Professional Documents
Culture Documents
Obra:
Propietario:
MEJORAMIENTO Y AMPLIACIN DEL SISTEMA DE AGUA POTABLE, INSTALACIN DEL SISTEMA DE ALCANTARILLADO Y DISP
SANITARIA
DE
ESCRETAS
EN
LA
LOCALIDAD
DE
COLQUILLAS
........
ALT.
MUNICIPALIDAD DISTRITAL DE OBAS
Lugar:
Fecha:
01/03/2010
Cdigo:
Descripcin subpresupuesto
001
002
003
004
INVERSIN TOTAL
Cantidad
Precio (S/.)
1.00
1.00
1.00
1.00
167,446.47
220,980.61
154,107.32
237,219.32
ADO Y DISPOSICIN
ALT.
N1
Parcial (S/.)
167,446.47
220,980.61
154,107.32
237,219.32
779,753.72
77,975.37
54,582.76
912,311.85
8,909.02
10,000.00
4,000.00
55,000.00
45,000.00
1,035,220.87
196,691.97
1,231,912.84
RESUMEN GENERAL
Obra:
Propietario:
MEJORAMIENTO Y AMPLIACIN DEL SISTEMA DE AGUA POTABLE, INSTALACIN DEL SISTEMA DE ALCANTARILLADO Y DI
SANITARIA
DE
ESCRETAS
EN
LA
LOCALIDAD
DE
COLQUILLAS
........
ALT
MUNICIPALIDAD DISTRITAL DE OBAS
Lugar:
Fecha:
01/03/2010
Cdigo:
Descripcin subpresupuesto
001
002
003
004
INVERSIN TOTAL
Cantidad
Precio (S/.)
1.00
1.00
1.00
1.00
167,446.47
220,980.61
201,366.26
237,219.32
ADO Y DISPOSICIN
ALT.
N2
Parcial (S/.)
167,446.47
220,980.61
201,366.26
237,219.32
827,012.66
82,701.27
57,890.89
967,604.81
8,909.02
10,000.00
4,000.00
55,000.00
45,000.00
1,090,513.83
207,197.63
1,297,711.46
ALT. 1
MESES
1 MES
65450.00
100.00%
2 MES
3 MES
4 MES
5 MES
6 MES
49815.32
25.00%
65741.73
25.00%
61129.24
33.33%
62731.33
22.22%
2120.35
20.00%
49815.32
25.00%
65741.73
25.00%
49815.32
25.00%
65741.73
25.00%
31365.67
11.11%
2120.35
20.00%
62731.33
22.22%
2120.35
20.00%
49815.32
25.00%
65741.73
25.00%
61129.24
33.33%
62731.33
22.22%
2120.35
20.00%
10710.00
20.00%
31548.84
20.00%
10710.00
20.00%
31548.84
20.00%
10710.00
20.00%
31548.84
20.00%
10710.00
20.00%
31548.84
20.00%
61129.24
33.33%
62731.33
22.22%
2120.35
20.00%
11900.00
100.00%
4760.00
100.00%
10710.00
20.00%
31548.84
20.00%
65450.00
141486.58
222667.57
283796.81
283796.81
234715.08
5.31%
11.49%
18.07%
23.04%
23.04%
19.05%
TOTALES
ALT. 1
TOTAL COSTO
65450
100%
199261.2993
100%
262966.9259
100%
183387.7108
100%
282290.9908
100%
10601.7338
11900
100%
4760
100%
53550
100%
157744.18
100%
1231912.838156
100.00%
ALT. 2
MESES
1 MES
65450.00
100.00%
2 MES
3 MES
4 MES
5 MES
6 MES
49815.32
25.00%
65741.73
25.00%
79875.28
33.33%
62731.33
22.22%
2120.35
20.00%
49815.32
25.00%
65741.73
25.00%
49815.32
25.00%
65741.73
25.00%
31365.67
11.11%
2120.35
20.00%
62731.33
22.22%
2120.35
20.00%
49815.32
25.00%
65741.73
25.00%
79875.28
33.33%
62731.33
22.22%
2120.35
20.00%
10710.00
20.00%
33460.93
20.00%
10710.00
20.00%
33460.93
20.00%
10710.00
20.00%
33460.93
20.00%
10710.00
20.00%
33460.93
20.00%
79875.28
33.33%
62731.33
22.22%
2120.35
20.00%
11900.00
100.00%
4760.00
100.00%
10710.00
20.00%
33460.93
20.00%
65450.00
143398.68
224579.67
304454.95
304454.95
255373.22
5.04%
11.05%
17.31%
23.46%
23.46%
19.68%
TOTALES
ALT. 2
TOTAL COSTO
65450
100%
199261.2993
100%
262966.9259
100%
239625.8494
100%
282290.9908
100%
10601.7338
11900
100%
4760
100%
53550
100%
167304.66
100%
1297711.460318
100.00%