acu letrinas
DESCRIPTION
hija de calculoTRANSCRIPT
PRESUPUESTO
Obra: Construccion de Letrinas Sanitarias CEP Limonal Bajo.Depart. : PiuraProvincia: MorroponDistrito: San Juan de Bigote
P Descripcion Unid. C.U Cantidad01.00.00 Limpieza,trazo y replanteo01.01.00 Limpieza,trazo y replanteo M2 0.72 4.0002.00.00 Movimiento de tierras02.01.00 Excavacion de hoyo para silo M3 126.00 2.3002.02.00 Terraplen (compactado e=0.15) M3 27.90 0.7802.03.00 Eliminacion de material Exedente a 15m M3 7.00 2.2203.00.00 Obras de Concreto armado03.01.00 Falso piso e=0.05m Prop. 1:8 M2 29.65 1.0004.00.00 Estructuras de madera 04.01.00 Estructuras de apoyo de base (inc.proteccion) GLB 78.67 1.0004.02.00 Estructuras de Soporte lateral (inc.proteccion) GLB 74.55 1.0005.00.00 Acabados05.01.00 Laterales con calamina,techo,celosia GLB 109.61 1.0005.02.00 Puerta de calamina UNID 54.54 1.0006.00.00 Instalaciones sanitarias 06.01.00 Instalacion de tuberia de ventilacion GLB 8.20 1.00
Costo Directo=
PRESUPUESTO
Subtotal
2.88
290.3021.7615.51
29.65
78.6774.55
109.6154.54
8.20
685.66
ANALISIS DE COSTOS UNITARIOS
Obra: Construccion de Letrinas Sanitarias CEP Limonal Bajo.Depart. : PiuraProvincia: MorroponDistrito: San Juan de Bigote
p
01.01.00 Limpieza,trazo y replanteo
Rend. : 100.00 M2 /DIA M2 S/. 0.72
Código Descripción Und Cuadr. Cant. Precio Parcial
Mano de Obra 0.70
C
00001 Operario HH 1 0.0800 5.00 0.40
C
00002 Oficial HH 1 0.0800 3.75 0.30
C
00003 Peon HH 0 0.0000 2.50 0.00
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 M3 /DIA M3 S/. 126.00
Código Descripción Und Cuadr. Cant. Precio Parcial
Mano de Obra 120.00
C
00001 Operario HH 0.25 8.0000 5.00 40.00
C
00002 Oficial HH 0 0.0000 3.75 0.00
C
00003 Peon HH 1 32.0000 2.50 80.00
Equipos y Herramientas 6.00
C
00030 Herramientas Manuales %M.O 5.0000 120.00 6.00
p
02.02.00 Terraplen (compactado e=0.15)
Rend. : 5.00 M3 /DIA M3 S/. 27.90
Código Descripción Und Cuadr. Cant. Precio Parcial
Materiales 19.50
C
00005 Hormigon de rio M3 1.3000 15.00 19.50
Mano de Obra 8.00
C
00001 Operario HH 0.5 0.8000 5.00 4.00
C
00002 Oficial HH 0 0.0000 3.75 0.00
C
00003 Peon HH 1 1.6000 2.50 4.00
Equipos y Herramientas
C
00030 Herramientas Manuales %M.O 5.0000 8.00 0.40
p
02.03.00 Eliminacion de material Exedente a 15m
Rend. : 3.00 M3 /DIA M3 S/. 7.00
Código Descripción Und Cuadr. Cant. Precio Parcial
Mano de Obra 6.67
C
00001 Operario HH 0 0.0000 5.00 0.00
C
00002 Oficial HH 0 0.0000 3.75 0.00
C
00003 Peon HH 1 2.6667 2.50 6.67
Equipos y Herramientas
C
00030 Herramientas Manuales %M.O 5.0000 6.67 0.33
p
03.01.00 Falso piso e=0.05m Prop. 1:8
Rend. : 20.00 M2 /DIA M2 S/. 29.65
Código Descripción Und Cuadr. Cant. Precio Parcial
Materiales 24.92
C
00004 Cemento Portland MS BLS 0.2300 19.00 4.37
C
00005 Hormigon de rio M3 0.0600 15.00 0.90
C
00006 Alambron de 1/4" fy=4200kg/cm2 KG 3.5000 2.50 8.75
C
00007 Alambre de acero GAGE A.S.Y.W. Nº 16 KG 1.0000 2.50 2.50
C
00014 Madera Tornillo P2 3.2600 2.50 8.15
C
00010 Clavos de 2" Nº 13 BWG KG 0.1000 2.50 0.25
Mano de Obra 4.50
C
00001 Operario HH 1 0.4000 5.00 2.00
C
00002 Oficial HH 1 0.4000 3.75 1.50
C
00003 Peon HH 1 0.4000 2.50 1.00
Equipos y Herramientas 0.23
C
00030 Herramientas Manuales %M.O 5.0000 4.50 0.23
p
04.01.00 Estructuras de apoyo de base (inc.proteccion)
Rend. : 50.00 GLB /DIA GLB S/. 78.67
Código Descripción Und Cuadr. Cant. Precio Parcial
Materiales 76.78
C
00014 Madera Tornillo P2 12.3000 2.50 30.75
C
00008 Clavos de 6" de Fe KG 0.1000 2.50 0.25
C
00015 Rollizo de madera 4" (Pie derecho) L=1.50m P2 10.3100 2.50 25.78
C
00022 Pintura proteccion de madera GLN 1.0000 20.00 20.00
Mano de Obra 1.80
C
00001 Operario HH 1 0.1600 5.00 0.80
C 0.0000
00002 Oficial HH 1 0.1600 3.75 0.60
C 0.0000
00003 Peon HH 1 0.1600 2.50 0.40
Equipos y Herramientas 0.09
C
00030 Herramientas Manuales %M.O 5.0000 1.80 0.09
p
04.02.00 Estructuras de Soporte lateral (inc.proteccion)
Rend. : 12.00 GLB /DIA GLB S/. 74.55
Código Descripción Und Cuadr. Cant. Precio Parcial
Materiales 69.30
C
00014 Madera Tornillo P2 19.5200 2.50 48.80
C
00010 Clavos de 2" Nº 13 BWG KG 0.1000 2.50 0.25
C
00008 Clavos de 6" de Fe KG 0.1000 2.50 0.25
C
00022 Pintura proteccion de madera GLN 1.0000 20.00 20.00
Mano de Obra 5.00
C
00001 Operario HH 1 0.6667 5.00 3.33
C 0.0000
00002 Oficial HH 1 3.75 0.00
C 0.0000
00003 Peon HH 1 0.6667 2.50 1.67
C
Equipos y Herramientas 0.25
C
00030 Herramientas Manuales %M.O 5.0000 5.00 0.25
p
05.01.00 Laterales con calamina,techo,celosia
Rend. : 40.00 GLB /DIA GLB S/. 109.61
Código Descripción Und Cuadr. Cant. Precio Parcial
Materiales 107.25
C
00012 Calamina 0.90x1.80m2 PCH 5.2500 20.00 105.00
C
00023 Clavos de 3/4" de Fe KG 0.2000 2.50 0.50
C
00016 Celosia malla mosquitero M2 1.5000 0.50 0.75
C
00010 Clavos de 2" Nº 13 BWG KG 0.2000 2.50 0.50
C
00011 Clavos de 1" de Fe KG 0.2000 2.50 0.50
Mano de Obra 2.25
C
00001 Operario HH 1 0.2000 5.00 1.00
C
00002 Oficial HH 1 0.2000 3.75 0.75
C
00003 Peon HH 1 0.2000 2.50 0.50
C
Equipos y Herramientas 0.11
C
00030 Herramientas Manuales %M.O 5.0000 2.25 0.11
p
05.02.00 Puerta de calamina
Rend. : 35.00 UNID /DIA UNID S/. 54.54
Código Descripción Und Cuadr. Cant. Precio Parcial
Materiales 51.93
C
00014 Madera Tornillo P2 7.5500 2.50 18.88
C
00013 Bisagras de 4" UNID 2.0000 1.00 2.00
C
00022 Pintura proteccion de madera GLN 0.2500 20.00 5.00
C
00011 Clavos de 1" de Fe KG 0.1000 2.50 0.25
C
00012 Calamina 0.90x1.80m2 PCH 1.2500 20.00 25.00
C
00024 Tornillo para bisagras UND 8.0000 0.10 0.80
Mano de Obra 2.57
C
00001 Operario HH 1 0.2286 5.00 1.14
C
00002 Oficial HH 1 0.2286 3.75 0.86
C
00003 Peon HH 1 0.2286 2.50 0.57
Equipos y Herramientas 0.04
C
00030 Herramientas Manuales %M.O 5.0000 0.80 0.04
p
06.01.00 Instalacion de tuberia de ventilacion
Rend. : 80.00 GLB /DIA GLB S/. 8.20
Código Descripción Und Cuadr. Cant. Precio Parcial
Materiales 7.25
C
00017 Tuberia PVC SEL 4" desague ML 2.5000 1.50 3.75
C
00018 Sombrero de ventilacion UND 1.0000 2.00 2.00
C
00019 Pegamento de tuberia UND 1.0000 1.50 1.50
Mano de Obra 0.88
C
00001 Operario HH 1 0.1000 5.00 0.50
C
00002 Oficial HH 1 0.1000 3.75 0.38
C
00003 Peon HH 0 0.0000 2.50 0.00
Equipos y Herramientas 0.08
C
00030 Herramientas Manuales %M.O 5.0000 1.50 0.08
00
01
00
02
00
03
00
04
00
05
00
06
00
07
00
08
00
09
00
10
00
11
00
12
00
13
00
14
4.00
0.32 0.32 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.32 0 0.32 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
2.30 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 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 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
73.728 0 0 74 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.78 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1.014 0 0 0 0 1 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.624 0.62 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1.248 0 0 1.25 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
2.22 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
5.9072 0 0 5.91 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.23 0 0 0 0.23 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.06 0 0 0 0 0.06 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3.5 0 0 0 0 0 3.5 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 01 0 0 0 0 0 0 1 0 0 0 0 0 0 00 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 3.260 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 0.1 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.4 0.4 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.4 0 0.4 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.4 0 0 0.4 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 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 12.30 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.1 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 0 010.31 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 01 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.16 0.16 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.16 0 0.16 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.16 0 0 0.16 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
19.52 0 0 0 0 0 0 0 0 0 0 0 0 0 200 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 0.1 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.1 0 0 0 0 0 0 0 0.1 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 01 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.666667 0.67 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.666667 0 0 0.67 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 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 5.25 0 00 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 00 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 00 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 0.2 0 0 0 00 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 0.2 0 0 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 00.2 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 00.2 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 00.2 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
7.55 0 0 0 0 0 0 0 0 0 0 0 0 0 7.550 0 0 0 0 0 0 0 0 0 0 0 0 0 02 0 0 0 0 0 0 0 0 0 0 0 0 2 00 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 00 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 0.1 0 0 00 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 1.25 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 08 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.228571 0.23 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.228571 0 0.23 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.228571 0 0 0.23 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
2.5 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 01 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 01 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.1 0.1 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.1 0 0.1 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 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 0 021 1.41 83 0.23 1.07 3.5 1 0.2 0 0.4 0.3 6.5 2 43
00
15
00
16
00
17
00
18
00
19
00
21
00
22
00
23
00
24
00
25
00
26
00
27
00
28
00
29
00
30
0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 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 0 010 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 1 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 1 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0.2 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 1.5 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0.25 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 8 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 2.5 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 1 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 1 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
10 1.5 2.5 1 1 0 2.25 0.2 8 0 0 0 0 0 0
RELACION DE INSUMOS
Obra: Construccion de Letrinas Sanitarias CEP Limonal Bajo.Depart. : Piura
Provincia: MorroponDistrito: San Juan de Bigote
C Descripcion Unid. P.U Cantidad0001 Operario HH 5.00 21.130002 Oficial HH 3.75 1.410003 Peon HH 2.50 82.540004 Cemento Portland MS BLS 19.00 0.230005 Hormigon de rio M3 15.00 1.070006 Alambron de 1/4" fy=4200kg/cm2 KG 2.50 3.500007 Alambre de acero GAGE A.S.Y.W. Nº 16 KG 2.50 1.000008 Clavos de 6" de Fe KG 2.50 0.200009 Clavos de 4" de Fe KG 2.50 0.000010 Clavos de 2" Nº 13 BWG KG 2.50 0.400011 Clavos de 1" de Fe KG 2.50 0.300012 Calamina 0.90x1.80m2 PCH 20.00 6.500013 Bisagras de 4" UNID 1.00 2.000014 Madera Tornillo P2 2.50 42.630015 Rollizo de madera 4" (Pie derecho) L=1.50m P2 2.50 10.310016 Celosia malla mosquitero M2 0.50 1.500017 Tuberia PVC SEL 4" desague ML 1.50 2.500018 Sombrero de ventilacion UND 2.00 1.000019 Pegamento de tuberia UND 1.50 1.000021 Pison artesanal HE 0.20 0.000022 Pintura proteccion de madera GLN 20.00 2.250023 Clavos de 3/4" de Fe KG 2.50 0.200024 Tornillo para bisagras UND 0.10 8.000025 00026 00027 00028 00029 00030 Herramientas Manuales %MO 0
costo directo =mano de obra=costo directo =
SubTotal105.66
5.28206.35
4.3716.11
8.752.50 00.500.001.000.75
130.002.00
106.5825.78
0.753.752.001.500.00
45.000.500.800.000.000.000.000.000.00
669.91 sin mano de obra15.75
685.66 con mano de obra