Вы находитесь на странице: 1из 3

DEPARTAMENTO DE BOLVAR

MUNICIPIO DE CANTAGALLO
"CANTAGALLO SOMOS TODOS"
PRESUPUESTO OFICIAL
SUMINISTRO DE MATERIALES SUBSIDIO FAMILIAR DE VIVIENDA DE INTERS SOCIAL - VIS - EN
LA MODALIDAD VIVIENDA SALUDABLE MUNICIPIO DE CANTAGALLO - BOLVAR
ITEMS
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44

DESCRIPCION
Acero de refuerzo de 1/2"
Acero de refuerzo de 3/8"
Adaptador hembra 1/2"
Adaptador macho 1/2"
Adaptador macho de 3/4"
Alambre centelxa #10
Alambre centelxa #12
Alambre negro
Aplicacin de pintura mineral base
(cemento) blanco
Arena fina
Arena gruesa
Bolsa de accesorios de instalacin
lavamanos
Bolsa de accesorios de instalacin
lavaplatos
Bolsa de accesorios de instalacin
sanitarios
Bolsa de binda boquilla
Brocha de 4"
Caja hexagonal plstica
Caja rectangular 2*4 plstica
Caja rectangular 4*4 plstica
Cemento Diamante
Cemento Pegacort
Codo de 1/2" presin PVC
Codo de 3/4" presin PVC
Codo sanitario 45 de 4"
Codo sanitario 45 de 2"
Codo sanitario 45 de 3"
Codo sanitario 90 de 4"
Codo sanitario 90 de 2"
Codo sanitario 90 de 3"
Combo sanitario
Conector de instalacin
Curva plstica
Display de listelos para baos
Display de listelos para cocina
Enchape Piso
Enchape para muros baos
Enchape para muros cocina
Interruptor doble
Interruptor sencillo
Juego de ducha
Ladrillo arrobero comn
Ladrillo H=10
Lmina de zinc corto 2,15 m
Lmina de zinc largo 3,00 m

UND
Und.
Und.
Und.
Und.
Und.
Ml
Ml
Kilo

CANT
101
27
15
15
28
480
320
86

VR. UNITARIO
$
18,750.00
$
12,500.00
$
875.00
$
875.00
$
1,350.00
$
1,450.00
$
820.00
$
6,250.00

$
$
$
$
$
$
$
$

VR. TOTAL
1,893,750.00
337,500.00
13,125.00
13,125.00
37,800.00
696,000.00
262,400.00
537,500.00

Und.
M3
M3

24
204.25
89.0

$
$
$

32,000.00
45,000.00
45,000.00

$
$
$

768,000.00
9,191,157.76
4,005,000.00

Und.

13

25,000.00

325,000.00

Und.

11

25,000.00

275,000.00

Und.
Und.
Und.
Und.
Und.
Und.
Bulto
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
M2
M2
M2
Und.
Und.
Und.
Und.
Und.
Und.
Und.

13
40
4
74
74
40
190
61
15
28
1
3
2
9
9
9
13
60
185
280
320
58
120
128
40
10
10
160
500
14
20

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

25,000.00
11,250.00
13,750.00
1,250.00
1,250.00
1,875.00
28,000.00
16,000.00
875.00
875.00
11,250.00
3,750.00
6,875.00
11,250.00
3,750.00
6,875.00
325,000.00
625.00
875.00
5,250.00
5,250.00
25,000.00
22,000.00
22,000.00
10,625.00
8,125.00
35,000.00
1,375.00
1,350.00
23,125.00
29,375.00

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

325,000.00
450,000.00
55,000.00
92,500.00
92,500.00
75,000.00
5,320,000.00
976,000.00
13,125.00
24,500.00
11,250.00
11,250.00
13,750.00
101,250.00
33,750.00
61,875.00
4,225,000.00
37,500.00
161,875.00
1,470,000.00
1,680,000.00
1,450,000.00
2,640,000.00
2,816,000.00
425,000.00
81,250.00
350,000.00
220,000.00
675,000.00
323,750.00
587,500.00

45
46
47
48
49
50
51
52
53
54
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98

Lavaplato inoxidable
Limpiador PAVCO
Listn de 2*2 de L=3,0m
Listn de 2*4 L= 4,0 mts
Manguera de instalacin lavamanos
Manguera de instalacin lavaplatos
Manguera de instalacin sanitario
Perfil de aluminio
Piedra lavada
Pintura en muros interiores cocina y
baos
Porta lampara plstico
Puntillas galvanizadas de 3, 1/2"
Puntilla galvanizadas de sombrero
Reduccin de 3/4 a 1/2"
Reduccin de 3" a 2"
Reduccin de 4" a 2"
Rejilla plstica o metlica de 2"
Rejilla plstica o metlica de 3"
Rodillo de felpa
Sifn completo de 2"
Sifn completo de 3"
Sifn completo de 4"
Soldadura liquida 1/32
Suministro instalacin de puerta
metlica corrediza 1,0*2,0
Suministro e instalacin de ventana en
aluminio de 1,0*1,0
Suministro e instalacin de ventana
metlica corrediza 1,0*1,20
Sumnistro e instalacin de puerta en
aluminio de 0,70*2,0
Tabla para encofrado 0,30*0,30
Tanque plstico de 1000 lts
Tapon roscado o sencillo 1/2" presin
PVC
Tee de 1/2" presin PVC
Tee de presin 3/4"
Tee sanitaria de 2"
Tee sanitaria de 3"
Tee sanitaria de 4"
Tefln para filtracin grande
Tefln para filtracin pequeo
Toma corriente doble
Toma corriente mixto
Tubo conduit 1/2" tipo pesado
Tubo de 1/2" presin PVC
Tubo de 3/4" presin PVC
Tubo sanitario de 2"
Tubo sanitario de 3",
Tubo sanitario de 4"
Unin de 1/2" presin PVC
Unin sanitaria de 3"
Unin sanitaria de 2"
Unin sanitaria de 4"
Vlvula de paso 1/2"
Vlvula de paso lisa 3/4"
Vlvula terminal mariposa o palanca
Yee sanitaria de 3"

Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
M3

11
6
51
22
13
11
13
24
60

$
$
$
$
$
$
$
$
$

156,250.00
7,500.00
11,250.00
18,750.00
5,000.00
5,000.00
5,000.00
11,875.00
85,000.00

$
$
$
$
$
$
$
$
$

1,718,750.00
45,000.00
573,750.00
412,500.00
65,000.00
55,000.00
65,000.00
285,000.00
5,100,000.00

Gal
Und.
Kilo
Kilo
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.

8
80
3
4
14
9
9
9
9
4
10
5
2
12

$
$
$
$
$
$
$
$
$
$
$
$
$
$

50,000.00
3,500.00
5,800.00
5,800.00
1,250.00
6,250.00
7,500.00
4,375.00
5,000.00
11,250.00
8,500.00
15,000.00
26,250.00
11,875.00

$
$
$
$
$
$
$
$
$
$
$
$
$
$

400,000.00
280,000.00
17,400.00
23,200.00
17,500.00
56,250.00
67,500.00
39,375.00
45,000.00
45,000.00
85,000.00
75,000.00
52,500.00
142,500.00

Und.

37

380,000.00

14,060,000.00

Und.

185,000.00

1,480,000.00

Und.

245,000.00

1,470,000.00

Und.
Und.
Und.

7
51
13

$
$
$

325,000.00
17,500.00
350,000.00

$
$
$

2,275,000.00
892,500.00
4,550,000.00

Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.
Und.

15
15
14
2
9
9
5
7
40
15
185
15
14
5
3
9
15
9
9
9
15
14
9
2

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

875.00
875.00
1,350.00
6,250.00
6,875.00
11,250.00
3,750.00
1,250.00
9,375.00
11,250.00
5,000.00
12,500.00
17,500.00
27,500.00
35,000.00
48,750.00
875.00
4,375.00
3,125.00
6,250.00
10,625.00
12,500.00
12,500.00
11,250.00

$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$

13,125.00
13,125.00
18,900.00
12,500.00
61,875.00
101,250.00
18,750.00
8,750.00
375,000.00
168,750.00
925,000.00
187,500.00
245,000.00
137,500.00
105,000.00
438,750.00
13,125.00
39,375.00
28,125.00
56,250.00
159,375.00
175,000.00
112,500.00
22,500.00

99
100

Yee sanitaria de 2"


Yee sanitaria de 4"

Und.
Und.

_______________________________
EDWIN EDUARDO RUEDA ROJAS
SECRETARIO DE PLANEACIN Y OBRAS PBLICAS

2
2

$
$

6,250.00
18,125.00

$
$

12,500.00
36,250.00

SUBTOTAL $
IVA 16% $

81,034,482.76
12,965,517.24

TOTAL $

94,000,000.00