| $110,063,000 |
| $1,447,300 |
| $350,250 |
| $42,500 |
| $80,000 |
| $740,925 |
| $590,000 |
| $3,777,000 |
| $3,341,750 |
| $69,450 |
| $1,287,000 |
| $380,000 |
| $195,000 |
| $78,000 |
| $6,760 |
| $125,200 |
| $802,450 |
| $134,000 |
| $125,200 |
| $78,000 |
| $223,600 |
| $20,000 |
| $229,900 |
| $0 |
| $2,713,300 |
| $50,000 |
| $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 |
| $1,550,000 |
| $35,000 |
| $1,500,000 |
| $4,549,545 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Salario diario vigente | 105 | 43,329 | 4,549,545 |
Salario mínimo mensual vigente, base | 3.49965 | 1,300,000 | 4,549,545 |
Valor Adicional: | 4,549,545 |
| $20,280 |
| $104,000 |
| $97,500 |
| $97,500 |
| $14,000 |
| $11,000 |
| $90,000 |
| $338,000 |
| $139,848 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Ladrillo Rejilla | 68 | 1,550 | 105,400 |
Mortero 1:4 (desperdicio 5%) x 1 m3 | 0.02 | 473,449 | 9,469 |
Arena lavada de río 1 m3 | 0.0256 | 95,019 | 2,432 |
Cemento 1 Kg | 7.64 | 798 | 6,097 |
Agua para la obra 1 litro | 4.8 | 36 | 175 |
Ayudante de construcción x 1 hora | 0.004 | 9,108 | 36 |
Ayudante de construcción x 1 hora | 0.08 | 9,108 | 729 |
Valor Adicional: | 114,869 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Transporte 1 metro cúbico por 1 kilómetro m3/Km | 0.3675 | 5,200 | 1,911 |
Salario mínimo mensual vigente, base | 0.00147 | 1,300,000 | 1,911 |
Transporte 1 tonelada x 1 kilómetro | 0.04 | 3,900 | 156 |
Salario mínimo mensual vigente, base | 0.00012 | 1,300,000 | 156 |
Valor Adicional: | 2,067 |
| $260,000 |
| $91,000 |
| $260,000 |
| $104,000 |
| $92,000 |
| $0 |
| $0 |
| $87,000 |
| $294,970 |
| $91,000 |
| $104,000 |
| $150,000 |
| $91,000 |
| $105,300 |
| $0 |
| $97,500 |
| $1,100,000 |
| $17,000 |
| $50,000 |
| $104,000 |
| $286,000 |
| $104,000 |
| $86,658 |
| $86,658 |
| $3,653,501 |
Descripción | Cantidad | Valor Unitario | Valor Total |
Salario diario vigente | 84 | 43,329 | 3,639,636 |
Salario mínimo mensual vigente, base | 2.79972 | 1,300,000 | 3,639,636 |
Valor Adicional: | 3,639,636 |
| $104,000 |
| $86,658 |
| $11,001 |
| $50,000 |
| $29,950 |
| $0 |
| $86,658 |
| $85,000 |
| $86,658 |
| $86,658 |
| $173,316 |
| $86,658 |
| $120,000 |
| $86,658 |
| $0 |
| $4,680,000 |