Escolar Documentos
Profissional Documentos
Cultura Documentos
74
S/,
2,138,423.31
268.49
142.10
258.96
4,324.15
848.44
449.03
818.32
13,664.31
19,868.55
10,515.18
19,163.28
319,986.93
62,784.62
33,227.97
60,555.96
1,011,158.69
2. CONSTRUCCION DE VIVIENDAS
3. VALOR DEL TERRENO
4. TOTAL COSTO DIRECTO
4,151.11
2,900.00
12,044.81
13,117.51
9,164.00
38,061.61
307,182.30
214,600.00
891,316.24
970,696.07
678,136.00
3,787,255.38
3.16
CUADRO E
COSTO INDIRECTO: POR LOTE HABILITADO Y POR 74 LOTES
En U.S. $ = S/. 3.16
DESCRIPCION DE OBRA
1. HABILITACION URBANA
1.1. Desague
1.2. Agua Potable
1.3. Instalaciones Elctricas
1.4. Paviment. Base y Const. Veredas
2. CONSTRUCCION DE VIVIENDAS
3. VALOR DEL TERRENO
4. TOTAL COSTO DIRECTO
74
U
25,867.38
21.48
11.37
26.16
345.93
18.79
9.95
18.13
302.69
1,589.48
841.21
1,875.56
25,598.95
1,390.80
736.06
1,341.43
22,399.08
332.09
0.00
737.03
290.58
0.00
0.00
30,718.23
0.00
60,623.45
21,502.76
0.00
0.00
CUADRO F
COSTO DIRECTO + COSTO INDIRECTO: POR LOTE HABILITADO Y POR 74 LOTES
DESCRIPCION DE OBRA
1. HABILITACION URBANA
1.1. Desague
975.71
22,848.83
74
S/.
1,343,968.63
72,202.31
163.41
303.25
4,972.77
516.38
958.26
15,713.95
12,092.46
22,380.27
367,984.97
38,212.17
70,721.65
1,162,832.49
2. CONSTRUCCION DE VIVIENDAS
3. VALOR DEL TERRENO
4. TOTAL COSTO
4,773.78
2,900.00
13,421.98
15,085.14
9,164.00
42,413.44
359,403.29
214,600.00
999,309.82
1,135,714.40
678,136.00
3,157,819.03
3.16
CUADRO G
GASTOS FINANCIEROS DE LA CARTA FIANZA: I-II ETAPA
CARTA FIANZA
AO 1
MESES
MONTO
GASTOS
MONTO
TOTALES
DESEMBOLSADO OPERATIVOS
CARTA FIANZA
ACUMULADA
TASA
TASA
MONTO
ANUAL(%)
MENSUAL(%)
TOTAL
MES 1
160,416.46
18,624.32
179,040.78
179,040.78 3 MESES
5.50
1.375000
2,461.81
MES 2
163,161.97
4624.32
167,786.29
346,827.07 2 MESES
5.50
0.916000
3,176.94
MES 3
149,022.45
8624.32
157,646.77
504,473.84
5.50
0.458000
2,310.49
TOTALES
472,600.88
31,872.96
504,473.84
1 MES
NOTA.- Se considera "Monto Desembolsado" a los rubros: Terreno, Habilitacin Urbana y Edificacin de Vivienda
Se considera "Gastos Operativos" a los rubros: Gastos de Administracin, Gastos Legales y Tributos.
7,949.24
CUADRO A
COSTO DIRECTO: POR VIVIENDA Y POR 68 VIVIENDAS
DESCRIPCION DE OBRA
1. HABILITACION URBANA
1.1. Desague
1.2. Agua Potable
1.3. Instalaciones Elctricas
1.4. Paviment. Base y Const. Veredas
68
S/,
236,830.27
268.49
142.10
258.96
432.60
848.44
449.03
818.32
1,367.01
18,257.57
9,662.59
17,609.50
29,416.63
57,693.92
30,533.78
55,646.02
92,956.55
0.00
0.00
1,102.15
0.00
0.00
3,482.80
0.00
0.00
74,946.29
0.00
0.00
236,830.27
68
U
5,246.24
2. CONSTRUCCION DE VIVIENDAS
3. VALOR DEL TERRENO
4. TOTAL COSTO DIRECTO
Tipo de Cambio: 1US$ = S/.
3.16
CUADRO B
1.1. Desague
1.2. Agua Potable
1.3. Instalaciones Elctricas
1.4. Paviment. Base y Const. Veredas
2. CONSTRUCCION DE VIVIENDAS
3. VALOR DEL TERRENO
4. TOTAL COSTO DIRECTO
21.48
11.37
37.61
34.61
0.00
0.00
18.79
9.95
18.13
30.28
0.00
0.00
1,460.61
773.01
1,978.92
2,353.33
0.00
0.00
1,278.03
676.38
1,232.66
2,059.16
0.00
0.00
105.07
77.15
6,565.86
5,246.24
CUADRO C
COSTO DIRECTO + INDIRECTO: POR VIVIENDA Y POR 68 VIVIENDAS
DESCRIPCION DE OBRA
1. HABILITACION URBANA
1.1. Desague
1.2. Agua Potable
1.3. Instalaciones Elctricas
1.4. Paviment. Base y Const. Veredas
2. CONSTRUCCION DE VIVIENDAS
3. VALOR DEL TERRENO
4. TOTAL COSTO DIRECTO
Tipo de Cambio: 1US$ = S/.
68
S/.
274,156.51
308.77
163.41
314.70
497.49
975.71
516.38
994.46
1,572.06
20,996.20
11,111.98
20,821.08
33,829.12
66,348.01
35,113.85
65,794.62
106,900.03
0.00
0.00
1,284.37
0.00
0.00
4,058.61
0.00
0.00
86,758.39
0.00
0.00
274,156.51
3.16
CUADRO A
COSTO DIRECTO: TOTAL PROYECTO
DESCRIPCION DE OBRA
1. HABILITACION URBANA
1.1. Desague
1.2. Agua Potable
1.3. Instalaciones Elctricas
1.4. Paviment. Base y Const. Veredas
2. CONSTRUCCION DE VIVIENDAS
3. VALOR DEL TERRENO
4. TOTAL COSTO DIRECTO
Tipo de Cambio: 1US$ = S/.
TOTAL: 142
US $
S/,
444,480.22
1,404,557.51
268.49
142.10
258.96
2,460.59
848.44
449.03
818.32
7,775.46
38,126.12
20,177.77
36,772.78
349,403.56
2,163.26
1,511.27
6,804.67
6,835.89
4,775.61
21,502.74
307,182.30
214,600.00
966,262.52
120,478.54
63,761.75
116,201.97
1,104,115.24
970,696.07
678,136.00
3,053,389.58
3.16
CUADRO B
COSTO INDIRECTO (GG + U) : TOTAL PROYECTO
En U.S. $ = S/. 3.40
3.16
COSTO POR VIVIENDA
TOTAL: 142
DESCRIPCION DE OBRA
GG
U
GG
U
1. HABILITACION URBANA
254.43
219.11
36,128.58
31,113.62
1.1. Desague
1.2. Agua Potable
1.3. Instalaciones Elctricas
1.4. Paviment. Base y Const. Veredas
2. CONSTRUCCION DE VIVIENDAS
3. VALOR DEL TERRENO
4. TOTAL COSTO INDIRECTO
21.48
11.37
24.73
196.85
173.06
0.00
18.79
9.95
18.13
172.24
151.43
0.00
3,050.09
1,614.22
3,511.98
27,952.28
24,574.58
0.00
2,668.83
1,412.44
2,574.09
24,458.25
21,502.76
0.00
427.49
370.54
60,703.16
52,616.38
CUADRO C
COSTO DIRECTO + INDIRECTO : TOTAL PROYECTO
DESCRIPCION DE OBRA
1. HABILITACION URBANA
1.1. Desague
1.2. Agua Potable
1.3. Instalaciones Elctricas
1.4. Paviment. Base y Const. Veredas
2. CONSTRUCCION DE VIVIENDAS
3. VALOR DEL TERRENO
4. TOTAL COSTO DIRECTO
Tipo de Cambio: 1US$ = S/.
TOTAL: 142
U.S. $
S/.
511,722.42
1,617,042.84
308.77
163.41
301.82
2,829.68
975.71
516.38
953.76
8,941.78
43,845.04
23,204.44
42,858.85
401,814.09
138,550.32
73,326.02
135,433.98
1,269,732.53
2,487.74
1,511.27
7,602.69
7,861.27
4,775.61
24,024.50
353,259.65
214,600.00
1,079,582.06
1,116,300.48
678,136.00
3,411,479.32
3.16
ANEXO N 01
CRONOGRAMA VALORIZADO DE AVANCE DE OBRA
T/C = 3.16
Descripcin
soles
Saneamiento
Redes de Agua - Saneamiento
dlares
494,557.52 156,505.54
194,115.24
61,428.87
194,115.24
63,761.76
61,428.87
45,382.78
14,361.64
CONEXIONES DOMICILIARIAS
18,378.98
5,816.13
120,478.54
95,570.98
30,243.98
CONEXIONES DOMICILIARIAS
24,907.56
7,882.14
116,201.98
M3
$
22,353.01
18,428.66
12,285.77
2,872.33
2,872.33
1,744.84
1,163.23
4,308.49
9,073.19
6,048.80
2,364.64
9,073.19
M5
$
43,954.24
M6
$
20,916.85
18,428.66
12,285.77
1,436.16
1,436.16
1,744.84
1,163.23
6,048.80
2,364.64
1,576.43
36,772.78
45,808.97
14,496.51
7,248.25
RED SECUNDARIA
70,393.01
22,276.27
6,682.88
4,455.25
106,817.22
40,056.46
58,255.77
970,696.07
1,436.16
1,576.43
RED PRIMARIA
OBRAS DE EDIFICACIN
M4
$
10,509.36
38,126.12
REDES DE ALCANTARILLADO
Electrificacin
M2
$
45,390.40
20,177.77
M1
$
13,381.69
307,182.30
7,248.25
6,682.88
4,455.25
26,704.31
26,704.31
48,644.24
ESTRUCTURAS
570,985.48
180,691.61
72,276.64
27,103.74
27,103.74
18,069.16
18,069.16
18,069.16
ARQUITECTURA
272,870.56
86,351.44
34,540.58
12,952.72
12,952.72
8,635.14
8,635.14
8,635.14
INSTALACIONES SANITARIAS
64,859.41
20,525.13
12,315.08
8,210.05
INSTALACIONES ELCTRICAS
61,980.62
19,614.12
5,884.24
13,729.88
1,465,253.59
463,687.84
TOTAL
Acumulado Dolares
Acumulado Soles
120,198.91
85,446.86
80,608.78
37,213.66
70,658.54
69,561.09
120,198.91
379,828.54
205,645.77
649,840.62
286,254.55
904,564.38
323,468.21
1,022,159.55
394,126.76
1,245,440.55
463,687.84
1,465,253.59
ANEXO 4
CUADRO N 04
RUBROS
TERRENO
HABILITACION URBANA
EDIFICACION DE VIVIENDAS
GASTOS ADMINISTRATIVOS
* Sueldos
*Servicios
*Utiles de Oficina
*Gastos Varios
GASTOS LEGALES
TOTALES
214,600.00
156,505.54
307,182.30
13,872.96
M1
97,792.40
13,381.69
106,817.22
2,312.16
11,016.52
2,022.66
403.70
430.08
1,836.08
337.11
67.28
71.69
1,836.08
337.11
67.28
71.69
1,836.08
337.11
67.28
71.69
M5
M6
0.00
43,954.24
26,704.31
2,312.16
0.00
20,916.85
48,644.24
2,312.16
1,836.08
337.11
67.28
71.69
1,836.08
337.11
67.28
71.69
1,836.08
337.11
67.28
71.69
7,000.00
3,500.00
0.00
0.00
3,500.00
0.00
0.00
* Declaratoria Pre-Fabrica
* Independizacion
4,000.00
3,000.00
2,000.00
1,500.00
0.00
0.00
0.00
0.00
2,000.00
1,500.00
0.00
0.00
0.00
0.00
GASTOS FINANCIEROS
7,949.23
1,064.74
1,365.54
1,002.47
1,397.07
1,811.40
1,308.01
7,949.23
1,064.74
1,365.54
1,002.47
1,397.07
1,811.40
1,308.01
11,000.00
3,500.00
0.00
2,000.00
3,500.00
0.00
2,000.00
7,000.00
2,000.00
2,000.00
3,500.00
0.00
0.00
0.00
0.00
0.00
0.00
1,000.00
1,000.00
3,500.00
0.00
0.00
0.00
0.00
0.00
0.00
1,000.00
1,000.00
718,110.03
228,368.21
89,124.56
85,923.41
164,730.49
74,782.10
75,181.26
* Carta Fianza
TRIBUTOS
* Licencia de Construccion
* Gastos Municipales
* Declaratoria de Fabrica
TOTALES DESEMBOLSADOS
ANEXO 3
CUADRO N 05
RUBROS
M0
M1
1. INGRESOS
0.00
0.00
0.00
M2
13,381.69
M3
45,390.40
359,568.05
0.00
0.00
337,215.04
13,381.69
45,390.40
22,353.01
M4
M5
10,509.36
43,954.24
423,701.81
M6
0.00
0.00
402,784.96
10,509.36
43,954.24
20,916.85
2. EGRESOS
0.00
228,368.21
89,124.56
85,923.41
164,730.49
74,782.10
75,181.26
2.1. Terreno
0.00
97,792.40
0.00
0.00
116,807.60
0.00
0.00
0.00
13,381.69
45,390.40
22,353.01
10,509.36
43,954.24
20,916.85
0.00
106,817.22
40,056.46
58,255.77
26,704.31
26,704.31
48,644.24
0.00
2,312.16
2,312.16
2,312.16
2,312.16
2,312.16
2,312.16
0.00
3,500.00
0.00
0.00
3,500.00
0.00
0.00
0.00
1,064.74
1,365.54
1,002.47
1,397.07
1,811.40
1,308.01
2.6. Tributos
0.00
3,500.00
0.00
2,000.00
3,500.00
0.00
2,000.00
0.00
-214,986.52
-43,734.16
273,644.64
-154,221.14
-30,827.87
348,520.55
4. CAJA ACUMULADA
0.00
-214,986.52
-258,720.68
14,923.96
-139,297.17
-170,125.04
178,395.51
mes.
TOTALES
896,505.54
740,000.00
156,505.54
718,110.03
214,600.00
156,505.54
307,182.30
13,872.96
7,000.00
7,949.23
11,000.00
178,395.51
178,395.51