1 OBRAS PRELIMINARES 8,437.

47
2 TRABAJOS PRELIMINARES 791,689.12
3 MOVIMIENTO DE TIERRAS 2,844,507.44
VEREDAS Y JARDIN MOVIMIENTO TIERRA 657,812.72
MARTILLO 395,976.23
RAMPAS 26,120.90
VEREDAS DE CONCRETO 1,577,153.32
JARDINERA 187,444.27
4 MURO PARA VEREDAS 8,954.44
MOVIMIENTO DE TIERRAS 8,954.44
5 OBRAS DE CONCRETO SIMPLE 85.64
ZAPATAS 85.64
6 OBRAS DE CONCRETO ARMADO 160,425.89
ZAPATAS 11,988.28
MURO DE CONCRETO PANTALLA 49,029.59
LOSAS MACIZA 38,859.16
SEÑALIZACION 19,486.10
BASUREROS 32,342.76
VARIOS 8,620.00
PRUEBAS Y/O CONTROL DE CALIDAD DE OBRA 100.00
3,814,100.00

MITIGACION AMBIENTAL 0.00

COSTO DIRECTO 3,814,100.00
GG 10% 381,410.00
UT 10% 381,410.00
SUB TOTAL 4,576,920.00
IGV 823845.60
TOTAL 5,400,765.60
SUPERVISION 270038.28
MONTO DE LA INVERSION 5,670,803.88

162022.968
 PISTA VEREDA
SEÑALIZACION MURO DE
CALZADA VEREDA SARDINELES AREAS VERDES
VERTICAL CONTENCION
8,437.47
197,922.28 LA CUARTA PARTE

328,906.36 LA MITAD
197,988.12 LA MITAD
13,060.45 LA MITAD
788,576.66 LA MITAD
187,444.27

8,954.44

85.64

11,988.28
49,029.59
38,859.16
8791.8 10,694.30

8,620.00
100.00

0.00 8,791.80 1,654,268.31 0.00 187,444.27 8,954.44

0 879.18 165426.8305 0 18744.427 895.444
0.00 879.18 165,426.83 0.00 18,744.43 895.44
0.00 10,550.16 1,985,121.97 0.00 224,933.12 10,745.33
0 1899.0288 357321.95388 0 40487.96232 1934.15904
0.00 12,449.19 2,342,443.92 0.00 265,421.09 12,679.49
270038.28

60 9,829.78 6,185.76 1

146.53 168.29 30.30 8,954.44

146.53 168.29 30.3025448773 8954.44

 #REF! 104143.99
TACHOS DE
BASURA
8437.47
197922.28
0.00 0.00
328906.36
197988.12
13060.45
788576.66 #REF!
187444.27
0.00
8954.44
0.00
85.64
0.00
11988.28
49029.59
38859.16
19486.10
32,342.76 32342.76
8620.00
100.00
0.00
0.00
0.00
32,342.76 1,891,801.58 1,891,801.58 1891801.5750
3234.276 189,180.16
3,234.28 189,180.16
38,811.31 2,270,161.89
6986.03616 408629.14
45,797.35 2,678,791.03
270038.28
2,948,829.31 50500 2,999,329.31
54

598.94

598.94
21854.1667 21854.1667

189180.158
 15,178,899.90 12,402,977.8
1050495.1 x
x 13029267420517.5 858380.218920728
15,178,899.90
prcio social 12,402,977.8 858380.219
Valor actual de los costos sociales (VACS) S/ 11,579,073.60 S/ 9,461,488.90 S/143,614,993,001,294.00
Costo Anual Equivalente (CAE) 0 S/9,461,488.90 S/9,939,247,732,862.22
Costo por capacidad de producción 638.62 521.828969 S/0.00
Costo por beneficiario directo 30153.84 S/ 24,639.29 7920789692.48966 S/6,042,296,044.18
521.828969413713 S/15,735,147.25
S/0.00
S/ 30,153.84 S/ 24,639.29
S/801,359.79