1. CAPITULO SUBCAPITULO ACTIVIDAD UNIDAD CODIGO ITEM UNIDAD CANTIDAD VALOR
UNITARIO VALOR
TOTAL
CAMPAMENTO UN
PLAST
01 TEJA
TRASLUCIDA
P
1000
PREMIUM UN 8 $35,380.00 $283,040.00
HERR
03 PORTA
CANDADO
GATO
SIMPLE
3 UN 2 $1,850.00 $3,700.00
HERR
02 BISAGRA
GATO
OMEGA
3 UN 3 $1,783.00 $5,349.00
HERR
01 PUNTILLA
CABEZA
2 LB 3 $2,552.00 $7,656.00
HERR
04 GANCHO
TEJA
ETERNIT
55
MM UN 16 $269.00 $4,304.00
HH
02 VARA
DE
CLAVO
DIAM.
6
A
8
CM
X
3.00
M UN 4.13 $4,950.00 $20,443.50
MAD
03 TABLA
CHAPA
30
X
1.8
A
2.0
CM
X
2.9 UN 10.34 $13,428.00 $138,845.52
AR
02 BASE
GRANULAR M3 1.17 $33,640.00 $39,358.80
MO
01 MANO
DE
OBRA
AA Hc 15.18 $17,486.00 $265,437.48
TOTAL $768,134.30
DESCAPOTE M2
MAQUI
02 VOLQUETA
M3 Vj 0.37 $55,000.00 $20,350.00
MO
03 MANO
DE
OBRA
AA
-‐
ALBAÑILERIA Hc 0.26 $16,351.00 $4,251.26
MO
03 MANO
DE
OBRA
AYUDANTE
ALBAÑILERIA Hh 0.16 $6,310.00 $1,009.60
TOTAL $25,610.86
REPLANTEO M2
HERR
05 PUNTILLA
CABEZA
1 LB 0.02 $2,645.00 $52.90
HERR
01 PUNTILLA
CABEZA
2 LB 0.02 $2,552.00 $51.04
MAD
02 DURMIENTE
ORDINARIA UN 0.34 $3,550.00 $1,207.00
MO
01 MANO
DE
OBRA
AA Hc 0.28 $17,486.00 $4,896.08
TOTAL $6,207.02
EXCAVACION
MECÁNICA M3
EQUIP
02 CARGADOR
AE
60
OPERARIO
+
COMBUSTIBLE D 0.02 $403,700.00 $8,074.00
MAQUI
02 VOLQUETA
M3 Vj 0.37 $55,000.00 $20,350.00
TOTAL $28,424.00
EXCAVACIÓN
MANUAL
DE
CIMIENTOS M3
MAQUI
02 VOLQUETA
M3 Vj 0.37 $55,000.00 $20,350.00
MO
01 MANO
DE
OBRA
AA Hc 0.93 $17,486.00 $16,261.98
TOTAL $36,611.98
MUROS
DE
CONTENCION
ALTURA
2M
M3
AR
01 CONCRETO
3000
PSI M3 1.03 $340,390.00 $350,601.70
HERR
01 PUNTILLA
CABEZA
2 LB 2.12 $33,640.00 $71,316.80
EQUIP
01 VIBRADOR
CONCRETO
GASOLINA D 0.04 $7,000.00 $280.00
MAD
04 TABLA
BURRA
30
X
2.7CM
X
2.90M-‐ORD UN 1.5 $4,950.00 $7,425.00
MAD
05 REPISA
8
X
4
CM
X
2.90
M-‐ORDINARIO UN 0.67 $4,703.00 $3,151.01
HH
03 VARA
DE
CLAVO
8
CM
X
3.00
M
EUCALIPTO UN 0.95 $27,840.00 $26,448.00
MO
01 MANO
DE
OBRA
AA Hc 10.68 $2,552.00 $27,255.36
TOTAL $486,477.87
PILOTES
PRE-‐EXCAVADOS M3
MAQUI
02 VOLQUETA
M3 Vj 0.37 $55,000.00 $20,350.00
HH
12 ACERO
FIGURADO
60000
PSI
3/8" KG 80 $2,050.00 $164,000.00
AR
01 CONCRETO
3000
PSI M3 1 $340,390.00 $340,390.00
TOTAL $524,740.00
DEMOLICION
CABEZAS
PILOTES M3
EQUIP
03 COMPRESOR
DE
AIRE
PEQUEÑO
H 6.95 $31,320.00 $217,674.00
MAQUI
03 RETROEXCAVADORA
ORUGA
CAT320
+
OPERADORH 0.04 $14,951.11 $598.04
MAQUI
02 VOLQUETA
M3 Vj 0.45 $55,000.00 $24,750.00
MO
01 MANO
DE
OBRA
AA Hc 8.91 $17,486.00 $155,800.26
TOTAL $398,822.30
PLACA
FLOTANTE
0.9
MTS
M2
AR
01 CONCRETO
3000
PSI M3 0.46 $340,390.00 $156,579.40
EQUIP
04 COSTO
ADICIONAL
DE
BOMBEO M2 0.46 $35,000.00 $16,100.00
EQUIP
01 VIBRADOR
CONCRETO
GASOLINA D 0.04 $27,840.00 $1,113.60
MO
03 MANO
DE
OBRA
AA
-‐
ALBAÑILERIA Hc 1.83 $16,351.00 $29,922.33
POLIEST
01 ICOPOR
1
X
1
ESPESOR
1
CM M 0.8 $2,900.00 $2,320.00
HERR
01 PUNTILLA
CABEZA
2 LB 0.03 $2,552.00 $76.56
MAD
03 TABLA
CHAPA
30
X
1.8
A
2.0
CM
X
2.9 UN 0.04 $13,428.00 $537.12
TOTAL $206,649.01
VIGA
DE
CIMENTACION M3
AR
01 CONCRETO
3000
PSI M3 1.03 $340,390.00 $350,601.70
HH
01 ACERO
REFUERZO
#4 KG 25 $7,000.00 $175,000.00
EQUIP
01 VIBRADOR
CONCRETO
GASOLINA D 0.04 $27,840.00 $1,113.60
HERR
01 PUNTILLA
CABEZA
2 LB 2.2 $2,552.00 $5,614.40
MAD
01 PLANCHON
ORDINARIO UN 1.23 $17,750.00 $21,832.50
MAD
02 DURMIENTE
ORDINARIA UN 1 $3,550.00 $3,550.00
MO
01 MANO
DE
OBRA
AA Hc 12 $17,486.00 $209,832.00
TOTAL $767,544.20
COLUMNAS M3
AR
01 CONCRETO
3000
PSI M3 1.1 $340,390.00 $374,429.00
HERR
01 PUNTILLA
CABEZA
2 LB 8 $2,552.00 $20,416.00
MAD
05 REPISA
8
X
4
CM
X
2.90
M-‐ORDINARIO UN 2.5 $7,100.00 $17,750.00
MAD
04 TABLA
BURRA
30
X
2.7CM
X
2.90M-‐ORD UN 0.91 $14,700.00 $13,377.00
EQUIP
01 VIBRADOR
CONCRETO
GASOLINA D 0.04 $27,840.00 $1,113.60
ESTRUC
01 ANDAMIO
TUBULAR
1.50
X
1.50
ALQUILER MS 0.2 $20,880.00 $4,176.00
ESTRUC
02 PARAL
METÁLICO
HASTA
3.30
M MS 1 $3,828.00 $3,828.00
MO
01 MANO
DE
OBRA
AA Hc 10.29 $17,486.00 $179,930.94
TOTAL $615,020.54
ENTREPISOS
CASETON
CON
VIGAS M2
2. HH
04 ACERO
FIGURADO
60000
PSI
1/4" KG 4.5 $1,833.11 $8,249.00
HH
05 ALAMBRE
NEGRO
NO.
18
(RECOCIDO) KG 0.14 $2,671.43 $374.00
AR
01 CONCRETO
3000
PSI M3 0.17 $340,390.00 $57,866.30
MAD
06 ESTERILLA
GUADUA
ANCHO
30
CM
X
4.00
M UN 1.43 $6,950.35 $9,939.00
FORM
01 FORMALETA
ENTREPISOS MS 0.88 $6,062.50 $5,335.00
MAD
07 LISTON
10
X
1.8
CM
X
2.90
M
AMARILLO UN 1.33 $9,191.72 $12,224.99
HERR
01 PUNTILLA
CABEZA
2 LB 0.02 $2,552.00 $51.04
MAD
05 REPISA
8
X
4
CM
X
2.90
M-‐ORDINARIO UN 0.02 $7,100.00 $142.00
MAD
04 TABLA
BURRA
30
X
2.7CM
X
2.90M-‐ORD UN 0.02 $14,700.00 $294.00
EQUIP
01 VIBRADOR
CONCRETO
GASOLINA D 0.01 $27,840.00 $278.40
MO
01 MANO
DE
OBRA
AA Hc 2.01 $17,486.00 $35,146.86
TOTAL $129,900.58
ENTREPISOS
LÁMINA
COLABORANTE
2" M2
AR
01 CONCRETO
3000
PSI M3 0.08 $340,390.00 $27,231.20
HH
06 MALLA
ELECTROSOLDADA
Q
3.1 UN 0.02 $71,400.00 $1,428.00
HH
07 METAL
DECK
2"
9.40
M
CAL
22
(0.75
MM) M2 1 $27,870.00 $27,870.00
MAD
04 TABLA
BURRA
30
X
2.7CM
X
2.90M-‐ORD UN 0.02 $14,700.00 $294.00
MO
01 MANO
DE
OBRA
AA Hc 0.67 $17,486.00 $11,715.62
TOTAL $68,538.82
ENTREPISOS
LÁMINA
COLABORANTE
3" M2
AR
01 CONCRETO
3000
PSI M3 0.08 $340,390.00 $27,231.20
HH
06 MALLA
ELECTROSOLDADA
Q
3.1 UN 0.02 $71,400.00 $1,428.00
HH
08 METAL
DECK
3"
0.87
M
CAL.22
(0.75
MM) M2 0.67 $27,870.00 $18,672.90
MAD
04 TABLA
BURRA
30
X
2.7CM
X
2.90M-‐ORD UN 0.02 $14,700.00 $294.00
MO
01 MANO
DE
OBRA
AA Hc 0.67 $17,486.00 $11,715.62
TOTAL $59,341.72
MURO
EN
LADRILLO
MACIZO
COMÚN
10CM M2
AR
03 LADRILLO
MACIZO
24X12X6 M2 70 $719.00 $50,330.00
AR
04 MORTERO
1:4 M2 0.06 $286,434.90 $17,186.09
MO
03 MANO
DE
OBRA
AA
-‐
ALBAÑILERIA Hc 0.75 $16,351.00 $12,263.25
TOTAL $79,779.34
MURO
EN
LADRILLO
PRETENSADO
LIVIANO M2
AR
05 LADRILLO
P-‐V
PRENSADO
LIVIANO
6
CM UN 56 $577.00 $32,312.00
MO
03 MANO
DE
OBRA
AA
-‐
ALBAÑILERIA Hc 1.25 $16,351.00 $20,438.75
ESTRUC
01 ANDAMIO
TUBULAR
1.50
X
1.50
ALQUILER MS 0.16 $20,880.00 $3,340.80
MAD
13 TABLA
BURRA
15
X
2.2
A
2.7
X
2.9 UN 0.04 $6,902.00 $276.08
AR
06 MORTERO
1:3 M3 0.03 $344,480.00 $10,334.40
HH
12 ACERO
FIGURADO
60000
PSI
3/8" KG 80 $2,050.00 $0.00
TOTAL $66,702.03
ESCALERA
M3
MO
03 MANO
DE
OBRA
AA
-‐
ALBAÑILERIA Hc 17.7 $16,351.0 $289,412.7
MAD
14 PARAL
TELESCOPICO
D 2.9 $150.0 $435.0
AR
01 CONCRETO
3000
PSI M3 1.1 $340,390.0 $374,429.0
FORM
01 FORMALETA
ENTREPISOS MS 8.69 $6,062.5 $52,683.1
EQUIP
01 VIBRADOR
CONCRETO
GASOLINA D 0.04 $27,840.0 $1,113.6
HERR
01 PUNTILLA
CABEZA
2 LB 1.49 $2,552.0 $3,802.5
MAD
15 PARAL
TELESCOPICO
2 D 2.9 $309.0 $896.1
MAD
05 REPISA
8
X
4
CM
X
2.90
M-‐ORDINARIO UN 0.95 $7,100.0 $6,745.0
MAD
16 TABLA
BURRA
30
X
2.2
A
2.7
X
2.9 UN 3.14 $17,284.0 $54,271.8
MAD
17 TABLA
BURRA
25
X
2.2
A
2.7
X
2.9 UN 3.74 $14,345.7 $53,653.0
TOTAL $837,441.8
ACABADO
VENTANAS UN
VENT
01 VENTANA
FIJA
1
X
1
VIDRIO
4
MM UN 1 $120,000 $120,000
TOTAL $120,000.00
PUERTA
OFICINA UN
MO
05 MANO
DE
OBRA
DD
-‐
CARPINTERIA Hc 0.7 $19,621.00 $13,734.70
PUERTA
01 PUERTA
FORTE
PROVIDENZA
0.91 UN 1.1 $140,737.00 $154,810.70
TOTAL $168,545.40
PUERTA
BAÑOS UN
MO
05 MANO
DE
OBRA
DD
-‐
CARPINTERIA Hc 0.7 $19,621.00 $13,734.70
PUERTA
02 PUERTA
FORTE
PROVIDENZA
0.81 UN 1 $126,562.00 $126,562.00
TOTAL $140,296.70
ACABADO
PISOS M2
MO
06 MANO
DE
OBRA
-‐
PULIDA
/
LACADA M2 1 $40,600.00 $40,600.00
LACAS
01 BARNIZ
VIRTIFLEX
A
BASE
DE
AGUA GAL 0.1 $193,900.00 $19,390.00
TOTAL $59,990.00
ACABADO
PAREDES M2
PINTU
01 ESTUCO
Y
VINILOS
3
MANOS M2 1 $13,597.68 $13,597.68
AR
07 PAÑETE
LISO
MUROS
1:4 M2 1 $3,266.08 $3,266.08
TOTAL $16,863.76
CUBIERTA
SANDWICH M2
HERR
08 CLIP
TIPO
C
SENCILLO
UN 2.22 $2,522.00 $5,598.84
HERR
09 TORNILLO
AUTOPERFORANTE
7/8 UN 2.22 $133.00 $295.26
MO
03 MANO
DE
OBRA
AA
-‐
ALBAÑILERIA Hc 0.37 $16,351.00 $6,049.87
POLIUR
02 ECO
POLIURETANO M2 1 $45,000.00 $45,000.00
HH
13 LAMINA
COLD
ROLLED
UN 0.2 $54,288.00 $10,857.60
TOTAL $67,801.57
COLUMNA
EN
MADERA M
ESTRUC
01 ANDAMIO
TUBULAR
1.50
X
1.50
ALQUILER MS 0.01 $20,880.00 $208.80
3. HERR
06 PERNO
GRADO
6 UN 6 $350.00 $2,100.00
HH
09 ANCLAJE
EPOXICO
INCLUYE
ACERO UN 1 $1,200.00 $1,200.00
HH
10 PLATINA
I
0.9
X
0.3
X
0.4 UN 1 $41,700.00 $41,700.00
MAD
08 COLUMNA
MADERA
0.08
X
0.18
X
5.9 UN 0.33 $219,240.00 $72,349.20
MO
04 MANO
DE
OBRA
BB
-‐
INSTALACIONES D 0.3 $72,277.00 $21,683.10
TOTAL $139,241.10
VIGA
EN
MADERA M
ESTRUC
01 ANDAMIO
TUBULAR
1.50
X
1.50
ALQUILER MS 0.01 $20,880.00 $208.80
HH
11 PLATINA
I
0.9
X
0.10
x
1/4 UN 1 $34,000.00 $34,000.00
HERR
06 PERNO
GRADO
6 UN 6 $350.00 $2,100.00
HH
09 ANCLAJE
EPOXICO
INCLUYE
ACERO UN 1 $1,200.00 $1,200.00
MO
04 MANO
DE
OBRA
BB
-‐
INSTALACIONES D 0.25 $72,277.00 $18,069.25
MAD
09 VIGA
18CM
X
8CM
X
2.90
M UN 0.35 $113,100.00 $39,585.00
TOTAL $95,163.05
VIGUETA
EN
MADERA M
ESTRUC
01 ANDAMIO
TUBULAR
1.50
X
1.50
ALQUILER MS 0.01 $20,880.00 $208.80
HH
11 PLATINA
I
0.9
X
0.10
x
1/4 UN 1 $34,000.00 $34,000.00
HERR
06 PERNO
GRADO
6 UN 4 $350.00 $1,400.00
MO
04 MANO
DE
OBRA
BB
-‐
INSTALACIONES D 0.2 $72,277.00 $14,455.40
MAD
12 VIGA
0.1
X
0.05
X
2.9
M UN 0.35 $49,300.00 $17,255.00
TOTAL $67,319.20
CERRAMIENTO
MADERA M2
ESTRUC
01 ANDAMIO
TUBULAR
1.50
X
1.50
ALQUILER MS 0.05 $20,880.00 $1,044.00
MO
04 MANO
DE
OBRA
BB
-‐
INSTALACIONES D 0.2 $72,277.00 $14,455.40
HERR
07 PUNTILLA
CABEZA
2
1/2 UN 0.1 $2,400.00 $240.00
POLIUR
01 FRESCASA
SIN
PAPEL
600
X
48
X
2-‐1/2 UN 0.05 $148,778.00 $7,438.90
MAD
10 ENTRAMADO
MADERA
PINO
0.05
X
0.10
M M2 2 $10,600.00 $21,200.00
MAD
11 LISTON
DE
PINO
PARA
MACHIMBRE M2 2 $13,220.00 $26,440.00
TOTAL $70,818.30
DUCTOS
M
HERR
10 ANCLAJE
AUTOPERFORANTE
1/2 UN
4 $6,000.00 $24,000.00
DUC
01 DUCTOS
METALICO
UN
1.2 $33,640.00 $40,368.00
ESTRUC
04 SOPORTE
PARA
BANDEJA
PORTA
CABLES UN 0.6 $20,450.00 $12,270.00
EQUIP
05 TALADRO
3/4
PERCUTOR D 0.07 $17,000.00 $1,190.00
MO
07 CUADRILLA
INSTALACIONES
INTERNAS Hc 0.56 $17,986.00 $10,072.16
TOTAL $87,900.16
