Acu Letrinas

PRESUPUESTO
Obra:
Depart. :
Provincia:
Distrito:
P
01.00.00
01.01.00
02.00.00
02.01.00
02.02.00
02.03.00
03.00.00
03.01.00
04.00.00
04.01.00
04.02.00
05.00.00
05.01.00
05.02.00
06.00.00
06.01.00
Construccion de Letrinas Sanitarias CEP Limonal Bajo.

Piura
Morropon
San Juan de Bigote
Descripcion
Limpieza,trazo y replanteo
Movimiento de tierras
Excavacion de hoyo para silo
Terraplen (compactado e=0.15)
Eliminacion de material Exedente a 15m
Obras de Concreto armado
Falso piso e=0.05m Prop. 1:8
Estructuras de madera
Estructuras de apoyo de base (inc.proteccion)
Estructuras de Soporte lateral (inc.proteccion)
Acabados
Laterales con calamina,techo,celosia
Puerta de calamina
Instalaciones sanitarias
Instalacion de tuberia de ventilacion
Unid.
C.U
Cantidad
M2
0.72
4.00
M3
M3
M3
126.00
27.90
7.00
2.30
0.78
2.22
M2
29.65
1.00
GLB
GLB
78.67
74.55
1.00
1.00
GLB
UNID
109.61
54.54
1.00
1.00
GLB
8.20
1.00
Costo Directo=
UPUESTO
Subtotal
2.88
290.30
21.76
15.51
29.65
78.67
74.55
109.61
54.54
8.20
685.66
ANALISIS DE COSTOS UNITARIOS

Obra:
Depart. : Piura
Provincia: Morropon
Distrito: San Juan de Bigote
p
01.01.00
Rend. :
100.00
Cdigo
M2 /DIA
Descripcin
M2
Und
Cuadr.
Cant.
S/. 0.72
Precio
Mano de Obra
Parcial
0.70
C
00001
Operario
HH
0.0800
5.00
0.40
Oficial
HH
0.0800
3.75
0.30
Peon
HH
0.0000
2.50
0.00
C
00002
C
00003
Equipos y Herramientas
0.02
C
00030
Herramientas Manuales
%M.O
5.0000
0.40
0.02
p
02.01.00
Excavacion de hoyo para silo
Rend. :
0.25
Cdigo
M3 /DIA
Descripcin
M3
Und
Cuadr.
Cant.
S/. 126.00
Precio
Mano de Obra
Parcial
120.00
C
00001
Operario
HH
0.25
8.0000
5.00
40.00
Oficial
HH
0.0000
3.75
0.00
Peon
HH
32.0000
2.50
80.00
C
00002
C
00003
6.00
C
00030
%M.O
5.0000
120.00
6.00
p
02.02.00
Rend. :
Terraplen (compactado e=0.15)

5.00
Cdigo
M3 /DIA
Descripcin
M3
Und
Cuadr.
Cant.
Precio
Materiales
S/. 27.90
Parcial
19.50
C
00005
Hormigon de rio
Mano de Obra
M3
1.3000
15.00
19.50
8.00
00001
Operario
HH
0.5
0.8000
5.00
4.00
Oficial
HH
0.0000
3.75
0.00
Peon
HH
1.6000
2.50
4.00
5.0000
8.00
0.40
C
00002
C
00003
C
00030
%M.O
p
02.03.00
Eliminacion de material Exedente a 15m
Rend. :
3.00
Cdigo
M3 /DIA
Descripcin
M3
Und
Cuadr.
Cant.
S/. 7.00
Precio
Mano de Obra
Parcial
6.67
C
00001
Operario
HH
0.0000
5.00
0.00
Oficial
HH
0.0000
3.75
0.00
Peon
HH
2.6667
2.50
6.67
5.0000
6.67
0.33
C
00002
C
00003
C
00030
%M.O
p
03.01.00
Falso piso e=0.05m Prop. 1:8
Rend. :
20.00
Cdigo
M2 /DIA
Descripcin
M2
Und
Cuadr.
Cant.
S/. 29.65
Precio
Materiales
Parcial
24.92
C
00004
Cemento Portland MS
BLS
0.2300
19.00
4.37
Hormigon de rio
M3
0.0600
15.00
0.90
Alambron de 1/4" fy=4200kg/cm2
KG
3.5000
2.50
8.75
Alambre de acero GAGE A.S.Y.W. N 16
KG
1.0000
2.50
2.50
Madera Tornillo
P2
3.2600
2.50
8.15
Clavos de 2" N 13 BWG
KG
0.1000
2.50
0.25
C
00005
C
00006
C
00007
C
00014
C
00010
Mano de Obra
4.50
C
00001
Operario
HH
0.4000
5.00
2.00
Oficial
HH
0.4000
3.75
1.50
Peon
HH
0.4000
2.50
1.00
C
00002
C
00003
0.23
C
00030
p
%M.O
5.0000
4.50
0.23
04.01.00
Estructuras de apoyo de base (inc.proteccion)
Rend. :
50.00
Cdigo
GLB /DIA
Descripcin
GLB
Und
Cuadr.
Cant.
Precio
Materiales
S/. 78.67
Parcial
76.78
C
00014
Madera Tornillo
P2
12.3000
2.50
30.75
Clavos de 6" de Fe
KG
0.1000
2.50
0.25
Rollizo de madera 4" (Pie derecho) L=1.50m
P2
10.3100
2.50
25.78
GLN
1.0000
20.00
20.00
C
00008
C
00015
C
00022
Pintura proteccion de madera

Mano de Obra
1.80
C
00001
Operario
HH
Oficial
HH
C
00002
5.00
0.80
3.75
0.60
2.50
0.40
0.0000
C
00003
0.1600
0.1600
0.0000
Peon
HH
0.1600
0.09
C
00030
%M.O
5.0000
1.80
0.09
p
04.02.00
Estructuras de Soporte lateral (inc.proteccion)
Rend. :
12.00
Cdigo
GLB /DIA
Descripcin
GLB
Und
Cuadr.
Cant.
Precio
Materiales
S/. 74.55
Parcial
69.30
C
00014
Madera Tornillo
P2
19.5200
2.50
48.80
KG
0.1000
2.50
0.25
Clavos de 6" de Fe
KG
0.1000
2.50
0.25
GLN
1.0000
20.00
20.00
C
00010
C
00008
C
00022

Mano de Obra
5.00
C
00001
Operario
HH
C
00002
5.00
3.33
3.75
0.00
2.50
1.67
0.0000
Oficial
HH
C
00003
0.6667
0.0000
Peon
HH
0.6667
C
0.25
C
00030
%M.O
5.0000
5.00
0.25
p
05.01.00
Rend. :
Cdigo
Laterales con calamina,techo,celosia

40.00
GLB /DIA
Descripcin
GLB
Und
Cuadr.
Cant.
Precio
S/. 109.61
Parcial
Materiales
107.25
C
00012
Calamina 0.90x1.80m2
PCH
5.2500
20.00
105.00
Clavos de 3/4" de Fe
KG
0.2000
2.50
0.50
Celosia malla mosquitero
M2
1.5000
0.50
0.75
KG
0.2000
2.50
0.50
Clavos de 1" de Fe
KG
0.2000
2.50
0.50
C
00023
C
00016
C
00010
C
00011
Mano de Obra
2.25
C
00001
Operario
HH
0.2000
5.00
1.00
Oficial
HH
0.2000
3.75
0.75
Peon
HH
0.2000
2.50
0.50
C
00002
C
00003
C
0.11
C
00030
%M.O
5.0000
2.25
0.11
p
05.02.00
Puerta de calamina
Rend. :
35.00
Cdigo
UNID /DIA
Descripcin
UNID
Und
Cuadr.
Cant.
Precio
Materiales
S/. 54.54
Parcial
51.93
C
00014
Madera Tornillo
P2
7.5500
2.50
18.88
Bisagras de 4"
UNID
2.0000
1.00
2.00
GLN
0.2500
20.00
5.00
KG
0.1000
2.50
0.25
PCH
1.2500
20.00
25.00
Tornillo para bisagras
UND
8.0000
0.10
0.80
C
00013
C
00022
C
00011
Clavos de 1" de Fe
C
00012
C
00024
Mano de Obra
2.57
C
00001
Operario
HH
0.2286
5.00
1.14
Oficial
HH
0.2286
3.75
0.86
Peon
HH
0.2286
2.50
0.57
C
00002
C
00003
0.04
C
00030
p
%M.O
5.0000
0.80
0.04
06.01.00
Instalacion de tuberia de ventilacion
Rend. :
80.00
Cdigo
GLB /DIA
Descripcin
GLB
Und
Cuadr.
Cant.
Precio
Materiales
S/. 8.20
Parcial
7.25
C
00017
Tuberia PVC SEL 4" desague
ML
2.5000
1.50
3.75
Sombrero de ventilacion
UND
1.0000
2.00
2.00
Pegamento de tuberia
UND
1.0000
1.50
1.50
C
00018
C
00019
Mano de Obra
0.88
C
00001
Operario
HH
0.1000
5.00
0.50
Oficial
HH
0.1000
3.75
0.38
Peon
HH
0.0000
2.50
0.00
C
00002
C
00003
0.08
C
00030
%M.O
5.0000
1.50
0.08
0014
0013
0012
0011
0010
0009
0008
0007
0006
0005
0004
0003
0002
0001
4.00
2.30
0.78
0.32 0.32
0
0
0
0
0.32
0 0.32
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18.432
18
0
0
0
0
0
0
0
0
0
0
73.728
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1.014
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
74
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2.22
1.00
0.624 0.62
0
0
0
0
0
0
1.248
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5.9072
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.23
0
0
0
0.06
0
0
0
3.5
0
0
0
1
0
0
0
3.26
0
0
0
0.1
0
0
0
0
0
0.4 0.4
0
0
0.4
0
0
0
0.4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 1.25
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 5.91
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 0.23
0
0
0
0
0
0
0
0 0.06
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.4
0
0
0
0
0
0
0
0 0.4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3.5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 3.26
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1.00
0
0
0
0
12.3
0
0.1
0
10.31
0
1
0
0
0.16
0
0.16
0
0.16
0
0
1.00
0
0
0
0
0
19.52
0
0.1
0
0.1
0
1
0
0
0.666667
0
0
0
0.666667
0
0
0
1.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.16
0
0
0
0
0
0 0.16
0
0
0
0
0
0 0.16
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.67
0
0
0
0
0
0
0
0
0
0
0
0
0 0.67
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 12.3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5.25
0
0.2
0
1.5
0
0.2
0
0.2
0
0
0.2
0
0.2
0
0.2
0
0
0
1.00
0
0
0
0
0
7.55
0
2
0
0.25
0
0.1
0
1.25
0
8
0
0
0.228571
0
0.228571
0
0.228571
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.2
0
0
0
0
0
0 0.2
0
0
0
0
0
0 0.2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.23
0
0
0
0
0
0 0.23
0
0
0
0
0
0 0.23
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 5.25
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.1
0
0
0
0 1.25
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 7.55
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1.00
0
0
0
0
2.5
0
1
0
1
0
0
0.1
0
0.1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.1
0
0
0
0 0.1
0
0
0
0
0
0
0
0
0
0
21 1.41
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
83 0.23 1.07
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3.5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6.5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
43
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0030
0029
0028
0027
0026
0025
0024
0023
0022
0021
0019
0018
0017
0016
0015
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1.5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 0.25
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1.5
0
0
0
0
0
2.5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2.5
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0 2.25
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
RELACION DE INSUMOS
Obra:
Depart. :
Provincia:
Distrito:
C
0001
0002
0003
0004
0005
0006
0007
0008
0009
0010
0011
0012
0013
0014
0015
0016
0017
0018
0019
0021
0022
0023
0024
0025
0026
0027
0028
0029
0030

Piura
Morropon
San Juan de Bigote
Descripcion
Operario
Oficial
Peon
Cemento Portland MS
Hormigon de rio
Alambron de 1/4" fy=4200kg/cm2
Alambre de acero GAGE A.S.Y.W. N 16
Clavos de 6" de Fe
Clavos de 4" de Fe
Clavos de 1" de Fe
Bisagras de 4"
Madera Tornillo
Rollizo de madera 4" (Pie derecho) L=1.50m
Celosia malla mosquitero
Tuberia PVC SEL 4" desague
Sombrero de ventilacion
Pegamento de tuberia
Pison artesanal
Clavos de 3/4" de Fe
Tornillo para bisagras
Unid.
HH
HH
HH
BLS
M3
KG
KG
KG
KG
KG
KG
PCH
UNID
P2
P2
M2
ML
UND
UND
HE
GLN
KG
UND
%MO
P.U
Cantidad SubTotal
5.00
21.13
105.66
3.75
1.41
5.28
2.50
82.54
206.35
19.00
0.23
4.37
15.00
1.07
16.11
2.50
3.50
8.75
2.50
1.00
2.50
2.50
0.20
0.50
2.50
0.00
0.00
2.50
0.40
1.00
2.50
0.30
0.75
20.00
6.50
130.00
1.00
2.00
2.00
2.50
42.63
106.58
2.50
10.31
25.78
0.50
1.50
0.75
1.50
2.50
3.75
2.00
1.00
2.00
1.50
1.00
1.50
0.20
0.00
0.00
20.00
2.25
45.00
2.50
0.20
0.50
0.10
8.00
0.80
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
costo directo =
mano de obra=
costo directo =
669.91
15.75
685.66
sin mano de obra

con mano de obra

Acu Letrinas

Cargado por

Copyright:

Formatos disponibles

Acu Letrinas

Cargado por

Información del documento

Descripción original:

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Acu Letrinas

Cargado por

Copyright:

Formatos disponibles

PRESUPUESTO

Construccion de Letrinas Sanitarias CEP Limonal Bajo.

ANALISIS DE COSTOS UNITARIOS

Excavacion de hoyo para silo

Terraplen (compactado e=0.15)

Eliminacion de material Exedente a 15m

Falso piso e=0.05m Prop. 1:8

Alambron de 1/4" fy=4200kg/cm2

Alambre de acero GAGE A.S.Y.W. N 16

Clavos de 2" N 13 BWG

Estructuras de apoyo de base (inc.proteccion)

Rollizo de madera 4" (Pie derecho) L=1.50m

Pintura proteccion de madera

Estructuras de Soporte lateral (inc.proteccion)

Clavos de 2" N 13 BWG

Pintura proteccion de madera

Laterales con calamina,techo,celosia

Celosia malla mosquitero

Clavos de 2" N 13 BWG

Pintura proteccion de madera

Tornillo para bisagras

Instalacion de tuberia de ventilacion

Tuberia PVC SEL 4" desague

Construccion de Letrinas Sanitarias CEP Limonal Bajo.

sin mano de obra

También podría gustarte