Академический Документы
Профессиональный Документы
Культура Документы
ITEM
1
RETRIBUCIONES Y COMPLEMENTOS
10
11
12
COSTO DIRECTO
1,040,643.74
102,600.00
230,400.00
102,600.00
98,861.15
20,736.00
9,234.00
98,861.15
20,736.00
9,234.00
5,000.00
2,000.00
5,000.00
2,000.00
22,733.00
1,016.00
22,733.00
1,016.00
10,000.00
5,301.05
10,000.00
5,301.05
253,354.57
11,700.00
9,500.00
96,842.50
11,700.00
9,000.00
500.00
0.00
14
128,831.15
7,000.00
23,749.00
15,301.05
274,554.57
84,370.84
9,145.50
62,995.73
17,853.96
17,853.96
3,041.37
7,370.09
4,073.20
3,369.30
1,672,434.76
0.00
1,672,434.76
1,640,373.62
32,061.14
0.00
232,611.96
4,500.00
5,750.00
4,500.00
5,750.00
12,600.00
14,400.00
200.00
1,800.00
1,500.00
2,000.00
1,700.00
10,250.00
259,611.96
1,800.00
232,611.96
5,400.00
12,600.00
MEDICAMENTOS
Medicinas
3,500.00
MATERIAL DE ESCRITORIO
5,583.09
3,600.00
5,583.09
3,600.00
21,600.00
21,600.00
21,600.00
21,600.00
1,650.00
0.00
1,650.00
175,001.05
4,025,024.04
TOTAL PRESUPUESTO
3,500.00
3,500.00
13
TOTAL
1,373,643.74
1,040,643.74
VITICOS Y ASIGNACIONES
Viaticos
COMBUSTIBLE Y LUBRICANTES
Gasolina (90 Octanos)
Gasolina (90 Octanos) para Recepcin
Petroleo
Kerosene
Aceite y grasas
PRESUPUESTO
GASTOS
SUPERVISION
230,400.00
VESTUARIO
Vestuario e implementos de proteccin para obreros
GASTOS
GENERALES
184,260.76
9,183.09
227,460.76
184,260.76
1,650.00
3,500,020.90
350,002.09
item
1
2
3
4
5
6
7
8
9
10
11
12
13
14
ASIGNACION GENERICA
TOTAL PRESUPUESTO
COSTO DIRECTO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,040,643.74
98,861.15
S/.
3,500,020.90
0.00
253,354.57
17,853.96
1,672,434.76
232,611.96
184,260.76
GASTOS
GENERALES
GASTOS
SUPERVISION
TOTAL
230,400.00
20,736.00
102,600.00
9,234.00
5,000.00
22,733.00
10,000.00
11,700.00
2,000.00
1,016.00
5,301.05
9,500.00
0.00
4,500.00
12,600.00
3,500.00
5,583.09
21,600.00
1,650.00
0.00
5,750.00
14,400.00
0.00
3,600.00
21,600.00
0.00
1,373,643.74
128,831.15
7,000.00
23,749.00
15,301.05
274,554.57
17,853.96
1,672,434.76
10,250.00
259,611.96
3,500.00
9,183.09
227,460.76
1,650.00
350,002.09
175,001.05
4,025,024.04
MOD.DE EJEC.
: ADMINISTRACION DIRECTA
PLAZO
MONTO
S/. 4,025,024.04
DESCRIPCION
ITEM
Feb-09
Mar-09
Apr-09
May-09
Jun-09
Jul-09
Aug-09
Sep-09
Oct-09
Nov-09
Dec-09
TOTAL
COSTO DIRECTO
GASTOS GENERALES
39,848.50
37,748.50
30,948.50
31,348.50
30,240.00
30,859.50
28,659.50
28,659.50
28,659.50
28,659.50
34,370.59
350,002.09
GASTOS DE SUPERVISION
17,747.50
18,347.55
15,097.00
15,097.00
15,097.00
15,897.00
15,097.00
15,097.00
15,097.00
15,097.00
17,330.00
175,001.05
426,828.34 407,474.43 397,423.88 397,823.88 396,715.38 398,134.88 395,133.17 299,387.88 299,387.88 299,387.88 307,326.46
4,025,024.04
TOTAL
369,232.34 351,378.38 351,378.38 351,378.38 351,378.38 351,378.38 351,376.67 255,631.38 255,631.38 255,631.38 255,625.87
NOTA: 1.- La programacion para el mes de enero -2009, es solo para Procesos de Licitacin
NOTA: 2.- El Cronogrma de desembolso, es respecto al cronograma de ejecucin fsica de obra acelerado (02 frentes de trabajo)
3,500,020.90
MOD.DE EJEC.
: ADMINISTRACION DIRECTA
PLAZO
MONTO
S/. 4,025,024.04
DESCRIPCION
ITEM
Jun-09
Jul-09
351,378.38
351,378.38
351,378.38
94,604.00
94,604.00
94,604.00
8,987.38
8,987.38
8,987.38
36,194.00
36,194.00
36,194.00
152,040.00
152,040.00
152,040.00
- Chofer
SERVICIOS PRESTADOS POR TERCEROS
33,230.00
33,230.00
- Chofer
ALQUILER DE BIENES MUEBLES
26,323.00
26,323.00
GASTOS GENERALES
39,848.50
- Residente
RETRIBUCIONES
de Obra
Y COMPLEMENTOS
22,150.00
1,993.50
COSTO DIRECTO
- Residente
RETRIBUCIONES
de Obra
Y COMPLEMENTOS
- Asistente
Tecnico
enEMPLEADOR
Obra
OBLIGACIONES
DEL
- Asistente
Administrativo
COMBUSTIBLE
Y LUBRICANTES
- Topografo
MATERIALES EXPLOSIVOS Y MUNICIONES
- Ing.
MATERIAL
Ambientalista
DE CONSTRUCCIN
- Asistente
Tecnico
enEMPLEADOR
Obra
OBLIGACIONES
DEL
Feb-09
Mar-09
Apr-09
369,232.34
351,378.38
351,378.38
94,604.00
94,604.00
94,604.00
8,987.38
8,987.38
36,194.00
Nov-09
Dec-09
351,376.67
255,631.38
255,631.38
255,631.38
255,625.87
3,500,020.90
94,604.00
94,604.00
94,604.00
94,604.00
94,603.74
1,040,643.74
8,987.38
8,987.38
8,987.38
8,987.38
8,987.38
8,987.38
36,194.00
36,194.00
36,190.57
152,040.00
152,040.00
152,040.00
152,040.00
33,230.00
33,230.00
33,230.00
33,230.00
33,231.96
232,611.96
26,323.00
26,323.00
26,323.00
26,323.00
26,322.76
184,260.76
37,748.50
30,948.50
31,348.50
30,240.00
30,859.50
28,659.50
28,659.50
28,659.50
28,659.50
34,370.59
350,002.09
22,150.00
22,150.00
22,150.00
21,500.00
20,050.00
20,050.00
20,050.00
20,050.00
20,050.00
20,050.00
230,400.00
1,993.50
1,993.50
1,993.50
1,935.00
1,804.50
1,804.50
1,804.50
1,804.50
1,804.50
1,804.50
20,736.00
1,800.00
152,040.00
1,800.00
1,672,434.76
1,400.00
5,000.00
2,032.00
2,032.00
2,032.00
2,032.00
2,032.00
2,413.00
22,733.00
0.00
10,000.00
1,064.00
1,064.00
1,064.00
1,064.00
1,064.00
1,064.00
1,064.00
1,064.00
1,064.00
1,060.00
11,700.00
409.00
409.00
409.00
409.00
409.00
409.00
409.00
409.00
409.00
409.00
410.00
4,500.00
828.00
828.00
828.00
828.00
828.00
828.00
828.00
828.00
828.00
828.00
4,320.00
12,600.00
508.00
508.00
508.00
508.00
508.00
508.00
508.00
508.00
508.00
508.00
503.09
5,583.09
1,964.00
1,964.00
1,964.00
1,964.00
1,964.00
1,964.00
1,964.00
1,964.00
1,964.00
1,964.00
1,960.00
21,600.00
450.00
1,650.00
5,000.00
1,064.00
- Asistente
MATERIALAdministrativo
DE CONSUMO
- Topografo
SERVICIOS DE TERCEROS
3,500.00
3,500.00
400.00
400.00
400.00
17,747.50
18,347.55
15,097.00
15,097.00
15,097.00
15,897.00
15,097.00
15,097.00
15,097.00
15,097.00
17,330.00
175,001.05
9,300.00
9,300.00
9,300.00
9,300.00
9,300.00
9,300.00
9,300.00
9,300.00
9,300.00
9,300.00
9,600.00
102,600.00
837.00
837.00
837.00
837.00
837.00
837.00
837.00
837.00
837.00
837.00
864.00
9,234.00
600.00
2,000.00
1,016.00
1,016.00
- Asistente
Administrativo
ESCOLARIDAD,
AGUINALDOS Y GRATIFICACIONES
600.00
800.00
- Topografo
VIATICOS
- Residente
VESTUARIOde Obra
152,034.76
2,032.00
5,000.00
- Asistente
Tecnico
enEMPLEADOR
Obra
OBLIGACIONES
DEL
152,040.00
2,032.00
- Asistente
Tecnico
en Obra
COMBUSTIBLE
Y LUBRICANTES
- Residente
RETRIBUCIONES
de Obra
Y COMPLEMENTOS
152,040.00
2,032.00
- Residente
VESTUARIOde Obra
GASTOS DE SUPERVISION
98,861.15
253,354.57
17,853.96
2,032.00
- Topografo
PUBLICIDAD
3
Oct-09
2,032.00
- Topografo
ALQUILER DE MAQUINARIAS
TOTAL
Sep-09
- Topografo
VIATICOS
- Topografo
MATERIAL DE ESCRITORIO
Aug-09
17,853.96
- Asistente
Administrativo
ESCOLARIDAD,
AGUINALDOS Y GRATIFICACIONES
- Topografo
MEDICAMENTOS
May-09
5,301.05
2,650.50
2,650.55
- Asistente
Tecnico
en Obra
COMBUSTIBLE
Y LUBRICANTES
864.00
864.00
864.00
864.00
864.00
864.00
864.00
864.00
864.00
864.00
860.00
- Asistente
MATERIALAdministrativo
DE CONSUMO
496.00
496.00
496.00
496.00
496.00
496.00
496.00
496.00
496.00
496.00
790.00
5,750.00
1,309.00
1,309.00
1,309.00
1,309.00
1,309.00
1,309.00
1,309.00
1,309.00
1,309.00
1,309.00
1,310.00
14,400.00
- Topografo
SERVICIOS DE TERCEROS
- Topografo
MATERIALES DE ESCRITORIO
- Topografo
ALQUILER DE MAQUINARIAS
TOTAL
9,500.00
327.00
327.00
327.00
327.00
327.00
327.00
327.00
327.00
327.00
327.00
330.00
3,600.00
1,964.00
1,964.00
1,964.00
1,964.00
1,964.00
1,964.00
1,964.00
1,964.00
1,964.00
1,964.00
1,960.00
21,600.00
426,828.34
407,474.43
397,423.88
397,823.88
396,715.38
398,134.88
395,133.17
299,387.88
299,387.88
299,387.88
307,326.46
4,025,024.04
NOTA: 1.- La programacion para el mes de enero -2009, es solo para Procesos de Licitacin
NOTA: 2.- El Cronogrma de desembolso, es respecto al cronograma de ejecucin fsica de obra acelerado (02 frentes de trabajo)
GASTOS GENERALES
OBRA
MONTO
S/. 350,002.09
DESCRIPCION
ITEM
1
10
11
12
13
14
15
16
17
18
TOTAL
230,400.00
RETRIBUCIONES Y COMPLEMENTOS
- Residente de Obra
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
49500.00
7200.00
7200.00
7200.00
7200.00
7200.00
7200.00
7200.00
7200.00
7200.00
7200.00
7200.00
79200.00
- Asistente Administrativo
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
14850.00
- Topografo
4200.00
4200.00
4200.00
4200.00
3550.00
2100.00
2100.00
2100.00
2100.00
2100.00
2100.00
32950.00
- Ing. Ambientalista
2500.00
2500.00
2500.00
2500.00
2500.00
2500.00
2500.00
2500.00
2500.00
2500.00
2500.00
27500.00
- Chofer
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
26400.00
1993.50
1993.50
1993.50
1993.50
1935.00
1804.50
1804.50
1804.50
1804.50
1804.50
1804.50
20736.00
MESES
1
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20736.00
5000.00
Residente
200.00
200.00
200.00
600.00
Topografo
400.00
400.00
200.00
1000.00
Asistente
800.00
800.00
800.00
2400.00
Chofer
400.00
400.00
200.00
1000.00
22733.00
VIATICOS
- Viticos del chofer
381.00
1016.00
381.00
381.00
381.00
381.00
381.00
1016.00
381.00
381.00
381.00
1016.00
381.00
381.00
381.00
1016.00
381.00
381.00
381.00
381.00
381.00
381.00
6858.00
5080.00
1016.00
- Vestuarios en general
6
635.00
635.00
635.00
635.00
635.00
635.00
635.00
635.00
635.00
635.00
635.00
635.00
635.00
635.00
10000.00
11700.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
200.00
- Revelados Fotogrficos
100.00
200.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
10
300.00
1500.00
1500.00
2000.00
2000.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
1700.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
5400.00
3500.00
3500.00
3500.00
5583.09
MATERIAL DE ESCRITORIO
250.00
235.00
235.00
235.00
235.00
235.00
250.00
250.00
250.00
235.00
250.00
250.00
250.00
250.00
250.00
250.00
238.09
235.00
1200.00
1200.00
1200.00
1200.00
1200.00
150.00
150.00
29944.50
29160.50
1200.00
1200.00
1200.00
1200.00
1200.00
150.00
150.00
25870.50
25870.50
1200.00
1200.00
1200.00
1200.00
1200.00
150.00
150.00
5032.00
4016.00
1200.00
1200.00
1200.00
1200.00
TOTAL
1200.00
21600.00
1650.00
PUBLICIDAD
- Publicidad de Ejecucin de Obra
4383.09
21600.00
ALQUILER DE MAQUINARIAS
- Camioneta
12
1800.00
MEDICAMENTOS
100.00
100.00
- Liquidacin de Obra
Medicinas
4500.00
12600.00
- Reparacin
Gasto Notarial
de vehiculo y/o maquinaria
11700.00
4500.00
SERVICIOS DE TERCEROS
- Otros
Otros Servicios de Terceros
10795.00
10000.00
10000.00
- Otros
Por planos de replanteo
635.00
MATERIAL DE CONSUMO
- Materiales de consumo en general
635.00
COMBUSTIBLE Y LUBRICANTES
- Gasolina 90 Octanos
635.00
VESTUARIO
150.00
42775.50
27994.50
150.00
27286.00
27020.50
26736.50
150.00
26721.50
25870.50
5266.00
150.00
3866.00
4016.00
3854.09
150.00
1650.00
8701.00
350002.09
GASTOS GENERALES
OBRA
MONTO
S/. 350,002.09
DESCRIPCION
ITEM
1
10
11
12
13
14
15
16
17
18
TOTAL
230,400.00
RETRIBUCIONES Y COMPLEMENTOS
- Residente de Obra
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
81000.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
2400.00
43200.00
- Asistente Administrativo
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
1350.00
24300.00
- Topografo
2100.00
2100.00
2100.00
2100.00
2100.00
2100.00
2100.00
2100.00
2100.00
2100.00
2100.00
2100.00
2100.00
2100.00
2100.00
2100.00
2100.00
2100.00
37800.00
- Ing. Ambientalista
2500.00
2500.00
2500.00
2500.00
2500.00
22500.00
- Chofer
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
21600.00
1264.50
1264.50
1264.50
1039.50
1264.50
1039.50
1039.50
1264.50
1039.50
1039.50
1264.50
1039.50
1039.50
1264.50
1039.50
1039.50
1264.50
1264.50
2500.00
2500.00
2500.00
2500.00
20736.00
MESES
1
20736.00
5000.00
Residente
200.00
200.00
200.00
200.00
200.00
1000.00
Topografo
200.00
200.00
200.00
200.00
200.00
1000.00
Asistente
400.00
400.00
400.00
400.00
400.00
2000.00
Chofer
200.00
200.00
200.00
200.00
200.00
1000.00
22733.00
VIATICOS
- Viticos del chofer
381.00
1016.00
381.00
381.00
381.00
381.00
381.00
1016.00
381.00
381.00
381.00
1016.00
381.00
381.00
381.00
1016.00
381.00
381.00
381.00
381.00
381.00
381.00
6858.00
5080.00
1016.00
- Vestuarios en general
6
635.00
635.00
635.00
635.00
635.00
635.00
635.00
635.00
635.00
635.00
635.00
635.00
635.00
635.00
10000.00
11700.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
650.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
200.00
- Revelados Fotogrficos
100.00
200.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
10
300.00
1500.00
1500.00
2000.00
2000.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
1700.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
5400.00
3500.00
3500.00
3500.00
5583.09
MATERIAL DE ESCRITORIO
250.00
235.00
235.00
235.00
235.00
235.00
250.00
250.00
250.00
235.00
250.00
250.00
250.00
250.00
250.00
250.00
238.09
235.00
1200.00
1200.00
1200.00
1200.00
1200.00
150.00
150.00
20315.50
17606.50
1200.00
1200.00
1200.00
1200.00
1200.00
150.00
150.00
19330.50
16605.50
1200.00
1200.00
1200.00
1200.00
1200.00
150.00
150.00
17621.50
19330.50
1200.00
1200.00
1200.00
1200.00
TOTAL
1200.00
21600.00
1650.00
PUBLICIDAD
- Publicidad de Ejecucin de Obra
4383.09
21600.00
ALQUILER DE MAQUINARIAS
- Camioneta
12
1800.00
MEDICAMENTOS
100.00
100.00
- Liquidacin de Obra
Medicinas
4500.00
12600.00
- Reparacin
Gasto Notarial
de vehiculo y/o maquinaria
11700.00
4500.00
SERVICIOS DE TERCEROS
- Otros
Otros Servicios de Terceros
10795.00
10000.00
10000.00
- Otros
Por planos de replanteo
635.00
MATERIAL DE CONSUMO
- Materiales de consumo en general
635.00
COMBUSTIBLE Y LUBRICANTES
- Gasolina 90 Octanos
635.00
VESTUARIO
150.00
33946.50
19165.50
150.00
19165.50
16955.50
17471.50
150.00
17456.50
19330.50
17455.50
150.00
17455.50
16605.50
19168.59
150.00
1650.00
25015.50
350002.09
MOD.DE EJEC.
: ADMINISTRACION DIRECTA
S/. 175,001.05
DESCRIPCION
10
11
Supervisor de Obra
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
Asistente de supervisor
3600.00
3600.00
3600.00
3600.00
3600.00
3600.00
3600.00
3600.00
3600.00
3600.00
3900.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
837.00
837.00
837.00
837.00
837.00
837.00
837.00
837.00
837.00
837.00
864.00
- Chofer
13
14
15
16
17
18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12
RETRIBUCIONES Y COMPLEMENTOS
-
MESES
1
- Supervisor
200.00
200.00
200.00
200.00
200.00
- Chofer
200.00
200.00
200.00
200.00
200.00
VIATICOS
VIATICOS DE LA COMISION DE RECEPCION
254.00
762.00
VESTUARIO
- Vestuario en General
5301.05
COMBUSTIBLE Y LUBRICANTES
- Gasolina
Gasolina90
90Octanos
Octanos (para la Camioneta )
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
MATERIAL DE CONSUMO
- Material de Consumo en General
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
- Placa Recoradatorio
8
300.00
350.00
SERVICIOS DE TERCEROS
- Revelado Fotografias
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
- Servicio de terceros
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
- Camioneta
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
TOTAL
18438.05
####### 13537.00 13137.00 13137.00 13537.00 13137.00 13137.00 13137.00 13137.00 13464.00
3400.00
3000.00
3000.00
3400.00
3000.00
3000.00
5266.00
MATERIALES DE ESCRITORIO
- Materiales de Escritorio en general
10
500.00
ALQUILER DE MAQUINARIAS
TOTAL
102,600.00
49500.00
39900.00
13200.00
9234.00
9234.00
2000.00
1000.00
1000.00
1016.00
254.00
762.00
5301.05
5301.05
9500.00
9000.00
500.00
5750.00
5400.00
350.00
14400.00
1800.00
12600.00
3600.00
3600.00
21600.00
21600.00
175001.05
MOD.DE EJEC.
: ADMINISTRACION DIRECTA
S/. 175,001.05
DESCRIPCION
Supervisor de Obra
- Chofer
10
11
12
13
14
15
16
17
18
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
4500.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
513.00
513.00
513.00
513.00
513.00
513.00
513.00
513.00
513.00
513.00
513.00
513.00
513.00
513.00
513.00
513.00
513.00
513.00
RETRIBUCIONES Y COMPLEMENTOS
-
MESES
1
- Supervisor
200.00
200.00
200.00
200.00
200.00
- Chofer
200.00
200.00
200.00
200.00
200.00
VIATICOS
VIATICOS DE LA COMISION DE RECEPCION
254.00
762.00
VESTUARIO
- Vestuario en General
5301.05
COMBUSTIBLE Y LUBRICANTES
- Gasolina
Gasolina90
90Octanos
Octanos (para la Camioneta )
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
500.00
MATERIAL DE CONSUMO
- Material de Consumo en General
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
- Placa Recoradatorio
8
300.00
350.00
SERVICIOS DE TERCEROS
- Revelado Fotografias
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
100.00
- Servicio de terceros
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
700.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
- Camioneta
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
1200.00
TOTAL
14514.05
9213.00
9613.00
9213.00
9213.00
9613.00
9213.00
9213.00
9213.00
9213.00
9213.00
9613.00
9213.00
9213.00
9613.00
9213.00
9213.00
11479.00
MATERIALES DE ESCRITORIO
- Materiales de Escritorio en general
10
500.00
ALQUILER DE MAQUINARIAS
TOTAL
102,600.00
81000.00
21600.00
9234.00
9234.00
2000.00
1000.00
1000.00
1016.00
254.00
762.00
5301.05
5301.05
9500.00
9000.00
500.00
5750.00
5400.00
350.00
14400.00
1800.00
12600.00
3600.00
3600.00
21600.00
21600.00
175001.05
5,196.24
478.05
478.05
0.00
478.05
0.00
420.00
420.00
420.00
750.00
750.00
0.00
750.00
2,108.38
1,966.66
141.72
0.00
2,108.38
5,451.00
5,451.00
75.00
75.00
5,526.00
1,774.80
2,175.00
75.00
2,100.00
3,949.80
400.00
400.00
0.00
400.00
1,670.00
1,670.00
0.00
1,670.00
75.00
75.00
75.00
2,745.00
20,573.47
06.05.11.20 VIATICOS
Viatico para diferentes comisiones
06.05.11.22 VESTUARIOS
Polos ambientales
06.05.11.45 MEDICINAS
Medicinas
06.05.11.48 MATERIALES DE ENSEANZA
Materiales de Enseanza
1,774.80
TOTAL PRESUPUESTO
17,828.47
PRESUPUESTO
ASIGNACIN GENRICA
COSTO
DIRECTO
GASTOS
GENERALES
RETRIBUCIONES Y COMPLEMENTOS-CONTRATOS
5,162.77
A PLAZO FIJO
0.00
OBLIGACIONES DEL EMPLEADOR
510.60
0.00
VIATICOS
0.00
420.00
VESTUARIOS
750.00
0.00
MATERIAL DE CONSTRUCCIN
2,109.30
0.00
MATERIALES DE CONSUMO
5,451.00
75.00
SERVICIOS PRESTADOS POR TERCEROS
1,774.80
2,175.00
MEDICINAS
400.00
0.00
MATERIALES DE ENSEANZA
1,670.00
0.00
MATERIAL DE ESCRITORIO
75.00
TOTAL PRESUPUESTO
17,828.47
2,745.00
PRESUPUESTO
TOTAL
5,162.77
510.60
420.00
750.00
2,109.30
5,526.00
3,949.80
400.00
1,670.00
75.00
20,573.47