Professional Documents
Culture Documents
Tiempo de
Ejecucin
Caractersticas
del Terreno
Cuadrillas de Trabajo
Albail:
01
rea de
construccin: (6,5 X
Ayudante: 01
10) = 65 M2
06 semanas
Obreros: 04
rea parcela: (10 X
17) = 170 M2
Cabillero: 01
Tiempo de
Ejecucin
Caractersticas
del Terreno
Electricista: 01
Plomero:
01
Herrero:
01
Cuadrillas de Trabajo
Albail:
01
rea de
construccin: (6,5 X
Ayudante: 01
10) = 65 M2
06 semanas
Obreros: 04
rea parcela: (10 X
17) = 170 M2
Cabillero: 01
Electricista: 01
Plomero:
01
Herrero:
01
Gastos
Administrativos
(0.5%)
Materiales
Mano de obra
2,874.17
1,437.09
245,417.41
42,000.00
Inspeccin
Contratada (1%)
Gastos
Administrativos
(0.5%)
Materiales
Mano de obra
2,694.83
1,347.42
227,483.17
42,000.00
179.34
89.67
17,934.24
0.00
VARIACIN %:
de las SUVI
a (Bs.)
Monto por Vivienda
291,728.67
Requerimiento por
25 SUVI (Convenio
400)
Requerimiento
por 18 SUVI
(Convenio 200)
7,293,216.75
5,251,116.06
Requerimiento por
25 SUVI (Convenio
400)
Requerimiento
por 18 SUVI
(Convenio 200)
6,838,135.50
4,923,457.56
ropuesta (Teja
a (Bs.)
Monto por Vivienda
273,525.42
18,203.25
6.24%
455,081.25
327,658.50
782,739.75
6.24%
6.24%
12.48%
Unidad de Medida
und. * 6 ml
und. * 6 ml
und. * 6 ml
Rollo
Paq. 1/4
rollo de 100m
pza.
und.* 12ml
und.* 12ml
und.* 12ml
und. * 6 ml
und. * 6 ml
pza
pza.
pza.
pza
pza
1/4 galon
Por Vivienda
Requerimiento por 25
SUVI (Convenio 400)
40.00
0.00
44.00
10.00
0.00
1.00
12.00
3.00
13.00
3.00
0.00
0.00
9.00
5.00
3.00
5.00
4.00
1.00
1,000.00
0.00
1,100.00
250.00
0.00
25.00
300.00
75.00
325.00
75.00
0.00
0.00
225.00
125.00
75.00
125.00
100.00
25.00
Sifn 2"
Tee 4" a 2"
Tee galv. 1/2"
Tee PVC 2"
Tefln
Tub 1/2" a.b. 6 mtrs
pza
pza.
pza
pza.
und.
und.
5.00
3.00
8.00
4.00
1.00
4.00
125.00
75.00
200.00
100.00
25.00
100.00
Vivienda Actual
Descripcin
Tubo PVC 4"
Tubo PVC 2"
Yee 4"*2"
Yee PVC 2"
Yee PVC 4"
Tapn de Registro 4"
Curvas 3/4"
Tubo plast. 3/4" electricidad
Plafn
Tomacorrientes dobles
Tmas interruptores
Tornillos para plafon 8 x 1 1/2"
Teipe cobra
Interuptores triples
Unidad de Medida
und.
und.
pza.
pza.
pza.
pza.
pza.
unid.
pza.
pza.
pza.
Unid.
rollo
unid.
Por Vivienda
Requerimiento por 25
SUVI (Convenio 400)
4.00
6.00
6.00
1.00
3.00
1.00
35.00
35.00
14.00
12.00
2.00
28.00
1.00
1.00
100.00
150.00
150.00
25.00
75.00
25.00
875.00
875.00
350.00
300.00
50.00
700.00
25.00
25.00
Breakers 20A
Breakers 30A
Cable # 10
Cable # 12 Rollo 100 mts
Cajetin octogonal
Cajetin rectangular
pza.
pza.
m
rollo
pza.
pza.
2.00
2.00
12.00
2.50
14.00
22.00
50.00
50.00
300.00
62.50
350.00
550.00
Vivienda Actual
Descripcin
Apagadores dobles
Apagadores sencillos
Tablero 4 circuitos
Rejilla bronce 2"
Cermica
Lavamanos y WC con todo
Llave de grifo p/ batea
LLave de paso
Llave p/ Ducha
Regadera
Fregadero sencillo con todo
Pintura blanca base
Pintura exterior
Negro mate en esmalte
Unidad de Medida
pza.
unid.
pza.
pza.
m2
pza.
pza.
pza
Unid.
pza.
und.
cuete (5 Gal)
cuete (5 Gal)
gal
Por Vivienda
Requerimiento por 25
SUVI (Convenio 400)
3.00
4.00
1.00
5.00
96.00
2.00
1.00
1.00
2.00
2.00
1.00
2.00
1.00
2.00
75.00
100.00
25.00
125.00
2,400.00
50.00
25.00
25.00
50.00
50.00
25.00
50.00
25.00
50.00
Clavos 1 1/2"x14
Clavos de 2" de acero
Pego (16 kg)
Cemento Blanco
Cemento gris
kg.
und
sacos
Saco
sacos
5.00
100.00
50.00
1.00
180.00
125.00
2,500.00
1,250.00
25.00
4,500.00
Vivienda Actual
Descripcin
Unidad de Medida
sacos
viajes (7 m3)
viajes (7 m3)
Unid.
unid.
m2
ml
rollo
unid.
m2
12.00
5.00
1.00
1,700.00
210.00
85.00
160.00
9.00
2,800.00
0.00
und.
2.00
unid.
3.00
Por Vivienda
Requerimiento por 25
SUVI (Convenio 400)
300.00
125.00
25.00
42,500.00
5,250.00
2,125.00
4,000.00
225.00
70,000.00
0.00
50.00
75.00
Combo
1.00
25.00
25.00
Combo
1.00
combo
1.00
combo
1.00
25.00
25.00
25.00
al
Vivienda Propuesta
Requerimiento por 18
SUVI (Convenio 200)
Por Vivienda
58.00
0.00
62.00
28.00
0.00
19.00
30.00
21.00
31.00
21.00
0.00
0.00
27.00
23.00
21.00
23.00
22.00
19.00
0.00
40.00
44.00
10.00
58.00
0.00
12.00
3.00
0.00
0.00
6.00
26.00
9.00
5.00
3.00
5.00
4.00
1.00
0.00
720.00
792.00
180.00
1,044.00
0.00
216.00
54.00
0.00
0.00
108.00
468.00
162.00
90.00
54.00
90.00
72.00
18.00
23.00
21.00
26.00
22.00
19.00
22.00
5.00
3.00
8.00
4.00
1.00
4.00
al
125.00
75.00
200.00
100.00
25.00
100.00
90.00
54.00
144.00
72.00
18.00
72.00
Vivienda Propuesta
Requerimiento por 18
SUVI (Convenio 200)
Por Vivienda
72.00
108.00
108.00
18.00
54.00
18.00
630.00
630.00
252.00
216.00
36.00
504.00
18.00
18.00
4.00
6.00
6.00
1.00
3.00
1.00
35.00
35.00
14.00
12.00
2.00
28.00
1.00
1.00
72.00
108.00
108.00
18.00
54.00
18.00
630.00
630.00
252.00
216.00
36.00
504.00
18.00
18.00
36.00
36.00
216.00
45.00
252.00
396.00
2.00
2.00
12.00
2.50
14.00
22.00
al
50.00
50.00
300.00
62.50
350.00
550.00
36.00
36.00
216.00
45.00
252.00
396.00
Vivienda Propuesta
Requerimiento por 18
SUVI (Convenio 200)
Por Vivienda
54.00
72.00
18.00
90.00
1,728.00
36.00
18.00
18.00
36.00
36.00
18.00
36.00
18.00
36.00
3.00
4.00
1.00
5.00
96.00
2.00
1.00
1.00
2.00
2.00
1.00
2.00
1.00
2.00
54.00
72.00
18.00
90.00
1,728.00
36.00
18.00
18.00
36.00
36.00
18.00
36.00
18.00
36.00
90.00
1,800.00
900.00
18.00
3,240.00
5.00
100.00
50.00
1.00
180.00
al
125.00
2,500.00
1,250.00
25.00
4,500.00
90.00
1,800.00
900.00
18.00
3,240.00
Vivienda Propuesta
Requerimiento por 18
SUVI (Convenio 200)
216.00
90.00
18.00
30,600.00
3,780.00
1,530.00
2,880.00
162.00
50,400.00
0.00
36.00
54.00
Por Vivienda
12.00
5.00
1.00
1,700.00
210.00
85.00
160.00
9.00
0.00
85.00
2.00
3.00
216.00
90.00
18.00
30,600.00
3,780.00
1,530.00
2,880.00
162.00
0.00
1,530.00
50.00
36.00
75.00
54.00
18.00
1.00
0.00
18.00
18.00
18.00
1.00
1.00
1.00
25.00
18.00
25.00
0.00
25.00
18.00
25.00
18.00
25.00
18.00
Cantidad
1
2
3
SUVI con Teja
4
Asfaltica
5
6
7
8
9
10
11
12
Tetracasas
13
14
15
16
17
18
TOTAL Convenio 200 SUVI:
Materiales
Mano de Obra
100,709.61
114,069.61
100,709.61
143,340.51
195,499.98
100,709.61
198,061.92
198,061.92
198,061.92
198,061.92
276,710.58
276,710.58
276,710.58
276,710.58
276,710.58
276,710.58
276,710.58
276,710.58
3,760,971.25
15,120.00
20,160.00
17,220.00
34,440.00
34,440.00
15,120.00
27,720.00
27,720.00
27,720.00
27,720.00
42,000.00
42,000.00
42,000.00
42,000.00
42,000.00
42,000.00
42,000.00
42,000.00
583,380.00
Cantidad
Materiales
Mano de Obra
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
100,559.51
102,009.61
143,340.51
143,340.51
123,659.49
200,729.86
200,729.86
200,729.86
200,729.86
200,729.86
200,729.86
200,729.86
200,729.86
200,729.86
200,729.86
200,729.86
15,120.00
15,120.00
22,260.00
22,260.00
20,160.00
34,440.00
34,440.00
34,440.00
34,440.00
34,440.00
34,440.00
34,440.00
34,440.00
34,440.00
34,440.00
34,440.00
Asfaltica
17
18
19
20
21
22
23
24
25
TOTAL:
Descripcin
Convenio 200 SUVI
Convenio 400 SUVI
TOTAL GENERAL (Bs.):
200,729.86
200,729.86
200,729.86
200,729.86
200,729.86
200,729.86
200,729.86
200,729.86
200,729.86
34,440.00
34,440.00
34,440.00
34,440.00
34,440.00
34,440.00
34,440.00
34,440.00
34,440.00
4,627,506.83
783720
Materiales
Mano de Obra
3,760,971.25
4,627,506.83
583,380.00
783,720.00
8,388,478.08
1,367,100.00
Inspeccin
Contratada (1%)
Total General
(Bs.)
579.15
671.15
589.65
888.90
1,149.70
579.15
1,128.91
1,128.91
1,128.91
1,128.91
1,593.55
1,593.55
1,593.55
1,593.55
1,593.55
1,593.55
1,593.55
1,593.55
21,721.76
1,158.30
1,342.30
1,179.30
1,777.81
2,299.40
1,158.30
2,257.82
2,257.82
2,257.82
2,257.82
3,187.11
3,187.11
3,187.11
3,187.11
3,187.11
3,187.11
3,187.11
3,187.11
43,443.51
117,567.05
136,243.05
119,698.55
180,447.22
233,389.08
117,567.05
229,168.65
229,168.65
229,168.65
229,168.65
323,491.24
323,491.24
323,491.24
323,491.24
323,491.24
323,491.24
323,491.24
323,491.24
4,409,516.52
Inspeccin
Contratada (1%)
Total General
(Bs.)
578.40
585.65
828.00
828.00
719.10
1,175.85
1,175.85
1,175.85
1,175.85
1,175.85
1,175.85
1,175.85
1,175.85
1,175.85
1,175.85
1,175.85
1,156.80
1,171.30
1,656.01
1,656.01
1,438.19
2,351.70
2,351.70
2,351.70
2,351.70
2,351.70
2,351.70
2,351.70
2,351.70
2,351.70
2,351.70
2,351.70
117,414.70
118,886.55
168,084.52
168,084.52
145,976.78
238,697.41
238,697.41
238,697.41
238,697.41
238,697.41
238,697.41
238,697.41
238,697.41
238,697.41
238,697.41
238,697.41
1,175.85
1,175.85
1,175.85
1,175.85
1,175.85
1,175.85
1,175.85
1,175.85
1,175.85
2,351.70
2,351.70
2,351.70
2,351.70
2,351.70
2,351.70
2,351.70
2,351.70
2,351.70
238,697.41
238,697.41
238,697.41
238,697.41
238,697.41
238,697.41
238,697.41
238,697.41
238,697.41
27,056.13
54,112.27
5,492,395.23
Gastos
Administrativos (0,5%)
Inspeccin
Contratada (1%)
Total General
(Bs.)
21,721.76
27,056.13
43,443.51
54,112.27
4,409,516.52
5,492,395.23
48,777.89
97,555.78
9,901,911.75