| $50,000 |
| $0 |
| $17,000 |
| $91,000 |
| $150,000 |
| $0 |
| $23,065 |
| $142,150 |
| $33,100 |
| $300,000 |
| $23,700 |
| $31,200 |
| $451,000 |
| $93,400 |
| $23,065 |
| $22,400 |
| $905,000 |
| $629,400 |
| $77,000 |
| $104,000 |
| $104,000 |
| $34,509 |
| $151,550 |
| $42,250 |
| $28,850 |
| $3,202,290 |
| $2,044,700 |
| $2,371,530 |
| $430,000 |
| $97,500 |
| $6,407,800 |
| $104,000 |
| $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 |
| $132,000 |
| $232,618 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Sistema, Panel x 1 m2 x 0.04 m | 1.05 | 56,500 | 59,325 |
Malla plana RG2 | 0.4 | 5,350 | 2,140 |
Malla RGU 80 | 0.5 | 6,500 | 3,250 |
Malla angular RG1 | 0.5 | 6,700 | 3,350 |
Mortero 1:4 (desperdicio 5%) x 1 m3 | 0.055 | 473,449 | 26,040 |
Arena lavada de río 1 m3 | 0.0704 | 95,019 | 6,689 |
Cemento 1 Kg | 21.01 | 798 | 16,766 |
Agua para la obra 1 litro | 13.2 | 36 | 480 |
Ayudante de construcción x 1 hora | 0.011 | 9,108 | 100 |
Ayudante de construcción x 1 hora | 0.22 | 9,108 | 2,004 |
Barra de acero, varilla corrugada 1/2" G-60 número 4 | 0.258 | 31,013 | 8,001 |
Acero G-60 x 1 Kg | 1.538712 | 5,200 | 8,001 |
Valor Adicional: | 102,106 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Transporte 1 metro cúbico por 1 kilómetro m3/Km | 5 | 5,200 | 26,000 |
Salario mínimo mensual vigente, base | 0.02 | 1,300,000 | 26,000 |
Transporte 1 tonelada x 1 kilómetro | 0.04 | 3,900 | 156 |
Salario mínimo mensual vigente, base | 0.00012 | 1,300,000 | 156 |
Valor Adicional: | 26,156 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Muro panel doble cara x 1 m2 | 0.1 | 232,618 | 23,262 |
Sistema, Panel x 1 m2 x 0.04 m | 0.105 | 56,500 | 5,933 |
Malla plana RG2 | 0.04 | 5,350 | 214 |
Malla RGU 80 | 0.05 | 6,500 | 325 |
Malla angular RG1 | 0.05 | 6,700 | 335 |
Mortero 1:4 (desperdicio 5%) x 1 m3 | 0.0055 | 473,449 | 2,604 |
Barra de acero, varilla corrugada 1/2" G-60 número 4 | 0.0258 | 31,013 | 800 |
Cuadrilla de instalaciones x 1 Hora | 0.01508 | 26,955 | 406 |
Cuadrilla de instalaciones x 1 Hora | 0.1508 | 26,955 | 4,065 |
Transporte 1 metro cúbico por 1 kilómetro m3/Km | 0.5 | 5,200 | 2,600 |
Transporte 1 tonelada x 1 kilómetro | 0.004 | 3,900 | 16 |
Muro panel doble cara x 1 m2 | 0.01 | 232,618 | 2,326 |
Muro panel doble cara x 1 m2 | 0.01 | 232,618 | 2,326 |
Muro panel doble cara x 1 m2 | 0.005 | 232,618 | 1,163 |
Muro panel doble cara x 1 m2 | 0.00064 | 232,618 | 149 |
Valor Adicional: | 23,262 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Muro panel doble cara x 1 m2 | 0.1 | 232,618 | 23,262 |
Sistema, Panel x 1 m2 x 0.04 m | 0.105 | 56,500 | 5,933 |
Malla plana RG2 | 0.04 | 5,350 | 214 |
Malla RGU 80 | 0.05 | 6,500 | 325 |
Malla angular RG1 | 0.05 | 6,700 | 335 |
Mortero 1:4 (desperdicio 5%) x 1 m3 | 0.0055 | 473,449 | 2,604 |
Barra de acero, varilla corrugada 1/2" G-60 número 4 | 0.0258 | 31,013 | 800 |
Cuadrilla de instalaciones x 1 Hora | 0.01508 | 26,955 | 406 |
Cuadrilla de instalaciones x 1 Hora | 0.1508 | 26,955 | 4,065 |
Transporte 1 metro cúbico por 1 kilómetro m3/Km | 0.5 | 5,200 | 2,600 |
Transporte 1 tonelada x 1 kilómetro | 0.004 | 3,900 | 16 |
Muro panel doble cara x 1 m2 | 0.01 | 232,618 | 2,326 |
Muro panel doble cara x 1 m2 | 0.01 | 232,618 | 2,326 |
Muro panel doble cara x 1 m2 | 0.005 | 232,618 | 1,163 |
Muro panel doble cara x 1 m2 | 0.00064 | 232,618 | 149 |
Valor Adicional: | 23,262 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Muro panel doble cara x 1 m2 | 0.05 | 232,618 | 11,631 |
Sistema, Panel x 1 m2 x 0.04 m | 0.0525 | 56,500 | 2,966 |
Malla plana RG2 | 0.02 | 5,350 | 107 |
Malla RGU 80 | 0.025 | 6,500 | 163 |
Malla angular RG1 | 0.025 | 6,700 | 168 |
Mortero 1:4 (desperdicio 5%) x 1 m3 | 0.00275 | 473,449 | 1,302 |
Barra de acero, varilla corrugada 1/2" G-60 número 4 | 0.0129 | 31,013 | 400 |
Cuadrilla de instalaciones x 1 Hora | 0.00754 | 26,955 | 203 |
Cuadrilla de instalaciones x 1 Hora | 0.0754 | 26,955 | 2,032 |
Transporte 1 metro cúbico por 1 kilómetro m3/Km | 0.25 | 5,200 | 1,300 |
Transporte 1 tonelada x 1 kilómetro | 0.002 | 3,900 | 8 |
Muro panel doble cara x 1 m2 | 0.005 | 232,618 | 1,163 |
Muro panel doble cara x 1 m2 | 0.005 | 232,618 | 1,163 |
Muro panel doble cara x 1 m2 | 0.0025 | 232,618 | 582 |
Muro panel doble cara x 1 m2 | 0.00032 | 232,618 | 74 |
Valor Adicional: | 11,631 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Muro panel doble cara x 1 m2 | 0.0064 | 232,618 | 1,489 |
Sistema, Panel x 1 m2 x 0.04 m | 0.00672 | 56,500 | 380 |
Malla plana RG2 | 0.00256 | 5,350 | 14 |
Malla RGU 80 | 0.0032 | 6,500 | 21 |
Malla angular RG1 | 0.0032 | 6,700 | 21 |
Mortero 1:4 (desperdicio 5%) x 1 m3 | 0.000352 | 473,449 | 167 |
Barra de acero, varilla corrugada 1/2" G-60 número 4 | 0.0016512 | 31,013 | 51 |
Cuadrilla de instalaciones x 1 Hora | 0.00096512 | 26,955 | 26 |
Cuadrilla de instalaciones x 1 Hora | 0.0096512 | 26,955 | 260 |
Transporte 1 metro cúbico por 1 kilómetro m3/Km | 0.032 | 5,200 | 166 |
Transporte 1 tonelada x 1 kilómetro | 0.000256 | 3,900 | 1 |
Muro panel doble cara x 1 m2 | 0.00064 | 232,618 | 149 |
Muro panel doble cara x 1 m2 | 0.00064 | 232,618 | 149 |
Muro panel doble cara x 1 m2 | 0.00032 | 232,618 | 74 |
Muro panel doble cara x 1 m2 | 4.096E-5 | 232,618 | 10 |
Valor Adicional: | 1,489 |
| $533,100 |
| $0 |
| $73,650 |
| $5,185 |
| $1,482,810 |
| $104,000 |
| $49,900 |
| $208,000 |
| $292,000 |