N°

1 0F-033
2 0F-034
3 0F-035
4 0F-036
5 0F-037
6 0F-038
7 0F-039
8 0F-040
9 0F-041
10 0F-042
11 0F-043
12 0F-044
13 0F-045
14 0F-046
15 0F-047
16 0F-048
17 0F-049
18 OF-050
19 IS-001
20 IS-002
21 IS-003
22 IS-004
23 IS-005
24 IS-006
25 IS-007
26 IS-008
27 IS-009
28 IS-010
29 IS-011
30 IS-012
31 IS-013
32 IS-014
33 IS-015
34 IS-016
ITEM UNIDAD
REVESTIMIENTO DE PIEDRA PIZARRA CORTADA M2
PINTURA LATEX EXTERIOR (DOS MANOS) M2
PINTURA LATEX EXTERIOR (DOS MANOS) M2
PINTURA OLEO MATE SINTÉTICA M2
PINTURA AL ACEITE SOBRE CARPINTERIA METALICA M2
PINTURA AL OLEO BRILLO SINTETICO M2
PINTURA ANTICORROCIVA PARA CUBIERTAS M2
BARNIZADO DE ZOCALOS DE MADERA M2
BARNIZ SOBRE MAMPOSTERIA M2
PISO PARQUETON M2
PIRULEADO EXTERIOR M2
PROVISIÓN Y COLOCADO DE VENTANA DE ALUMINIO CON VIDRIO DE 4MM M2
PROVISIÓN Y COLOCADO DE VIDRIO E=3MM M2
PROVISIÓN Y COLOCACIÓN VIDRIO E=4MM M2
PROVISIÓN Y COLOCACIÓN DE VIDRIO E=6MM M2
PROVISIÓN Y COLOCACIÓN DE VIDRIO CATEDRAL INCOLORO E=3MM M2
RASGOS Y BUÑAS CON ESTUCO SOBRE MURO DE LADRILLO ML
DESVIO TIPO B CON CALAMINA (5 USOS) ML
CAMARA DE HORMIGON CICLOPEO 40X40 CM H=45 CM PZA
CAMARA DE HORMIGON CICLOPEO 60X60 CM H=100 CM PZA
CAMARA DE INSPECCION DE LADRILLO GAMBOTE 60X60 CM PZA
CAMARA DE REGISTRO PZA
PROVISION Y COLOCADO DE CAJA INTERCEPTORA DE PVC 6"X30 CM PZA
PROVISION Y COLOCACION DE ACCESORIOS PARA BAÑO GLB
POZO ABSORBENTE D=12" PZA
PROV. Y COLOC. BASE DE DUCHA DE FIBRA DE VIDRIO 80X80 CM PZA
PROV. Y COLOC. DE DISPENSADOR DE JABON LIQUIDO PZA
PROV. Y COLOC. DE INODORO TURCO PZA
PROV. Y COLOC. INODORO TANQUE BAJO PZA
PROV. Y COLOC. DE GRIFO PARA LAVAPLATOS PZA
PROV. Y COLOC. INODORO TURCO TANQUE ALTO PZA
PROV. Y COLOC. DE LAVANDERIA DE HORMIGON ARMADO PZA
PROV. Y COLOC. DE LAVAMANOS PZA
PROV. Y COLOC. LAVAPLATOS 1 FOSA PZA
 1
71.18% 14.94%
TOTAL MATERIALES SUB-TOTAL CARGA SOCIAL SUB TOTAL Mdo + CS IVA
126.00 74.00 52.67 126.67 18.92
8.60 16.20 11.53 27.73 4.14
5.58 13.65 9.72 23.37 3.49
23.66 22.20 15.80 38.00 5.68
26.58 37.00 26.34 63.34 9.46
21.19 22.20 15.80 38.00 5.68
11.02 14.80 10.53 25.33 3.78
0.90 11.10 7.90 19.00 2.84
16.54 22.20 15.80 38.00 5.68
132.03 43.25 30.79 74.04 11.06
3.18 14.00 9.97 23.97 3.58
461.54 37.00 26.34 63.34 9.46
54.29 18.50 13.17 31.67 4.73
73.13 18.50 13.17 31.67 4.73
119.41 18.50 13.17 31.67 4.73
67.87 18.50 13.17 31.67 4.73
1.39 28.00 19.93 47.93 7.16
10.97 37.00 26.34 63.34 9.46
218.89 350.00 249.13 599.13 89.51
850.47 455.00 323.87 778.87 116.36
237.97 269.50 191.83 461.33 68.92
235.33 350.00 249.13 599.13 89.51
52.75 74.00 52.67 126.67 18.92
203.23 35.00 24.91 59.91 8.95
612.98 504.00 358.75 862.75 128.89
174.85 68.70 48.90 117.60 17.57
102.03 6.90 4.91 11.81 1.76
101.50 227.00 161.58 388.58 58.05
598.19 227.00 161.58 388.58 58.05
113.43 37.00 26.34 63.34 9.46
172.01 74.00 52.67 126.67 18.92
384.82 177.00 125.99 302.99 45.27
1141.11 148.00 105.35 253.35 37.85
777.86 148.00 105.35 253.35 37.85
 2
5%
TOTAL MANO DE OBRA MAQUINARIA Y EQUIPO HERRAMIENTA
145.60 0.00 7.28
31.87 0.00 1.59
26.86 0.00 1.34
43.68 0.00 2.18
72.80 0.00 3.64
43.68 0.00 2.18
29.12 0.00 1.46
21.84 0.00 1.09
43.68 0.00 2.18
85.10 0.00 4.25
27.55 0.00 1.38
72.80 0.00 3.64
36.40 0.00 1.82
36.40 0.00 1.82
36.40 0.00 1.82
36.40 0.00 1.82
55.09 0.00 2.75
72.80 0.00 3.64
688.64 0.00 34.43
895.23 0.00 44.76
530.25 0.00 26.51
688.64 0.00 34.43
145.60 0.00 7.28
68.86 0.00 3.44
991.64 0.00 49.58
135.17 0.00 6.76
13.58 0.00 0.68
446.63 0.00 22.33
446.63 0.00 22.33
72.80 0.00 3.64
145.60 0.00 7.28
348.26 0.00 17.41
291.20 0.00 14.56
291.20 0.00 14.56
 3

TOTAL MAQUINARIA Y EQUIPO & HERRAMIENTAS 1+2+3

7.28 278.88
1.59 42.07
1.34 33.78
2.18 69.52
3.64 103.02
2.18 67.05
1.46 41.60
1.09 23.83
2.18 62.40
4.25 221.38
1.38 32.10
3.64 537.98
1.82 92.51
1.82 111.35
1.82 157.63
1.82 106.09
2.75 59.24
3.64 87.41
34.43 941.96
44.76 1790.46
26.51 794.74
34.43 958.40
7.28 205.63
3.44 275.54
49.58 1654.20
6.76 316.78
0.68 116.28
22.33 570.46
22.33 1067.15
3.64 189.87
7.28 324.89
17.41 750.49
14.56 1446.87
14.56 1083.62
 4 5 6
15% 10% 3.09%
GASTOS GENERALES 1+2+3+4 UTILIDAD 1+2+3+4+5 IT 1+2+3+4+5+6
41.83 320.71 32.07 352.78 10.90 363.68
6.31 48.38 4.84 53.22 1.64 54.86
5.07 38.85 3.88 42.73 1.32 44.05
10.43 79.95 8.00 87.95 2.72 90.66
15.45 118.47 11.85 130.32 4.03 134.35
10.06 77.11 7.71 84.82 2.62 87.44
6.24 47.83 4.78 52.62 1.63 54.24
3.57 27.41 2.74 30.15 0.93 31.08
9.36 71.76 7.18 78.94 2.44 81.38
33.21 254.59 25.46 280.05 8.65 288.70
4.82 36.92 3.69 40.61 1.25 41.86
80.70 618.68 61.87 680.54 21.03 701.57
13.88 106.39 10.64 117.02 3.62 120.64
16.70 128.05 12.81 140.86 4.35 145.21
23.64 181.27 18.13 199.40 6.16 205.56
15.91 122.00 12.20 134.20 4.15 138.35
8.89 68.12 6.81 74.93 2.32 77.25
13.11 100.52 10.05 110.57 3.42 113.99
141.29 1083.26 108.33 1191.58 36.82 1228.40
268.57 2059.03 205.90 2264.94 69.99 2334.92
119.21 913.95 91.39 1005.34 31.07 1036.41
143.76 1102.16 110.22 1212.38 37.46 1249.84
30.84 236.47 23.65 260.12 8.04 268.16
41.33 316.87 31.69 348.55 10.77 359.32
248.13 1902.33 190.23 2092.57 64.66 2157.23
47.52 364.30 36.43 400.73 12.38 413.11
17.44 133.73 13.37 147.10 4.55 151.65
85.57 656.03 65.60 721.64 22.30 743.94
160.07 1227.23 122.72 1349.95 41.71 1391.66
28.48 218.35 21.83 240.18 7.42 247.61
48.73 373.62 37.36 410.98 12.70 423.68
112.57 863.06 86.31 949.37 29.34 978.70
217.03 1663.90 166.39 1830.29 56.56 1886.84
162.54 1246.16 124.62 1370.77 42.36 1413.13