| $29,700 |
| $58,355 |
| $110,000 |
| $430,000 |
| $3,405,600 |
| $30,250 |
| $195,000 |
| $1,350,000 |
| $4,998,000 |
| $319,900 |
| $113,400 |
| $149,500 |
| $46,000 |
| $192,100 |
| $416,000 |
| $26,550 |
| $27,650 |
| $275,900 |
| $30,000 |
| $1,250,000 |
| $812,000 |
| $551,700 |
| $5,261,200 |
| $25,000 |
| $85,900 |
| $1,399,900 |
| $812,000 |
| $2,119,000 |
| $1,520,000 |
| $143,000 |
| $699,000 |
| $294,970 |
| $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 |
| $91,000 |
| $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 |
| $78,500 |
| $44,047 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Adaptador PVC macho roscado presión de 1/2" x 10 unidades | 0.2 | 20,300 | 4,060 |
Cinta de teflón de 1/2" x 8 m PTFE THREAD, caja de 10 unidades | 0.05 | 30,700 | 1,535 |
Codo PVC 90° presión de 1/2" x 10 unidades | 0.1 | 45,000 | 4,500 |
Soldadura para PVC 1/4 de galón | 0.04 | 53,500 | 2,140 |
Tubo liso presión 1/2" RDE 9, 3 m, 8 unidades | 0.015 | 77,000 | 1,155 |
Valor Adicional: | 13,390 |
| $2,380,250 |
| $184,900 |
| $50,000 |
| $1,070,000 |
| $76,650 |
| $98,250 |
| $98,250 |
| $690,800 |
| $40,150 |
| $83,200 |
| $98,250 |
| $106,550 |
| $53,400 |
| $126,000 |
| $112,600 |
| $465,000,000 |
| $50,450 |
| $67,050 |
| $165,750 |
| $260,000 |
| $325,000 |
| $130,000 |
| $38,350 |
| $146,875 |
| $1,800 |