| $14,299 |
| $5,185 |
| $2,915,000 |
| $35,700 |
| $273,000 |
| $61,880 |
| $13,900 |
| $17,332 |
| $8,666 |
| $4,420,000 |
| $125,500 |
| $50,700 |
| $160,000 |
| $2,503,200 |
| $174,000 |
| $261,350 |
| $78,000 |
| $195,000 |
| $104,000 |
| $111,800 |
| $0 |
| $1,235,000 |
| $589,139 |
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 |
| $86,658 |
| $97,500 |
| $86,658 |
| $86,658 |
| $476,619 |
| $86,658 |
| $86,658 |
| $4,680,000 |
| $3,653,501 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Salario diario vigente | 84 | 43,329 | 3,639,636 |
Salario mínimo mensual vigente, base | 2.79972 | 1,300,000 | 3,639,636 |
Valor Adicional: | 3,639,636 |
| $93,000 |
| $86,658 |
| $86,658 |
| $86,658 |
| $86,658 |
| $66,800 |
| $1,560,000 |
| $1,560,000 |
| $104,000 |
| $520,000 |
| $195,000 |
| $104,000 |
| $124,020 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Acero G-60 x 1 Kg | 23.85 | 5,200 | 124,020 |
Valor Adicional: | 124,020 |
| $157,000 |
| $184,900 |
| $104,000 |
| $2,990,000 |
| $104,000 |
| $87,000 |
| $273,000 |
| $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 |
| $2,380,250 |
| $1,560,000 |
| $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 |
| $94,800 |
| $113,000 |
| $699,000 |
| $1,560,000 |
| $97,500 |
| $104,000 |
| $735,000 |
| $97,500 |
| $156,000 |
| $0 |
| $5,200 |
| $2,999,950 |
| $50,000 |
| $26,850 |
| $0 |
| $325,750 |
| $159,800 |
| $0 |
| $32,250 |
| $28,250 |
| $650,000 |
| $39,500 |
| $59,250 |
| $60,650 |
| $36,000 |
| $179,000 |
| $77,000 |
| $120,000 |
| $29,700 |
| $3,572,000 |
| $2,625,000 |
| $44,300 |
| $104,000 |
| $26,850 |
| $10,400 |
| $28,250 |
| $560,000 |
| $317,100 |
| $91,000 |
| $104,000 |
| $76,700 |
| $534,000 |
| $95,019 |
| $1,835,450 |
| $2,369,150 |
| $47,400 |
| $85,900 |
| $3,287,850 |
| $546,950 |
| $289,000 |
| $491,000 |
| $114,150 |
| $615,000 |
| $262,200 |
| $88,600 |
| $347,000 |
| $83,900 |
| $400,000 |
| $299,000 |
| $30,000 |
| $7,999,000 |
| $162,500 |
| $70,350 |
| $25,000 |
| $146,450 |
| $597,000 |