Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PROYECTO: PLAN DE MANTENIMIENTO DE INFRAESTRUCTURA DE AVENIDAS Y VIAS SECUNDARIAS DEL DISTRITO CORONEL GREGORIO ALBARRACIN LANCHIPA
UBICACIÓN: DISTRITO CRNL. GREGORIO ALBARRACION LANCHIPA - TACNA
REMUNERACIONES
RESPONSABLE TECNICO MES 0 3000.00 -
ASISTENTE TECNICO MES 0 2200.00 -
ASISTENTE ADMINISTRATIVO MES 0 2000.00 -
APOYO ADMINISTRATIVO MES 0 1400.00 -
ALMACENERO MES 0 1500.00 -
INSPECTOR DE SEGURIDAD MES 0 2000.00 -
-
2.3.2.4 SERVICIO DE MANTENIMIENTO, ACONDICIONAMIENTO Y REPARACIONES
2.3.2.4 13 DE VEHICULOS (MANTENIMIENTO DE CAMIONES COMPACTADORES) 56,900.00
2.3.2.6.3 SEGUROS
2.3.26.33 SEGURO OBLIGATORIO ACCIDENTES DE TRANSITO (SOAT) 2,000.00
-
2.3.2.6.3 4 OTROS SEGUROS PERSONALES 42,000.00
REMUNERACIONES
M-IV (CAPATAZ) HH 5,417.32 9.50 45,313.91
M-III (OPERARIO) HH 12,922.99 8.20 85,016.05
M-II (OFICIAL) HH 50,746.38 7.50 321,114.39
M-I (PEON) HH 84,534.07 6.32 416,485.95
COMPENSACION VACACIONAL
M-IV (CAPATAZ) HH 3,330.69 9.50 2,636.80
M-III (OPERARIO) HH 12,922.99 8.20 8,830.71
M-II (OFICIAL) HH 50,746.38 7.50 31,716.49
M-I (PEON) HH 84,534.07 6.32 44,521.28
AGUINALDOS
M-IV (CAPATAZ) HH 3,330.69 9.50 666.14
M-III (OPERARIO) HH 12,922.99 8.20 2,584.60
M-II (OFICIAL) HH 50,746.38 7.50 20,298.55
M-I (PEON) HH 84,534.07 6.32 67,627.26
-
REMUNERACIONES
RESPONSABLE TECNICO MES 1 12 3,000.00 36,000.00 39,600.00
ASISTENTE TECNICO MES 1 12 2,050.00 24,600.00 27,250.00
ASISTENTE ADMINISTRATIVO MES 1 12 1,800.00 21,600.00 24,000.00
APOYO ADMINISTRATIVO MES 1 6 1,500.00 9,000.00 10,050.00
TECNICO DE SEGURIDAD Y SALUD MES 1 11 2,000.00 22,000.00 24,433.33
ALMACENERO MES 1 12 1,500.00 18,000.00 20,100.00
COMPENSACION VACACIONAL
RESPONSABLE TECNICO MES 1 12 250.00 3,000.00
ASISTENTE TECNICO MES 1 12 170.83 2,050.00
ASISTENTE ADMINISTRATIVO MES 1 12 150.00 1,800.00
APOYO ADMINISTRATIVO MES 1 6 125.00 750.00
TECNICO DE SEGURIDAD Y SALUD MES 1 11 166.67 1,833.33
ALMACENERO MES 1 12 125.00 1,500.00
AGUINALDOS
RESPONSABLE TECNICO MES 1 6 100.00 600.00
ASISTENTE TECNICO MES 1 6 100.00 600.00
ASISTENTE ADMISTRATIVO MES 1 6 100.00 600.00
APOYO ADMINISTRATIVO MES 1 3 100.00 300.00
TECNICO DE SEGURIDAD Y SALUD MES 1 6 100.00 600.00
ALMACENERO MES 1 6 100.00 600.00
CODIGO DESCRIPCION UNID Nª VECES Cantidad P.U. PARCIAL Sub Total TOTAL
COSTO DIRECTO 25,474.14
PERSONAL OBRERO
M-IV (CAPATAZ) HH 3,330.69 9.50 31,641.54 2,847.74
M-III (OPERARIO) HH 12,922.99 8.20 105,968.52 9,537.17
M-II (OFICIAL) HH 11,064.29 7.50 82,982.18 7,468.40
M-I (PEON) HH 9,881.93 6.32 62,453.79 5,620.84
GASTOS GENERALES 12,618.00
PROFESIONALES Y TECNICOS
RESPONSABLE TECNICO MES 1 12 3,000.00 36,000.00 3,240.00
ASISTENTE TECNICO MES 1 12 2,050.00 24,600.00 2,214.00
ASISTENTE ADMINISTRATIVO MES 1 12 1,800.00 21,600.00 1,944.00
APOYO ADMINISTRATIVO MES 1 12 1,500.00 18,000.00 1,620.00
TECNICO DE SEGURIDAD Y SALUD MES 1 11 2,000.00 22,000.00 1,980.00
ALMACENERO MES 1 12 1,500.00 18,000.00 1,620.00
2.3.1 1.1 1 ALIMENTOS Y BEBIDAS PARA CONSUMO HUMANO 34,245.02 - S/. 34,245.02 S/. 0.00 S/. 211.02 -S/. 650.00 S/. 33,384.00 S/. 0.00 S/. 33,384.00 S/. 33,385.00 S/. 0.00 S/. 33,385.00 -S/. 1.00 S/. 0.00 -S/. 1.00
2.3.1 2.1 1 VESTUARIO, ACCESORIOS Y PRENDAS DIVERSAS 37,920.00 420.00 S/. 38,340.00 S/. 0.00 S/. 6,170.00 S/. 23.00 S/. 31,773.00 S/. 420.00 S/. 32,193.00 S/. 31,773.00 S/. 420.00 S/. 32,193.00 S/. 0.00 S/. 0.00 S/. 0.00
2.3.1 2.1 3 CALZADO 18,000.00 840.00 S/. 18,840.00 S/. 0.00 S/. 10,125.00 -S/. 525.00 S/. 7,350.00 S/. 840.00 S/. 8,190.00 S/. 7,350.00 S/. 0.00 S/. 7,350.00 S/. 0.00 S/. 840.00 S/. 840.00
2.3.1 3.1 1 COMBUSTIBLES Y CARBURANTES 292,526.49 1,686.21 S/. 294,212.71 S/. 12,711.53 S/. 225.23 S/. 30,288.39 S/. 335,301.18 S/. 1,686.21 S/. 336,987.40 S/. 346,779.63 S/. 0.00 S/. 346,779.63 ### S/. 1,686.21 -S/. 9,792.23
2.3.1 3.1 3 LUBRICANTES, GRASAS Y AFINES 113,620.00 - S/. 113,620.00 S/. 1,925.00 S/. 61,720.00 S/. 53,825.00 S/. 0.00 S/. 53,825.00 S/. 53,825.00 S/. 0.00 S/. 53,825.00 S/. 0.00 S/. 0.00 S/. 0.00
2.3.1 5.1 1 REPUESTOS Y ACCESORIOS - 2,740.00 S/. 2,740.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,740.00 S/. 2,740.00 S/. 0.00 S/. 1,483.70 S/. 1,483.70 S/. 0.00 S/. 1,256.30 S/. 1,256.30
2.3.1 5.1 2 PAPELERIA EN GENERAL, UTILES Y MATERIALES DE - 2,000.00 S/. 2,000.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,000.00 S/. 2,000.00 S/. 0.00 S/. 1,999.38 S/. 1,999.38 S/. 0.00 S/. 0.62 S/. 0.62
2.3.1 5.3 1 ASEO, LIMPIEZA Y TOCADOR 111,556.50 - S/. 111,556.50 S/. 0.00 S/. 107,529.73 S/. 4,026.77 S/. 0.00 S/. 4,026.77 S/. 0.00 S/. 0.00 S/. 0.00 S/. 4,026.77 S/. 0.00 S/. 4,026.77
2.3.1 6.1 1 DE VEHICULOS 316,958.00 - S/. 316,958.00 S/. 12,850.00 S/. 130,802.00 -S/. 8.00 S/. 198,998.00 S/. 0.00 S/. 198,998.00 S/. 170,112.00 S/. 0.00 S/. 170,112.00 S/. 28,886.00 S/. 0.00 S/. 28,886.00
2.3.1 6.1 4 DE SEGURIDAD 16,115.56 - S/. 16,115.56 S/. 4,300.00 S/. 7,739.57 -S/. 6.00 S/. 12,669.99 S/. 0.00 S/. 12,669.99 S/. 12,669.00 S/. 0.00 S/. 12,669.00 S/. 0.99 S/. 0.00 S/. 0.99
2.3.1.8.1.2 MEDICAMENTOS 600.00 - S/. 600.00 S/. 0.00 S/. 1.40 S/. 598.60 S/. 0.00 S/. 598.60 S/. 600.00 S/. 0.00 S/. 600.00 -S/. 1.40 S/. 0.00 -S/. 1.40
2.3.1.99.11 DE HERRAMIENTAS 6,672.54 - S/. 6,672.54 S/. 710.82 S/. 2,111.40 S/. 5,271.96 S/. 0.00 S/. 5,271.96 S/. 4,245.82 S/. 0.00 S/. 4,245.82 S/. 1,026.14 S/. 0.00 S/. 1,026.14
2.3.1.11.1.1 SUMINISTRO PARA MANTENIMIENTO Y REPARACION 56,195.00 - S/. 56,195.00 S/. 0.00 S/. 0.00 S/. 350.00 S/. 56,545.00 S/. 0.00 S/. 56,545.00 S/. 51,196.70 S/. 0.00 S/. 51,196.70 S/. 5,348.30 S/. 0.00 S/. 5,348.30
2.3.2.4.1.2 DE CARRETERAS, CAMINOS Y PUENTES 52,000.00 - S/. 52,000.00 S/. 65,043.47 S/. 46.61 S/. 116,996.86 S/. 0.00 S/. 116,996.86 S/. 143,310.00 S/. 0.00 S/. 143,310.00 ### S/. 0.00 -S/. 26,313.14
2.3.2 4.1 3 DE VEHICULOS (MANTENIMIENTO DE CAMIONES) 55,900.00 1,000.00 S/. 56,900.00 S/. 0.00 S/. 0.00 S/. 55,900.00 S/. 1,000.00 S/. 56,900.00 S/. 72,884.20 S/. 0.00 S/. 72,884.20 ### S/. 1,000.00 -S/. 15,984.20
2.3.2.4.1.99 DE OTROS BIENES Y ACTIVOS 7,148.00 - S/. 7,148.00 S/. 0.00 S/. 0.00 S/. 7,148.00 S/. 0.00 S/. 7,148.00 S/. 6,948.00 S/. 0.00 S/. 6,948.00 S/. 200.00 S/. 0.00 S/. 200.00
2.3.2 5.1 2 DE VEHICULOS (ALQUILER DE MINIBUS Y CAMIONET 8,736.00 - S/. 8,736.00 S/. 0.00 S/. 0.00 S/. 8,736.00 S/. 0.00 S/. 8,736.00 S/. 8,736.00 S/. 0.00 S/. 8,736.00 S/. 0.00 S/. 0.00 S/. 0.00
2.3.2 6.3 3 SEGURO OBLIGATORIO ACCIDENTES DE TRANSITO ( - 2,000.00 S/. 2,000.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 2,000.00 S/. 2,000.00 S/. 0.00 S/. 1,960.00 S/. 1,960.00 S/. 0.00 S/. 40.00 S/. 40.00
2.3.2 6.3 4 OTROS SEGUROS PERSONALES 40,800.00 1,200.00 S/. 42,000.00 S/. 0.00 S/. 0.00 S/. 40,800.00 S/. 1,200.00 S/. 42,000.00 S/. 28,200.00 S/. 0.00 S/. 28,200.00 S/. 12,600.00 S/. 1,200.00 S/. 13,800.00
2.3.2 7.2 99 OTROS SERVICIOS SIMILARES - PERSONAS NATURAL 190.00 6,820.00 S/. 7,010.00 S/. 0.00 S/. 0.00 S/. 190.00 S/. 6,820.00 S/. 7,010.00 S/. 0.00 S/. 16,320.00 S/. 16,320.00 S/. 190.00 ### -S/. 9,310.00
2.3.2 7.2 1 CONSULTORIAS 5,500.00 3,000.00 S/. 8,500.00 S/. 0.00 S/. 0.00 S/. 5,500.00 S/. 3,000.00 S/. 8,500.00 S/. 4,800.00 S/. 0.00 S/. 4,800.00 S/. 700.00 S/. 3,000.00 S/. 3,700.00
2.3.2 8.1 1 CONTRATO ADMINISTRATIVO DE SERVICIOS 1,046,812.10 145,433.33 S/. 1,192,245.43 S/. 0.00 S/. 0.00 ### ### ### S/. 989,862.60 S/. 134,795.71 ### S/. 56,949.50 ### S/. 67,587.12
2.3.2 8.1 2 CONTRIBUCIONES A ESSALUD DE C.A.S 25,474.14 12,618.00 S/. 38,092.14 S/. 0.00 S/. 0.00 S/. 25,474.14 S/. 12,618.00 S/. 38,092.14 S/. 80,623.64 S/. 6,805.25 S/. 87,428.89 ### S/. 5,812.75 -S/. 49,336.75
2,246,969.36 179,757.55 2,426,726.90 97,540.82 326,681.97 29,472.39 2,047,300.60 179,757.55 2,227,058.14 2,047,300.59 163,784.04 2,211,084.64 0.01 15,973.50 15,973.51
GASTOS GENERALES:
AGUA DE MESA - BIDON x 20 LITROS UND 200 16 3200 3200.00
CAMION COMPACTADOR
FILTRO DE ACEITE PRIMARIO PARA CAMION COMPACTADOR UND 96.00 82.60 7929.60
FILTRO DE ACEITE SECUNDARIO PARA CAMION UND 96.00 75.52 7249.92
FILTRO DE PETROLEO PRIMARIO UND 121.00 82.60 9994.60
FILTRO DE PETROLEO SECUNDARIO UND 96.00 29.50 2832.00
FILTRO DE AIRE PRIMARIO UND 5.00 212.40 1062.00
FILTRO DE AIRE SECUNDARIO UND 5.00 212.40 1062.00
DISCO DE EMBRIAGUE UND 5.00 3580.00 17900.00
LLANTAS DELANTERAS Y POSTERIORES PARA CAMION COMP UND 5.00 17316.00 86580.00
SILICONA PARA VIDRIO UND 48.00 10.00 480.00
AMBIENTADORES UND 48.00 10.00 480.00
VALVULA #30 UND 6.00 50.00 300.00
JUEGO DE RETEN # 30 UND 3.00 80.00 240.00
UNIDAD DE ACEITE 20-50W UND 6.00 25.00 150.00
UNIDAD DE GRASA FINA UND 12.00 15.00 180.00
GRASERA # 30 UND 6.00 25.00 150.00
PISTON CERAMICO LS-533C #30 UND 3.00 150.00 450.00
MANOMETRO UND 1.00 50.00 50.00
REGULADOR DE PRESION UND 1.00 150.00 150.00
BATERIAS 21 PLACAS 12V UND 10.00 600.00 6000.00
(CAMIONES)
SERVICIO DE MANTENIMIENTO DE UNIDADES VEHICULARES (P GLB 1.00 23,431.00 23,431.00
SERVICIO DE MANTENIMIENTO DE UNIDADES VEHICULARES ( GLB 1.00 44,700.00 44,700.00
(CAMIONES)
SERVICIO DE MECANICOS /ELECTRICO VARIOS glb 1.00 5,000.00 5,000.00
2.3.2.4.1 99 DE OTROS BIENES Y ACTIVOS 7,148.32
2.3.2.6.3 SEGUROS
-
2.3.2.6.3 4 OTROS SEGUROS PERSONALES 40,000.00
2.3.2.7.1 99 OTROS SERVICIOS SIMILARES - GASTOS DE INSPECCION & GASTOS ORGANIZACIÓN Y GESTION 75,366.06
REMUNERACIONES
M-IV (CAPATAZ) HH 3,313.23 9.50 24,165.36
M-III (OPERARIO) HH 26,478.82 8.20 170,627.47
M-II (OFICIAL) HH 66,787.37 7.50 355,327.12
M-I (PEON) HH 135,126.94 6.32 449,611.57
COMPENSACION VACACIONAL
M-IV (CAPATAZ) HH 3,313.23 9.50 2,622.97
M-III (OPERARIO) HH 26,478.82 8.20 18,093.86
M-II (OFICIAL) HH 66,787.37 7.50 41,742.10
M-I (PEON) HH 135,126.94 6.32 71,166.86
AGUINALDOS
M-IV (CAPATAZ) HH 5.74 9.50 54.55
M-III (OPERARIO) HH 166.30 8.20 1,363.64
M-II (OFICIAL) HH 3,847.27 7.50 28,854.55
M-I (PEON) HH 31,070.20 6.32 196,363.64
REMUNERACIONES
RESPONSABLE TECNICO MES 1 11 3,000.00 33,000.00
ASISTENTE TECNICO MES 1 11 2,000.00 22,000.00
ASISTENTE ADMINISTRATIVO MES 1 11 1,800.00 19,800.00
APOYO ADMINISTRATIVO MES 1 11 1,500.00 16,500.00
TECNICO DE SEGURIDAD Y SALUD MES 1 11 2,000.00 22,000.00
ALMACENERO MES 1 11 1,500.00 16,500.00
COMPENSACION VACACIONAL
RESPONSABLE TECNICO MES 1 11 250.00 2,750.00
ASISTENTE TECNICO MES 1 11 166.67 1,833.33
ASISTENTE ADMINISTRATIVO MES 1 11 150.00 1,650.00
APOYO ADMINISTRATIVO MES 1 11 125.00 1,375.00
TECNICO DE SEGURIDAD Y SALUD MES 1 11 166.67 1,833.33
ALMACENERO MES 1 11 125.00 1,375.00
AGUINALDOS
RESPONSABLE TECNICO MES 1 6 100.00 600.00
ASISTENTE TECNICO MES 1 6 100.00 600.00
ASISTENTE ADMISTRATIVO MES 1 6 100.00 600.00
APOYO ADMINISTRATIVO MES 1 6 100.00 600.00
TECNICO DE SEGURIDAD Y SALUD MES 1 6 100.00 600.00
MECANICO MES 1 6 100.00 600.00
ALMACENERO MES 1 6 100.00 600.00
2.3.2.8.1.2 CONTRIBUCIONES A ESSALUD DE CAS 158,967.86
CODIGO DESCRIPCION UNID Nª VECES Cantidad P.U. PARCIAL Sub Total TOTAL
COSTO DIRECTO 144,315.86
PERSONAL OBRERO
M-IV (CAPATAZ) HH 3,313.23 9.50 2,832.81 2,832.81
M-III (OPERARIO) HH 26,478.82 8.20 19,541.37 19,541.37
M-II (OFICIAL) HH 66,787.37 7.50 45,081.47 45,081.47
M-I (PEON) HH 135,126.94 6.32 76,860.20 76,860.20