1 2

71.18% 14.94% 5%

MAQUINARIA Y EQUIPO
TOTAL MATERIALES

HERRAMIENTA
U N SUB TOTAL
I CARGA Mdo TOTAL MANO
N° ITEM SUB-TOTAL J+ IVA
D A SOCIAL DE OBRA
CARGA
D SOCIAL

0F-033 REVESTIMIENTO DE PIEDRA PIZARRA CORTADA M2 126.00 74.00 52.67 126.67 18.92 145.60 0.00 7.28
0F-034 PINTURA LATEX EXTERIOR (DOS MANOS) M2 8.60 16.20 11.53 27.73 4.14 31.87 0.00 1.59
0F-035 PINTURA LATEX EXTERIOR (DOS MANOS) M2 5.58 13.65 9.72 23.37 3.49 26.86 0.00 1.34
0F-036 PINTURA OLEO MATE SINTÉTICA M2 23.66 22.20 15.80 38.00 5.68 43.68 0.00 2.18
0F-037 PINTURA AL ACEITE SOBRE CARPINTERIA METALICA M2 26.58 37.00 26.34 63.34 9.46 72.80 0.00 3.64
0F-038 PINTURA AL OLEO BRILLO SINTETICO M2 21.19 22.20 15.80 38.00 5.68 43.68 0.00 2.18
0F-039 PINTURA ANTICORROCIVA PARA CUBIERTAS M2 11.02 14.80 10.53 25.33 3.78 29.12 0.00 1.46
0F-040 BARNIZADO DE ZOCALOS DE MADERA M2 0.90 11.10 7.90 19.00 2.84 21.84 0.00 1.09
0F-041 BARNIZ SOBRE MAMPOSTERIA M2 16.54 22.20 15.80 38.00 5.68 43.68 0.00 2.18
0F-042 PISO PARQUETON M2 132.03 43.25 30.79 74.04 11.06 85.10 0.00 4.25
0F-043 PIRULEADO EXTERIOR M2 3.18 14.00 9.97 23.97 3.58 27.55 0.00 1.38
0F-044 PROVISIÓN Y COLOCADO DE VENTANA DE ALUMINIO CON VIDRIO DE 4MM M2 461.54 37.00 26.34 63.34 9.46 72.80 0.00 3.64
0F-045 PROVISIÓN Y COLOCADO DE VIDRIO E=3MM M2 54.29 18.50 13.17 31.67 4.73 36.40 0.00 1.82
0F-046 PROVISIÓN Y COLOCACIÓN VIDRIO E=4MM M2 73.13 18.50 13.17 31.67 4.73 36.40 0.00 1.82
0F-047 PROVISIÓN Y COLOCACIÓN DE VIDRIO E=6MM M2 119.41 18.50 13.17 31.67 4.73 36.40 0.00 1.82
0F-048 PROVISIÓN Y COLOCACIÓN DE VIDRIO CATEDRAL INCOLORO E=3MM M2 67.87 18.50 13.17 31.67 4.73 36.40 0.00 1.82
0F-049 RASGOS Y BUÑAS CON ESTUCO SOBRE MURO DE LADRILLO ML 1.39 28.00 19.93 47.93 7.16 55.09 0.00 2.75
OF-050 DESVIO TIPO B CON CALAMINA (5 USOS) ML 10.97 37.00 26.34 63.34 9.46 72.80 0.00 3.64
MÓDULO DE INSTALACIÓN SANITARIA
IS-001 CAMARA DE HORMIGON CICLOPEO 40X40 CM H=45 CM PZA 218.89 350.00 249.13 599.13 89.51 688.64 0.00 34.43
IS-002 CAMARA DE HORMIGON CICLOPEO 60X60 CM H=100 CM PZA 850.47 455.00 323.87 778.87 116.36 895.23 0.00 44.76
IS-003 CAMARA DE INSPECCION DE LADRILLO GAMBOTE 60X60 CM PZA 237.97 269.50 191.83 461.33 68.92 530.25 0.00 26.51
IS-004 CAMARA DE REGISTRO PZA 235.33 350.00 249.13 599.13 89.51 688.64 0.00 34.43
IS-005 PROVISION Y COLOCADO DE CAJA INTERCEPTORA DE PVC 6"X30 CM PZA 52.75 74.00 52.67 126.67 18.92 145.60 0.00 7.28
IS-006 PROVISION Y COLOCACION DE ACCESORIOS PARA BAÑO GLB 203.23 35.00 24.91 59.91 8.95 68.86 0.00 3.44
IS-007 POZO ABSORBENTE D=12" PZA 612.98 504.00 358.75 862.75 128.89 991.64 0.00 49.58
IS-008 PROV. Y COLOC. BASE DE DUCHA DE FIBRA DE VIDRIO 80X80 CM PZA 174.85 68.70 48.90 117.60 17.57 135.17 0.00 6.76
IS-009 PROV. Y COLOC. DE DISPENSADOR DE JABON LIQUIDO PZA 102.03 6.90 4.91 11.81 1.76 13.58 0.00 0.68
IS-010 PROV. Y COLOC. DE INODORO TURCO PZA 101.50 227.00 161.58 388.58 58.05 446.63 0.00 22.33
IS-011 PROV. Y COLOC. INODORO TANQUE BAJO PZA 598.19 227.00 161.58 388.58 58.05 446.63 0.00 22.33
IS-012 PROV. Y COLOC. DE GRIFO PARA LAVAPLATOS PZA 113.43 37.00 26.34 63.34 9.46 72.80 0.00 3.64
IS-013 PROV. Y COLOC. INODORO TURCO TANQUE ALTO PZA 172.01 74.00 52.67 126.67 18.92 145.60 0.00 7.28
IS-014 PROV. Y COLOC. DE LAVANDERIA DE HORMIGON ARMADO PZA 384.82 177.00 125.99 302.99 45.27 348.26 0.00 17.41
IS-015 PROV. Y COLOC. DE LAVAMANOS PZA 1141.11 148.00 105.35 253.35 37.85 291.20 0.00 14.56
IS-016 PROV. Y COLOC. LAVAPLATOS 1 FOSA PZA 777.86 148.00 105.35 253.35 37.85 291.20 0.00 14.56
IS-017 PROV. Y COLOC. DE MEZCLADORA PARA DUCHA PZA 568.73 92.50 65.84 158.34 23.66 182.00 0.00 9.10
IS-018 LLAVE DE PASO CORTINA D=4''(PROV. Y COLOC.) PZA 967.50 4.60 3.27 7.87 1.18 9.05 0.00 0.45
IS-019 LLAVE DE PASO CORTINA D=3''(PROV. Y COLOC.) PZA 494.16 4.60 3.27 7.87 1.18 9.05 0.00 0.45
IS-020 LLAVE DE PASO CORTINA D=2 1/2''(PROV. Y COLOC.) PZA 395.72 25.90 18.44 44.34 6.62 50.96 0.00 2.55
IS-021 LLAVE DE PASO CORTINA D=2''(PROV. Y COLOC.) PZA 293.06 25.90 18.44 44.34 6.62 50.96 0.00 2.55
IS-022 LLAVE DE PASO CORTINA D=1 1/2''(PROV. Y COLOC.) PZA 82.52 25.90 18.44 44.34 6.62 50.96 0.00 2.55
IS-023 LLAVE DE PASO CORTINA D=1''(PROV. Y COLOC.) PZA 68.11 22.20 15.80 38.00 5.68 43.68 0.00 2.18
IS-024 LLAVE DE PASO CORTINA D=3/4''(PROV. Y COLOC.) PZA 80.98 18.50 13.17 31.67 4.73 36.40 0.00 1.82
IS-025 LLAVE DE PASO CORTINA D=1/2''(PROV. Y COLOC.) PZA 48.10 18.50 13.17 31.67 4.73 36.40 0.00 1.82
IS-026 MEDIDOR DE AGUA (PROV. Y COLOC.) PZA 2,542.64 13.80 9.82 23.62 3.53 27.15 0.00 1.36
IS-027 REJILLA DE PISO DE BRONCE PZA 37.00 35.00 24.91 59.91 8.95 68.86 0.00 3.44
IS-028 PROV. Y COLOC. TANQUE DE AGUA CAPACIDAD 500 LTS PZA 650.00 148.00 105.35 253.35 37.85 291.20 0.00 14.56
IS-029 PROV. Y COLOC. TANQUE DE AGUA CAPACIDAD 1000 LTS PZA 1,100.00 148.00 105.35 253.35 37.85 291.20 0.00 14.56
IS-030 PROV. Y COLOC. TINA CON GRIFERIA PZA 1,213.50 185.00 131.68 316.68 47.31 364.00 0.00 18.20
IS-031 PROVISION E INSTALACION DE DUCHA METALICA PZA 354.87 15.70 11.18 26.88 4.02 30.89 0.00 1.54
IS-032 PROVISION Y TENDIDO DE TUBERIA DE CONCRETO D=10'' ML 88.79 77.00 54.81 131.81 19.69 151.50 0.00 7.58
IS-033 PROVISION Y TENDIDO TUBERIA DE CONCRETO DE 12'' ML 134.37 105.00 74.74 179.74 26.85 206.59 0.00 10.33
 3 4 5 6
15% 10% 3.09% 6.86

GASTOS GENERALES

UTILIDAD
TOTAL MAQUINARIA Y PRECIO UNITARIO PRECIO UNITARIO
EQUIPO & 1+2+3 1+2+3+4 1+2+3+4+5 IT
(1+2+3+4+5+6) (SUS)
HERRAMIENTAS

7.28 278.88 41.83 320.71 32.07 352.78 10.90 363.68 53.01

1.59 42.07 6.31 48.38 4.84 53.22 1.64 54.86 8.00
1.34 33.78 5.07 38.85 3.88 42.73 1.32 44.05 6.42
2.18 69.52 10.43 79.95 8.00 87.95 2.72 90.66 13.22
3.64 103.02 15.45 118.47 11.85 130.32 4.03 134.35 19.58
2.18 67.05 10.06 77.11 7.71 84.82 2.62 87.44 12.75
1.46 41.60 6.24 47.83 4.78 52.62 1.63 54.24 7.91
1.09 23.83 3.57 27.41 2.74 30.15 0.93 31.08 4.53
2.18 62.40 9.36 71.76 7.18 78.94 2.44 81.38 11.86
4.25 221.38 33.21 254.59 25.46 280.05 8.65 288.70 42.08
1.38 32.10 4.82 36.92 3.69 40.61 1.25 41.86 6.10
3.64 537.98 80.70 618.68 61.87 680.54 21.03 701.57 102.27
1.82 92.51 13.88 106.39 10.64 117.02 3.62 120.64 17.59
1.82 111.35 16.70 128.05 12.81 140.86 4.35 145.21 21.17
1.82 157.63 23.64 181.27 18.13 199.40 6.16 205.56 29.97
1.82 106.09 15.91 122.00 12.20 134.20 4.15 138.35 20.17
2.75 59.24 8.89 68.12 6.81 74.93 2.32 77.25 11.26
3.64 87.41 13.11 100.52 10.05 110.57 3.42 113.99 16.62

34.43 941.96 141.29 1083.26 108.33 1191.58 36.82 1228.40 179.07

44.76 1790.46 268.57 2059.03 205.90 2264.94 69.99 2334.92 340.37
26.51 794.74 119.21 913.95 91.39 1005.34 31.07 1036.41 151.08
34.43 958.40 143.76 1102.16 110.22 1212.38 37.46 1249.84 182.19
7.28 205.63 30.84 236.47 23.65 260.12 8.04 268.16 39.09
3.44 275.54 41.33 316.87 31.69 348.55 10.77 359.32 52.38
49.58 1654.20 248.13 1902.33 190.23 2092.57 64.66 2157.23 314.46
6.76 316.78 47.52 364.30 36.43 400.73 12.38 413.11 60.22
0.68 116.28 17.44 133.73 13.37 147.10 4.55 151.65 22.11
22.33 570.46 85.57 656.03 65.60 721.64 22.30 743.94 108.45
22.33 1067.15 160.07 1227.23 122.72 1349.95 41.71 1391.66 202.87
3.64 189.87 28.48 218.35 21.83 240.18 7.42 247.61 36.09
7.28 324.89 48.73 373.62 37.36 410.98 12.70 423.68 61.76
17.41 750.49 112.57 863.06 86.31 949.37 29.34 978.70 142.67
14.56 1446.87 217.03 1663.90 166.39 1830.29 56.56 1886.84 275.05
14.56 1083.62 162.54 1246.16 124.62 1370.77 42.36 1413.13 206.00
9.10 759.83 113.97 873.80 87.38 961.18 29.70 990.88 144.44
0.45 977.00 146.55 1123.55 112.36 1235.91 38.19 1274.10 185.73
 0.45 503.66 75.55 579.21 57.92 637.13 19.69 656.82 95.75
2.55 449.23 67.38 516.61 51.66 568.27 17.56 585.83 85.40
2.55 346.57 51.99 398.55 39.86 438.41 13.55 451.95 65.88
2.55 136.03 20.40 156.43 15.64 172.07 5.32 177.39 25.86
2.18 113.97 17.10 131.07 13.11 144.18 4.46 148.63 21.67
1.82 119.20 17.88 137.08 13.71 150.79 4.66 155.45 22.66
1.82 86.32 12.95 99.27 9.93 109.19 3.37 112.57 16.41
1.36 2571.15 385.67 2956.82 295.68 3252.50 100.50 3353.01 488.78
3.44 109.31 16.40 125.70 12.57 138.27 4.27 142.55 20.78
14.56 955.76 143.36 1099.12 109.91 1209.03 37.36 1246.39 181.69
14.56 1405.76 210.86 1616.62 161.66 1778.28 54.95 1833.23 267.23
18.20 1595.70 239.35 1835.05 183.50 2018.55 62.37 2080.93 303.34
1.54 387.30 58.10 445.40 44.54 489.94 15.14 505.08 73.63
7.58 247.87 37.18 285.05 28.50 313.55 9.69 323.24 47.12
10.33 351.29 52.69 403.99 40.40 444.38 13.73 458.12 66.78
 1

TOTAL MATERIALES
U
N I
N° ITEM D
A
D

1 C004 CAJA INTERCEPTORA DE CEMENTO PZA 69.51

2 C005 CAJA INTERCEPTORA DE P.V.C PZA 118.25
3 C007 CAJA INTERCEPTORA DE P.V.C G"x40 cm PZA 84.20
4 C010 CÁMARA INSP. DE LADRILLO GAMBOTE PZA 386.27
5 C015 CÁMARA DE INSPECCIÓN DE Ho. Co. 60x60 PZA 440.07
6 C016 CÁMARA DE INSPECCIÓN DE POLIETILENO D=60cm SANEAR PZA 296.52
7 C018 CÁMARA DESGRASADORA Lad. 30x50 m. PZA 188.31
8 C019 CÁMARA DESGRASADORA DE POLIETILENO 25x35x35cm. Prof. PZA 110.63
9 C017 CÁMARA SEPTICA PLASTICA 1200 Lt. PZA 1204.00
10 C024 CÁMARA SEPTICA PLASTICA 2,300 Lt. PZA 2631.35
11 C026 CÁMARA SEPTICA PLASTICA 5000 Lt. PZA 6451.21
12 C020 CANALETA DE CALAMÍNA M 36.01
13 D030 DUCHA PZA 610.31
14 C023 FOSA SÉPTICA DE 1100 SANEAR PZA 1318.13
15 C021 FOSA SÉPTICA DE 2500 SANEAR PZA 2704.55
16 C022 FOSA SÉPTICA DE 5000 SANEAR PZA 6483.18
17 A050 INODORO (ARTEFACTO) PZA 590.40
18 A060 LAVAMANOS (ARTEFACTO) PZA 730.40
19 A070 LAVAPLATOS ART. 2 DEPOS. 2 FREG. PZA 1307.27
20 A080 LAVAPLATOS ART. 2 DEPOS. 1 FREG. PZA 787.27
21 A090 LAVAPLATOS ART. 1 DEPOS. 1 FREG. PZA 537.27
22 L115 LAVARROPA DE CEMENTO PZA 407.50
23 L116 LAVADERO DE F. ENLOSADO PZA 528.61
24 P213 POZO ABSOREVENTE LAD. GAMBOTE D=2m M 690.03
25 P214 POZO ABSOREVENTE Ho. CICLOPEO D=2 M 664.02
26 P195 PROV. Y COLOC. CAÑERIA GALV. 1/2" M 30.05
27 P196 PROV. Y COLOC. CAÑERIA GALV. 3/4" M 37.10
28 P194 PROV. Y COLOC. CAÑERIA GALV. 4" M 221.55
P197 PROV. Y COLOC. TUBERIA ROSCA PVC 1/2" M 9.57
P198 PROV. Y COLOC. TUBERIA ROSCA PVC 3/4" M 10.88
P199 PROV. Y COLOC. TUBERIA ROSCA PVC E-40 1" M 16.92
T066 TANQUE PLAST. DE AGUA 600 Lt c/acc PZA 656.40
 2 3 4
71.18% 14.94% 5% 15%

GASTOS GENERALES
MAQUINARIA Y

HERRAMIENTA
TOTAL

EQUIPO
SUB TOTAL Mdo TOTAL
SUB-TOTAL CARGA J+ IVA MANO DE MAQUINARIA Y 1+2+3 1+2+3+4
SOCIAL EQUIPO &
CARGA SOCIAL OBRA
HERRAMIENTAS

71.00 50.54 121.54 18.16 139.70 0.00 6.98 6.98 216.19 32.43 248.62
38.00 27.05 65.05 9.72 74.77 0.00 3.74 3.74 196.75 29.51 226.27
26.75 19.04 45.79 6.84 52.63 0.00 2.63 2.63 139.46 20.92 160.38
273.75 194.86 468.61 70.01 538.61 0.00 26.93 26.93 951.82 142.77 1094.59
426.00 303.23 729.23 108.95 838.17 0.00 41.91 41.91 1320.15 198.02 1518.17
61.50 43.78 105.28 15.73 121.00 0.00 6.05 6.05 423.57 63.54 487.11
248.50 176.88 425.38 63.55 488.93 0.00 24.45 24.45 701.69 105.25 806.94
41.00 29.18 70.18 10.49 80.67 0.00 4.03 4.03 195.33 29.30 224.63
144.00 102.50 246.50 36.83 283.33 0.00 14.17 14.17 1501.49 225.22 1726.72
216.00 153.75 369.75 55.24 424.99 0.00 21.25 21.25 3077.59 461.64 3539.23
288.00 205.00 493.00 73.65 566.65 0.00 28.33 28.33 7046.19 1056.93 8103.12
54.00 38.44 92.44 13.81 106.25 0.00 5.31 5.31 147.57 22.14 169.71
397.50 282.94 680.44 101.66 782.10 0.00 39.10 39.10 1431.51 214.73 1646.24
164.00 116.74 280.74 41.94 322.68 0.00 16.13 16.13 1656.94 248.54 1905.48
246.00 175.10 421.10 62.91 484.02 0.00 24.20 24.20 3212.77 481.91 3694.68
526.00 374.41 900.41 134.52 1034.93 0.00 51.75 51.75 7569.85 1135.48 8705.33
57.00 40.57 97.57 14.58 112.15 0.00 5.61 5.61 708.16 106.22 814.38
57.00 40.57 97.57 14.58 112.15 0.00 5.61 5.61 848.16 127.22 975.38
38.00 27.05 65.05 9.72 74.77 0.00 3.74 3.74 1385.77 207.87 1593.64
38.00 27.05 65.05 9.72 74.77 0.00 3.74 3.74 865.77 129.87 995.64
38.00 27.05 65.05 9.72 74.77 0.00 3.74 3.74 615.77 92.37 708.14
162.25 115.49 277.74 41.49 319.23 0.00 15.96 15.96 742.70 111.40 854.10
162.25 115.49 277.74 41.49 319.23 0.00 15.96 15.96 863.81 129.57 993.38
639.00 454.84 1093.84 163.42 1257.26 0.00 62.86 62.86 2010.15 301.52 2311.68
532.50 379.03 911.53 136.18 1047.72 0.00 52.39 52.39 1764.12 264.62 2028.74
9.00 6.41 15.41 2.30 17.71 0.00 0.89 0.89 48.64 7.30 55.94
9.00 6.41 15.41 2.30 17.71 0.00 0.89 0.89 55.69 8.35 64.05
18.00 12.81 30.81 4.60 35.42 0.00 1.77 1.77 258.74 38.81 297.55
11.88 8.46 20.34 3.04 23.37 0.00 1.17 1.17 34.11 5.12 39.23
12.24 8.71 20.95 3.13 24.08 0.00 1.20 1.20 36.17 5.43 41.59
7.20 5.12 12.32 1.84 14.17 0.00 0.71 0.71 31.79 4.77 36.56
162.00 115.31 277.31 41.43 318.74 0.00 15.94 15.94 991.08 148.66 1139.74
 5 6
10% 3.09% 6.86
UTILIDAD

PRECIO
1+2+3+4+5 IT UNITARIO PRECIO
UNITARIO (SUS)
(1+2+3+4+5+6)

24.86 273.48 8.45 281.93 41.10

22.63 248.90 7.69 256.59 37.40
16.04 176.42 5.45 181.87 26.51
109.46 1204.05 37.21 1241.25 180.94
151.82 1669.99 51.60 1721.59 250.96
48.71 535.82 16.56 552.38 80.52
80.69 887.64 27.43 915.07 133.39
22.46 247.10 7.64 254.73 37.13
172.67 1899.39 58.69 1958.08 285.43
353.92 3893.15 120.30 4013.45 585.05
810.31 8913.44 275.43 9188.86 1339.48
16.97 186.68 5.77 192.44 28.05
164.62 1810.86 55.96 1866.82 272.13
190.55 2096.03 64.77 2160.80 314.99
369.47 4064.15 125.58 4189.73 610.75
870.53 9575.87 295.89 9871.76 1439.03
81.44 895.82 27.68 923.50 134.62
97.54 1072.92 33.15 1106.07 161.24
159.36 1753.01 54.17 1807.17 263.44
99.56 1095.21 33.84 1129.05 164.58
70.81 778.96 24.07 803.03 117.06
85.41 939.51 29.03 968.54 141.19
99.34 1092.71 33.76 1126.48 164.21
231.17 2542.84 78.57 2621.42 382.13
202.87 2231.61 68.96 2300.57 335.36
5.59 61.53 1.90 63.44 9.25
6.40 70.45 2.18 72.63 10.59
29.75 327.30 10.11 337.42 49.19
3.92 43.15 1.33 44.49 6.48
4.16 45.75 1.41 47.16 6.88
3.66 40.22 1.24 41.46 6.04
113.97 1253.71 38.74 1292.45 188.40