Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Desagregado de Gastos Generales Los Angeles
Desagregado de Gastos Generales Los Angeles
01
02
03
04
05
06
07
08
DESCRIPCION
COSTO
DIRECTO
CD
GASTOS
GENERALES 8%
CD
UTILIDAD 4%
CD
TOTALES
25,878,662.87
2,089,574.19
SUB TOTAL
151,560.99 4,243,707.59
86,410.76 2,419,501.36
78,361.79 2,194,130.22
333,635.63 9,341,797.68
377,526.94 10,570,754.36
7,650.40
214,211.20
3,240.58
90,736.24
6,400.00
179,200.00
1,044,787.09 29,254,038.65
NIETO MOQUEGUA
IGV 18%
PRESUPUESTO
DE OBRA
SUPERVISION
3%
CD
COSTO DEL
EXPEDIENTE
(4.00%) CD
763,867.37
435,510.24
394,943.44
1,681,523.58
1,902,735.78
38,558.02
16,332.52
32,256.00
5,007,574.96
2,855,011.60
2,589,073.66
11,023,321.26
12,473,490.14
252,769.22
107,068.76
211,456.00
113,670.74
64,808.07
58,771.35
250,226.72
283,145.21
5,737.80
2,430.44
4,800.00
151,560.99
86,410.76
78,361.79
333,635.63
377,526.94
7,650.40
3,240.58
6,400.00
5,272,806.69
3,006,230.43
2,726,206.80
11,607,183.61
13,134,162.29
266,157.42
112,739.78
222,656.00
5,265,726.95
34,519,765.60
783,590.33 1,044,787.09
36,348,143.02
S/.
3
36,348,143.02
4
19
01
02
03
04
05
06
07
08
DESCRIPCION
COSTO
DIRECTO
CD
3,211,037.82
1,830,736.50
1,660,207.49
7,068,551.52
7,998,452.15
162,084.75
68,656.36
135,593.22
22,135,319.81
GASTOS
GENERALES 9%
CD
288,993.40
164,766.29
149,418.67
636,169.64
719,860.69
14,587.63
6,179.07
12,203.39
1,992,178.78
UTILIDAD 5%
CD
160,551.89
91,536.83
83,010.37
353,427.58
399,922.61
8,104.24
3,432.82
6,779.66
IGV 18%
SUPERVISION II
5.9%
CD
PRESUPUESTO
DE OBRA
3,660,583.11
658,904.96
2,087,039.62
375,667.13
1,892,636.53
340,674.58
8,058,148.74 1,450,466.77
9,118,235.45 1,641,282.38
184,776.62
33,259.79
78,268.25
14,088.28
154,576.27
27,823.73
4,319,488.07
2,462,706.75
2,233,311.11
9,508,615.51
10,759,517.83
218,036.41
92,356.53
182,400.00
257,889.66
147,032.84
133,337.06
567,700.06
642,383.62
13,017.59
5,513.56
10,889.97
4,577,377.73
2,609,739.59
2,366,648.17
10,076,315.57
11,401,901.45
231,054.00
97,870.09
193,289.97
29,776,432.21
1,777,764.36
31,554,196.57
COSTO DEL
EXPEDIENTE
(4.%) CD
166,823.59
95,112.56
86,253.04
367,233.65
415,544.93
8,420.82
3,566.92
7,044.50
4,744,201.32
2,704,852.15
2,452,901.21
10,443,549.22
11,817,446.38
239,474.81
101,437.00
200,334.47
1,150,000.00
32,704,196.57
32,704,196.57
1,245,788
1,000,000.00