| $40,000 |
| $28,890 |
| $104,000 |
| $26,700 |
| $5,000,000 |
| $855,350 |
| $115,200 |
| $130,000 |
| $104,000 |
| $23,600 |
| $27,500 |
| $267,500 |
| $50,000 |
| $195,000 |
| $35,800 |
| $1,500,000 |
| $75,000 |
| $200,000 |
| $20,000 |
| $12,038,000 |
| $63,500 |
| $80,000 |
| $207,000 |
| $91,000 |
| $32,800 |
| $151,700 |
| $83,900 |
| $25,000 |
| $39,850 |
| $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 |
| $90,000 |
| $28,597 |
| $20,280 |
| $83,000 |
| $50,000 |
| $617,005 |
| $17,000 |
| $1,100,000 |
| $97,000 |
| $85,650 |
| $22,150 |
| $35,500 |
| $800,000 |
| $0 |
| $98,700 |
| $47,500 |
| $30,250 |
| $47,000 |
| $91,000 |
| $64,994 |
| $451,000 |
| $27,500 |
| $11,000 |
| $106,900 |
| $16,000 |
| $29,700 |
| $85,900 |
| $4,737,700 |
| $87,000 |
| $69,900 |
| $294,970 |
| $256,000 |
| $6,760 |
| $82,300 |
| $78,360 |
| $450,000 |
| $146,000 |
| $97,500 |
| $13,520 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Diseño hidráulico de edificio x 1 m2 | 1 | 6,760 | 6,760 |
Salario mínimo mensual vigente, base | 0.0052 | 1,300,000 | 6,760 |
Diseño sanitario de edificio x 1 m2, servicio | 1 | 6,760 | 6,760 |
Salario mínimo mensual vigente, base | 0.0052 | 1,300,000 | 6,760 |
Valor Adicional: | 13,520 |
| $81,900 |
| $223,000 |
| $124,020 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Acero G-60 x 1 Kg | 23.85 | 5,200 | 124,020 |
Valor Adicional: | 124,020 |
| $905,000 |
| $208,000 |
| $89,600 |
| $1,200,000 |
| $157,000 |
| $81,900 |
| $104,000 |
| $457,000 |
| $45,750 |
| $195,000 |
| $627,000 |
| $100,000 |
| $473,000 |
| $241,000 |
| $10,400,000 |
| $2,990,000 |
| $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 |
| $97,500 |
| $2,380,250 |
| $699,000 |