061027-presupuesto casas suvi

8/16/2019 061027-Presupuesto Casas SUVI

1/3

Página 1 de 3 05/23/2016

OBRA: CONSTRUCCIÓN DE VIVIENDAS PROGRAMA SUVI

UBICACION: HIGUEROTE, MUNICIPIO BRION, EDO. MIRANDA

PROPIETARIO: CONSEJO COMUNAL

Nº CÓDIGO DESCRIPCIÓN UND. CANT. TOTAL

LOSA DE FUNDACIÓN

1 E.311,110,150 M3. 18.00 28,820.03 518,760.45

2 E.313,110,000 M3. 23.40 6,921.27 161,957.62

2 E.317,000,000 M3. 7.17 14,466.21 103,737.18

3 E.319,100,000 M3. 7.00 109,375.00 765,625.00

3 E.S/C M3. 20.70 30,000.00 621,000.00

4 E.S/C Kgf 830 3,542.09 2,939,937.54

4 E.S/C M2. 6.96 23,175.02 161,298.17

5 E.S/C M3. 10.50 250,245.00 2,627,572.45

ESTRUCTURA

E.S/C Kgf 345.345 7,135.71 2,464,282.26

! E.S/C Kgf 168.4 7,458.50 1,256,010.87

" E.S/C Kgf 84.2 7,458.50 628,005.44

# E.S/C Kgf 1023 6,139.17 6,280,368.64

TECHO

1$ E.S/C M2. 90 5,000,000.00

ALBA%ILER&A

11 E.411,011,010 M2. 125 29,304.03 3,663,003.66

12 E.414,011,150 M2. 70 16,690.20 1,168,314.29

PRECIOUNITARIO

EXCAVAC!" E" #E$$A A MA"% PA$A ASE"#% &E '("&AC%"ES,)A"*AS, E#C. +AS#A P$%'("&&A&ES C%MP$E"&&AS E"#$E 0 -

1,50

CA$A A MA"% &E MA#E$A P$%VE"E"#E &E AS EXCAVAC%"ESPA$A ASE"#% &E '("&AC%"ES, )A"*AS ( %#$%S.

C%MPAC#AC!" &E $EE"%S C%" APS%"A&%$ES &E PE$C(S!",C%$$ESP%"&E"#E A %S ASE"#%S &E '("&AC%"ES, )A"*AS,E#C

C%"S#$(CC!" &E ASE &E PE&$A PCA&A C%$$ESP%"&E"#E A%$AS P$EPA$A#VAS. "C(-E S(M"S#$% - #$A"SP%$#E &EMA#E$A

#$A"SP%$#E ($A"% % $($A E" CAM%"ES &E C(A(E$ #P%&E MA#E$A P$%VE"E"#E &E A P$EPA$AC!" &E S#% -EXCAVAC%"ES.

S(M"S#$%, P$EPA$AC!" - C%%CAC!" &E ACE$% &E$E'(E$)% ' 4200 Kg./2, (#)A"&% CAA &E &ME#$%(A % "'E$%$ A 3/8 E" %SA &E '("&AC!"

E"C%'$A&% &E MA&E$A #P% $EC#%, ACAA&% C%$$E"#E E"%SA &E '("&AC!"

C%"C$E#% A$MA&% &E '210 g/2 A %S 28 &AS, PA$A AC%"S#$(CC!" &E %SA &E '("&AC!". "C(-E E #$A"SP%$#E&E CEME"#% - A$EA&%S. EXC(-E E $E'(E$)% ME#C% -E E"C%'$A&%

S(M"S#$%, #$A"SP%$#E, P$EPA$AC!" - C%%CAC!" &E

PE$'ES P" 140 PA$A C%(M"AS.

S(M"S#$%, #$A"SP%$#E, P$EPA$AC!" - C%%CAC!" &EPE$'ES P" 100 PA$A VAS &E CA$A.

S(M"S#$%, #$A"SP%$#E, P$EPA$AC!" - C%%CAC!" &EPE$'ES P" 100 PA$A VAS CE"#$AES.

S(M"S#$%, #$A"SP%$#E, P$EPA$AC!" - C%%CAC!" &EPE$'ES P" 100 PA$A C%$$EAS &E #EC+%.

S/#/C &E #EC+% &E MAC++EM$A&% C%" #E*AS C$%AS &EA$CA. "C(-E MPE$MEA)AC!".

C%"S#$(CC!" &E PA$E&ES &E %(ES +(EC%S &E A$CA,ACAA&% C%$$E"#E, e10 "% "C(-E MAC+%"ES, &"#EES -$%CAES

C%"S#$(CC!" &E $EVES#ME"#% &E PS%S C%" M%$#E$% &ECEME"#%, ACAA&% S%, S" *("#AS. "C(-E M%$#E$% ASE.


2/3

Página 2 de 3 05/23/2016




Nº CÓDIGO DESCRIPCIÓN UND. CANT. TOTALPRECIO

UNITARIO

13 E.412,102,003 M2. 155 16,804.55 2,604,705.27

14 E.412,202,003 M2. 95 18,437.10 1,751,524.61

HERRER&A

15 E.437,071,110 M. 37.1 22,217.49 824,268.74

1 E.437,071,210 M. 13.2 32,316.34 426,575.74

1! E.437,024,253 M2. 3 226,948.31 680,844.92

CARPINTER&A

1" E.447,011,231 M2. 11.76 75,787.23 891,257.85

PIE'AS SANITARIAS

1# E.S/C P)A. 2 127,074.56 254,149.12

2$ E.662,111,111 P)A. 2 293,744.11 587,488.22

21 E.662,111,112 P)A. 1 63,857.42 63,857.42

PINTURA

21 E.S/C CA(C+% EX#E$%$ E" PA$E&ES. "C(-E S(M"S#$% M2. 150 3,858.61 578,791.20

22 E.S/C CA(C+% "#E$%$ E" PA$E&ES. "C(-E S(M"S#$% M2. 100 4,294.54 429,454.02

INSTALACIONES

23 S/C S.. 1 900,000.00 900,000.00

24 S/C M2. 70 24,000.00 1,680,000.00

SUBTOTAL : 40,032,790.67I.V.A.: 14.$$(

TOTAL SIN IVA ) : 40,032,790.67

C%"S#$(CC!" &E $EVES#ME"#% "#E$%$ E" PA$E&ES C%"M%$#E$% A ASE &E CA, ACAA&% S%. "C(-E '$S% ASE

C%"S#$(CC!" &E $EVES#ME"#% EX#E$%$ E" PA$E&ES C%"M%$#E$% A ASE &E CA, ACAA&% S%, "C(-E '$S% ASE

S(M"S#$%, #$A"SP%$#E - C%%CAC!" &E MA$C%S &E C+APA&%A&A &E +E$$%, PA$A P(E$#AS E" PA$E&ES &E 10 &EESPES%$.

S(M"S#$%, #$A"SP%$#E - C%%CAC!" &E MA$C%S &E C+APA&%A&A &E +E$$%, E" PA$E&ES &E 10 &E ESPES%$ PA$AVE"#A"AS

S(M"S#$%, #$A"SP%$#E - C%%CAC!" &E VE"#A"AS &E$%MA"A &E PE$'ES &E +E$$% - V&$%. "C(-E"&% V&$%ESPES%$ 3.

S(M"S#$%, #$A"SP%$#E - C%%CAC!" &E P(E$#AS &EMA&E$A E"#AM%$A&A, #P% A#E"#E, "% "C(-E CE$$A&($A" A$")

S/#/C &E AVAMA"%S PA$A C%A$, &E 1 AVE, A"C% % C%%$CA$%, "EA EC%"!MCA. "C(-E $'E$A - AVE &E A$$ES#%

;.C. &E ASE"#%, #A"(E A*%, &ESCA$A A PS%, A"C% %C%%$ CA$%, "EA EC%"!MCA C%"VE"C%"A. "C(-E$'E$A, AVE &E A$$ES#%, $&A, SE% &E CE$A - #%$"%S.

S/#/C &E A#EA P$E'A$CA&A &E $A"#% % C%"C$E#% &E0,60 &E VVE"&A. "% "C(-E SS#EMAS &E%ME%

C%"S#$(CC!" &E "S#AAC%"ES E?C#$CAS &E VVE"&A. "%"C(-E MPA$AS

E #EMP% ES#MA&% &E C%"S#$(CC%" P%$ VVE"&A ES &E 38 &AS A%$AES, SEMP$E - C(A"&% "%EXS#A" C%"&C%"ES MP$E&ECES (E A'EC#E" A "%$MA E*EC(C%" &E A %$A.

ES#%S P$EC%S +A" S&% ES#MA&%S &E AC(E$&% A %S P$EC%S P$%P%$C%"A&%S P%$ %S P$%VEE&%$ESC%"S(#A&%S. %S MSM%S ES#A" S(*E#%S A CAM% E" '("C%" &E A VA$AC%" &E %S P$EC%S E" %S


3/3

Página 3 de 3 05/23/2016




Nº CÓDIGO DESCRIPCIÓN UND. CANT. TOTALPRECIO

UNITARIO

"S(M%S % MA"% &E %$A $E(E$&%S.

061027-presupuesto casas suvi

Documents