de Tubo de Ho. D/10 plg 69.13 28.75 20.46 4.30 53.51 0.00 1.73
C072 Colocado de Tubo de Ho. D/12 plg 125.39 38.25 27.23 5.71 71.19 0.00 2.30
C074 Colocado de Tubo de Ho. D/16 plg 169.86 69.80 49.68 10.43 129.91 0.00 4.19
P185 Prov. Col. Tub. Desague PVC 4plg 22.9 8.50 6.05 1.27 15.82 0.00 0.51
P190 Prov. Col. Tub. Desag. PVC C-9 4plg 50.75 10.20 7.26 1.52 18.98 0.00 0.61
P191 Prov. Col. Tub. Desag. PVC C-9 6plg 113.75 11.90 8.47 1.78 22.15 0.00 0.71
P192 Prov. Col. Tub. Desag. PVC SDR 6 plg 67.55 11.90 8.47 1.78 22.15 0.00 0.71
P199 Prov. Y Colo. Tuberia PVC E=40 1 plg 19.1 6.80 4.84 1.02 12.66 0.00 0.41
MC020 Muro Estructural Con Panel Casa Pronta e=15 cm 202.9 64.41 45.85 9.62 119.88 19.80 3.86
MC030 Muro Cerramiento con Panel Casa Pronta e=13 cm 159.66 64.41 45.85 9.62 119.88 19.80 3.86
LC020 Losa Con Panel Estructural Casa Pronta e=21 cm 223.62 70.18 49.95 10.48 130.62 20.40 4.21
EC010 Escalera Con Panel Estructural Casa Pronta 259.47 46.63 33.19 6.97 86.79 20.40 2.80
P300 Prov. Inst. Tuberia HDPE 50mm (1 1/2 plg) 16.87 0.23 0.16 0.03 0.43 0.00 0.01
P301 Prov. Inst. Tuberia HDPE 63mm (2 plg) 26.32 0.27 0.19 0.04 0.50 0.00 0.02
P302 Prov. Inst. Tuberia HDPE 75mm Celeste 34.68 0.33 0.23 0.05 0.61 0.00 0.02
P303 Prov. Inst. Tuberia HDPE 90mm (3 plg) 55.03 0.54 0.38 0.08 1.01 0.00 0.03
P304 Prov. Inst. Tuberia HDPE 110mm (4 plg) 78.58 0.67 0.48 0.10 1.25 0.00 0.04
PF001 Prov. Inst. Tuberia HDPE 20mm (1/2 plg) 5.09 0.14 0.10 0.02 0.26 0.00 0.01
PF002 Prov. Inst. Tuberia HDPE 25mm (3/4 plg) 7.26 0.14 0.10 0.02 0.26 0.00 0.01
PF003 Prov. Inst. Tuberia HDPE 32mm (1 plg) 8.61 0.17 0.12 0.03 0.32 0.00 0.01
PF004 Prov. Inst. Tuberia HDPE 40mm (1 1/4plg) 13.71 0.20 0.14 0.03 0.37 0.00 0.01
PF010 Prov. Y Termofusion Tub Supertubo HDPE de 125mm 94.83 1.67 1.19 0.25 3.11 0.00 0.10
PF011 Prov. Y Termofusion Tub Supertubo HDPE de 160mm 136.85 1.67 1.19 0.25 3.11 0.00 0.10
PF012 Prov. Y Termofusion Tub Supertubo HDPE de200mm 205.11 2.22 1.58 0.33 4.13 0.00 0.13
PF013 Prov. Y Termofusion Tub Supertubo HDPE de250mm 297.32 2.22 1.58 0.33 4.13 0.00 0.13
T006 Tanque Plastico de Agua 600 lts. 668.4 153.00 108.91 22.86 284.76 0.00 9.18
T008 Tanque Plastico de Agua 1200 lts. 1301.4 170.00 121.01 25.40 316.40 0.00 10.20
T009 Tanque Plastico de Agua 2300 lts. 2761.05 204.00 145.21 30.48 379.68 0.00 12.24
T014 Tanque Plastico de Agua 10000 lts. 13567 238.00 169.41 35.56 442.97 0.00 14.28
T010 Tina 1454.3 76.00 54.10 11.35 141.45 0.00 4.56
A100 Urinario 417.5 38.00 27.05 5.68 70.73 0.00 2.28
 0.00
T007 Punto de Telefono 77.3 105.75 75.27 15.80 196.82 0.00 6.35
I005 Prov. E Inst. Iluminacion Incandescente 89.1 105.75 75.27 15.80 196.82 0.00 6.35
I007 Prov. E Inst. Iluminac. Fluorescente 2x40 W 290.1 158.63 112.91 23.70 295.24 0.00 9.52
T005 Tablero de Distrib. Electrico 685 282.00 200.73 42.13 524.86 0.00 16.92
T030 Prov. E Inst. Punto Tomacorriente 118.1 105.75 75.27 15.80 196.82 0.00 6.35
T012 Prov. E Inst. Alambre CU AWG No. 1x10 6.5 0.88 0.63 0.13 1.64 0.00 0.05
T015 Prov. E Inst. Alambre CU AWG No. 1x8 9.2 0.88 0.63 0.13 1.64 0.00 0.05
T011 Prov. E Inst. Alambre CU AWG No. 1x12 3.8 0.88 0.63 0.13 1.64 0.00 0.05
T040 Prov. E Instalacion Punto de TV 130.2 88.13 62.73 13.17 164.03 0.00 5.29
T060 Prov. E Instalacion de Timbre 134.8 88.13 62.73 13.17 164.03 0.00 5.29
T080 Prov. E Inst. Punto de Internet 133.8 70.50 50.18 10.53 131.21 0.00 4.23
0.00
A035 Piso Alfombrado 103.27 10.20 7.26 1.52 18.98 0.00 0.61
A040 Piso Alfombrado Tapizon 48.97 10.20 7.26 1.52 18.98 0.00 0.61
C006 Coloc. De Vidrio Catedral (3mm) 67.98 17.00 12.10 2.54 31.64 0.00 1.02
C080 Colocado de Vidrio Doble (3mm) 67.78 17.00 12.10 2.54 31.64 0.00 1.02
C090 Colocado de Vidrio Triple (4mm) 95.47 17.00 12.10 2.54 31.64 0.00 1.02
C102 Colocado de Vidrio (6mm) 133.1 20.40 14.52 3.05 37.97 0.00 1.22
C122 Cubierta de Policarbonato (6mm) 241.05 72.80 51.82 10.88 135.50 0.00 4.37
D100 Div. Interior Vidrio Templado (10mm) 338.54 137.00 97.52 20.47 254.98 0.00 8.22
F230 Fach. Flot. Vidrio Reflec. Con Estruc. De Aluminio 1000.35 109.50 77.94 16.36 203.80 0.00 6.57
I020 Imperm. Memb. Geotextil 3.5 mm 89.1 79.20 56.37 11.83 147.41 0.00 4.75
I022 Imperm. Lamina Asfaltica SIKA con Aluminio 65.69 20.16 14.35 3.01 37.52 0.00 1.21
I025 Imperm. Lamina Asfaltica SIKA sin Aluminio 62.33 20.16 14.35 3.01 37.52 0.00 1.21
P015 Pintura Anticorrosiva P/Cubierta 8.35 13.60 9.68 2.03 25.31 0.00 0.82
P020 Pintura de Aleros 5.7 20.40 14.52 3.05 37.97 0.00 1.22
C003 Cepillado y Lustrado de Piso Mad. 7.5 21.00 14.95 3.14 39.09 0.00 1.26
P030 Pintura de Cubierta Exterior 7.6 15.30 10.89 2.29 28.48 0.00 0.92
P040 Pintura Ho Vo. Exterior 13.75 17.00 12.10 2.54 31.64 0.00 1.02
P050 Pintura Interior Latex 7.35 15.30 10.89 2.29 28.48 0.00 0.92
P060 Pintura Latex Exterior 7.6 17.00 12.10 2.54 31.64 0.00 1.02
P070 Pintura Oleo Interior 11.77 20.40 14.52 3.05 37.97 0.00 1.22
 0.00
A030 Area Verde en Jardines 49.1 44.00 31.32 6.57 81.89 0.00 2.64
A032 Area Verde en Jardin C/TEPE 29.6 17.00 12.10 2.54 31.64 0.00 1.02
C300 Cerco de Alambre de Puas con Callapos 18.85 29.60 21.07 4.42 55.09 0.00 1.78
B040 Bordillo Ornam. Lad. Gambote 62.58 150.75 107.30 22.52 280.58 0.01 9.05
M150 Malla Olimpica C/Poste Ho Pref. 57.5 43.55 31.00 6.51 81.06 0.00 2.61
M160 Malla Olimpica C/Tubo FG 2plg, c/2,5 m 145.7 30.15 21.46 4.50 56.12 0.00 1.81
R005 Reja Metalica para Verja 327.25 123.75 88.09 18.49 230.32 0.00 7.43
P250 Puerta Metalica c/Malla Olimpica 269.28 240.00 170.83 35.86 446.69 42.50 14.40
C420 Prov. Y Coloc. Cesped Sint. Bicolor H=5mm 169.44 10.88 7.74 1.63 20.25 0.00 0.65
C422 Prov. Y Coloc. Cesped Sint. Monofilamento H=6mm 219.49 18.00 12.81 2.69 33.50 0.00 1.08
0.00
A010 Adoquinado de Calzada 108.66 36.85 26.23 5.51 68.59 0.00 2.21
R170 Compactacion c/Rodillo Pata de Cabra 125 57.65 41.04 8.61 107.30 108.50 3.46
A120 Alcantarilla Chapa Met. Corrug. D=1m 1138.68 370.00 263.37 55.28 688.64 0.00 22.20
A122 Alcantarila Tubo Ho. Ao. D=1m 1189.43 159.25 113.35 23.79 296.40 0.01 9.56
C105 Cordon p/Acera de Ho. 20x40 cm 56.92 50.25 35.77 7.51 93.53 0.00 3.02
E027 Empedrado de Calzada 17.25 30.15 21.46 4.50 56.12 0.00 1.81
R085 Remocion y Reposicion de empedrado 0 27.65 19.68 4.13 51.46 0.00 1.66
R086 Remocion y Reposicion de Losetas 21.89 38.25 27.23 5.71 71.19 0.00 2.30
E020 Enlosetado Calzada Ondulada 117.55 50.25 35.77 7.51 93.53 0.00 3.02
E025 Enlosetado Calzada-Hexagonal 100.15 50.25 35.77 7.51 93.53 0.00 3.02
R180 Rell. Y Compactado c/Rodillo Liso 125 28.00 19.93 4.18 52.11 99.75 1.68
 10 10 3.09
Equipos, Gastos
maquinarias y 1+2+3 generales y 1+2+3+4 Utilidad 1+2+3+4+5 IT PU
herramientas administrativos
 3.75 120.08 12.01 132.08 13.21 145.29 4.49 149.78
12.75 408.26 40.83 449.08 44.91 493.99 15.26 509.25
9.75 312.20 31.22 343.41 34.34 377.76 11.67 389.43
1.88 60.04 6.00 66.05 6.60 72.65 2.24 74.90
8.63 276.18 27.62 303.80 30.38 334.17 10.33 344.50
5.03 205.91 20.59 226.50 22.65 249.15 7.70 256.84
0.08 3.77 0.38 4.15 0.41 4.56 0.14 4.70
0.06 4.46 0.45 4.91 0.49 5.40 0.17 5.57

2.85 91.35 9.14 100.49 10.05 110.53 3.42 113.95

3.61 115.56 11.56 127.12 12.71 139.83 4.32 144.15
25.53 29.70 2.97 32.67 3.27 35.94 1.11 37.05
20 146.06 14.61 160.67 16.07 176.73 5.46 182.19
0.86 136.26 13.63 149.89 14.99 164.88 5.09 169.97
13.99 67.96 6.80 74.76 7.48 82.24 2.54 84.78
2.68 85.97 8.60 94.57 9.46 104.02 3.21 107.24
2.68 195.97 19.60 215.57 21.56 237.12 7.33 244.45
3.11 235.93 23.59 259.52 25.95 285.47 8.82 294.29
17.4 45.32 4.53 49.85 4.98 54.83 1.69 56.53
19.64 20.91 2.09 23.00 2.30 25.30 0.78 26.08

0.14 11.51 1.15 12.66 1.27 13.93 0.43 14.36

10.05 607.38 60.74 668.12 66.81 734.93 22.71 757.64
86.72 3802.06 380.21 4182.27 418.23 4600.50 142.16 4742.65
35.92 3459.19 345.92 3805.11 380.51 4185.62 129.34 4314.96
1.71 107.63 10.76 118.39 11.84 130.23 4.02 134.25
5.04 268.48 26.85 295.33 29.53 324.87 10.04 334.90
5.04 242.32 24.23 266.56 26.66 293.21 9.06 302.27
6.45 342.03 34.20 376.23 37.62 413.86 12.79 426.64
5.45 264.36 26.44 290.80 29.08 319.88 9.88 329.76
5.86 288.29 28.83 317.12 31.71 348.83 10.78 359.61
6.62 350.41 35.04 385.45 38.55 424.00 13.10 437.10
6.85 370.50 37.05 407.55 40.75 448.30 13.85 462.16
 5.86 315.68 31.57 347.25 34.73 381.98 11.80 393.78
1.78 89.59 8.96 98.55 9.86 108.41 3.35 111.76
0.89 51.21 5.12 56.33 5.63 61.96 1.91 63.87
8.7 385.13 38.51 423.65 42.36 466.01 14.40 480.41
1.66 79.74 7.97 87.72 8.77 96.49 2.98 99.47
1.07 79.85 7.98 87.83 8.78 96.61 2.99 99.60
91.58 3828.68 382.87 4211.55 421.15 4632.70 143.15 4775.86
0.6 26.18 2.62 28.79 2.88 31.67 0.98 32.65
0.36 18.68 1.87 20.55 2.06 22.61 0.70 23.31
0.16 10.64 1.06 11.70 1.17 12.87 0.40 13.27
7.7 443.87 44.39 488.26 48.83 537.09 16.60 553.68
7.7 428.61 42.86 471.48 47.15 518.62 16.03 534.65
72.02 2317.62 231.76 2549.38 254.94 2804.32 86.65 2890.97
89.24 3603.75 360.38 3964.13 396.41 4360.54 134.74 4495.28
5.7 316.94 31.69 348.63 34.86 383.49 11.85 395.34
4.7 234.02 23.40 257.43 25.74 283.17 8.75 291.92
7.5 1819.33 181.93 2001.26 200.13 2201.39 68.02 2269.41
4.01 313.99 31.40 345.39 34.54 379.93 11.74 391.67
14.65 826.16 82.62 908.77 90.88 999.65 30.89 1030.54
16.25 1177.88 117.79 1295.67 129.57 1425.23 44.04 1469.27
21.6 1079.59 107.96 1187.55 118.76 1306.31 40.36 1346.67
6.03 551.83 55.18 607.01 60.70 667.72 20.63 688.35
9.47 707.82 70.78 778.61 77.86 856.47 26.46 882.93
2.78 173.50 17.35 190.85 19.08 209.93 6.49 216.42
5.56 762.70 76.27 838.97 83.90 922.87 28.52 951.39
3.62 137.10 13.71 150.81 15.08 165.89 5.13 171.02
95.6 3683.40 368.34 4051.74 405.17 4456.92 137.72 4594.64
3.22 172.16 17.22 189.38 18.94 208.31 6.44 214.75
6.68 307.05 30.70 337.75 33.78 371.53 11.48 383.01
3.22 151.09 15.11 166.20 16.62 182.82 5.65 188.47
4.67 217.87 21.79 239.65 23.97 263.62 8.15 271.77
5.8 277.26 27.73 304.99 30.50 335.49 10.37 345.85
6.03 268.82 26.88 295.70 29.57 325.27 10.05 335.32
3.02 169.47 16.95 186.41 18.64 205.05 6.34 211.39
 20.1 1184.75 118.48 1303.23 130.32 1433.55 44.30 1477.85
88.07 3437.04 343.70 3780.75 378.07 4158.82 128.51 4287.33
93.26 3900.48 390.05 4290.52 429.05 4719.57 145.83 4865.41
80.54 2899.18 289.92 3189.10 318.91 3508.01 108.40 3616.41
84.56 2735.02 273.50 3008.52 300.85 3309.38 102.26 3411.64

6.03 297.35 29.74 327.09 32.71 359.79 11.12 370.91

1.02 49.36 4.94 54.30 5.43 59.73 1.85 61.57
2.66 149.25 14.92 164.17 16.42 180.59 5.58 186.17
3.22 209.57 20.96 230.53 23.05 253.58 7.84 261.42
3.22 134.39 13.44 147.83 14.78 162.61 5.02 167.64
6.54 447.11 44.71 491.82 49.18 541.00 16.72 557.72
2.06 86.39 8.64 95.03 9.50 104.53 3.23 107.76
1 72.77 7.28 80.04 8.00 88.05 2.72 90.77
1 40.31 4.03 44.34 4.43 48.77 1.51 50.28
3.02 148.08 14.81 162.88 16.29 179.17 5.54 184.71
5.83 265.36 26.54 291.89 29.19 321.08 9.92 331.00
3.67 308.36 30.84 339.19 33.92 373.11 11.53 384.64
12.06 571.04 57.10 628.15 62.81 690.96 21.35 712.31
4.08 278.05 27.81 305.86 30.59 336.44 10.40 346.84
3.67 212.37 21.24 233.60 23.36 256.96 7.94 264.90
3.2 338.48 33.85 372.32 37.23 409.56 12.66 422.21
2.4 212.24 21.22 233.46 23.35 256.81 7.94 264.74
4.02 195.28 19.53 214.81 21.48 236.29 7.30 243.59
4.02 249.87 24.99 274.86 27.49 302.34 9.34 311.69
1.02 35.67 3.57 39.24 3.92 43.16 1.33 44.49
5.03 251.67 25.17 276.83 27.68 304.52 9.41 313.92
5.03 279.84 27.98 307.82 30.78 338.60 10.46 349.06
5.03 256.51 25.65 282.16 28.22 310.37 9.59 319.96
5.03 536.01 53.60 589.61 58.96 648.57 20.04 668.61
3.22 250.23 25.02 275.25 27.53 302.78 9.36 312.13
2.41 126.83 12.68 139.51 13.95 153.46 4.74 158.21
2.01 81.61 8.16 89.77 8.98 98.75 3.05 101.80
4.49 364.21 36.42 400.63 40.06 440.69 13.62 454.31
 5.63 360.95 36.10 397.05 39.70 436.75 13.50 450.25
3.62 210.58 21.06 231.64 23.16 254.80 7.87 262.68
3.62 210.58 21.06 231.64 23.16 254.80 7.87 262.68
5.03 224.70 22.47 247.17 24.72 271.88 8.40 280.28
4.02 300.87 30.09 330.96 33.10 364.05 11.25 375.30
2.89 197.60 19.76 217.36 21.74 239.10 7.39 246.48
20.4 1696.91 169.69 1866.60 186.66 2053.26 63.45 2116.70
16.32 1233.07 123.31 1356.37 135.64 1492.01 46.10 1538.11
4.43 807.52 80.75 888.28 88.83 977.10 30.19 1007.30
5.1 1344.50 134.45 1478.95 147.90 1626.85 50.27 1677.12
7.2 486.84 48.68 535.53 53.55 589.08 18.20 607.28
5.91 274.76 27.48 302.24 30.22 332.46 10.27 342.73
4.02 283.50 28.35 311.85 31.19 343.04 10.60 353.64
5.23 238.53 23.85 262.38 26.24 288.62 8.92 297.54
5.1 267.50 26.75 294.25 29.43 323.68 10.00 333.68
4.02 242.59 24.26 266.85 26.68 293.53 9.07 302.60
5.28 261.19 26.12 287.31 28.73 316.04 9.77 325.81
4.02 140.14 14.01 154.15 15.42 169.57 5.24 174.81
5.23 188.16 18.82 206.98 20.70 227.67 7.04 234.71
3.02 103.69 10.37 114.05 11.41 125.46 3.88 129.34
5.03 192.99 19.30 212.28 21.23 233.51 7.22 240.73
2.04 496.87 49.69 546.56 54.66 601.21 18.58 619.79
7.43 488.83 48.88 537.72 53.77 591.49 18.28 609.77
17.99 377.03 37.70 414.73 41.47 456.21 14.10 470.30
1.41 63.43 6.34 69.77 6.98 76.74 2.37 79.12
0.96 47.01 4.70 51.71 5.17 56.89 1.76 58.64
1.6 70.36 7.04 77.39 7.74 85.13 2.63 87.76
1.41 63.43 6.34 69.77 6.98 76.74 2.37 79.12
0.92 48.93 4.89 53.82 5.38 59.21 1.83 61.04

2.04 95.36 9.54 104.90 10.49 115.39 3.57 118.95

0.98 54.40 5.44 59.84 5.98 65.83 2.03 67.86
6.24 665.00 66.50 731.51 73.15 804.66 24.86 829.52
21.84 4284.22 428.42 4712.64 471.26 5183.90 160.18 5344.08
21.84 4654.22 465.42 5119.64 511.96 5631.60 174.02 5805.62
4.02 198.23 19.82 218.05 21.81 239.86 7.41 247.27
2.28 191.26 19.13 210.38 21.04 231.42 7.15 238.57
1.53 133.10 13.31 146.41 14.64 161.05 4.98 166.02
15.49 854.06 85.41 939.47 93.95 1033.42 31.93 1065.35
24.12 1211.80 121.18 1332.98 133.30 1466.28 45.31 1511.59
32.16 1969.01 196.90 2165.91 216.59 2382.51 73.62 2456.13
53.94 3056.56 305.66 3362.21 336.22 3698.44 114.28 3812.72
3.51 408.56 40.86 449.42 44.94 494.36 15.28 509.63
14.07 623.68 62.37 686.05 68.60 754.65 23.32 777.97
2.34 185.56 18.56 204.11 20.41 224.52 6.94 231.46
8.16 1505.28 150.53 1655.81 165.58 1821.39 56.28 1877.67
12.24 3023.27 302.33 3325.60 332.56 3658.16 113.04 3771.20
3.06 133.99 13.40 147.39 14.74 162.13 5.01 167.14
22.5 1330.76 133.08 1463.84 146.38 1610.22 49.76 1659.98
9.36 1712.44 171.24 1883.68 188.37 2072.05 64.03 2136.08
14.04 2488.71 248.87 2737.58 273.76 3011.34 93.05 3104.39
29.94 7441.45 744.14 8185.59 818.56 9004.15 278.23 9282.38
3.42 699.91 69.99 769.90 76.99 846.89 26.17 873.06
3.42 839.91 83.99 923.90 92.39 1016.29 31.40 1047.69
2.28 1380.28 138.03 1518.30 151.83 1670.13 51.61 1721.74
2.28 860.28 86.03 946.30 94.63 1040.93 32.16 1073.10
2.28 610.28 61.03 671.30 67.13 738.43 22.82 761.25
9.31 705.76 70.58 776.34 77.63 853.97 26.39 880.36
9.31 826.87 82.69 909.56 90.96 1000.51 30.92 1031.43
36.18 1810.80 181.08 1991.88 199.19 2191.07 67.70 2258.78
30.15 1628.73 162.87 1791.61 179.16 1970.77 60.90 2031.66
0.51 46.38 4.64 51.02 5.10 56.12 1.73 57.85
0.51 53.43 5.34 58.77 5.88 64.65 2.00 66.65
1.02 254.21 25.42 279.63 27.96 307.59 9.50 317.10
0.67 31.12 3.11 34.23 3.42 37.66 1.16 38.82
0.75 36.06 3.61 39.67 3.97 43.64 1.35 44.99
1.09 56.00 5.60 61.60 6.16 67.76 2.09 69.85
 1.09 70.35 7.04 77.39 7.74 85.12 2.63 87.75
1.22 87.17 8.72 95.89 9.59 105.48 3.26 108.74
1.73 124.37 12.44 136.81 13.68 150.49 4.65 155.14
2.3 198.88 19.89 218.77 21.88 240.65 7.44 248.08
4.19 303.96 30.40 334.36 33.44 367.79 11.36 379.16
0.51 39.23 3.92 43.15 4.32 47.47 1.47 48.94
0.61 70.34 7.03 77.38 7.74 85.12 2.63 87.75
0.71 136.61 13.66 150.27 15.03 165.30 5.11 170.40
0.71 90.41 9.04 99.45 9.94 109.39 3.38 112.77
0.41 32.17 3.22 35.38 3.54 38.92 1.20 40.12
23.66 346.44 34.64 381.08 38.11 419.19 12.95 432.15
23.66 303.20 30.32 333.52 33.35 366.87 11.34 378.21
24.61 378.85 37.88 416.73 41.67 458.41 14.16 472.57
23.2 369.46 36.95 406.40 40.64 447.04 13.81 460.86
0.01 17.31 1.73 19.04 1.90 20.94 0.65 21.59
0.02 26.84 2.68 29.53 2.95 32.48 1.00 33.48
0.02 35.31 3.53 38.85 3.88 42.73 1.32 44.05
0.03 56.07 5.61 61.67 6.17 67.84 2.10 69.93
0.04 79.87 7.99 87.85 8.79 96.64 2.99 99.63
0.01 5.36 0.54 5.90 0.59 6.49 0.20 6.69
0.01 7.53 0.75 8.28 0.83 9.11 0.28 9.39
0.01 8.94 0.89 9.83 0.98 10.81 0.33 11.15
0.01 14.09 1.41 15.50 1.55 17.05 0.53 17.58
0.1 98.04 9.80 107.84 10.78 118.63 3.67 122.29
0.1 140.06 14.01 154.06 15.41 169.47 5.24 174.71
0.13 209.37 20.94 230.31 23.03 253.34 7.83 261.17
0.13 301.58 30.16 331.74 33.17 364.91 11.28 376.19
9.18 962.34 96.23 1058.58 105.86 1164.44 35.98 1200.42
10.2 1628.00 162.80 1790.80 179.08 1969.88 60.87 2030.75
12.24 3152.97 315.30 3468.27 346.83 3815.10 117.89 3932.99
14.28 14024.25 1402.42 15426.67 1542.67 16969.34 524.35 17493.69
4.56 1600.31 160.03 1760.34 176.03 1936.38 59.83 1996.21
2.28 490.51 49.05 539.56 53.96 593.51 18.34 611.85
 6.34 280.46 28.05 308.51 30.85 339.36 10.49 349.85
6.34 292.26 29.23 321.49 32.15 353.64 10.93 364.56
9.52 594.86 59.49 654.35 65.43 719.78 22.24 742.02
16.92 1226.78 122.68 1349.46 134.95 1484.40 45.87 1530.27
6.34 321.26 32.13 353.39 35.34 388.73 12.01 400.74
0.05 8.19 0.82 9.01 0.90 9.91 0.31 10.21
0.05 10.89 1.09 11.98 1.20 13.17 0.41 13.58
0.05 5.49 0.55 6.04 0.60 6.64 0.21 6.85
5.29 299.52 29.95 329.47 32.95 362.42 11.20 373.61
5.29 304.12 30.41 334.53 33.45 367.98 11.37 379.35
4.23 269.24 26.92 296.17 29.62 325.79 10.07 335.85

0.61 122.86 12.29 135.15 13.52 148.67 4.59 153.26

0.61 68.56 6.86 75.42 7.54 82.96 2.56 85.53
1.02 100.64 10.06 110.70 11.07 121.77 3.76 125.54
1.02 100.44 10.04 110.48 11.05 121.53 3.76 125.29
1.02 128.13 12.81 140.94 14.09 155.04 4.79 159.83
1.22 172.29 17.23 189.52 18.95 208.47 6.44 214.91
4.37 380.92 38.09 419.01 41.90 460.91 14.24 475.15
8.22 601.74 60.17 661.92 66.19 728.11 22.50 750.61
6.57 1210.72 121.07 1331.79 133.18 1464.97 45.27 1510.24
4.75 241.26 24.13 265.38 26.54 291.92 9.02 300.94
1.21 104.42 10.44 114.86 11.49 126.35 3.90 130.25
1.21 101.06 10.11 111.17 11.12 122.28 3.78 126.06
0.82 34.48 3.45 37.93 3.79 41.72 1.29 43.01
1.22 44.89 4.49 49.38 4.94 54.32 1.68 55.99
1.26 47.85 4.78 52.63 5.26 57.89 1.79 59.68
0.92 37.00 3.70 40.70 4.07 44.77 1.38 46.15
1.02 46.41 4.64 51.05 5.11 56.16 1.74 57.89
0.92 36.75 3.67 40.42 4.04 44.46 1.37 45.84
1.02 40.26 4.03 44.29 4.43 48.72 1.51 50.22
1.22 50.96 5.10 56.05 5.61 61.66 1.91 63.57
 2.64 133.63 13.36 147.00 14.70 161.70 5.00 166.69
1.02 62.26 6.23 68.49 6.85 75.34 2.33 77.66
1.78 75.72 7.57 83.29 8.33 91.62 2.83 94.45
9.05 352.21 35.22 387.43 38.74 426.17 13.17 439.34
2.61 141.17 14.12 155.28 15.53 170.81 5.28 176.09
1.81 203.63 20.36 223.99 22.40 246.39 7.61 254.00
7.43 565.00 56.50 621.50 62.15 683.65 21.12 704.78
56.9 772.87 77.29 850.15 85.02 935.17 28.90 964.07
0.65 190.34 19.03 209.37 20.94 230.31 7.12 237.43
1.08 254.07 25.41 279.48 27.95 307.43 9.50 316.93

2.21 179.46 17.95 197.40 19.74 217.14 6.71 223.85

111.96 344.26 34.43 378.68 37.87 416.55 12.87 429.42
22.2 1849.52 184.95 2034.48 203.45 2237.92 69.15 2307.08
9.56 1495.39 149.54 1644.92 164.49 1809.42 55.91 1865.33
3.02 153.47 15.35 168.81 16.88 185.69 5.74 191.43
1.81 75.18 7.52 82.69 8.27 90.96 2.81 93.77
1.66 53.12 5.31 58.43 5.84 64.28 1.99 66.26
2.3 95.38 9.54 104.92 10.49 115.41 3.57 118.98
3.02 214.10 21.41 235.50 23.55 259.06 8.00 267.06
3.02 196.70 19.67 216.36 21.64 238.00 7.35 245.36
101.43 278.54 27.85 306.40 30.64 337.04 10.41 347.45