Documentos de Académico
Documentos de Profesional
Documentos de Cultura
(Potencial Agropecuario)
MOVIMIENTO DE TIERRAS
(P1,P2,P3,P4,P5,P7)
3 Accesos y Adecuación de
Sendero Peatonal 60,000.00 60,000.00
5 Excavación en Bloques Rocosos 36,380.00 84,750.00 48,510.00 48,510.00 48,510.00 12,127.00 278,787.00
Sueltos y Material Morrenico
TOTAL COSTO DIRECTO 148,730.00 84,750.00 56,182.00 102,697.00 219,919.00 58,381.00 670,659.00
GASTOS GENERALES (15%) 22,309.50 12,712.50 8,427.30 15,404.55 32,987.85 8,757.15 100,598.85
NOTAS: c:\douglas\master\impacto\control.xls
2 Instalación de Campamentos -
3 Accesos y Adecuación de -
Sendero Peatonal
4 Trazo y Replanteo
5 Excavación en Bloques Rocosos 697.90 697.90 697.90 697.90 697.90 697.90 4,187.40
Sueltos y Material Morrenico
7 Estructura de Desacarga
TOTAL COSTO DIRECTO 15,668.45 10,697.90 10,697.90 10,697.90 697.90 61,697.90 110,157.95
GASTOS GENERALES (15%) 2,350.27 1,604.69 1,604.69 1,604.69 104.69 9,254.69 16,523.69
NOTAS:
C.M.A. : Costo de Medida Ambiental
CUADRO No. 10.3
3 Accesos y Adecuación de
Sendero Peatonal 60,000.00
5 Excavación en Bloques Rocosos 36,380.00 697.90 37,077.90 84,750.00 697.90 85,447.90 48,510.00 697.90 49,207.90 48,510.00 697.90 49,207.90 48,510.00 697.90 49,207.90 12,127.00 697.90 12,824.90
Sueltos y Material Morrenico
TOTAL COSTO DIRECTO 148,730.00 15,668.45 72,398.45 84,750.00 10,697.90 85,447.90 56,182.00 10,697.90 49,207.90 102,697.00 10,697.90 49,207.90 219,919.00 697.90 49,207.90 58,381.00 61,697.90 98,618.90
GASTOS GENERALES (15%) 22,309.50 2,350.27 10,859.77 12,712.50 1,604.69 12,817.19 8,427.30 1,604.69 7,381.19 15,404.55 1,604.69 7,381.19 32,987.85 104.69 7,381.19 8,757.15 9,254.69 14,792.84
UTILIDAD (10%) 14,873.00 1,566.85 7,239.85 8,475.00 1,069.79 8,544.79 5,618.20 1,069.79 4,920.79 10,269.70 1,069.79 4,920.79 21,991.90 69.79 4,920.79 5,838.10 6,169.79 9,861.89
TOTAL PRESUPUESTO 185,912.50 19,585.56 90,498.06 105,937.50 13,372.38 106,809.88 70,227.50 13,372.38 61,509.88 128,371.25 13,372.38 61,509.88 274,898.75 872.38 61,509.88 72,976.25 77,122.38 123,273.63
I.G.V. (18%) 33,464.25 3,525.40 16,289.65 19,068.75 2,407.03 19,225.78 12,640.95 2,407.03 11,071.78 23,106.83 2,407.03 11,071.78 49,481.78 157.03 11,071.78 13,135.73 13,882.03 22,189.25
TOTAL GENERAL 219,376.75 23,110.96 106,787.71 125,006.25 15,779.40 126,035.65 82,868.45 15,779.40 72,581.65 151,478.08 15,779.40 72,581.65 324,380.53 1,029.40 72,581.65 86,111.98 91,004.40 145,462.88
NOTAS: