Scribd Logo
Upload

Welcome to Scribd!

  • 4 views

    Presupuesto Total.

    Uploaded by

    Wendy Csaire
    This document is a budget for cleaning and clearing vegetation along four rural roads - Route IC-782 and Route IC-112 in Changuillo District, Nasca Province, Ica Department. The budget details preliminary works like signage and traffic control, maintenance works like cleaning non-wooded areas and removing vegetation, and calculates direct costs, overhead costs, profit, taxes, and total budget for each road and in total. The total budget amount is 104,750 new soles.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Presupuesto Total.

    Uploaded by

    Wendy Csaire
    4 views1 page
    This document is a budget for cleaning and clearing vegetation along four rural roads - Route IC-782 and Route IC-112 in Changuillo District, Nasca Province, Ica Department. The budget details preliminary works like signage and traffic control, maintenance works like cleaning non-wooded areas and removing vegetation, and calculates direct costs, overhead costs, profit, taxes, and total budget for each road and in total. The total budget amount is 104,750 new soles.

    Original Description:

    PRESUPUESTO

    Original Title

    PRESUPUESTO TOTAL.

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document is a budget for cleaning and clearing vegetation along four rural roads - Route IC-782 and Route IC-112 in Changuillo District, Nasca Province, Ica Department. The budget details preliminary works like signage and traffic control, maintenance works like cleaning non-wooded areas and removing vegetation, and calculates direct costs, overhead costs, profit, taxes, and total budget for each road and in total. The total budget amount is 104,750 new soles.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    4 views1 page

    Presupuesto Total.

    Uploaded by

    Wendy Csaire
    This document is a budget for cleaning and clearing vegetation along four rural roads - Route IC-782 and Route IC-112 in Changuillo District, Nasca Province, Ica Department. The budget details preliminary works like signage and traffic control, maintenance works like cleaning non-wooded areas and removing vegetation, and calculates direct costs, overhead costs, profit, taxes, and total budget for each road and in total. The total budget amount is 104,750 new soles.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    of 1

    S10 Página 1

    Presupuesto
    Presupuesto 1103001 LIMPIEZA Y DESBROCE DEL CAMINO VECINAL RUTA N° IC-782 y RUTA N° IC 112 EN EL DISTRITO
    DE CHANGUILLO, PROVINCIA DE NASCA, DEPARTAMENTO DE ICA

    Subpresupuesto 001 LIMPIEZA Y DESBROCE DEL CAMINO VECINAL RUTA N° IC-782 y RUTA N° IC 112 EN EL DISTRITO
    Cliente MUNICIPALIDAD DISTRITALDEDECHANGUILLO
    CHANGUILLO Costo al 8/2/2023
    Lugar ICA - NAZCA - CHANGUILLO
    Item Descripción Und. Metrado Precio S/. Parcial S/.
    CARRETERA RUTA N° IC-112 SAN JAVIER
    01 OBRAS PRELIMINARES 8,278.25
    01.01 MALLA PLASTICA PARA SEÑALIZACIÓN DE PELIGRO m 2,015.00 1.45 2,921.75
    01.02 EQUIPAMIENTO DE PROTECCIÓN PERSONAL glb 1.00 787.50 787.50
    01.03 EQUIPAMIENTO DE PROTECCION COLECTIVA glb 1.00 75.00 75.00
    01.04 SEÑAL PREVENTIVA und 10.00 149.40 1,494.00
    01.05 DESVIO DE TRANSITO glb 1.00 3,000.00 3,000.00
    02 TRABAJOS DE MANTENIMIENTO 15,795.50
    02.01 LIMPIEZA EN ZONA NO BOSCOSA m 2,015.00 3.80 7,657.00
    02.02 DESBROCE EN ZONA NO BOSCOSAS m 2,015.00 3.80 7,657.00
    02.03 ELIMINACIÓN DE VEGETACIÓN PRODUCTO DEL DESBROCE m3 45.00 10.70 481.50
    Costo Directo 24,073.75
    CARRETERA RUTA N° IC-112 SAN JUAN
    01 OBRAS PRELIMINARES 7,741.75
    01.01 MALLA PLASTICA PARA SEÑALIZACIÓN DE PELIGRO m 1,645.00 1.45 2,385.25
    01.02 EQUIPAMIENTO DE PROTECCIÓN PERSONAL glb 1.00 787.50 787.50
    01.03 EQUIPAMIENTO DE PROTECCION COLECTIVA glb 1.00 75.00 75.00
    01.04 SEÑAL PREVENTIVA und 10.00 149.40 1,494.00
    01.05 DESVIO DE TRANSITO glb 1.00 3,000.00 3,000.00
    02 TRABAJOS DE MANTENIMIENTO 13,633.50

    02.01 LIMPIEZA EN ZONA NO BOSCOSA m 1,644.00 3.80 6,247.20


    02.02 DESBROCE EN ZONA NO BOSCOSAS m 1,644.00 4.20 6,904.80
    02.03 ELIMINACIÓN DE VEGETACIÓN PRODUCTO DEL DESBROCE m3 45.00 10.70 481.50
    Costo Directo 21,375.25
    CARRETERA RUTA N° IC-782 CHANGUILLO
    01 OBRAS PRELIMINARES 6,981.95
    01.01 MALLA PLASTICA PARA SEÑALIZACIÓN DE PELIGRO m 1,121.00 1.45 1,625.45
    01.02 EQUIPAMIENTO DE PROTECCIÓN PERSONAL glb 1.00 787.50 787.50
    01.03 EQUIPAMIENTO DE PROTECCION COLECTIVA glb 1.00 75.00 75.00
    01.04 SEÑAL PREVENTIVA und 10.00 149.40 1,494.00
    01.05 DESVIO DE TRANSITO glb 1.00 3,000.00 3,000.00
    02 TRABAJOS DE MANTENIMIENTO 9,001.10
    02.01 LIMPIEZA EN ZONA NO BOSCOSA m 1,121.00 3.80 4,259.80
    02.02 DESBROCE EN ZONA NO BOSCOSAS m 1,121.00 3.80 4,259.80
    02.03 ELIMINACIÓN DE VEGETACIÓN PRODUCTO DEL DESBROCE m3 12.00 10.70 481.50
    Costo Directo 15,983.05
    CARRETERA CAMINO VECINAL ACCESO A SAN JAVIER
    01 OBRAS PRELIMINARES 6,444.00
    01.01 MALLA PLASTICA PARA SEÑALIZACIÓN DE PELIGRO m 750.00 1.45 1,087.50
    01.02 EQUIPAMIENTO DE PROTECCIÓN PERSONAL glb 1.00 787.50 787.50
    01.03 EQUIPAMIENTO DE PROTECCION COLECTIVA glb 1.00 75.00 75.00
    01.04 SEÑAL PREVENTIVA und 10.00 149.40 1,494.00
    01.05 DESVIO DE TRANSITO glb 1.00 3,000.00 3,000.00
    02 TRABAJOS DE MANTENIMIENTO 6,181.50
    02.01 LIMPIEZA EN ZONA NO BOSCOSA m 750.00 3.80 2,850.00
    02.02 DESBROCE EN ZONA NO BOSCOSAS m 750.00 3.80 2,850.00
    02.03 ELIMINACIÓN DE VEGETACIÓN PRODUCTO DEL DESBROCE m3 12.00 10.70 481.50
    Costo Directo 12,625.50
    Costo Total 74,057.55

    Gastos Generales (8%) 5,924.60


    Utilidad (5%) 3,704.28
    SUB TOTAL 83,686.44
    IMPUESTOS (18%) 15,063.56
    RESIDENTE 6,000.00
    ===========
    PRESUPUESTO TOTAL 104,750.00
    SON : CIENTO CUATRO MIL SETECIENTOS CINCUENTA CON 00/100 NUEVOS SOLES

    You might also like