Professional Documents
Culture Documents
OBRA:
CLIENTE:
SUPERVISIN:
ING. RESIDENTE:
APROBADO
AC
DESAPROBADO
OBSERVADO
# ADICIONALES
COSTOS
UTILIDAD
PARCIAL
IGV (18%)
TOTAL
42.00
3.00
0.00
0.00
430,672.22
34,453.78
465,126.00
83,722.68
548,848.68
149,087.43
297.46
149,384.89
26,889.28
176,274.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTALES
614,510.89
110,611.96
725,122.85
COSTO DIRECTO
S/.
UTILIDAD S/.
SUBTOTAL
S/.
IGV S/.
DESCRIPCIN
FECHA DE
PRESENTACIN
CODIGO
STATUS
8.0%
18.0%
TOTAL
S/.
12,211.35
976.91
13,188.26
2,373.89
15,562.15
6,290.42
503.23
6,793.65
1,222.86
8,016.51
8,593.82
687.51
9,281.32
1,670.64
10,951.96
14,500.18
1,160.01
15,660.19
2,818.83
18,479.02
2,951.58
236.13
3,187.71
573.79
3,761.50
21,679.55
1,734.36
23,413.91
4,214.50
27,628.42
Contrazocalos de Rodoplast
4,855.99
388.48
5,244.47
944.00
6,188.47
2,356.50
188.52
2,545.02
458.10
3,003.12
17,713.39
1,417.07
19,130.46
3,443.48
22,573.95
10
97,831.64
7,826.53
105,658.18
19,018.47
124,676.65
12
16,270.60
1,301.65
17,572.25
3,163.00
20,735.25
APROBADO
AC
DESAPROBADO
OBSERVADO
# ADICIONALES
COSTOS
UTILIDAD
PARCIAL
IGV (18%)
TOTAL
42.00
3.00
0.00
0.00
430,672.22
34,453.78
465,126.00
83,722.68
548,848.68
149,087.43
297.46
149,384.89
26,889.28
176,274.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTALES
614,510.89
110,611.96
725,122.85
COSTO DIRECTO
S/.
UTILIDAD S/.
SUBTOTAL
S/.
IGV S/.
DESCRIPCIN
FECHA DE
PRESENTACIN
CODIGO
STATUS
8.0%
18.0%
TOTAL
S/.
13
Muros perimetricos
1,523.08
121.85
1,644.93
296.09
1,941.01
15
6,844.97
547.60
7,392.57
1,330.66
8,723.23
16
16,313.58
1,305.09
17,618.67
3,171.36
20,790.03
17
3,669.59
293.57
3,963.16
713.37
4,676.53
18
586.95
46.96
633.91
114.10
748.01
19
1,475.47
118.04
1,593.51
286.83
1,880.34
20
23,558.68
1,884.69
25,443.38
4,579.81
30,023.19
21
AC
93,105.48
0.00
93,105.48
16,758.99
109,864.47
22
2,349.00
187.92
2,536.92
456.65
2,993.57
23
Rejillas de Ventilacin
1,612.54
129.00
1,741.55
313.48
2,055.03
25
23,305.36
1,864.43
25,169.79
4,530.56
29,700.35
26
Cerramiento provisional
37,451.60
2,996.13
40,447.73
7,280.59
47,728.32
28
3,982.56
318.60
4,301.16
774.21
5,075.37
29
Apersionamiento en ductos
5,966.08
477.29
6,443.37
1,159.81
7,603.17
32
2,057.81
164.62
2,222.43
400.04
2,622.47
APROBADO
AC
DESAPROBADO
OBSERVADO
# ADICIONALES
COSTOS
UTILIDAD
PARCIAL
IGV (18%)
TOTAL
42.00
3.00
0.00
0.00
430,672.22
34,453.78
465,126.00
83,722.68
548,848.68
149,087.43
297.46
149,384.89
26,889.28
176,274.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTALES
614,510.89
110,611.96
725,122.85
COSTO DIRECTO
S/.
UTILIDAD S/.
SUBTOTAL
S/.
IGV S/.
DESCRIPCIN
FECHA DE
PRESENTACIN
CODIGO
STATUS
8.0%
18.0%
TOTAL
S/.
35
Extintores
6,952.83
556.23
7,509.06
1,351.63
8,860.69
36
22,787.02
1,822.96
24,609.98
4,429.80
29,039.78
39
5,804.81
464.38
6,269.19
1,128.45
7,397.65
40
AC
3,718.27
297.46
4,015.73
722.83
4,738.56
41
2,600.00
208.00
2,808.00
505.44
3,313.44
42
412.33
32.99
445.31
80.16
525.47
44
Impermeabilizacion de zocalos
456.11
36.49
492.60
88.67
581.27
45
Barandas en estacionamientos
2,413.71
193.10
2,606.81
469.23
3,076.03
46
943.18
75.45
1,018.63
183.35
1,201.99
47
5,760.00
460.80
6,220.80
1,119.74
7,340.54
48
694.08
55.53
749.61
134.93
884.54
49
2,312.35
184.99
2,497.34
449.52
2,946.86
50
Juego de nios
4,028.41
322.27
4,350.68
783.12
5,133.81
51
AC
52,263.68
0.00
52,263.68
9,407.46
61,671.14
52
Muros de Patios
25,194.69
2,015.58
27,210.26
4,897.85
32,108.11
53
Vinil en SUM
530.95
42.48
573.43
103.22
676.64
55
Cerrajeria en Lavanderia
2,238.44
179.08
2,417.52
435.15
2,852.67
56
11,192.54
895.40
12,087.94
2,175.83
14,263.77
57
398.47
31.88
430.35
77.46
507.81