Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Presupuesto
01 OBRAS PROVISIONALES
02 CAPTACIONES
02.03 CAPTACION MANANTE Q=0.25 - 1.25 LPS 02 UNID SECTOR QUELLO QUELLO
03.01.08 SUM/INST ACCESORIOS DE CAMARA DISTRIBUIDORA ENT 2" SAL 2" Y 1" glb
03.01.09 SUM/INST ACCESORIOS DE CDC ENTRADA 2" SALIDA 3/4" y 1 1/2" und
03.02.08 SUM/INST ACCESORIOS DE CDC ENTRADA 2" SALIDA 1", 1" y 1 1/2" und
03.03.03 SUM/INST ACCESORIOS DE CAMARA DISTRIBUIDORA ENT 2" SAL 2" Y 1" glb
03.03.04 SUM/INST ACCESORIOS DE CDC ENTRADA 2" SALIDA 3/4" y 1 1/2" und
05 PASE AEREO
06 RESERVORIOS
06.02.08 SUM/INST ACCESORIOS PARA EL RESERVORIO ENTRADA 3/4" SALIDA 3/4" glb
06.03.08 SUM/INST ACCESORIOS PARA RESERVORIO ENT 1" SAL 1" und
06.03.09 SUM/INST ACCESORIOS PARA RESERVORIO ENT 1" SAL 3/4" und
06.04.08 SUM/INST ACCESORIOS PARA RESERVORIO ENT 1" SAL 1" und
06.04.09 SUM/INST ACCESORIOS PARA RESERVORIO ENT 1" SAL 3/4" und
06.05.08 SUM/INST ACCESORIOS PARA RESERVORIO ENT 1" SAL 1" und
06.06.08 SUM/INST ACCESORIOS PARA RESERVORIO ENT 1" SAL 1" und
06.06.09 SUM/INST ACCESORIOS PARA RESERVORIO ENT 1" SAL 3/4" und
07.02 VALVULAS
08 LINEA DE CONDUCCION
09 RED DE DISTRIBUCION
10.02 TUBERIA
12 FLETE TERRESTRE
17 FLETE TERRESTRE
Costo Directo
Gastos Generales
Utilidad
Sub Total
IGV
TOTAL PRESUPUESTO
1,781.36
450.19
32.00 34.04
1.20 576.73
9,196.05
211.43
59.38
60.99
86.51
7.04
7.11
20.19
131.88
4,185.03
1.00 347.98
14.53 0.55
3.04 24.83
3.65 14.89
0.25 211.43
20.54 29.35
2.90 375.10
0.05 179.63
1.55 59.38
1.20 60.99
1.00 360.09
1.00 150.01
1.00 113.73
4.75 26.88
5.03 17.78
7.49 7.04
0.52 7.11
30.00 20.19
1.00 131.88
38.47 3.81
1.00 347.98
5.18 0.55
3.06 24.83
3.67 14.89
0.31 211.43
26.64 29.35
2.54 375.10
0.11 179.63
2.48 59.38
1.24 60.99
2.00 380.56
2.00 150.01
5.04 26.88
6.75 17.78
12.75 7.04
0.72 7.11
30.00 20.19
1.00 131.88
88.62 3.81
8,158.64
5,718.17
7.92 0.55
9.34 24.83
12.14 14.89
49.11 29.35
181.84 3.81
3.59 302.30
0.16 179.63
298.03
0.20 312.51
0.40 270.91
0.30 270.06
3.00 150.01
27.27 26.88
25.68 17.78
21.84 7.04
1.08 7.11
2,440.47
3.51 0.55
4.16 24.83
5.41 24.83
17.51 29.35
72.74 3.81
1.26 302.30
0.05 179.63
1.00 406.12
1.00 150.01
10.01 26.88
7.67 17.78
7.67 7.04
0.62 7.11
UNDs)
7.04
7.11
298.03
312.51
91.23
91.23
3.30 7.04
0.52 7.11
0.67 95.97
95.97
7,943.43
7.04
10.61
73.79
7,943.43
4.56 0.55
3.81 24.83
4.57 14.89
7.00 29.35
38.80 3.81
2.05 302.30
1.22 375.10
5.20 17.78
7.76 7.04
2.00 73.79
30.00 10.61
2.00 2,867.34
25,635.91
2,168.27
61.39 7.04
1.44 7.11
2.00 125.34
60.00 20.19
2.00 131.88
5,631.11
3.78 0.55
1.63 24.83
1.95 14.89
24.72 29.35
67.26 3.81
1.95 375.10
0.11 179.63
2.00 585.67
2.00 150.01
1.33 113.73
12.98 26.88
13.54 17.78
11.78 7.04
1.04 7.11
2.00 125.34
50.00 20.19
2.00 131.88
3,327.95
2.43 0.55
1.22 24.83
1.46 14.89
14.28 29.35
37.51 3.81
1.10 375.10
0.06 179.63
1.00 636.48
0.50 616.59
0.50 150.01
1.00 113.73
7.37 26.88
7.73 17.78
7.73 7.04
0.52 7.11
1.00 125.34
25.00 20.19
1.00 131.88
14,508.58
16.20 0.55
9.72 24.83
11.66 14.89
82.02 29.35
354.40 3.81
8.05 375.10
0.32 179.63
2.00 636.48
1.00 616.59
6.00 150.01
38.86 26.88
44.91 17.78
44.91 7.04
2.16 7.11
3.00 125.34
75.00 20.19
3.00 131.88
0.55
24.83
14.89
29.35
3.81
375.10
179.63
636.48
150.01
26.88
17.78
7.04
7.11
125.34
20.19
131.88
0.55
24.83
14.89
29.35
3.81
375.10
179.63
636.48
616.59
150.01
26.88
17.78
7.04
7.11
125.34
20.19
131.88
5,560.21
3,992.08
5.04 0.55
3.02 24.83
3.63 14.89
33.60 29.35
1.68 302.30
14.00 150.01
113.73
10.08 17.78
10.08 7.04
2.24 7.11
1,568.13
151.66
144.88
3.00 125.17
11.00 108.42
35,930.32
26,512.43
2,098.00 0.55
1,993.10 6.21
104.90 12.15
2,098.00 1.49
2,098.00 1.49
2,098.00 2.60
9,417.89
1,137.00 3.89
961.00 3.46
0.40 713.05
2,098.00 0.66
24,023.13
17,742.35
1,404.00 0.55
1,333.80 6.21
70.20 12.15
1,404.00 1.49
1,404.00 1.49
1,404.00 2.60
6,280.78
100.00 3.89
1,304.00 3.46
0.40 1,133.24
1,404.00 0.66
25,477.48
15,178.20
1,230.00 0.55
1,230.00 6.21
1,230.00 1.49
1,230.00 1.49
1,230.00 2.60
2,890.50
1,230.00 2.35
7,408.78
95.91
91.68
18.00 91.67
64.00 89.98
52,338.17
81.18 0.55
7.38 24.83
8.86 14.89
23.99 179.63
224.17 29.35
1,653.12 3.81
10.97 302.30
352.60 18.56
82.00 35.94
82.00 59.21
17,128.45
328.00 0.55
164.00 24.83
143.50 14.89
114.80 51.68
49.20 14.89
492.00 8.28
18,440.49
0.40 29,745.30
0.40 16,355.93
286,929.32
265,921.78
260.85 0.55
96.20 24.83
115.44 14.89
76.96 179.63
288.60 29.35
17.32 261.62
387.50 29.35
4,170.01 3.81
21.68 302.41
807.04 42.18
1,043.40 6.70
431.42 39.22
74.00 91.36
74.00 184.62
1,037.65 17.78
1,129.70 18.56
315.43 17.51
315.43 13.63
74.00 277.01
74.00 64.84
2,167.35 6.38
74.00 184.01
74.00 140.79
74.00 38.84
74.00 38.81
74.00 45.22
74.00 15.70
21,007.54
15.00 0.55
6.88 24.83
8.25 14.89
5.51 179.63
20.64 33.34
41.89 29.35
450.81 3.81
2.34 302.41
65.04 42.18
70.00 6.70
27.28 39.22
8.00 91.36
8.00 184.62
72.75 17.78
86.22 18.56
15.70 17.51
15.70 13.63
8.00 277.01
158.97 6.38
8.00 184.01
8.00 38.81
8.00 45.22
8.00 15.70
113,351.13
984.00 10.21
92.74 0.55
153.02 24.83
98.75 14.89
2.58 25.50
82.00 1,086.73
74.02 10.25
82.00 67.60
13.94 179.63
17,128.45
328.00 0.55
164.00 24.83
143.50 14.89
114.80 51.68
49.20 14.89
492.00 8.28
21,838.17
82.00 0.55
57.40 24.83
68.88 14.89
85.33 33.34
14.92 302.30
1.48 51.68
82.00 145.25
21,504.56
0.40 41,061.51
0.40 12,699.91
6,776.09
0.40 927.12
4.00 162.40
244.80 12.05
0.40 1,287.50
1,380.00 1.66
5,536.02
0.80 5,367.60
0.40 924.60
0.80 736.72
12.00 23.56
12,277.36
8,776.70
2.40 1,800.00
2.40 1,856.96
3,500.66
1,267.49
0.40 300.37
0.40 2,868.36
305.06
0.40 762.66
1,928.11
0.40 891.82
0.40 1,047.30
0.40 847.46
0.40 2,033.70
699,917.52
95,328.77
34,995.88
======================
830,242.17
149,443.59
=======================
692.08
347.98
7.99
75.48
54.35
52.86
602.85
1,087.79
8.98
92.04
73.19
360.09
150.01
113.73
127.68
89.43
52.73
3.70
605.70
131.88
146.57
347.98
2.85
75.98
54.65
65.54
781.88
952.75
19.76
147.26
75.63
761.12
300.02
135.48
120.02
89.76
5.12
605.70
131.88
337.64
4.36
231.91
180.76
1,441.38
692.81
1,085.26
28.74
62.50
108.36
81.02
450.03
733.02
456.59
153.75
7.68
1.93
103.29
134.33
513.92
277.14
380.90
8.98
406.12
150.01
269.07
136.37
54.00
4.41
23.23
3.70
64.30
2.51
94.60
68.05
205.45
147.83
619.72
457.62
92.46
54.63
147.58
318.30
5,734.68
432.19
10.24
250.68
1,211.40
263.76
2.08
40.47
29.04
725.53
256.26
731.45
19.76
1,171.34
300.02
151.26
348.90
240.74
82.93
7.39
250.68
1,009.50
263.76
1.34
30.29
21.74
419.12
142.91
412.61
10.78
636.48
308.30
75.01
113.73
198.11
137.44
54.42
3.70
125.34
504.75
131.88
8.91
241.35
173.62
2,407.29
1,350.26
3,019.56
57.48
1,272.96
616.59
900.06
1,044.56
798.50
316.17
15.36
376.02
1,514.25
395.64
2.77
74.99
54.05
986.16
507.86
2,100.14
179.22
70.96
15.93
375.51
1,192.62
1,153.90
12,377.15
1,274.54
3,126.02
3,126.02
5,454.80
4,422.93
3,325.06
285.22
1,384.68
772.20
8,282.90
852.93
2,091.96
2,091.96
3,650.40
389.00
4,511.84
453.30
926.64
676.50
7,638.30
1,832.70
1,832.70
3,198.00
2,890.50
1,650.06
5,758.72
44.65
183.25
131.93
4,309.32
6,579.39
6,298.39
3,316.23
6,544.26
2,947.08
4,855.22
180.40
4,072.12
2,136.72
5,932.86
732.59
4,073.76
11,898.12
6,542.37
143.47
2,388.65
1,718.90
13,824.32
8,470.41
4,531.26
11,373.13
15,887.74
6,556.25
34,040.95
6,990.78
16,920.29
6,760.64
13,661.88
18,449.42
20,967.23
5,523.18
4,299.31
20,498.74
4,798.16
13,827.69
13,616.74
10,418.46
2,874.16
2,871.94
3,346.28
1,161.80
8.25
170.83
122.84
989.76
688.14
1,229.47
1,717.59
707.64
2,743.39
469.00
1,069.92
730.88
1,476.96
1,293.50
1,600.24
274.91
213.99
2,216.08
1,014.23
1,472.08
310.48
361.76
125.60
10,046.64
51.01
3,799.49
1,470.39
65.79
89,111.86
758.71
5,543.20
2,504.04
180.40
4,072.12
2,136.72
5,932.86
732.59
4,073.76
45.10
1,425.24
1,025.62
2,844.90
4,510.32
76.49
11,910.50
16,424.60
5,079.96
370.85
649.60
2,949.84
515.00
2,290.80
4,294.08
369.84
589.38
282.72
4,320.00
4,456.70
120.15
1,147.34
305.06
356.73
418.92
338.98
813.48