| $56,450 |
| $44,000 |
| $1,735,050 |
| $475,400 |
| $23,700 |
| $70,350 |
| $142,150 |
| $25,000 |
| $101,950 |
| $23,065 |
| $267,100 |
| $183,700 |
| $212,700 |
| $54,500 |
| $292,950 |
| $93,400 |
| $130,000 |
| $740,462 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Arena lavada de río 1 m3 | 1.5185 | 95,019 | 144,286 |
Arena lavada de río 6 m3 | 0.25313395 | 570,000 | 144,286 |
Cemento 1 Kg | 656 | 798 | 523,488 |
Cemento, bulto de 50 Kg | 13.12 | 39,900 | 523,488 |
Agua para la obra 1 litro | 328.12 | 36 | 11,944 |
Salario mínimo mensual vigente, base | 0.00918736 | 1,300,000 | 11,944 |
Valor Adicional: | 679,718 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Transporte 1 metro cúbico por 1 kilómetro m3/Km | 3.675 | 5,200 | 19,110 |
Salario mínimo mensual vigente, base | 0.0147 | 1,300,000 | 19,110 |
Transporte 1 tonelada x 1 kilómetro | 0.4 | 3,900 | 1,560 |
Salario mínimo mensual vigente, base | 0.0012 | 1,300,000 | 1,560 |
Valor Adicional: | 20,670 |
| $49,050 |
| $23,500 |
| $45,500 |
| $42,500 |
| $1,500 |
| $31,013 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Acero G-60 x 1 Kg | 5.964 | 5,200 | 31,013 |
Valor Adicional: | 31,013 |
| $25,000 |
| $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 |
| $395,000 |
| $25,200 |
| $21,100 |
| $120,000 |
| $40,079 |
| $1,952,000 |
| $308,000 |