Professional Documents
Culture Documents
COSTO DIRECTO
GASTOS GENERALES
UTILIDAD
COSTO PARCIAL
IGV 18%
TOTAL PRESUPUESTO
Metrado Precio (S/.) Parcial (S/.)
1,280,265.02
29,966.58
1.00 1,308.46 1,308.46
1.00 8,500.00 8,500.00
1.00 10,158.12 10,158.12
1.00 3,500.00 3,500.00
1.00 6,500.00 6,500.00
24,342.05
145.35
22.50 3.16 71.10
22.50 3.30 74.25
3,605.30
1.00 126.32 126.32
12.20 220.83 2,694.13
19.20 8.34 160.13
9.76 31.58 308.22
15.00 21.10 316.50
4,474.17
9.10 17.88 162.71
1.29 472.23 609.18
7.84 472.23 3,702.28
12,873.57
9.72 479.23 4,658.12
383.25 5.11 1,958.41
81.44 76.83 6,257.04
1,490.84
20.28 41.28 837.16
22.84 28.62 653.68
293.72
22.84 12.86 293.72
1,459.10
1.00 530.00 530.00
32.60 28.50 929.10
6,171.62
882.01
4.50 3.16 14.22
4.50 3.30 14.85
3.94 31.58 124.43
3.15 8.34 26.27
3.18 220.83 702.24
211.00
10.00 21.10 211.00
80.46
4.50 17.88 80.46
3,447.50
2.30 479.23 1,102.23
131.79 5.11 673.45
21.76 76.83 1,671.82
821.96
9.20 41.28 379.78
15.45 28.62 442.18
198.69
15.45 12.86 198.69
530.00
1.00 530.00 530.00
11,864.57
2,818.87
6.50 3.16 20.54
6.50 3.30 21.45
3.94 31.58 124.43
3.15 8.34 26.27
5.48 479.23 2,626.18
116.22
6.50 17.88 116.22
316.50
15.00 21.10 316.50
6,819.88
6.18 220.83 1,364.73
365.40 5.11 1,867.19
46.70 76.83 3,587.96
1,263.10
18.50 41.28 763.68
17.45 28.62 499.42
530.00
1.00 530.00 530.00
69,612.37
1,221.79
370.24 3.30 1,221.79
49,802.28
53.50 53.33 2,853.16
246.50 96.90 23,885.85
120.00 32.19 3,862.80
284.00 29.94 8,502.96
62.00 36.09 2,237.58
77.50 78.07 6,050.43
385.52 6.25 2,409.50
14,446.25
385.00 18.75 7,218.75
295.00 24.50 7,227.50
1,208.79
9.82 99.71 979.15
10.50 21.87 229.64
1,631.23
1.00 1,631.23 1,631.23
1,302.03
1.00 875.27 875.27
1.00 426.76 426.76
246,997.00
13,169.76
2,403.24 5.48 13,169.76
150,819.33
2,403.24 16.10 38,692.16
2,403.24 6.44 15,476.87
2,403.24 23.05 55,394.68
1,442.00 28.61 41,255.62
83,007.91
2,403.24 30.99 74,476.41
2,403.24 3.55 8,531.50
614,041.22
53,920.51
9,361.20 5.76 53,920.51
347,833.53
7,539.70 16.10 121,389.17
1,821.50 26.11 47,559.37
9,361.20 4.29 40,159.55
9,361.20 10.24 95,858.69
2,995.58 14.31 42,866.75
212,287.18
4,067.00 13.70 55,717.90
4,890.00 13.77 67,335.30
1,883.00 18.27 34,402.41
863.00 30.99 26,744.37
11,703.00 2.40 28,087.20
15,517.97
1.00 15,517.97 15,517.97
48,896.05
107.01
18.23 2.57 46.85
18.23 3.30 60.16
805.92
12.76 42.11 537.32
12.76 21.05 268.60
12,040.22
3.64 420.83 1,531.82
189.00 55.60 10,508.40
10,515.96
189.00 55.64 10,515.96
25,426.94
77.00 215.30 16,578.10
77.00 114.92 8,848.84
122,292.00
300.00 407.64 122,292.00
57,178.59
176.10
30.00 2.57 77.10
30.00 3.30 99.00
1,167.40
26.40 23.59 622.78
25.00 6.25 156.25
18.45 21.05 388.37
1,079.10
30.00 35.97 1,079.10
34,772.44
1,051.41 5.18 5,446.30
33.76 498.17 16,818.22
162.80 76.83 12,507.92
9,404.96
162.80 57.77 9,404.96
10,578.59
1.00 7,794.78 7,794.78
230.00 7.80 1,794.00
226.00 2.93 662.18
111.82 2.93 327.63
1,250.00
20.00 15.00 300.00
1.00 950.00 950.00
27,500.00
1.00 27,500.00 27,500.00
4,635.00
1.00 4,635.00 4,635.00
56,500.00
1,200.00
1,200.00
1.00 350.00 350.00
1.00 850.00 850.00
ADA A LA PRODUCCION DE LOS CU 17,370.00
3,370.00
1.00 750.00 750.00
1.00 500.00 500.00
1.00 530.00 530.00
1.00 530.00 530.00
1.00 530.00 530.00
1.00 530.00 530.00
14,000.00
1.00 5,500.00 5,500.00
1.00 8,500.00 8,500.00
ercializacion) 11,580.00
3,080.00
1.00 1,200.00 1,200.00
1.00 940.00 940.00
1.00 940.00 940.00
8,500.00
1.00 8,500.00 8,500.00
26,350.00
26,350.00
1.00 26,350.00 26,350.00
15,800.00
1.00 15,800.00 15,800.00
1,352,565.02
9.88% 133,587.94
8.00% 108,205.20
1,594,358.16
18.00% 286,984.47
1,881,342.63
136,064.59
101,730.54
2,781,058.52
500,590.53
3,281,649.05