Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Presp
Presp
Presp
3.1 compra semilla alfalfa kilos 120 S/. 39.00 S/. 4,680.00
3.2 compra semilla rey gras kilos 45 S/. 18.00 S/. 810.00
3.3 instalación de pastos cultivados en campos global 3 S/. 550.00 S/. 1,650.00
SUB TOTAL C3
COSTO DIRECTO (I)
SEGUNDA ETAPA DE INTERVENCION (II) - 2021
COMPONENTE
C4 MÓDULO DE PRODUCCION FRUTALES
4.1 implementación viveros frutales viveros 3 S/. 15,000.00 S/. 45,000.00
4.2 mano de obra jornal 500 S/. 40.00 S/. 20,000.00
4.3 materiales para viveros global 3 S/. 7,500.00 S/. 22,500.00
4.4 semillas y otros global 3 S/. 4,500.00 S/. 13,500.00
4.5 Sustrato m3 180 S/. 90.00 S/. 16,200.00
4.6 compra injerto frutales caducifolios plantones 3,600 S/. 7.00 S/. 25,200.00
SUB TOTAL C4
C5 MÓDULO DE CRIANZA DE CUYES
5.1 mejoramiento de galpón global 150 S/. 300.00 S/. 45,000.00
5.2 compra de gazapos global 1,050 S/. 30.00 S/. 31,500.00
SUB TOTAL C5
COSTO DIRECTO (II)
COSTO DIRECTO TOTAL
O 2020
S/. 10,500.00
S/. 2,250.00
S/. 4,032.00
S/. 10,500.00 S/. 6,282.00
S/. 16,500.00
S/. 9,800.00
S/. 3,108.00
S/. 10,000.00
S/. 90,000.00
S/. 39,408.00 S/. 90,000.00
S/. 4,680.00
S/. 810.00
S/. 1,650.00
S/. 5,490.00 S/. 1,650.00
S/. 55,398.00 S/. 97,932.00
021
S/. 45,000.00
S/. 20,000.00
S/. 22,500.00
S/. 13,500.00
S/. 16,200.00
S/. 25,200.00
S/. 142,400.00
S/. 45,000.00
S/. 31,500.00
S/. 31,500.00 S/. 45,000.00
S/. 173,900.00 S/. 45,000.00
S/. 229,298.00 S/. 142,932.00
S/. 717,365.80
CUADRO Nº 27.- RESUMEN DEL PRESUPUESTO DEL PROYECTO
3.1 compra semilla alfalfa kilos 120 S/. 39.00 S/. 4,680.00
3.2 compra semilla rey gras kilos 45 S/. 18.00 S/. 810.00
3.3 instalación de pastos cultivados en campos global 3 S/. 550.00 S/. 1,650.00
SUB TOTAL C3
COSTO DIRECTO
COSTO INDIRECTO UNIDAD CANTIDAD PRECIO UNIT. MESES
GASTOS GENERALES DEL PROYECTO
Expediente Técnico global 1 S/. 4,500.00
Responsable Tecnico coordinador 1 S/. 1,500.00 7
Asistencia Tecnica y Acompañamiento tecnico 4 S/. 1,500.00 7
Adquisicion de Motocicleta unidad 2 S/. 7,500.00
Adquisicion de Combustible (gasolina) galones 60 S/. 12.90 7
Adqusicion de Insumos Fito-sanitarios global 1 S/. 2,500.00 7
Flete (Transporte y Asemilas) global 1 S/. 5,000.00 7
Liquidacion de Obra global 0 S/. 3,000.00
Imprevistos de Ley 10% CD 1 S/. 5,539.80
COSTO INDIRECTO TOTAL
O 2020
S/. 10,500.00
S/. 2,250.00
S/. 4,032.00
S/. 10,500.00 S/. 6,282.00
S/. 16,500.00
S/. 9,800.00
S/. 3,108.00
S/. 10,000.00
S/. 90,000.00
S/. 39,408.00 S/. 90,000.00
S/. 4,680.00
S/. 810.00
S/. 1,650.00
S/. 5,490.00 S/. 1,650.00
S/. 55,398.00 S/. 97,932.00
PRECIO PARCIAL PRECIO PARCIAL
APORTE MUNICIPAL APORTE COMUNAL
S/. 4,500.00
S/. 10,500.00
S/. 42,000.00
S/. 15,000.00
S/. 5,418.00
S/. 17,500.00
S/. 35,000.00
S/. 0.00
S/. 5,539.80
S/. 135,457.80 S/. 0.00
S/. 288,787.80
021
S/. 45,000.00
S/. 20,000.00
S/. 22,500.00
S/. 13,500.00
S/. 16,200.00
S/. 25,200.00
S/. 142,400.00
S/. 45,000.00
S/. 31,500.00
S/. 31,500.00 S/. 45,000.00
S/. 173,900.00 S/. 45,000.00
S/. 173,900.00 S/. 45,000.00
S/. 428,578.00
Presupuesto
PRESUPUESTO TOTAL
PARA EL EMPRENDIMIENTO DE INICIATIVAS
A - REGION APURIMAC
210.00 10,500.00
15.00 2,250.00
1,200.00 4,032.00
15.00 16,500.00
7.00 9,800.00
4.00 3,108.00
0.80 10,000.00
1,500.00 90,000.00
39.00 4,680.00
18.00 810.00
550.00 1,650.00
15,000.00 45,000.00
40.00 20,000.00
7,500.00 22,500.00
4,500.00 13,500.00
90.00 16,200.00
7.00 25,200.00
300.00 45,000.00
30.00 31,500.00
372,230.00
345,135.80
4,500.00 4,500.00
1,500.00 28,500.00
1,500.00 114,000.00
7,500.00 15,000.00
12.90 14,706.00
2,500.00 47,500.00
5,000.00 95,000.00
3,000.00 3,000.00
22,929.80 22,929.80
============
717,365.80
Presupuesto
PRESUPUESTO TOTAL
TO DE INICIATIVAS
Parcial S/.
10,500.00
2,250.00
4,032.00
16,500.00
9,800.00
3,108.00
10,000.00
90,000.00
4,680.00
810.00
1,650.00
45,000.00
20,000.00
22,500.00
13,500.00
16,200.00
25,200.00
45,000.00
31,500.00
15,000.00
14,706.00
47,500.00
95,000.00
544,436.00
165,429.80
28,500.00
114,000.00
22,929.80
4,500.00
3,000.00
============
717,365.80