You are on page 1of 9

ITEMS

COSTO
DIRECTO ($)

DESCRIPCIN

S/TOTAL

TOTAL

Trabajos Preliminares 0.10


Excavacin
0.85
Fundacin
2.20
Estructura HA
23.13
Aislacin Muro
0.19
Carpintera
7.76
Mampostera PB
1.45
Mampostera PT
5.87
Electricidad Cajas y Caeras
0.90
Instalacin de Gas
1.38
Instalacin Agua Fria-Caliente
2.26
Desagues Cloacales 0.83
Desagues Pluviales 0.38
Contrapisos
3.08
Carpetas
1.65
Cubierta Aislacin
2.83
Revoque Grueso Interior
3.88
Revoque Grueso Exterior
3.06
Cielorraso
4.58
Revoque Fino Interior 1.21
Revoque Fino Exterior1.86
Revestimiento L.Sanitarios
1.47
Piso Locales Sanitarios
0.58
Piso Interior
3.33
Piso Escalera
0.78
Piso Exterior
2.81
Electricidad Cableado 2.26
Herrera
1.12
Ajuste Carpintera y Herrajes
0.61
Vidrios
1.10
Pintura Interior
5.67
Pintura Exterior
1.53
Artefactos Sanitarios 2.47
Artefactos de Gas
3.97
Amoblamiento Cocina 2.27
Interior de Placard
0.58
TOTAL
100.00

0.10
0.85
2.20
23.13
7.76
1.45
5.87
0.90

2.00
0.00
0.00
1.50
2.00
1.53
0.00

215.39
1898.45
4907.34
51600.74
421.70
17306.00
3234.26
13102.02
2006.18
3077.93
5052.47
1851.30
838.16
6880.39
3683.81
6322.09
8646.74
6815.52
10214.05
2701.62
4140.27
3280.06
1286.12
7429.65
1744.14
6271.61
5040.89
2491.95
1365.94
2453.48
12649.54
3416.89
5512.13
8861.93
5057.09
1294.78
223072.58

23.13
7.76
5.87
5.67
4.58
3.97
3.88
3.33
3.08
3.06
2.83
2.81
2.47
2.27
2.26
2.26
2.20
1.86
1.65
1.53
1.47
1.45
1.38
1.21
1.12
1.10
0.90
0.85
0.83
0.78
0.61
0.58
0.58
0.38
0.19
0.10

ITEMS

COSTO
DIRECTO ($)

DESCRIPCIN

S/TOTAL

TOTAL

ACUMULADO

Estructura HA
20.00
Carpintera
5.25
Mampostera PT
6.37
Pintura Interior
2.67
Cielorraso PA
1.80
Cielorraso PB
2.50
Artefactos de Gas
0.00
Revoque Grueso Interior
4.38
Piso Interior
3.83
Contrapisos
3.50
Revoque Grueso Exterior
4.43
Cubierta Aislacin
4.80
cenefas
0.18
troncos y cabios
1.20
Piso Exterior
0.40
Artefactos Sanitarios 1.20
Barra de cocina
0.12
Instalacin Agua Fria-Caliente
2.77

89724.96
23557.29
28597.28
11982.77
8075.25
11215.62
0.00
19637.21
17189.49
15706.35
19878.56
21533.99
807.52
5383.50
1794.50
5383.50
538.35
12408.71

100.00
80.00
100.00
20.00
60.00
60.00
0.00
91.00
0.00
97.00
85.00
95.00
100.00
90.00
100.00
0.00
0.00
80.00

Fundacin
2.70
Revoque Fino Exterior 3.35
Tarquin
Carpetas
3.50
Revestimiento piedra 3.40
Revest. Sanit. Lav y Bao
1.97
Mampostera PB
1.95
Instalacin de Gas
2.29
Revoque Fino Interior 0.20
Divisin de SUM c habitacione
1.70
Vidrios y contravidrios2.60
Electricidad Cableado 1.50
Electricidad Cajas y Caeras
1.52
Excavacin
1.60
Desagues Cloacales 1.33
Piso Escalera
0.20
escalones madera
0.86

12116.84
15033.42
15701.87
15253.24
8844.18
8752.08
10273.51
897.25
7626.62
11664.24
6729.37
6823.58
7178.00
5970.79
897.25
3500.00

100.00
0.00
95.00
100.00
0.00
80.00
90.00
0.00
55.00
85.00
80.00
70.00
100.00
80.00
100.00
0.00

Ajuste Carpintera y Herrajes


0.80
Interior de Placard
0.00
Piso Locales Sanitarios
1.08
Desagues Pluviales 0.88
Aislacin Muro
0.74
Trabajos Preliminares 0.60
TOTAL
100.17

3589.00
0.00
4834.14
3933.24
3324.31
2680.78
449038.57

65.00

448624.80

0.00
90.00
93.00
100.00

89724.96
18845.8306
28597.28067
2396.553682
4845.14784
6729.372
0
17869.85678
0
15235.16362
16896.78015
20457.29088
807.52464
4845.14784
1794.4992
0
0
9926.970936
5383.4976
12116.84186
0
14916.7746
15253.2432
0
7001.663399
9246.157128
0
4194.64188
9914.60808

2
3.5

3.97

2.6
2.27

1.12

4776.508246
7177.9968
4776.628792
897.2496
0
2332.84896
0
0
3539.920451
3091.608084
2680.784131
346273.3517

0.58

16.04

HAB FACU
REVOQUES GRUESO

45.6

SUM

HAB LUC
72.3

0.771855126

2010
2011

82412.35165
98894.82198
120651.6828

2012

150814.6035

26002.51785

63.4

HAB MICA
45.8

BAO
41.5

ESCRITORIO
COMEDOR
73.1

LAVADERO
43

COCINA
COMEDOR
36.3

268.6

116.1

384.7

You might also like