Matriz Cadeco 60 y 70 %

CARGAS SOCIALES
MANO DE OBRA
MATERIALES
N° CODIGO
ITEM
1. MODULO OBRAS PRELIMINARES
OP-001 INSTALACION DE FAENAS 92.07 80.47 48.28
OP-002 LETRERO DE OBRAS (LONA PVC) 158.86 101.63 60.98
OP-003 REPLANTEO Y TRAZADO CON EQUIPO TOPOGRAFICO (AREA) 2.11 1.03 0.62
OP-004 REPLANTEO Y TRAZADO LINEAL 0.98 2.29 1.37
OP-005 REPLANTEO Y TRAZADO DE CANALES 0.78 4.33 2.60
OP-006 MONTAJE DE CIERRE PERIMETRAL DE PROTECCION CON YUTE 17.24 7 4.20
OP-007 MONTAJE DE CIERRE PERIMETRAL DE PROTECCION CON CALAMINA N° 28 47.8 8.75 5.25
OP-008 CINTA DE SEÑALIZACION AMARILLA A=40 MM E=50U 4 0.7 0.42
2. MODULO DEMOLICIONES 0.00
DE-001 DEMOLICION DE HORMIGON SIMPLE 0 167.04 100.22
DE-002 DEMOLICION DE HORMIGON ARMADO 0 194.88 116.93
DE-003 DEMOLICION DE HORMIGON CICLOPEO 0 38.81 23.29
DE-004 DEMOLICION DE MURO MAMPOSTERIA 0 97.44 58.46
DE-005 DEMOLICION DE MURO DE ADOBE 0 55.68 33.41
DE-006 DEMOLICION DE MURO DE LADRILLO 0 25.06 15.04
DE-007 ROTURA DE ACERAS 0 10.29 6.17
DE-008 ROTURA DE ASFALTO 0 12.32 7.39
3. MODULO DE MOVIMIENTO DE TIERRA 0.00
MT-001 EXCAVACION CON RETROEXCAVADORA 0 2.57 1.54
MT-002 EXCAVACION MANUAL (0-2 M) SUELO BLANDO 0 27.84 16.70
MT-003 EXCAVACION MANUAL (0-2 M) SUELO SEMI DURO 0 34.8 20.88
MT-004 EXCAVACION MANUAL (2-4 M) SUELO SEMI DURO 39.01 69.6 41.76
MT-005 RELLENO Y COMPACTADO MANUAL 0 27.84 16.70
MT-006 RELLENO Y COMPACTADO CON COMPACTADORA SALTARINA 0 20.88 12.53
MT-007 EXCAVACION CON AGOTAMIENTO 0 73.17 43.90
MT-008 EXCAVACION MANUAL DE ZANJAS (0-2 M) SUELO SEMI DURO 0 55.68 33.41
MT-009 RETIRO DE ESCOMBROS CON VOLQUETA 0 5.85 3.51
MT-010 RELLENO CON TIERRA CERNIDA 0 34.8 20.88
MT-011 RELLENO Y COMPACTADO CON TIERRA (MAT. DE PRESTAMO) 72.45 34.8 20.88
MT-012 ENTIBADO Y APUNTALADO 61.76 34.99 20.99
4. MODULO OBRA GRUESA 0.00
OG-001 ACERO DE REFUERZO 6.67 3.49 2.09
OG-002 HORMIGON POBRE 375.58 230.06 138.04
OG-003 HORMIGON SIMPLE ZAPATAS H-21 741.33 638.55 383.13
OG-004 HORMIGON SIMPLE LOSA DE CIMENTACION H-21 610.45 420.19 252.11
OG-005 HORMIGON SIMPLE PARA VIGA DE FUNDACION H-21 855.46 684.4 410.64
OG-006 HORMIGON SIMPLE PARA SOBRECIMIENTOS H-21 911.18 428.19 256.91
OG-007 CIMIENTO DE HORMIGON CICLOPEO H-160 60% PIEDRA DESPL 273.8 188.3 112.98
OG-008 CIMIENTO DE HORMIGON CICLOPEO H-180 60% PIEDRA DESPL 337.82 188.3 112.98
OG-009 SOBRECIMIENTO DE HORMIGON CICLOPEO 460.76 315.2 189.12
OG-010 IMPERMEABILIZACION DE SOBRECIMIENTO 22.81 18.83 11.30
OG-011 IMPERMEABILIZACION CON CARTON ASFALTICO 129.5 37.66 22.60
OG-012 IMPERMEABILIZACION CON MEMBRANA DE ALUMINIO 3.5 MM 91.74 105.45 63.27
OG-013 IMPERMEABILIZACION CON LAMINA ASFALTICA 69.81 12.25 7.35
OG-014 IMPERMEABILIZACION MURO DE CONTENCION CON POLIETILENO 59.55 27.28 16.37
OG-015 MURO DE LADRILLO DE 6H (24*18*12) E=12CM 50.25 55.96 33.58
OG-016 MURO DE LADRILLO DE 6H (24*15*9.5) E=15CM 53.04 77.65 46.59
OG-019 MURO DE LADRILLO GAMBOTE VISTO E=12CM 83.83 74.19 44.51
OG-020 MURO DE LADRILLO GAMBOTE VISTO E=24CM 166.34 100.75 60.45
OG-021 MURO DE ADOBE DE 25CM 16.03 52.48 31.49
OG-022 MURO DE ADOBE DE 40CM 50.83 52.48 31.49
OG-023 MURO BLOQUE DE HORMIGON 99.78 45.48 27.29
OG-024 MURO BLOQUE DE VIDRIO BLANCO 635.03 96.54 57.92
OG-025 MURO BLOQUE DE VIDRIO COLOR 710.03 96.54 57.92
OG-026 MURO DE CONTENCION DE HORMIGON CICLOPEO 524.69 269.37 161.62
OG-027 HORMIGON CICLOPEO 50% PIEDRA DESPLAZADORA (1:2:4) 274.3 225.96 135.58
OG-028 MURO DE CONTENCION CON GAVIONES 344.71 112.98 67.79
OG-029 MAMPOSTERIA DE PIEDRA BRUTA 367.93 275.49 165.29
OG-030 MAMPOSTERIA DE PIEDRA CORTADA 424.52 306.19 183.71
OG-031 ESCOLLERADO 31.25 73.74 44.24
OG-032 COLCHONETA DE 4*2*0.30 M 420.77 164.41 98.65
OG-033 COLUMNA DE MAMPOSTERIA DE PIEDRA CORTADA 470.33 677.89 406.73
OG-034 COLUMNA DE LADRILLO 25*25 CM 49.58 32.01 19.21
OG-035 COLUMNA DE LADRILLO GAMBOTE DE 40*40 CM 110.91 52.72 31.63
OG-036 EMPEDRADO 18 26.36 15.82
OG-037 BARANDA DE HORMIGON ARMADO 214.33 235.74 141.44
OG-038 BOTAGUAS DE HORMIGON ARMADO 73.86 35.29 21.17
OG-039 BOTAGUAS DE LADRILLO GAMBOTE 22.4 38.49 23.09
OG-040 CANAL DE HORMIGON ARMADO 25*25 E=5 CM 47.82 140.82 84.49
OG-041 DINTEL DE HORMIGON ARMADO 104.13 154.16 92.50
OG-042 DINTEL DE LADRILLO ARMADO 24.37 28.67 17.20
OG-043 DINTEL DE MADERA 44.23 18.54 11.12
OG-044 ELEVACION DE CAMARAS DOSIF. 1:3:4 383.74 188.3 112.98
OG-045 GRADAS DE CEMENTO 147.72 104.96 62.98
OG-046 JUNTAS DE DILATACION 9.6 3.5 2.10
OG-047 HORMIGON SIMPLE COLUMNA H-21 1218.26 726.55 435.93
OG-048 HORMIGON SIMPLE PARA VIGA H-21 997.2 804.09 482.45
OG-049 HORMIGON SIMPLE PARA ENCADENADO 1041.96 588.4 353.04
OG-050 GHORMIGON SIMPLE PARA ESCALERA 1140.24 797.32 478.39
OG-051 HORMIGON SIMPLE LOSA ALIVIANADA CON VIGUETA PRETENSADA+ALIG. H21 E=20CM 164.79 52.56 31.54
OG-052 HORMIGON SIMPLE PARA LOSA LLENA 1049.22 574.87 344.92
OG-053 HORMIGON SIMPLE COLUMNA EN ALTURA H-21 1218.26 1020.23 612.14
OG-054 HORMIGON SIMPLE PARA VIGA EN ALTURA H-21 997.2 907.25 544.35
OG-055 HORMIGON SIMPLE LOSA LLENA EN ALTURA H-21 1065.12 801.81 481.09
OG-056 HORMIGON SIMPLE MURO DE CONTENCION 985.85 762.33 457.40
OG-057 LOSA TAPA DE HORMIGON ARMADO PARA TANQUE DE AGUA 1704 819.78 491.87
OG-058 MESON HORMIGON ARMADO 168.71 112.98 67.79
OG-059 CORDON PARA ACERA DE HORMIGON 608.68 258.84 155.30
OG-060 LAVANDERIA DE HORMIGON ARMADO 294.96 231.99 139.19
OG-061 PISO DE CEMENTO ENLUCIDO Y EMPEDRADO 58.97 52.48 31.49
OG-062 CONTRAPISO DE CEMENTO SOBRE LOSA 20.27 52.48 31.49
OG-063 CUBIERTA DE CALAMINA GALVANIZADA N° 28 91.71 86.62 51.97
OG-064 CUBIERTA DE CALAMINA GALVANIZADA N° 33 78.51 93.58 56.15
OG-065 CUBIERTA DE POLICARBONATO E=6MM COSTANERA 100*50*15*3 MM 229.50 61.99 37.19
OG-066 CUBIERTA DE CALAMINA PLASTICA 300 GR 126.73 108.07 64.84
OG-067 CUBIERTA DE TEJA CERAMICA TIPO COLONIAL 152.22 114.71 68.83
OG-068 CUBIERTA DE TEJA CERAMICA TIPO ESPAÑOLA 163.25 118.92 71.35
OG-069 CUMBRERA DE CALAMINA PLANA N°28 50.03 30.77 18.46
OG-070 CUMBRERA DE CERAMICA 25.04 15.39 9.23
OG-071 HORMIGON SIMPLE LOSA ALIVIANADA EN UNA DIRECCION (PLATAFORMA) H21 E=20 CM
140.10 67.66 40.60
OG-072 HORMIGON SIMPLE LOSA ALIVIANADA EN UNA DIRECCION (PLATAFORMA) H21 E=25 CM
157.72 70.24 42.14
OG-073 CONTRAPISO DE CEMENTO S/LOSA 20.87 56.49 33.89
5. MODULO OBRA FINA 0.00
OF-001 BAJANTE PLUVIAL CUADRADA 4" DE CALAMINA PLANA N°28 SEC. (10*15CM) 33.10 36.90 22.14
OF-002 BAJANTE SANITARIA DE PVC 4" 51.36 22.14 13.28
OF-003 ALERO 96.54 76.94 46.16
OF-004 CANALETA DE CALAMINA N°28 0.50 MT 33.77 55.35 33.21
OF-005 REVOQUE CIELO RASO 90.35 82.28 49.37
OF-006 REVOQUE CIELO RASO SOBRE LOSA 10.06 75.32 45.19
OF-007 REVOQUE INTERIOR DE YESO 5.39 60.26 36.16
OF-008 REVOQUE EXTERIOR 21.53 64.02 38.41
OF-009 REVOQUE DE CEMENTO SORE MURO DE PIEDRA 12.10 75.32 45.19
OF-010 REVOQUE CASTIGADO DE CEMENTO S/LADRILLO 15.21 75.32 45.19
OF-011 REVOQUE CASTIGADO DE CEMENTO SOBRE ADOBE 23.49 102.09 61.25
OF-012 REVOQUE CAL - CEMENTO EXTERIOR SOBRE ADOBE 30.10 82.85 49.71
OF-013 ENLUCIDO FINO DE CEMENTO 34.42 101.11 60.67
OF-014 ENLUCIDO DE MORTERO IMPERMEABILIZANTE 5.70 20.71 12.43
OF-015 PROVISION Y COLOCACION DE VIDRIO CATEDRAL COLOR E=3MM 85.76 18.45 11.07
OF-016 ENLADRILLADO 51.89 34.99 20.99
OF-017 PISO DE CARPETA DE HORMIGON SIMPLE E=7,5CM 43.57 51.05 30.63
OF-018 PISO DE CEMENTO SOBRE EMPEDRADO 31.27 39.16 23.50
OF-019 PISO DE CERAMICA CON COLOR (40*40CM) SOBRE PISO FROTACHADO 86.04 75.22 45.13
OF-020 PISO DE CERAMICA TIPO GRANITO SOBRE LOSA DE HORMIGON O PISO FROT- ACHADO 66.40 52.48 31.49
OF-021 PISO DE PIEDRA TARIJA 82.17 52.48 31.49
OF-022 PISO DE PORCELANATO PULIDO 6MM 252.32 76.97 46.18
OF-023 PISO DE VINIL 46.41 41.99 25.19
OF-024 PISO MACHIMBRE CON ENVIGADO 315.37 118.14 70.88
OF-025 PISO DE PARQUET TAJIBO 79.55 67.79 40.67
OF-026 PISO CON ALFOMBRA 113.44 11.07 6.64
OF-027 PISO CON ALFOMBRA AMERICANA 219.18 11.07 6.64
OF-028 PISO CON ALFOMBRA DE ALTO TRAFICO 140.41 11.07 6.64
OF-029 PISO DE ALFOMBRA TAPIZON 49.33 14.76 8.86
OF-030 PISO ENTABLONADO MADERA QUINA QUINA 243.00 61.28 36.77
OF-031 PISO LAMINADO FLOTANTE COMERCIAL (ALTO TRAFICO) 129.60 15.67 9.40
OF-032 REVESTIMIENTO DE CERAMICA CON COLOR (INCLUYE REVOQUE DE PARED) 88.60 86.62 51.97
OF-033 REVESTIMIENTO DE PIEDRA PIZARRA CORTADA 125.94 75.32 45.19
OF-034 PINTURA LATEX EXTERIOR (DOS MANOS) 8.60 17.98 10.79
OF-035 PINTURA LATEX INTERIOR (DOS MANOS) 5.58 15.21 9.13
OF-036 PINTURA OLEO MATE SINTETICA 23.66 24.89 14.93
OF-037 PINTURA AL ACEITE SOBRE CARPINTERIA METALICA 26.58 41.48 24.89
OF-038 PINTURA AL OLEO BRILLO SINTETICO 21.19 24.89 14.93
OF-039 PINTURA ANTICORROSIVA PARA CUBIERTAS 11.02 16.59 9.95
OF-040 BARNIZADO DE ZOCALOS DE MADERA 0.90 12.44 7.46
OF-041 BARNIZ SOBRE MAMPOSTERIA 16.54 24.89 14.93
OF-042 PISO PARQUETON 132.03 43.79 26.27
OF-043 PIRULEADO EXTERIOR 3.18 14.00 8.40
OF-044 PROVISION Y COLOCACION DE VENTANA DE ALUMINIO CON VIDRIO DE 4MM 461.54 36.90 22.14
OF-045 PROVISION Y COLOCACION DE VIDRIO E=3MM 54.29 18.45 11.07
OF-048 PROVISION Y COLOCACION DE VIDRIO CATEDRAL INCOLORO E=3MM 67.87 18.45 11.07
6. MODULO INSTALACIONES SANITARIAS 0.00
IS-001 CAMARA DE HORMIGON CICLOPEO 40X40 CM H=45 CM 220.58 349.88 209.93
IS-002 CAMARA DE HORMIGON CICLOPEO 60X60 CM H=100 CM 852.25 454.84 272.90
IS-003 CAMARA DE INSPECCION DE LADRILLO GAMBOTE 60X60 CM 236.05 269.37 161.62
IS-004 CAMARA DE REGISTRO 237.38 349.88 209.93
IS-005 PROVISION Y COLOCADO DE CAJA INTERCEPTORA DE PVC 6"X30 CM 52.75 73.80 44.28
IS-006 PROVISION Y COLOCADO DE ACCESORIOS PARA BAÑO 203.22 34.99 20.99
IS-007 POZO ABSORBENTE D=12 " 610.81 503.75 302.25
IS-008 PROV. Y COLOC. BASE DE DUCHA DE FIBRA DE VIDRIO 80X80 CM 174.82 69.73 41.84
IS-009 PROV. Y COLOC. BASE DE DISPENSADOR DE JABON LIQUIDO 102.03 6.89 4.13
IS-010 PROV. Y COLOC. DE INODORO TURCO 101.47 226.65 135.99
IS-011 PROV. Y COLOC. INODORO TANQUE BAJO 598.16 226.65 135.99
IS-012 PROV. Y COLOC. DE GRIFO PARA LAVAPLATOS 113.43 36.90 22.14
IS-013 PROV. Y COLOC. INODORO TURCO TANQUE ALTO 172.01 73.80 44.28
IS-014 PROV. Y COLOC. DE LAVANDERIA DE HORMIGON ARMADO 384.79 176.85 106.11
IS-015 PROV. Y COLOC. DE LAVAMANOS 1141.11 147.61 88.57
IS-016 PROV. Y COLOC. LAVAPLATOS 1 FOSA 777.86 147.61 88.57
IS-017 PROV. Y COLOC. DE MEZCLADORA PARA DUCHA 568.73 92.25 55.35
IS-018 LLAVE DE PASO CORTINA D=4" (PROV. Y COLOC.) 987.50 4.60 2.76
IS-020 LLAVE DE PASO CORTINA D=2 1/2" (PROV. Y COLOC.) 395.72 25.83 15.50
IS-022 LLAVE DE PASO CORTINA D=1 1/2" (PROV. Y COLOC.) 82.52 25.83 15.50
IS-024 LLAVE DE PASO CORTINA D=3/4" (PROV. Y COLOC.) 80.98 18.45 11.07
IS-025 LLAVE DE PASO CORTINA D=1/2" (PROV. Y COLOC.) 48.10 18.45 11.07
IS-026 MEDIDOR DE AGUA (PROV. Y COLOC.) 2542.64 13.79 8.27
IS-027 REJILLA DE PISO DE BRONCE 37.00 34.99 20.99
IS-028 PROV. Y COLOC. TANQUE DE AGUA CAPACIDAD 500 LTS 650.00 147.61 88.57
IS-029 PROV. Y COLOC. TANQUE DE AGUA CAPACIDAD 1000 LTS 1100.00 147.61 88.57
IS-030 PROV. Y COLOC. TINA CON GRIFERA 1213.50 184.51 110.71
IS-031 PROVISION E INSTALACION DE DUCHA METALICA 354.87 15.67 9.40
IS-032 PREVISION Y TENDIDO DE TUBERIA DE CONCRETO D=10" 88.78 76.97 46.18
IS-035 PREVISION Y TENDIDO DE TUBERIA DE FG 1/2" 29.59 12.18 7.31
IS-036 PREVISION Y TENDIDO DE FG 3/4" 36.66 12.18 7.31
IS-037 PREVISION Y TENDIDO DE FG 1" 48.96 14.76 8.86
IS-038 PREVISION Y TENDIDO DE FG 1 1/2" 73.72 14.76 8.86
IS-039 PREVISION Y TENDIDO DE FG 2" 99.08 18.45 11.07
IS-040 PREVISION Y TENDIDO DE TUBERIA DE POLIPROPILENO DE 1/2" 30.75 11.07 6.64
IS-041 PREVISION Y TENDIDO DE TUBERIA DE POLIPROPILENO DE 3/4" 43.54 11.07 6.64
IS-042 PREVISION Y TENDIDO DE TUBERIA DE POLIPROPILENO DE 1" 79.70 12.92 7.75
IS-043 PREVISION Y TENDIDO DE TUBERIA DE PVC 1/2" C-9 9.00 11.07 6.64
IS-044 PREVISION Y TENDIDO DE TUBERIA DE PVC 2" C-9 15.67 20.30 12.18
IS-045 PREVISION Y TENDIDO DE TUBERIA DE PVC 4" C-9 56.16 3.69 2.21
IS-046 PREVISION Y TENDIDO DE TUBERIA DE PVC 3/4" E=40 7.51 16.15 9.69
IS-047 PREVISION Y TENDIDO DE TUBERIA DE PVC 1" E=40 17.32 14.76 8.86
IS-048 PREVISION Y TENDIDO DE TUBERIA DE PVC 2" E=40 27.99 20.30 12.18
IS-049 PREVISION Y TENDIDO DE TUBERIA DE PVC 6" SDR 35 72.60 3.70 2.22
IS-050 PREVISION Y TENDIDO DE TUBERIA DE PVC DESAGUE 2" 12.57 16.15 9.69
7. MODULO INSTALACION ELECTRICA 0.00
IE-001 INSTALACION ELECTRICADE PUNTOS DE LUMINARIA 112.03 107.58 64.55
IE-002 INSTALACION ELECTRICADE PUNTOS DE TOMA CORRIENTE 125.46 94.67 56.80
IE-003 PROVISION E INSTALACION DE CABLE MONOPOLAR N° 6 AWG THW 17.51 1.08 0.65
IE-004 PROVISION E INSTALACION DE CABLE MONOPOLAR N° 8 AWG 7 HILOS 11.23 1.08 0.65
IE-007 PROVISION E INSTALACION DE CABLE 7 HILOS CU MONOPOLAR N° 14 AWG 3.56 1.08 0.65
IE-008 PROVISION E INSTALACION DE DISYUNTOR TERMOMAGNETICO BIPOLAR 15 AMP 79.50 43.67 26.20
IE-012 PROVISION E INSTALACION DE FOCO AHORRADOR DE 20W CON SOQUET 17.29 10.00 6.00
IE-013 PROVISION E INSTALACION DE LUMINARIAS FLUORESCENTES 2*20W 130.81 24.43 14.66
IE-014 PROVISION E INSTALACION DE INTERRUPTORES ELECTRICOS DOBLES 123.92 86.07 51.64
IE-015 PROVISION E INSTALACION DE PLACA DE INTERRUPTOR SIMPLE 18.60 29.11 17.47
IE-016 PROVISION E INSTALACION DE PLACA DE INTERRUPTOR TRIPLE 39.00 5.82 3.49
8. MODULO VIAS URBANAS 0.00
VU-001 ACERA DE CEMENTO Y EMPREDRADO 58.81 110.46 66.28
VU-002 APLICACIÓN DE TERMOPLASTICO E=2MM 149.70 27.90 16.74
VU-003 BACHEO CON PROVISION DE CEMENTO ASFALTICO ESPESOR=5CM 83.98 8.20 4.92
VU-004 CORDON DE HORMIGON SIMPLE PARA JARDINERA (15*20*50 CM) 17.74 14.00 8.40
VU-005 CORDON PARA ACERA DE HORMIGON SIMPLE 20*40 CM 57.50 34.99 20.99
VU-006 PREVISION DE CAPA BASE PARA BACHES PROFUNDOS E=30 CM (CONFORMACION Y NIVELACION) 44.40 8.98 5.39
VU-007 PREVISION DE CAPA BASE PARA BACHES PROFUNDOS E=30 CM (CONFORMACION Y NIVELACION 48.83 5.77 3.46
VU-008 PREVISION Y COLOCACION DE SEÑALIZACION DIRECCIONAL NO REFLECTIVA DE 60*20 CM 33.06 26.77 16.06
VU-009 PREVISION Y COLOCACION DE OJOS DE GATO 13.30 4.89 2.93
VU-010 PREVISION Y COLOCACION DE SEÑALIZACION HORIZONTAL REFLECTIVA 38.54 3.26 1.96
VU-011 PREVISION Y COLOCACION DE SEÑALIZACION VERTICAL DE 2 COLORES 60*60 Y 75*50 GRADO D 633.13 34.99 20.99
VU-012 PREVISION Y COLOCACION DE SEÑALIZACION VERTICAL NO REFLECTIVA 60*60 Y 75*50 340.44 34.99 20.99
VU-013 PREVISION Y COLOCACION DE SEÑALIZACION VERTICAL LAMINA AUTOADHESIVA NO REFLECTIVA 703.22 17.28 10.37
VU-014 PREVISION Y COLOCACION DE SEÑALIZACION VERTICAL GRADO DIAMANTE 90*60 CM 3 COLORES 865.48 85.10 51.06
9. MODULO CAMINOS Y CARRETERAS 0.00
CC-001 EXCAVACION NO CLASIFICADA 0.00 1.79 1.07
CC-002 EXCAVACION EN ROCA 30.70 5.27 3.16
CC-003 CONFORMACION DE TERRAPLEN (SIN MATERIAL) 0.00 4.38 2.63
CC-004 REMOCION DE DERRUMBES 0.00 1.72 1.03
CC-005 SOBRECARREO Y TERRAPLENES 0.00 0.25 0.15
CC-006 MOJORAMIENTO DE SUBRASANTE 0.00 2.96 1.78
CC-007 PROVISION Y COLOCACION DE CAPA SUB-BASE 82.00 2.66 1.60
CC-008 PROVISION Y COLOCACION DE CAPA BASE E=20CM 35.10 8.17 4.90
CC-009 IMPRIMACION BUTIMINOSA 9.81 0.17 0.10
CC-010 TRATAMIENTO SUPERFICIAL DOBLE 28.04 1.07 0.64
CC-011 BERNAS TRATAMIENTO SUPERFICIAL SIMPLE 10.83 0.90 0.54
CC-012 CARPETA ASFALTICA CONVENCIONAL (SIN TRANSPORTE) 1762.98 14.99 8.99
CC-013 HORMIGON PARA PAVIMENTO RIGIDO 573.84 377.72 226.63
CC-014 DEFENSA METALICA FLEXIBLE TIPO FLEX BEAM 556.80 34.99 20.99
CC-015 SEÑAL REGLAMENTARIA 816.56 34.99 20.99
CC-016 SEÑAL PREVENTIVA 818.56 34.99 20.99
CC-017 SEÑALIZACION HORIZONTAL PINTADO DE CALZADA ANCHO=10 CM 3.15 0.59 0.35
CC-018 RIEGO DE LIGA 1.94 0.14 0.08
CC-019 LOSA DE HORMIGON DE 20 CM PARA PAVIMENTO RIGIDO (SIN PASAJUNTAS) 145.83 24.30 14.58
CC-020 LOSA DE HORMIGON DE 20 CM PARA PAVIMENTO RIGIDO (CON PASAJUNTAS TRANSVERSALES Y L 183.49 27.79 16.67
10. MODULO AREAS DEPORTIVAS 0.00
AD-001 MALLA OLIMPICA C/TUBO FG2" C/2,5M 141.28 33.21 19.93
AD-002 PELDAÑOS DE H°C° EN GRADERIAS 458.12 328.81 197.29
AD-003 LOSA DE HORMIGON SIMPLE PARA CANCHA CON MALLA DE ACERO H=10 CM 81.54 34.99 20.99
AD-004 PINTADO DE LINEAS CANCHA DE BALONCESTO 240.27 331.85 199.11
11. MODULO DE AREAS VERDES 0.00
AV-001 PROVISION Y COLOCADO DE TEPE 33.30 11.49 6.89
AV-002 PROVISION Y COLOCADO DE CESPED SINTETICO 238.10 34.47 20.68
AV-003 REMOCION DE TEPE 0.00 17.49 10.49
AV-004 AREA VERDE CON RAY - GRASS 37.85 34.47 20.68
12. MODULO VARIOS 0.00
VA-001 PROV Y COLOC DE SILLARES TIPO A (30*40*60) H=40 CM MORTERO 1:3 CON ADITIVO ACELERA 533.59 135.74 81.44
VA-002 SILLARES TIPO A EXTRACCION Y SUSTITUCION H=0.30M CON ADITIVO ACELERANTE DE FRAGUA 429.81 157.48 94.49
VA-003 PROV Y COLOC DE SILLARES TIPO B (30*30*40) MORTERO DOSIF 1:3 H=0.30M CON ADITIVO A 421.79 135.74 81.44
VA-004 EMBOQUILLADO DENTRO DE GALERIAS CON ADITIVO ADHESIVO 124.37 41.99 25.19
VA-005 RASGOS Y BUÑAS CON ESTUCO SOBRE MURO DE LADRILLLO 1.39 27.99 16.79
TOTAL IMPUESTOS IT
TOTAL GASTOS GRAL
Y ADMINISTRATIVOS
GASTOS GENERALES
TOTAL MANO DE
HERRAMIENTAS
HERRAMIENTAS
MAQUINARIA Y
TOTAL UTILIAD
IMPUESTOS IT
MAQUINARIA
EQUIPO Y
UTILIDAD
EQUIPO
OBRA
IVA
19.24 147.99 13.5 8.88 22.38 262.44 26.24 288.68 28.87 317.55 9.81
24.29 186.90 0 11.21 11.21 356.98 35.70 392.67 39.27 431.94 13.35
0.25 1.89 1.5 0.11 1.61 5.62 0.56 6.18 0.62 6.80 0.21
0.55 4.21 1.5 0.25 1.75 6.94 0.69 7.64 0.76 8.40 0.26
1.04 7.96 1.5 0.48 1.98 10.72 1.07 11.79 1.18 12.97 0.40
1.67 12.87 1.8 0.77 2.57 32.69 3.27 35.95 3.60 39.55 1.22
2.09 16.09 0 0.97 0.97 64.86 6.49 71.34 7.13 78.48 2.42
0.17 1.29 0 0.08 0.08 5.36 0.54 5.90 0.59 6.49 0.20
0.00
39.93 307.19 0 18.43 18.43 325.62 32.56 358.19 35.82 394.01 12.17
46.58 358.39 0 21.50 21.50 379.90 37.99 417.89 41.79 459.67 14.20
9.28 71.37 150 4.28 154.28 225.66 22.57 248.22 24.82 273.04 8.44
23.29 179.20 0 10.75 10.75 189.95 18.99 208.94 20.89 229.84 7.10
13.31 102.40 0 6.14 6.14 108.54 10.85 119.40 11.94 131.34 4.06
5.99 46.09 0 2.77 2.77 48.85 4.89 53.74 5.37 59.11 1.83
2.46 18.92 6 1.14 7.14 26.06 2.61 28.67 2.87 31.53 0.97
2.94 22.66 15 1.36 16.36 39.02 3.90 42.92 4.29 47.21 1.46
0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.61 4.73 15.4 0.28 15.68 20.41 2.04 22.45 2.25 24.70 0.76
6.65 51.20 0 3.07 3.07 54.27 5.43 59.70 5.97 65.67 2.03
8.32 64.00 0 3.84 3.84 67.84 6.78 74.62 7.46 82.08 2.54
16.64 128.00 0 7.68 7.68 174.69 17.47 192.16 19.22 211.37 6.53
6.65 51.20 0 3.07 3.07 54.27 5.43 59.70 5.97 65.67 2.03
4.99 38.40 12.22 2.30 14.52 52.92 5.29 58.22 5.82 64.04 1.98
17.49 134.56 11.25 8.07 19.32 153.89 15.39 169.27 16.93 186.20 5.75
13.31 102.40 0 6.14 6.14 108.54 10.85 119.40 11.94 131.34 4.06
1.40 10.76 40 0.65 40.65 51.40 5.14 56.54 5.65 62.20 1.92
8.32 64.00 0 3.84 3.84 67.84 6.78 74.62 7.46 82.08 2.54
8.32 64.00 10.47 3.84 14.31 150.76 15.08 165.83 16.58 182.42 5.64
8.36 64.35 0 3.86 3.86 129.97 13.00 142.97 14.30 157.26 4.86
0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.83 6.42 0 0.39 0.39 13.47 1.35 14.82 1.48 16.30 0.50
54.99 423.09 6 25.39 31.39 830.05 83.01 913.06 91.31 1004.37 31.03
152.64 1174.32 33.6 70.46 104.06 2019.71 201.97 2221.68 222.17 2443.85 75.51
100.44 772.75 33.6 46.36 79.96 1463.16 146.32 1609.48 160.95 1770.42 54.71
163.60 1258.64 15.95 75.52 91.47 2205.57 220.56 2426.12 242.61 2668.74 82.46
102.35 787.46 1.48 47.25 48.73 1747.37 174.74 1922.10 192.21 2114.31 65.33
45.01 346.29 12 20.78 32.78 652.87 65.29 718.16 71.82 789.97 24.41
45.01 346.29 12 20.78 32.78 716.89 71.69 788.58 78.86 867.44 26.80
75.35 579.67 0 34.78 34.78 1075.21 107.52 1182.73 118.27 1301.00 40.20
4.50 34.63 0 2.08 2.08 59.52 5.95 65.47 6.55 72.02 2.23
9.00 69.26 0 4.16 4.16 202.91 20.29 223.21 22.32 245.53 7.59
25.21 193.93 0 11.64 11.64 297.30 29.73 327.03 32.70 359.74 11.12
2.93 22.53 0 1.35 1.35 93.69 9.37 103.06 10.31 113.36 3.50
6.52 50.17 0 3.01 3.01 112.73 11.27 124.00 12.40 136.40 4.21
13.38 102.91 0 6.17 6.17 159.34 15.93 175.27 17.53 192.80 5.96
18.56 142.80 0 8.57 8.57 204.41 20.44 224.85 22.49 247.34 7.64
13.38 102.91 0 6.17 6.17 176.63 17.66 194.29 19.43 213.72 6.60
11.54 88.77 0 5.33 5.33 123.80 12.38 136.18 13.62 149.79 4.63
17.73 136.44 0 8.19 8.19 228.45 22.85 251.30 25.13 276.43 8.54
24.08 185.28 0 11.12 11.12 362.74 36.27 399.01 39.90 438.92 13.56
12.54 96.51 0 5.79 5.79 118.33 11.83 130.17 13.02 143.18 4.42
12.54 96.51 0 5.79 5.79 153.13 15.31 168.45 16.84 185.29 5.73
10.87 83.64 0 5.02 5.02 188.44 18.84 207.28 20.73 228.01 7.05
23.08 177.54 0 10.65 10.65 823.22 82.32 905.55 90.55 996.10 30.78
23.08 177.54 0 10.65 10.65 898.22 89.82 988.05 98.80 1086.85 33.58
64.39 495.38 0 29.72 29.72 1049.80 104.98 1154.77 115.48 1270.25 39.25
54.01 415.55 12 24.93 36.93 726.78 72.68 799.46 79.95 879.41 27.17
27.01 207.77 0 12.47 12.47 564.95 56.50 621.45 62.14 683.59 21.12
65.85 506.64 0 30.40 30.40 904.97 90.50 995.46 99.55 1095.01 33.84
73.19 563.10 0 33.79 33.79 1021.40 102.14 1123.54 112.35 1235.90 38.19
17.63 135.61 0 8.14 8.14 175.00 17.50 192.50 19.25 211.75 6.54
39.30 302.36 0 18.14 18.14 741.27 74.13 815.39 81.54 896.93 27.72
162.04 1246.67 0 74.80 74.80 1791.80 179.18 1970.98 197.10 2168.07 66.99
7.65 58.87 0 3.53 3.53 111.98 11.20 123.18 12.32 135.50 4.19
12.60 96.95 0 5.82 5.82 213.68 21.37 235.05 23.50 258.55 7.99
6.30 48.48 0 2.91 2.91 69.39 6.94 76.32 7.63 83.96 2.59
56.35 433.54 8.4 26.01 34.41 682.28 68.23 750.51 75.05 825.56 25.51
8.44 64.90 0 3.89 3.89 142.65 14.27 156.92 15.69 172.61 5.33
9.20 70.78 0 4.25 4.25 97.43 9.74 107.17 10.72 117.89 3.64
33.66 258.97 0 15.54 15.54 322.33 32.23 354.57 35.46 390.02 12.05
36.85 283.51 0 17.01 17.01 404.65 40.46 445.11 44.51 489.62 15.13
6.85 52.73 0 3.16 3.16 80.26 8.03 88.28 8.83 97.11 3.00
4.43 34.10 0 2.05 2.05 80.37 8.04 88.41 8.84 97.25 3.01
45.01 346.29 0 20.78 20.78 750.81 75.08 825.89 82.59 908.48 28.07
25.09 193.03 0 11.58 11.58 352.33 35.23 387.56 38.76 426.32 13.17
0.84 6.44 0 0.39 0.39 16.42 1.64 18.07 1.81 19.87 0.61
173.67 1336.15 17.1 80.17 97.27 2651.68 265.17 2916.85 291.69 3208.54 99.14
192.21 1478.75 33.6 88.73 122.33 2598.28 259.83 2858.11 285.81 3143.92 97.15
140.65 1082.09 15.1 64.93 80.03 2204.08 220.41 2424.48 242.45 2666.93 82.41
190.59 1466.30 15.1 87.98 103.08 2709.62 270.96 2980.58 298.06 3278.64 101.31
12.56 96.66 1.48 5.80 7.28 268.73 26.87 295.60 29.56 325.16 10.05
137.42 1057.21 15.1 63.43 78.53 2184.96 218.50 2403.46 240.35 2643.80 81.69
243.88 1876.24 27.15 112.57 139.72 3234.23 323.42 3557.65 355.77 3913.42 120.92
216.87 1668.47 43.65 100.11 143.76 2809.43 280.94 3090.37 309.04 3399.41 105.04
191.66 1474.56 25.15 88.47 113.62 2653.30 265.33 2918.63 291.86 3210.50 99.20
182.23 1401.96 15.1 84.12 99.22 2487.02 248.70 2735.72 273.57 3009.30 92.99
195.96 1507.61 33.6 90.46 124.06 3335.66 333.57 3669.23 366.92 4036.15 124.72
27.01 207.77 0 12.47 12.47 388.95 38.90 427.85 42.78 470.63 14.54
61.87 476.02 6 28.56 34.56 1119.26 111.93 1231.18 123.12 1354.30 41.85
55.45 426.64 0 25.60 25.60 747.20 74.72 821.92 82.19 904.11 27.94
12.54 96.51 0 5.79 5.79 161.27 16.13 177.40 17.74 195.14 6.03
12.54 96.51 0 5.79 5.79 122.57 12.26 134.83 13.48 148.31 4.58
20.71 159.30 0 9.56 9.56 260.57 26.06 286.62 28.66 315.28 9.74
22.37 172.10 0 10.33 10.33 260.93 26.09 287.03 28.70 315.73 9.76
14.82 114.00 0 6.84 6.84 350.34 35.03 385.38 38.54 423.91 13.10
25.83 198.75 0 11.92 11.92 337.40 33.74 371.14 37.11 408.25 12.62
27.42 210.96 0 12.66 12.66 375.83 37.58 413.42 41.34 454.76 14.05
28.43 218.70 0 13.12 13.12 395.07 39.51 434.58 43.46 478.04 14.77
7.36 56.59 0 3.40 3.40 110.01 11.00 121.01 12.10 133.12 4.11
3.68 28.30 0 1.70 1.70 55.04 5.50 60.55 6.05 66.60 2.06
16.17 124.43 1.48 7.47 8.95 273.48 27.35 300.82 30.08 330.91 10.22
16.79 129.17 1.48 7.75 9.23 296.12 29.61 325.74 32.57 358.31 11.07
13.50 103.89 0 6.23 6.23 130.99 13.10 144.09 14.41 158.50 4.90
0.00
8.82 67.86 0 4.07 4.07 105.03 10.50 115.54 11.55 127.09 3.93
5.29 40.72 0 2.44 2.44 94.52 9.45 103.97 10.40 114.37 3.53
18.39 141.50 0 8.49 8.49 246.53 24.65 271.18 27.12 298.30 9.22
13.23 101.79 0 6.11 6.11 141.67 14.17 155.84 15.58 171.42 5.30
19.67 151.32 0 9.08 9.08 250.75 25.07 275.82 27.58 303.40 9.38
18.00 138.52 0 8.31 8.31 156.89 15.69 172.58 17.26 189.83 5.87
14.40 110.82 0 6.65 6.65 122.86 12.29 135.15 13.51 148.66 4.59
15.30 117.74 0 7.06 7.06 146.33 14.63 160.96 16.10 177.06 5.47
18.00 138.52 0 8.31 8.31 158.93 15.89 174.82 17.48 192.30 5.94
18.00 138.52 0 8.31 8.31 162.04 16.20 178.24 17.82 196.07 6.06
24.40 187.75 0 11.26 11.26 222.50 22.25 244.75 24.48 269.23 8.32
19.80 152.36 0 9.14 9.14 191.61 19.16 210.77 21.08 231.84 7.16
24.17 185.95 0 11.16 11.16 231.52 23.15 254.67 25.47 280.14 8.66
4.95 38.09 0 2.29 2.29 46.07 4.61 50.68 5.07 55.75 1.72
4.41 33.93 0 2.04 2.04 121.73 12.17 133.90 13.39 147.29 4.55
8.36 64.35 0 3.86 3.86 120.10 12.01 132.11 13.21 145.32 4.49
12.20 93.88 0 5.63 5.63 143.09 14.31 157.39 15.74 173.13 5.35
9.36 72.02 0 4.32 4.32 107.61 10.76 118.37 11.84 130.21 4.02
17.98 138.33 0 8.30 8.30 232.67 23.27 255.94 25.59 281.53 8.70
12.54 96.51 0 5.79 5.79 168.70 16.87 185.57 18.56 204.13 6.31
12.54 96.51 0 5.79 5.79 184.47 18.45 202.92 20.29 223.21 6.90
18.40 141.55 0 8.49 8.49 402.36 40.24 442.60 44.26 486.86 15.04
10.04 77.22 0 4.63 4.63 128.26 12.83 141.09 14.11 155.20 4.80
28.24 217.26 0 13.04 13.04 545.67 54.57 600.24 60.02 660.26 20.40
16.20 124.67 0 7.48 7.48 211.70 21.17 232.87 23.29 256.16 7.92
2.65 20.36 0 1.22 1.22 135.02 13.50 148.52 14.85 163.37 5.05
2.65 20.36 0 1.22 1.22 240.76 24.08 264.84 26.48 291.32 9.00
2.65 20.36 0 1.22 1.22 161.99 16.20 178.19 17.82 196.01 6.06
3.53 27.14 0 1.63 1.63 78.10 7.81 85.91 8.59 94.50 2.92
14.65 112.70 0 6.76 6.76 362.46 36.25 398.70 39.87 438.57 13.55
3.75 28.82 0 1.73 1.73 160.15 16.01 176.16 17.62 193.78 5.99
20.71 159.30 0 9.56 9.56 257.46 25.75 283.20 28.32 311.52 9.63
18.00 138.52 0 8.31 8.31 272.77 27.28 300.04 30.00 330.05 10.20
4.30 33.07 0 1.98 1.98 43.65 4.36 48.01 4.80 52.82 1.63
3.64 27.97 0 1.68 1.68 35.23 3.52 38.75 3.88 42.63 1.32
5.95 45.77 0 2.75 2.75 72.18 7.22 79.40 7.94 87.34 2.70
9.92 76.28 0 4.58 4.58 107.44 10.74 118.18 11.82 130.00 4.02
5.95 45.77 0 2.75 2.75 69.71 6.97 76.68 7.67 84.35 2.61
3.97 30.51 0 1.83 1.83 43.36 4.34 47.70 4.77 52.47 1.62
2.97 22.88 0 1.37 1.37 25.15 2.52 27.67 2.77 30.43 0.94
5.95 45.77 0 2.75 2.75 65.06 6.51 71.57 7.16 78.72 2.43
10.47 80.53 0 4.83 4.83 217.39 21.74 239.13 23.91 263.05 8.13
3.35 25.75 0 1.54 1.54 30.47 3.05 33.52 3.35 36.87 1.14
8.82 67.86 0 4.07 4.07 533.47 53.35 586.82 58.68 645.50 19.95
4.41 33.93 0 2.04 2.04 90.26 9.03 99.28 9.93 109.21 3.37
4.41 33.93 0 2.04 2.04 109.10 10.91 120.01 12.00 132.01 4.08
4.41 33.93 0 2.04 2.04 155.38 15.54 170.91 17.09 188.01 5.81
4.41 33.93 0 2.04 2.04 103.84 10.38 114.22 11.42 125.64 3.88
0.00
83.64 643.44 0 38.61 38.61 902.63 90.26 992.89 99.29 1092.18 33.75
108.72 836.47 0 50.19 50.19 1738.91 173.89 1912.80 191.28 2104.08 65.02
64.39 495.38 0 29.72 29.72 761.16 76.12 837.27 83.73 921.00 28.46
83.64 643.44 0 38.61 38.61 919.43 91.94 1011.37 101.14 1112.51 34.38
17.64 135.72 0 8.14 8.14 196.61 19.66 216.28 21.63 237.90 7.35
8.36 64.35 0 3.86 3.86 271.43 27.14 298.57 29.86 328.43 10.15
120.42 926.42 0 55.58 55.58 1592.81 159.28 1752.09 175.21 1927.30 59.55
16.67 128.24 0 7.69 7.69 310.75 31.08 341.83 34.18 376.01 11.62
1.65 12.67 0 0.76 0.76 115.46 11.55 127.01 12.70 139.71 4.32
54.18 416.82 0 25.01 25.01 543.30 54.33 597.63 59.76 657.39 20.31
54.18 416.82 0 25.01 25.01 1039.99 104.00 1143.99 114.40 1258.38 38.88
8.82 67.86 0 4.07 4.07 185.36 18.54 203.90 20.39 224.29 6.93
17.64 135.72 0 8.14 8.14 315.87 31.59 347.46 34.75 382.21 11.81
42.27 325.23 0 19.51 19.51 729.54 72.95 802.49 80.25 882.74 27.28
35.28 271.46 0 16.29 16.29 1428.86 142.89 1571.74 157.17 1728.92 53.42
35.28 271.46 0 16.29 16.29 1065.61 106.56 1172.17 117.22 1289.39 39.84
22.05 169.65 0 10.18 10.18 748.56 74.86 823.42 82.34 905.76 27.99
1.10 8.46 0 0.51 0.51 996.47 99.65 1096.11 109.61 1205.73 37.26
1.10 8.46 0 0.51 0.51 503.13 50.31 553.44 55.34 608.78 18.81
6.17 47.50 0 2.85 2.85 446.07 44.61 490.68 49.07 539.75 16.68
6.17 47.50 0 2.85 2.85 343.41 34.34 377.75 37.78 415.53 12.84
6.17 47.50 0 2.85 2.85 132.87 13.29 146.16 14.62 160.78 4.97
5.29 40.72 0 2.44 2.44 111.27 11.13 122.40 12.24 134.64 4.16
4.41 33.93 0 2.04 2.04 116.95 11.69 128.64 12.86 141.50 4.37
4.41 33.93 0 2.04 2.04 84.07 8.41 92.47 9.25 101.72 3.14
3.30 25.36 0 1.52 1.52 2569.52 256.95 2826.47 282.65 3109.12 96.07
8.36 64.35 0 3.86 3.86 105.21 10.52 115.73 11.57 127.30 3.93
35.28 271.46 0 16.29 16.29 937.75 93.77 1031.52 103.15 1134.68 35.06
35.28 271.46 0 16.29 16.29 1387.75 138.77 1526.52 152.65 1679.18 51.89
44.11 339.32 0 20.36 20.36 1573.18 157.32 1730.50 173.05 1903.55 58.82
3.75 28.82 0 1.73 1.73 385.42 38.54 423.96 42.40 466.35 14.41
18.40 141.55 0.00 8.49 8.49 238.82 23.88 262.71 26.27 288.98 8.93
25.09 193.03 0.00 11.58 11.58 338.96 33.90 372.85 37.29 410.14 12.67
29.27 225.21 0.00 13.51 13.51 461.60 46.16 507.76 50.78 558.54 17.26
2.91 22.40 0.00 1.34 1.34 53.33 5.33 58.67 5.87 64.53 1.99
2.91 22.40 0.00 1.34 1.34 60.40 6.04 66.44 6.64 73.09 2.26
3.53 27.14 0.00 1.63 1.63 77.73 7.77 85.51 8.55 94.06 2.91
3.53 27.14 0.00 1.63 1.63 102.49 10.25 112.74 11.27 124.02 3.83
4.41 33.93 0.00 2.04 2.04 135.05 13.50 148.55 14.86 163.41 5.05
2.65 20.36 0.00 1.22 1.22 52.33 5.23 57.56 5.76 63.32 1.96
2.65 20.36 0.00 1.22 1.22 65.12 6.51 71.63 7.16 78.79 2.43
3.09 23.76 0.00 1.43 1.43 104.89 10.49 115.37 11.54 126.91 3.92
2.65 20.36 0.00 1.22 1.22 30.58 3.06 33.64 3.36 37.00 1.14
4.85 37.33 0.00 2.24 2.24 55.24 5.52 60.77 6.08 66.84 2.07
0.88 6.79 0.00 0.41 0.41 63.35 6.34 69.69 6.97 76.66 2.37
3.86 29.70 0.00 1.78 1.78 38.99 3.90 42.89 4.29 47.18 1.46
3.53 27.14 0.00 1.63 1.63 46.09 4.61 50.70 5.07 55.77 1.72
4.85 37.33 0.00 2.24 2.24 67.56 6.76 74.32 7.43 81.75 2.53
0.88 6.80 0.00 0.41 0.41 79.81 7.98 87.79 8.78 96.57 2.98
3.86 29.70 0.00 1.78 1.78 44.05 4.41 48.46 4.85 53.30 1.65
4.41 33.93 0.00 2.04 2.04 55.62 5.56 61.18 6.12 67.30 2.08
4.85 37.33 0.00 2.24 2.24 69.47 6.95 76.42 7.64 84.06 2.60
6.17 47.50 0.00 2.85 2.85 119.49 11.95 131.44 13.14 144.59 4.47
0.00
25.72 197.84 0.00 11.87 11.87 321.74 32.17 353.92 35.39 389.31 12.03
22.63 174.10 0.00 10.45 10.45 310.01 31.00 341.01 34.10 375.11 11.59
0.26 1.99 0.00 0.12 0.12 19.62 1.96 21.58 2.16 23.73 0.73
0.26 1.99 0.00 0.12 0.12 13.34 1.33 14.67 1.47 16.14 0.50
0.26 1.99 0.00 0.12 0.12 9.80 0.98 10.77 1.08 11.85 0.37
0.26 1.99 0.00 0.12 0.12 6.88 0.69 7.56 0.76 8.32 0.26
0.26 1.99 0.00 0.12 0.12 5.67 0.57 6.23 0.62 6.86 0.21
10.44 80.31 0.00 4.82 4.82 164.63 16.46 181.09 18.11 199.20 6.16
10.44 80.31 0.00 4.82 4.82 172.23 17.22 189.45 18.95 208.40 6.44
10.44 80.31 0.00 4.82 4.82 180.53 18.05 198.58 19.86 218.44 6.75
10.44 80.31 0.00 4.82 4.82 195.63 19.56 215.19 21.52 236.71 7.31
2.39 18.39 0.00 1.10 1.10 36.78 3.68 40.46 4.05 44.51 1.38
5.84 44.93 0.00 2.70 2.70 178.43 17.84 196.28 19.63 215.90 6.67
20.57 158.29 0.00 9.50 9.50 291.70 29.17 320.87 32.09 352.96 10.91
6.96 53.53 0.00 3.21 3.21 75.35 7.53 82.88 8.29 91.17 2.82
1.39 10.70 0.00 0.64 0.64 50.35 5.03 55.38 5.54 60.92 1.88
0.00
26.40 203.14 0.00 12.19 12.19 274.14 27.41 301.55 30.16 331.71 10.25
6.67 51.31 27.00 3.08 30.08 231.09 23.11 254.20 25.42 279.62 8.64
1.96 15.08 13.65 0.90 14.55 113.61 11.36 124.98 12.50 137.47 4.25
3.35 25.75 14.80 1.54 16.34 59.83 5.98 65.81 6.58 72.40 2.24
8.36 64.35 0.00 3.86 3.86 125.71 12.57 138.28 13.83 152.11 4.70
2.15 16.51 1.72 0.99 2.71 63.63 6.36 69.99 7.00 76.99 2.38
1.38 10.61 2.66 0.64 3.30 62.74 6.27 69.01 6.90 75.91 2.35
6.40 49.23 25.00 2.95 27.95 110.24 11.02 121.27 12.13 133.40 4.12
1.17 8.99 15.00 0.54 15.54 37.83 3.78 41.62 4.16 45.78 1.41
0.78 6.00 3.00 0.36 3.36 47.89 4.79 52.68 5.27 57.95 1.79
8.36 64.35 1.78 3.86 5.64 703.12 70.31 773.43 77.34 850.77 26.29
8.36 64.35 1.78 3.86 5.64 410.43 41.04 451.47 45.15 496.62 15.35
4.13 31.78 0.00 1.91 1.91 736.91 73.69 810.60 81.06 891.66 27.55
20.34 156.50 85.09 9.39 94.48 1116.46 111.65 1228.11 122.81 1350.92 41.74
0.00
0.43 3.29 18.09 0.20 18.29 21.58 2.16 23.74 2.37 26.11 0.81
1.26 9.69 55.31 0.58 55.89 96.28 9.63 105.91 10.59 116.50 3.60
1.05 8.05 29.27 0.48 29.75 37.81 3.78 41.59 4.16 45.75 1.41
0.41 3.16 17.08 0.19 17.27 20.43 2.04 22.48 2.25 24.72 0.76
0.06 0.46 2.63 0.03 2.66 3.12 0.31 3.43 0.34 3.77 0.12
0.71 5.44 29.88 0.33 30.21 35.65 3.57 39.22 3.92 43.14 1.33
0.64 4.89 22.90 0.29 23.19 110.09 11.01 121.09 12.11 133.20 4.12
1.95 15.02 47.41 0.90 48.31 98.44 9.84 108.28 10.83 119.11 3.68
0.04 0.31 0.64 0.02 0.66 10.78 1.08 11.86 1.19 13.05 0.40
0.26 1.97 7.74 0.12 7.86 37.87 3.79 41.65 4.17 45.82 1.42
0.22 1.66 3.85 0.10 3.95 16.43 1.64 18.08 1.81 19.89 0.61
3.58 27.57 117.94 1.65 119.59 1910.14 191.01 2101.16 210.12 2311.27 71.42
90.29 694.64 33.40 41.68 75.08 1343.56 134.36 1477.92 147.79 1625.71 50.23
8.36 64.35 0.00 3.86 3.86 625.01 62.50 687.51 68.75 756.26 23.37
8.36 64.35 0.00 3.86 3.86 884.77 88.48 973.25 97.32 1070.57 33.08
8.36 64.35 0.00 3.86 3.86 886.77 88.68 975.45 97.54 1072.99 33.16
0.14 1.09 0.96 0.07 1.03 5.26 0.53 5.79 0.58 6.36 0.20
0.03 0.26 0.72 0.02 0.74 2.93 0.29 3.23 0.32 3.55 0.11
5.81 44.69 1.68 2.68 4.36 194.88 19.49 214.37 21.44 235.80 7.29
6.64 51.11 12.35 3.07 15.42 250.01 25.00 275.01 27.50 302.52 9.35
0.00
7.94 61.07 0.00 3.66 3.66 206.02 20.60 226.62 22.66 249.28 7.70
78.60 604.69 0.00 36.28 36.28 1099.10 109.91 1209.01 120.90 1329.91 41.09
8.36 64.35 0.00 3.86 3.86 149.75 14.97 164.72 16.47 181.20 5.60
79.33 610.29 0.00 36.62 36.62 887.17 88.72 975.89 97.59 1073.48 33.17
0.00
2.75 21.13 0.00 1.27 1.27 55.70 5.57 61.27 6.13 67.40 2.08
8.24 63.39 0.00 3.80 3.80 305.30 30.53 335.82 33.58 369.41 11.41
4.18 32.16 0.00 1.93 1.93 34.09 3.41 37.50 3.75 41.25 1.27
8.24 63.39 0.00 3.80 3.80 105.05 10.50 115.55 11.55 127.10 3.93
0.00
32.45 249.63 0.00 14.98 14.98 798.20 79.82 878.02 87.80 965.82 29.84
37.64 289.61 0.00 17.38 17.38 736.80 73.68 810.48 81.05 891.53 27.55
32.45 249.63 0.00 14.98 14.98 686.40 68.64 755.04 75.50 830.54 25.66
10.04 77.22 0.00 4.63 4.63 206.22 20.62 226.85 22.68 249.53 7.71
6.69 51.47 0.00 3.09 3.09 55.95 5.60 61.55 6.15 67.70 2.09
TOTAL PRECIO
UNITARIO
327.36
445.29
7.01
8.66
13.37
40.77
80.90
6.69
406.18
473.88
281.48
236.94
135.39
60.94
32.51
48.67
0.00
25.46
67.70
84.62
217.90
67.70
66.02
191.96
135.39
64.12
84.62
188.05
162.12
0.00
16.81
1035.40
2519.36
1825.13
2751.20
2179.65
814.38
894.24
1341.20
74.24
253.11
370.85
116.87
140.62
198.76
254.98
220.32
154.42
284.97
452.48
147.61
191.02
235.06
1026.88
1120.43
1309.50
906.58
704.71
1128.84
1274.08
218.29
924.65
2235.07
139.68
266.54
86.55
851.07
177.94
121.54
402.07
504.75
100.11
100.25
936.55
439.49
20.49
3307.68
3241.06
2749.34
3379.95
335.21
2725.50
4034.34
3504.45
3309.70
3102.28
4160.87
485.17
1396.15
932.05
201.17
152.90
325.03
325.49
437.01
420.87
468.81
492.81
137.23
68.66
341.13
369.38
163.40
131.02
117.90
307.51
176.72
312.78
195.70
153.25
182.53
198.24
202.12
277.55
239.01
288.80
57.47
151.84
149.81
178.48
134.23
290.23
210.44
230.11
501.90
160.00
680.66
264.07
168.42
300.32
202.06
97.42
452.13
199.77
321.15
340.25
54.45
43.95
90.04
134.02
86.96
54.09
31.37
81.16
271.17
38.01
665.45
112.58
136.09
193.81
129.52
1125.93
2169.09
949.46
1146.89
245.25
338.58
1986.86
387.63
144.03
677.70
1297.27
231.22
394.02
910.02
1782.34
1329.23
933.75
1242.98
627.60
556.43
428.37
165.74
138.80
145.88
104.86
3205.19
131.24
1169.74
1731.06
1962.37
480.76
297.91
422.81
575.80
66.53
75.35
96.96
127.85
168.46
65.28
81.23
130.83
38.14
68.91
79.03
48.64
57.50
84.28
99.56
54.95
69.37
86.66
149.05
401.34
386.70
24.47
16.63
12.22
8.58
7.07
205.36
214.84
225.19
244.03
45.88
222.58
363.87
93.99
62.80
341.96
288.26
141.72
74.63
156.81
79.37
78.26
137.52
47.19
59.74
877.06
511.96
919.21
1392.66
26.92
120.10
47.16
25.49
3.89
44.47
137.32
122.79
13.45
47.23
20.50
2382.69
1675.94
779.63
1103.65
1106.15
6.56
3.66
243.09
311.86
256.99
1371.00
186.80
1106.65
69.48
380.82
42.53
131.03
995.66
919.07
856.21
257.24
69.80
MATERIALES
N° CODIGO
ITEM
1. MODULO OBRAS PRELIMINARES
OP-001 INSTALACION DE FAENAS 92.07
OP-002 LETRERO DE OBRAS (LONA PVC) 158.86
OP-003 REPLANTEO Y TRAZADO CON EQUIPO TOPOGRAFICO (AREA) 2.11
OP-004 REPLANTEO Y TRAZADO LINEAL 0.98
OP-005 REPLANTEO Y TRAZADO DE CANALES 0.78
OP-006 MONTAJE DE CIERRE PERIMETRAL DE PROTECCION CON YUTE 17.24
OP-007 MONTAJE DE CIERRE PERIMETRAL DE PROTECCION CON CALAMINA N° 28 47.8
OP-008 CINTA DE SEÑALIZACION AMARILLA A=40 MM E=50U 4
2. MODULO DEMOLICIONES
DE-001 DEMOLICION DE HORMIGON SIMPLE 0
DE-002 DEMOLICION DE HORMIGON ARMADO 0
DE-003 DEMOLICION DE HORMIGON CICLOPEO 0
DE-004 DEMOLICION DE MURO MAMPOSTERIA 0
DE-005 DEMOLICION DE MURO DE ADOBE 0
DE-006 DEMOLICION DE MURO DE LADRILLO 0
DE-007 ROTURA DE ACERAS 0
DE-008 ROTURA DE ASFALTO 0
3. MODULO DE MOVIMIENTO DE TIERRA
MT-001 EXCAVACION CON RETROEXCAVADORA 0
MT-002 EXCAVACION MANUAL (0-2 M) SUELO BLANDO 0
MT-003 EXCAVACION MANUAL (0-2 M) SUELO SEMI DURO 0
MT-004 EXCAVACION MANUAL (2-4 M) SUELO SEMI DURO 39.01
MT-005 RELLENO Y COMPACTADO MANUAL 0
MT-006 RELLENO Y COMPACTADO CON COMPACTADORA SALTARINA 0
MT-007 EXCAVACION CON AGOTAMIENTO 0
MT-008 EXCAVACION MANUAL DE ZANJAS (0-2 M) SUELO SEMI DURO 0
MT-009 RETIRO DE ESCOMBROS CON VOLQUETA 0
MT-010 RELLENO CON TIERRA CERNIDA 0
MT-011 RELLENO Y COMPACTADO CON TIERRA (MAT. DE PRESTAMO) 72.45
MT-012 ENTIBADO Y APUNTALADO 61.76
4. MODULO OBRA GRUESA
OG-001 ACERO DE REFUERZO 6.67
OG-002 HORMIGON POBRE 375.58
OG-003 HORMIGON SIMPLE ZAPATAS H-21 741.33
OG-004 HORMIGON SIMPLE LOSA DE CIMENTACION H-21 610.45
OG-005 HORMIGON SIMPLE PARA VIGA DE FUNDACION H-21 855.46
OG-006 HORMIGON SIMPLE PARA SOBRECIMIENTOS H-21 911.18
OG-007 CIMIENTO DE HORMIGON CICLOPEO H-160 60% PIEDRA DESPL 273.8
OG-008 CIMIENTO DE HORMIGON CICLOPEO H-180 60% PIEDRA DESPL 337.82
OG-009 SOBRECIMIENTO DE HORMIGON CICLOPEO 460.76
OG-010 IMPERMEABILIZACION DE SOBRECIMIENTO 22.81
OG-011 IMPERMEABILIZACION CON CARTON ASFALTICO 129.5
OG-012 IMPERMEABILIZACION CON MEMBRANA DE ALUMINIO 3.5 MM 91.74
OG-013 IMPERMEABILIZACION CON LAMINA ASFALTICA 69.81
OG-014 IMPERMEABILIZACION MURO DE CONTENCION CON POLIETILENO 59.55
OG-015 MURO DE LADRILLO DE 6H (24*18*12) E=12CM 50.25
OG-016 MURO DE LADRILLO DE 6H (24*15*9.5) E=15CM 53.04
OG-019 MURO DE LADRILLO GAMBOTE VISTO E=12CM 83.83
OG-020 MURO DE LADRILLO GAMBOTE VISTO E=24CM 166.34
OG-021 MURO DE ADOBE DE 25CM 16.03
OG-022 MURO DE ADOBE DE 40CM 50.83
OG-023 MURO BLOQUE DE HORMIGON 99.78
OG-024 MURO BLOQUE DE VIDRIO BLANCO 635.03
OG-025 MURO BLOQUE DE VIDRIO COLOR 710.03
OG-026 MURO DE CONTENCION DE HORMIGON CICLOPEO 524.69
OG-027 HORMIGON CICLOPEO 50% PIEDRA DESPLAZADORA (1:2:4) 274.3
OG-028 MURO DE CONTENCION CON GAVIONES 344.71
OG-029 MAMPOSTERIA DE PIEDRA BRUTA 367.93
OG-030 MAMPOSTERIA DE PIEDRA CORTADA 424.52
OG-031 ESCOLLERADO 31.25
OG-032 COLCHONETA DE 4*2*0.30 M 420.77
OG-033 COLUMNA DE MAMPOSTERIA DE PIEDRA CORTADA 470.33
OG-034 COLUMNA DE LADRILLO 25*25 CM 49.58
OG-035 COLUMNA DE LADRILLO GAMBOTE DE 40*40 CM 110.91
OG-036 EMPEDRADO 18
OG-037 BARANDA DE HORMIGON ARMADO 214.33
OG-038 BOTAGUAS DE HORMIGON ARMADO 73.86
OG-039 BOTAGUAS DE LADRILLO GAMBOTE 22.4
OG-040 CANAL DE HORMIGON ARMADO 25*25 E=5 CM 47.82
OG-041 DINTEL DE HORMIGON ARMADO 104.13
OG-042 DINTEL DE LADRILLO ARMADO 24.37
OG-043 DINTEL DE MADERA 44.23
OG-044 ELEVACION DE CAMARAS DOSIF. 1:3:4 383.74
OG-045 GRADAS DE CEMENTO 147.72
OG-046 JUNTAS DE DILATACION 9.6
OG-047 HORMIGON SIMPLE COLUMNA H-21 1218.26
OG-048 HORMIGON SIMPLE PARA VIGA H-21 997.2
OG-049 HORMIGON SIMPLE PARA ENCADENADO 1041.96
OG-050 GHORMIGON SIMPLE PARA ESCALERA 1140.24
OG-051 HORMIGON SIMPLE LOSA ALIVIANADA CON VIGUETA PRETENSADA+ALIG. H21 E=20 164.79
OG-052 HORMIGON SIMPLE PARA LOSA LLENA 1049.22
OG-053 HORMIGON SIMPLE COLUMNA EN ALTURA H-21 1218.26
OG-054 HORMIGON SIMPLE PARA VIGA EN ALTURA H-21 997.2
OG-055 HORMIGON SIMPLE LOSA LLENA EN ALTURA H-21 1065.12
OG-056 HORMIGON SIMPLE MURO DE CONTENCION 985.85
OG-057 LOSA TAPA DE HORMIGON ARMADO PARA TANQUE DE AGUA 1704
OG-058 MESON HORMIGON ARMADO 168.71
OG-059 CORDON PARA ACERA DE HORMIGON 608.68
OG-060 LAVANDERIA DE HORMIGON ARMADO 294.96
OG-061 PISO DE CEMENTO ENLUCIDO Y EMPEDRADO 58.97
OG-062 CONTRAPISO DE CEMENTO SOBRE LOSA 20.27
OG-063 CUBIERTA DE CALAMINA GALVANIZADA N° 28 91.71
OG-064 CUBIERTA DE CALAMINA GALVANIZADA N° 33 78.51
OG-065 CUBIERTA DE POLICARBONATO E=6MM COSTANERA 100*50*15*3 MM 229.50
OG-066 CUBIERTA DE CALAMINA PLASTICA 300 GR 126.73
OG-067 CUBIERTA DE TEJA CERAMICA TIPO COLONIAL 152.22
OG-068 CUBIERTA DE TEJA CERAMICA TIPO ESPAÑOLA 163.25
OG-069 CUMBRERA DE CALAMINA PLANA N°28 50.03
OG-070 CUMBRERA DE CERAMICA 25.04
OG-071 HORMIGON SIMPLE LOSA ALIVIANADA EN UNA DIRECCION (PLATAFORMA) H21
E=20 CM
140.10
OG-072 HORMIGON SIMPLE LOSA ALIVIANADA EN UNA DIRECCION (PLATAFORMA) H21
E=25 CM
157.72
OG-073 CONTRAPISO DE CEMENTO S/LOSA 20.87
5. MODULO OBRA FINA
OF-001 BAJANTE PLUVIAL CUADRADA 4" DE CALAMINA PLANA N°28 SEC. (10*15CM) 33.10
OF-002 BAJANTE SANITARIA DE PVC 4" 51.36
OF-003 ALERO 96.54
OF-004 CANALETA DE CALAMINA N°28 0.50 MT 33.77
OF-005 REVOQUE CIELO RASO 90.35
OF-006 REVOQUE CIELO RASO SOBRE LOSA 10.06
OF-007 REVOQUE INTERIOR DE YESO 5.39
OF-008 REVOQUE EXTERIOR 21.53
OF-009 REVOQUE DE CEMENTO SORE MURO DE PIEDRA 12.10
OF-010 REVOQUE CASTIGADO DE CEMENTO S/LADRILLO 15.21
OF-011 REVOQUE CASTIGADO DE CEMENTO SOBRE ADOBE 23.49
OF-012 REVOQUE CAL - CEMENTO EXTERIOR SOBRE ADOBE 30.10
OF-013 ENLUCIDO FINO DE CEMENTO 34.42
OF-014 ENLUCIDO DE MORTERO IMPERMEABILIZANTE 5.70
OF-015 PROVISION Y COLOCACION DE VIDRIO CATEDRAL COLOR E=3MM 85.76
OF-016 ENLADRILLADO 51.89
OF-017 PISO DE CARPETA DE HORMIGON SIMPLE E=7,5CM 43.57
OF-018 PISO DE CEMENTO SOBRE EMPEDRADO 31.27
OF-019 PISO DE CERAMICA CON COLOR (40*40CM) SOBRE PISO FROTACHADO 86.04
OF-020 PISO DE CERAMICA TIPO GRANITO SOBRE LOSA DE HORMIGON O PISO FROT- ACHA 66.40
OF-021 PISO DE PIEDRA TARIJA 82.17
OF-022 PISO DE PORCELANATO PULIDO 6MM 252.32
OF-023 PISO DE VINIL 46.41
OF-024 PISO MACHIMBRE CON ENVIGADO 315.37
OF-025 PISO DE PARQUET TAJIBO 79.55
OF-026 PISO CON ALFOMBRA 113.44
OF-027 PISO CON ALFOMBRA AMERICANA 219.18
OF-028 PISO CON ALFOMBRA DE ALTO TRAFICO 140.41
OF-029 PISO DE ALFOMBRA TAPIZON 49.33
OF-030 PISO ENTABLONADO MADERA QUINA QUINA 243.00
OF-031 PISO LAMINADO FLOTANTE COMERCIAL (ALTO TRAFICO) 129.60
OF-032 REVESTIMIENTO DE CERAMICA CON COLOR (INCLUYE REVOQUE DE PARED) 88.60
OF-033 REVESTIMIENTO DE PIEDRA PIZARRA CORTADA 125.94
OF-034 PINTURA LATEX EXTERIOR (DOS MANOS) 8.60
OF-035 PINTURA LATEX INTERIOR (DOS MANOS) 5.58
OF-036 PINTURA OLEO MATE SINTETICA 23.66
OF-037 PINTURA AL ACEITE SOBRE CARPINTERIA METALICA 26.58
OF-038 PINTURA AL OLEO BRILLO SINTETICO 21.19
OF-039 PINTURA ANTICORROSIVA PARA CUBIERTAS 11.02
OF-040 BARNIZADO DE ZOCALOS DE MADERA 0.90
OF-041 BARNIZ SOBRE MAMPOSTERIA 16.54
OF-042 PISO PARQUETON 132.03
OF-043 PIRULEADO EXTERIOR 3.18
OF-044 PROVISION Y COLOCACION DE VENTANA DE ALUMINIO CON VIDRIO DE 4MM 461.54
OF-045 PROVISION Y COLOCACION DE VIDRIO E=3MM 54.29
OF-048 PROVISION Y COLOCACION DE VIDRIO CATEDRAL INCOLORO E=3MM 67.87
6. MODULO INSTALACIONES SANITARIAS
IS-001 CAMARA DE HORMIGON CICLOPEO 40X40 CM H=45 CM 220.58
IS-002 CAMARA DE HORMIGON CICLOPEO 60X60 CM H=100 CM 852.25
IS-003 CAMARA DE INSPECCION DE LADRILLO GAMBOTE 60X60 CM 236.05
IS-004 CAMARA DE REGISTRO 237.38
IS-005 PROVISION Y COLOCADO DE CAJA INTERCEPTORA DE PVC 6"X30 CM 52.75
IS-006 PROVISION Y COLOCADO DE ACCESORIOS PARA BAÑO 203.22
IS-007 POZO ABSORBENTE D=12 " 610.81
IS-008 PROV. Y COLOC. BASE DE DUCHA DE FIBRA DE VIDRIO 80X80 CM 174.82
IS-009 PROV. Y COLOC. BASE DE DISPENSADOR DE JABON LIQUIDO 102.03
IS-010 PROV. Y COLOC. DE INODORO TURCO 101.47
IS-011 PROV. Y COLOC. INODORO TANQUE BAJO 598.16
IS-012 PROV. Y COLOC. DE GRIFO PARA LAVAPLATOS 113.43
IS-013 PROV. Y COLOC. INODORO TURCO TANQUE ALTO 172.01
IS-014 PROV. Y COLOC. DE LAVANDERIA DE HORMIGON ARMADO 384.79
IS-015 PROV. Y COLOC. DE LAVAMANOS 1141.11
IS-016 PROV. Y COLOC. LAVAPLATOS 1 FOSA 777.86
IS-017 PROV. Y COLOC. DE MEZCLADORA PARA DUCHA 568.73
IS-018 LLAVE DE PASO CORTINA D=4" (PROV. Y COLOC.) 987.50
IS-020 LLAVE DE PASO CORTINA D=2 1/2" (PROV. Y COLOC.) 395.72
IS-022 LLAVE DE PASO CORTINA D=1 1/2" (PROV. Y COLOC.) 82.52
IS-024 LLAVE DE PASO CORTINA D=3/4" (PROV. Y COLOC.) 80.98
IS-025 LLAVE DE PASO CORTINA D=1/2" (PROV. Y COLOC.) 48.10
IS-026 MEDIDOR DE AGUA (PROV. Y COLOC.) 2542.64
IS-027 REJILLA DE PISO DE BRONCE 37.00
IS-028 PROV. Y COLOC. TANQUE DE AGUA CAPACIDAD 500 LTS 650.00
IS-029 PROV. Y COLOC. TANQUE DE AGUA CAPACIDAD 1000 LTS 1100.00
IS-030 PROV. Y COLOC. TINA CON GRIFERA 1213.50
IS-031 PROVISION E INSTALACION DE DUCHA METALICA 354.87
IS-032 PREVISION Y TENDIDO DE TUBERIA DE CONCRETO D=10" 88.78
IS-035 PREVISION Y TENDIDO DE TUBERIA DE FG 1/2" 29.59
IS-036 PREVISION Y TENDIDO DE FG 3/4" 36.66
IS-037 PREVISION Y TENDIDO DE FG 1" 48.96
IS-038 PREVISION Y TENDIDO DE FG 1 1/2" 73.72
IS-039 PREVISION Y TENDIDO DE FG 2" 99.08
IS-040 PREVISION Y TENDIDO DE TUBERIA DE POLIPROPILENO DE 1/2" 30.75
IS-041 PREVISION Y TENDIDO DE TUBERIA DE POLIPROPILENO DE 3/4" 43.54
IS-042 PREVISION Y TENDIDO DE TUBERIA DE POLIPROPILENO DE 1" 79.70
IS-043 PREVISION Y TENDIDO DE TUBERIA DE PVC 1/2" C-9 9.00
IS-044 PREVISION Y TENDIDO DE TUBERIA DE PVC 2" C-9 15.67
IS-045 PREVISION Y TENDIDO DE TUBERIA DE PVC 4" C-9 56.16
IS-046 PREVISION Y TENDIDO DE TUBERIA DE PVC 3/4" E=40 7.51
IS-047 PREVISION Y TENDIDO DE TUBERIA DE PVC 1" E=40 17.32
IS-048 PREVISION Y TENDIDO DE TUBERIA DE PVC 2" E=40 27.99
IS-049 PREVISION Y TENDIDO DE TUBERIA DE PVC 6" SDR 35 72.60
IS-050 PREVISION Y TENDIDO DE TUBERIA DE PVC DESAGUE 2" 12.57
7. MODULO INSTALACION ELECTRICA
IE-001 INSTALACION ELECTRICADE PUNTOS DE LUMINARIA 112.03
IE-002 INSTALACION ELECTRICADE PUNTOS DE TOMA CORRIENTE 125.46
IE-003 PROVISION E INSTALACION DE CABLE MONOPOLAR N° 6 AWG THW 17.51
IE-004 PROVISION E INSTALACION DE CABLE MONOPOLAR N° 8 AWG 7 HILOS 11.23
IE-007 PROVISION E INSTALACION DE CABLE 7 HILOS CU MONOPOLAR N° 14 AWG 3.56
IE-008 PROVISION E INSTALACION DE DISYUNTOR TERMOMAGNETICO BIPOLAR 15 AMP 79.50
IE-012 PROVISION E INSTALACION DE FOCO AHORRADOR DE 20W CON SOQUET 17.29
IE-013 PROVISION E INSTALACION DE LUMINARIAS FLUORESCENTES 2*20W 130.81
IE-014 PROVISION E INSTALACION DE INTERRUPTORES ELECTRICOS DOBLES 123.92
IE-015 PROVISION E INSTALACION DE PLACA DE INTERRUPTOR SIMPLE 18.60
IE-016 PROVISION E INSTALACION DE PLACA DE INTERRUPTOR TRIPLE 39.00
8. MODULO VIAS URBANAS
VU-001 ACERA DE CEMENTO Y EMPREDRADO 58.81
VU-002 APLICACIÓN DE TERMOPLASTICO E=2MM 149.70
VU-003 BACHEO CON PROVISION DE CEMENTO ASFALTICO ESPESOR=5CM 83.98
VU-004 CORDON DE HORMIGON SIMPLE PARA JARDINERA (15*20*50 CM) 17.74
VU-005 CORDON PARA ACERA DE HORMIGON SIMPLE 20*40 CM 57.50
VU-006 PREVISION DE CAPA BASE PARA BACHES PROFUNDOS E=30 CM (CONFORMACION Y 44.40
VU-007 PREVISION DE CAPA BASE PARA BACHES PROFUNDOS E=30 CM (CONFORMACION Y 48.83
VU-008 PREVISION Y COLOCACION DE SEÑALIZACION DIRECCIONAL NO REFLECTIVA DE 60* 33.06
VU-009 PREVISION Y COLOCACION DE OJOS DE GATO 13.30
VU-010 PREVISION Y COLOCACION DE SEÑALIZACION HORIZONTAL REFLECTIVA 38.54
VU-011 PREVISION Y COLOCACION DE SEÑALIZACION VERTICAL DE 2 COLORES 60*60 Y 75 633.13
VU-012 PREVISION Y COLOCACION DE SEÑALIZACION VERTICAL NO REFLECTIVA 60*60 Y 75* 340.44
VU-013 PREVISION Y COLOCACION DE SEÑALIZACION VERTICAL LAMINA AUTOADHESIVA NO 703.22
VU-014 PREVISION Y COLOCACION DE SEÑALIZACION VERTICAL GRADO DIAMANTE 90*60 C 865.48
9. MODULO CAMINOS Y CARRETERAS
CC-001 EXCAVACION NO CLASIFICADA 0.00
CC-002 EXCAVACION EN ROCA 30.70
CC-003 CONFORMACION DE TERRAPLEN (SIN MATERIAL) 0.00
CC-004 REMOCION DE DERRUMBES 0.00
CC-005 SOBRECARREO Y TERRAPLENES 0.00
CC-006 MOJORAMIENTO DE SUBRASANTE 0.00
CC-007 PROVISION Y COLOCACION DE CAPA SUB-BASE 82.00
CC-008 PROVISION Y COLOCACION DE CAPA BASE E=20CM 35.10
CC-009 IMPRIMACION BUTIMINOSA 9.81
CC-010 TRATAMIENTO SUPERFICIAL DOBLE 28.04
CC-011 BERNAS TRATAMIENTO SUPERFICIAL SIMPLE 10.83
CC-012 CARPETA ASFALTICA CONVENCIONAL (SIN TRANSPORTE) 1762.98
CC-013 HORMIGON PARA PAVIMENTO RIGIDO 573.84
CC-014 DEFENSA METALICA FLEXIBLE TIPO FLEX BEAM 556.80
CC-015 SEÑAL REGLAMENTARIA 816.56
CC-016 SEÑAL PREVENTIVA 818.56
CC-017 SEÑALIZACION HORIZONTAL PINTADO DE CALZADA ANCHO=10 CM 3.15
CC-018 RIEGO DE LIGA 1.94
CC-019 LOSA DE HORMIGON DE 20 CM PARA PAVIMENTO RIGIDO (SIN PASAJUNTAS) 145.83
CC-020 LOSA DE HORMIGON DE 20 CM PARA PAVIMENTO RIGIDO (CON PASAJUNTAS TRANSV 183.49
10. MODULO AREAS DEPORTIVAS
AD-001 MALLA OLIMPICA C/TUBO FG2" C/2,5M 141.28
AD-002 PELDAÑOS DE H°C° EN GRADERIAS 458.12
AD-003 LOSA DE HORMIGON SIMPLE PARA CANCHA CON MALLA DE ACERO H=10 CM 81.54
AD-004 PINTADO DE LINEAS CANCHA DE BALONCESTO 240.27
11. MODULO DE AREAS VERDES
AV-001 PROVISION Y COLOCADO DE TEPE 33.30
AV-002 PROVISION Y COLOCADO DE CESPED SINTETICO 238.10
AV-003 REMOCION DE TEPE 0.00
AV-004 AREA VERDE CON RAY - GRASS 37.85
12. MODULO VARIOS
VA-001 PROV Y COLOC DE SILLARES TIPO A (30*40*60) H=40 CM MORTERO 1:3 CON ADIT 533.59
VA-002 SILLARES TIPO A EXTRACCION Y SUSTITUCION H=0.30M CON ADITIVO ACELERANT 429.81
VA-003 PROV Y COLOC DE SILLARES TIPO B (30*30*40) MORTERO DOSIF 1:3 H=0.30M CO 421.79
VA-004 EMBOQUILLADO DENTRO DE GALERIAS CON ADITIVO ADHESIVO 124.37
VA-005 RASGOS Y BUÑAS CON ESTUCO SOBRE MURO DE LADRILLLO 1.39
GASTOS GENERALES
CARGAS SOCIALES
TOTAL MANO DE
MANO DE OBRA
HERRAMIENTAS
HERRAMIENTAS
MAQUINARIA Y
MAQUINARIA
EQUIPO Y
EQUIPO
OBRA
IVA
80.47 56.33 20.44 157.24 13.5 7.86 21.36 270.67
101.63 71.14 25.81 198.58 0 9.93 9.93 367.37
1.03 0.72 0.26 2.01 1.5 0.10 1.60 5.72
2.29 1.60 0.58 4.47 1.5 0.22 1.72 7.18
4.33 3.03 1.10 8.46 1.5 0.42 1.92 11.16
7 4.90 1.78 13.68 1.8 0.68 2.48 33.40
8.75 6.13 2.22 17.10 0 0.85 0.85 65.75
0.7 0.49 0.18 1.37 0 0.07 0.07 5.44
0.00 0.00
167.04 116.93 42.42 326.39 0 16.32 16.32 342.71
194.88 136.42 49.50 380.79 0 19.04 19.04 399.83
38.81 27.17 9.86 75.83 150 3.79 153.79 229.63
97.44 68.21 24.75 190.40 0 9.52 9.52 199.92
55.68 38.98 14.14 108.80 0 5.44 5.44 114.24
25.06 17.54 6.36 48.97 0 2.45 2.45 51.42
10.29 7.20 2.61 20.11 6 1.01 7.01 27.11
12.32 8.62 3.13 24.07 15 1.20 16.20 40.28
0.00 0.00 0.00 0 0.00 0.00 0.00
2.57 1.80 0.65 5.02 15.4 0.25 15.65 20.67
27.84 19.49 7.07 54.40 0 2.72 2.72 57.12
34.8 24.36 8.84 68.00 0 3.40 3.40 71.40
69.6 48.72 17.68 136.00 0 6.80 6.80 181.81
27.84 19.49 7.07 54.40 0 2.72 2.72 57.12
20.88 14.62 5.30 40.80 12.22 2.04 14.26 55.06
73.17 51.22 18.58 142.97 11.25 7.15 18.40 161.37
55.68 38.98 14.14 108.80 0 5.44 5.44 114.24
5.85 4.10 1.49 11.43 40 0.57 40.57 52.00
34.8 24.36 8.84 68.00 0 3.40 3.40 71.40
34.8 24.36 8.84 68.00 10.47 3.40 13.87 154.32
34.99 24.49 8.89 68.37 0 3.42 3.42 133.55
0.00 0.00 0.00 0 0.00 0.00 0.00
3.49 2.44 0.89 6.82 0 0.34 0.34 13.83
230.06 161.04 58.43 449.53 6 22.48 28.48 853.59
638.55 446.99 162.18 1247.71 33.6 62.39 95.99 2085.03
420.19 294.13 106.72 821.04 33.6 41.05 74.65 1506.14
684.4 479.08 173.82 1337.30 15.95 66.87 82.82 2275.58
428.19 299.73 108.75 836.67 1.48 41.83 43.31 1791.17
188.3 131.81 47.82 367.93 12 18.40 30.40 672.13
188.3 131.81 47.82 367.93 12 18.40 30.40 736.15
315.2 220.64 80.05 615.89 0 30.79 30.79 1107.45
18.83 13.18 4.78 36.79 0 1.84 1.84 61.44
37.66 26.36 9.56 73.59 0 3.68 3.68 206.77
105.45 73.82 26.78 206.05 0 10.30 10.30 308.09
12.25 8.58 3.11 23.94 0 1.20 1.20 94.94
27.28 19.10 6.93 53.30 0 2.67 2.67 115.52
55.96 39.17 14.21 109.34 0 5.47 5.47 165.06
77.65 54.36 19.72 151.73 0 7.59 7.59 212.35
55.96 39.17 14.21 109.34 0 5.47 5.47 182.35
48.27 33.79 12.26 94.32 0 4.72 4.72 128.73
74.19 51.93 18.84 144.97 0 7.25 7.25 236.04
100.75 70.53 25.59 196.86 0 9.84 9.84 373.05
52.48 36.74 13.33 102.54 0 5.13 5.13 123.70
52.48 36.74 13.33 102.54 0 5.13 5.13 158.50
45.48 31.84 11.55 88.87 0 4.44 4.44 193.09
96.54 67.58 24.52 188.64 0 9.43 9.43 833.10
96.54 67.58 24.52 188.64 0 9.43 9.43 908.10
269.37 188.56 68.41 526.34 0 26.32 26.32 1077.35
225.96 158.17 57.39 441.52 12 22.08 34.08 749.90
112.98 79.09 28.69 220.76 0 11.04 11.04 576.51
275.49 192.84 69.97 538.30 0 26.92 26.92 933.15
306.19 214.33 77.77 598.29 0 29.91 29.91 1052.72
73.74 51.62 18.73 144.09 0 7.20 7.20 182.54
164.41 115.09 41.76 321.25 0 16.06 16.06 758.09
677.89 474.52 172.17 1324.58 0 66.23 66.23 1861.14
32.01 22.41 8.13 62.55 0 3.13 3.13 115.25
52.72 36.90 13.39 103.01 0 5.15 5.15 219.07
26.36 18.45 6.69 51.51 0 2.58 2.58 72.08
235.74 165.02 59.87 460.63 8.4 23.03 31.43 706.39
35.29 24.70 8.96 68.96 0 3.45 3.45 146.26
38.49 26.94 9.78 75.21 0 3.76 3.76 101.37
140.82 98.57 35.77 275.16 0 13.76 13.76 336.74
154.16 107.91 39.15 301.23 0 15.06 15.06 420.42
28.67 20.07 7.28 56.02 0 2.80 2.80 83.19
18.54 12.98 4.71 36.23 0 1.81 1.81 82.27
188.3 131.81 47.82 367.93 0 18.40 18.40 770.07
104.96 73.47 26.66 205.09 0 10.25 10.25 363.06
3.5 2.45 0.89 6.84 0 0.34 0.34 16.78
726.55 508.59 184.53 1419.66 17.1 70.98 88.08 2726.01
804.09 562.86 204.22 1571.18 33.6 78.56 112.16 2680.53
588.4 411.88 149.44 1149.72 15.1 57.49 72.59 2264.27
797.32 558.12 202.50 1557.95 15.1 77.90 93.00 2791.18
52.56 36.79 13.35 102.70 1.48 5.14 6.62 274.11
574.87 402.41 146.01 1123.28 15.1 56.16 71.26 2243.77
1020.23 714.16 259.12 1993.51 27.15 99.68 126.83 3338.59
907.25 635.08 230.42 1772.75 43.65 88.64 132.29 2902.24
801.81 561.27 203.64 1566.72 25.15 78.34 103.49 2735.33
762.33 533.63 193.62 1489.58 15.1 74.48 89.58 2565.01
819.78 573.85 208.21 1601.83 33.6 80.09 113.69 3419.53
112.98 79.09 28.69 220.76 0 11.04 11.04 400.51
258.84 181.19 65.74 505.77 6 25.29 31.29 1145.74
231.99 162.39 58.92 453.30 0 22.67 22.67 770.93
52.48 36.74 13.33 102.54 0 5.13 5.13 166.64
52.48 36.74 13.33 102.54 0 5.13 5.13 127.94
86.62 60.63 22.00 169.25 0 8.46 8.46 269.43
93.58 65.51 23.77 182.85 0 9.14 9.14 270.51
61.99 43.39 15.74 121.13 0 6.06 6.06 356.68
108.07 75.65 27.45 211.17 0 10.56 10.56 348.45
114.71 80.30 29.13 224.14 0 11.21 11.21 387.57
118.92 83.24 30.20 232.37 0 11.62 11.62 407.24
30.77 21.54 7.81 60.12 0 3.01 3.01 113.16
15.39 10.77 3.91 30.07 0 1.50 1.50 56.62
67.66 47.36 17.18 132.21 1.48 6.61 8.09 280.40
70.24 49.17 17.84 137.25 1.48 6.86 8.34 303.31

56.49 39.54 14.35 110.38 0 5.52 5.52 136.77
0.00 0.00
36.90 25.83 9.37 72.10 0 3.61 3.61 108.81
22.14 15.50 5.62 43.26 0 2.16 2.16 96.78
76.94 53.86 19.54 150.34 0 7.52 7.52 254.40
55.35 38.75 14.06 108.15 0 5.41 5.41 147.33
82.28 57.60 20.90 160.77 0 8.04 8.04 259.16
75.32 52.72 19.13 147.17 0 7.36 7.36 164.59
60.26 42.18 15.30 117.75 0 5.89 5.89 129.02
64.02 44.81 16.26 125.09 0 6.25 6.25 152.88
75.32 52.72 19.13 147.17 0 7.36 7.36 166.63
75.32 52.72 19.13 147.17 0 7.36 7.36 169.74
102.09 71.46 25.93 199.48 0 9.97 9.97 232.95
82.85 58.00 21.04 161.89 0 8.09 8.09 200.08
101.11 70.78 25.68 197.57 0 9.88 9.88 241.87
20.71 14.50 5.26 40.47 0 2.02 2.02 48.19
18.45 12.92 4.69 36.05 0 1.80 1.80 123.61
34.99 24.49 8.89 68.37 0 3.42 3.42 123.68
51.05 35.74 12.97 99.75 0 4.99 4.99 148.31
39.16 27.41 9.95 76.52 0 3.83 3.83 111.61
75.22 52.65 19.10 146.98 0 7.35 7.35 240.37
52.48 36.74 13.33 102.54 0 5.13 5.13 174.07
52.48 36.74 13.33 102.54 0 5.13 5.13 189.84
76.97 53.88 19.55 150.40 0 7.52 7.52 410.24
41.99 29.39 10.66 82.05 0 4.10 4.10 132.56
118.14 82.70 30.01 230.84 0 11.54 11.54 557.76
67.79 47.45 17.22 132.46 0 6.62 6.62 218.63
11.07 7.75 2.81 21.63 0 1.08 1.08 136.15
11.07 7.75 2.81 21.63 0 1.08 1.08 241.89
11.07 7.75 2.81 21.63 0 1.08 1.08 163.12
14.76 10.33 3.75 28.84 0 1.44 1.44 79.61
61.28 42.90 15.56 119.74 0 5.99 5.99 368.73
15.67 10.97 3.98 30.62 0 1.53 1.53 161.75
86.62 60.63 22.00 169.25 0 8.46 8.46 266.32
75.32 52.72 19.13 147.17 0 7.36 7.36 280.47
17.98 12.59 4.57 35.13 0 1.76 1.76 45.49
15.21 10.65 3.86 29.72 0 1.49 1.49 36.79
24.89 17.42 6.32 48.63 0 2.43 2.43 74.73
41.48 29.04 10.54 81.05 0 4.05 4.05 111.68
24.89 17.42 6.32 48.63 0 2.43 2.43 72.26
16.59 11.61 4.21 32.42 0 1.62 1.62 45.06
12.44 8.71 3.16 24.31 0 1.22 1.22 26.42
24.89 17.42 6.32 48.63 0 2.43 2.43 67.61
43.79 30.65 11.12 85.56 0 4.28 4.28 221.87
14.00 9.80 3.56 27.36 0 1.37 1.37 31.90
36.90 25.83 9.37 72.10 0 3.61 3.61 537.25
18.45 12.92 4.69 36.05 0 1.80 1.80 92.14
18.45 12.92 4.69 36.05 0 1.80 1.80 110.98
18.45 12.92 4.69 36.05 0 1.80 1.80 157.26
18.45 12.92 4.69 36.05 0 1.80 1.80 105.72
0.00 0.00
349.88 244.92 88.86 683.66 0 34.18 34.18 938.42
454.84 318.39 115.52 888.75 0 44.44 44.44 1785.44
269.37 188.56 68.41 526.34 0 26.32 26.32 788.71
349.88 244.92 88.86 683.66 0 34.18 34.18 955.22
73.80 51.66 18.74 144.20 0 7.21 7.21 204.16
34.99 24.49 8.89 68.37 0 3.42 3.42 275.01
503.75 352.63 127.94 984.32 0 49.22 49.22 1644.34
69.73 48.81 17.71 136.25 0 6.81 6.81 317.88
6.89 4.82 1.75 13.46 0 0.67 0.67 116.17
226.65 158.66 57.56 442.87 0 22.14 22.14 566.48
226.65 158.66 57.56 442.87 0 22.14 22.14 1063.17
36.90 25.83 9.37 72.10 0 3.61 3.61 189.14
73.80 51.66 18.74 144.20 0 7.21 7.21 323.42
176.85 123.80 44.92 345.56 0 17.28 17.28 747.63
147.61 103.33 37.49 288.43 0 14.42 14.42 1443.96
147.61 103.33 37.49 288.43 0 14.42 14.42 1080.71
92.25 64.58 23.43 180.25 0 9.01 9.01 758.00
4.60 3.22 1.17 8.99 0 0.45 0.45 996.94
4.60 3.22 1.17 8.99 0 0.45 0.45 503.60
25.83 18.08 6.56 50.47 0 2.52 2.52 448.71
25.83 18.08 6.56 50.47 0 2.52 2.52 346.05
25.83 18.08 6.56 50.47 0 2.52 2.52 135.51
22.14 15.50 5.62 43.26 0 2.16 2.16 113.53
18.45 12.92 4.69 36.05 0 1.80 1.80 118.83
18.45 12.92 4.69 36.05 0 1.80 1.80 85.95
13.79 9.65 3.50 26.95 0 1.35 1.35 2570.93
34.99 24.49 8.89 68.37 0 3.42 3.42 108.79
147.61 103.33 37.49 288.43 0 14.42 14.42 952.85
147.61 103.33 37.49 288.43 0 14.42 14.42 1402.85
184.51 129.16 46.86 360.53 0 18.03 18.03 1592.06
15.67 10.97 3.98 30.62 0 1.53 1.53 387.02
76.97 53.88 19.55 150.40 0.00 7.52 7.52 246.70
104.96 73.47 26.66 205.09 0.00 10.25 10.25 349.69
122.46 85.72 31.10 239.28 0.00 11.96 11.96 474.13
12.18 8.53 3.09 23.80 0.00 1.19 1.19 54.58
12.18 8.53 3.09 23.80 0.00 1.19 1.19 61.65
14.76 10.33 3.75 28.84 0.00 1.44 1.44 79.24
14.76 10.33 3.75 28.84 0.00 1.44 1.44 104.00
18.45 12.92 4.69 36.05 0.00 1.80 1.80 136.93
11.07 7.75 2.81 21.63 0.00 1.08 1.08 53.46
11.07 7.75 2.81 21.63 0.00 1.08 1.08 66.25
12.92 9.04 3.28 25.25 0.00 1.26 1.26 106.21
11.07 7.75 2.81 21.63 0.00 1.08 1.08 31.71
20.30 14.21 5.16 39.67 0.00 1.98 1.98 57.32
3.69 2.58 0.94 7.21 0.00 0.36 0.36 63.73
16.15 11.31 4.10 31.56 0.00 1.58 1.58 40.64
14.76 10.33 3.75 28.84 0.00 1.44 1.44 47.60
20.30 14.21 5.16 39.67 0.00 1.98 1.98 69.64
3.70 2.59 0.94 7.23 0.00 0.36 0.36 80.19
16.15 11.31 4.10 31.56 0.00 1.58 1.58 45.70
18.45 12.92 4.69 36.05 0.00 1.80 1.80 57.50
20.30 14.21 5.16 39.67 0.00 1.98 1.98 71.55
25.83 18.08 6.56 50.47 0.00 2.52 2.52 122.13
0.00 0.00
107.58 75.31 27.32 210.21 0.00 10.51 10.51 332.75
94.67 66.27 24.04 184.98 0.00 9.25 9.25 319.69
1.08 0.76 0.27 2.11 0.00 0.11 0.11 19.73
1.08 0.76 0.27 2.11 0.00 0.11 0.11 13.45
1.08 0.76 0.27 2.11 0.00 0.11 0.11 9.91
1.08 0.76 0.27 2.11 0.00 0.11 0.11 6.99
1.08 0.76 0.27 2.11 0.00 0.11 0.11 5.78
43.67 30.57 11.09 85.33 0.00 4.27 4.27 169.10
43.67 30.57 11.09 85.33 0.00 4.27 4.27 176.70
43.67 30.57 11.09 85.33 0.00 4.27 4.27 185.00
43.67 30.57 11.09 85.33 0.00 4.27 4.27 200.10
10.00 7.00 2.54 19.54 0.00 0.98 0.98 37.81
24.43 17.10 6.20 47.74 0.00 2.39 2.39 180.93
86.07 60.25 21.86 168.18 0.00 8.41 8.41 300.51
29.11 20.38 7.39 56.88 0.00 2.84 2.84 78.32
5.82 4.07 1.48 11.37 0.00 0.57 0.57 50.94
0.00 0.00
110.46 77.32 28.05 215.84 0.00 10.79 10.79 285.44
27.90 19.53 7.09 54.52 27.00 2.73 29.73 233.94
8.20 5.74 2.08 16.02 13.65 0.80 14.45 114.45
14.00 9.80 3.56 27.36 14.80 1.37 16.17 61.26
34.99 24.49 8.89 68.37 0.00 3.42 3.42 129.29
8.98 6.29 2.28 17.55 1.72 0.88 2.60 64.54
5.77 4.04 1.47 11.27 2.66 0.56 3.22 63.33
26.77 18.74 6.80 52.31 25.00 2.62 27.62 112.98
4.89 3.42 1.24 9.55 15.00 0.48 15.48 38.33
3.26 2.28 0.83 6.37 3.00 0.32 3.32 48.23
34.99 24.49 8.89 68.37 1.78 3.42 5.20 706.70
34.99 24.49 8.89 68.37 1.78 3.42 5.20 414.01
17.28 12.10 4.39 33.76 0.00 1.69 1.69 738.67
85.10 59.57 21.61 166.28 85.09 8.31 93.40 1125.17
0.00 0.00
1.79 1.25 0.45 3.50 18.09 0.17 18.26 21.76
5.27 3.69 1.34 10.30 55.31 0.51 55.82 96.82
4.38 3.07 1.11 8.56 29.27 0.43 29.70 38.26
1.72 1.20 0.44 3.36 17.08 0.17 17.25 20.61
0.25 0.18 0.06 0.49 2.63 0.02 2.65 3.14
2.96 2.07 0.75 5.78 29.88 0.29 30.17 35.95
2.66 1.86 0.68 5.20 22.90 0.26 23.16 110.36
8.17 5.72 2.08 15.96 47.41 0.80 48.21 99.27
0.17 0.12 0.04 0.33 0.64 0.02 0.66 10.80
1.07 0.75 0.27 2.09 7.74 0.10 7.84 37.98
0.90 0.63 0.23 1.76 3.85 0.09 3.94 16.53
14.99 10.49 3.81 29.29 117.94 1.46 119.40 1911.67
377.72 264.40 95.93 738.06 33.40 36.90 70.30 1382.20
34.99 24.49 8.89 68.37 0.00 3.42 3.42 628.59
34.99 24.49 8.89 68.37 0.00 3.42 3.42 888.35
34.99 24.49 8.89 68.37 0.00 3.42 3.42 890.35
0.59 0.41 0.15 1.15 0.96 0.06 1.02 5.32
0.14 0.10 0.04 0.27 0.72 0.01 0.73 2.95
24.30 17.01 6.17 47.48 1.68 2.37 4.05 197.37
27.79 19.45 7.06 54.30 12.35 2.72 15.07 252.86
0.00 0.00
33.21 23.25 8.43 64.89 0.00 3.24 3.24 209.42
328.81 230.17 83.51 642.49 0.00 32.12 32.12 1132.73
34.99 24.49 8.89 68.37 0.00 3.42 3.42 153.33
331.85 232.30 84.28 648.43 0.00 32.42 32.42 921.12
0.00 0.00
11.49 8.04 2.92 22.45 0.00 1.12 1.12 56.87
34.47 24.13 8.75 67.35 0.00 3.37 3.37 308.82
17.49 12.24 4.44 34.18 0.00 1.71 1.71 35.88
34.47 24.13 8.75 67.35 0.00 3.37 3.37 108.57
0.00 0.00
135.74 95.02 34.48 265.23 0.00 13.26 13.26 812.08
157.48 110.24 40.00 307.71 0.00 15.39 15.39 752.91
135.74 95.02 34.48 265.23 0.00 13.26 13.26 700.28
41.99 29.39 10.66 82.05 0.00 4.10 4.10 210.52
27.99 19.59 7.11 54.69 0.00 2.73 2.73 58.82
TOTAL IMPUESTOS IT
TOTAL GASTOS GRAL
Y ADMINISTRATIVOS
TOTAL UTILIAD
IMPUESTOS IT
TOTAL PRECIO
UNITARIO
UTILIDAD
27.07 297.74 29.77 327.51 10.12 337.63

36.74 404.11 40.41 444.52 13.74 458.26
0.57 6.30 0.63 6.93 0.21 7.14
0.72 7.90 0.79 8.69 0.27 8.95
1.12 12.28 1.23 13.51 0.42 13.93
3.34 36.74 3.67 40.42 1.25 41.66
6.58 72.33 7.23 79.56 2.46 82.02
0.54 5.98 0.60 6.58 0.20 6.78
34.27 376.98 37.70 414.68 12.81 427.50

39.98 439.81 43.98 483.80 14.95 498.75
22.96 252.59 25.26 277.85 8.59 286.43
19.99 219.91 21.99 241.90 7.47 249.37
11.42 125.66 12.57 138.23 4.27 142.50
5.14 56.56 5.66 62.21 1.92 64.13
2.71 29.82 2.98 32.81 1.01 33.82
4.03 44.30 4.43 48.73 1.51 50.24
0.00 0.00 0.00 0.00 0.00 0.00
2.07 22.74 2.27 25.01 0.77 25.79
5.71 62.83 6.28 69.11 2.14 71.25
7.14 78.54 7.85 86.39 2.67 89.06
18.18 199.99 20.00 219.99 6.80 226.78
5.71 62.83 6.28 69.11 2.14 71.25
5.51 60.56 6.06 66.62 2.06 68.68
16.14 177.51 17.75 195.26 6.03 201.29
11.42 125.66 12.57 138.23 4.27 142.50
5.20 57.20 5.72 62.92 1.94 64.87
7.14 78.54 7.85 86.39 2.67 89.06
15.43 169.75 16.98 186.73 5.77 192.50
13.35 146.90 14.69 161.59 4.99 166.59
0.00 0.00 0.00 0.00 0.00 0.00
1.38 15.21 1.52 16.73 0.52 17.25
85.36 938.95 93.89 1032.84 31.91 1064.76
208.50 2293.53 229.35 2522.89 77.96 2600.84
150.61 1656.76 165.68 1822.44 56.31 1878.75
227.56 2503.14 250.31 2753.45 85.08 2838.53
179.12 1970.29 197.03 2167.31 66.97 2234.28
67.21 739.34 73.93 813.28 25.13 838.41
73.62 809.77 80.98 890.74 27.52 918.27
110.74 1218.19 121.82 1340.01 41.41 1381.42
6.14 67.59 6.76 74.35 2.30 76.64
20.68 227.44 22.74 250.19 7.73 257.92
30.81 338.90 33.89 372.79 11.52 384.31
9.49 104.44 10.44 114.88 3.55 118.43
11.55 127.07 12.71 139.78 4.32 144.10
16.51 181.57 18.16 199.72 6.17 205.90
21.24 233.59 23.36 256.95 7.94 264.89
18.24 200.59 20.06 220.65 6.82 227.46
12.87 141.61 14.16 155.77 4.81 160.58
23.60 259.65 25.96 285.61 8.83 294.44
37.30 410.35 41.04 451.39 13.95 465.33
12.37 136.07 13.61 149.68 4.63 154.30
15.85 174.35 17.44 191.79 5.93 197.71
19.31 212.40 21.24 233.64 7.22 240.86
83.31 916.41 91.64 1008.05 31.15 1039.20
90.81 998.91 99.89 1098.80 33.95 1132.75
107.74 1185.09 118.51 1303.59 40.28 1343.88
74.99 824.89 82.49 907.38 28.04 935.41
57.65 634.16 63.42 697.58 21.56 719.13
93.31 1026.46 102.65 1129.11 34.89 1164.00
105.27 1158.00 115.80 1273.80 39.36 1313.16
18.25 200.79 20.08 220.87 6.83 227.70
75.81 833.90 83.39 917.28 28.34 945.63
186.11 2047.26 204.73 2251.98 69.59 2321.57
11.53 126.78 12.68 139.46 4.31 143.77
21.91 240.98 24.10 265.08 8.19 273.27
7.21 79.29 7.93 87.22 2.70 89.91
70.64 777.03 77.70 854.74 26.41 881.15
14.63 160.89 16.09 176.98 5.47 182.45
10.14 111.51 11.15 122.66 3.79 126.45
33.67 370.41 37.04 407.45 12.59 420.04
42.04 462.46 46.25 508.70 15.72 524.42
8.32 91.51 9.15 100.66 3.11 103.77
8.23 90.49 9.05 99.54 3.08 102.62
77.01 847.08 84.71 931.79 28.79 960.58
36.31 399.37 39.94 439.31 13.57 452.88
1.68 18.46 1.85 20.30 0.63 20.93
272.60 2998.61 299.86 3298.47 101.92 3400.39
268.05 2948.59 294.86 3243.45 100.22 3343.67
226.43 2490.69 249.07 2739.76 84.66 2824.42
279.12 3070.30 307.03 3377.33 104.36 3481.69
27.41 301.52 30.15 331.67 10.25 341.92
224.38 2468.15 246.81 2714.96 83.89 2798.85
333.86 3672.45 367.25 4039.70 124.83 4164.53
290.22 3192.46 319.25 3511.71 108.51 3620.22
273.53 3008.86 300.89 3309.75 102.27 3412.02
256.50 2821.51 282.15 3103.66 95.90 3199.56
341.95 3761.48 376.15 4137.63 127.85 4265.48
40.05 440.56 44.06 484.62 14.97 499.59
114.57 1260.31 126.03 1386.34 42.84 1429.18
77.09 848.02 84.80 932.82 28.82 961.65
16.66 183.31 18.33 201.64 6.23 207.87
12.79 140.74 14.07 154.81 4.78 159.59
26.94 296.37 29.64 326.01 10.07 336.08
27.05 297.56 29.76 327.31 10.11 337.43
35.67 392.35 39.24 431.59 13.34 444.92
34.85 383.30 38.33 421.63 13.03 434.66
38.76 426.32 42.63 468.96 14.49 483.45
40.72 447.96 44.80 492.76 15.23 507.98
11.32 124.48 12.45 136.92 4.23 141.15
5.66 62.28 6.23 68.50 2.12 70.62
28.04 308.44 30.84 339.28 10.48 349.76
30.33 333.64 33.36 367.01 11.34 378.35

13.68 150.45 15.04 165.49 5.11 170.60
10.88 119.69 11.97 131.66 4.07 135.72

9.68 106.46 10.65 117.11 3.62 120.73
25.44 279.84 27.98 307.82 9.51 317.33
14.73 162.06 16.21 178.27 5.51 183.78
25.92 285.08 28.51 313.59 9.69 323.28
16.46 181.05 18.11 199.16 6.15 205.31
12.90 141.93 14.19 156.12 4.82 160.94
15.29 168.17 16.82 184.98 5.72 190.70
16.66 183.30 18.33 201.63 6.23 207.86
16.97 186.72 18.67 205.39 6.35 211.73
23.29 256.24 25.62 281.86 8.71 290.57
20.01 220.09 22.01 242.10 7.48 249.58
24.19 266.05 26.61 292.66 9.04 301.70
4.82 53.01 5.30 58.31 1.80 60.11
12.36 135.97 13.60 149.57 4.62 154.19
12.37 136.05 13.60 149.65 4.62 154.27
14.83 163.14 16.31 179.45 5.55 185.00
11.16 122.78 12.28 135.05 4.17 139.23
24.04 264.40 26.44 290.84 8.99 299.83
17.41 191.48 19.15 210.63 6.51 217.14
18.98 208.83 20.88 229.71 7.10 236.81
41.02 451.26 45.13 496.39 15.34 511.73
13.26 145.82 14.58 160.40 4.96 165.35
55.78 613.53 61.35 674.88 20.85 695.74
21.86 240.50 24.05 264.55 8.17 272.72
13.62 149.77 14.98 164.74 5.09 169.83
24.19 266.08 26.61 292.69 9.04 301.73
16.31 179.43 17.94 197.38 6.10 203.48
7.96 87.57 8.76 96.33 2.98 99.31
36.87 405.60 40.56 446.16 13.79 459.95
16.17 177.92 17.79 195.72 6.05 201.76
26.63 292.95 29.29 322.24 9.96 332.20
28.05 308.52 30.85 339.37 10.49 349.86
4.55 50.04 5.00 55.04 1.70 56.74
3.68 40.46 4.05 44.51 1.38 45.89
7.47 82.20 8.22 90.42 2.79 93.21
11.17 122.85 12.29 135.14 4.18 139.31
7.23 79.48 7.95 87.43 2.70 90.13
4.51 49.56 4.96 54.52 1.68 56.20
2.64 29.07 2.91 31.97 0.99 32.96
6.76 74.37 7.44 81.80 2.53 84.33
22.19 244.06 24.41 268.47 8.30 276.76
3.19 35.09 3.51 38.60 1.19 39.80
53.72 590.97 59.10 650.07 20.09 670.16
9.21 101.36 10.14 111.49 3.45 114.94
11.10 122.08 12.21 134.29 4.15 138.44
15.73 172.99 17.30 190.29 5.88 196.17
10.57 116.30 11.63 127.93 3.95 131.88
93.84 1032.26 103.23 1135.49 35.09 1170.58

178.54 1963.98 196.40 2160.38 66.76 2227.13
78.87 867.58 86.76 954.34 29.49 983.83
95.52 1050.74 105.07 1155.82 35.71 1191.53
20.42 224.58 22.46 247.04 7.63 254.67
27.50 302.51 30.25 332.76 10.28 343.04
164.43 1808.78 180.88 1989.66 61.48 2051.14
31.79 349.67 34.97 384.64 11.89 396.52
11.62 127.78 12.78 140.56 4.34 144.90
56.65 623.13 62.31 685.44 21.18 706.62
106.32 1169.49 116.95 1286.44 39.75 1326.19
18.91 208.05 20.81 228.86 7.07 235.93
32.34 355.77 35.58 391.34 12.09 403.44
74.76 822.39 82.24 904.63 27.95 932.58
144.40 1588.35 158.84 1747.19 53.99 1801.18
108.07 1188.78 118.88 1307.66 40.41 1348.06
75.80 833.80 83.38 917.18 28.34 945.52
99.69 1096.63 109.66 1206.29 37.27 1243.57
50.36 553.96 55.40 609.35 18.83 628.18
44.87 493.59 49.36 542.94 16.78 559.72
34.61 380.66 38.07 418.73 12.94 431.67
13.55 149.07 14.91 163.97 5.07 169.04
11.35 124.89 12.49 137.38 4.24 141.62
11.88 130.72 13.07 143.79 4.44 148.23
8.60 94.55 9.45 104.00 3.21 107.22
257.09 2828.03 282.80 3110.83 96.12 3206.95
10.88 119.67 11.97 131.63 4.07 135.70
95.28 1048.13 104.81 1152.95 35.63 1188.57
140.28 1543.13 154.31 1697.45 52.45 1749.90
159.21 1751.26 175.13 1926.39 59.53 1985.91
38.70 425.72 42.57 468.29 14.47 482.76
24.67 271.37 27.14 298.50 9.22 307.73
34.97 384.66 38.47 423.13 13.07 436.20
47.41 521.54 52.15 573.70 17.73 591.42
5.46 60.04 6.00 66.04 2.04 68.08
6.16 67.81 6.78 74.60 2.31 76.90
7.92 87.17 8.72 95.88 2.96 98.85
10.40 114.40 11.44 125.84 3.89 129.73
13.69 150.63 15.06 165.69 5.12 170.81
5.35 58.81 5.88 64.69 2.00 66.69
6.63 72.88 7.29 80.17 2.48 82.64
10.62 116.83 11.68 128.51 3.97 132.48
3.17 34.88 3.49 38.37 1.19 39.56
5.73 63.05 6.31 69.36 2.14 71.50
6.37 70.10 7.01 77.11 2.38 79.50
4.06 44.71 4.47 49.18 1.52 50.70
4.76 52.36 5.24 57.60 1.78 59.38
6.96 76.60 7.66 84.26 2.60 86.87
8.02 88.21 8.82 97.03 3.00 100.03
4.57 50.28 5.03 55.30 1.71 57.01
5.75 63.25 6.33 69.58 2.15 71.73
7.15 78.70 7.87 86.57 2.68 89.25
12.21 134.35 13.43 147.78 4.57 152.35
33.27 366.02 36.60 402.63 12.44 415.07

31.97 351.66 35.17 386.83 11.95 398.78
1.97 21.70 2.17 23.87 0.74 24.61
1.34 14.79 1.48 16.27 0.50 16.77
0.99 10.90 1.09 11.99 0.37 12.36
0.70 7.68 0.77 8.45 0.26 8.71
0.58 6.35 0.64 6.99 0.22 7.20
16.91 186.01 18.60 204.61 6.32 210.93
17.67 194.37 19.44 213.80 6.61 220.41
18.50 203.50 20.35 223.85 6.92 230.76
20.01 220.11 22.01 242.12 7.48 249.60
3.78 41.59 4.16 45.75 1.41 47.16
18.09 199.03 19.90 218.93 6.76 225.69
30.05 330.56 33.06 363.61 11.24 374.85
7.83 86.16 8.62 94.77 2.93 97.70
5.09 56.03 5.60 61.64 1.90 63.54
28.54 313.98 31.40 345.38 10.67 356.05

23.39 257.34 25.73 283.07 8.75 291.82
11.45 125.90 12.59 138.49 4.28 142.77
6.13 67.39 6.74 74.13 2.29 76.42
12.93 142.22 14.22 156.44 4.83 161.27
6.45 71.00 7.10 78.10 2.41 80.51
6.33 69.66 6.97 76.63 2.37 78.99
11.30 124.28 12.43 136.71 4.22 140.93
3.83 42.17 4.22 46.38 1.43 47.82
4.82 53.05 5.31 58.36 1.80 60.16
70.67 777.37 77.74 855.10 26.42 881.53
41.40 455.41 45.54 500.95 15.48 516.43
73.87 812.54 81.25 893.79 27.62 921.41
112.52 1237.68 123.77 1361.45 42.07 1403.52
2.18 23.94 2.39 26.33 0.81 27.15

9.68 106.50 10.65 117.16 3.62 120.78
3.83 42.08 4.21 46.29 1.43 47.72
2.06 22.67 2.27 24.94 0.77 25.71
0.31 3.46 0.35 3.80 0.12 3.92
3.60 39.55 3.95 43.50 1.34 44.85
11.04 121.39 12.14 133.53 4.13 137.66
9.93 109.20 10.92 120.12 3.71 123.83
1.08 11.88 1.19 13.07 0.40 13.47
3.80 41.77 4.18 45.95 1.42 47.37
1.65 18.18 1.82 20.00 0.62 20.61
191.17 2102.84 210.28 2313.13 71.48 2384.60
138.22 1520.42 152.04 1672.46 51.68 1724.14
62.86 691.45 69.14 760.59 23.50 784.09
88.83 977.18 97.72 1074.90 33.21 1108.12
89.03 979.38 97.94 1077.32 33.29 1110.61
0.53 5.85 0.59 6.44 0.20 6.64
0.29 3.24 0.32 3.57 0.11 3.68
19.74 217.10 21.71 238.81 7.38 246.19
25.29 278.14 27.81 305.96 9.45 315.41
20.94 230.36 23.04 253.39 7.83 261.22
113.27 1246.01 124.60 1370.61 42.35 1412.96
15.33 168.66 16.87 185.53 5.73 191.26
92.11 1013.23 101.32 1114.55 34.44 1148.99
5.69 62.56 6.26 68.82 2.13 70.94

30.88 339.70 33.97 373.67 11.55 385.22
3.59 39.47 3.95 43.42 1.34 44.76
10.86 119.43 11.94 131.37 4.06 135.43
81.21 893.29 89.33 982.62 30.36 1012.99

75.29 828.20 82.82 911.02 28.15 939.17
70.03 770.31 77.03 847.34 26.18 873.53
21.05 231.57 23.16 254.73 7.87 262.60
5.88 64.70 6.47 71.17 2.20 73.37
MANO DE OBRA
MATERIALES
N° CODIGO
UNIDADES
ITEM
1. TRABAJOS PRELIMINARES
D040 DEMOLICION DE MURO DE ADOBE m3 0.00 62.50
D150 DEMOLICION H°A° m3 0 212.5
D160 DEMOLICION HORMIGON SIMPLE m3 0 162.5
D170 DEMOLICION MURO DE LADRILLO m2 0 31.25
D180 DEMOLICION MURO DE MAMPOSTERIA m3 0 143.75
E005 ENTIBADO Y APUNTALADO m2 44.25 83.75
R051 REPLANTEO Y TRAZADO LINEAL m 1.27 1.3
R052 REPLANTEO Y TRAZADO DE SUPERFICIES m2 2.41 1.07
2. MOVIMIENTOS DE TIERRA
E040 EXCAVACION 0-1.5 m TERR. BLANDO m3 0 47.55
E050 EXCAVACION 0-1.5 m TERR. DURO m3 0 60.15
E070 EXCAVACION EN ROCA m3 33 50
E060 EXCAVACION CON RETROEXCAVADORA m3 0 2.24
E080 EXCAVACION CON AGOTAMIENTO m3 0 72.75
R020 RELLENO Y COMPACTADO CON MAQUINA m3 0 29
R030 RELLENO Y COMPACTADO DE TIERRA m3 0 44.75
R040 RELLENO Y COMPACTADO CON TIERRA m3 110 44.75
R045 RELLENO DE MATERIAL DE DRENAJE m3 136.5 51.75
R060 RETIRO DE ESCOMBROS CON CARGUEO m3 0 15
R066 MOVIMIENTO DE TIERRA CON TOPADORA m3 0 0.68
3. OBRA GRUESA
A025 ACERO DE REFUERZO kg 7.21 2.29
C030 CIMIENTO DE HORMIGON CICLOPEO m3 285.58 167.5
C100 COLUMNAS DE H°A° m3 2039.43 912
C301 COLUMNA DE HORMIGON PREMEZCLADO H-25 Pza 2495 498.75
C104 COLUMNAS DE LADRILLO GAMBOTE 25X25 m 55.71 28.48
C110 CUBIERTA CALAMINA GALV. No. 28 m2 107.01 84.05
C111 CUBIERTA DE CALAMINA GALV. No. 33 m2 80.75 84.05
C118 CUBIERTA DE CALAMINA PLASTICA N° 12 m2 135.5 107.5
C140 CUBIERTA PLACA SUPER ONDINA m2 90.01 90.75
C150 CUBIERTA PLACA ONDULADA m2 100.5 97.75
C190 CUBIERTA DE TEJA COLONIAL DE CERAMICA m2 138.5 110.3
C200 CUBIERTA TEJA ESPAÑOLA CERAMICA m2 151.1 114.2
C210 CUBIERTA TEJA ESPAÑOLA DURALIT m2 127.89 97.75
C250 CUMBREARA CALAMINA PLANA m 32.72 29.6
C260 CUMBRERA TEJA COLONIAL m 22.77 14.8
D010 DINTEL DE H°A° m 107.06 145
D025 DINTEL DE LADRILLO ARMADO m 26.85 27.65
D020 DINTEL DE MADERA m 45.74 17.75
I060 IMPERMEABILIZACION DE SOBRECIMIENTO CON ASFALTEX m 9.82 6.03
I050 IMPERMEABILIZACION DE SOBRECIMIENTOS m 6.87 10.05
J001 JUNTAS DE DILATACION m 5.49 2.68
E030 ESCALERA DE HORMIGON ARMADO m3 1901.93 993
L030 LOSA ALIVIANADA DE H°A° m2 251.34 99.18
L050 LOSA DE CIMENTACION H°A° m3 904.18 667
L060 LOSA LLENA DE H°A° m3 1746.93 954
L080 LOSA ALIV. H=20 VIGUETA PRETENSADA m2 179.25 71.7
L070 LOSA ALIV. PREVIERI DE H°A° m2 138.01 49.1
L055 LOSA RADIER HORMIGON PREMEZCLADO H-21 m3 1250.25 248
L085 LOSA H-20 HORM. PREMEZCLADO H-25 C/VIGU m3 204.24 56.9
M010 MAMPOSTERIA PIEDRA BRUTA m3 356.91 244.25
M020 MAMPOSTERIA PIEDRA CORTADA m3 657.71 270.75
M025 MURO DE CONTENCION HoCo m3 387.96 360
M027 MURO DE CONTENCION CON GAVIONES MACCAFERRI m3 358.75 100.5
G030 GAVION COLCHONETA 4X2X0.3 m m3 404.75 157.75
M095 MURO BLOQUE DE Ho 3H E=15 cm m2 84.45 46.35
M097 MURO BLOQUE DE VIDRIO 20X20 cm m2 584.61 92.7
M030 MURO DE ADOBE DE 20cm m2 21.25 60.3
M035 MURO DE HORMIGON ARMADO E=25 cm m3 1620.93 1060
M038 MURO DE LADRILLO ADOBITO 15 cm m2 68.9 53.75
M040 MURO DE LANDRILLO GAMBOTE DE 12 cm VISTO m2 99.33 111.4
M050 MURO DE LADRILLO 12 cm 6H m2 47.83 53.75
M080 MURO DE LADRILLO GAMBOTE 12 cm m2 97.97 96.6
M090 MURO LADRILLO CELOSIA ORNAMENTAL m2 72.92 50.25
S010 SOBRECIMIENTOS DE Ho Co m3 541.15 335
V010 VIGA DE ENCADENADO DE HoAo m3 1617.18 934.5
V020 VIGA DE Ho Ao m3 1918.93 1021
E012 EMBOQUILLADO DECEMENTO BLANCO m2 8.13 16.75
V030 VIGA DE FUNDACION DE HoAo m3 1318.93 809
Z010 ZAPATAS DE HoAo m3 1024.05 876
4. OBRA FINA
A020 ALERO m2 104.27 100.5
B008 BARNIZADO DE MADERA m2 16.7 17
B030 BOTAGUAS DE LADRILLO GAMBOTE m 33.21 53.6
B020 BOTAGUAS DEHo Ao 15x7 cm m 64.1 44.4
B022 BOTAGUAS DE Ho Ao 30x10 cm m 106.82 53.6
C025 CIELO RASO CON REVESTIMIENTO MACHIEMBRE PALO MARIA m2 237.7 109
C103 CONTRAPISO DE CEMENTO S/LOSA m2 20.4 34.35
C400 CONTRAPISO DE LADRILLO ADOBITO m2 40.59 16.75
E010 EMPEDRADO Y CONTRAPISO DE Ho m2 51.53 50.25
E002 ENCHAPE CERAMICO EXTERIOR m2 78.71 97.15
M026 MESON DE Ho Ao CON REVEST AZULEJO COLOR m2 189.13 201
M024 MARCO MADERA 2"x4" PALO MARIA Pza 190.78 61.2
M093 MURO DRYWALL 2 CARAS 3 5/8" H=3m (0.90x2.40m) m2 147.41 68
M096 MURO DRYWALL 1 CARA 3 5/8" H=3m )0.90x2.40m) m2 94.79 61.2
M110 MURO PLACA CEMENTICIA DOS CARAS PLACA CEMENTICIA INTERIOR EXTERIOR m2 216.16 64
M120 MURO PLACA CEMENTICIA UNA CARAS PLACA CEMENTICIA INTERIOR EXTERIOR m2 120.5 48
P077 PIRULEADO EXTERIOR m2 3.01 17
P017 PISO DE BALDOSA GRANITICO 40x40x5 cm m2 121.15 67
P080 PISO DE BALDOSA CERAMICA m2 90.76 83.75
P090 PISO CERAMICA IMPORTADO m2 118.93 83.75
P100 PISO CERAMICA NACIONAL m2 95.60 83.75
P110 PISO DE MARMOL TRAVERTINO NAL m2 375.10 83.75
P120 PISO DE MOSAICO MARMOLADO m2 147.25 53.60
P130 PISO DE VINIL m2 49.60 40.20
P140 PISO ENLUCIDO FINO m2 17.25 33.50
P141 PISO ENTABLONADO E=1.9 cm m2 220.50 74.80
P150 PISO MACHIMBRE CEDRO CON ENVIGADO m2 180.74 93.80
P160 Piso de parket almedrillo m2 94.73 60.30
P165 Piso parket tajibo m2 94.73 60.30
P170 Piso piedra tarija m2 63.79 83.75
P174 Piso de porcelanato m2 172.15 67.00
P177 Piso flotante m2 105.00 48.20

P200 Puerta de mad tipo tablero 1.00x 2.10m Pza. 1043.70 340.00
P210 Puerta int/mad. Cedro 0.80x2.10m Pza. 710.50 272.00
P230 Puerta int.moldeadada 0.90x2.10m Pza. 665.70 73.82
P221 Puerta ext.moldeadada 1.0x2.10m Pza. 1181.20 85.00
PU03 Puerta plancha metalica m2 239.00 120.00
R070 Revest. De azulejo importado 20x30cm m2 85.54 98.49
R074 reves de piedra tarija corta.pulida m2 154.78 67.00
R071 Rev.de azulejo color nal. 22x34cm m2 71.19 87.10
R072 Revest. Madera machi.cedro m2 104.20 85.00
R076 Revest.de piedra pizarra corta m2 113.87 67.00
R080 Revoque cielo raso m2 92.32 87.95
R090 Revoque cielo raso s/losa m2 11.42 67.00
R100 Revoque exterior m2 20.82 87.10
R110 Revoque interior de yeso m2 7.14 50.25
R120 Revoque interior impermeable m2 32.08 83.75
V004 VENTANA CORREDIZA DE ALUMINIO 3 HOJAS m2 431.55 34.00
V005 Ventana d madera cedro (marco 2x3") m2 251.08 123.75
V014 Ventana metalica (angular 1"x1/8) m2 118.04 129.75
Z023 Zocalo de cemento m 18.37 23.45
C040 Zocalo de ceramica m 16.33 15.97
Z021 Zocalo de madera cedro m 19.25 26.60
Z022 Zocalo enlucido m 18.37 23.45
Z030 Zocalo de mosaico granitico m 19.33 15.41
5 INSTALACIONES HIDROSANITARIAS
B005 Bajante calamina plana #28 m 30.04 34.00
B007 Bajante tubo desague PVC m 22.90 16.40
B010 BIDETT Pza. 465.20 104.00
B015 Bomba de agua Pza. 3584.90 364.00
B016 BOMBA DE AGUA DE 2HP Pza 3954.90 364.00
C004 Caja interceptora de cemento Pza. 69.51 67.00
C005 Caja interceptora de PVC Pza. 118.25 38.00
C007 Caja receptora pluvial PVC 6"x40cm Pza. 84.20 25.45
C010 Camara de inspeccion ladrillo gambote Pza. 386.27 258.25
C015 Camara de insp de Ho Co 60X60 Pza. 440.07 402.00
C033 Camara de insp de Ho Co H=1m D=1.2m e=0.20m Pza. 940.75 536.00
C034 Camara de insp de Ho Co H=2m D=1.2m e=0.20m Pza. 1330.90 899.00
C016 Camara de insp de POLIETILENO D=60cm sanear Pza. 296.52 58.50
C018 Camara desgrasadora LAD 30x50cm Pza. 188.31 234.50
C019 Camara desgrasadora de POLIETILENO 25x35x35m PROF. Pza. 110.63 39.00
C017 Camara septica plast. 1200 Lts. Pza. 1244.00 136.00
C024 Camara septica plast. 2300 Lts. Pza. 2631.35 204.00
C020 Canaleta de calamina m 36.01 51.00
D030 Ducha Pza. 610.31 375.00
C023 Fosa septica 1100Lt sanear Pza. 1413.13 156.00
A050 Inodoro Pza. 590.40 57.00
A060 Lava manos (artefacto) Pza. 730.40 57.00
A070 Lava platos 2 dep.2freg.(art) Pza. 1307.27 38.00

A080 Lava platos 2 dep. 1 freg.(art) Pza. 787.27 38.00
A090 Lava platos 1 dep. 1 freg.(art) Pza. 537.27 38.00
L115 Lava ropa de cemento Pza. 407.50 155.25
L116 Lavadero de fierro enlosado Pza. 528.61 155.25
P213 Pozo absor. Lad gambote D=2m m 690.03 603.00
P214 Pozo absor. Ho ciclopeo D=2m m 664.02 502.50
P195 Prov. y colocado CAÑERIA galv. 1/2" m 30.05 8.50
P196 Prov. y colocado CAÑERIA galv. 3/4" m 37.10 8.50
P194 Prov. y colocado CAÑERIA galv. 4" m 221.55 17.00
P197 Prov. y colocado. Tub.rosca PVC . 1/2" m 9.57 11.22
P198 Prov. Col. Tub. Rosca PVC 3/4" m 11.90 12.58
C072 PROV. Y COLOC. DE TUBO DE Ho D/16" m 169.86 69.80
C074 PROV. Y COLOC. DE TUBO DE Ho D/12" m 125.39 38.25
P185 PROV. Y COLOC. DE TUBO DESAGUE PVC 4" m 22.90 8.50
P190 PROV. Y COLOC. DE TUBO DESAGUE PVC C9 4" m 50.75 10.20
P191 PROV. Y COLOC. DE TUBO DESAGUE PVC C9 6" m 113.75 11.90
P192 PROV. Y COLOC. DE TUBO DESAGUE PVC SDR 6" m 67.55 11.90
P199 PROV. Y COLOC. DE TUBERIA PVC E-40 1" m 19.10 6.80
P300 Prov. Inst. tuberia HDPE 50 MM(1 1/2") m 15.02 0.23
P301 Prov. Inst. tuberia HDPE 63 MM(2") m 23.47 0.23
P302 Prov. Inst. tuberia HDPE 75 MM (2 1/2")celesete m 33.63 0.31
P303 Prov. Inst. tuberia HDPE 90 MM( 3") m 51.56 0.50
P304 Prov. Inst. tuberia HDPE 110 MM( 4") m 76.12 0.63
PF001 PROV. E INST. TUBERIA SUPERTUBO HDPE DE 20 MM m 5.19 0.13
PF010 PROV. Y TERMOFUSION TUBERIA SUPERTUBO HDPE DE 125 MM m 114.72 1.67
T006 TANQUE PLAST DE AGUA 600 LT C/ACC Pza 722.40 153.00
T010 TINA Pza 1454.30 76.00
A100 URINARIO Pza 417.50 38.00
6. INSTALACIONES ELECTRICAS
T007 Punto de telefono Pto 77.30 105.75
I005 Prov. e inst. iluminacion incandecente Pto 89.10 105.75
I007 Prov. e inst. ilumina fluorecente 2x40w Pto 290.10 158.63
T005 tablero de distribucion . Electrico Pza. 685.00 282.00
T030 Prov. e inst. punto tomacorriente Pto 118.10 105.75
T012 Prov. e inst. alambre CU AWG No 1x10 m 6.50 0.88
T040 Prov. E instalacion punto de Tv Pto 130.20 88.13
T060 Prov. E instalacion de timbre Pto 134.80 88.13
T080 Prov. E instalacion punto de internet Pto 133.80 70.50
7. TRABAJOS DE ACABADO
A035 Piso alfombrado m2 103.27 10.20
A040 Pizo alfombrado tapizon m2 48.97 10.20
C006 Coloc. De vidrio catedral (3mm) m2 67.98 17.00
C080 Coloc. De vidrio Doble (3mm) m2 65.78 17.00
C090 Coloc. De vidrio Triple (3mm) m2 95.47 17.00
C102 Coloc. De vidrio (6mm) m2 133.10 20.40
C122 Cubierta de policarbonato (6mm) m2 241.05 72.80
D100 Div. Interior vidrio templado (10mm) m2 338.54 137.00
F230 Fach.flot.vidrio reflec.con estruc de alum m2 1000.35 109.50
I020 Imperm. Membrana. Geotextil 3.5 mm. m2 89.10 79.20
I022 Imperm. Lamina esfaltica sika con alum m2 65.69 20.16
I025 Imperm. Lamina esfaltica sika sin alum m2 62.33 20.16
P015 Pintura anticorresiva p/cubierta m2 8.70 13.60
P020 Pintura de aleros m2 5.88 20.40
C003 Cepillado y lustrado de pisos Mad m2 7.50 21.00
P030 Pintura de cubierta exterior m2 7.84 15.30
P040 Pintura Ho. Vo exterior m2 13.75 17.00
P050 Pintura interior latex m2 7.65 15.30
P060 Pintura latex exterior m2 7.84 17.00
P070 Pintura oleo interior m2 11.77 20.40
8. JARDINES Y EXTERIORES
A030 Area verde en jardines m2 49.10 44.00
A032 Area en jardin c/TEPE m2 29.60 17.00
C300 Cerco de alambre de puas con callampos m 18.85 29.60
B040 Bordillo ornam.lad. Gambote m 65.78 150.75
M150 Malla olimpica c/poste Ho pref m2 57.50 43.55
M160 Malla olimpica c/TUBO FG 2", C/2,5 m m2 145.70 30.15
R005 reja metalica para verja m 327.53 123.75
P250 Puerta metalica c/malla olimpica m2 269.63 240.00
C420 Prov.Ycoloc. Cesped sint. BicolorH=5mm m2 169.44 10.80
C422 Prov.Ycoloc. Cesped sint. monofilamentoH=6mm m2 219.49 18.00
9 VIAS Y ACCESOS
A010 Adoquinado de calzada m2 108.66 36.85
R170 Compactacion c/rodillo pata de cabra m3 125.00 57.65
A120 Alcantarilla chapa met. Corrug. D=1m m 1138.68 370.00
A122 Alcantarilla tubo Ho armado D=1m m 1189.43 159.25
C105 cordon p/acera de Ho 20x40 cm m 56.92 50.25
E027 Empedrado de calzada m2 17.25 30.15
R085 Remocion y reposicion de empedrado m2 0.00 27.65
R086 Remocion y reposicion de losetas m2 21.89 38.25
E020 Enlosetado de calzada ondulada m2 117.55 50.25
E025 Enlosetado de calzada hexagonal m2 100.15 50.25
R180 Rell y compactado c/rodillo liso m3 125.00 28.00
TOTAL GASTOS GRAL
Y ADMINISTRATIVOS
GASTOS GENERALES
CARGAS SOCIALES
TOTAL MANO DE
HERRAMIENTAS
HERRAMIENTAS
MAQUINARIA Y
TOTAL UTILIAD
IMPUESTOS IT
MAQUINARIA
EQUIPO Y
UTILIDAD
EQUIPO
OBRA
IVA
43.75 15.87 122.12 0 6.11 6.11 128.23 12.82 141.05 14.11 155.16
148.75 53.97 415.22 0 20.76 20.76 435.98 43.60 479.58 47.96 527.54
113.75 41.27 317.52 0 15.88 15.88 333.40 33.34 366.74 36.67 403.41
21.88 7.94 61.06 0 3.05 3.05 64.11 6.41 70.53 7.05 77.58
100.63 36.51 280.88 0 14.04 14.04 294.93 29.49 324.42 32.44 356.86
58.63 21.27 163.65 0 8.18 8.18 216.08 21.61 237.69 23.77 261.45
0.91 0.33 2.54 0 0.13 0.13 3.94 0.39 4.33 0.43 4.76
0.75 0.27 2.09 0 0.10 0.10 4.61 0.46 5.07 0.51 5.57
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
33.29 12.08 92.91 0 4.65 4.65 97.56 9.76 107.31 10.73 118.04
42.11 15.28 117.53 0 5.88 5.88 123.41 12.34 135.75 13.57 149.32
35.00 12.70 97.70 25 4.88 29.88 160.58 16.06 176.64 17.66 194.31
1.57 0.57 4.38 25.4 0.22 25.62 30.00 3.00 33.00 3.30 36.29
50.93 18.48 142.15 4.5 7.11 11.61 153.76 15.38 169.14 16.91 186.05
20.30 7.37 56.67 12.25 2.83 15.08 71.75 7.17 78.92 7.89 86.82
31.33 11.37 87.44 0 4.37 4.37 91.81 9.18 100.99 10.10 111.09
31.33 11.37 87.44 0 4.37 4.37 201.81 20.18 221.99 22.20 244.19
36.23 13.14 101.12 0 5.06 5.06 242.67 24.27 266.94 26.69 293.64
10.50 3.81 29.31 16.5 1.47 17.97 47.28 4.73 52.00 5.20 57.20
0.48 0.17 1.33 19.6 0.07 19.67 21.00 2.10 23.09 2.31 25.40
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1.60 0.58 4.47 0 0.22 0.22 11.91 1.19 13.10 1.31 14.41
117.25 42.54 327.29 0 16.36 16.36 629.24 62.92 692.16 69.22 761.38
638.40 231.63 1782.03 32 89.10 121.10 3942.56 394.26 4336.82 433.68 4770.50
349.13 126.67 974.55 6 48.73 54.73 3524.27 352.43 3876.70 387.67 4264.37
19.94 7.23 55.65 0 2.78 2.78 114.14 11.41 125.56 12.56 138.11
58.84 21.35 164.23 0 8.21 8.21 279.45 27.95 307.40 30.74 338.14
58.84 21.35 164.23 0 8.21 8.21 253.19 25.32 278.51 27.85 306.36
75.25 27.30 210.05 0 10.50 10.50 356.06 35.61 391.66 39.17 430.83
63.53 23.05 177.32 0 8.87 8.87 276.20 27.62 303.82 30.38 334.20
68.43 24.83 191.00 0 9.55 9.55 301.05 30.11 331.16 33.12 364.27
77.21 28.01 215.52 0 10.78 10.78 364.80 36.48 401.28 40.13 441.41
79.94 29.00 223.14 0 11.16 11.16 385.40 38.54 423.94 42.39 466.34
68.43 24.83 191.00 0 9.55 9.55 328.44 32.84 361.29 36.13 397.41
20.72 7.52 57.84 0 2.89 2.89 93.45 9.34 102.79 10.28 113.07
10.36 3.76 28.92 0 1.45 1.45 53.13 5.31 58.45 5.84 64.29
101.50 36.83 283.33 0 14.17 14.17 404.55 40.46 445.01 44.50 489.51
19.36 7.02 54.03 0 2.70 2.70 83.58 8.36 91.94 9.19 101.13
12.43 4.51 34.68 0 1.73 1.73 82.16 8.22 90.37 9.04 99.41
4.22 1.53 11.78 0 0.59 0.59 22.19 2.22 24.41 2.44 26.85
7.04 2.55 19.64 0 0.98 0.98 27.49 2.75 30.24 3.02 33.26
1.88 0.68 5.24 0 0.26 0.26 10.99 1.10 12.09 1.21 13.30
695.10 252.20 1940.30 32 97.02 129.02 3971.25 397.12 4368.37 436.84 4805.21
69.43 25.19 193.80 1.75 9.69 11.44 456.58 45.66 502.23 50.22 552.46
466.90 169.40 1303.30 32 65.17 97.17 2304.65 230.46 2535.11 253.51 2788.63
667.80 242.30 1864.10 32 93.20 125.20 3736.23 373.62 4109.85 410.99 4520.84
50.19 18.21 140.10 5.1 7.01 12.11 331.46 33.15 364.60 36.46 401.06
34.37 12.47 95.94 3.95 4.80 8.75 242.70 24.27 266.97 26.70 293.66
173.60 62.99 484.59 7.5 24.23 31.73 1766.57 176.66 1943.22 194.32 2137.55
39.83 14.45 111.18 0.6 5.56 6.16 321.58 32.16 353.74 35.37 389.11
170.98 62.03 477.26 0 23.86 23.86 858.03 85.80 943.84 94.38 1038.22
189.53 68.77 529.04 0 26.45 26.45 1213.20 121.32 1334.52 133.45 1467.97
252.00 91.43 703.43 0 35.17 35.17 1126.56 112.66 1239.22 123.92 1363.14
70.35 25.52 196.37 0 9.82 9.82 564.94 56.49 621.44 62.14 683.58
110.43 40.07 308.24 0 15.41 15.41 728.40 72.84 801.24 80.12 881.37
32.45 11.77 90.57 0 4.53 4.53 179.55 17.95 197.50 19.75 217.25
64.89 23.54 181.13 0 9.06 9.06 774.80 77.48 852.28 85.23 937.51
42.21 15.31 117.82 0 5.89 5.89 144.97 14.50 159.46 15.95 175.41
742.00 269.22 2071.22 32 103.56 135.56 3827.71 382.77 4210.48 421.05 4631.53
37.63 13.65 105.03 0 5.25 5.25 179.18 17.92 197.10 19.71 216.81
77.98 28.29 217.67 0 10.88 10.88 327.89 32.79 360.68 36.07 396.74
37.63 13.65 105.03 0 5.25 5.25 158.11 15.81 173.92 17.39 191.31
54.53 19.79 152.22 0 7.61 7.61 228.04 22.80 250.84 25.08 275.92
70.35 25.52 196.37 0 9.82 9.82 281.93 28.19 310.13 31.01 341.14
67.62 24.53 188.75 0 9.44 9.44 296.16 29.62 325.78 32.58 358.36
35.18 12.76 98.19 0 4.91 4.91 176.02 17.60 193.62 19.36 212.98
234.50 85.08 654.58 0 32.73 32.73 1228.46 122.85 1351.31 135.13 1486.44
654.15 237.34 1825.99 32 91.30 123.30 3566.47 356.65 3923.12 392.31 4315.43
714.70 259.31 1995.01 32 99.75 131.75 4045.69 404.57 4450.26 445.03 4895.29
11.73 4.25 32.73 0 1.64 1.64 42.50 4.25 46.75 4.67 51.42
566.30 205.47 1580.77 32 79.04 111.04 3010.74 301.07 3311.81 331.18 3642.99
613.20 222.49 1711.69 32 85.58 117.58 2853.32 285.33 3138.65 313.87 3452.52
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
70.35 25.52 196.37 0 9.82 9.82 310.46 31.05 341.51 34.15 375.66
11.90 4.32 33.22 0 1.66 1.66 51.58 5.16 56.74 5.67 62.41
37.52 13.61 104.73 0 5.24 5.24 143.18 14.32 157.50 15.75 173.25
31.08 11.28 86.76 0 4.34 4.34 155.19 15.52 170.71 17.07 187.79
37.52 13.61 104.73 0 5.24 5.24 216.79 21.68 238.47 23.85 262.32
76.30 27.68 212.98 0 10.65 10.65 461.33 46.13 507.47 50.75 558.21
24.05 8.72 67.12 0 3.36 3.36 90.88 9.09 99.96 10.00 109.96
11.73 4.25 32.73 0 1.64 1.64 74.96 7.50 82.45 8.25 90.70
35.18 12.76 98.19 0 4.91 4.91 154.63 15.46 170.09 17.01 187.10
68.01 24.67 189.83 0 9.49 9.49 278.03 27.80 305.83 30.58 336.42
140.70 51.05 392.75 0 19.64 19.64 601.52 60.15 661.67 66.17 727.84
42.84 15.54 119.58 0 5.98 5.98 316.34 31.63 347.98 34.80 382.77
47.60 17.27 132.87 0 6.64 6.64 286.92 28.69 315.62 31.56 347.18
42.84 15.54 119.58 0 5.98 5.98 220.35 22.04 242.39 24.24 266.63
44.80 16.25 125.05 0 6.25 6.25 347.47 34.75 382.21 38.22 420.44
33.60 12.19 93.79 0 4.69 4.69 218.98 21.90 240.88 24.09 264.97
11.90 4.32 33.22 0 1.66 1.66 37.89 3.79 41.68 4.17 45.85
46.90 17.02 130.92 0 6.55 6.55 258.61 25.86 284.47 28.45 312.92
58.63 21.27 163.65 0 8.18 8.18 262.59 26.26 288.85 28.88 317.73
58.63 21.27 163.65 0 8.18 8.18 290.76 29.08 319.83 31.98 351.82
58.63 21.27 163.65 0 8.18 8.18 267.43 26.74 294.17 29.42 323.59
58.63 21.27 163.65 0 8.18 8.18 546.93 54.69 601.62 60.16 661.78
37.52 13.61 104.73 0 5.24 5.24 257.22 25.72 282.94 28.29 311.24
28.14 10.21 78.55 0 3.93 3.93 132.08 13.21 145.29 14.53 159.81
23.45 8.51 65.46 0 3.27 3.27 85.98 8.60 94.58 9.46 104.04
52.36 19.00 146.16 0 7.31 7.31 373.97 37.40 411.36 41.14 452.50
65.66 23.82 183.28 0 9.16 9.16 373.19 37.32 410.51 41.05 451.56
42.21 15.31 117.82 0 5.89 5.89 218.45 21.84 240.29 24.03 264.32
42.21 15.31 117.82 0 5.89 5.89 218.45 21.84 240.29 24.03 264.32
58.63 21.27 163.65 0 8.18 8.18 235.62 23.56 259.18 25.92 285.10
46.90 17.02 130.92 0 6.55 6.55 309.61 30.96 340.57 34.06 374.63
33.74 12.24 94.18 0 4.71 4.71 203.89 20.39 224.28 22.43 246.71
238.00 86.35 664.35 0 33.22 33.22 1741.27 174.13 1915.40 191.54 2106.94
190.40 69.08 531.48 0 26.57 26.57 1268.56 126.86 1395.41 139.54 1534.95
51.67 18.75 144.24 0 7.21 7.21 817.15 81.72 898.87 89.89 988.76
59.50 21.59 166.09 0 8.30 8.30 1355.59 135.56 1491.15 149.12 1640.27
84.00 30.48 234.48 0 11.72 11.72 485.20 48.52 533.72 53.37 587.09
68.94 25.01 192.45 0 9.62 9.62 287.61 28.76 316.37 31.64 348.01
46.90 17.02 130.92 0 6.55 6.55 292.24 29.22 321.47 32.15 353.61
60.97 22.12 170.19 0 8.51 8.51 249.89 24.99 274.88 27.49 302.37
59.50 21.59 166.09 0 8.30 8.30 278.59 27.86 306.45 30.65 337.10
46.90 17.02 130.92 0 6.55 6.55 251.33 25.13 276.47 27.65 304.11
61.57 22.34 171.85 0 8.59 8.59 272.77 27.28 300.04 30.00 330.05
46.90 17.02 130.92 0 6.55 6.55 148.88 14.89 163.77 16.38 180.15
60.97 22.12 170.19 0 8.51 8.51 199.52 19.95 219.47 21.95 241.42
35.18 12.76 98.19 0 4.91 4.91 110.24 11.02 121.26 12.13 133.39
58.63 21.27 163.65 0 8.18 8.18 203.91 20.39 224.30 22.43 246.73
23.80 8.64 66.44 0 3.32 3.32 501.31 50.13 551.44 55.14 606.58
86.63 31.43 241.81 0 12.09 12.09 504.98 50.50 555.47 55.55 611.02
90.83 32.95 253.53 10.2 12.68 22.88 394.45 39.44 433.89 43.39 477.28
16.42 5.96 45.82 0 2.29 2.29 66.48 6.65 73.13 7.31 80.44
11.18 4.06 31.21 0 1.56 1.56 49.10 4.91 54.00 5.40 59.41
18.62 6.76 51.98 0 2.60 2.60 73.82 7.38 81.21 8.12 89.33
16.42 5.96 45.82 0 2.29 2.29 66.48 6.65 73.13 7.31 80.44
10.79 3.91 30.11 0 1.51 1.51 50.95 5.09 56.04 5.60 61.65
0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
23.80 8.64 66.44 0 3.32 3.32 99.80 9.98 109.78 10.98 120.75
11.48 4.17 32.05 0 1.60 1.60 56.55 5.65 62.20 6.22 68.42
72.80 26.41 203.21 0 10.16 10.16 678.57 67.86 746.43 74.64 821.08
254.80 92.45 711.25 0 35.56 35.56 4331.71 433.17 4764.88 476.49 5241.37
254.80 92.45 711.25 0 35.56 35.56 4701.71 470.17 5171.88 517.19 5689.07
46.90 17.02 130.92 0 6.55 6.55 206.97 20.70 227.67 22.77 250.44
26.60 9.65 74.25 0 3.71 3.71 196.21 19.62 215.84 21.58 237.42
17.82 6.46 49.73 0 2.49 2.49 136.42 13.64 150.06 15.01 165.06
180.78 65.59 504.62 0 25.23 25.23 916.12 91.61 1007.73 100.77 1108.50
281.40 102.10 785.50 0 39.27 39.27 1264.84 126.48 1391.33 139.13 1530.46
375.20 136.13 1047.33 0 52.37 52.37 2040.45 204.04 2244.49 224.45 2468.94
629.30 228.33 1756.63 0 87.83 87.83 3175.36 317.54 3492.90 349.29 3842.18
40.95 14.86 114.31 0 5.72 5.72 416.54 41.65 458.20 45.82 504.02
164.15 59.56 458.21 0 22.91 22.91 669.43 66.94 736.37 73.64 810.01
27.30 9.91 76.21 0 3.81 3.81 190.65 19.06 209.71 20.97 230.68
95.20 34.54 265.74 0 13.29 13.29 1523.03 152.30 1675.33 167.53 1842.86
142.80 51.81 398.61 0 19.93 19.93 3049.89 304.99 3354.88 335.49 3690.37
35.70 12.95 99.65 0 4.98 4.98 140.65 14.06 154.71 15.47 170.18
262.50 95.24 732.74 0 36.64 36.64 1379.69 137.97 1517.66 151.77 1669.42
109.20 39.62 304.82 0 15.24 15.24 1733.19 173.32 1906.51 190.65 2097.16
163.80 59.43 457.23 0 22.86 22.86 2519.64 251.96 2771.61 277.16 3048.77
349.30 126.74 975.04 0 48.75 48.75 7506.97 750.70 8257.66 825.77 9083.43
39.90 14.48 111.38 0 5.57 5.57 707.35 70.73 778.08 77.81 855.89
39.90 14.48 111.38 0 5.57 5.57 847.35 84.73 932.08 93.21 1025.29
26.60 9.65 74.25 0 3.71 3.71 1385.23 138.52 1523.76 152.38 1676.13
26.60 9.65 74.25 0 3.71 3.71 865.23 86.52 951.76 95.18 1046.93
26.60 9.65 74.25 0 3.71 3.71 615.23 61.52 676.76 67.68 744.43
108.68 39.43 303.36 0 15.17 15.17 726.02 72.60 798.63 79.86 878.49
108.68 39.43 303.36 0 15.17 15.17 847.13 84.71 931.85 93.18 1025.03
422.10 153.15 1178.25 0 58.91 58.91 1927.19 192.72 2119.91 211.99 2331.90
351.75 127.62 981.87 0 49.09 49.09 1694.99 169.50 1864.49 186.45 2050.94
5.95 2.16 16.61 0 0.83 0.83 47.49 4.75 52.24 5.22 57.46
5.95 2.16 16.61 0 0.83 0.83 54.54 5.45 59.99 6.00 65.99
11.90 4.32 33.22 0 1.66 1.66 256.43 25.64 282.07 28.21 310.28
7.85 2.85 21.92 0 1.10 1.10 32.59 3.26 35.85 3.58 39.43
8.81 3.20 24.58 0 1.23 1.23 37.71 3.77 41.48 4.15 45.63
48.86 17.73 136.39 0 6.82 6.82 313.07 31.31 344.37 34.44 378.81
26.78 9.71 74.74 0 3.74 3.74 203.87 20.39 224.25 22.43 246.68
5.95 2.16 16.61 0 0.83 0.83 40.34 4.03 44.37 4.44 48.81
7.14 2.59 19.93 0 1.00 1.00 71.68 7.17 78.84 7.88 86.73
8.33 3.02 23.25 0 1.16 1.16 138.16 13.82 151.98 15.20 167.18
8.33 3.02 23.25 0 1.16 1.16 91.96 9.20 101.16 10.12 111.28
4.76 1.73 13.29 0 0.66 0.66 33.05 3.31 36.36 3.64 39.99
0.16 0.06 0.45 0 0.02 0.02 15.49 1.55 17.04 1.70 18.75
0.16 0.06 0.45 0 0.02 0.02 23.94 2.39 26.34 2.63 28.97
0.22 0.08 0.61 0 0.03 0.03 34.27 3.43 37.69 3.77 41.46
0.35 0.13 0.98 0 0.05 0.05 52.59 5.26 57.84 5.78 63.63
0.44 0.16 1.23 0 0.06 0.06 77.41 7.74 85.15 8.52 93.67
0.09 0.03 0.25 0 0.01 0.01 5.46 0.55 6.00 0.60 6.60
0.22 0.08 0.61 0 0.03 0.03 50.36 5.04 55.39 5.54 60.93
0.12 0.04 0.33 0 0.02 0.02 9.57 0.96 10.53 1.05 11.58
0.12 0.04 0.33 0 0.02 0.02 12.23 1.22 13.45 1.35 14.80
1.17 0.42 3.26 0 0.16 0.16 118.15 11.81 129.96 13.00 142.96
1.17 0.42 3.26 0 0.16 0.16 141.81 14.18 155.99 15.60 171.59
1.55 0.56 4.34 0 0.22 0.22 212.11 21.21 233.33 23.33 256.66
1.55 0.56 4.34 0 0.22 0.22 305.85 30.59 336.44 33.64 370.08
107.10 38.86 298.96 0.00 14.95 14.95 1036.31 103.63 1139.94 113.99 1253.93
119.00 43.18 332.18 0.00 16.61 16.61 1650.19 165.02 1815.20 181.52 1996.72
142.80 51.81 398.61 0.00 19.93 19.93 3180.04 318.00 3498.05 349.80 3847.85
166.60 60.45 465.05 0.00 23.25 23.25 14055.30 1405.53 15460.83 1546.08 17006.91
53.20 19.30 148.50 0.00 7.43 7.43 1610.23 161.02 1771.25 177.13 1948.38
26.60 9.65 74.25 0.00 3.71 3.71 495.46 49.55 545.01 54.50 599.51
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
74.03 26.86 206.63 0.00 10.33 10.33 294.27 29.43 323.69 32.37 356.06
74.03 26.86 206.63 0.00 10.33 10.33 306.07 30.61 336.67 33.67 370.34
111.04 40.29 309.96 0.00 15.50 15.50 615.56 61.56 677.11 67.71 744.82
197.40 71.62 551.02 0.00 27.55 27.55 1263.57 126.36 1389.93 138.99 1528.92
74.03 26.86 206.63 0.00 10.33 10.33 335.07 33.51 368.57 36.86 405.43
0.62 0.22 1.72 0.00 0.09 0.09 8.31 0.83 9.14 0.91 10.05
0.62 0.22 1.72 0.00 0.09 0.09 11.01 1.10 12.11 1.21 13.32
0.62 0.22 1.72 0.00 0.09 0.09 5.61 0.56 6.17 0.62 6.78
61.69 22.38 172.20 0.00 8.61 8.61 311.01 31.10 342.12 34.21 376.33
61.69 22.38 172.20 0.00 8.61 8.61 315.61 31.56 347.18 34.72 381.89
49.35 17.91 137.76 0.00 6.89 6.89 278.44 27.84 306.29 30.63 336.92
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7.14 2.59 19.93 0.00 1.00 1.00 124.20 12.42 136.62 13.66 150.28
7.14 2.59 19.93 0.00 1.00 1.00 69.90 6.99 76.89 7.69 84.58
11.90 4.32 33.22 0.00 1.66 1.66 102.86 10.29 113.14 11.31 124.46
11.90 4.32 33.22 0 1.66 1.66 100.66 10.07 110.72 11.07 121.80
11.90 4.32 33.22 0.00 1.66 1.66 130.35 13.03 143.38 14.34 157.72
14.28 5.18 39.86 0.00 1.99 1.99 174.95 17.50 192.45 19.24 211.69
50.96 18.49 142.25 0.00 7.11 7.11 390.41 39.04 429.45 42.95 472.40
95.90 34.80 267.70 0.00 13.38 13.38 619.62 61.96 681.58 68.16 749.74
76.65 27.81 213.96 0.00 10.70 10.70 1225.01 122.50 1347.51 134.75 1482.26
55.44 20.12 154.76 0.00 7.74 7.74 251.59 25.16 276.75 27.68 304.43
14.11 5.12 39.39 0.00 1.97 1.97 107.05 10.71 117.76 11.78 129.53
14.11 5.12 39.39 0.00 1.97 1.97 103.69 10.37 114.06 11.41 125.47
9.52 3.45 26.57 0.00 1.33 1.33 36.60 3.66 40.26 4.03 44.29
14.28 5.18 39.86 0.00 1.99 1.99 47.73 4.77 52.51 5.25 57.76
14.70 5.33 41.03 0.00 2.05 2.05 50.59 5.06 55.64 5.56 61.21
10.71 3.89 29.90 0.00 1.49 1.49 39.23 3.92 43.15 4.32 47.47
11.90 4.32 33.22 0.00 1.66 1.66 48.63 4.86 53.49 5.35 58.84
10.71 3.89 29.90 0.00 1.49 1.49 39.04 3.90 42.94 4.29 47.24
11.90 4.32 33.22 0.00 1.66 1.66 42.72 4.27 46.99 4.70 51.69
14.28 5.18 39.86 0.00 1.99 1.99 53.62 5.36 58.99 5.90 64.89
0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00
30.80 11.18 85.98 0.00 4.30 4.30 139.37 13.94 153.31 15.33 168.64
11.90 4.32 33.22 0.00 1.66 1.66 64.48 6.45 70.93 7.09 78.02
20.72 7.52 57.84 0.00 2.89 2.89 79.58 7.96 87.54 8.75 96.29
105.53 38.29 294.56 0.00 14.73 14.73 375.07 37.51 412.58 41.26 453.84
30.49 11.06 85.10 0.00 4.25 4.25 146.85 14.69 161.54 16.15 177.69
21.11 7.66 58.91 0.00 2.95 2.95 207.56 20.76 228.31 22.83 251.15
86.63 31.43 241.81 0.00 12.09 12.09 581.43 58.14 639.57 63.96 703.52
168.00 60.96 468.96 0.00 23.45 23.45 762.03 76.20 838.24 83.82 922.06
7.56 2.74 21.10 0.00 1.06 1.06 191.60 19.16 210.76 21.08 231.83
12.60 4.57 35.17 0.00 1.76 1.76 256.42 25.64 282.06 28.21 310.27
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
25.80 9.36 72.00 0.00 3.60 3.60 184.26 18.43 202.69 20.27 222.96
40.36 14.64 112.65 0.00 5.63 5.63 243.28 24.33 267.61 26.76 294.37
259.00 93.97 722.97 0.00 36.15 36.15 1897.80 189.78 2087.58 208.76 2296.34
111.48 40.45 311.17 0 15.56 15.56 1516.16 151.62 1667.78 166.78 1834.55
35.18 12.76 98.19 0.00 4.91 4.91 160.02 16.00 176.02 17.60 193.62
21.11 7.66 58.91 0.00 2.95 2.95 79.11 7.91 87.02 8.70 95.72
19.36 7.02 54.03 0.00 2.70 2.70 56.73 5.67 62.40 6.24 68.64
26.78 9.71 74.74 0.00 3.74 3.74 100.37 10.04 110.40 11.04 121.44
35.18 12.76 98.19 0.00 4.91 4.91 220.65 22.06 242.71 24.27 266.98
35.18 12.76 98.19 0.00 4.91 4.91 203.25 20.32 223.57 22.36 245.93
19.60 7.11 54.71 0.00 2.74 2.74 182.45 18.24 200.69 20.07 220.76
TOTAL IMPUESTOS IT
TOTAL PRECIO
UNITARIO
4.79 159.95
16.30 543.84
12.47 415.88
2.40 79.98
11.03 367.89
8.08 269.53
0.15 4.91
0.17 5.74
0.00 0.00
3.65 121.69
4.61 153.94
6.00 200.31
1.12 37.42
5.75 191.80
2.68 89.50
3.43 114.53
7.55 251.74
9.07 302.71
1.77 58.97
0.78 26.19
0.00 0.00
0.45 14.85
23.53 784.90
147.41 4917.91
131.77 4396.14
4.27 142.38
10.45 348.59
9.47 315.83
13.31 444.14
10.33 344.53
11.26 375.53
13.64 455.05
14.41 480.75
12.28 409.69
3.49 116.57
1.99 66.28
15.13 504.64
3.12 104.26
3.07 102.48
0.83 27.68
1.03 34.29
0.41 13.71
148.48 4953.69
17.07 569.53
86.17 2874.79
139.69 4660.53
12.39 413.45
9.07 302.74
66.05 2203.60
12.02 401.14
32.08 1070.30
45.36 1513.33
42.12 1405.26
21.12 704.70
27.23 908.60
6.71 223.96
28.97 966.48
5.42 180.83
143.11 4774.64
6.70 223.50
12.26 409.00
5.91 197.22
8.53 284.45
10.54 351.68
11.07 369.43
6.58 219.56
45.93 1532.37
133.35 4448.78
151.26 5046.55
1.59 53.01
112.57 3755.56
106.68 3559.20
0.00 0.00
11.61 387.27
1.93 64.34
5.35 178.60
5.80 193.59
8.11 270.42
17.25 575.46
3.40 113.36
2.80 93.50
5.78 192.88
10.40 346.81
22.49 750.33
11.83 394.60
10.73 357.91
8.24 274.87
12.99 433.43
8.19 273.15
1.42 47.26
9.67 322.59
9.82 327.55
10.87 362.69
10.00 333.59
20.45 682.23
9.62 320.85
4.94 164.75
3.21 107.25
13.98 466.48
13.95 465.51
8.17 272.49
8.17 272.49
8.81 293.91
11.58 386.21
7.62 254.33
65.10 2172.04
47.43 1582.38
30.55 1019.31
50.68 1690.95
18.14 605.23
10.75 358.76
10.93 364.54
9.34 311.71
10.42 347.51
9.40 313.51
10.20 340.24
5.57 185.71
7.46 248.88
4.12 137.51
7.62 254.35
18.74 625.32
18.88 629.90
14.75 492.03
2.49 82.93
1.84 61.24
2.76 92.09
2.49 82.93
1.90 63.55
0.00 0.00
3.73 124.49
2.11 70.54
25.37 846.45
161.96 5403.33
175.79 5864.86
7.74 258.18
7.34 244.75
5.10 170.16
34.25 1142.75
47.29 1577.75
76.29 2545.23
118.72 3960.91
15.57 519.59
25.03 835.04
7.13 237.81
56.94 1899.81
114.03 3804.40
5.26 175.44
51.59 1721.01
64.80 2161.96
94.21 3142.97
280.68 9364.11
26.45 882.34
31.68 1056.97
51.79 1727.93
32.35 1079.28
23.00 767.44
27.15 905.63
31.67 1056.70
72.06 2403.96
63.37 2114.31
1.78 59.24
2.04 68.03
9.59 319.87
1.22 40.65
1.41 47.04
11.71 390.52
7.62 254.30
1.51 50.32
2.68 89.41
5.17 172.35
3.44 114.72
1.24 41.23
0.58 19.32
0.90 29.86
1.28 42.74
1.97 65.59
2.89 96.56
0.20 6.81
1.88 62.81
0.36 11.94
0.46 15.25
4.42 147.37
5.30 176.89
7.93 264.59
11.44 381.52
38.75 1292.68
61.70 2058.42
118.90 3966.75
525.51 17532.43
60.20 2008.58
18.52 618.04
0.00 0.00
11.00 367.06
11.44 381.78
23.02 767.84
47.24 1576.17
12.53 417.96
0.31 10.36
0.41 13.73
0.21 6.99
11.63 387.96
11.80 393.69
10.41 347.33
0.00 0.00
4.64 154.92
2.61 87.19
3.85 128.30
3.76 125.56
4.87 162.60
6.54 218.24
14.60 487.00
23.17 772.91
45.80 1528.06
9.41 313.83
4.00 133.54
3.88 129.34
1.37 45.66
1.78 59.54
1.89 63.10
1.47 48.94
1.82 60.66
1.46 48.70
1.60 53.29
2.00 66.89
0.00 0.00
5.21 173.85
2.41 80.43
2.98 99.27
14.02 467.86
5.49 183.18
7.76 258.91
21.74 725.26
28.49 950.55
7.16 239.00
9.59 319.86
0.00 0.00
6.89 229.85
9.10 303.46
70.96 2367.30
56.69 1891.24
5.98 199.60
2.96 98.68
2.12 70.76
3.75 125.20
8.25 275.23
7.60 253.53
6.82 227.58

Matriz Cadeco 60 y 70 %

Încărcat de

Informații document

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Matriz Cadeco 60 y 70 %

Încărcat de

Drepturi de autor:

Formate disponibile

CARGAS SOCIALES

67.66 47.36 17.18 132.21 1.48 6.61 8.09 280.40

70.24 49.17 17.84 137.25 1.48 6.86 8.34 303.31

27.07 297.74 29.77 327.51 10.12 337.63

34.27 376.98 37.70 414.68 12.81 427.50

28.04 308.44 30.84 339.28 10.48 349.76

30.33 333.64 33.36 367.01 11.34 378.35

10.88 119.69 11.97 131.66 4.07 135.72

93.84 1032.26 103.23 1135.49 35.09 1170.58

33.27 366.02 36.60 402.63 12.44 415.07

28.54 313.98 31.40 345.38 10.67 356.05

2.18 23.94 2.39 26.33 0.81 27.15

5.69 62.56 6.26 68.82 2.13 70.94

81.21 893.29 89.33 982.62 30.36 1012.99

P177 Piso flotante m2 105.00 48.20

A070 Lava platos 2 dep.2freg.(art) Pza. 1307.27 38.00

S-ar putea să vă placă și