Professional Documents
Culture Documents
OBRA
PROPIETARIO
FECHA
MONEDA
TIEMPO DE EJECUCION:
PRESUPUESTO DE EQUIPAMIENTO
PARTIDAS
OE-1
OE-2
OE-3
OE-4
OE-5
OE-6
OE-7
COSTO DIRECTO
Obras Provisionales
Estructuras
Arquitectura
Instalaciones Sanitarias
Instalaciones Elctricas
Instalaciones Mecnicas
Sistema de Comunicaciones
S/. 191,980.13
S/. 2,365,742.96
S/. 2,406,242.49
S/. 739,376.12
S/. 942,722.74
S/. 627,970.45
S/. 2,245,810.00
S/.
15.00%
10.00%
PRESUPUESTO TOTAL=
S/.
18%
S/.
PARTIDAS
1
2
3
4
COSTO DIRECTO
9,519,844.89
1,427,976.73
951,984.49
11,899,806.12
11,899,806.12
2,141,965.10
14,041,771.22
S/. 408,050.85
S/. 5,146,690.34
S/. 225,148.86
S/. 51,945.78
S/.
5,831,835.82
S/.
5,831,835.82
5,831,835.82
1,049,730.45
18%
S/. 20,923,337.49
S/.
6,881,566.27
Obra
DESCRIPICION
1.00.00
1.01.00
1.01.01
1.01.02
1.01.03
1.01.04
1.01.05
1.01.06
1.01.07
1.01.08
1.01.09
1.01.10
GASTOS VARIABLES
OFICINA CENTRAL
Gerencias
Operaciones
Administracin
Infraestructura y Otros
Consumo de agua potable Of. Central
Consumo de energia elctrica Of. Central
Telfono - Fax
Correo- encomiendas
Toldos plasticos para proteccion obras
Varios
1.02.00
OBRA
Provincia:
MOYOBAMBA
13
Meses
UND
% PARTIC.
CANT.
Und
Und
Und
Und
MES
MES
MES
MES
GBL
GBL
2%
2%
2%
2%
2%
2%
2%
2%
2%
2%
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Und
Und
Und
Und
Und
Und
Und
Und
Und
Und
Und
Und
10%
100%
100%
80%
80%
100%
20%
20%
20%
20%
20%
20%
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.02.15
1.02.18
1.02.19
1.02.20
1.02.21
Und
Und
20%
20%
1.00
1.00
CONSIDERADO E
Jefe de almacn
Administrador
Chofer
Guardianes dia
Guardianes noche
1.03.00
1.03.01
1.03.02
1.03.03
1.03.04
1.03.05
1.03.06
1.03.07
1.04.00
1.04.01
1.04.03
1.05.00
ALIMENTACION Y VIATICOS
1.05.01
Personal profesional
Hospedaje
Und
Und
Und
Und
Und
100%
100%
100%
100%
100%
1.00
1.00
1.00
1.00
1.00
Und
Und
Und
Und
Und
100%
100%
100%
100%
100%
2.00
1.00
1.00
1.00
2.00
Und
Und
Und
100%
100%
100%
1.00
1.00
1.00
Mes
Mes
100%
100%
1.00
1.00
N pers.
2.00
Costo x Dia
20.00
Obra
DESCRIPICION
Alimentacion
Bonificacion
1.05.02
Provincia:
MOYOBAMBA
13
UND
Meses
% PARTIC.
CANT.
2.00
2.00
20.00
15.00
N pers.
2.00
2.00
2.00
Costo x Dia
20.00
20.00
15.00
Obra
DESCRIPICION
VARIOS
Planos de replanteo
tiles de escritorio y papelera
Accesorios para equipos de cmputo
tiles de limpieza
Fotocopias y ploteos
Valor de uso de software (pago por licencias y otros)
Provincia:
MOYOBAMBA
13
Meses
UND
% PARTIC.
CANT.
Glb
Glb
Glb
Glb
Glb
Glb
100%
100%
100%
100%
100%
100%
1.00
1.00
1.00
1.00
1.00
1.00
2.02.00
2.03.00
2.04.00
GASTOS FIJOS
Cartas Fianzas
Por adelanto en efectivo
Por adelanto de materiales
Por fiel cumplimiento
Por fondo de garanta
Por seriedad de oferta
Plizas
Pliza CAR (2/1000 del costo de facturacin)
Pliza de Responsabilidad Civil (1-1.5% del monto asegurado RC)
Seguros
SCRT del STAFF TCNICO (1.95% x 1.19 de la planilla)
Vida
Salud
Equipos de obra
Sencico
Aporte al SENCICO (2/1000 del costo afecto al IGV)
Glb
Glb
Glb
Glb
Glb
Tasa
3.00%
3.00%
3.00%
3.00%
1.00
1.00
1.00
1.00
1.00
Glb
Glb
Tasa
0.002
0.013
0.00
1.00
Glb
Glb
Glb
Tasa
0.70%
1.20%
100.00%
1.00
1.00
1.00
Glb
0.002
1.00
IS DE GASTOS GENERALES
Fecha
Distrito
MOYOBAMBA
MESES
PRECIO
S/.
30/04/2013
JEPELACIO
SUB TOTAL
S/.
TOTAL
S/.
18,100.00
13.00
13.00
13.00
13.00
14.00
14.00
14.00
13.00
13.00
13.00
25,000.00
10,000.00
10,000.00
10,000.00
3,000.00
3,000.00
2,000.00
2,000.00
1,000.00
3,000.00
6,500.00
2,600.00
2,600.00
2,600.00
840.00
840.00
560.00
520.00
260.00
780.00
752,527.65
13.00
13.00
13.00
13.00
13.00
13.00
5.00
5.00
5.00
13.00
5.00
5.00
17,432.40
10,168.90
10,168.90
7,989.85
7,989.85
7,263.50
7,263.50
7,263.50
7,263.50
7,263.50
7,263.50
7,263.50
22,662.12
132,195.70
132,195.70
83,094.44
83,094.44
94,425.50
7,263.50
7,263.50
7,263.50
18,885.10
7,263.50
7,263.50
5.00
5.00
5,810.80
7,437.82
5,810.80
7,437.82
13.00
13.00
2.00
2.00
2.00
4,358.10
4,793.91
2,905.40
2,905.40
2,905.40
56,655.30
62,320.83
5,810.80
5,810.80
5,810.80
13.00
13.00
13.00
13.00
13.00
100.00
150.00
300.00
300.00
112.00
2,600.00
1,950.00
3,900.00
3,900.00
2,912.00
1.00
13.00
1.00
3,360.00
250.00
3,000.00
3,360.00
3,250.00
3,000.00
13.00
13.00
4,405.38
1,101.35
57,269.94
14,317.49
136,408.53
24,872.00
71,587.43
85,800.00
Meses
13.00
Dias
30.00
42,900.00
15,600.00
IS DE GASTOS GENERALES
Fecha
Distrito
MOYOBAMBA
MESES
PRECIO
13.00
13.00
Meses
13.00
13.00
13.00
S/.
30/04/2013
JEPELACIO
SUB TOTAL
S/.
30.00
30.00
15,600.00
11,700.00
30.00
30.00
30.00
42,900.00
15,600.00
15,600.00
11,700.00
Dias
TOTAL
S/.
IS DE GASTOS GENERALES
Fecha
Distrito
MOYOBAMBA
MESES
PRECIO
S/.
30/04/2013
JEPELACIO
SUB TOTAL
S/.
TOTAL
S/.
11,773.71
2.00
13.00
13.00
13.00
13.00
1.00
500.00
100.00
100.00
100.00
100.00
5,573.71
1,000.00
1,300.00
1,300.00
1,300.00
1,300.00
5,573.71
1,101,069.31
Porcentajes
20%
20%
10%
5.0%
1.00
D. Emisin
0.03
0.03
D. Emisin
0.03
0.00
1.00
0.00
2,808,354.24
2,808,354.24
1,404,177.12
702,088.56
3,000.00
91,271.51
91,271.51
45,635.76
22,817.88
3,000.00
11,899,806.12
140,000.00
28,926.05
2,126.95
752,527.65
752,527.65
1,000.00
6,402.35
10,655.79
1,000.00
11,899,806.12
23,799.61
326,907.42
1,427,976.73
COSTO DIRECTO
G. G. DIRECTOS
15.00%
UTILIDAD 10%
SUB TOTAL
191,980.13
2,365,742.96
2,406,242.49
739,376.12
942,722.74
627,970.45
2,245,810.00
28,797.02
354,861.44
360,936.37
110,906.42
141,408.41
94,195.57
336,871.50
0.00
19,198.01
236,574.30
240,624.25
73,937.61
94,272.27
62,797.05
224,581.00
0.00
239,975.17
2,957,178.70
3,007,803.11
924,220.15
1,178,403.43
784,963.06
2,807,262.50
0.00
9,519,844.89
1,427,976.73
951,984.49
11,899,806.12
COSTO DIRECTO
5,146,690.34
5,146,690.34
0.00
14,666,535.23
1,427,976.73
TOTAL INVERSION
G.G. DIRECTOS
UTILIDAD
0.00
SUB TOTAL
5,146,690.34
5,146,690.34
951,984.49
17,046,496.46
30/04/2013
TOTAL
% Incidencia
43,195.53
532,292.17
541,404.56
166,359.63
212,112.62
141,293.35
505,307.25
0.00
283,170.70
3,489,470.87
3,549,207.67
1,090,579.78
1,390,516.04
926,256.41
3,312,569.75
0.00
2,141,965.10
14,041,771.22
IGV 18%
926,404.26
TOTAL
6,073,094.60
926,404.26
6,073,094.60
30.19%
3,068,369.36
20,114,865.82
100.00%
2.02%
24.85%
25.28%
7.77%
9.90%
6.60%
23.59%
0.00%
69.81%
SUMEN DE EQUIPAMIENTO
% Incidencia