Documentos de Académico
Documentos de Profesional
Documentos de Cultura
RESUMEN GENERAL
ÍTEM SUB-PRESUPUESTO
1.00 ESTRUCTURAS
2.00 ARQUITECTURA
3.00 INSTALACIONES ELECTRICAS
4.00 INSTALACIONES SANITARIAS
TOTAL PRESUPUESTO
SON: DOS MILLONES DOSCIENTOS CINCUENTA Y SEIS MIL OCHOCIENTOS OCHENTICINCO Y 82/100 NUEVOS SOLES
HA - CORTE SUPERIOR
Y 2DO. PISO)
PARCIAL (S/.)
808,367.43
918,323.55
330,493.93
199,700.91
2,256,885.82
COSTO DIRECTO
GASTOS GENERALES (10%)
UTILIDAD (10%)
SUB TOTAL
IGV (19%)
TOTAL PRESUPUESTO
Precio (S/.) Parcial (S/.)
77,796.87
38.83 51,125.91
64.77 17,542.31
67.73 9,128.65
104,398.49
14.85 59,039.59
27.28 15,872.32
19.85 9,778.90
17.47 4,615.05
15.25 8,259.40
9.24 3,517.95
4.64 3,315.28
42,703.71
24.75 41,368.14
14.24 1,335.57
142,958.23
20.82 34,493.33
43.96 12,467.94
27.95 12,877.68
56.89 74,982.73
59.81 8,136.55
16,142.40
12.58 16,142.40
17,662.41
66.86 17,662.41
16,840.38
24.28 6,172.95
60.79 10,667.43
35,442.21
234.72 32,435.96
185.00 3,006.25
24,618.37
319.00 854.92
305.00 22,887.20
35.05 876.25
66,816.81
325.64 4,024.91
398.78 62,791.90
7,174.81
12.51 2,439.45
69.78 139.56
41.78 4,595.80
948.21
102.62 948.21
57,066.62
7.94 17,890.88
7.71 31,287.49
31.11 7,888.25
26,229.20
220.00 1,760.00
150.00 3,000.00
120.00 1,080.00
174.00 1,392.00
345.00 6,900.00
165.00 330.00
65.00 1,820.00
160.00 4,480.00
12.00 336.00
18.50 518.00
48.56 3,253.52
12.14 1,359.68
6,285.00
26.90 4,035.00
2,250.00 2,250.00
643,083.72
64,308.37
64,308.37
771,700.46
146,623.09
918,323.55
PRESUPUESTO : NUEVA CONSTRUCCION DE LOS JUZGADOS DE CHINCHA - CORTE SUPERIOR
DE JUSTICIA DE ICA 1RA ETAPA (SOTANO, 1° PISO Y 2° PISO)
SUB PRESUPUESTO : ESTRUCTURAS
Item
01
01.01
01.02
01.03
01.04
01.05
02
02.01
02.02
02.03
02.04
02.05
03
03.01
03.02
03.03
03.04
03.05
03.06
04
04.01
04.02
04.03
04.04
04.05
04.06
05
06
06.01
06.02
07
07.01
07.02
07.03
08
08.01
08.02
08.03
09
09.01
09.02
09.03
10
10.01
10.02
10.03
11
11.01
11.02
11.03
12
12.01
12.02
12.03
13
13.01
13.02
13.03
14
14.01
14.02
14.03
14.04
15
15.01
15.02
15.03
15.04
15.05
16
16.01
16.02
16.03
: NUEVA CONSTRUCCION DE LOS JUZGADOS DE CHINCHA - CORTE SUPERIOR
DE JUSTICIA DE ICA 1RA ETAPA (SOTANO, 1° PISO Y 2° PISO)
: ESTRUCTURAS
COSTO DIRECTO
GASTOS GENERALES (10%)
UTILIDAD (10%)
SUB TOTAL
IGV (19%)
TOTAL PRESUPUESTO
Precio (S/.) Parcial (S/.)
6,558.65
1,000.00 1,000.00
661.64 661.64
1,200.00 1,200.00
34.25 2,977.01
720.00 720.00
15,112.88
5,647.14 5,647.14
33.68 1,899.55
2,350.00 2,350.00
2,900.00 2,900.00
1.47 2,316.19
32,639.18
7.25 5,841.69
6.36 1,408.99
22.85 1,687.47
11.63 783.86
4.56 4,671.54
17.81 18,245.63
25,094.39
175.57 3,323.54
213.08 2,262.91
24.63 3,527.75
19.51 11,151.14
13.25 3,537.09
173.65 1,291.96
57,041.21
282.65 45,272.05
3.45 11,769.16
8,232.38
271.49 2,590.01
36.49 2,459.43
3.45 3,182.94
10,192.56
360.57 4,334.05
36.73 3,531.59
3.45 2,326.92
58,165.62
370.36 15,895.85
39.21 13,910.53
3.45 28,359.24
39,633.60
413.63 16,776.83
39.41 10,261.58
3.45 12,595.19
135,178.48
283.37 33,502.84
42.95 28,556.17
3.45 73,119.47
6,971.69
283.37 3,207.75
37.43 1,694.08
3.45 2,069.86
18,178.78
380.18 6,683.56
59.04 7,760.22
3.45 3,735.00
6,176.47
309.28 2,192.80
32.85 2,070.21
3.45 1,110.21
1.53 803.25
124,860.45
309.28 36,099.16
12.87 16,840.01
3.45 12,379.98
20.70 45,146.70
3.30 14,394.60
22,047.30
289.61 9,316.75
32.91 5,635.18
3.45 7,095.37
566,083.64
56,608.36
56,608.36
679,300.37
129,067.07
808,367.43
PRESUPUESTO : NUEVA CONSTRUCCION DE LOS JUZGADOS DE CHINCHA - CORTE SUPERIOR
DE JUSTICIA DE ICA 1RA ETAPA (SOTANO, 1° PISO Y 2° PISO)
SUB PRESUPUESTO : INST. ELECTRICAS
COSTO DIRECTO
GASTOS GENERALES (10%)
UTILIDAD (10%)
SUB TOTAL
IGV (19%)
TOTAL PRESUPUESTO
Precio (S/.) Parcial (S/.)
38,839.07
85.80 15,015.00
87.27 1,832.67
92.99 19,248.93
88.13 1,938.86
89.29 803.61
1,614.18
26.51 1,192.95
30.51 213.57
34.61 207.66
61,409.28
206.22 10,311.00
261.22 30,823.96
118.22 2,955.50
276.22 15,468.32
61.22 367.32
76.22 1,295.74
93.72 187.44
8,588.08
56.57 2,545.65
40.05 4,085.10
39.49 868.78
24.19 1,088.55
25,575.76
12,895.14 12,895.14
2,486.74 4,973.48
1,522.60 3,045.20
1,775.37 1,775.37
2,886.57 2,886.57
6,597.84
868.89 5,213.34
12.75 165.75
12.75 318.75
900.00 900.00
18,097.80
40.44 2,305.08
40.44 161.76
26.83 107.32
29.38 293.80
52.83 105.66
51.03 51.03
74.79 224.37
105.83 211.66
11.62 1,976.56
20.37 1,725.34
33.64 5,735.62
346.64 5,199.60
61,606.90
26,222.40 26,222.40
21,394.50 21,394.50
9,440.00 9,440.00
3,400.00 3,400.00
1,150.00 1,150.00
9,109.42
4,000.00 4,000.00
658.86 1,317.72
168.52 3,791.70
231,438.33
23,143.83
23,143.83
277,725.99
52,767.94
330,493.93
PRESUPUESTO: NUEVA CONSTRUCCION DE LOS JUZGADOS DE CHINCHA - CORTE SUPERIOR
DE JUSTICIA DE ICA 1RA ETAPA (SOTANO, 1° PISO Y 2° PISO)
SUB PRESUPU : INST. SANITARIAS
COSTO DIRECTO
GASTOS GENERALES (10%)
UTILIDAD (10%)
SUB TOTAL
IGV (19%)
TOTAL PRESUPUESTO
Parcial (S/.)
3,521.36
1,697.96
1,823.40
6,792.66
3,086.82
2,073.22
1,455.30
177.32
1,353.83
601.64
47.24
110.46
594.49
2,519.03
635.25
397.56
418.00
882.90
59.20
126.12
5,048.56
1,776.50
1,931.16
1,340.90
4,631.75
837.84
1,482.42
256.92
208.92
656.40
222.56
51.64
49.64
256.28
265.47
79.39
61.14
81.54
69.15
30.08
22.36
2,039.85
641.19
835.05
563.61
7,186.97
5,757.50
171.48
475.44
782.55
1,635.30
645.04
531.04
316.56
87.50
55.16
81,514.44
20,018.49
2,364.38
47,356.86
5,442.77
6,331.94
14,724.13
1,945.14
299.79
716.76
865.14
372.64
142.46
647.26
544.26
131.56
303.78
1,116.78
516.78
5,964.96
554.92
601.90
5,000.14
1,341.34
63.64
231.04
284.88
716.94
149.64
144.58
1,182.36
885.72
3,878.55
992.22
1,244.85
300.06
310.06
200.00
120.00
150.03
135.03
426.30
139,846.57
13,984.66
13,984.66
167,815.89
31,885.02
199,700.91