OBRA MEDIANA

CD S/. 3,000,000.00
TIEMPO 6 MESES

SUELDO TIEMPO
Residente S/. 3,500.00 7
Asistente S/. 2,500.00 6
Maestro de obra S/. 2,400.00 6
Administración S/. 2,000.00 6
REMUNERACIONES Almacenero S/. 1,100.00 6
Chofer S/. 1,000.00 6
Guardián S/. 1,000.00 6
Conserje S/. 950.00 6
TOTAL

AGUA S/. 100.00 6

ELECTRECIDAD S/. 100.00 6

TELEF. INTERNET S/. 75.00 6

AMORTIZACIÓN EQUI. OFICINA* S/. 6,750.00 1

SERVIVIOS PAPELERÍA Y UTILES DE OFICINA** S/. 100.00 6

BOTIQUÍN *** S/. 200.00 1

ARTICULOS DE LIMPIEZA**** S/. 150.00 6

TOTAL
SEGURO CONTRA TODO REISGO S/. 40.00 7.5
(ESSALUD)
POLIZA DE VIDA S/. 10.00 150
POLIZAS Y SEGURO
SEGURO CONTRA ROBO S/. 500.00 6

TOTAL

ACERO 90
LADRILLO 86
COSTO DE CALIDAD (CDC) CONCRETO 379.94
MADERA 128.3
TOTAL
IMPLEMENTACIÓN 9000

COSTO DE SEGURIDAD (CDS)

VARIOS
 SEÑALIZACIÓN 21.58
COSTO DE SEGURIDAD (CDS)
CAPACITACIÓN 4200
VARIOS
TOTAL
IMPREVISTO S/. 12,500.00
OTROS S/. 16,500.00
TOTAL

COSTO TOTAL S/. 177,377.40

% DE GG OBRA 5.91%
 CANTIDAD TOTAL
1 S/. 24,500.00
1 S/. 15,000.00
1 S/. 14,400.00
1 S/. 12,000.00
1 S/. 6,600.00
1 S/. 6,000.00
2 S/. 12,000.00
0.5 S/. 2,850.00
S/. 93,350.00 DETALLE

1 S/. 600.00 ESCRITORIO

1 S/. 600.00 AMORTIZACIÓN MESA DE REUNION

1 S/. 450.00 EQUI. OFICINA* PC. EQUIPOS

1 S/. 6,750.00 TOTAL

1 S/. 600.00 PAPEL/500 HOJAS

1 S/. 200.00 FOTO COPIA + 5 PLANOS

PAPELERÍA Y UTILES
DE OFICINA**
KIT
1 S/. 900.00 (GRAPADOR+PERFORADOR+E
SCUADRAS+ETC
S/. 10,100.00 TOTAL

6 S/. 1,800.00 CAJA

6 S/. 9,000.00 MEDICAMENTOS BÁSICOS

ALCOHOL, ALGODÓN,
1 S/. 3,000.00 EFERVESCENTES
PANADOL, ASPIRINA,
S/. 13,800.00 BOTIQUÍN *** AMOXICILINA, ETC
90 S/. 90.00
86 S/. 86.00
379.94 S/. 379.94
128.3 S/. 128.30
AL S/. 684.24 TOTAL
9000 S/. 11,000.00 ESCOBAS

ARTICULOS DE
 21.58 S/. 21.58
4200 S/. 4,200.00
AL S/. 15,221.58
00.00 S/. 12,500.00 FRANELAS
ARTICULOS DE
00.00 S/. 16,500.00 LIMPIEZA**** CERA
S/. 60,127.40 BALDES
DESINFECTANTES
DETERGENTES
AMBIENTADORES, ETC
TOTAL
CANTIIDAD COSTO UNITARIO TOTAL

2 S/. 500.00 S/. 1,000.00

1 S/. 750.00 S/. 750.00

2 S/. 2,500.00 S/. 5,000.00

TOTAL S/. 6,750.00

1 S/. 11.00 S/. 11.00

1 S/. 30.00 S/. 30.00

1 S/. 59.00 S/. 59.00

TOTAL S/. 100.00

1 S/. 75.00 S/. 75.00

5 S/. 25.00 S/. 125.00

TOTAL S/. 200.00

S/. 150.00
 S/. 150.00

TOTAL S/. 150.00