Documentos de Académico
Documentos de Profesional
Documentos de Cultura
C-0116 Carretera Campanilla Real REV 01 Ene.v00
C-0116 Carretera Campanilla Real REV 01 Ene.v00
COSTO DIRECTO 21,629,088.62 3,890,566.34 3,604,703.11 2,265,670.28 1,317,560.80 32,707,589.15 45,724,150.51 (13,016,561.36)
GASTOS GENERALES 4,624,299.15 831,803.08 770,685.52 484,400.31 281,694.50 6,992,882.56 9,790,648.23 (2,797,765.67)
UTILIDAD 1,297,745.32 233,433.98 216,282.19 135,940.22 79,053.65 1,962,455.35 - 1,962,455.35
SUB TOTAL 27,551,133.08 4,955,803.40 4,591,670.82 2,886,010.80 1,678,308.95 41,662,927.06 55,514,798.74 (13,851,871.68)
IGV 4,959,203.96 892,044.61 826,500.75 519,481.94 302,095.61 7,499,326.87 9,992,663.77 (2,493,336.90)
TOTAL 32,510,337.04 5,847,848.02 5,418,171.57 3,405,492.75 1,980,404.56 49,162,253.93 65,507,462.51 (16,345,208.58)
AVANCE DE MANO DE
OFERTADO GASTADO SALDO INCIDENCIA ACTUAL AVANCE DE OBRA
OBRA
OFERTADO S/. 25,761,628.70
ADICIONAL 01 S/. 1,405,087.55 S/. 8,968,744.82 S/. 18,197,971.43 33.01% 28.89%
TOTAL S/. 27,166,716.25