| $78,000,000 |
| $95,019 |
| $6,845 |
| $445,300 |
| $39,000 |
| $79,900 |
| $80,600 |
| $2,535,000 |
| $7,700 |
| $935,000 |
| $119,600 |
| $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 |
| $107,700 |
| $2,380,250 |
| $47,400 |
| $146,875 |
| $36 |
| $130,000 |
| $520,473 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Arena lavada de río 1 m3 | 0.6 | 95,019 | 57,011 |
Arena lavada de río 6 m3 | 0.10002 | 570,000 | 57,011 |
Cemento 1 Kg | 350 | 798 | 279,300 |
Cemento, bulto de 50 Kg | 7 | 39,900 | 279,300 |
Triturado de 3/4" x 1 m3 | 0.9 | 150,500 | 135,450 |
Grava 3/4" x 6 m3 | 0.150000003 | 903,000 | 135,450 |
Valor Adicional: | 471,761 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Cuadrilla 7 (8 obreros) x jornal | 0.07 | 578,347 | 40,484 |
Salario mínimo mensual vigente, incluyendo complementos | 0.018669 | 2,168,530 | 40,484 |
Oficial de construcción x hora | 0.07 | 15,397 | 1,078 |
Salario mínimo mensual vigente, incluyendo complementos | 0.000497 | 2,168,530 | 1,078 |
Valor Adicional: | 41,562 |