ITEMMATERIAL

1.0 RADIER G15

1.1 Cemento
1.2 Grava
1.3 Arena

2.0 METALCOM
2.1 Montantes
2.2 Canales
2.3 Tornillos
2.4 Fulminantes
2.5 lana de Vidrio
2.6 Volcanita RH 12.5mm
2.7 Volcanita ST 15mm
2.8 Volcanita RF 12.5mm
2.9 Tornillos punta Brocha

3.0 PISO
3.1.0 Piso Porcelanato
3.1.1 Pegamento Topex AC
3.1.2 Separadores 
3.1.3 Frague 
3.2.0 Piso Flotante Abedul
3.2.1 Espuma Niveladora
3.2.2 Guarda polvo 
3.2.3 Cubre juntas

4.0 MURO CERAMICA

4.1 Muro Ceramico
4.2 Pegamento topex DA
4.3 Separadores 
4.4 Frague 

5.0 EMPASTE Y PINTURA

5.1. Esquinero 
5.2 Latex Blanco
5.3 Esmalte al Agua
5.4 Huincha Joint
5.5 Pasta Muro F15
5.6 Lija 100 
5.7 Lija 120
5.8 Yeso 

6.0 PUERTA 
6.1 Puerta Exterior
6.2 Puerta Interior
6.3 Cerradura Exterior
6.4 Cerradura Interior

7.0 VENTANAS
7.1 Ventana 2m
7.2 Ventana 0.60m
DESCRIPCION U. DE MEDIDA
M3
G-30 Alta resistencia saco
0.40mm Grava gruesa M3
0.5mm arena gruesa M3

Tipo C Metalcom estructural 0.4m*0.4m*3m metro Lineal

Tipo U 0.20m*0.40m*3m metro Lineal
8*1/2 Unidades
27 calibre Rojo  Unidades
10m*0,05m*0,6m metro Lineal
2.40m*1.20m metro lineal
2.40m*1.20m Metro Lineal
1,2m*3.4m Metro lineal
6*1/4 Punta broca Unidades

0.60m*0.60m (1,45m2) M2
Ac saco 25kg saco
1mm (Bolsa 100 u) unidades
gris bolsa 5kg  5kg
7mm Abedul 2.397 m2 m2
funkition 10m2 m2
2,44m*0.3*0.09m* metro lineal
1m  metro lineal

0.36m*0.36m (2.68 m2) M2

DA saco 25kg saco
1mm (Bolsa 100 u) unidades
Blanco Bolsa 5kg 5kg

30*30*0.4mm (2,4m) metro lineal

Sipa tineta (19litros) Galon
Sipa SemiBrillo  Galon
0.5m*20m  metro Lineal
F15 Tajamar  25kg kg
Grado 100 Madera Unidades
Grado 120 mader unidades
Volcan (25 kg) Saco

Pino HOLZETK 0.80*2m Unidades

Sinfonia Blanco 0.60*2m unidades
Poli rustica B40 Acceso unidades
KARSON Acero inoxidable unidades

Termohome (Termopanel 2m*1.50m) unidades

0.60*0.60m Baño aluminio unidades
VALOR UNITARIO TOTAL
31 m3
$3,699 $1,376,028
$21,490 $666,190 TOTAL ITEM 1
$17,500 $542,500 $10,880,761
Total $2,584,718
323.5m2
$2,740 $822,000
$1,450 $145,000
$11.99 $59,950
$83.33 $25,000
$18,490 $425,270
$17,390 $278,240
$9,190 $735,200
$14,615 $350,760
$11.99 $35,970
Total $2,877,390
135M2
$31,660 $1,108,100
$8,342 $433,784
$24.9 $2,490
$8,526 $25,578
$20,351 $223,861
$9,610 $28,830
$2,790 $53,010
$4,490 $8,980
Total $1,884,633
40.62 M2
$26,773 $428,368
$12,838 $282,436
$24.9 $2,490
$8,526 $8,526
Total $721,820
323.5m2
$1,090 $43,600
$52,900 $158,700
$85,405 $170,810
$1,490 $5,960
$15,090 $105,630
$210 $10,500
$210 $10,500
$5,070 $20,280
Total $525,980
9 Unidades
$144,990 $289,980
$39,490 $276,430
$59,000 $118,000
$6,690 $46,830
total $731,240
7 unidades
$299,000 $1,495,000
$29,990 $59,980
Total $1,554,980
Proyecto: Remodelacion Tabla

Item Descripcion Total CLP

1.0 Costo Directo de Obra $8,813,416

2.0 utilidad 8% $705,073

3.0 Perdidas 4% $352,537
4.0
Total Neto $9,871,026
I.V.A 19% $2,067,345
TOTAL $11,938,371
 1

Total UF
1 M3
Cemento: 12 Sacos
Arena: 60 Kg
Grava 72 Kg
Agua: 18 Agua

CEMENTO:
12 (SACOS *M3) 31 (M3 TOTAL) 372
372 SACOS DE 25K $3,699 SACO 25KG $1,376,028

GRAVA
72 KG POR M3 31 M3 TOTAL 2232
31 M3 TOTAL $21,490 VALOR M3 $666,190

ARENA (0.
60 KG POR M3 31 M3 TOTAL 1860
31 M3 TOTAL $17,500 VALOR M3 $542,500

AGUA
31 M3 182 LITROS 5642
 BRUTO IVA VALOR IVA
CEMENTO $1,376,028 0.19 $261,445
KG GRAVA $666,190 0.19 $126,576
PESOS ARENA $542,500 0.19 $103,075

KG
PESOS

KG
PESOS

LITROS 
NETO
$1,114,583
$539,614
$439,425
Proyecto: REMODELACIÓN

Ubicación: Lampa
Constructora: MVA
Cantidad: 162 TablaN°1
Item: Cierre Provisorio

Descripción Largo (x2) Alto (x2)

emplazamiento 25 1.8
emplazamiento 20 1.8
Desplazamiento terreno
Unidad: (M)

perímetro

90
72
162