Professional Documents
Culture Documents
Presupuesto 0301012 CREACION DE INFRAESTRUCTURA, EQUIPAMIENTO Y MOVILIARIOS DE LA I.E. No. 32732 DE AYANCOCHA ALTA, DISTRITO DE SAN
Fecha presupuesto 01/10/2011
Partida 01.02.02 TRAZO Y REPLANTEO DE OBRA
(001)01.02.02 02.01.02 (002)01.01.02 (006)01.02.02 (007)01.02.02 02.01.02
Costo unitario
Rendimiento m2/DIA MO. 200.0000 EQ. 200.0000 4.58
directo por : m2
Partida 01.04.02.01 FALSA CIMENTACION MEZCLA 1:12 CEMENTO-HORMIGON 30% PIEDRA GRANDE
(001)01.04.02.01 02.03.01.01 (002)01.03.01.01 (006)01.04.02.01 (007)01.04.02.01 02.03.01.01
Rendimiento m3/DIA MO. 25.0000 EQ. 25.0000 Costo unitario directo por : m3 182.50
Costo unitario
Rendimiento m2/DIA MO. 250.0000 EQ. 250.0000 14.42
directo por : m2
Código Descripción Recurso Unidad Cuadrilla Cantidad Precio S/.
Mano de Obra
0147010002 OPERARIO hh 1.0000 0.0320 14.66
0147010004 PEON hh 5.0000 0.1600 11.41
2.30
Materiales
0221000001 CEMENTO PORTLAND TIPO I (42.5 kg) bls 0.2500 15.93
0238000002 HORMIGON DE RIO m3 0.1200 67.80
12.12
Partida 01.06.02 MUROS DE LADRILLO KK DE ARCILLA DE SOGA CON MEZCLA 1:4 X 1.5 cm - CARAVISTA
(001)01.06.02 02.05.01 04.07.01 (002)01.05.01 (004)01.10.01 (006)01.06.02 (007)01.06.02 02.05.01
Rendimiento m2/DIA MO. 15.0000 EQ. 15.0000 Costo unitario directo por : m2 37.31
Partida 01.11.01 VEREDA RIGIDA DE CONCRETO f'c=140 kg/cm2 E=10 cm PASTA 1:2
(001)01.11.01 02.10.01 (002)01.10.01 (006)01.11.01 (007)01.11.01 02.10.01
Rendimiento m2/DIA MO. 50.0000 EQ. 50.0000 Costo unitario directo por : m2 30.15
Partida 01.20.01.01 SALIDA DE TECHO CON CABLE AWG TW 2.5 mm (14) + D PVC SAP 19 mm (3/4)
(001)01.20.01.01 02.19.01.01 (002)01.19.01.01 (006)01.20.01.01 (007)01.20.01.01 02.19.01.01
Rendimiento pto/DIA MO. 10.0000 EQ. 10.0000 Costo unitario directo por : pto 36.50
Partida 01.21.01 POZO CONEXION A TIERRA EN SISTEMA CON EQUIPO BOMBEO ALUMBRAD0 TOMACORRIENTE
(001)01.21.01 (006)01.21.01 (007)01.21.01
Rendimiento u/DIA MO. 2.0000 EQ. 2.0000 Costo unitario directo por : u 406.28
Parcial S/.
1.37
0.80
0.19
0.02
0.20
2.00
Parcial S/.
5.08
50.85
11.70
Parcial S/.
18.26
0.55
Parcial S/.
26.08
0.78
Parcial S/.
0.23
2.33
1.60
Parcial S/.
1.22
0.04
0.58
Parcial S/.
2.93
13.69
21.19
48.59
58.99
1.80
0.50
2.50
Parcial S/.
9.38
4.06
29.21
21.19
48.59
58.99
1.80
1.28
8.00
Parcial S/.
3.91
18.26
17.80
61.97
60.34
1.80
0.67
3.33
Parcial S/.
0.47
1.83
3.98
8.14
Parcial S/.
4.69
14.60
41.42
84.75
Parcial S/.
0.30
0.41
Parcial S/.
5.86
2.28
0.36
0.36
18.53
0.24
Parcial S/.
9.77
8.46
76.07
54.00
38.14
137.95
1.80
2.83
6.78
16.67
Parcial S/.
18.26
0.91
Parcial S/.
11.73
10.15
109.54
38.14
135.41
61.02
1.80
3.94
8.14
20.00
Parcial S/.
11.73
5.08
45.64
51.00
37.37
135.41
1.80
1.87
2.03
5.00
Parcial S/.
0.07
0.06
0.57
1.97
0.02
Parcial S/.
11.73
5.08
45.64
51.00
37.37
135.41
1.80
1.87
2.03
5.00
Parcial S/.
9.77
8.46
1.09
1.13
17.80
0.55
Parcial S/.
9.77
5.71
0.11
1.53
2.71
0.04
0.03
0.46
Parcial S/.
1.27
1.14
12.22
0.07
Parcial S/.
2.35
0.83
Parcial S/.
9.77
5.71
0.11
1.53
0.88
0.04
1.59
0.46
Parcial S/.
7.33
2.85
0.03
1.73
4.09
0.04
6.10
0.31
Parcial S/.
1.17
0.46
0.07
13.73
7.63
0.05
Parcial S/.
23.46
9.13
0.92
0.98
Parcial S/.
5.86
2.28
6.41
6.85
0.41
0.06
0.24
Parcial S/.
29.32
11.41
63.25
13.73
1.22
Parcial S/.
58.64
11.41
3.15
2.75
2.10
Parcial S/.
1.83
5.09
0.05
0.43
Parcial S/.
11.73
4.56
2.14
0.80
25.66
0.63
0.04
0.49
Parcial S/.
5.08
9.13
0.04
3.11
0.43
Parcial S/.
2.54
4.56
0.04
3.11
0.21
Parcial S/.
2.54
2.28
0.31
16.74
0.08
0.01
0.14
Parcial S/.
14.66
5.71
76.27
Parcial S/.
29.32
50.85
0.88
Parcial S/.
1.95
0.38
1.95
0.07
Parcial S/.
1.95
0.76
0.02
0.47
0.11
0.08
Parcial S/.
1.95
0.76
0.02
0.47
0.11
0.08
Parcial S/.
1.95
0.76
0.47
0.08
Parcial S/.
11.73
4.56
5.76
0.49
Parcial S/.
4.57
2.28
0.68
0.01
0.14
Parcial S/.
4.57
2.28
0.68
0.01
0.14
Parcial S/.
39.09
15.21
5.00
5.00
150.00
12.00
20.00
15.00
0.03
Parcial S/.
23.46
18.26
54.00
6.44
Parcial S/.
14.66
12.69
5.71
51.00
37.37
146.56
2.10
0.99
5.09
Parcial S/.
5.86
2.28
0.69
6.86
0.24
Parcial S/.
5.86
2.28
1.39
3.56
0.24
Parcial S/.
5.86
2.28
0.21
1.64
0.24
Parcial S/.
0.59
0.23
0.95
0.02
Parcial S/.
14.66
0.07
6.78
0.44
Parcial S/.
39.09
15.21
3.05
67.80
1.59
0.42
0.10
29.66
1.63
Parcial S/.
78.19
22.82
20.34
3.05
11.95
0.42
0.10
3.03
Parcial S/.
19.55
16.92
0.13
3.06
4.24
10.87
1.09
Parcial S/.
11.73
0.69
10.59
7.20
0.35
Parcial S/.
101.69
Parcial S/.
1.17
0.46
4.19
Parcial S/.
1.95
0.76
1.75
0.08
Parcial S/.
1.95
1.52
7.20
0.10
Parcial S/.
29.32
25.00
Parcial S/.
11.73
6.85
1.27
5.93
1.53
0.32
0.95
1.27
0.56
Parcial S/.
1.17
3.65
9.75
0.24
Parcial S/.
0.61
0.05
Parcial S/.
0.27
0.16
0.12
0.08
0.40
Parcial S/.
0.46
0.01
6.40
Parcial S/.
0.76
1.34
1.33
Parcial S/.
11.73
5.08
45.64
51.00
37.37
146.56
2.10
1.87
4.07
10.00
Parcial S/.
11.73
5.08
45.64
51.00
37.37
135.41
1.80
1.87
4.07
10.00
Parcial S/.
0.44
0.39
0.22
9.65
0.02
Parcial S/.
18.18
10.61
4.58
29.50
6.50
0.15
0.58
Parcial S/.
7.82
4.56
2.29
18.00
4.19
0.08
0.37
Parcial S/.
11.73
6.85
1.68
2.71
0.04
1.13
0.05
0.56
Parcial S/.
9.31
5.43
1.63
1.86
0.04
0.05
0.44
Parcial S/.
9.31
5.43
1.63
1.86
0.04
1.13
0.05
0.44
Parcial S/.
1.02
9.31
5.43
1.63
1.86
0.04
1.13
0.05
0.47
Parcial S/.
5.86
3.42
0.41
0.41
0.04
0.28
Parcial S/.
4.69
1.83
0.20
0.57
0.02
0.13
Parcial S/.
3.91
0.04
Parcial S/.
0.29
1.37
7.03
8.48
0.15
0.05
0.25
Parcial S/.
2.35
7.30
1.32
11.95
5.30
0.25
0.39
0.29
1.00
Parcial S/.
58.64
11.41
0.14
2.85
1.68
54.90
2.10
5.08
5.08
Parcial S/.
46.91
9.13
0.27
0.14
2.85
1.68
24.40
14.41
2.80
4.07
Parcial S/.
5.71
42.37
42.37
Parcial S/.
200.00
6.00
10.60
20.34
150.00
Parcial S/.
9.38
3.65
0.07
6.95
1.34
3.81
0.39
Parcial S/.
23.46
9.13
8.64
0.07
6.36
0.33
Parcial S/.
11.73
0.10
1.53
1.53
1.27
1.27
0.35
Parcial S/.
117.28
91.28
51.60
6.44
Parcial S/.
0.29
0.11
1.33
Parcial S/.
11.73
4.56
2.54
5.93
1.53
1.53
1.84
6.35
0.49
Parcial S/.
###
Parcial S/.
9.77
3.80
25.42
0.41
Parcial S/.
2,156.69
Parcial S/.
5.86
2.28
0.04
3.11
0.24
Parcial S/.
9,169.91
Parcial S/.
610.42
Parcial S/.
1,912.79
Parcial S/.
58.64
91.28
16.95
2.29
25.00
194.92
12.70
4.50
Parcial S/.
550.85
Parcial S/.
117.28
273.84
150.00
4.37
366.00
Parcial S/.
26.08
1.30
Parcial S/.
76.27
Parcial S/.
50.85
Parcial S/.
0.59
0.91
0.11
0.07
19.39
Parcial S/.
6.35
2.85
2.42
0.28
Parcial S/.
0.39
0.15
0.07
3.11
Parcial S/.
13.03
11.28
40.57
63.60
381.36
100.00
42.37
Parcial S/.
0.91
Parcial S/.
229.49
391.20
3.19
1.14
97.50
4.75
18.62
114.29
571.43
Parcial S/.
4.56
0.14
4.32
Parcial S/.
0.76
0.02
Parcial S/.
1.14
0.03
Parcial S/.
2.93
13.69
6.78
0.50
Parcial S/.
1.95
9.13
1.08
1.07
3.35
0.43
0.33
1.36
Parcial S/.
117.28
91.28
3.06
6.26
Parcial S/.
2.35
0.07
1.86
Parcial S/.
9.77
7.61
0.14
2.54
0.52
Parcial S/.
9.77
7.61
0.14
2.54
0.52
Parcial S/.
9.77
7.61
0.07
1.69
0.52
Parcial S/.
9.77
7.61
0.44
2.71
0.52
Parcial S/.
338.98
Parcial S/.
350.00
Parcial S/.
7.33
10.00
0.37
Parcial S/.
1.00
Parcial S/.
1.83
1.84
0.54
Parcial S/.
###
Parcial S/.
30.43
0.91
Parcial S/.
1.02
2.74
0.20
0.14
0.59
Parcial S/.
228.20
17.17
0.07
6.85
Parcial S/.
228.20
6.97
0.07
Parcial S/.
50.85
Parcial S/.
50.85
Parcial S/.
14.66
11.41
0.07
3.39
Parcial S/.
14.66
11.41
0.07
1.27
Parcial S/.
5.09
4.65
3.20
Parcial S/.
50.76
60.00
Parcial S/.
0.68
0.61
5.08
2.67
0.04
Parcial S/.
117.28
182.56
2,118.64
Parcial S/.
91.28
1.06
Parcial S/.
400.00
11:24:33 AM