Beruflich Dokumente
Kultur Dokumente
Datos Generles
Cantidad Acero: 88,554.53 kg
HOSPITAL MACUSANI
Costo
Gasto Generales Reales
% Riesgos
Total Costos
Precio
Venta 23.40%
(%Utilidad )
Utilidad
Precio (S/.) Parcial (S/.)
530,541.11
5.99 59,389.83
5.99 62,698.78
5.99 116,842.96
5.99 17,903.15
5.99 59,881.82
5.99 69,185.43
5.99 12,507.67
5.99 29,006.98
5.99 17,000.41
5.99 86,124.08
601,716.86
78.50 59,844.48
222.60 9,271.29
52.54 337,492.79
95.50 72,589.55
45.60 86,648.66
39.21 35,870.09
3,680.57 3,680.57
2,369.99 2,369.99
2,230.12 2,230.12
2,850.45 2,850.45
3,190.58 3,190.58
2,160.58 2,160.58
3,050.22 3,050.22
2,080.97 2,080.97
2,080.97 2,080.97
3,536.30 3,536.30
4,690.87 4,690.87
3,980.47 3,980.47
3,120.22 3,120.22
2,360.14 2,360.14
7,850.25 7,850.25
2,850.78 2,850.78
2,100.59 2,100.59
8,449.06 8,449.06
7,960.58 7,960.58
7,630.14 7,630.14
7,456.22 7,456.22
13,690.88 13,690.88
126.90 5,244.78
134.60 55,275.89
30.21 12,406.64
141.21 2,972.47
37.25 1,016.93
162.50 6,467.50
47.80 14,944.67
-
363.04 57,541.84
-
225.60 369.98
187.50 7,584.38
160.54 49,446.32
48.90 14,670.00
-
126.90 5,837.40
126.90 5,985.87
135.60 244.08
211.09 2,533.03
26,328.71 26,328.71
17,623.20 17,623.20
59,603.22 59,603.22
175,202.78 175,202.78
S/. 1,132,257.97
14.67% S/. 166,072.50
S/. 1,298,330.47
5.00% S/. 64,916.52
S/. 1,363,247.00
23.40% 1,779,695.82
S/. 416,448.82
S10 Págin
a:
GASTOS GENERALES
Elaborado: Manuel Nicolas Blanco Pretel
Propietario: MACUSANI
Proyecto: PUNO
Fecha: 9/8/2016
GASTOS VARIABLES
Subtotal
PERSONAL TECNICO
Código Descripción Unidad Personas %Particip. Tiempo Sueldo/Jornal
Subtotal
Subtotal
HOSPEDAJE Y SERVICIOS
Código Descripción Unidad Cantidad Tiempo Costo
Subtotal
MOBILIARIO
Código Descripción Cantidad %Deprec. Vida util Precio
Subtotal
10004 Seguro contra todo riesgo 7.00 1.00 COSTO DIRECTO (7,068,403.52)
GASTOS FIJOS
ENSAYOS DE LABORATORIO
Código Descripción Unidad Cantidad Precio
Subtotal
VARIOS
Código Descripción Unidad
Subtotal
SEÑALIZACION
Código Descripción Unidad Cantidad Precio
Subtotal
166,072.50
Parcial
6,720.00
26,700.00
0.00
5,580.00
19,500.00
58,500.00
Parcial
0.00
10,800.00
11,550.00
0.00
22,350.00
Parcial
0.00
24,000.00
36,000.00
60,000.00
Parcial
8,280.00
690.00
2,452.50
13,800.00
0.00
0.00
0.00
0.00
0.00
25,222.50
Parcial
0.00
0.00
Parcial
0.00
0.00
Parcial
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Parcial
0.00
0.00
Parcial
0.00
0.00
0.00
0.00
0.00
0.00
0.00
S/. 166,072.50
PRESUPUESTO
Cliente: MOTA ENGIL
Proyecto: HOSPITAL MACUSANI
Elaborado: Manuel Blanco
Fecha: 9/8/2016
HOSPITAL MACUSANI
Item Descripción Und. Metrado
18,881.33
2,630.25 2,630.25
3,890.54 3,890.54
12,360.54 12,360.54
8,950.25
8,950.25 8,950.25
759,797.86
8.58 85,053.28
8.58 89,792.10
8.58 167,332.99
8.58 25,639.44
8.58 85,757.87
8.58 99,081.75
8.58 17,912.47
8.58 41,541.44
8.58 24,346.61
8.58 123,339.90
987,743.80
267.12 203,638.93
267.12 11,125.55
76.58 491,914.69
137.25 104,323.73
65.58 124,614.46
56.98 52,126.44
0.00
4,600.71
2,962.49
2,787.65
3,563.06
3,988.23
2,700.73
3,812.78
2,601.21
2,601.21
4,420.38
5,863.59
4,975.59
3,900.28
2,950.18
9,812.81
3,563.48
2,625.74
10,561.32
9,950.73
9,537.68
9,320.28
17,113.60
158.63
168.25
37.76
176.51
46.56
203.13
59.75
453.80
282.00
234.38
246.58
158.63
158.63
169.50
263.86
32,910.89
22,029.00
74,504.03
219,003.48