Copia de Avispa Presupuesto

INSTITUTO DE INFRAESTRUCTURA
DEL ESTADO MERIDA

INFRAM
REPUBLICA BOLIVARIANA DE VENEZUELA
GOBERNACION DEL ESTADO MERIDA
Monto Estimado por Vivienda

Avispa
Listado de Materiales
Descripcion
Cemento
Arena
Piedra Picada 1"
Transporte del Cemento
Transporte de los Agregados
Cabilla Cuadrada lisa 1/2" (6 mts)
Cabilla 3/8" Long. = 12 mts.C
Malla Truckson 4" x 4"
Alambre N# 18
Transporte de Aceros
Lamina de Hierro e= 6 mm (25 x 25 cms)
Electrodos
Oxigeno Cilindrico
Disco Abrasivo
Transporte de Estructura
Perfil Conducven 80 x 40
Manto Poliester 3 mm Rollo 10 m2
Transporte de teja
Teja Criolla
Machihembrado tipo Teca
Lija de Pliego G 100
Clavos 1 1/2"
Tiras de Maderas para Vigas de 14
Tinner
Creolina 1/2 lts
Clavos 1 "
Gas-iol
Pego 16 kg
Arena Ligada
Bloque E = 10 cm (arcilla)
Transporte de Bloques
Cal en Pasta
Cermica Unicolor 20 x 20 cms(pared)
Cemento Blanco
Malla Pajarera
Tablillas (7*23)
Bisagras 3" x 3" E = 2 mm(anillar)
Tubo Pulido 2" x 1"
Jambas de Aluminio para romanilla
Lamina Metalicas Calibre 20 para puertas
Bisagras para puerta de madera
Cerradura de Sobreponer
Cerradura de Pomo
Unidad
Saco
M3
M3
Saco
M3
Barra
Barra
Barra
Rollo
Rollo
Bs/kg
Pza
Kg
Cilindro
Pza
Bs/kg
Tubo
Tubo
Tubo
Rollo
Bs/Pza
Pza
M2
Pliego
Kg
Ml
Cuete
Envase
Kg
Lst
Saco
M3
Pza
Bs/Pza
Saco
M2
Saco
M2
M2
Par
Tubo
Ml
Pza
Pza
Pza
Pza
Cantidad
134.00
8.79
10.73
131.00
19.52
3.00
29.00
24.00
1.00
10.00
534.80
12.00
30.00
0.30
10.00
1,001.24
12.00
2.50
3.00
8.00
2,670.00
2,670.00
86.00
20.00
2.50
156.00
1.00
3.00
7.00
50.00
11.00
5.00
2,112.00
2,112.00
30.00
17.00
0.50
25.00
5.40
3.00
12.00
40.00
1.00
6.00
2.00
2.00
Precio Unitario
9,680.00
10,620.00
13,688.00
250.00
4,865.00
6,450.00
6,100.00
10,600.00
280,500.00
2,100.00
15.00
6,100.00
3,750.00
49,137.93
5,100.00
15.00
68,000.00
154,200.00
120,500.00
26,650.00
13.00
220.00
7,500.00
1,000.00
1,900.00
845.00
55,000.00
8,261.95
2,650.00
100.00
4,400.00
12,000.00
300.00
20.00
1,900.00
8,100.00
14,750.00
4,750.00
7,050.00
650.00
9,150.00
4,500.00
17,250.00
487.50
38,500.00
19,500.00
Total
1,297,120.00
93,349.80
146,872.24
32,750.00
94,964.80
19,350.00
176,900.00
254,400.00
280,500.00
21,000.00
8,022.00
73,200.00
112,500.00
14,741.38
51,000.00
15,018.60
816,000.00
385,500.00
361,500.00
213,200.00
34,710.00
587,400.00
645,000.00
20,000.00
4,750.00
131,820.00
55,000.00
24,785.85
18,550.00
5,000.00
48,400.00
60,000.00
633,600.00
42,240.00
57,000.00
137,700.00
7,375.00
118,750.00
38,070.00
1,950.00
109,800.00
180,000.00
17,250.00
2,925.00
77,000.00
39,000.00
DEL ESTADO MERIDA
INFRAM

Avispa
Descripcion
Unidad
Vidrios Liso E = 4 mm
M2
Pisa Vidrios
Ml
Marcos Metalicos
Ml
Puerta Entamborada
M2
Lavaplato de Acero inoxidable
Pza
Llave para lavaplatos Sencilla
Pza
Sifon Metalico
Pza
Batea de granito
Pza
Griffo de H.G. D= 1/2"
Pza
Esmalte Domino
Galn
Fondo Anticorrosivo
Galn
Barniz DominonTransparente
Galn
OPEX Sellador 46 para Madera
Galn
Pintura interior de 2da
Galn
Pintura Exterior kem tone de 1 era
Galn
Sellador Antialcalino
Galn
Tubo PVC D = 3/4"
Tubo
Conectores 3/4"
Pza
Curva PVC, sin rosca D = 3/4"
Pza
Pegamento PVC Tangit 1/4
Envase
Cajetin Rectangular 4 x 2 x 1/2"
Pza
Cable TW calibre # 12 AWG
ML
ML
Cajetin Octogonal con tapa 4" sal. 1/2"
Pza
Caja de paso 4" x 4"
Pza
Interruptor Doble
Pza
Interruptor Sencillo
Pza
Tomacorriente Sencillo
Pza
Tomacorriente Doble
Pza
Tablero 4 Circuito
Pza
Breaker 1 Polo 40A
Pza
Breaker 1 Polo 20A
Pza
Luminaria Incandecente Plafn inc. Boquilla y Bombillo Pza
Tubo H.G. 3/4"
Tubo
Codo 90 H.G. 3/4"
Pza
Tubo PVC A.N. 4"
Tubo
Yee PVC D = 4"
Pza
Tubo PVC A.N. 2"
Tubo
Yee PVC D = 2" x 4"
Pza
Yee PVC D = 2"
Pza
Tee pvc 2"
Pza
Tee H.G. 3/4"
Pza
Codo 90 H.G. 3/4"
Pza
Tapn H.G. 1/2"
Pza
Codo 90 PVC 2"
Pza
Codo 45 PVC 2"
Pza
Codo 45 PVC 4"
Pza
Cantidad
11.50
11.00
20.00
3.15
1.00
1.00
1.00
1.00
1.00
3.00
2.00
4.00
4.00
6.00
3.00
2.00
37.00
40.00
40.00
1.00
19.00
90.00
210.00
12.00
8.00
2.00
6.00
1.00
10.00
1.00
1.00
4.00
12.00
4.00
2.00
4.00
5.00
3.00
4.00
10.00
2.00
4.00
5.00
5.00
3.00
1.00
2.00
Precio Unitario
13,500.00
250.00
12,300.00
42,000.00
68,500.00
24,000.00
10,950.00
84,500.00
4,200.00
43,500.00
19,900.00
27,100.00
41,300.00
17,500.00
37,900.00
12,500.00
2,050.00
450.00
120.00
36,500.00
475.00
375.00
600.00
625.00
1,450.00
4,300.00
2,950.00
2,800.00
4,100.00
35,850.00
8,800.00
8,100.00
1,750.00
20,300.00
600.00
7,650.00
4,550.00
3,200.00
3,500.00
900.00
825.00
750.00
600.00
450.00
575.00
476.09
2,200.00
Total
155,250.00
2,750.00
246,000.00
132,300.00
68,500.00
24,000.00
10,950.00
84,500.00
4,200.00
130,500.00
39,800.00
108,400.00
165,200.00
105,000.00
113,700.00
25,000.00
75,850.00
18,000.00
4,800.00
36,500.00
9,025.00
33,750.00
126,000.00
7,500.00
11,600.00
8,600.00
17,700.00
2,800.00
41,000.00
35,850.00
8,800.00
32,400.00
21,000.00
81,200.00
1,200.00
30,600.00
22,750.00
9,600.00
14,000.00
9,000.00
1,650.00
3,000.00
3,000.00
2,250.00
1,725.00
476.09
4,400.00
DEL ESTADO MERIDA
INFRAM

Avispa
Descripcion
W.C. Savex Blanco
Codo 90 PVC 4"
Llave sencilla para ducha
Llave de paso Tipo Compuerta 3/4"
Anillo H.G. 3/4"
Lavamanos Shelby Blanco
Llave Sencilla Lavamanos
Sifn 2" Plstico
Sifn 1 1/4" Plstico
Soporte para Lavamanos (uas)
Ducha 1 Llave 1/2" Plastica
Rejilla p/drenaje de piso Bronce 2"
Canilla Metalica Flexible
Permatex 1/4
Tapn de Registro de 4"
Desague Sencillo Plstico
Total Materiales (incluye IVA)

Total Equipo ( Alquiler )
Total Mano de Obra
Total Vivienda
Unidad
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Juego
Pza
Pza
Pza
Envase
Pza
Pza
Cantidad
1.00
2.00
1.00
2.00
6.00
1.00
1.00
3.00
1.00
1.00
1.00
3.00
3.00
1.00
1.00
1.00
Precio Unitario
101,000.00
3,100.00
8,900.00
7,600.00
425.00
26,000.00
7,200.00
2,000.00
2,100.00
925.00
2,450.00
1,850.00
3,150.00
17,031.15
5,415.03
1,300.00
9,875,311.94
150,000.00
1,900,000.00
11,925,311.94
Total
101,000.00
6,200.00
8,900.00
15,200.00
2,550.00
26,000.00
7,200.00
6,000.00
2,100.00
925.00
2,450.00
5,550.00
9,450.00
17,031.15
5,415.03
1,300.00
7,565,964.67
2,092,076.09
217,271.18
DEL ESTADO MERIDA
INFRAM
No
1
Descripcin
CONCRETO RCC= 210 KG/CM2
Cemento
Arena
Piedra Picada 1"
Total Concreto
PRESUPUESTO DE OBRA
OBRA: CONSTRUCCION DE VIVIENDA UNIFAMILIAR
MODELO PROGRAMA AVISPA I VIVIENDA 60.14 M2
Unidad
Cantidad
P.U.
Total
Saco
M3
M3
Saco
M3
62.00
5.67
10.58
62.00
16.25
9,680.00
10,620.00
13,688.00
250.00
4,865.00
600,160.00
60,215.40
144,819.04
15,500.00
79,056.25
899,750.69
Barra
Barra
Rollo
Rollo
Bs/kg
27.50
24.00
1.00
10.00
534.80
6,100.00
10,600.00
280,500.00
2,100.00
15.00
167,750.00
254,400.00
280,500.00
21,000.00
8,022.00
731,672.00
Anclajes de Aceros
Electrodos
Total Anclajes
Pza
Kg
12.00
5.00
6,100.00
3,750.00
73,200.00
18,750.00
91,950.00
Elementos Estructurales
Oxigeno Cilindrico
Electrodos
Disco Abrasivo
Total Estructura
Cilindro
Kg
Pza
Bs/kg
Tubo
Tubo
Tubo
0.30
15.00
10.00
1,001.24
12.00
2.50
3.00
49,137.93
3,750.00
5,100.00
15.00
68,000.00
154,200.00
120,500.00
14,741.38
56,250.00
51,000.00
15,018.60
816,000.00
385,500.00
361,500.00
1,700,009.98
Rollo
Bs/Pza
Pza
M2
Pliego
Galn
Kg
Ml
Cuete
Envase
Kg
8.00
2,670.00
2,670.00
86.00
20.00
3.00
2.50
156.00
1.00
3.00
7.00
26,650.00
13.00
220.00
7,500.00
1,000.00
41,300.00
1,900.00
845.00
55,000.00
8,261.95
2,650.00
213,200.00
34,710.00
587,400.00
645,000.00
20,000.00
123,900.00
4,750.00
131,820.00
55,000.00
24,785.85
18,550.00
Aceros
Alambre N# 18
Total Aceros
Cubierta de Techo
Transporte de teja
Teja Criolla
Sellador para Madera
Clavos 1 1/2"
Tinner
Creolina 1/2 lts
Clavos 1 "
DEL ESTADO MERIDA

INFRAM
No
5
Descripcin
Cubierta de Techo
Gas-iol
Cemento
Pego
PRESUPUESTO DE OBRA
Unidad
Cantidad
P.U.
Total
Lst
Saco
Saco
50.00
7.00
5.00
100.00
9,680.00
4,400.00
5,000.00
67,760.00
22,000.00
94,760.00
Paredes
Cemento
Arena Ligada
Total Paredes
Saco
M3
Pza
Saco
Pza
8.00
1.50
2,057.00
8.00
2,057.00
9,680.00
12,000.00
300.00
250.00
20.00
77,440.00
18,000.00
617,100.00
2,000.00
41,140.00
755,680.00
Revestimiento (Frisos, Cermicas, Baldosas)

Cemento
Arena Ligada
Cal en Pasta
Pego Blanco
Cemento Blanco 21 Kg
Arena Lavada
Malla Pajarera
Tablillas (7*23)
Total Revestimiento
Saco
M3
Saco
M2
Saco
Saco
M3
M2
Saco
M2
M3
55.00
3.50
30.00
11.00
6.00
0.50
3.00
25.00
55.00
5.40
3.00
9,680.00
12,000.00
1,900.00
8,100.00
4,400.00
14,750.00
10,620.00
4,750.00
250.00
7,050.00
4,865.00
532,400.00
42,000.00
57,000.00
89,100.00
26,400.00
7,375.00
31,860.00
118,750.00
13,750.00
38,070.00
14,595.00
971,300.00
Herrera (Puertas y Ventanas)

Tubo Pulido 2" x 1"
Lamina Metalicas Calibre 20
Cerradura de Pomo
Pisa Vidrios
Electrodos
Marcos Metalicos
Puerta Entamborada
Total Vidrios
Par
Tubo
Und
Ml
Pza
Pza
Pza
Pza
Ml
Kg
Ml
M2
M2
3.00
12.00
3.00
40.00
1.00
6.00
2.00
2.00
11.00
10.00
20.00
3.15
11.50
650.00
9,150.00
6,450.00
4,500.00
17,250.00
487.50
38,500.00
19,500.00
250.00
3,750.00
12,300.00
42,000.00
13,500.00
1,950.00
109,800.00
19,350.00
180,000.00
17,250.00
2,925.00
77,000.00
39,000.00
2,750.00
37,500.00
246,000.00
132,300.00
155,250.00
1,021,075.00
Total Cubierta de Techo

6
DEL ESTADO MERIDA
INFRAM
No
11
Descripcin
Cocina y Batea
Cemento
Arena
Piedra Picada 1"
Lavaplato de Acero inoxidable Sencillo
Sifon Metalico
Batea de granito
Total Cocina y Batea
12
13
Pinturas
Esmalte Domino
Fondo Anticorrosivo
Total Pintura
Materiales Electricos
Tubo PVC D = 3/4"
Conectores 3/4"
Cajetin con Tapa 4 x 2 x 1/2"
Interruptor Doble
Tomacorriente Doble
Tablero 4 Circuito
Breaker 1 Polo 40A
Breaker 1 Polo 20A
Luminaria Incandecente Plafn inc. Boquilla y Bombillo
Total Materiales de Electricidad
PRESUPUESTO DE OBRA
Unidad
Cantidad
P.U.
Total
Saco
M3
M3
Barra
M2
Pza
Pza
Pza
Pza
Pza
Pza
Saco
M3
2.00
0.12
0.15
1.50
6.00
55.00
1.00
1.00
1.00
1.00
1.00
6.00
0.27
9,680.00
10,620.00
13,688.00
6,100.00
8,100.00
300.00
68,500.00
24,000.00
10,950.00
84,500.00
4,200.00
250.00
4,865.00
19,360.00
1,274.40
2,053.20
9,150.00
48,600.00
16,500.00
68,500.00
24,000.00
10,950.00
84,500.00
4,200.00
1,500.00
1,313.55
291,901.15
Galn
Galn
Galn
Galn
Galn
Galn
Galn
3.00
2.00
4.00
1.00
6.00
3.00
2.00
43,500.00
19,900.00
27,100.00
41,300.00
17,500.00
37,900.00
12,500.00
131,600.00
39,800.00
108,400.00
41,300.00
105,000.00
113,700.00
25,000.00
564,800.00
37.00
40.00
40.00
1.00
19.00
90.00
210.00
12.00
8.00
2.00
6.00
1.00
10.00
1.00
1.00
4.00
12.00
2,050.00
450.00
120.00
36,500.00
475.00
375.00
600.00
625.00
1,450.00
4,300.00
2,950.00
2,800.00
4,100.00
35,850.00
8,800.00
8,100.00
1,750.00
75,850.00
18,000.00
4,800.00
36,500.00
9,025.00
33,750.00
126,000.00
7,500.00
11,600.00
8,600.00
17,700.00
2,800.00
41,000.00
35,850.00
8,800.00
32,400.00
21,000.00
491,175.00
Tubo
Pza
Pza
Envase
Pza
ML
ML
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
DEL ESTADO MERIDA
INFRAM

No
14
Descripcin
Materiales Instalaciones Sanitarias
Tubo H.G. 3/4"
Codo 90 H.G. 3/4"
Tubo PVC A.N. 4"
Yee PVC D = 4"
Tubo PVC A.N. 2"
Yee PVC D = 2" x 4"
Yee PVC D = 2"
Tee pvc 2"
Tee H.G. 3/4"
Codo 90 H.G. 3/4"
Tapn H.G. 1/2"
Codo 90 PVC 2"
Codo 45 PVC 2"
Codo 45 PVC 4"
Codo 90 PVC 4"
Anillo H.G. 3/4"
Sifn 2" Plstico
Sifn 1 1/4" Plstico
W.C. Savex Blanco
Ducha 1 Llave 1/2" plastica
Permatex 1/4
Total Instalaciones Sanitarias

Total Mano de Obra
Total Vivienda
PRESUPUESTO DE OBRA
Unidad
Cantidad
Tubo
Pza
Tubo
Pza
Tubo
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Juego
Pza
Pza
Pza
Pza
Pza
Envase
Pza
4.00
2.00
4.00
5.00
3.00
4.00
10.00
2.00
4.00
5.00
5.00
3.00
1.00
2.00
2.00
1.00
2.00
6.00
1.00
1.00
3.00
1.00
1.00
1.00
1.00
1.00
3.00
3.00
1.00
1.00
P.U.
20,300.00
600.00
7,650.00
4,550.00
3,200.00
3,500.00
900.00
825.00
750.00
600.00
450.00
575.00
476.09
2,200.00
3,100.00
8,900.00
7,600.00
425.00
26,000.00
7,200.00
2,000.00
2,100.00
925.00
1,300.00
101,000.00
2,450.00
1,850.00
3,150.00
17,031.15
5,415.03
9,875,311.94
150,000.00
1,900,000.00
11,925,311.94
Total
81,200.00
1,200.00
30,600.00
22,750.00
9,600.00
14,000.00
9,000.00
1,650.00
3,000.00
3,000.00
2,250.00
1,725.00
476.09
4,400.00
6,200.00
8,900.00
15,200.00
2,550.00
26,000.00
7,200.00
6,000.00
2,100.00
925.00
1,300.00
101,000.00
2,450.00
5,550.00
9,450.00
17,031.15
5,415.03
402,122.27
PRESUPUESTO DE OBRA
CONSTRUCCION DE VIVIENDA UNIFAMILIAR
DELO PROGRAMA AVISPA I VIVIENDA 60 M2
1,859,115.85
DEL ESTADO MERIDA
INFRAM
Monto Estimado General

de Vivienda Avispa
Descripcion
Cemento
Arena
Piedra Picada 1"
Alambre N# 18
Electrodos
Oxigeno Cilindrico
Disco Abrasivo
Transporte de teja
Teja Criolla
Clavos 1 1/2"
Tinner
Creolina 1/2 lts
Clavos 1 "
Gas-iol
Pego 16 kg
Arena Ligada
Cal en Pasta
Cemento Blanco
Malla Pajarera
Tablillas (7*23)
Tubo Pulido 2" x 1"
Cerradura de Pomo
Unidad
Saco
M3
M3
Saco
M3
Barra
Barra
Barra
Rollo
Rollo
Bs/kg
Pza
Kg
Cilindro
Pza
Bs/kg
Tubo
Tubo
Tubo
Rollo
Bs/Pza
Pza
M2
Pliego
Kg
Ml
Cuete
Envase
Kg
Lst
Saco
M3
Pza
Bs/Pza
Saco
M2
Saco
M2
M2
Par
Tubo
Ml
Pza
Pza
Pza
Pza
Cantidad
22,244.00
1,459.14
1,781.18
21,746.00
3,240.32
498.00
4,814.00
3,984.00
166.00
1,660.00
88,776.80
1,992.00
4,980.00
49.80
1,660.00
166,205.84
1,992.00
415.00
498.00
1,328.00
443,220.00
443,220.00
14,276.00
3,320.00
415.00
25,896.00
166.00
498.00
1,162.00
8,300.00
1,826.00
830.00
350,592.00
350,592.00
4,980.00
2,822.00
83.00
4,150.00
896.40
498.00
1,992.00
6,640.00
166.00
996.00
332.00
332.00
Precio Unitario
9,680.00
10,620.00
13,688.00
250.00
4,865.00
6,450.00
6,100.00
10,600.00
280,500.00
2,100.00
15.00
6,100.00
3,750.00
49,137.93
5,100.00
15.00
68,000.00
154,200.00
120,500.00
26,650.00
13.00
220.00
7,500.00
1,000.00
1,900.00
845.00
55,000.00
8,261.95
2,650.00
100.00
4,400.00
12,000.00
300.00
20.00
1,900.00
8,100.00
14,750.00
4,750.00
7,050.00
650.00
9,150.00
4,500.00
17,250.00
487.50
38,500.00
19,500.00
Total
215,321,920.00
15,496,066.80
24,380,791.84
5,436,500.00
15,764,156.80
3,212,100.00
29,365,400.00
42,230,400.00
46,563,000.00
3,486,000.00
1,331,652.00
12,151,200.00
18,675,000.00
2,447,068.91
8,466,000.00
2,493,087.60
135,456,000.00
63,993,000.00
60,009,000.00
35,391,200.00
5,761,860.00
97,508,400.00
107,070,000.00
3,320,000.00
788,500.00
21,882,120.00
9,130,000.00
4,114,451.10
3,079,300.00
830,000.00
8,034,400.00
9,960,000.00
105,177,600.00
7,011,840.00
9,462,000.00
22,858,200.00
1,224,250.00
19,712,500.00
6,319,620.00
323,700.00
18,226,800.00
29,880,000.00
2,863,500.00
485,550.00
12,782,000.00
6,474,000.00
DEL ESTADO MERIDA
INFRAM

de Vivienda Avispa
Descripcion
Unidad
M2
Pisa Vidrios
Ml
Marcos Metalicos
Ml
Puerta Entamborada
M2
Pza
Pza
Sifon Metalico
Pza
Batea de granito
Pza
Pza
Esmalte Domino
Galn
Fondo Anticorrosivo
Galn
Galn
Galn
Galn
Galn
Galn
Tubo PVC D = 3/4"
Tubo
Conectores 3/4"
Pza
Pza
Envase
Pza
ML
ML
Pza
Pza
Interruptor Doble
Pza
Pza
Pza
Tomacorriente Doble
Pza
Tablero 4 Circuito
Pza
Breaker 1 Polo 40A
Pza
Breaker 1 Polo 20A
Pza
Tubo H.G. 3/4"
Tubo
Codo 90 H.G. 3/4"
Pza
Tubo PVC A.N. 4"
Tubo
Yee PVC D = 4"
Pza
Tubo PVC A.N. 2"
Tubo
Yee PVC D = 2" x 4"
Pza
Yee PVC D = 2"
Pza
Tee pvc 2"
Pza
Tee H.G. 3/4"
Pza
Codo 90 H.G. 3/4"
Pza
Tapn H.G. 1/2"
Pza
Codo 90 PVC 2"
Pza
Codo 45 PVC 2"
Pza
Codo 45 PVC 4"
Pza
Cantidad
1909
1826
3320
522.9
166.00
166.00
166.00
166.00
166.00
498.00
332.00
664.00
664.00
996.00
498.00
332.00
6,142.00
6,640.00
6,640.00
166.00
3,154.00
14,940.00
34,860.00
1,992.00
1,328.00
332.00
996.00
166.00
1,660.00
166.00
166.00
664.00
1,992.00
664.00
332.00
664.00
830.00
498.00
664.00
1,660.00
332.00
664.00
830.00
830.00
498.00
166.00
332.00
Precio Unitario
13,500.00
250.00
12,300.00
42,000.00
68,500.00
24,000.00
10,950.00
84,500.00
4,200.00
43,500.00
19,900.00
27,100.00
41,300.00
17,500.00
37,900.00
12,500.00
2,050.00
450.00
120.00
36,500.00
475.00
375.00
600.00
625.00
1,450.00
4,300.00
2,950.00
2,800.00
4,100.00
35,850.00
8,800.00
8,100.00
1,750.00
20,300.00
600.00
7,650.00
4,550.00
3,200.00
3,500.00
900.00
825.00
750.00
600.00
450.00
575.00
476.09
2,200.00
Total
25,771,500.00
456,500.00
40,836,000.00
21,961,800.00
11,371,000.00
3,984,000.00
1,817,700.00
14,027,000.00
697,200.00
21,663,000.00
6,606,800.00
17,994,400.00
27,423,200.00
17,430,000.00
18,874,200.00
4,150,000.00
12,591,100.00
2,988,000.00
796,800.00
6,059,000.00
1,498,150.00
5,602,500.00
20,916,000.00
1,245,000.00
1,925,600.00
1,427,600.00
2,938,200.00
464,800.00
6,806,000.00
5,951,100.00
1,460,800.00
5,378,400.00
3,486,000.00
13,479,200.00
199,200.00
5,079,600.00
3,776,500.00
1,593,600.00
2,324,000.00
1,494,000.00
273,900.00
498,000.00
498,000.00
373,500.00
286,350.00
79,030.94
730,400.00
DEL ESTADO MERIDA
INFRAM

de Vivienda Avispa
Descripcion
W.C. Savex Blanco
Codo 90 PVC 4"
Anillo H.G. 3/4"
Sifn 2" Plstico
Sifn 1 1/4" Plstico
Permatex 1/4
Unidad
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Juego
Pza
Pza
Pza
Envase
Pza
Pza
Cantidad
166.00
332.00
166.00
332.00
996.00
166.00
166.00
498.00
166.00
166.00
166.00
498.00
498.00
166.00
166.00
166.00

Total Mano de Obra
Inspeccion de Obra
Total Vivienda
Precio Unitario
101,000.00
3,100.00
8,900.00
7,600.00
425.00
26,000.00
7,200.00
2,000.00
2,100.00
925.00
2,450.00
1,850.00
3,150.00
17,031.15
5,415.03
1,300.00
Total
16,766,000.00
1,029,200.00
1,477,400.00
2,523,200.00
423,300.00
4,316,000.00
1,195,200.00
996,000.00
348,600.00
153,550.00
406,700.00
921,300.00
1,568,700.00
2,827,170.90
898,894.98
215,800.00
1,639,301,781.87
24,900,000.00
315,400,000.00
11,999,999.82
1,991,601,781.69

de Vivienda Avispa
1,255,950,135.05
134.00
8.79
10.73
131.00
19.52
3.00
29.00
24.00
1.00
10.00
534.80
12.00
30.00
0.30
10.00
1,001.24
12.00
2.50
3.00
8.00
2,670.00
2,670.00
86.00
20.00
2.50
156.00
1.00
3.00
7.00
50.00
11.00
5.00
2,112.00
2,112.00
30.00
17.00
0.50
25.00
5.40
3.00
12.00
40.00
1.00
6.00
2.00
2.00
347,284,630.94
11.50
11.00
20.00
3.15
1.00
1.00
1.00
1.00
1.00
3.00
2.00
4.00
4.00
6.00
3.00
2.00
37.00
40.00
40.00
1.00
19.00
90.00
210.00
12.00
8.00
2.00
6.00
1.00
10.00
1.00
1.00
4.00
12.00
4.00
2.00
4.00
5.00
3.00
4.00
10.00
2.00
4.00
5.00
5.00
3.00
1.00
2.00
36,067,015.88
150,000.00
1,900,000.00
1.00
2.00
1.00
2.00
6.00
1.00
1.00
3.00
1.00
1.00
1.00
3.00
3.00
1.00
1.00
1.00
DEL ESTADO MERIDA
INFRAM
Monto Estimado por Vivienda Avispa

Ejecutado por Empresa
Descripcion
Cemento
Arena
Piedra Picada 1"
Alambre N# 18
Electrodos
Oxigeno Cilindrico
Disco Abrasivo
Transporte de teja
Teja Criolla
Clavos 1 1/2"
Tinner
Creolina 1/2 lts
Clavos 1 "
Gas-iol
Pego 16 kg
Arena Ligada
Cal en Pasta
Cemento Blanco
Malla Pajarera
Tablillas (7*23)
Tubo Pulido 2" x 1"
Cerradura de Pomo
Unidad
Saco
M3
M3
Saco
M3
Barra
Barra
Barra
Rollo
Rollo
Bs/kg
Pza
Kg
Cilindro
Pza
Bs/kg
Tubo
Tubo
Tubo
Rollo
Bs/Pza
Pza
M2
Pliego
Kg
Ml
Cuete
Envase
Kg
Lst
Saco
M3
Pza
Bs/Pza
Saco
M2
Saco
M2
M2
Par
Tubo
Ml
Pza
Pza
Pza
Pza
Cantidad
134.00
8.79
10.73
131.00
19.52
3.00
29.00
24.00
1.00
10.00
534.80
12.00
30.00
0.30
10.00
1,001.24
12.00
2.50
3.00
8.00
2,670.00
2,670.00
86.00
20.00
2.50
156.00
1.00
3.00
7.00
50.00
11.00
5.00
2,112.00
2,112.00
30.00
17.00
0.50
25.00
5.40
3.00
12.00
40.00
1.00
6.00
2.00
2.00
Precio Unitario
9,680.00
10,620.00
13,688.00
250.00
4,865.00
6,450.00
6,100.00
10,600.00
280,500.00
2,100.00
15.00
6,100.00
3,750.00
49,137.93
5,100.00
15.00
68,000.00
154,200.00
120,500.00
26,650.00
13.00
220.00
7,500.00
1,000.00
1,900.00
845.00
55,000.00
8,261.95
2,650.00
100.00
4,400.00
12,000.00
300.00
20.00
1,900.00
8,100.00
14,750.00
4,750.00
7,050.00
650.00
9,150.00
4,500.00
17,250.00
487.50
38,500.00
19,500.00
Total
1,297,120.00
93,349.80
146,872.24
32,750.00
94,964.80
19,350.00
176,900.00
254,400.00
280,500.00
21,000.00
8,022.00
73,200.00
112,500.00
14,741.38
51,000.00
15,018.60
816,000.00
385,500.00
361,500.00
213,200.00
34,710.00
587,400.00
645,000.00
20,000.00
4,750.00
131,820.00
55,000.00
24,785.85
18,550.00
5,000.00
48,400.00
60,000.00
633,600.00
42,240.00
57,000.00
137,700.00
7,375.00
118,750.00
38,070.00
1,950.00
109,800.00
180,000.00
17,250.00
2,925.00
77,000.00
39,000.00
DEL ESTADO MERIDA
INFRAM

Descripcion
Unidad
M2
Pisa Vidrios
Ml
Marcos Metalicos
Ml
Puerta Entamborada
M2
Pza
Pza
Sifon Metalico
Pza
Batea de granito
Pza
Pza
Esmalte Domino
Galn
Fondo Anticorrosivo
Galn
Galn
Galn
Galn
Galn
Galn
Tubo PVC D = 3/4"
Tubo
Conectores 3/4"
Pza
Pza
Envase
Pza
ML
ML
Pza
Pza
Interruptor Doble
Pza
Pza
Pza
Tomacorriente Doble
Pza
Tablero 4 Circuito
Pza
Breaker 1 Polo 40A
Pza
Breaker 1 Polo 20A
Pza
Tubo H.G. 3/4"
Tubo
Codo 90 H.G. 3/4"
Pza
Tubo PVC A.N. 4"
Tubo
Yee PVC D = 4"
Pza
Tubo PVC A.N. 2"
Tubo
Yee PVC D = 2" x 4"
Pza
Yee PVC D = 2"
Pza
Tee pvc 2"
Pza
Tee H.G. 3/4"
Pza
Codo 90 H.G. 3/4"
Pza
Tapn H.G. 1/2"
Pza
Codo 90 PVC 2"
Pza
Codo 45 PVC 2"
Pza
Codo 45 PVC 4"
Pza
Cantidad
11.50
11.00
20.00
3.15
1.00
1.00
1.00
1.00
1.00
3.00
2.00
4.00
4.00
6.00
3.00
2.00
37.00
40.00
40.00
1.00
19.00
90.00
210.00
12.00
8.00
2.00
6.00
1.00
10.00
1.00
1.00
4.00
12.00
4.00
2.00
4.00
5.00
3.00
4.00
10.00
2.00
4.00
5.00
5.00
3.00
1.00
2.00
Precio Unitario
13,500.00
250.00
12,300.00
42,000.00
68,500.00
24,000.00
10,950.00
84,500.00
4,200.00
43,500.00
19,900.00
27,100.00
41,300.00
17,500.00
37,900.00
12,500.00
2,050.00
450.00
120.00
36,500.00
475.00
375.00
600.00
625.00
1,450.00
4,300.00
2,950.00
2,800.00
4,100.00
35,850.00
8,800.00
8,100.00
1,750.00
20,300.00
600.00
7,650.00
4,550.00
3,200.00
3,500.00
900.00
825.00
750.00
600.00
450.00
575.00
476.09
2,200.00
Total
155,250.00
2,750.00
246,000.00
132,300.00
68,500.00
24,000.00
10,950.00
84,500.00
4,200.00
130,500.00
39,800.00
108,400.00
165,200.00
105,000.00
113,700.00
25,000.00
75,850.00
18,000.00
4,800.00
36,500.00
9,025.00
33,750.00
126,000.00
7,500.00
11,600.00
8,600.00
17,700.00
2,800.00
41,000.00
35,850.00
8,800.00
32,400.00
21,000.00
81,200.00
1,200.00
30,600.00
22,750.00
9,600.00
14,000.00
9,000.00
1,650.00
3,000.00
3,000.00
2,250.00
1,725.00
476.09
4,400.00
DEL ESTADO MERIDA
INFRAM

Descripcion
W.C. Savex Blanco
Codo 90 PVC 4"
Anillo H.G. 3/4"
Sifn 2" Plstico
Sifn 1 1/4" Plstico
Permatex 1/4
Unidad
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Pza
Juego
Pza
Pza
Pza
Envase
Pza
Pza

Sub - Total Mano de Obra
Total Prestaciones Sociales
Total Bono Alimenticio
Utilidades de la Empresa
Monto Total
Cantidad
1.00
2.00
1.00
2.00
6.00
1.00
1.00
3.00
1.00
1.00
1.00
3.00
3.00
1.00
1.00
1.00
Precio Unitario
101,000.00
3,100.00
8,900.00
7,600.00
425.00
26,000.00
7,200.00
2,000.00
2,100.00
925.00
2,450.00
1,850.00
3,150.00
17,031.15
5,415.03
1,300.00
9,875,311.94
150,000.00
1,834,889.00
1,412,864.53
222,000.00
1,000,000.00
14,495,065.47
Total
101,000.00
6,200.00
8,900.00
15,200.00
2,550.00
26,000.00
7,200.00
6,000.00
2,100.00
925.00
2,450.00
5,550.00
9,450.00
17,031.15
5,415.03
1,300.00
7,565,964.67
2,092,076.09
217,271.18

Copia de Avispa Presupuesto

Cargado por

Información del documento

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Copia de Avispa Presupuesto

Cargado por

Copyright:

Formatos disponibles

INSTITUTO DE INFRAESTRUCTURA

DEL ESTADO MERIDA

Monto Estimado por Vivienda

Monto Estimado por Vivienda

Monto Estimado por Vivienda

Total Materiales (incluye IVA)

DEL ESTADO MERIDA

Revestimiento (Frisos, Cermicas, Baldosas)

Herrera (Puertas y Ventanas)

Total Cubierta de Techo

REPUBLICA BOLIVARIANA DE VENEZUELA

Total Materiales (incluye IVA)

Monto Estimado General

Monto Estimado General

Monto Estimado General

Total Materiales (incluye IVA)

Monto Estimado General

Monto Estimado por Vivienda Avispa

Monto Estimado por Vivienda Avispa

Monto Estimado por Vivienda Avispa

Total Materiales (incluye IVA)

También podría gustarte