Professional Documents
Culture Documents
"INSTALACION DE REDES SECUNDARIAS DE AGUA POTABLE Y ALCANTARILLADO DEL ESQUEMA HUERTOS DE VILLA Y ANEXOS - DISTRITO
Presupuesto:
CHORRILLOS - LIMA"
Lugar: LIMA - LIMA - LIMA
Costo al: 6/30/2013
PARCIALES DE
CALENDARIO EFECTIVO MATERIALES TOTAL LA OBRA PRESUPUESTO IGV. (18%) PRESUPUESTO
(1) (2) (1 + 2) (3) PARCIAL 3-(1+2) (INCL IGV)
0 3,643,023.66 3,643,023.66 7,286,047.32 #VALUE! #VALUE! #VALUE!
30 127,984.72 127,984.72 255,969.44 1,279,847.18 1,023,877.74 184,297.99 1,208,175.73
60 117,629.01 117,629.01 235,258.03 1,176,290.15 941,032.12 169,385.78 1,110,417.90
90 240,861.38 240,861.38 481,722.75 2,408,613.75 1,926,891.00 346,840.38 2,273,731.38
120 521,009.70 521,009.70 1,042,019.39 5,210,096.96 4,168,077.57 750,253.96 4,918,331.53
150 522,199.42 522,199.42 1,044,398.84 5,221,994.22 4,177,595.38 751,967.17 4,929,562.55
180 512,324.49 512,324.49 1,024,648.98 5,123,244.92 4,098,595.94 737,747.27 4,836,343.21
210 388,721.62 388,721.62 777,443.24 3,887,216.19 3,109,772.95 559,759.13 3,669,532.08
240 427,160.34 427,160.34 854,320.68 4,271,603.40 3,417,282.72 615,110.89 4,032,393.61
270 415,789.53 415,789.53 831,579.06 4,157,895.29 3,326,316.23 598,736.92 3,925,053.15
300 369,343.45 369,343.45 738,686.91 3,693,434.54 2,954,747.63 531,854.57 3,486,602.20
PARCIAL 0.00 0.00 0.00 36,430,236.60 #VALUE! #VALUE! #VALUE!
MONTOTOTALDELPRESUPUESTOIncl.TRIBUTOS #VALUE!
CostosnoincluyenIGV
Ejecucion de Obras = S/. 36,430,236.60
Adelanto en efectivo 10% de Obras = S/. 3,643,023.66
Adelanto para materiales 10% de Obras = S/. 3,643,023.66