Professional Documents
Culture Documents
Presupuesto 0901001 "MEJORAMIENTO Y AMPLIACION DE LOS SERVICIOS DEPORTIVOS DEL COMPLEJO MUNICIPAL DEL DISTRITO DE ANTABAMBA,PROVINCIA DE ANTABAMBA, REGION DE APURIMAC"
Fecha presupuesto 25/05/2015
Partida 01.01.03.01 LIMPIEZA DE TERRENO MANUAL
01.01.03.01
Rendimiento m2/DIA MO. 120.0000 EQ. 120.0000 Costo unitario directo por : m2 1.13
Partida 09.01.04.04 PISO TERRAZO GRANITO COLOR GRIS CLARO C/JUNTA DE ALUMINIO DE 1 X 1 M
09.01.04.04 13.01.01.01
Rendimiento m2/DIA MO. 200.0000 EQ. 200.0000 Costo unitario directo por : m2 64.16
Partida 06.01.02.03 NIVELACION INT.Y APISONADO FINAL DEL TERRENO PREVIO AL PISO
06.01.02.03
Rendimiento m2/DIA MO. 119.5000 EQ. 119.5000 Costo unitario directo por : m2 4.20
Partida 09.01.02.04 TARRAJEO DE SUPERFICIE COLUMNAS INCL. ARISTAS MEZCLA 1:5 CEMENTO:ARENA
09.01.02.04 10.01.02.04
Rendimiento m2/DIA MO. 8.0000 EQ. 8.0000 Costo unitario directo por : m2 29.70
Partida 12.01.03.01 PUERTA METALICA LAC 1/16" C/MARCO INC/ ACCESORIOS, PINTURA Y COLOCADO
12.01.03.01
Rendimiento m2/DIA MO. 0.5000 EQ. 0.5000 Costo unitario directo por : m2 180.00
Partida 01.02.01.05 RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS EN SEGURIDAD Y SALUD DURANTE EL TRABAJO
01.02.01.05
Rendimiento GLB/DIA MO. 20.0000 EQ. 20.0000 Costo unitario directo por : GLB 6,500.00
Partida 20.01.05.01 LUMINARIA PARA ADOSAR EN TECHO CON REJILLA DE ALUMINIO Y 2 LAMPARAS FLUORESCENTE COMPACTAS DE 36W
20.01.05.01 21.01.05.01
Rendimiento und/DIA MO. 25.0000 EQ. 25.0000 Costo unitario directo por : und 150.77
Partida 20.01.05.02 LUMINARIA PARA ADOSAR EN TECHO CON REJILLA DE ALUMINIO Y 2 LAMPARAS FLUORESCENTE COMPACTAS DE 18W
20.01.05.02 21.01.05.02
Rendimiento und/DIA MO. 25.0000 EQ. 25.0000 Costo unitario directo por : und 130.25
Parcial S/.
0.13
0.95
0.05
Parcial S/.
0.13
0.95
0.05
Parcial S/.
55,405.84
Parcial S/.
2,000.00
Parcial S/.
80,000.00
Parcial S/.
4,500.00
Parcial S/.
0.35
0.44
0.65
0.09
0.35
0.70
0.04
0.14
0.62
Parcial S/.
0.38
1.13
7.20
Parcial S/.
16.15
35.00
0.01
0.48
14.48
Parcial S/.
3.15
5.67
36.00
0.30
0.26
2.54
Parcial S/.
12.10
15.20
12.61
68.02
40.00
117.50
69.60
0.53
3.24
16.00
Parcial S/.
2.02
0.40
7.60
4.20
7.56
357.00
0.65
4.69
20.00
Parcial S/.
2.42
0.48
9.12
5.04
9.07
357.00
0.78
5.64
24.00
Parcial S/.
4.03
0.81
15.20
8.40
15.12
357.00
1.31
9.39
40.01
Parcial S/.
4.03
0.81
15.20
8.40
15.12
357.00
1.31
9.39
40.01
Parcial S/.
3.02
0.60
11.40
6.30
11.34
357.00
0.98
7.04
30.00
Parcial S/.
2.42
0.48
9.12
5.04
9.07
357.00
0.78
5.64
24.00
Parcial S/.
4.03
0.81
15.20
8.40
15.12
357.00
1.31
9.39
40.01
Parcial S/.
4.03
0.81
15.20
8.40
15.12
357.00
1.31
9.39
40.01
Parcial S/.
2.42
0.48
9.12
5.04
9.07
357.00
0.78
5.64
24.00
Parcial S/.
2.42
0.48
9.12
5.04
9.07
357.00
0.78
5.64
24.00
Parcial S/.
2.02
0.40
7.60
4.20
7.56
326.40
0.65
4.69
20.00
Parcial S/.
12.67
10.51
4.72
0.90
0.45
13.16
0.84
Parcial S/.
0.11
3.61
6.23
0.05
4.70
0.30
11.20
0.04
0.14
Parcial S/.
1.51
3.80
1.58
8.50
6.67
4.76
0.30
0.46
2.00
Parcial S/.
0.05
0.61
0.50
0.23
4.73
0.03
Parcial S/.
1.10
13.82
11.46
0.36
0.99
11.70
0.79
Parcial S/.
24.19
2.42
30.40
12.61
136.03
0.40
68.00
33.60
228.89
8.15
0.55
6.17
28.18
16.00
Parcial S/.
13.82
11.46
0.36
0.99
11.70
0.76
Parcial S/.
15.20
12.61
8.50
1.13
0.77
14.00
1.09
Parcial S/.
0.61
0.23
0.27
4.55
0.03
Parcial S/.
0.61
0.50
0.18
4.82
0.03
0.07
Parcial S/.
0.61
0.50
0.18
4.82
0.03
0.07
Parcial S/.
0.61
0.50
0.18
4.82
0.03
0.07
Parcial S/.
0.51
0.42
0.18
4.73
0.03
0.06
Parcial S/.
0.61
0.50
0.18
4.73
0.03
0.07
Parcial S/.
0.61
0.50
0.18
4.73
0.03
0.07
Parcial S/.
0.61
0.45
0.18
4.59
0.03
0.07
Parcial S/.
0.51
0.42
0.18
4.55
0.03
0.06
Parcial S/.
0.61
0.45
0.18
4.82
0.03
0.07
Parcial S/.
0.61
0.50
0.18
4.73
0.03
0.07
Parcial S/.
0.51
0.42
0.18
4.55
0.03
0.06
Parcial S/.
14.06
11.66
0.86
0.63
16.60
0.77
Parcial S/.
6.08
5.04
2.27
0.45
1.13
14.42
0.40
Parcial S/.
10.86
9.01
4.05
0.32
0.90
16.10
0.72
Parcial S/.
15.20
12.61
5.67
0.32
0.90
10.36
1.00
Parcial S/.
19.00
15.76
1.35
1.40
11.87
1.04
Parcial S/.
23.39
13.08
0.09
4.80
210.00
5.17
0.05
0.38
1.09
Parcial S/.
19.00
10.63
0.09
2.40
129.00
2.59
0.02
0.38
0.89
Parcial S/.
15.20
8.50
0.14
1.68
4.35
3.68
0.01
0.71
Parcial S/.
21.72
8.10
0.04
1.36
6.04
0.01
3.00
0.89
Parcial S/.
15.20
5.67
0.04
1.36
6.04
0.01
3.00
0.63
Parcial S/.
2.02
5.07
2.10
9.45
4.00
9.17
0.04
0.56
2.00
Parcial S/.
15.20
3.74
5.88
1.02
0.01
27.54
0.57
Parcial S/.
6.08
4.53
0.80
5.88
0.03
0.32
Parcial S/.
3.04
2.52
7.94
6.72
6.56
13.77
11.75
0.01
10.44
0.41
1.00
Parcial S/.
7.60
1.70
1.22
0.20
1.62
0.28
Parcial S/.
7.60
1.70
1.47
1.22
0.20
0.28
Parcial S/.
325.30
586.25
52.30
286.95
250.60
45.60
1,510.80
54.30
45.60
60.00
65.30
65.40
Parcial S/.
4,900.00
Parcial S/.
1.52
2.52
2.27
1.00
54.24
0.19
Parcial S/.
38.00
31.52
338.98
2.09
Parcial S/.
12.10
152.00
37.41
356.78
Parcial S/.
0.13
63.00
2.50
Parcial S/.
125.35
Parcial S/.
6.08
2.27
12.71
0.25
Parcial S/.
38.00
9.35
127.12
1.42
Parcial S/.
38.00
9.35
27.12
1.42
Parcial S/.
0.20
2.53
0.47
4.79
0.10
Parcial S/.
7.24
0.89
1.84
0.14
Parcial S/.
4.61
0.89
1.60
0.09
Parcial S/.
4.61
0.89
1.60
0.09
Parcial S/.
5.07
1.50
0.89
1.60
0.10
Parcial S/.
5.43
1.30
0.04
1.60
0.16
Parcial S/.
5.07
0.36
1.45
0.15
Parcial S/.
5.07
0.04
0.36
1.45
0.15
Parcial S/.
1.30
0.54
0.18
2.14
4.58
Parcial S/.
9.50
0.40
0.27
1.70
0.61
0.29
Parcial S/.
190.00
Parcial S/.
190.00
Parcial S/.
425.30
Parcial S/.
450.00
Parcial S/.
84.75
Parcial S/.
123.50
Parcial S/.
19.00
48.55
123.50
0.95
Parcial S/.
38.00
14.17
1.57
Parcial S/.
19.00
7.09
0.78
Parcial S/.
38.00
14.17
4.95
3.11
1.70
6.40
1.57
Parcial S/.
15.20
5.67
11.44
5.51
0.42
Parcial S/.
21.72
9.01
8.00
1.20
5.88
30.51
50.85
0.92
Parcial S/.
35.24
Parcial S/.
6.08
4.53
0.02
1.17
0.16
2.45
0.32
Parcial S/.
6.08
4.53
0.02
0.58
1.17
2.87
0.32
Parcial S/.
4.03
50.67
18.89
0.19
32.55
27.03
20.76
2.21
Parcial S/.
6.08
4.53
0.19
24.68
3.54
0.32
Parcial S/.
5.51
9.21
0.19
30.44
4.58
4.62
Parcial S/.
9.50
3.54
5.00
0.39
Parcial S/.
9.50
3.54
6.00
0.39
Parcial S/.
9.50
3.54
6.00
0.39
Parcial S/.
5.07
3.78
0.02
1.17
0.11
0.33
0.27
Parcial S/.
21.72
16.19
0.09
0.11
17.96
9.29
0.06
0.31
1.04
1.09
1.65
3.46
1.63
1.14
Parcial S/.
30.40
17.00
16.30
5.00
2.00
0.38
4.20
3.83
0.80
1.42
Parcial S/.
3.04
4.53
2.70
0.54
0.45
0.26
78.40
40.00
13.64
0.23
Parcial S/.
1,200.00
Parcial S/.
2.27
0.23
2.50
13.72
3.50
0.07
Parcial S/.
1,200.00
967.68
1,813.76
600.00
1,800.00
275.00
300.00
79.63
1,200.00
1,800.00
Parcial S/.
6,000.00
Parcial S/.
45.34
0.45
Parcial S/.
37.79
1.13
Parcial S/.
0.57
0.02
5.60
Parcial S/.
14.17
17.50
0.28
Parcial S/.
1.66
0.03
6.58
5.26
Parcial S/.
1.27
1.90
0.15
0.03
0.85
Parcial S/.
12.10
15.20
25.22
68.02
32.00
117.50
67.20
0.39
3.62
16.00
Parcial S/.
210,000.00
Parcial S/.
150,000.00
Parcial S/.
0.10
0.08
0.07
4.20
0.01
Parcial S/.
10.13
5.67
1.28
2.75
0.01
0.08
0.87
0.47
Parcial S/.
19.00
7.09
1.28
3.06
0.01
0.78
Parcial S/.
15.20
5.67
0.09
1.28
3.06
0.01
0.78
0.63
Parcial S/.
19.00
4.68
0.09
1.28
3.06
0.01
0.87
0.71
Parcial S/.
21.72
5.34
0.09
1.28
3.06
0.01
2.25
0.81
Parcial S/.
19.00
7.09
1.32
3.06
0.01
2.25
0.52
Parcial S/.
19.00
7.09
1.28
3.06
0.01
1.28
0.78
Parcial S/.
7.60
4.25
0.14
1.68
4.35
3.68
0.01
0.36
Parcial S/.
12.06
6.75
0.14
1.68
4.35
3.68
0.01
0.56
Parcial S/.
19.00
7.09
0.16
0.84
0.06
0.29
0.52
Parcial S/.
25,000.00
Parcial S/.
18,000.00
Parcial S/.
1.51
3.80
8.50
7.90
12.00
0.05
0.41
2.00
Parcial S/.
2.53
2.10
3.78
0.50
25.43
0.25
Parcial S/.
124.80
304.00
113.36
12.00
46.50
3.25
4.00
30.56
10.84
560.00
80.00
Parcial S/.
180.00
Parcial S/.
9.50
35.00
0.29
Parcial S/.
2.53
0.62
0.17
5.19
0.09
Parcial S/.
16.95
Parcial S/.
19.00
15.76
7.09
80.00
2.09
Parcial S/.
152.00
63.04
56.68
0.45
0.45
7.20
4.00
30.00
42.30
56.01
1.08
8.15
Parcial S/.
16.95
Parcial S/.
38.00
28.34
1.14
0.85
9.33
2.76
1.77
1.99
Parcial S/.
38.00
28.34
2.29
1.75
5.68
1.09
10.86
1.99
Parcial S/.
3.80
28.34
2.29
4.20
5.51
5.51
0.96
Parcial S/.
80.40
Parcial S/.
1.27
2.83
0.15
1.70
1.70
3.20
2.76
0.12
Parcial S/.
1.90
4.25
0.15
5.51
6.74
0.18
Parcial S/.
5.07
7.56
0.10
1.50
17.50
0.13
Parcial S/.
6.08
9.07
21.88
12.25
0.45
Parcial S/.
30.40
22.67
0.02
25.00
35.00
6.78
16.95
1.59
Parcial S/.
38.00
14.17
5.00
0.10
0.72
8.45
1.04
Parcial S/.
2.42
Parcial S/.
2.36
Parcial S/.
2.10
Parcial S/.
2.31
Parcial S/.
76.00
17.00
1,350.00
7,650.00
2,600.00
2.79
Parcial S/.
1.52
0.57
0.12
0.15
6.77
0.06
Parcial S/.
1.52
0.57
0.06
Parcial S/.
15.00
Parcial S/.
50.00
Parcial S/.
350.00
Parcial S/.
45.34
1.36
Parcial S/.
152.00
226.72
25.93
10.00
228.51
99.00
84.74
95.00
84.74
9.90
11.36
Parcial S/.
19.00
15.76
42.51
1,500.00
2.32
Parcial S/.
19.00
15.76
42.51
1,500.00
2.32
Parcial S/.
3.04
4.53
2.70
0.54
0.45
0.26
78.40
40.00
13.64
0.23
Parcial S/.
3.00
48.50
Parcial S/.
19.00
14.17
322.50
1.00
Parcial S/.
76.00
56.68
127.12
376.50
543.06
185.30
376.50
3.98
Parcial S/.
76.00
63.04
127.12
55.00
112.10
200.00
4.17
Parcial S/.
2.45
0.02
Parcial S/.
381.36
Parcial S/.
381.36
Parcial S/.
18.89
0.57
Parcial S/.
70,000.00
Parcial S/.
0.81
1.01
0.76
0.04
0.08
Parcial S/.
0.35
0.65
0.07
0.06
0.03
0.19
0.62
Parcial S/.
5.43
8.10
0.64
2.00
6.36
1.74
0.41
12.86
1.31
Parcial S/.
10.13
15.12
0.01
0.76
6.78
Parcial S/.
9.45
0.28
Parcial S/.
6,500.00
Parcial S/.
30.40
12.61
136.03
60.80
40.80
203.51
0.56
5.37
Parcial S/.
2.10
5.67
0.16
1.80
0.23
Parcial S/.
9.50
3.54
2.36
21.19
0.39
Parcial S/.
16,000.00
Parcial S/.
11.34
0.34
Parcial S/.
9.45
0.28
Parcial S/.
9.45
0.28
Parcial S/.
14.17
0.43
Parcial S/.
10.13
8.40
3.78
1.13
0.54
15.40
0.67
Parcial S/.
15.20
12.61
8.50
0.86
0.90
16.24
1.09
Parcial S/.
15.20
12.61
0.45
0.90
8.96
0.83
Parcial S/.
15.20
12.61
0.45
0.90
8.96
0.83
Parcial S/.
20.27
11.34
3.54
0.18
2.43
16.01
41.17
32.50
0.95
11.73
Parcial S/.
3.04
2.27
3.78
0.16
Parcial S/.
5.07
0.03
0.18
0.80
0.15
Parcial S/.
30.40
22.67
60.00
150.00
142.50
1.59
Parcial S/.
6.08
5.04
59.32
80.00
0.33
Parcial S/.
6.08
4.53
59.32
60.00
0.32
Parcial S/.
6.08
4.53
59.32
60.00
0.32
Parcial S/.
1.52
2.27
0.11
14.40
14.40
Parcial S/.
19.00
75.34
0.57
Parcial S/.
38.00
63.04
170.04
9.00
9.00
108.00
100.00
50.00
70.00
391.00
8.13
Parcial S/.
2.10
3.78
0.18
Parcial S/.
19.00
15.76
56.68
480.00
10,000.00
40.00
4.57
Parcial S/.
1.52
1.26
2.27
52.50
1.44
2.80
4.00
1.50
Parcial S/.
3.04
2.52
4.53
13.68
22.00
0.50
10.00
Parcial S/.
1.01
0.84
1.51
1.20
28.22
0.17
10.00
Parcial S/.
56.68
2.83