Académique Documents
Professionnel Documents
Culture Documents
CAPEX
EPS :
CHAVIN
TOTAL CAPEX
S./
17,596,400
2003
510,329
2004
510,329
2005
670,083
2006
6,694,986
2007
4,568,064
2008
559,975
2009
510,329
2010
510,329
2011
510,329
2012
510,329
2013
510,329
2014
510,329
2015
510,329
S./
7,144,606
510,329
510,329
1
510,329
1
510,329
1
5,730,565
2,370,620
631,934
217,708
1,926,117
444,471
40,424
99,291
319,509
88,232
129,134
102,143
510,329
1
3,603,642
1,580,413
157,984
145,139
1,284,078
296,314
40,424
99,291
319,509
88,232
129,134
102,143
510,329
1
49,646
510,329
1
510,329
1
510,329
1
510,329
1
510,329
1
510,329
1
510,329
1
510,329
1
134,584
134,584
S./
S./
S./
S./
S./
S./
S./
S./
S./
S./
S./
9,383,854
3,951,033
789,918
362,847
3,210,194
740,785
80,848
248,229
798,772
220,579
322,836
255,357
269,168
159,754
44,116
64,567
51,071
49,646
CAPEX
Cantidad
Total
OBRAS PRELIMINARES
Precio Unitario
Precio Total
3.22 S/ US$
gl
1.00
6,600
6,600
Excavacin de zanjas
11592.00
11.69
135,510
11592.00
0.86
9,969
11592.00
1.41
16,345
Relleno compactado
m3
9227.50
7.21
66,530
m3
1268.79
9.45
11,990
2276.70
34.35
78,205
4923.00
75.13
369,865
3441.85
126.30
434,706
191.90
194.96
37,413
1435.00
273.21
392056.35
gl
1.00
131,224
131,224
Vlvulas y grifos
gl
1.00
118,102
118,102
gl
1.00
65,612
65,612
m2
4427.8
20.28
89,796
m2
4427.8
47.79
211,605
m2
993.66
14.91
14,815
6,600
MOVIMIENTO DE TIERRAS
240,345
1,627,183
316,216
PRUEBA HIDRAULICA
PRUEBA HIDRAULICA + DESINFECCIN TUB 110 mm
993.04
0.21
209
2194.09
0.23
505
1027.07
0.24
246
810.18
0.30
243
1282.80
0.34
436
1,639
gl
1.00
43,839.65
43,840
43,840
OTROS
Concreto, pruebas de calidad, pruebas de compactacin
2,235,822
=========
0.2
447,164.43
0.1
223,582.21
0.05
111,791.11
=========
SUB TOTAL
IMPUESTO GENERAL A LAS VENTAS (IGV 19%)
3,018,359.89
0.19
573,488.38
=========
TOTAL PRESUPUESTO
3,591,848.27
223,582
=========
0.2
44,716.44
0.1
22,358.22
0.05
11,179.11
=========
SUB TOTAL
IMPUESTO GENERAL A LAS VENTAS (IGV 19%)
301,835.99
0.19
57,348.84
=========
TOTAL PRESUPUESTO
359,184.83
3,951,033.10
CAPEX
Cantidad
Total
Precio Unitario
TOTAL
109.50
0.00
Domstico
71.36
0.00
Comercial
71.36
0.00
Estatal - social
71.36
0.00
Domstico
32.48
0.00
Comercial
32.48
0.00
Estatal - social
32.48
0.00
Domstico
5431
5,431
77.87
422,911.97
Comercial
317
317
217.00
68,789.00
230.84
0.00
Domstico
11.80
0.00
Comercial
19.20
0.00
Estatal - social
11.80
0.00
Domstico
11.00
0.00
Comercial
11.00
0.00
Estatal - social
11.00
0.00
491700.97
MARCO Y TAPA
Estatal - social
REPOSICIN
ROTURA DE VEREDA
COSTO DIRECTO
491,700.97
=========
0.2
98,340.19
0.1
49,170.10
0.05
24,585.05
=========
SUB TOTAL
IMPUESTO GENERAL A LAS VENTAS (IGV 19%)
663,796.31
0.19
126,121.30
=========
TOTAL PRESUPUESTO
789,917.61
CAPEX
Cantidad
Total
Precio Unitario
TOTAL
REPOSICION DE MEDIDORES
DESMONTAJE DE MEDIDORES
UND
2482
2,482.00
5.32
13,204.24
UND
2482
2,482.00
80.00
198,560.00
2482
2,482.00
5.68
14,097.76
COSTO DIRECTO
225862
225,862.00
=========
0.2
45,172.40
0.1
22,586.20
0.05
11,293.10
=========
SUB TOTAL
IMPUESTO GENERAL A LAS VENTAS (IGV 19%)
304,913.70
0.19
57,933.60
=========
TOTAL PRESUPUESTO
362,847.30
CAPEX
Cantidad
Total
PLANTA BELLAVISTA
3.2 S/ US$
Unidad
32
48,000
m3
76
448
34,048
Caja
gl
2,000
2,000
Motor Bomba 28 HP
gl
8,750
8,750
Vlvulas
gl
6,000
6,000
Caudalmetro
gl
25,500
25,500
Instalacin de Toberas
1500
124,298
PLANTA MARIAN
Presedimentador
gl
199,793
199,793
Floculador
gl
14,076
98,532
Decantador Laminar
gl
337,131
337,131
635,456
PLANTA PARIA
Presedimentador
gl
Floculador
gl
14,076
28,152
Decantador Laminar
gl
263,664
263,664
199,793
199,793
491,609
PLANTA CARAZ
Captacin lateral
gl
45,000
Desarenador
gl
35,000
35,000
Presedimentador
gl
199,793
199,793
Floculador
gl
14,076
98,532
Decantador Laminar
gl
168,566
168,566
Filtros
gl
200,000
200,000
45,000
746,891
1,998,254
=========
0.2
399,650.70
0.1
199,825.35
0.05
99,912.68
=========
SUB TOTAL
IMPUESTO GENERAL A LAS VENTAS (IGV 19%)
2,697,642.23
0.19
512,552.02
=========
TOTAL PRESUPUESTO
3,210,194.25
CAPEX
TOTAL
precio unitario
total
OBRAS PRELIMINARES
TRAZO Y REPLANTEO
4,800.00
4,800.00
2.37
11,376.00
4,800.00
0.00
0.00
0.00
0.00
M2
2,880.00
0.00
0.00
0.00
0.00
0.00
4,800.00
12.30
59,040.00
0.00
2,880.00
2.60
0.00
0.00
0.00
0.00
7,488.00
0.00
0.00
0.00
11.11
4,800.00
0.00
0.00
0.00
0.00
0.00
0.00
4,800.00
1.30
6,220.80
M3
576.00
0.00
0.00
0.00
0.00
0.00
576.00
4.43
2,550.53
MOVIMIENTO DE TIERRAS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48.20
0.00
4,800.00
0.00
0.00
0.00
0.00
0.00
4,800.00
19.75
94,800.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.85
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.85
0.00
1.00
9,073.77
GL
INSTALACIONES DOMICILIARIAS
CONEXION DOMICILIARIA DE AGUA 1/2"
UND
1,240
1,240
133.20
165,168.00
INSTALACIN DE MEDIDORES
UND
1,240
1,240
85.00
105,400.00
m red x conexin:
COSTO DIRECTO
350,471.92
4
0.00
0.00
0.00
0.00
0.00
461,117.09
=========
0.2
92,223.42
0.1
46,111.71
0.05
23,055.85
=========
SUB TOTAL
IMPUESTO GENERAL A LAS VENTAS (IGV 19%)
622,508.08
0.19
118,276.53
=========
TOTAL PRESUPUESTO
740,784.61