| $239,700 |
| $95,550 |
| $45,250 |
| $43,300 |
| $62,700 |
| $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 |
| $823,900 |
| $174,900 |
| $104,000 |
| $67,250 |
| $742,000 |
| $49,050 |
| $690,800 |
| $97,500 |
| $2,380,250 |
| $5,200 |
| $63,700 |
| $47,400 |
| $699,000 |
| $2,990,000 |
| $188,300 |
| $235,600 |
| $81,550 |
| $65,400 |
| $73,550 |
| $340,400 |
| $78,500 |
| $310,400 |
| $307,900 |
| $182,300 |
| $325,000 |
| $165,750 |
| $139,300 |
| $87,000 |
| $212,700 |
| $260,000 |
| $56,450 |
| $292,950 |
| $23,500 |
| $167,000 |
| $184,900 |
| $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 |
| $338,000 |
| $487,100 |
| $288,750 |
| $83,200 |
| $1,070,000 |
| $50,000 |
| $183,700 |
| $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 |
| $42,500 |
| $0 |
| $90,700 |
| $1,418,000 |
| $119,600 |
| $84,000 |
| $73,650 |
| $99,000 |
| $143,300 |
| $20,500 |
| $30,900 |