| $47,400 |
| $16,550 |
| $79,000 |
| $0 |
| $69,900 |
| $235,000 |
| $5,044,000 |
| $935,000 |
| $4,760,500 |
| $299,900 |
| $5,200 |
| $190,250 |
| $13,270,000 |
| $421,350 |
| $38,800 |
| $6,760 |
| $208,000 |
| $5,000,000 |
| $78,000 |
| $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 |
| $40,000 |
| $91,900 |
| $104,000 |
| $195,000 |
| $1,427,500 |
| $1,287,000 |
| $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 |
| $200,000 |
| $40,000 |
| $78,500 |
| $229,900 |
| $2,990,000 |
| $27,500 |
| $40,000 |
| $85,000 |
| $155,000 |
| $445,300 |
| $51,250 |
| $39,600 |
| $91,000 |
| $63,155 |
| $465,000,000 |
| $17,000 |
| $50,000 |
| $91,000 |
| $124,020 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Acero G-60 x 1 Kg | 23.85 | 5,200 | 124,020 |
Valor Adicional: | 124,020 |
| $26,777 |
| $91,000 |
| $36,205 |
| $25,150 |
| $55,550 |
| $28,597 |
| $319,900 |
| $11,000 |
| $110,000 |
| $20,280 |
| $4,549,545 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Salario diario vigente | 105 | 43,329 | 4,549,545 |
Salario mínimo mensual vigente, base | 3.49965 | 1,300,000 | 4,549,545 |
Valor Adicional: | 4,549,545 |
| $55,150 |
| $192,100 |
| $44,850 |
| $36,250 |
| $150,000 |
| $37,600 |
| $275,900 |
| $0 |
| $90,000 |
| $149,500 |
| $40,000 |
| $0 |
| $39,300 |
| $107,700 |
| $342,450 |
| $184,200 |
| $79,900 |
| $22,000 |
| $27,650 |