| $445,300 |
| $84,000 |
| $4,760,500 |
| $451,000 |
| $13,270,000 |
| $104,000 |
| $91,900 |
| $208,000 |
| $78,000 |
| $6,845 |
| $197,200 |
| $2,422,700 |
| $935,000 |
| $2,535,000 |
| $76,650 |
| $112,550 |
| $2,990,000 |
| $290,000 |
| $97,000 |
| $589,940 |
| $75,600 |
| $292,000 |
| $83,750 |
| $664,500 |
| $132,000 |
| $208,000 |
| $42,250 |
| $48,500 |
| $145,500 |
| $116,600 |
| $55,000 |
| $73,650 |
| $533,100 |
| $90,700 |
| $57,750 |
| $235,500 |
| $0 |
| $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 |
| $184,900 |
| $0 |
| $44,047 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Adaptador PVC macho roscado presión de 1/2" x 10 unidades | 0.2 | 20,300 | 4,060 |
Cinta de teflón de 1/2" x 8 m PTFE THREAD, caja de 10 unidades | 0.05 | 30,700 | 1,535 |
Codo PVC 90° presión de 1/2" x 10 unidades | 0.1 | 45,000 | 4,500 |
Soldadura para PVC 1/4 de galón | 0.04 | 53,500 | 2,140 |
Tubo liso presión 1/2" RDE 9, 3 m, 8 unidades | 0.015 | 77,000 | 1,155 |
Valor Adicional: | 13,390 |
| $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 |
| $10,192,000 |
| $97,500 |
| $2,990,000 |
| $10,400,000 |
| $80,600 |
| $699,000 |
| $75,000 |
| $111,450 |
| $7,670 |
| $68,312 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Codo 90 x 4" cxc sanitaria Pavco caja de 6 unidades | 0.17 | 78,000 | 13,260 |
Cuadrilla de albañileria x 1 Hora | 2 | 24,504 | 49,009 |
Oficial de construcción x hora | 2 | 15,397 | 30,793 |
Ayudante de construcción x 1 hora | 2 | 9,108 | 18,216 |
Limpiador para PVC 1/4 de galón | 0.0376 | 99,000 | 3,722 |
Soldadura para PVC DE 1/4 de Galón | 0.0313 | 74,150 | 2,321 |
Vinilo tipo 2 Vinilux | 0 | 199,700 | 0 |
Valor Adicional: | 68,312 |
| $64,500 |
| $111,800 |
| $147,200 |
| $90,100 |
| $141,900 |
| $69,850 |
| $58,300 |
| $50,000 |
| $45,350 |
| $95,100 |
| $51,000 |
| $1,560,000 |
| $121,400 |
| $121,327 |
| $440,450 |
| $170,000 |
| $45,300 |
| $50,000 |
| $45,500 |
| $124,020 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Acero G-60 x 1 Kg | 23.85 | 5,200 | 124,020 |
Valor Adicional: | 124,020 |
| $44,900 |
| $33,400 |
| $39,000 |
| $50,000 |
| $50,000 |
| $40,000 |
| $59,950 |
| $39,000 |
| $97,500 |
| $55,000 |
| $31,600 |
| $25,000 |
| $105,300 |
| $4,998,000 |
| $104,000 |
| $185,000 |
| $130,000 |
| $313,000 |
| $2,650,000 |
| $71,500 |
| $333,000 |
| $497,000 |
| $90,900 |
| $97,500 |
| $82,000 |
| $1,850,000 |
| $1,895,000 |
| $499,000 |
| $325,000 |
| $180,000 |
| $260,000 |
| $338,000 |
| $447,000 |
| $104,000 |
| $0 |
| $256,000 |
| $2,956,000 |
| $14,299 |
| $5,044,000 |
| $200,000 |