| $15,900 |
| $103,750 |
| $355,500 |
| $208,000 |
| $1,179,880 |
| $207,350 |
| $34,500 |
| $273,000 |
| $21,000 |
| $76,650 |
| $88,600 |
| $89,500 |
| $82,850 |
| $143,000 |
| $39,850 |
| $36,500 |
| $43,100 |
| $130,000 |
| $20,850 |
| $22,347 |
| $28,350 |
| $48,750 |
| $97,500 |
| $29,850 |
| $234,000 |
| $143,000 |
| $1,800 |
| $143,000 |
| $312,000 |
| $150,900 |
| $97,500 |
| $106,550 |
| $570,000 |
| $338,000 |
| $325,000 |
| $99,900 |
| $184,900 |
| $2,119,000 |
| $104,000 |
| $117,000 |
| $39,900,000 |
| $39,600 |
| $182,000 |
| $38,563 |
| $456,000 |
| $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 |
| $400,000 |
| $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 |
| $112,600 |
| $81,900 |
| $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 |
| $30,000 |
| $67,593 |
| $8,666 |
| $123,500,000 |
| $85,900 |
| $104,000 |
| $755,000 |
| $93,000 |
| $286,000 |
| $97,500 |
| $5,000 |
| $4,736,000 |
| $95,019 |
| $63,200 |
| $83,900 |
| $106,600 |