Professional Documents
Culture Documents
DEPARTAMENTO: APURMAC ,
PROVINCIA: ANDAHUAYLAS,
DISTRITO:
PACUCHA
CONTRATA
Monto Presupuestado
S/. 20,953,284.39
INFRAESTRUCTURA
GG
UTI
S_T
IGV
T_P
GASTOS GENERALES
UTILIDAD
MONTO
10.00%
8.00%
SUB TOTAL
I.G.V.
TOTAL PRESUPUESTO
18.00%
S/. 29,175,353.18
PRESUPUESTO BASE
GASTOS DE SUPERVISION
EXPEDIENTE TECNICO
SANEAMIENTO DE TERRENO
PRESUPUESTO
S/. 20,953,284.39
S/. 2,095,328.44
S/. 1,676,262.75
S/. 24,724,875.58
S/. 4,450,477.60
S/. 29,175,353.18
4.50%
S/. 1,312,890.89
S/. 200,000.00
S/. 15,000.00
S/. 30,703,244.07
S/.
20,953,284.39
Item
Descripcin
Und.
Cantidad
Precio Unitario
S/.
I
1
Glb.
1.00
S/. 80,935.26
II
1
Glb.
1.00
S/. 2,014,393.18
10.00%
S/. 20,953,284.39
S/. 2,095,328.44
10.00%
Utilidad
Valor Utilidad
Relacin de Utilidad/Costo Indirecto
8.00%
S/. 1,676,262.75
8.00%
PORCENTAJE CD
100%
Generales
S/. 2,014,393.18
S/. 2,095,328.44
Descripcin
Oficina
Alquiler de oficina
Pago servicios oficina(agua, luz, internet, telefono)
Prueba de Laboratorio
Diseo de mezclas para f`c=210Kg/cm2
Diseo de mezclas para f`c=175Kg/cm2
Resistencia a al compresion para unidad de albaileria f`b
Resistencia a al compresion de la albaileria (pila 4 Unidad) f`m
Liquidacin de Obra
Copias Varias
Impresiones, anillados, escaneos
Impuestos
Impuesto a las Transacciones Financieras I.T.F.
SENCICO (del Total sin I.G.V.)
Logstica
Gastos de Licitacion
Gastos Legales
Gastos Firma de Contrato
Und.
Cant.
Descripcin
Cant.
Unidad
Precio Unitario
Valor Total S/.
S/.
und
1.00
18.00
S/. 500.00
S/. 9,000.00
mes
1.00
18.00
S/. 500.00
S/. 9,000.00
und
1.00
2.00
S/. 1,200.00
S/. 2,400.00
und
1.00
2.00
S/. 1,200.00
S/. 2,400.00
und
1.00
2.00
S/. 260.00
S/. 520.00
und
4.00
2.00
S/. 20.00
S/. 160.00
Glb.
1.00
1.00
S/. 3,000.00
S/. 3,000.00
Glb.
1.00
1.00
S/. 3,405.32
S/. 3,405.32
Glb.
1.00
0.05%
20,953,284.39
S/. 10,476.64
Glb.
1.00
0.20%
17,607,802.01
S/. 35,215.60
Glb.
1.00
100.00%
S/. 2,000.00
S/. 2,000.00
Glb.
1.00
100.00%
S/. 2,000.00
S/. 2,000.00
Glb.
1.00
100.00%
S/. 1,357.70
S/. 1,357.70
S/. 80,935.26
Cant.
Descripcin
Cant. Undidad
Precio Unitario
S/.
1
2
3
4
5
6
7
8
9
10
Mes
Mes
Mes
Mes
Mes
Mes
Mes
Mes
Mes
Mes
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
S/. 5,500.00
S/. 8,000.00
S/. 5,500.00
S/. 5,500.00
S/. 5,500.00
S/. 3,000.00
S/. 1,500.00
S/. 1,500.00
S/. 2,500.00
S/. 1,500.00
S/. 99,000.00
S/. 144,000.00
S/. 99,000.00
S/. 99,000.00
S/. 99,000.00
S/. 54,000.00
S/. 27,000.00
S/. 27,000.00
S/. 45,000.00
S/. 27,000.00
B
1
2
4
5
6
7
Pago de Beneficios
Asignacin Familiar (10% de RMV)
ESSALUD (9% P. Unit. - Aporta el Empleador)
Conafovicer (2.0% P. Unit.+IGV - Aporta el Empleador)
C.T.S. (15.0000% P. Unit.)
Vacaciones (10% de (P. Unit.+ Asig. Fam.))
Gratificacin (1/6 PUnit. x 2)
Glb.
Glb.
Glb.
Glb.
Glb.
Glb.
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
S/. 49,500.00
S/. 44,550.00
S/. 11,682.00
S/. 95,287.50
S/. 54,450.00
S/. 90,750.00
S/. 49,500.00
S/. 44,550.00
S/. 11,682.00
S/. 95,287.50
S/. 54,450.00
S/. 90,750.00
C
1
2
Mes
Mes
2.00
1.00
18.00
4.00
S/. 6,000.00
S/. 158.00
S/. 216,000.00
S/. 632.01
D
1
2
Elementos de Seguridad
ELEMENTOS DE PROTECCIN
ELEMENTOS DE PREVENCION
glb
glb
1.00
1.00
1.00
1.00
S/. 63,400.00
S/. 37,100.00
S/. 63,400.00
S/. 37,100.00
E
1
2
Gastos Financieros
Garanta de Fiel Cumplimiento de Contrato (Carta Fianza MC)
Garanta del Adelanto en Efectivo (Carta Fianza MC)
est
est
1.00
1.00
1.00
1.00
S/. 151,282.71
S/. 151,282.71
S/. 151,282.71
S/. 151,282.71
F
1
2
3
Seguros
Accidentes Personales
Riesgo de Ingeniera
Responsabilidad contra Terceros
glb
glb
glb
1.00
1.00
1.00
1.00
1.00
1.00
S/. 128,196.38
S/. 172,655.06
S/. 27,624.81
S/. 128,196.38
S/. 172,655.06
S/. 27,624.81
Item
I
A
Descripcin
S/. 2,014,393.18
Cant.
Descripcin
Meses
1
1
1
1
1
1
1
1
1
1
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
S/. 2,500.00
S/. 6,000.00
S/. 4,000.00
S/. 4,000.00
S/. 4,000.00
S/. 2,000.00
S/. 1,000.00
S/. 1,000.00
S/. 1,800.00
S/. 1,200.00
S/. 357.50
S/. 858.00
S/. 572.00
S/. 572.00
S/. 572.00
S/. 286.00
S/. 143.00
S/. 143.00
S/. 257.40
S/. 171.60
MENSUAL
TOTAL
S/. 27,500.00
S/. 27,500.00
S/. 3,932.50
S/. 3,932.50
Precio Unitario
SNP
Asignacion
ESSALUD
Conafovicer
S/. 250.00
S/. 600.00
S/. 400.00
S/. 400.00
S/. 400.00
S/. 200.00
S/. 100.00
S/. 100.00
S/. 180.00
S/. 120.00
S/. 225.00
S/. 540.00
S/. 360.00
S/. 360.00
S/. 360.00
S/. 180.00
S/. 90.00
S/. 90.00
S/. 162.00
S/. 108.00
S/. 59.00
S/. 141.60
S/. 94.40
S/. 94.40
S/. 94.40
S/. 47.20
S/. 23.60
S/. 23.60
S/. 42.48
S/. 28.32
S/. 2,750.00
S/. 2,750.00
S/. 2,475.00
S/. 2,475.00
S/. 649.00
S/. 649.00
CTS
S/. 481.25
S/. 1,155.00
S/. 770.00
S/. 770.00
S/. 770.00
S/. 385.00
S/. 192.50
S/. 192.50
S/. 346.50
S/. 231.00
S/. 5,293.75
S/. 5,293.75
Vaciones T.
S/. 275.00
S/. 660.00
S/. 440.00
S/. 440.00
S/. 440.00
S/. 220.00
S/. 110.00
S/. 110.00
S/. 198.00
S/. 132.00
S/. 3,025.00
S/. 3,025.00
Gratifica.
S/. 458.33
S/. 1,100.00
S/. 733.33
S/. 733.33
S/. 733.33
S/. 366.67
S/. 183.33
S/. 183.33
S/. 330.00
S/. 220.00
S/. 4,248.58
S/. 10,196.60
S/. 6,797.73
S/. 6,797.73
S/. 6,797.73
S/. 3,398.87
S/. 1,699.43
S/. 1,699.43
S/. 3,058.98
S/. 2,039.32
S/. 5,041.67
S/. 5,041.67
S/. 46,734.42
(*) Este concepto es un aporte que se descuenta del sueldo del trabajador como pago a cuenta de su jubilacin. Los dems rubros considerados son aportes del empleador
y se pagan todos los meses.
(**) Corresponde al sueldo mensual bruto de cada trabajador, el cual incluye sus beneficios sociales.
Cant.
Descripcin
1
1
1
1
1
1
1
1
1
1
Meses
Precio TOTAL
SNP
Asignacion
ESSALUD
Conafovicer
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
S/. 45,000.00
S/. 108,000.00
S/. 72,000.00
S/. 72,000.00
S/. 72,000.00
S/. 36,000.00
S/. 18,000.00
S/. 18,000.00
S/. 32,400.00
S/. 21,600.00
S/. 6,435.00
S/. 15,444.00
S/. 10,296.00
S/. 10,296.00
S/. 10,296.00
S/. 5,148.00
S/. 2,574.00
S/. 2,574.00
S/. 4,633.20
S/. 3,088.80
S/. 4,500.00
S/. 10,800.00
S/. 7,200.00
S/. 7,200.00
S/. 7,200.00
S/. 3,600.00
S/. 1,800.00
S/. 1,800.00
S/. 3,240.00
S/. 2,160.00
S/. 4,050.00
S/. 9,720.00
S/. 6,480.00
S/. 6,480.00
S/. 6,480.00
S/. 3,240.00
S/. 1,620.00
S/. 1,620.00
S/. 2,916.00
S/. 1,944.00
S/. 1,062.00
S/. 2,548.80
S/. 1,699.20
S/. 1,699.20
S/. 1,699.20
S/. 849.60
S/. 424.80
S/. 424.80
S/. 764.64
S/. 509.76
MENSUAL
TOTAL
S/. 495,000.00
S/. 8,910,000.00
S/. 70,785.00
S/. 1,274,130.00
S/. 49,500.00
S/. 891,000.00
S/. 44,550.00
S/. 801,900.00
S/. 11,682.00
S/. 210,276.00
CTS
S/. 8,662.50
S/. 20,790.00
S/. 13,860.00
S/. 13,860.00
S/. 13,860.00
S/. 6,930.00
S/. 3,465.00
S/. 3,465.00
S/. 6,237.00
S/. 4,158.00
S/. 95,287.50
S/. 1,715,175.00
Vaciones T.
S/. 4,950.00
S/. 11,880.00
S/. 7,920.00
S/. 7,920.00
S/. 7,920.00
S/. 3,960.00
S/. 1,980.00
S/. 1,980.00
S/. 3,564.00
S/. 2,376.00
Gratifica.
S/. 8,250.00
S/. 19,800.00
S/. 13,200.00
S/. 13,200.00
S/. 13,200.00
S/. 6,600.00
S/. 3,300.00
S/. 3,300.00
S/. 5,940.00
S/. 3,960.00
S/. 54,450.00
S/. 90,750.00
S/. 980,100.00 S/. 1,633,500.00
PROYECTO : "AMPLIACION, MEJORAMIENTO DEL SISTEMA DE AGUA POTABLE, ALCANTARILLADO Y PLANTA DE TRATAMIENTO EN LAS
MICROCUENCAS DE ARGAMA, PACUCHA Y MANCHAYBAMBA DEL, DISTRITO DE PACUCHA - ANDAHUAYLAS - APURIMAC"
GASTOS FINANCIEROS
1 GARANTIA DE FIEL CUMPLIMIENTO DEL CONTRATO
Tasa:
10.00%
Comisin del Banco :
Perodo (Meses) :
Monto de la Carta Fianza
Comisin del Banco
Garanta Bancaria
Monto Aplicable: CD
0.38%
19.00
20.00%
S/. 20,953,284.39
Costo Financiero :
S/. 2,095,328.44
S/. 151,282.71
S/. 419,065.69
S/. 151,282.71
0.38%
19.00 Meses
S/. 2,095,328.44
S/. 151,282.71
S/. 419,065.69
20.00%
19.00 Meses
S/. 20,953,284.39
Costo Financiero :
S/. 151,282.71
---------------------------------Sub-Total :
S/. 302,565.43
0.99%
Perodo (Meses) :
4.00
COBERTURA: 15% CD
S/. 3,142,992.66
Costo Financiero :
S/. 124,462.51
Costo Financiero :
S/. 167,626.28
Costo Financiero :
S/. 26,820.20
2 RIESGO DE INGENIERIA
Tasa:
0.20%
:
4.00
Perodo(Meses)
S/. 20,953,284.39
0.20%
COBERTURA (U.S.$) :
Perodo (Meses) :
4.00
COBERTURA: 16% CD
S/. 3,352,525.50
--------------------------------Sub-Total A.5 :
COSTO POR EMISION DE POLIZA :
3.00%
Del Sub-Total
S/. 318,908.99
S/. 9,567.27
S/. 328,476.26
DESCRIPCION
ELEMENTOS DE SEGURIDAD
ELEMENTOS DE PROTECCIN
CANTIDAD
DESCR
UNIDAD
VALOR UNITARIO
VALOR TOTAL
S/. / u
S/.
und
1.00
20.00
S/. 50.00
S/. 1,000.00
caj
1.00
200.00
S/. 24.00
S/. 4,800.00
und
1.00
200.00
S/. 10.00
S/. 2,000.00
und
1.00
400.00
S/. 19.00
S/. 7,600.00
par
1.00
800.00
S/. 15.00
S/. 12,000.00
par
1.00
400.00
S/. 20.00
S/. 8,000.00
und
1.00
400.00
S/. 20.00
S/. 8,000.00
und
1.00
400.00
S/. 50.00
S/. 20,000.00
SUB TOTAL
S/. 63,400.00
ELEMENTOS DE PREVENCION
glb
1.00
1.00
S/. 20,000.00
S/. 20,000.00
und
1.00
20.00
S/. 50.00
S/. 1,000.00
und
1.00
120.00
S/. 30.00
S/. 3,600.00
1.00
400.00
S/. 8.00
S/. 3,200.00
m2
1.00
100.00
S/. 75.00
S/. 7,500.00
und
1.00
10.00
S/. 180.00
S/. 1,800.00
SUB TOTAL
S/. 37,100.00
TOTAL
S/. 100,500.00