| $48,500 |
| $145,500 |
| $73,650 |
| $90,700 |
| $1,560,000 |
| $42,250 |
| $55,000 |
| $292,000 |
| $1,800 |
| $116,600 |
| $497,000 |
| $83,000 |
| $126,000 |
| $149,100 |
| $82,700 |
| $135,708 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Transporte 1 metro cúbico por 1 kilómetro m3/Km | 0.2 | 5,200 | 1,040 |
Salario mínimo mensual vigente, base | 0.0008 | 1,300,000 | 1,040 |
Transporte 1 tonelada x 1 kilómetro | 0.04 | 3,900 | 156 |
Salario mínimo mensual vigente, base | 0.00012 | 1,300,000 | 156 |
Valor Adicional: | 1,196 |
| $184,200 |
| $130,000 |
| $81,350 |
| $128,550 |
| $50,450 |
| $12,507,952 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Sikaguard 68 Blanco Brillante | 2 | 699,000 | 1,398,000 |
Sikaplan®-12 NTR | 2 | 2,990,000 | 5,980,000 |
Sikatop - Seal 107 20 kilos | 6 | 184,900 | 1,109,400 |
Geotextil no tejido NT-1800 | 0.2 | 2,422,700 | 484,540 |
Valor Adicional: | 8,971,940 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Administración | 940000 | 1 | 940,000 |
Valor Adicional: | 940,000 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Imprevistos | 940000 | 1 | 940,000 |
Valor Adicional: | 940,000 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Utilidad | 470000 | 1 | 470,000 |
Valor Adicional: | 470,000 |
| $13,000 |
| $38,350 |
| $98,250 |
| $29,950 |
| $63,200 |
| $2,010,375,000 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Diseño de pavimento por unidad homogénea de diseño, según cbr y tránsito | 3 | 3,900,000 | 11,700,000 |
Salario mínimo mensual vigente, base | 9 | 1,300,000 | 11,700,000 |
Valor Adicional: | 11,700,000 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Subbase triturada de 2" x 1 m3 | 2100 | 125,200 | 262,920,000 |
Base granular de 1 1/2" x m3 | 2100 | 126,550 | 265,755,000 |
Asfalto 60/70 por tonelada | 700 | 2,100,000 | 1,470,000,000 |
Valor Adicional: | 1,998,675,000 |
| $456,000 |
| $33,000 |
| $123,500,000 |
| $53,400 |
| $112,600 |
| $58,492 |
| $1,066,110 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Arena lavada de río 1 m3 | 1.176 | 95,019 | 111,742 |
Arena lavada de río 6 m3 | 0.1960392 | 570,000 | 111,742 |
Cemento 1 Kg | 735 | 798 | 586,530 |
Cemento, bulto de 50 Kg | 14.7 | 39,900 | 586,530 |
Triturado de 3/4" x 1 m3 | 1.764 | 150,500 | 265,482 |
Grava 3/4" x 6 m3 | 0.29400000588 | 903,000 | 265,482 |
Agua para la obra 1 litro | 399 | 36 | 14,524 |
Salario mínimo mensual vigente, base | 0.011172 | 1,300,000 | 14,524 |
Valor Adicional: | 978,278 |
| $95,000 |
| $90,300 |
| $34,500 |
| $37,560 |
| $50,500 |
| $57,194 |
| $208,000 |
| $91,949 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Topex Cinta papel 75 metros x 50 mm caja de 10 unidades | 0.02 | 135,750 | 2,715 |
| 0.34 | 0 | 0 |
Vinilo , Viniltex 5 galones | 0.01 | 364,000 | 3,640 |
Angulo 6m x 25 mm x 2.5mm | 0.42 | 22,700 | 9,534 |
Vigueta 1-1/2" x 3/4" x 0.38 mm x 2.44 m | 0.65 | 4,550 | 2,958 |
Valor Adicional: | 18,847 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Transporte 1 metro cúbico por 1 kilómetro m3/Km | 0.3675 | 5,200 | 1,911 |
Salario mínimo mensual vigente, base | 0.00147 | 1,300,000 | 1,911 |
Transporte 1 tonelada x 1 kilómetro | 0.04 | 3,900 | 156 |
Salario mínimo mensual vigente, base | 0.00012 | 1,300,000 | 156 |
Valor Adicional: | 2,067 |
| $140,813 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Transporte 1 metro cúbico por 1 kilómetro m3/Km | 0.2 | 5,200 | 1,040 |
Salario mínimo mensual vigente, base | 0.0008 | 1,300,000 | 1,040 |
Transporte 1 tonelada x 1 kilómetro | 0.04 | 3,900 | 156 |
Salario mínimo mensual vigente, base | 0.00012 | 1,300,000 | 156 |
Valor Adicional: | 1,196 |
| $98,250 |
| $93,000 |
| $67,050 |
| $20,907 |
| $106,550 |
| $47,400 |
| $190,038 |
| $47,400 |
| $87,000 |
| $182,000 |
| $2,990,000 |
| $294,970 |
| $10,400,000 |
| $80,600 |
| $400,000 |
| $119,600 |
| $157,000 |
| $4,650,000 |
| $208,000 |
| $88,094 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Adaptador PVC macho roscado presión de 1/2" x 10 unidades | 0.4 | 20,300 | 8,120 |
Cinta de teflón de 1/2" x 8 m PTFE THREAD, caja de 10 unidades | 0.1 | 30,700 | 3,070 |
Codo PVC 90° presión de 1/2" x 10 unidades | 0.2 | 45,000 | 9,000 |
Soldadura para PVC 1/4 de galón | 0.08 | 53,500 | 4,280 |
Tubo liso presión 1/2" RDE 9, 3 m, 8 unidades | 0.03 | 77,000 | 2,310 |
Valor Adicional: | 26,780 |
| $30,000 |
| $25,500 |
| $75,000 |
| $79,000 |
| $10,192,000 |
| $2,422,700 |
| $85,900 |
| $0 |
| $195,000 |
| $5,200 |
| $97,500 |
| $25,000 |
| $83,900 |
| $0 |
| $124,020 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Acero G-60 x 1 Kg | 23.85 | 5,200 | 124,020 |
Valor Adicional: | 124,020 |
| $184,900 |
| $111,800 |
| $105,300 |
| $3,800,000 |
| $338,000 |
| $68,150 |
| $35,500 |
| $130,000 |
| $260,000 |
| $105,300 |
| $108,900 |
| $97,500 |
| $110,200 |
| $104,000 |
| $211,500 |
| $95,000 |
| $195,000 |
| $30,600 |
| $36,250 |
| $102,700 |
| $91,000 |
| $110,900 |
| $45,550 |
| $130,000 |
| $29,850 |
| $50,000 |
| $8,666 |
| $91,000 |
| $97,500 |
| $149,000 |
| $85,000 |
| $114,000 |
| $64,446 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Transporte 1 metro cúbico por 1 kilómetro m3/Km | 2.67 | 5,200 | 13,884 |
Salario mínimo mensual vigente, base | 0.01068 | 1,300,000 | 13,884 |
Transporte 1 tonelada x 1 kilómetro | 0.04 | 3,900 | 156 |
Salario mínimo mensual vigente, base | 0.00012 | 1,300,000 | 156 |
Valor Adicional: | 14,040 |
| $0 |
| $58,730 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Canaleta 60 mm x 40 mm y 2 m de longitud | 0.5 | 42,500 | 21,250 |
Anclaje, chazo plástico 1/4" x 1 1/4" con tornillo, 1000 unidades | 0.0003 | 145,950 | 44 |
Cuadrilla de cableado estructurado x 1 hora | 0.54 | 43,329 | 23,398 |
Salario diario vigente | 0.54 | 43,329 | 23,398 |
Cuadrilla de cableado estructurado x 1 hora | 0.054 | 43,329 | 2,340 |
Salario diario vigente | 0.054 | 43,329 | 2,340 |
Cuadrilla de cableado estructurado x 1 hora | 0.27 | 43,329 | 11,699 |
Salario diario vigente | 0.27 | 43,329 | 11,699 |
Valor Adicional: | 58,730 |
| $9,108 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Salario mínimo mensual vigente, incluyendo complementos | 0.0042 | 2,168,530 | 9,108 |
Salario mínimo mensual vigente, base | 0.0042 | 1,300,000 | 5,460 |
Salario mínimo mensual vigente, base | 0.00052332 | 1,300,000 | 680 |
Salario mínimo mensual vigente, base | 0.000504 | 1,300,000 | 655 |
Salario mínimo mensual vigente, base | 0.000357 | 1,300,000 | 464 |
Salario mínimo mensual vigente, base | 0.000378 | 1,300,000 | 491 |
Salario mínimo mensual vigente, base | 0.00034986 | 1,300,000 | 455 |
Salario mínimo mensual vigente, base | 4.2E-5 | 1,300,000 | 55 |
Salario mínimo mensual vigente, base | 2.184E-5 | 1,300,000 | 28 |
Salario mínimo mensual vigente, base | 0.00034986 | 1,300,000 | 455 |
Salario mínimo mensual vigente, base | 0.00017514 | 1,300,000 | 228 |
Salario mínimo mensual vigente, base | 0.000105 | 1,300,000 | 137 |
Valor Adicional: | 9,108 |
| $395,000 |
| $49,050 |
| $35,000 |
| $578,347 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Salario mínimo mensual vigente, incluyendo complementos | 0.2667 | 2,168,530 | 578,347 |
Salario mínimo mensual vigente, base | 0.2667 | 1,300,000 | 346,710 |
Salario mínimo mensual vigente, base | 0.03323082 | 1,300,000 | 43,200 |
Salario mínimo mensual vigente, base | 0.032004 | 1,300,000 | 41,605 |
Salario mínimo mensual vigente, base | 0.0226695 | 1,300,000 | 29,470 |
Salario mínimo mensual vigente, base | 0.024003 | 1,300,000 | 31,204 |
Salario mínimo mensual vigente, base | 0.02221611 | 1,300,000 | 28,881 |
Salario mínimo mensual vigente, base | 0.002667 | 1,300,000 | 3,467 |
Salario mínimo mensual vigente, base | 0.00138684 | 1,300,000 | 1,803 |
Salario mínimo mensual vigente, base | 0.02221611 | 1,300,000 | 28,881 |
Salario mínimo mensual vigente, base | 0.01112139 | 1,300,000 | 14,458 |
Salario mínimo mensual vigente, base | 0.0066675 | 1,300,000 | 8,668 |
Valor Adicional: | 578,347 |
| $572,000 |
| $6,760 |
| $28,550 |
| $1,652,607 |
| $67,593 |
| $17,000 |
| $2,080 |
| $418,000 |
| $1 |
| $151,700 |
| $14,299 |
| $338,250 |
| $104,000 |
| $63,500 |
| $4,147,000 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Perforación mecánica en suelo granular, incluye ensayos de clasificación metro a metro | 3 | 650,000 | 1,950,000 |
Salario mínimo mensual vigente, base | 1.5 | 1,300,000 | 1,950,000 |
Valor Adicional: | 1,950,000 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Informe Geotécnico y recomendaciones de construcción | 1 | 1,950,000 | 1,950,000 |
Salario mínimo mensual vigente, base | 1.5 | 1,300,000 | 1,950,000 |
Valor Adicional: | 1,950,000 |
| $90,000 |
| $140,000 |
| $1,560,000 |
| $75,000 |
| $256,000 |
| $15,397 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Salario mínimo mensual vigente, incluyendo complementos | 0.0071 | 2,168,530 | 15,397 |
Salario mínimo mensual vigente, base | 0.0071 | 1,300,000 | 9,230 |
Salario mínimo mensual vigente, base | 0.00088466 | 1,300,000 | 1,150 |
Salario mínimo mensual vigente, base | 0.000852 | 1,300,000 | 1,108 |
Salario mínimo mensual vigente, base | 0.0006035 | 1,300,000 | 785 |
Salario mínimo mensual vigente, base | 0.000639 | 1,300,000 | 831 |
Salario mínimo mensual vigente, base | 0.00059143 | 1,300,000 | 769 |
Salario mínimo mensual vigente, base | 7.1E-5 | 1,300,000 | 92 |
Salario mínimo mensual vigente, base | 3.692E-5 | 1,300,000 | 48 |
Salario mínimo mensual vigente, base | 0.00059143 | 1,300,000 | 769 |
Salario mínimo mensual vigente, base | 0.00029607 | 1,300,000 | 385 |
Salario mínimo mensual vigente, base | 0.0001775 | 1,300,000 | 231 |
Valor Adicional: | 15,397 |
| $330,350 |
| $0 |
| $120,000 |
| $150,000 |
| $104,000 |
| $75,850 |
| $273,000 |
| $195,000 |
| $505,085 |
| $40,000 |
| $26,180 |
| $69,900 |