1.3 PRESUPUESTO MEDIA TENSION S/. 425,364.

99

1.3.1 SUMINISTRO Y MONTAJE

COSTO DIRECTO S/. 217,576.73
GASTOS GENERALES (15.75%) S/. 34,268.33
UTILIDAD (10%) S/. 21,757.67
SUB TOTAL S/. 273,602.73
IGV (18%) S/. 49,248.49
TOTAL S/. 322,851.22
1.3.2 SOLO SUMINISTRO
COSTO DIRECTO S/. 78,978.25
GASTOS GENERALES (15.75%) S/. 0.00
UTILIDAD (10%) S/. 7,897.83
SUB TOTAL S/. 86,876.08
IGV (18%) S/. 15,637.69
TOTAL S/. 102,513.77
 3
20.3
5.6
21.5
24.4
9.8
84.6
0124*3

372

290060.91 211082.66
425365 -0.01 52210.9638 31662.399
21108.266
342271.874 263853.325
6494.06 47493.60
1,022.81 311346.924
649.41
8,166.28 8166.29
1,469.93 1469.93
9,636.21 9636.22 9636.22 8166.29 7423.9 6413.74
1469.93

435,001.20

425,364.99 1.2575 6494.07

 78978.25
0

78978.25
14216.09
93194.335
404541.259