| $325,000 |
| $400,000 |
| $97,500 |
| $1,070,000 |
| $10,400,000 |
| $350,150 |
| $25,000 |
| $79,700 |
| $690,800 |
| $80,600 |
| $25,500 |
| $165,750 |
| $75,000 |
| $31,000 |
| $21,000 |
| $20,850 |
| $21,550 |
| $97,500 |
| $79,000 |
| $195,000 |
| $817,000 |
| $50,000 |
| $468,900 |
| $19,800 |
| $1,168,250 |
| $22,150 |
| $325,900 |
| $473,000 |
| $119,600 |
| $22,350 |
| $3,405,600 |
| $1 |
| $26,700 |
| $12,038,000 |
| $76,650 |
| $178,700 |
| $68,312 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Codo 90 x 4" cxc sanitaria Pavco caja de 6 unidades | 0.17 | 78,000 | 13,260 |
Cuadrilla de albañileria x 1 Hora | 2 | 24,504 | 49,009 |
Oficial de construcción x hora | 2 | 15,397 | 30,793 |
Ayudante de construcción x 1 hora | 2 | 9,108 | 18,216 |
Limpiador para PVC 1/4 de galón | 0.0376 | 99,000 | 3,722 |
Soldadura para PVC DE 1/4 de Galón | 0.0313 | 74,150 | 2,321 |
Vinilo tipo 2 Vinilux | 0 | 199,700 | 0 |
Valor Adicional: | 68,312 |
| $33,000 |
| $1,520,000 |
| $90,000 |
| $2,422,700 |
| $184,900 |
| $2,380,250 |
| $551,700 |
| $1,465,000 |
| $1,990,000 |
| $415,600 |
| $2,990,000 |
| $533,055 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Arena lavada de río 1 m3 | 0.588 | 95,019 | 55,871 |
Arena lavada de río 6 m3 | 0.0980196 | 570,000 | 55,871 |
Cemento 1 Kg | 367.5 | 798 | 293,265 |
Cemento, bulto de 50 Kg | 7.35 | 39,900 | 293,265 |
Triturado de 3/4" x 1 m3 | 0.882 | 150,500 | 132,741 |
Grava 3/4" x 6 m3 | 0.14700000294 | 903,000 | 132,741 |
Agua para la obra 1 litro | 199.5 | 36 | 7,262 |
Salario mínimo mensual vigente, base | 0.005586 | 1,300,000 | 7,262 |
Valor Adicional: | 489,139 |
| $2,119,000 |
| $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 |
| $812,000 |
| $130,000 |
| $1,652,607 |
| $45,150 |
| $95,000 |
| $91,000 |
| $103,900 |
| $229,900 |
| $249,000 |
| $40,000 |
| $1,550,000 |
| $302,800 |
| $299,000 |
| $731,600 |
| $780,000 |
| $104,000 |
| $2,456,850 |
| $235,550 |
| $702,000 |
| $226,000 |
| $520,000 |
| $149,000 |
| $39,000 |
| $390,000 |
| $1,650,000 |
| $297,050 |
| $169,000 |
| $29,600 |
| $585,000 |
| $31,600 |
| $0 |