METRADO COSTOS

PRECIOS
PARTIDA DESCRIPCION UNIDAD CANTIDAD UNITARIOS

372.07 5.93
232.1 27.4
17.33 39.01

6.82 223.71
3.5 239.52

33.12 404.87
264.17 49.83
3220.48 5.34

50.23 73.59

93.93 35.19
3 1289.91
3 305.43
3 94.91

COSTOS DIRECTOS 67448.8

GASTOS GENERALES 5395.904
UTILIDAD 4721.416
SUBTOTAL 77566.12
FACTOR DE RELACION 75239.14
IMPUESTO IGV (18%) 13961.90
TOTAL PRESUPUESTO CONTRATADO 89201.04
COSTOS AVANSE ANTERIOR AVANSE MES AVANSE ACUMULADO SALDO
PRECIO
PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD PARCIAL CANTIDAD

2206.38 372.07 2206.3751 0 372.07 2206.3751 0

6359.54 0 232.1 6359.54 232.1 6359.54 0
676.04 0 17.33 676.0433 17.33 676.0433 0
0 0 0 0
0 0 0 0
1525.7 6.82 1525.7022 0 6.82 1525.7022 0
838.32 3.5 838.32 0 3.5 838.32 0
0 0 0 0
0 0 0 0
13409.29 1.62 655.8894 31.5 12753.405 33.12 13409.2944 0
13163.59 116.52 5806.1916 147.65 7357.3995 264.17 13163.5911 0
17197.36 1808.09 9655.2006 1412.39 7542.1626 3220.48 17197.3632 0
0 0 0 0
0 0 0 0
3696.43 17.15 1262.0685 33.08 2434.3572 50.23 3696.4257 0
0 0 0 0
0 0 0 0
0 0 0 0
3305.4 0 93.93 3305.3967 93.93 3305.3967 0
3869.73 0 3 3869.73 3 3869.73 0
916.29 0 3 916.29 3 916.29 0
284.73 0 3 284.73 3 284.73 0
67448.8 21949.7474 45499.0543 67448.8

21949.7474 45499.0543 67448.80

1755.97979 3639.92434 5395.90
1536.48232 3184.9338 4721.42
25242.2095 52323.9124 77566.12
24484.94 50754.20 75239.14
4543.60 9418.30 13961.90
29028.54 60172.50 89201.04
SALDO
PARCIAL

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0