Está en la página 1de 20

Descripcion Cantidad Unidad Valor Valor Unitario

Cemex 42.5 kg $23,500 $553


Argos 50 kg $22,000 $440
CEMENTO

Mas por menos 50 kg $18,500 $370


tequendama 50 kg $21,000 $420
holcim 50 kg $27,550 $551
san marcos 50 kg $23,900 $478
Arena 1 m3 $35,000 $35,000
triturado 1 m3 $45,000 $45,000
malla electrosoldada 3mm 42.3 m2 $100,000 $2,364.07
malla electrosoldada 4mm m2
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 420 kg $553 $232,235.29
arena 0.67 m3 $35,000 $23,450.00
triturado 0.67 m3 $45,000 $30,150.00
agua 210 lt $10 $2,100.00
malla electrosoldada 0 m2 $0 $0.00
SUBTOTAL $287,935.29
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO
cemento 420 kg $553
arena 0.67 m3 $35,000
triturado 0.67 m3 $45,000
agua 210 lt 10
SUBTOTAL
VALOR PARCIAL
$232,235.29
$23,450.00
$30,150.00
$2,100.00
$287,935.29
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 380 kg $553 $210,117.65
arena 0.6 m3 $35,000 $21,000.00
triturado 0.76 m3 $45,000 $34,200.00
agua 180 lt $10 $1,800.00
malla electrosoldada 0 m2 $0 $0.00
SUBTOTAL $267,117.65
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 380 kg $553 $210,117.65
arena 0.6 m3 $35,000 $21,000.00
triturado 0.76 m3 $45,000 $34,200.00
agua 180 lt 10 $1,800.00
SUBTOTAL $267,117.65
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 350 kg $553 $193,529.41
arena 0.6 m3 $60,000 $36,000.00
triturado 0.835 m3 $60,000 $50,100.00
agua 200 lt $10 $2,000.00
malla electrosoldada 0 m2 $0 $0.00
SUBTOTAL $281,629.41
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 350 kg $553 $193,529.41
arena 0.555 m3 $35,000 $19,425.00
triturado 0.835 m3 $45,000 $37,575.00
agua 180 lt 10 $1,800.00
SUBTOTAL $252,329.41
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 300 kg $553 $165,882.35
arena 0.475 m3 $35,000 $16,625.00
triturado 0.95 m3 $45,000 $42,750.00
agua 180 lt $10 $1,800.00
malla electrosoldada 0 m2 $0 $0.00
SUBTOTAL $227,057.35
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 300 kg $553 $165,882.35
arena 0.475 m3 $35,000 $16,625.00
triturado 0.95 m3 $45,000 $42,750.00
agua 180 lt 10 $1,800.00
SUBTOTAL $227,057.35
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 300 kg $553 $165,882.35
arena 0.715 m3 $35,000 $25,025.00
triturado 0.715 m3 $45,000 $32,175.00
agua 180 lt $10 $1,800.00
malla electrosoldada 0 m2 $0 $0.00
SUBTOTAL $224,882.35

DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL


cemento 300 kg $553 $165,882.35
arena 0.715 m3 $60,000 $42,900.00
triturado 0.715 m3 $60,000 $42,900.00
agua 180 lt $10 $1,800.00
malla electrosoldada m2 $0 $0.00
SUBTOTAL $253,482.35
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 300 kg $553 $165,882.35
arena 0.715 m3 $35,000 $25,025.00
triturado 0.715 m3 $45,000 $32,175.00
agua 180 lt 10 $1,800.00
SUBTOTAL $224,882.35
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 260 kg $553 $143,764.71
arena 0.625 m3 $35,000 $21,875.00
triturado 0.835 m3 $45,000 $37,575.00
agua 170 lt $10 $1,700.00
malla electrosoldada 0 m2 $0 $0.00
SUBTOTAL $204,914.71
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 260 kg $553 $143,764.71
arena 0.625 m3 $35,000 $21,875.00
triturado 0.835 m3 $45,000 $37,575.00
agua 170 lt 10 $1,700.00
SUBTOTAL $204,914.71
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 230 kg $553 $127,176.47
arena 0.555 m3 $35,000 $19,425.00
triturado 0.92 m3 $45,000 $41,400.00
agua 170 lt $10 $1,700.00
malla electrosoldada 0 m2 $0 $0.00
SUBTOTAL $189,701.47
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 230 kg $553 $127,176.47
arena 0.555 m3 $35,000 $19,425.00
triturado 0.92 m3 $45,000 $41,400.00
agua 170 lt 10 $1,700.00
SUBTOTAL $189,701.47
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 210 kg $553 $116,117.65
arena 0.5 m3 $35,000 $17,500.00
triturado 1 m3 $45,000 $45,000.00
agua 170 lt $10 $1,700.00
malla electrosoldada 0 m2 $0 $0.00
SUBTOTAL $180,317.65
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 210 kg $553 $116,117.65
arena 0.5 m3 $35,000 $17,500.00
triturado 1 m3 $45,000 $45,000.00
agua 170 lt 10 $1,700.00
SUBTOTAL $180,317.65
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 160 kg $553 $88,470.59
arena 0.515 m3 $35,000 $18,025.00
triturado 1.025 m3 $45,000 $46,125.00
agua 170 lt $10 $1,700.00
malla electrosoldada 0 m2 $0 $0.00
SUBTOTAL $154,320.59
DESCRIPCION CANTIDAD UNIDAD VALOR UNITARIO VALOR PARCIAL
cemento 160 kg $553 $88,470.59
arena 0.515 m3 $35,000 $18,025.00
triturado 1.025 m3 $45,000 $46,125.00
agua 170 lt 10 $1,700.00
SUBTOTAL $154,320.59