Professional Documents
Culture Documents
PIP
Item
Descripcin
Und.
Precio (S/.)
Parcial (S/.)
ESTRUCTURAS
Global
2,078,632.15
2,078,632.15
002
ARQUITECTURA
Global
1,211,984.54
1,211,984.54
003
INSTALACI0NES ELECTRICAS
Global
127,355.47
127,355.47
004
INSTALACIONES SAITARIAS
Global
125,528.86
125,528.86
005
Global
32,375.70
32,375.70
006
MOBILIARIOY EQUIPAMIENTO
Global
1,051,251.00
1,051,251.00
007
CAPACITACION
Global
109,500.00
109,500.00
COSTO DIRECTO
4,736,627.72
RESUMEN DE PRESUPUESTO
MONTO
DESCRIPCCION
OBRAS CIVILES (Costo Directo)
CONSTRUCCION, OBRAS EXTERIORES, MOBILIARIO Y EQUIPAMIENTO
4,736,627.72
Costo Indirecto
GASTOS GENERALES
15.00%
710,494.16
UTILIDAD
SUB TOTAL
5,447,121.88
IGV
19.00%
1,034,953.16
6,482,075.03
INTANGIBLES
MONTO
129,641.50
259,283.00
64,820.75
64,820.75
518,566.00
7,000,641.04
Item
Descripcin
Und.
Precio (S/.)
ESTRUCTURAS
Global
2,078,632.15
002
ARQUITECTURA
Global
1,211,984.54
003
INSTALACI0NES ELECTRICAS
Global
127,355.47
004
INSTALACIONES SAITARIAS
Global
125,528.86
005
Global
32,375.70
COSTO DIRECTO
RESUMEN DE PRESUPUESTO
DESCRIPCCION
OBRAS CIVILES (Costo Directo)
CONSTRUCCION, OBRAS EXTERIORES, MOBILIARIO Y EQUIPAM
Costo Indirecto
GASTOS GENERALES
15.00%
SUB TOTAL
IGV
19.00%
CA DE MADRE DE DIOS
MICOS Y ADMINISTRATIVOS DE
ICA DE MADRE DE DIOS
Parcial (S/.)
2,078,632.15
1,211,984.54
127,355.47
125,528.86
32,375.70
3,575,876.72
MONTO
3,575,876.72
536,381.51
4,112,258.23
781,329.06
4,893,587.29
4,893,587.29
Descripcin Unid
Item
Descripcin
Und.
Precio (S/.)
Parcial (S/.)
MOBILIARIOY EQUIPAMIENTO
Global
1,051,251.00
COSTO DIRECTO
RESUMEN DE PRESUPUESTO
1,051,251.00
1,051,251.00
MONTO
DESCRIPCCION
OBRAS CIVILES (Costo Directo)
1,051,251.00
MOBILIARIO Y EQUIPAMIENTO
Costo Indirecto
GASTOS GENERALES
15.00%
SUB TOTAL
IGV
157,687.65
1,208,938.65
19.00%
229,698.34
1,438,636.99
1,438,636.99
CURSOS
U.M
CANT.
PU
Curso-Taller
1500
Curso-Taller
10
1500
Curso-Taller
10
1600
Curso-Taller
1650
Curso-Taller
10
1700
Curso-Taller
1800
Personal
participante
12
2100
Total
64
RESUMEN DE PRESUPUESTO
MONTO
DESCRIPCCION
OBRAS CIVILES (Costo Directo)
109,500.00
CAPACITACION
Costo Indirecto
GASTOS GENERALES
15.00%
SUB TOTAL
IGV
16,425.00
125,925.00
19.00%
23,925.75
149,850.75
149,850.75
COSTO
TOTAL
10500
15000
16000
13200
17000
12600
25200
109,500.00
RUBROS
INFRAESTRUCTURA
EQUIPAMIENTO
CAPACITACIN
TOTAL
TOTAL INV.
7,000,641.04
DESCRIPCION
A.-Con Proyecto
Inversin fija
194,462.25
Intangibles
194,462.25
3,195,435.38
259,283.00
2,936,152.37
infraestructura
Equipamiento
Capacitacin
Operacin y mantenimiento
Operacin
Mantenimiento
194,462.25
3,195,435.38
2,563,300.00
B.-Sin Proyecto
Operacin y mantenimiento
2,537,300.00
Operacin
Mantenimiento
26,000.00
2,563,300.00
Costos Incrementales(A-B)
% de ejecucin
Factor de descuentdo
Valor actual
Precio de Mercado
Beneficiarios
C/E
Facto de conversin
M.O. Calificada
DESCRIPCION
194,462.25
632,135.38
infrestructura % de ejecucin
100 4,893,587.29
100
60 2,936,152.37
40 1,957,434.92
4,893,587.29
1
194,462.25
1.1
579,940.71
8,061,290.88
51,499
156.533
0.8475
0.909
DESCRIPCION
A.-Con Proyecto
Inversin fija
176,766.19
Intangibles
176,766.19
2,708,131.48
219,742.34
2,488,389.14
infraestructura
Equipamiento
Capacitacin
Operacin y mantenimiento
Operacin
Mantenimiento
Costo Total con proyecto
176,766.19
2,708,131.48
B.-Sin Proyecto
Operacin y mantenimiento
2,150,361.75
Operacin
Mantenimiento
22,035.00
2,172,396.75
Costos Incrementales(A-B)
Factor de descuentdo
Valor actual
Precio de Social
Beneficiarios
C/E
176,766.19
535,734.73
1
176,766.19
1.1
491,499.75
6,843,903.45
51,499
132.89
3,610,743.41
64,820.75
1,957,434.92
1,438,636.99
149,850.75
3,335,595.00
3,335,595.00
3,335,595.00
3,335,595.00
3,335,595.00
3,335,595.00
3,335,595.00
3,335,595.00
3,289,395.00
3,289,395.00
3,289,395.00
3,289,395.00
3,289,395.00
3,289,395.00
3,289,395.00
3,289,395.00
46,200.00
6,946,338.41
2,563,300.00
46,200.00
46,200.00
46,200.00
46,200.00
46,200.00
46,200.00
46,200.00
3,335,595.00
3,335,595.00
3,335,595.00
3,335,595.00
3,335,595.00
3,335,595.00
3,335,595.00
2,563,300.00
2,563,300.00
2,563,300.00
2,563,300.00
2,563,300.00
2,563,300.00
2,563,300.00
26,000.00
2,563,300.00
26,000.00
2,563,300.00
26,000.00
2,563,300.00
26,000.00
2,563,300.00
26,000.00
2,563,300.00
26,000.00
2,563,300.00
26,000.00
2,563,300.00
4,383,038.41
772,295.00
772,295.00
772,295.00
772,295.00
772,295.00
772,295.00
772,295.00
Equiipamiento
1,438,636.99
1.2
1.3
1.4
1.5
1.7
1.8
2.0
2.2
3,689,115.74 596,353.44 547,113.25 501,938.76 460,494.28 422,471.81 387,588.82 355,586.07
AOS
3,060,105.04
54,935.59
1,658,926.09
1,219,244.85
126,998.51
2,826,916.76
2,826,916.76
2,826,916.76
2,826,916.76
2,826,916.76
2,826,916.76
2,826,916.76
2,826,916.76
2,787,762.26
2,787,762.26
2,787,762.26
2,787,762.26
2,787,762.26
2,787,762.26
2,787,762.26
2,787,762.26
39,154.50
39,154.50
39,154.50
39,154.50
39,154.50
39,154.50
39,154.50
39,154.50
2,826,916.76
2,826,916.76
2,826,916.76
2,826,916.76
2,826,916.76
2,826,916.76
2,826,916.76
5,887,021.80
22,035.00
2,172,396.75
22,035.00
2,172,396.75
22,035.00
2,172,396.75
22,035.00
2,172,396.75
22,035.00
2,172,396.75
22,035.00
2,172,396.75
22,035.00
2,172,396.75
3,714,625.05
654,520.01
654,520.01
654,520.01
654,520.01
654,520.01
654,520.01
654,520.01
1.2
1.3
1.4
1.5
1.7
1.8
2.0
2.2
3,126,525.59 505,409.54 463,678.48 425,393.10 390,268.90 358,044.86 328,481.52 301,359.20
10
7,000,641.04 5933043.28
1,438,636.99
3,335,595.00
3,289,395.00
46,200.00
3,335,595.00
2,563,300.00
2,537,300.00
26,000.00
2,563,300.00
772,295.00
2.4
326,225.75
10
5,945,002.71
2,826,916.76
2,787,762.26
39,154.50
2,826,916.76
2,150,361.75
22,035.00
2,172,396.75
654,520.01
2.4
276,476.33
DESCRIPCION
SUPERVISOR: INGENIERO AMBIENTAL responsable
de la ejecucin del plan de manejo ambiental as como
del monitoreo y control ambiental
AUXILIAR CAMPO: TECNICO FORESTAL
CANTIDAD
REQUERID
A
3,500.00
24
COSTO
PARCIAL
COSTO
84,000.00
2,000.00
12
24,000.00
500
24
12,000.00
4,500.00
4,500.00
6,600.00
5,000.00
3,500.00
4,650.00
1
1
1
1
6,600.00
5,000.00
3,500.00
4,650.00
3,000.00
3,000.00
1,500.00
12,000.00
Sub Total
Contingencias 10%
159,250.00
15,925.00
15,925.00
175,175.00
Variacin %
VACST
BENEFICIARIOS
C/E
40
9,581,464.83
51,499.00
186.05
30
8,897,074.49
51,499.00
172.76
20
8,212,684.14
51,499.00
159.47
10
7,528,293.80
51,499.00
146.18
6,843,903.45
51,499.00
132.89
-10
6,159,513.11
51,499.00
119.60
-20
5,475,122.76
51,499.00
106.32
-30
4,790,732.42
51,499.00
93.03
-40
4,106,342.07
51,499.00
79.74
Actividades
Expediente Tcnico
1
100%
Construccin
Equipamiento
Capacitacin
20%
20%
20%
20%
20%
Supervisin
Gastos Generales
Licencia de Construccin
Liquidacin
IGV 19%
10%
Trimestre
4
5
10%
10%
60%
10%
20%
10%
10%
50%
20%
20%
10%
10%
10%
10%
10%
20%
10%
10%
10%
10%
20%
100%
10%
10%
Actividades
Expediente Tcnico
10%
10%
50%
Construccin
Equipamiento
Capacitacin
10%
Supervisin
20%
Gastos Generales
100%
20%
Licencia de Construccin
Liquidacin
IGV 19%
Gastos Generales:
IGV
1
129,642
Trimestre
4
51,856.60
71,049.42
71,049.42
71,049.42
51,856.60
71,049.42
64,820.75
103,495.32 103,495.32 103,495.32 103,495.32
710,494.16
1,034,953.16
Trimestre
51,856.60
25,928.30
129,642
357,587.67 3,575,876.72
105,125.10 1,051,251.00
54,750.00 109,500.00
25,928.30
259,283.00
710,494.16
64,820.75
64,820.75
64,820.75
103,495.32 103,495.32 206,990.63 206,990.63 1,034,953.16
7,000,641.04
Costo Directo
Gastos Generales
Sub Total
IGV 19%
Inversin Obra Civil
Intanginbles
Expediente Tcnico
Gastos Supervisin
Liquidacin del proyecto
Licencia de construccin
###
710,494.16
5,447,121.88
1,034,953.16
###
129,641.50
259,283.00
64,820.75
64,820.75
518,566.00
###
3,575,876.72
1,051,251.00
109,500.00
Costo Directo
Gastos Generales
Sub Total
IGV (19%)
Utilidad (10%)
Inverisin Obra Civil
Intanginbles
Expediente Tcnico
Gastos Supervisin
Liquidacin del proyecto
Licencia de construccin
Presupuesto Total del Proyecto
###
710,494.16
5,447,121.88
1,034,953.16
544,712.19
###
129,641.50
259,283.00
64,820.75
64,820.75
518,566.00
###
544,712.19