MaPreX (7.9.9.

9)
Fecha: 11/02/2022

Obra: COLOCACION DE MANTO ASFALTICO, PINTURA, Y REPARACIONES GENERALES EN SEDE DE CONSEJO LEGISLATIVO DEL ESTADO BOLIVAR
(CLEB)
Contratante: .

RESUMEN DEL PRESUPUESTO

Part Materiales Equipos Mano de Obra Costo Directo Administración Utilidad Financiamiento Impuesto Total Bs.
1 0.00 2,309.61 4,687.65 6,997.26 1,049.59 804.69 0.00 1,414.27 10,253.48
2 5,790.02 863.35 2,661.34 9,314.71 1,397.21 1,071.19 0.00 1,885.35 13,668.78
3 51,773.26 2,911.27 8,404.93 63,089.46 9,463.42 7,255.29 0.00 12,769.42 92,578.28
4 37,562.33 430.87 2,869.41 40,862.61 6,129.39 4,699.20 0.00 8,268.80 59,948.80
5 359.74 787.46 1,619.72 2,766.92 415.04 318.20 0.00 560.22 4,061.61
6 0.00 349.71 2,405.38 2,755.09 413.26 316.84 0.00 557.67 4,043.14
7 267.97 173.86 491.63 933.46 140.02 107.35 0.00 188.94 1,369.85
8 2,998.09 223.31 3,026.71 6,248.11 937.22 718.53 0.00 1,265.15 9,172.37
9 1,756.99 631.44 3,341.12 5,729.55 859.43 658.90 0.00 1,159.46 8,406.05
10 2,212.23 495.00 1,187.97 3,895.20 584.28 447.95 0.00 788.52 5,716.80
11 3,647.96 342.08 2,107.26 6,097.30 914.60 701.19 0.00 1,234.44 8,949.67
12 18,739.43 3,279.85 10,713.37 32,732.65 4,909.90 3,764.26 0.00 6,628.21 48,054.49
13 49,899.45 14,513.45 53,892.42 118,305.32 17,745.80 13,605.11 0.00 23,943.05 173,587.14
14 945.56 289.96 789.26 2,024.78 303.72 232.85 0.00 409.91 2,971.86
15 4,632.33 2,000.50 3,173.81 9,806.64 1,471.00 1,127.76 0.00 1,985.49 14,394.80
16 2,398.58 555.60 1,234.42 4,188.60 628.29 481.69 0.00 847.77 6,146.33
17 1,156.72 934.71 1,616.80 3,708.23 556.23 426.45 0.00 750.27 5,439.46
18 67.29 12.00 41.28 120.57 18.09 13.87 0.00 24.41 177.00
19 0.00 991.96 2,468.78 3,460.74 519.11 397.99 0.00 700.66 5,079.80
20 36,183.17 2,059.84 3,771.88 42,014.89 6,302.23 4,831.71 0.00 8,503.71 61,651.92
21 0.00 603.14 561.42 1,164.56 174.68 133.92 0.00 236.01 1,711.05
22 1,491.27 256.83 740.95 2,489.05 373.36 286.24 0.00 503.85 3,652.88
23 2,692.94 1,093.75 3,229.67 7,016.36 1,052.45 806.88 0.00 1,420.17 10,296.25
24 1,533.54 241.93 1,685.30 3,460.77 519.12 397.99 0.00 700.76 5,080.52
25 1,951.37 691.46 1,275.75 3,918.58 587.79 450.64 0.00 793.09 5,749.93
26 879.62 488.86 463.21 1,831.69 274.75 210.64 0.00 370.70 2,687.54
27 7,037.49 79.75 274.58 7,391.82 1,108.77 850.06 0.00 1,496.14 10,847.02
28 1,890.31 336.00 544.36 2,770.67 415.60 318.63 0.00 560.70 4,065.04
29 2,653.00 164.50 1,057.55 3,875.05 581.26 445.63 0.00 784.34 5,686.45
30 2,131.80 79.90 513.67 2,725.37 408.81 313.42 0.00 551.64 3,999.42
31 2,143.26 63.00 425.74 2,632.00 394.80 302.68 0.00 532.71 3,862.18
32 471.45 105.00 709.57 1,286.02 192.90 147.89 0.00 260.28 1,887.06
33 593.15 22.50 163.90 779.55 116.93 89.65 0.00 157.80 1,144.05

CALLE LAS TRES MARIAS, CASA Nº 35 SECTOR LA SABANITA, CIUDAD BOLIVAR

Teléfono(s): 04148994693 R.I.F. J-40873322-7 N.I.T.

Página 1 de 3
 MaPreX (7.9.9.9)
Fecha: 11/02/2022

Obra: COLOCACION DE MANTO ASFALTICO, PINTURA, Y REPARACIONES GENERALES EN SEDE DE CONSEJO LEGISLATIVO DEL ESTADO BOLIVAR
(CLEB)
Contratante: .

RESUMEN DEL PRESUPUESTO

Part Materiales Equipos Mano de Obra Costo Directo Administración Utilidad Financiamiento Impuesto Total Bs.
34 655.45 108.80 349.64 1,113.89 167.08 128.10 0.00 225.43 1,634.40
35 131.12 297.50 863.15 1,291.77 193.77 148.55 0.00 261.46 1,895.60
36 0.00 616.66 2,266.17 2,882.83 432.42 331.53 0.00 583.64 4,231.41
37 30,714.46 921.60 3,514.49 35,150.55 5,272.58 4,042.31 0.00 7,113.80 51,575.04
38 18,961.32 965.86 3,070.87 22,998.05 3,449.71 2,644.78 0.00 4,654.68 33,746.41
39 570.19 684.68 1,317.21 2,572.08 385.81 295.79 0.00 520.39 3,772.83
40 4,506.45 52.50 158.07 4,717.02 707.55 542.46 0.00 954.76 6,922.00
41 811.66 36.00 145.46 993.12 148.97 114.21 0.00 201.02 1,457.40
42 590.86 36.66 96.97 724.49 108.67 83.32 0.00 146.64 1,063.14
43 188.29 20.00 96.93 305.22 45.78 35.10 0.00 61.78 447.90
44 1,098.60 60.00 264.00 1,422.60 213.39 163.60 0.00 287.93 2,087.52
45 283.50 75.00 302.16 660.66 99.10 75.98 0.00 133.72 969.45
46 592.80 18.00 117.93 728.73 109.31 83.80 0.00 147.49 1,069.32
47 720.00 11.05 47.71 778.76 116.81 89.56 0.00 157.62 1,142.76
48 1,052.40 12.00 78.63 1,143.03 171.45 131.45 0.00 231.35 1,677.30
49 2,548.00 23.33 131.03 2,702.36 405.35 310.77 0.00 546.94 3,965.30
50 2,985.36 400.00 1,419.69 4,805.05 720.76 552.58 0.00 972.52 7,050.80
51 6,502.80 480.00 1,478.43 8,461.23 1,269.18 973.04 0.00 1,712.61 12,416.40
52 3,376.80 336.00 1,034.90 4,747.70 712.16 545.99 0.00 960.96 6,966.96
53 205.60 16.00 49.28 270.88 40.63 31.15 0.00 54.83 397.52
54 13,858.00 1,690.00 2,710.04 18,258.04 2,738.71 2,099.68 0.00 3,695.86 26,794.95
55 2,615.28 107.14 394.60 3,117.02 467.55 358.46 0.00 630.87 4,573.80
56 3,445.20 207.00 712.01 4,364.21 654.63 501.88 0.00 883.32 6,404.04
57 259.51 41.25 72.23 372.99 55.95 42.89 0.00 75.49 547.32
58 1,701.60 40.00 165.99 1,907.59 286.14 219.37 0.00 386.07 2,799.00
59 1,390.98 80.00 331.97 1,802.95 270.44 207.34 0.00 365.24 2,648.00
60 1,166.58 80.00 331.97 1,578.55 236.78 181.53 0.00 319.45 2,316.00
61 34,890.00 8,225.00 4,215.05 47,330.05 7,099.51 5,442.96 0.00 9,579.60 69,452.12
62 2,644.67 260.00 346.65 3,251.32 487.70 373.90 0.00 658.08 4,771.10
63 2,199.30 225.00 1,352.33 3,776.63 566.49 434.31 0.00 764.39 5,541.84
64 0.00 534.28 1,373.22 1,907.50 286.13 219.36 0.00 386.29 2,800.60
65 23,545.65 540.80 952.48 25,038.93 3,755.84 2,879.48 0.00 5,068.39 36,745.80
66 5,451.60 314.99 459.65 6,226.24 933.94 716.02 0.00 1,260.17 9,136.26

CALLE LAS TRES MARIAS, CASA Nº 35 SECTOR LA SABANITA, CIUDAD BOLIVAR

Teléfono(s): 04148994693 R.I.F. J-40873322-7 N.I.T.

Página 2 de 3
 MaPreX (7.9.9.9)
Fecha: 11/02/2022

Obra: COLOCACION DE MANTO ASFALTICO, PINTURA, Y REPARACIONES GENERALES EN SEDE DE CONSEJO LEGISLATIVO DEL ESTADO BOLIVAR
(CLEB)
Contratante: .

RESUMEN DEL PRESUPUESTO

Part Materiales Equipos Mano de Obra Costo Directo Administración Utilidad Financiamiento Impuesto Total Bs.
67 87,100.00 7,250.00 6,438.83 100,788.83 15,118.32 11,590.72 0.00 20,399.59 147,897.00
68 4,502.00 337.50 965.56 5,805.06 870.76 667.58 0.00 1,174.98 8,518.60
69 3,980.00 100.00 601.98 4,681.98 702.30 538.43 0.00 947.63 6,870.34
70 4,147.20 66.24 235.59 4,449.03 667.35 511.64 0.00 900.48 6,528.50
71 7,680.00 7,045.45 4,541.50 19,266.95 2,890.04 2,215.70 0.00 3,899.63 28,272.32
72 0.00 2,533.33 5,104.64 7,637.97 1,145.70 878.37 0.00 1,545.93 11,208.00
Bs.: 522,933.55 73,232.07 170,259.82 766,425.44 Total General: 1,124,656.07

CALLE LAS TRES MARIAS, CASA Nº 35 SECTOR LA SABANITA, CIUDAD BOLIVAR

Teléfono(s): 04148994693 R.I.F. J-40873322-7 N.I.T.

Página 3 de 3