Componente

SS.HH

Costo (S/.)
Expediente Tcnico
48,764.38

59,468.76

48,764.38

51,381.04

62,659.81

51,381.04

47,657.35

58,118.72

47,657.35

26,119.85

31,853.48

26,119.85

COSTO DIRECTO
GASTOS GENERALES
6.50%
UTILIDAD 5.42%

173,922.63

212,100.77

31,306.07

11,304.97

16,968.06

9,424.61

SUB TOTAL

194,652.21

229,068.83

CERCO DE MALLA
CONSTRUCCION ELECTROSOLDADO,
DE UN PARQUE VEREDAS
JUEGOS INFANTILES
INFANTIL
AREAS VERDES - BANCAS BOTADEROS - FAROLAS

IGV (18%)
costo de infraestructura
COSTO DE SUPERVISION
(2.5%)
COSTO DE OBRA
COSTO DE ELABORACIN
DE EXPEDIENTE TCNICO
(1.17%)
COSTO DE INVERSION

35,037.40
229,689.61
5,742.24

6,363.02

235,431.85

235,431.85

2,500.00

2,500.00

237,931.85

237,931.85

0.00
5.42%

10,704.38

59,468.76

11,278.77

62,659.81

10,461.37

58,118.72

5,733.63

31,853.48

205,228.71

236,534.78