Professional Documents
Culture Documents
Cantidad
Peso (Kg)
Unidad
2.00
2.00
2.00
2.00
3.00
1.00
4.00
1.00
2.00
5.00
3.00
4.00
2.00
2.00
1.00
6.00
1.00
4.00
20000.00
26000.00
24000.00
30000.00
30000.00
1000.00
160.00
800.00
20.00
1700.00
8.00
2200.00
50.00
7300.00
5500.00
50.00
7000.00
26000.00
Global
Global
Global
Global
Global
Global
Global
Global
Global
Global
Global
Global
Global
Global
Global
Global
Global
Global
3.00
5.00
13000.00
30000.00
Global
Global
1.02
TRAZO Y REPLANTEO
PROGESIVA EN (KM)
(0 + 00) - Pc1(33+1.644)
PC1(33+1.644) - Pt1(39+0.661)
PT1(39 + 0.661) - PC2(46+0.825)
PC2(46 + 0.825) - PT2(50+9.730)
PT2(50 + 9.730) - PC3(59+8.25)
PC3(59+ 8.25) - PT3(64+8.54)
PT3(64 +8.54) - PC4(89+7.71)
PC4(89 + 7.71) - PT4(97+0.59)
PT4(97 + 0.59) - PC5(115+6.06)
PC5(115 + 6.06) - PT5(123+1.92)
PT5(123 + 1.92) - PC6(131+3.52)
PC6(131 + 3.52) - PT6(135+7.34)
1.03
Roce y Deforestacin
0 ANCHO
LARGO
TOTAL
0
11.15
33.16 369.734
0
11.25
5.901 66.38625
78.09253
0
11.13
7.0164
2
58.14804
0
11.89
4.8905
5
0
12.7
8.852 112.4204
0
11.25
5.029 56.57625
302.9907
0
12.16
24.917
2
0
11.4
7.288 83.0832
206.6135
0
11.14
18.547
8
0
12.15
7.586 92.1699
0
12.75
8.16
104.04
0
12.64
4.382 55.38848
UNIDAD
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
Tramo ( metros )
00 - 200
200-400
400-600
600-800
800-1000
Ancho
20
20
20
20
20
Longitud
200
200
200
200
200
Densidad
0.15
0.1
0.15
0.14
0.13
Total
Total
600
400
600
560
520
2680
Unidad
m2
m2
m2
m2
m2
m2
rea techada
Unidad
10.50
10.50
m2
m2
17.50
17.50
52.50
17.50
25.00
42.50
20.00
m2
m2
m2
m2
m2
m2
m2
m2
213.50
Cartel
Largo
4.8
Alto
2.2
Total
10.56
Unidad
m2
PROGRES
IVA
DISTAN
CIA
AREA M2
CORT RELLEN
E
O
VOLUMEN
TOTAL M3
COR RELLE
TE
NO
DIAGRAMA DE
MASAS
FACTO FxV. CORTE
R F
m3
ORDENAD
A m3
12.8
0.6
1.05
0.00
0.00
20
23.2
360
15
1.05
378.00
363.00
20
32.7
559
1.05
586.95
946.95
20
23.9
566
1.05
594.30
1541.25
20
19.4
433
1.05
454.65
1995.90
10
20
17.4
368
1.05
386.40
2382.30
12
20
9.4
268
1.05
281.40
2663.70
14
20
7.6
0.2
170
1.05
178.50
2836.20
16
20
6.1
0.4
137
1.05
143.85
2980.05
18
20
11.7
178
1.05
186.90
3166.95
20
20
11.9
236
1.05
247.80
3414.75
22
20
9.6
215
1.05
225.75
3640.50
24
20
1.4
5.7
110
78
1.05
115.50
3678.00
26
20
12.1
138
1.05
7.35
3547.35
28
20
7.4
1.7
8.5
8.5
1.05
8.93
3547.78
30
20
12.8
202
1.05
212.10
3759.88
32
20
16
288
1.05
302.40
4062.28
33.164
10
24.9
409
1.05
429.45
4491.73
36.1
305
1.05
320.25
4811.98
34
35
10
47.5
418
1.05
438.90
5250.88
36
10
41.2
1.05
465.15
5716.03
37
10
36.5
1.05
407.93
6123.95
38
10
26.2
1.05
329.18
6453.13
39
10
11.5
3.1
443
388.
5
313.
5
188.
5
7.75
1.05
197.93
6643.30
39.0661
10
11.3
5.8
114
44.5
1.05
119.70
6718.50
40
20
4.5
5.4
85.5
56
1.05
89.78
6752.28
42
20
5.25
7.4
128
1.05
102.38
6726.65
44
20
11.5
9.6
97.5
167.
5
170
1.05
175.88
6732.53
46
20
29.4
10
114
196
1.05
119.70
6656.23
46.0325
10
12.8
380
114
1.05
399.00
6941.23
47
10
46.7
100.
1
10.5
374
116.5
1.05
392.70
7217.43
48
10
40.1
43.6
701
270.5
1.05
736.05
7682.98
49
10
12.1
49.4
465
1.05
274.05
7492.03
50
10
465
1.05
125.48
7152.50
50.973
10
11.8
248.
3
261
119.
3
5
1300
0
.5
1.05
1365.53
8518.03
52
10
26.3
9.4 2746
47
1.05
2883.30
11354.33
54
10
33.7
0.4
98
1.05
630.00
11886.33
600
DIAGRAMA DE MASA
VOLUMENES m3
PROGRESIVAS
METRADO DE MOVIMIENTO DE
TIERRAS
CORTE EN EXPLANACIONES
ESTUDIO DEFINITIVO DEL PROYECTO DE LA
PROYECTO: CARRETERA
PATAZ LA LIBERTAD TRAMO DE (0KMTRAMO:
54KM)
DEPARTAMENTO DE LA
UBICACIN: LIBERTAD
PROPIETARI GOBIERNO REGIONAL DE LA
O:
LIBERTAD
PROGRESIVA
0
2
VOLUMEN
DE CORTE
(m3)
MATERIAL
SUELTO (m3)
116.00
62.95
62.80
AREAS (m2)
DIST.
CORTE
0
20
RELLENO
12.8
23.2
0.6
ROCA
FIJA (m3)
ROCA
SUELTA
(m3)
20
32.7
163.50
20
23.9
119.50
45.70
20
19.4
97.00
8.05
10
20
17.4
87.00
26.35
47.00
7.40
38.00
58.72
12
20
9.4
14
20
7.6
0.2
16
20
6.1
0.4
30.50
64.28
18
20
11.7
58.50
51.13
59.50
32.50
29.15
20
20
11.9
22
20
9.6
48.00
24
20
1.4
5.7
7.00
51.93
26
20
12.1
0.00
36.35
1.7
37.00
15.60
7.62
4.30
28
20
7.4
30
20
12.8
64.00
32
20
16
80.00
10
24.9
62.25
56.85
104.40
104.40
0.00
33+1.64
34
36.1
35
10
47.5
118.75
36
10
41.2
103.00
0.00
0.00
37
10
36.5
91.25
0.00
0.00
65.50
0.00
0.00
0.00
0.00
38
39
39+0.661
40
42
10
26.2
10
11.5
3.1
28.75
10
11.3
5.8
28.25
0.00
0.00
20
4.5
5.4
0.40
0.00
0.40
7.4
26.25
0.00
7.23
0.00
23.40
0.00
26.78
20
5.25
44
20
11.5
9.6
57.50
46
20
29.4
10
147.00
46+0.325
10
47
10
46.7
100.1
12.8
116.75
0.00
31.53
10.5
250.25
0.00
32.18
0.00
27.63
48
10
40.1
43.6
100.25
49
10
12.1
49.4
30.25
0.00
18.80
50
10
11.8
29.50
0.00
6.10
6.10
0.00
6.10
0.00
1.38
50+9.730
10
248.3
52
10
26.3
9.4
1.38
54
10
33.7
0.4
1.12
0.00
1.12
TOTAL
726.07
182.63
0.00
PAO de 10m. x
10m.
MURO DE CONTENSION
CONCRETO
MURO
ITEM
DESCRIPCION
ALTO
ANCHO
LARGO
VOLUMEN
No. VECES
VOLUMEN
7.90
0.90
30.00
136.28
1.00
136.28
0.25
TOTAL (M3)
136.28
7.9
0.90
ZAPATA
ITEM
DESCRIPCION
ALTO
ANCHO
LARGO
VOLUMEN
No. VECES
VOLUMEN
ZAPATA
4.90
0.900
4.90
30.00
132.30
0.90
1.00
132.30
TOTAL (M3)
132.30
0.50
UAS
0.40
0.50
0.55
30.00
8.25
1.00
8.25
TOTAL (M3)
8.25
SOLADO
0.075
4.20
30.00
9.45
1.00
9.45
TOTAL (M3)
9.45
RESUMEN DE
CONCRETOS
DESCRIPCION
(Kg/cm2)
f'c=
210
MURO
ZAPATA
UA
SOLADO
TOTAL
f'c=
100
136.28
132.30
8.25
9.45
9.45
276.83
REFUERZO EN EL MURO
TIP
O
DESCRIPCION
M1
LONG/PIEZ
A
BARRA/PIEZ
A
CANTIDA
D
BARRA
S
1"
5.75
2/3
101
67 1/3
3/4"
9.15
1 1/9
101
112 2/9
N de
vece
s
30
0.3
30
0.3
LONGITU
D
5.35
0.40
M2
8.75
0.40
68
68.00
30
0.4
5
32.55
3 5/8
19
68 7/8
4.5
0.2
5
1/2"
31.65
3 3/5
15
54
3.4
0.2
5
1/2"
31.65
3 3/5
19
68 2/5
4.5
0.2
5
3/8"
31.5
3 3/5
15
54
3.4
0.2
5
3/4"
5.25
3/5
402
241 1/5
30
0.1
5
5/8"
32.85
3 2/3
42
154
4.9
0.2
5
5/8"
5.3
2/3
151
100 2/3
30
0.2
5/8"
8.8
5/8"
M5
M6
M3
8.80
M4
30.00
30.00
30.00
M7
30.00
0.40
Z1
4.85
0.30
Z2
30.00
0.40
Z3
4.90
Z4
1.35
0.81
5/8"
2.46
1/3
121
40 1/3
30
0.2
5
3/8"
31.5
3 1/2
14
0.2
5
3/8"
0.56
1/2"
1
5/8"
1.55
3/4"
2.24
1"
3.97
68.00
0
122 2/5
350 7/8
353 1/2
67 1/3
122.400
350.875
353.500
1,101.60
4,894.71
67.333
2,405.8
2
7,126.56
15,871.4
1 KG.
0.30
Z5
30
ARMADURA
DESCRIPCION
Peso (Kg/m)
MURO
TOTAL VARILLAS-9M
KG
68.00
0
342.7
2
TOTAL EN MURO
ITE
M
DESCRIPCION
L1
L2
L3
7.
9
DESCRI
P
LONG.
1
LONG
.
LONG PRO
.2
M
No.
VECES
ALTO
EXTERIO
R
ANCHO
L1
7.95
30.00
L2
7.90
0.00
L3
L4
7.90
0.90
30.00
30.00
L5
0.90
4.90
4.41
0.90
0.25
0.58
AREA
AREA
238.50
1.00
4.54
2.00
9.09
237.00
27.00
1.00
2.00
237.00
54.00
2.00
8.82
TOTAL
(M2)
238.50
547.41
0.90
4.90
L4
L5
0.9
0
0.5
0
0.40
METRADO DE PAVIMENTOS
METRADO
ANCHO (m)
LARGO(m)
AREA
PARCIA
L (m2)
10
1000
10000
Curva 1
1.5
59.017
Curva 2
Curva 3
1.5
1.5
48.905
50.254
Curva 4
1.5
72.881
Curva 5
1.5
75.862
Curva 6
1.5
43.815
ESPECIFICACIO
NES
MATERIAL
SELECCIONADO
SUB BASE
GRANULAR
Sub Base
Sub Base (sobre
ancho)
AREA
TOTAL
(m2)
88.525
5
73.357
5
75.381
109.32
15
113.79
3
65.722
5
TOTAL
10526.
10
MATERIAL
CHANCADO
RESUMEN DE METRADOS
Item
Descripcin
01.00
01.01
MOVILIZACION Y DESMOVILIZACION
Und.
Metrado
Costo
Unitario
Parcial
Total s/.
61074.251
glb
46830.59
46830.590
01.02
CARTEL DE OBRA
m2
2.00
1129.66
2259.329
01.03
TRAZADO Y REPLANTEO
m2
13,453.322
0.77
10372.852
01.04
ROCE Y LIMPIEZA
ha
0.62
2583.74
1611.479
02.00
MOVIMIENTO DE TIERRAS
02.01
3.30
21758.323
108259.9872
02.01.01
m3
02.01.02
m3
2,944.233
13.81
40648.735
02.01.03
m3
1,703.200
26.92
45852.929
2,690.664
6.79
18279.306
03.00
97591.719
PAVIMENTO
03.01
m2
03.03
m3
2,690.664
5.99
16118.058
03.02
m2
1,672.666
37.78
63194.355
04.00
32.73
3293.484
203936.690
04.01
MOVIMIENTO DE TIERRA
m3
04.02
ENCOFRADO
m2
587.410
44.97
26414.496
04.03
ACERO DE REFUERZO
kg
18,374.949
4.82
88511.070
04.04
CONCRETO fc'=245kg/cm2
kg
312.470
274.32
85717.639
05.00
SEALIZACION
5.01
PREVENTIVAS
glb
0.00
328.84
0.000
5.02
REGLAMENTARIAS
glb
0.00
475.32
0.000
5.03
84985.559
SEALES INFORMATIVAS
glb
0.00
78.48
0.000
5.04
PINTURA DE PAVIMENTOS
ml
0.00
7.47
0.000
5.05
GUARDAVIAS
ml
290.00
293.05
84985.559
555,848.21
COSTO DIRECTO
GASTOS GENERALES 12%
66701.78
UTILIDAD 8%
44467.85649
SUBTOTAL
667,017.85
IGV(18%DEL SUBTOTAL)
120063.2125
TOTAL PRESUPUESTO
1,454,098.91
TEM
DESCRIPCIN
01.00.0
0
01.01.0
0
UNI
D
COEF.
APORTE
PRECIO
UNITARIO
PARCIAL s/.
TOTAL
s/.
OBRAS PRELIMINARES
CARTEL DE OBRA 3.60x2.40 m
MANO DE OBRA
Und.
1129.66
Rend. =
0.45
0.1 Capataz A
hh
1.778
16.63
29.57
240.06
1.0 Pen
hh
17.778
11.84
210.49
bol
0.900
18.03
16.23
Hormign
m3
0.360
35.30
12.71
Acero de refuerzo
kg
51.000
3.59
183.09
m2
1300.000
0.32
416.00
Agua
m3
0.300
5.12
1.54
gln
0.432
63.36
27.37
Triplay 8 m.m.
un
26.93
232.68
T (dias) =
46830.59
MATERIALES
01.02.0
0
MOVILIZACIN Y DESMOVILIZ.
8.640
Glb.
889.61
EQUIPO MNIMO
A.- EquipoTransportado
CARGADOR SOBRE LLANTAS 100-115 HP 2.00-2.25 yd3
Cant
Peso (tn)
Peso Tot
Aq. Unit
Aq. Tot
16.584
49.752
148.46
445.38
206.03
412.06
18.585
37.170
20.826
83.304
238.04
952.16
23.000
46.000
295.00
590.00
162.34
487.02
MOTONIVELADORA DE 125 HP
11.515
34.545
MOTONIVELADORA DE 145-150 HP
RETROEXCAVADORA SOBRE ORUGAS 115-165 HP 75 -1.4 yd3
13.540
13.540
207.50
207.50
23.400
46.800
215.57
431.14
73.000
292.000
97.03
388.12
110.04
220.08
10.000
20.000
10.000
20.000
78.77
157.54
20.520
82.080
342.41
1369.64
31.980
159.900
443.51
2217.55
4.320
48.17
48.17
TRACTOR DE TIRO DE 80 HP
4.320
0.160
1.280
26.19
209.52
12.500
106.02
530.10
2.500
5.000
5.000
172.70
172.70
15.03
30.06
12.000
24.000
GRUPO ELECTROGENO 75 KW
1.500
3.000
141.56
283.12
119.68
119.68
GRUPO ELECTROGENO 50 KW
1.150
1.150
0.135
0.270
15.40
30.80
0.290
2.610
13.43
120.87
2.200
8.800
26.50
106.00
7.50
7.50
9
4
MOTOBOMBA DE 4"
0.295
0.295
MOTOSIERRA
0.012
0.012
4.30
4.30
0.020
0.100
5.20
26.00
0.005
0.005
6.90
6.90
7.63
7.63
Teodolito
Nivel topogrfico automtico
Maquina soldadora inversora 300 A
0.050
0.050
Jaln
0.004
0.004
0.15
0.15
0.005
0.015
0.20
0.60
Miras metlicas
948.50
B.- Equipo Autotransportado
CAMIONETA 4x2 PICK UP DOBLE CABINA 60KM/H
1.850
9582.29
Flete =
18970.04
Alquiler (40%) =
15331.66
7.400
51.67
13.000
39.000
130.55
391.65
239.66
1198.30
135.63
271.26
CAMION VOLQUETE DE 10 m3
26.000
130.000
CAMION IMPRIMADOR
16.475
32.950
206.68
209.35
MATERIALES
Flete terrestre
01.03.0
0
Alquiler =
8271.56
851.47
3405.86
Tn
LIMPIEZA Y DESFORESTACIN
2067.89
20.00
Ha
MANO DE OBRA
2583.74
Rend. =
1.20
0.5 Capataz B
hh
3.3333
16.63
55.44
3.0 Pen
hh
20.0000
11.84
236.80
hm
6.6667
2282.73
0.0300
342.41
292.24
292.24
EQUIPO
1.0 Tractor de orugas de 190-240 HP
Herram. (3% MO)
01.04.0
0
TRAZO Y REPLANTEO
8.77
m2
MANO DE OBRA
2291.50
0.77
Rend. =
600.00
0.1 Capataz A
hh
0.0013
0.02
1.0 Operario
hh
0.0133
16.80
15.12
2.0 Pen
hh
0.0267
11.84
0.32
0.0300
0.54
0.02
0.02
MATERIALES
Madera Tornillo en bruto
p2
0.0300
2.42
0.07
0.22
Yeso 20kl
bol
0.0150
9.50
0.14
0.54
0.20
EQUIPO
02.00.0
0
02.01.0
0
02.01.0
1
EXPLANACIONES
EXCAVACIN NO CLASIFICADA
Corte de Material Suelto
49.21
m3
MANO DE OBRA
3.30
Rend. =
500.00
0.2 Capataz B
hh
0.0032
0.05
hh
0.0032
16.63
13.14
3.0 Pen
hh
0.0480
11.84
0.57
hm
0.0160
0.0300
163.60
0.66
2.62
0.66
0.04
EQUIPO
1.0 Tractor de orugas de 140-160 HP
Herram. (3% MO)
02.01.0
2
m3
MATERIALES
Dinamita 0,2 Kg/m3x0,5
Kg
13.81
Rend. =
460.00
0.1000
7.25
0.73
0.48
0.24
Fulminante 1 Und/m3x0,5
Un
0.5000
Mecha 1 Ml/m3x0,5
Ml
0.5000
0.48
0.24
Un
0.0040
780.43
3.12
0.5 Capataz B
hh
0.0087
0.14
hh
0.0087
16.63
13.14
0.46
0.41
2.64
0.02
4.33
MANO DE OBRA
hh
0.0348
13.14
2.0 Pen
hh
0.0348
11.84
EQUIPO
0.11
1.13
hm
0.0173913
106.02
1.84
hm
0.0347826
172.7
6.01
hm
0.0347826
13.43
0.47
0.03
1.13
0.03
m3
8.35
26.92
a) Perforacin y Disparo
MATERIALES
Rend. =
260.00
Kg
0.2500
7.25
1.81
Fulminante 1 Und/m3
Un
1.0000
0.48
0.48
0.48
Mecha 1 Ml/m3
Ml
1.0000
0.48
Un
0.0167
780.43
13.03
hh
0.0154
0.26
15.81
MANO DE OBRA
0.5 Capataz B
0.5 Controlador (Of.)
hh
0.0154
16.63
13.14
hh
0.0615
13.14
0.81
2.0 Pen
hh
0.0615
11.84
0.73
hm
0.0173913
106.02
1.84
hm
0.0173913
172.7
3.00
hm
0.0347826
13.43
0.47
0.0300
2.00
0.06
Rend. =
370.00
0.0043
16.63
0.07
2.00
0.20
EQUIPO
5.37
hh
4.0 Pen
hh
0.0865
11.84
1.02
hm
0.0160
2.62
0.0300
163.60
1.10
1.10
EQUIPO
1.0 Tractor de orugas de 140-160 HP
Herram. (3% MO)
02.01.0
4
Conformacin de Terraplenes
2.65
0.03
m3
5.18
Rend. =
1028.00
m3
0.100
7.35
0.74
0.74
1.0 Capataz B
hh
0.0078
16.63
0.13
0.68
6.0 Pen
hh
0.0467
11.84
0.55
hm
0.0078
162.34
1.26
MATERIALES
Agua
MANO DE OBRA
EQUIPO
1.0 Motoniveladora de 125 HP
1.0 Rodillo liso vibr. Autop. 101-135 HP 10-12 T
hm
0.0078
97.03
0.76
hm
0.0039
443.51
1.73
0.68
0.02
0.0300
03.00.0
0
03.01.0
0
3.76
PAVIMENTOS
Sub -Base e=0.20m
6.79
m2
Rend. =
2818.00
0.18
21.00
3.78
m3
0.100
7.35
0.74
1.0 Capataz B
hh
0.0028
0.05
hh
0.0028
16.63
13.14
5.0 Pen
hh
0.0142
11.84
0.17
MATERIALES
Material seleccionado 1,2x0.2
Agua
4.52
MANO DE OBRA
0.04
0.25
EQUIPO
1.0 Motoniveladora de 125 HP
hm
0.0078
hm
0.0078
0.0300
162.34
1.26
97.03
0.25
0.76
0.01
5.99
m2
Rend. =
MATERIALES
4.52
0.18
2,500.00
21.00
m3
0.100
7.35
0.74
1.0 Capataz B
hh
0.0032
0.0032
16.63
13.14
0.05
hh
5.0 Pen
hh
0.0160
11.84
0.19
hm
0.0032
162.34
0.52
hm
0.0032
97.03
0.31
hm
0.0032
0.35
0.0300
110.04
0.28
2.03
3.78
MANO DE OBRA
0.28
0.04
EQUIPO
1.0 Motoniveladora de 125 HP
1.0 Rodillo liso vibr. Autop. 101-135 HP 10-12 T
1.0 Rodillo Neumatico auto. 81-100HP 5.5-20ton
Herram. (3% MO)
03.01.0
0
0.01
37.78
m2
Rend. =
gln
1.4
Piedra Chancada
m3
m3
0.026
0.03
Filler (Cemento)
kg
2.2
37.53
4,369.00
12.4
17.36
16.100
0.42
35.00
1.05
8.5
18.70
0.25
MANO DE OBRA
1.0 Capataz
hh
0.0018
2.0 Oficial
hh
0.0037
16.63
13.14
0.03
8.0 Pen
hh
0.0146
11.84
0.17
04.00.0
0
04.01.0
0
1.19
0.05
m3
32.73
Rend. =
34.00
31.77
MANO DE OBRA
1.0 Capataz
10.0 Pen
hh
0.2353
16.63
3.91
hh
2.3529
11.84
27.86
0.0300
31.77
0.95
EQUIPO
Herram. (3% MO)
04.02.0
0
Encofrados
m2
44.97
Rend=
15
15.6
MATERIALES
Madera 32p2/5usos
p2
6.4
2.25
14.4
Clavos
kg
0.2
2.5
0.5
Alambes
kg
0.2
3.5
0.7
28.51
MANO DE OBRA
1.0 Operario
hh
0.5333
1.0 Oficial
hh
0.5333
2.0 Pen
hh
1.0667
0.0300
0.95
16.63
13.14
8.87
11.84
28.51
12.63
7.01
0.86
0.86
04.03.0
0
Acero de Referzo
kg
4.82
Rend=
250
3.105
MATERIALES
Acero Corrugado
kg
2.93
2.93
Alambre
kg
0.05
3.5
0.175
15.12
13.14
0.48
11.84
1.66
0.76
1.66
MANO DE OBRA
1.0 Operario
hh
0.0320
1.0 Oficial
hh
0.0320
2.0 Pen
hh
0.0640
0.0300
Concreto Fc'=245kg/cm2
0.42
0.05
m3
274.32
Rend=
MATERIALES
Cemento
bol
Arena
m3
Grava
m3
Agua
m3
0.05
16
8.5
185.51
18.02
153.17
0.47
16.10
7.567
0.67
35.00
23.45
0.18
7.35
1.323
86.23
MANO DE OBRA
1.0 Capataz
hh
0.5000
3.0 Operario
hh
1.5000
16.63
8.32
1.5000
15.12
13.14
22.68
3.0 Oficial
hh
hh
3.0000
6.0 Pen
11.84
35.52
0.0300
86.23
2.59
19.71
EQUIPO
Herram. (3% MO)
05.00.0
0
05.01.0
0
2.59
SEALIZACION
Preventivas
unid
328.84
Rend=
MATERIALES
Plancha Galvanizada de 1/16"
m2
Material Reflectoriz
tubos 2"
30
298.26
0.36
12
4.32
p2
9.5
38
ml
3.1
72
223.2
pernos 1/2"x1/2"
unid
3.5
Pintura esmalte
m2
0.36
10.3
3.708
Pintura anticorrosiva
m2
0.72
15.6
11.232
Flete
kg
2.4
4.5
10.8
29.69
MANO DE OBRA
1.0 Capataz
hh
0.2667
16.63
4.44
8.0 Pen
hh
2.1333
11.84
25.26
0.0300
29.69
0.89
EQUIPO
Herram. (3% MO)
05.02.0
0
Reglamentarias
unid
475.32
Rend=
MATERIALES
Plancha Galvanizada de 1/16"
m2
Material Reflectoriz
tubos 2"
25
438.62
0.54
12
6.48
p2
9.5
57
ml
3.1
72
223.2
pernos 1/2"x1/2"
unid
3.5
Pintura esmalte
m2
0.64
10.3
6.592
Pintura anticorrosiva
m2
1.08
15.6
16.848
Flete
kg
27
4.5
121.5
MANO DE OBRA
0.89
35.63
1.0 Capataz
hh
0.3200
16.63
5.32
8.0 Pen
hh
2.5600
11.84
30.31
0.0300
35.63
1.07
EQUIPO
Herram. (3% MO)
05.03.0
0
Senales Informativas
unid
78.48
Rend=
MATERIALES
Plancha Galvanizada de 1/16"
Material Reflectoriz
1.07
40
55.54
m2
0.18
12
2.16
p2
0.18
9.5
1.71
pernos 1/2"x1/2"
unid
3.5
m2
0.18
10.3
1.854
m2
0.36
15.6
5.616
postes 2"
ml
12.4
37.2
22.27
MANO DE OBRA
1.0 Capataz
hh
0.2000
16.63
3.33
8.0 Pen
hh
1.6000
11.84
18.94
0.0300
22.27
0.67
EQUIPO
Herram. (3% MO)
05.04.0
0
Pintura de Pavimentos
ml
7.47
Rend=
MATERIALES
Pintura de Trafico
Brocha
Cordel,etc(10%pintura + brocha)
41
0.28
gl
0.01
24.5
0.25
unid
0.002
5.5
0.01
0.1
0.26
0.03
7.18
MANO DE OBRA
1.0 Oficial
hh
0.1951
13.14
2.56
2.0 Pen
hh
0.3902
11.84
4.62
05.0.00
0.67
Guardavias
ml
0.00
Rend=
12
293.05
245.80
MATERIALES
Guardavias transversales
unid
130
130.00
Poste de 11.2
unid
54
54.00
Juegos de Pernos
jgo
54.00
Excavacion
m3
0.13
30
3.90
m3
0.13
30
3.90
45.88
MANO DE OBRA
0.5 Capataz
hh
0.3333
1.0 Oficial
0.6667
16.63
13.14
5.54
hh
4.0 Pen
hh
2.6667
11.84
31.57
0.0300
45.88
1.38
8.76
EQUIPO
Herram. (3% MO)
RESUMEN DE METRADOS
1.38
Item
01.00
Descripcin
Und.
Metrado
01.01
MOVILIZACION Y DESMOVILIZACION
glb
01.02
CARTEL DE OBRA
01.03
TRAZADO Y REPLANTEO
01.04
ROCE Y LIMPIEZA
m2
m2
ha
2.00
13,453.322
0.268
02.00
MOVIMIENTO DE TIERRAS
02.01
m3
m3
m3
726.070
182.630
0.000
m2
m3
m2
2,580.640
2,674.320
1,562.520
m3
m2
kg
kg
100.640
587.410
18,374.949
312.470
glb
glb
glb
ml
ml
17.00
12.00
3.00
1000.00
290.00
02.01.01
02.01.02
02.01.03
03.00
03.01
03.03
03.02
PAVIMENTO
04.00
04.01
04.02
04.03
04.04
05.00
5.01
5.02
5.03
5.04
5.05
MOVIMIENTO DE TIERRA
ENCOFRADO
ACERO DE REFUERZO
CONCRETO fc'=245kg/cm2
SEALIZACION
PREVENTIVAS
REGLAMENTARIAS
SEALES INFORMATIVAS
PINTURA DE PAVIMENTOS
GUARDAVIAS
RESUMEN DE METRADOS
Item
Descripcin
Und.
Metrado
Costo
Unitario
Parcial
01.00
01.01
MOVILIZACION Y DESMOVILIZACION
glb
46830.59
46830.590
01.02
CARTEL DE OBRA
2259.329
TRAZADO Y REPLANTEO
2.00
13,453.322
0.268
1129.66
01.03
m2
m2
ha
0.77
10372.852
2583.74
692.442
01.04
ROCE Y LIMPIEZA
02.00
MOVIMIENTO DE TIERRAS
02.01
02.01.01
02.01.02
02.01.03
03.00
03.01
03.03
03.02
60155.214
4918.2587
m3
m3
m3
726.070
182.630
0.000
3.30
2396.828
13.81
2521.430
26.92
0.000
31578.300
PAVIMENTO
SUB-BASE GRANULAR e=0.20
BASE GRANULAR e=0.20
CARPETA ASFALTICA e=0.05
Total s/.
m2
m3
m2
2,580.640
2,674.320
1,562.520
6.79
10526.10
5.99
10526.10
37.78
10526.10
5048022.110
04.00
04.01
04.02
04.03
04.04
05.00
5.01
5.02
5.03
5.04
5.05
m3
m2
kg
kg
100.640
587.410
18,374.949
312.470
SEALIZACION
PREVENTIVAS
REGLAMENTARIAS
SEALES INFORMATIVAS
PINTURA DE PAVIMENTOS
GUARDAVIAS
glb
glb
glb
ml
ml
17.00
12.00
3.00
1000.00
290.00
32.73
0.000
44.97
4525.553
4.82
2829.520
274.32
5040667.037
302098.262
328.84
0.000
475.32
8080.468
78.48
941.742
7.47
22.399
293.05
293053.653
COSTO DIRECTO
GASTOS GENERALES
12%
5,507,778.81
660933.46
UTILIDAD 8%
440622.3044
SUBTOTAL
6,609,334.57
IGV(18%DEL SUBTOTAL)
1189680.222
TOTAL PRESUPUESTO
14,408,349.36