SUB TOTAL
IGV (Impuestos) 18.00%
PROYECTO:
UBICACIN:
ITEM DESCRIPCION / ESQUEMA UND COSTO TIEMPO MES 1 MES 2 MES 3 MES 4
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 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15###17 18 19 20 21 22 23 24 25 26 27 28 29 30 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 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15###17 18 19 20 21 22 23 24 25 26###28 29 30
TOTAL PRESUPUESTO
PU Parcial
3,241,952.29
526,177.27
2,947.34
1,547.34 1,547.34
350.00 1,400.00
95,773.90
38,520.00 38,520.00
0.89 18,015.11
1.43 28,945.63
2.73 2,730.00
176.30 2,468.20
35.88 5,094.96
421,561.03
4.18 183,422.62
5.40 236,957.45
1.18 1,180.96
5,895.00
ANTE EL TRABAJO 5,895.00
44.50 2,225.00
1,500.00 1,500.00
2,170.00 2,170.00
1,778,796.60
7.28 103,613.76
17.88 254,479.78
24.67 21,946.68
491.39 1,398,756.38
331,674.68
333.13 185,223.61
18.04 146,451.07
37,733.49
2.36 288.25
14.39 1,757.59
14.17 1,018.11
259.72 31,722.20
124.60 623.00
15.78 1,607.98
7.03 716.36
229,994.16
3.65 974.11
2.37 33,731.40
195,288.65 195,288.65
32,228.69
6.86 30,513.69
6.86 1,715.00
302,368.40
10,155.28
1.69 10,155.28
33,890.99
5.64 33,890.99
258,322.13
35.87 15,954.98
367.34 220,734.61
1.62 9,734.64
1.98 11,897.90
2,979.00
2,979.00
702.00 1,404.00
315.00 1,575.00
3,241,952.29
324,195.23
162,097.61
3,728,245.13
671,084.12
4,399,329.25