Hoja1CODIGOPARCIALCOEFICIENTEAGRUPACION MANO DE OBRA013639.280.0064745026.630.0734731849.110.0524772399.970.118473954.790.0060.256156869.78MATERIALES021719.810.003021438.080.002023266.920.0050271.160.0000222.500.0000349123.430.0800.30204193.750.0000548839.020.0800541345.970.0670520120.380.0330514354.660.023174917.110.0082145971.470.0752118261.320.0300.1052656.790.0000.0012674.220.0002613.290.00029226.930.00029139.660.000301016.700.00230182.580.000301581.750.0030.005305.190.00032377.300.001326559.260.0110.024382804.440.005385128.750.00839700.000.00139500.000.001391650.000.0033922308.000.0360.0413916.000.0003940.000.0003910.000.000398.000.0003916.000.00043448.670.00143182.470.00043284.720.00044750.160.00144326.690.0014533677.600.0550.05954143.000.00054132.210.00054112.390.00054196.960.0005987.710.00066704.760.0010.00190169.520.000330277.30

EQUIPOS0176.270.000016000.0010.001012200.000302880.0000.000374829.590.0080.01337660.90.00137305.10.0003715000.00237254.10.00037254.10.000484227.480.0070.007492412.850.0040.0130.020491193.310.002491222.660.002495000.00149508.560.001492088.270.00321141.19

SUBCONTRATOS322542.370.0042542.37

TOTAL510830.64

PRESUPUESTO O COSTO TOTAL DE LA OBRA RUBROCOSTOCOSTO DIRECTO (CD)510,830.6439GASTOS GENERALES (10% CD)51,083.060.083UTILIDAD (10% CD) asumida51,083.060.0830.1667SUB-TOTAL(ST)612,996.77I.G.V (18% ST)110,339.42PRESUPUESTO TOTAL DE OBRATOTAL(ST + IGV)723336.18624

AGRUPAMIENTO I.UDESCRIPCIONCOEFICIENTESIMBOLO

1- 47-37Mano de Obra Inc. Leyes Sociales0.270J02-04-05-17-30Maquinaria y Equipo Importado0.307Mq21Dlar (general ponderado)0.105D26-29-59-66-90-32-38Tubera de PVC para agua.0.045Tp39valvula de bronce nacional0.041V39Indice general de precios al consumidor0.167GGUCOEFICIENTE DE REAJUSTE K0.9350.208

Hoja1 (2)CODIGOPARCIALCOEFICIENTEAGRUPACION MANO DE OBRA013639.280.0060.0064745026.630.0734731849.110.0524772399.970.1180.250473954.790.006156869.78

MATERIALES021719.810.003021438.080.002023266.920.0050.0110271.160.0000222.500.0000349123.430.0800.08004193.750.0000.0000548839.020.0800.2030541345.970.0670520120.380.0330514354.660.023174917.110.0080.0082145971.470.0750.1052118261.320.0302656.790.0000.0002674.220.0002613.290.00029226.930.0000.00129139.660.000301016.700.00230182.580.000301581.750.0030.005305.190.00032377.300.001326559.260.0110.011382804.440.005385128.750.0080.01339700.000.00139500.000.001391650.000.0033922308.000.0360.0413916.000.0003940.000.0003910.000.000398.000.0003916.000.00043448.670.0010.00143182.470.00043284.720.00044750.160.0010.00244326.690.0014533677.600.0550.05554143.000.00054132.210.0000.00154112.390.00054196.960.0005987.710.0000.00066704.760.0010.00190169.520.0000.000330277.30

EQUIPOS0176.270.000016000.0010.001012200.000302880.0000.000374829.590.0080.01337660.90.00137305.10.0003715000.00237254.10.00037254.10.000484227.480.0070.007492412.850.0040.013491193.310.002491222.660.002495000.00149508.560.001492088.270.00321141.19

SUBCONTRATOS322542.370.0040.0042542.37

TOTAL510830.64

PRESUPUESTO O COSTO TOTAL DE LA OBRA RUBROCOSTOCOSTO DIRECTO (CD)510,830.6439GASTOS GENERALES (10% CD)51,083.060.083UTILIDAD (10% CD) asumida51,083.060.0830.167SUB-TOTAL(ST)612,996.77I.G.V (18% ST)110,339.42PRESUPUESTO TOTAL DE OBRATOTAL(ST + IGV)723336.18624

AGRUPAMIENTO I.UCOEFICIENTESIMBOLO

47-370.263J48-49-43-44-45-54-59-66-900.081Mq1-38-32-29-260.037D2-3-4-5-(17)-(30)0.412Tp390.041V390.167GGUCOEFICIENTE DE REAJUSTE K1.000