RESUMEN DE PRESUPUESTO

PROYECTO: "AMPLIACION Y MEJORAMIENTO DE LOS SISTEMAS DE AGUA POTABLE Y ALCANTARILLADO DE LA LOCALIDAD DE CASCAS"

UBICACIÓN : REGION: La Libertad PROVINCIA: Gran Chimu DISTRITO: Cascas

PROPIETARIO: Municipalidad Provincial de Cascas

RESUMEN DE PRESUPUESTO
GENERALES SISTEMA DE AGUA POTABLE SISTEMA DE ALCANTARILLADO

04. ESTRUCTURAS 05. LINEA DE

01. OBRAS Y 06. REDES 07. P.T.A.R. CON
02. CAPTACION DE 03. LINEA DE HIDRAULICAS ADUCION, RED DE
TRABAJOS COLECTORAS DE HUMEDALES
MANANTIAL CONDUCCION PARA AGUA DISTRIBUCION Y
PRELIMINARES ALCANTARILLADO ARTIFICIALES
POTABLE CONEXIONES

COSTO DIRECTO S/. 39,696.73 S/. 63,282.40 S/. 423,307.94 S/. 162,412.88 S/. 1,452,078.20 S/. 2,366,334.81 S/. 1,265,819.52

GASTOS GENERALES (10%) S/. 3,969.67 S/. 6,328.24 S/. 42,330.79 S/. 16,241.29 S/. 145,207.82 S/. 236,633.48 S/. 126,581.95

UTILIDADES (5%) S/. 1,984.84 S/. 3,164.12 S/. 21,165.40 S/. 8,120.64 S/. 72,603.91 S/. 118,316.74 S/. 63,290.98

SUB TOTAL 01 S/. 45,651.24 S/. 72,774.76 S/. 486,804.13 S/. 186,774.81 S/. 1,669,889.93 S/. 2,721,285.03 S/. 1,455,692.45

I.G.V. (19%) S/. 8,673.74 S/. 13,827.20 S/. 92,492.78 S/. 35,487.21 S/. 317,279.09 S/. 517,044.16 S/. 276,581.57

SUB TOTAL 02 S/. 54,324.98 S/. 86,601.96 S/. 579,296.92 S/. 222,262.03 S/. 1,987,169.02 S/. 3,238,329.19 S/. 1,732,274.01

SUPERVISION (5%) S/. 2,716.25 S/. 4,330.10 S/. 28,964.85 S/. 11,113.10 S/. 99,358.45 S/. 161,916.46 S/. 86,613.70
COSTO SEPARADO POR
S/. 57,041.22 S/. 90,932.06 S/. 608,261.76 S/. 233,375.13 S/. 2,086,527.47 S/. 3,400,245.65 S/. 1,818,887.71
SISTEMAS
SUB PRESUPUESTO= S/. 57,041.22 S/. 3,019,096.42 S/. 5,219,133.36

TOTAL DE PRESUPUESTO= S/. 8,295,271.00

SON : OCHO MILLONES DOSCIENTOS NOVENTAICINCO MIL DOSCIENTOS SETENTA Y UNO CON 00/100 NUEVOS SOLES