| $697,600 |
| $805,000 |
| $97,500 |
| $544,900 |
| $22,347 |
| $565,500 |
| $87,000 |
| $28,350 |
| $91,750 |
| $36,500 |
| $190,250 |
| $50,950 |
| $96,550 |
| $20,850 |
| $48,750 |
| $66,500 |
| $97,500 |
| $51,250 |
| $199,700 |
| $21,550 |
| $119,600 |
| $5,200 |
| $157,000 |
| $2,098,750 |
| $3,484,000 |
| $1,343,500 |
| $10,000,000 |
| $195,000 |
| $2,422,700 |
| $184,900 |
| $100,000 |
| $97,500 |
| $5,500 |
| $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 |
| $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 |
| $1,313,900 |
| $16,000 |
| $69,900 |
| $444,750 |
| $145,500 |
| $208,000 |
| $400,000 |
| $98,700 |
| $950,000 |
| $44,900 |
| $35,000 |
| $546,650 |
| $83,300 |
| $0 |
| $208,000 |
| $55,000 |
| $499,000 |
| $510,400 |
| $73,650 |
| $83,750 |
| $292,000 |
| $93,000 |
| $90,700 |
| $144,100 |
| $1,166,700 |
| $74,000 |
| $312,000 |
| $664,500 |
| $128,600 |
| $91,000 |
| $1,527,450 |
| $1,550,000 |
| $3,234,351 |
| $1,399,900 |
| $551,700 |
| $2,119,000 |
| $2,700,000 |
| $1,990,000 |
| $1,250,000 |
| $457,000 |
| $99,000 |
| $2,119,000 |
| $812,000 |
| $229,900 |
| $1,465,000 |
| $81,500 |