Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PLANTILLA DE METRADOS
PROYECTO :" MEJORAMIENTO CARRETERA CRUCE MAYOBAMBA - CRUCE LA SAMANA, DEL KM 0+000 - 33+225, DISTRITO DE LA ESPERANZA-SANTACRUZ-CAJAMARCA
DESCRIPCION
OBRAS PRELIMINARES
Cartel de Identificacion de obra 3.6 * 2.40
Movilizacion y Desmovilizacion
Campamento
Trazo y Replanteo
02.00.00
02.02.01
02.02.02
02.02.03
02.02.04
02.02.05
MOVIMIENTO DE TIERRAS
Corte en Material Suelto
Corte en Roca Suelta
Corte en Roca Fija
Relleno con material propio
Eliminacion de material excedente a Botaderos
03.00.00
03.01.01
CANT.
GLB
GLB
UND
Km
N veces L (M. )
A ( M. )
H (M. )
1.00
1.00 Ver anexo movilizacion y desmovilizacion
1.00
1.00
1.00
10.03
PARCIAL
TOTAL
1.00
1.00
1.00
10.03
1.00
1.00
1.00
10.03
,
M3
M3
M3
M3
M3
1.00
1.00
1.00
1.00
1.00
1,687.50
7,560.00
150.00
85.00
1,350.00
2,500.00
Ver
Ver
Ver
Ver
Ver
anexo
anexo
anexo
anexo
anexo
volumenes
volumenes
volumenes
volumenes
volumenes
7,560.00
150.00
85.00
1,350.00
2,500.00
M2
50,259.84
1.00
1.00
1.00
03.02.00
04.00.00
04.01
04.01.01
04.02.00
04.02.01
04.02.02
7,560.00
150.00
85.00
1,350.00
2,500.00
10,025.00
1,270.00
8,889.84
4.00
Ver anexo Plazoletas
Ver anexo sobreanchos
1.00
50,259.84
M2
10.00
5.50
5.00
MOVIMIENTO DE TIERRAS
Excavacion
M3
10.00
10.00
10.00
5.50
6.00
5.00
5.00
0.30
0.30
M3
1.00
64.90
0.20
0.30
0.30
40,100.00
1,270.00
8,889.84
50,259.84
50,259.84
275.00
275.00
55.00
5.40
4.50
64.90
77.88
77.88
% ESP
1.20
PLANTILLA DE METRADOS
PROYECTO :" MEJORAMIENTO CARRETERA CRUCE MAYOBAMBA - CRUCE LA SAMANA, DEL KM 0+000 - 33+225, DISTRITO DE LA ESPERANZA-SANTACRUZ-CAJAMARCA
ITEM
DESCRIPCION
UNID
CANT.
04.03.00
04.03.01
04.04.00
04.04.01
EMBOQUILLADO
Emboquillado de piedra con conc. F'c = 140kg/cm2 +
M370%PG
04.05.00
04.05.01
CONCRETO SIMPLE
Concreto para Losa F`C = 175KG/CM2
M3
M3
N veces L (M. )
A ( M. )
H (M. )
PARCIAL
10.00
5.50
5.00
0.20
55.00
55.00
10.00
10.00
5.00
5.00
1.00
0.45
0.20
1.00
10.00
22.50
32.50
5.50
5.00
5.50
5.00
5.00
5.50
5.00
0.30
0.30
0.20
0.35
0.35
0.20
1.00
0.20
55.00
10.50
5.78
10.00
50.00
22.00
71.28
50.00
50.00
135.85
135.85
10.00
10.00
10.00
10.00
10.00
10.00
2.00
1.00
1.00
1.00
2.00
04.05.02
M2
04.06.00
04.06.01
JUNTAS DE DILATACION
JUNTAS DE DILATACION
M2
10.00
5.00
05.00.00
05.01.00
05.01.01
ALCANTARILLAS
OBRAS PRELIMINARES
Trazo y Replanteo
M2
13.00
5.50
1.90
05.02.00
05.02.01
MOVIMIENTO DE TIERRAS
Excavacion
Losa de Ingreso
Caja Principal
Losa de Salida
Aletas salida
5.00
2.30
5.00
1.50
1.20
0.60
0.60
0.60
265.04
1.90
2.10
1.40
1.05
% ESPONJ
1.20
5.00
5.00
0.50
1.90
5.00
2.50
M3
05.02.03
05.03.00
05.03.01
EMBOQUILLADO
Emboquillado de piedra con conc. F'c = 140kg/cm2 +
M370%PG
1.00
1.00
1.00
2.00
1.00
M3
82.00
265.04
13.00
13.00
13.00
13.00
05.02.02
TOTAL
13.00
13.00
13.00
2.00
1.00
148.20
37.67
54.60
24.57
318.05
318.05
0.90
0.40
58.50
49.40
107.90
0.20
32.50
32.50
PLANTILLA DE METRADOS
PROYECTO :" MEJORAMIENTO CARRETERA CRUCE MAYOBAMBA - CRUCE LA SAMANA, DEL KM 0+000 - 33+225, DISTRITO DE LA ESPERANZA-SANTACRUZ-CAJAMARCA
ITEM
05.04.00
05.04.01
05.04.01.01
05.04.01.02
05.04.01.03
DESCRIPCION
CONCRETO SIMPLE
CAJA TOMA
Concreto para solado 1:10 C:H
Concreto F`c= 140 kg/cm2Losa de Fondo
Concreto F`c= 175 kg/cm2 Muros
UNID
05.04.01.04
Descuento de cuneta
Encofrado y desencofrado de Muros
M2
05.04.02
05.04.02.01
05.04.02.02
05.04.02.03
M3
M3
M2
05.04.03
05.04.03.01
05.04.03.02
05.04.03.03
M2
M3
M3
CANT.
N veces L (M. )
A ( M. )
13.00
13.00
13.00
13.00
-13.00
13.00
13.00
13.00
1.00
1.00
1.00
2.00
2.00
1.00
2.00
2.00
2.30
2.30
2.30
0.90
0.50
1.70
0.90
2.10
2.10
2.10
0.40
0.30
0.30
13.00
13.00
13.00
13.00
13.00
2.00
2.00
2.00
2.00
4.00
1.50
1.50
1.50
1.50
0.28
13.00
2.00
M3
13.00
-13.00
M2
13.00
13.00
-13.00
05.05.00
05.05.01
ALCANTARILLA METALICA
Alcantarilla TMC 36"
ML
13.00
05.06.00
05.06.01
PINTURA
Pintura para vigas sardinel
M2
13.00
06.00.00
06.01.00
06.02.00
CUNETAS
Cunetas Longitudinales sin revestir en material sueltoMl
Cunetas Longitudinales sin revestir en roca suelta
Ml
1.00
1.00
H (M. )
PARCIAL
TOTAL
0.30
1.00
1.00
0.20
1.00
1.00
0.30
62.79
18.84
11.96
7.02
-0.78
22.10
23.40
16.38
62.79
18.84
18.20
0.95
0.28
0.60
1.10
1.10
1.15
1.15
22.23
11.80
42.90
44.85
16.45
22.23
11.80
104.20
2.30
1.15
0.60
41.26
41.26
2.00
2.00
2.10
0.90
0.43
0.43
1.20
27.85
-7.03
20.82
4.00
4.00
4.00
2.10
0.43
0.90
1.20
1.20
131.04
26.52
-33.08
124.48
71.50
71.50
35.88
35.88
9,875.00
150.00
9,875.00
150.00
5.50
2.00
2.30
9,875.00
150.00
PERIMETRO
0.60
61.88
PLANTILLA DE METRADOS
PROYECTO :" MEJORAMIENTO CARRETERA CRUCE MAYOBAMBA - CRUCE LA SAMANA, DEL KM 0+000 - 33+225, DISTRITO DE LA ESPERANZA-SANTACRUZ-CAJAMARCA
ITEM
07.00.00
07.01.00
07.02.00
07.03.00
DESCRIPCION
SEALIZACION
Seales Preventivas
Seales Informativas
Hitos Kilometricos
UNID
UND
UND
UND
1.00
1.00
1.00
08.00.00
08.01.00
08.02.00
08.03.00
08.04.00
08.05.00
IMPACTO AMBIENTAL
Programa de sealizacion ambiental
GLB
Restauracion del area de campamento
GLB
Restauracion del area de patio de maquinas.
GLB
Acondiiconamiento del material excedente en el DMEGLB
Revegetalizacion
M2
1.00
1.00
1.00
1.00
1.00
09.00.00
09.01.00
FLETE TERRESTRE
Flete Terrestre
1.00
kg
CANT.
N veces L (M. )
A ( M. )
9.00
3.00
10.00
H (M. )
PARCIAL
TOTAL
9.00
3.00
10.00
9.00
3.00
10.00
1,800.00
1.00
1.00
1.00
1.00
1,800.00
1.00
1.00
1.00
1.00
1,800.00
80,000.00
80,000.00
80,000.00
Lc
s/a
23.83
10.79
16.35
12.65
15.26
11.86
16.85
31.25
9.38
20.80
31.77
15.03
17.73
8.47
15.28
19.12
16.03
13.25
16.34
17.33
26.64
21.50
19.74
18.10
26.15
30.42
6.85
20.86
19.72
20.32
27.20
18.45
21.60
7.54
15.18
15.56
18.21
75.39
19.24
20.47
16.63
19.30
19.57
29.25
16.56
26.95
23.49
18.86
14.34
16.35
17.68
1.80
1.50
1.50
2.70
2.70
2.70
1.80
0.00
1.80
3.90
1.20
3.90
3.90
2.70
3.60
2.70
3.90
2.70
1.80
2.70
1.20
3.90
1.80
1.50
3.90
2.10
1.20
1.80
0.00
0.00
0.00
0.00
2.70
0.00
1.50
1.80
1.80
0.00
0.00
1.50
0.00
1.50
1.50
0.00
2.70
2.70
0.00
3.90
2.40
3.90
2.40
AREA(M2)
42.894
16.185
24.525
34.155
41.202
32.022
30.33
0
16.884
81.12
38.124
58.617
69.147
22.869
55.008
51.624
62.517
35.775
29.412
46.791
31.968
83.85
35.532
27.15
101.985
63.882
8.22
37.548
0
0
0
0
58.32
0
22.77
28.008
32.778
0
0
30.705
0
28.95
29.355
0
44.712
72.765
0
73.554
34.416
63.765
42.432
s/a
25.20
31.26
15.53
15.15
22.76
25.14
23.49
21.49
19.15
23.73
23.53
18.80
17.78
20.64
19.89
12.52
24.39
27.90
29.90
27.43
21.58
37.69
14.75
19.06
37.94
17.67
27.30
18.91
25.77
18.61
12.08
20.95
10.23
18.92
22.71
17.36
25.74
23.87
9.93
18.47
22.78
23.59
31.38
17.53
13.95
23.24
22.31
13.04
14.98
31.52
17.03
AREA(M2)
0.00
0.00
1.80
5.10
5.10
5.10
2.70
2.10
0.00
0.00
0.00
5.10
5.10
0.00
1.80
1.80
1.50
1.80
0.00
2.70
0.00
0.00
4.50
4.50
0.00
0.00
1.80
1.80
0.00
0.00
2.70
3.90
2.10
0.00
1.80
0.00
1.80
2.10
1.50
1.80
0.00
0.00
1.20
2.70
2.70
2.70
2.10
2.70
3.90
2.70
3.60
0
0
27.954
77.265
116.076
128.214
63.423
45.129
0
0
0
95.88
90.678
0
35.802
22.536
36.585
50.22
0
74.061
0
0
66.375
85.77
0
0
49.14
34.038
0
0
32.616
81.705
21.483
0
40.878
0
46.332
50.127
14.895
33.246
0
0
37.656
47.331
37.665
62.748
46.851
35.208
58.422
85.104
61.308
s/a
14.09
15.66
17.70
26.02
8.59
27.01
22.40
10.73
24.68
8.91
15.66
28.17
16.22
15.00
27.08
6.60
19.95
16.02
18.58
16.50
17.00
22.79
22.25
12.00
25.61
14.65
24.20
15.86
12.19
27.19
20.71
23.08
18.32
19.25
24.37
10.00
14.78
25.20
33.76
27.33
20.08
17.22
23.98
24.54
29.34
24.53
26.57
34.91
26.94
15.34
21.68
2.40
1.80
1.50
1.50
2.10
2.70
2.10
2.70
2.70
1.80
2.70
3.90
1.20
1.80
2.70
2.10
3.00
2.70
2.70
1.20
0.00
0.00
0.00
1.80
0.00
1.50
1.20
1.20
2.70
1.20
0.00
0.00
0.00
0.00
0.00
0.00
2.70
0.00
0.00
3.90
1.20
0.00
2.70
0.00
1.50
0.60
2.70
0.00
2.10
2.40
2.70
AREA(M2)
33.816
28.188
26.55
39.03
18.039
72.927
47.04
28.971
66.636
16.038
42.282
109.863
19.464
27
73.116
13.86
59.85
43.254
50.166
19.8
0
0
0
21.6
0
21.975
29.04
19.032
32.913
32.628
0
0
0
0
0
0
39.906
0
0
106.587
24.096
0
64.746
0
44.01
14.718
71.739
0
56.574
36.816
58.536
s/a
10.00
19.68
13.27
18.02
19.24
16.78
26.89
15.19
9.10
16.78
17.61
24.56
8.35
15.29
14.24
18.17
11.39
19.10
13.90
6.14
33.98
13.13
6.25
7.67
14.05
18.18
15.78
21.21
28.24
10.28
9.81
15.83
16.15
16.10
17.04
17.29
14.64
20.58
22.17
20.58
22.17
13.69
15.89
13.69
13.50
19.68
13.61
11.85
15.46
17.78
8.55
2.10
1.50
0.00
5.10
2.40
0.00
1.50
2.70
4.20
4.20
3.30
3.60
3.00
2.70
5.70
5.70
0.00
2.10
2.40
2.40
1.80
2.10
5.70
5.70
2.70
2.10
1.80
1.80
0.00
2.70
2.70
6.60
5.70
2.70
3.90
6.60
4.50
2.70
6.60
2.70
6.60
6.60
6.60
5.70
3.30
6.60
6.60
6.60
6.60
6.60
6.60
AREA(M2)
21
29.52
0
91.902
46.176
0
40.335
41.013
38.22
70.476
58.113
88.416
25.05
41.283
81.168
103.569
0
40.11
33.36
14.736
61.164
27.573
35.625
43.719
37.935
38.178
28.404
38.178
0
27.756
26.487
104.478
92.055
43.47
66.456
114.114
65.88
55.566
146.322
55.566
146.322
90.354
104.874
78.033
44.55
129.888
89.826
78.21
102.036
117.348
56.43
s/a
29.88
10.44
17.78
12.35
14.48
10.48
14.20
11.41
13.68
6.34
0.00
0.00
12.89
25.67
21.48
15.49
16.67
16.10
17.57
12.78
18.79
2.70
1.20
3.90
3.60
3.90
2.70
1.80
1.80
2.70
3.30
3.30
3.30
3.90
0.00
0.00
3.90
1.20
2.70
6.60
1.50
1.50
AREA(M2)
80.676
12.528
69.342
44.46
56.472
28.296
25.56
20.538
36.936
20.922
0
0
50.271
0
0
60.411
20.004
43.47
115.962
19.17
28.185
8889.84
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
Lc
s/a
AREA(M2)
Lc
s/a
AREA(M2)
Lc
s/a
AREA(M2)
Lc
s/a
AREA(M2)
Lc
s/a
AREA(M2)
17779.68
Lc
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
s/a
23.83
10.79
16.35
12.65
15.26
11.86
16.85
31.25
9.38
20.80
31.77
15.03
17.73
8.47
15.28
19.12
16.03
13.25
16.34
17.33
26.64
21.50
19.74
18.10
26.15
30.42
6.85
20.86
19.72
20.32
27.20
18.45
21.60
7.54
15.18
15.56
18.21
75.39
19.24
20.47
16.63
19.30
19.57
29.25
16.56
26.95
23.49
18.86
14.34
16.35
17.68
1.80
1.50
1.50
2.70
2.70
2.70
1.80
0.00
1.80
3.90
1.20
3.90
3.90
2.70
3.60
2.70
3.90
2.70
1.80
2.70
1.20
3.90
1.80
1.50
3.90
2.10
1.20
1.80
0.00
0.00
0.00
0.00
2.70
0.00
1.50
1.80
1.80
0.00
0.00
1.50
0.00
1.50
1.50
0.00
2.70
2.70
0.00
3.90
2.40
3.90
2.40
AREA(M2)
42.894
16.185
24.525
34.155
41.202
32.022
30.33
0
16.884
81.12
38.124
58.617
69.147
22.869
55.008
51.624
62.517
35.775
29.412
46.791
31.968
83.85
35.532
27.15
101.985
63.882
8.22
37.548
0
0
0
0
58.32
0
22.77
28.008
32.778
0
0
30.705
0
28.95
29.355
0
44.712
72.765
0
73.554
34.416
63.765
42.432
Lc
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
s/a
25.2
31.26
15.53
15.15
22.76
25.14
23.49
21.49
19.15
23.73
23.53
18.8
17.78
20.64
19.89
12.52
24.39
27.9
29.9
27.43
21.58
37.69
14.75
19.06
37.94
17.67
27.3
18.91
25.77
18.61
12.08
20.95
10.23
18.92
22.71
17.36
25.74
23.87
9.93
18.47
22.78
23.59
31.38
17.53
13.95
23.24
22.31
13.04
14.98
31.52
17.03
AREA(M2)
0
0
1.8
5.1
5.1
5.1
2.7
2.1
0
0
0
5.1
5.1
0
1.8
1.8
1.5
1.8
0
2.7
0
0
4.5
4.5
0
0
1.8
1.8
0
0
2.7
3.9
2.1
0
1.8
0
1.8
2.1
1.5
1.8
0
0
1.2
2.7
2.7
2.7
2.1
2.7
3.9
2.7
3.6
0
0
27.954
77.265
116.076
128.214
63.423
45.129
0
0
0
95.88
90.678
0
35.802
22.536
36.585
50.22
0
74.061
0
0
66.375
85.77
0
0
49.14
34.038
0
0
32.616
81.705
21.483
0
40.878
0
46.332
50.127
14.895
33.246
0
0
37.656
47.331
37.665
62.748
46.851
35.208
58.422
85.104
61.308
s/a
14.09
15.66
17.70
26.02
8.59
27.01
22.40
10.73
24.68
8.91
15.66
28.17
16.22
15.00
27.08
6.60
19.95
16.02
18.58
16.50
17.00
22.79
22.25
12.00
25.61
14.65
24.20
15.86
12.19
27.19
20.71
23.08
18.32
19.25
24.37
10.00
14.78
25.20
33.76
27.33
20.08
17.22
23.98
24.54
29.34
24.53
26.57
34.91
26.94
15.34
21.68
2.40
1.80
1.50
1.50
2.10
2.70
2.10
2.70
2.70
1.80
2.70
3.90
1.20
1.80
2.70
2.10
3.00
2.70
2.70
1.20
0.00
0.00
0.00
1.80
0.00
1.50
1.20
1.20
2.70
1.20
0.00
0.00
0.00
0.00
0.00
0.00
2.70
0.00
0.00
3.90
1.20
0.00
2.70
0.00
1.50
0.60
2.70
0.00
2.10
2.40
2.70
AREA(M2)
33.816
28.188
26.55
39.03
18.039
72.927
47.04
28.971
66.636
16.038
42.282
109.863
19.464
27
73.116
13.86
59.85
43.254
50.166
19.8
0
0
0
21.6
0
21.975
29.04
19.032
32.913
32.628
0
0
0
0
0
0
39.906
0
0
106.587
24.096
0
64.746
0
44.01
14.718
71.739
0
56.574
36.816
58.536
Lc
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
s/a
13.27
18.02
19.24
16.78
26.89
15.19
9.1
16.78
17.61
24.56
8.35
15.29
14.24
18.17
11.39
19.1
13.9
6.14
33.98
13.13
6.25
7.67
14.05
18.18
15.78
21.21
28.24
10.28
9.81
15.83
16.15
16.1
17.04
17.29
14.64
20.58
22.17
20.58
22.17
13.69
15.89
13.69
13.5
19.68
13.61
11.85
15.46
17.78
8.55
29.88
10.44
AREA(M2)
0
5.1
2.4
0
1.5
2.7
4.2
4.2
3.3
3.6
3
2.7
5.7
5.7
0
2.1
2.4
2.4
1.8
2.1
5.7
5.7
2.7
2.1
1.8
1.8
0
2.7
2.7
6.6
5.7
2.7
3.9
6.6
4.5
2.7
6.6
2.7
6.6
6.6
6.6
5.7
3.3
6.6
6.6
6.6
6.6
6.6
6.6
2.7
1.2
0
91.902
46.176
0
40.335
41.013
38.22
70.476
58.113
88.416
25.05
41.283
81.168
103.569
0
40.11
33.36
14.736
61.164
27.573
35.625
43.719
37.935
38.178
28.404
38.178
0
27.756
26.487
104.478
92.055
43.47
66.456
114.114
65.88
55.566
146.322
55.566
146.322
90.354
104.874
78.033
44.55
129.888
89.826
78.21
102.036
117.348
56.43
80.676
12.528
s/a
10.00
19.68
14.48
10.48
14.20
11.41
13.68
6.34
0.00
0.00
12.89
25.67
21.48
15.49
16.67
16.10
17.57
12.78
18.79
12.38
13.94
12.39
13.94
13.05
15.59
21.04
13.19
15.82
23.73
13.11
15.45
19.07
10.55
7.76
11.97
14.65
11.70
13.67
15.18
1.52
17.57
15.31
10.26
12.37
14.51
13.47
36.87
16.47
19.49
25.48
17.77
2.10
1.50
3.90
2.70
1.80
1.80
2.70
3.30
3.30
3.30
3.90
0.00
0.00
3.90
1.20
2.70
6.60
1.50
1.50
2.40
1.80
2.40
1.80
3.90
3.90
1.50
0.00
6.60
1.80
1.80
2.70
0.00
2.70
2.70
0.00
0.00
6.60
6.60
6.60
6.60
2.70
0.00
0.00
6.60
6.60
2.70
0.00
2.70
5.10
0.00
0.00
AREA(M2)
21
29.52
56.472
28.296
25.56
20.538
36.936
20.922
0
0
50.271
0
0
60.411
20.004
43.47
115.962
19.17
28.185
29.712
25.092
29.736
25.092
50.895
60.801
31.56
0
104.412
42.714
23.598
41.715
0
28.485
20.952
0
0
77.22
90.222
100.188
10.0386
47.439
0
0
81.642
95.766
36.369
0
44.469
99.399
0
0
Lc
207
208
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
s/a
17.78
12.35
15.84
3.44
17.73
29.61
17.45
17.01
12.15
18.99
27.86
19.81
24.33
17.4
14.15
16.51
15.73
11.49
28.7
14.18
15.44
20.56
17.43
18.37
9
11.31
29.76
11.15
24.69
16.92
26.86
15.47
22.86
24.73
20.9
12.97
16.52
20.69
6.5
0
0
18.92
20.2
25.4
27.37
19.14
13.34
50.64
0
18.51
18.79
3.9
3.6
6.6
6.6
1.5
0
1.5
0.6
2.7
1.5
0
2.4
2.4
1.5
6.6
0
3.3
3.3
0
2.1
3.3
0
1.5
6.6
6.6
2.7
1.5
2.4
2.1
2.1
0
0
0
3.3
5.1
6.6
6.6
6.6
6.6
6.6
6.6
0
2.7
2.7
1.5
5.1
5.1
0
0
3.3
3.6
AREA(M2)
69.342
44.46
104.544
22.704
26.595
0
26.175
10.206
32.805
28.485
0
47.544
58.392
26.1
93.39
0
51.909
37.917
0
29.778
50.952
0
26.145
121.242
59.4
30.537
44.64
26.76
51.849
35.532
0
0
0
81.609
106.59
85.602
109.032
136.554
42.9
0
0
0
54.54
68.58
41.055
97.614
68.034
0
0
61.083
67.644
s/a
25.48
17.71
12.89
10.06
31.35
8.92
17.13
12.96
17.45
24.43
12.85
17.70
16.83
10.07
19.65
23.48
0.00
37.60
14.05
32.11
48.87
12.73
18.12
24.01
14.48
18.02
12.85
14.42
12.35
27.26
21.68
42.90
17.05
13.52
20.13
63.64
14.39
16.56
24.68
14.00
15.20
29.57
40.36
29.86
30.55
37.70
30.33
16.56
29.00
20.42
18.96
AREA(M2)
0.00
0.00
1.50
6.60
2.70
2.70
0.00
1.40
2.70
0.00
3.30
6.60
1.70
2.70
6.60
6.60
6.60
0.00
6.60
1.40
1.00
1.30
0.00
0.00
0.00
1.30
2.70
6.60
6.60
4.50
2.70
1.30
6.60
3.40
6.60
0.00
0.00
2.70
4.50
2.70
2.70
3.60
1.90
2.70
0.00
2.20
1.70
0.00
2.20
5.00
1.70
0
0
19.335
66.396
84.645
24.084
0
18.144
47.115
0
42.405
116.82
28.611
27.189
129.69
154.968
0
0
92.73
44.954
48.87
16.549
0
0
0
23.426
34.695
95.172
81.51
122.67
58.536
55.77
112.53
45.968
132.858
0
0
44.712
111.06
37.8
41.04
106.452
76.684
80.622
0
82.94
51.561
0
63.8
102.1
32.232
Lc
311
312
313
314
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
s/a
19.35
22.79
20.56
17.17
15.56
10.37
10.91
17.4
0
15.6
13.79
12.02
32.49
19.02
32.49
19.02
14.79
13.46
62.88
22.04
12.94
22.18
25.64
14.83
16.24
20.72
13.97
14.5
13.45
13.32
13.45
17.29
39.62
0
20
17.58
31.3
13
30.87
16.17
10.18
11.92
15.71
11.94
16.94
19.11
14.42
17.68
16.86
27.07
19.91
3
1.5
0
0
1.3
0
3.2
5
5
0
3.8
2.7
1.4
1.3
1.4
1.3
6.6
1.5
0
2.2
0
0
2.2
1.3
0
1.3
1.4
2.7
3.8
1.7
1.2
2.2
1.7
1.7
1.9
2
2.7
0.4
1.9
6.6
2.7
2.7
3.2
6.6
0
0
1.7
1.7
0
1.4
1.7
AREA(M2)
58.05
34.185
0
0
20.228
0
34.912
87
0
0
52.402
32.454
45.486
24.726
45.486
24.726
97.614
20.19
0
48.488
0
0
56.408
19.279
0
26.936
19.558
39.15
51.11
22.644
16.14
38.038
67.354
0
38
35.16
84.51
5.2
58.653
106.722
27.486
32.184
50.272
78.804
0
0
24.514
30.056
0
37.898
33.847
s/a
18.67
15.43
14.11
35.16
26.12
15.24
8.37
15.46
21.36
23.27
10.56
29.22
14.18
26.95
8.75
7.88
23.54
11.09
12.95
21.64
15.30
13.17
20.97
14.43
5.08
18.38
13.40
13.14
17.76
18.73
16.98
20.14
17.10
14.87
10.24
23.63
22.40
12.54
11.90
31.70
55.50
12.95
28.05
13.12
15.18
11.55
15.82
13.61
16.42
10.24
20.39
1.30
2.70
1.30
0.00
2.70
1.40
1.70
0.00
0.00
1.30
3.80
2.00
2.70
3.80
1.40
0.00
3.80
2.30
1.70
2.00
3.80
3.80
1.50
0.00
0.00
1.50
3.80
3.80
3.80
1.50
2.00
1.40
2.90
3.80
2.90
2.30
0.00
2.90
1.50
2.00
4.70
0.00
1.10
3.80
0.00
0.00
1.50
2.90
1.50
3.80
2.00
AREA(M2)
24.271
41.661
18.343
0
70.524
21.336
14.229
0
0
30.251
40.128
58.44
38.286
102.41
12.25
0
89.452
25.507
22.015
43.28
58.14
50.046
31.455
0
0
27.57
50.92
49.932
67.488
28.095
33.96
28.196
49.59
56.506
29.696
54.349
0
36.366
17.85
63.4
260.85
0
30.855
49.856
0
0
23.73
39.469
24.63
38.912
40.78
Lc
466
467
468
469
470
471
472
473
416
417
418
419
420
474
475
476
477
478
479
480
481
s/a
11.20
23.21
35.17
35.17
27.07
14.38
20.29
27.15
8.73
10.6
22.16
17.65
8.7
12.6
16.36
13.91
15.37
3.24
6.28
8.18
7.64
6.60
0.00
0.00
0.00
1.10
3.80
3.80
1.10
2.7
1.3
0
1.7
0.4
2
3.8
2.9
1.1
0
0
0
2.9
AREA(M2)
73.92
0
0
0
29.777
54.644
77.102
29.865
23.571
13.78
0
30.005
3.48
25.2
62.168
40.339
16.907
0
0
0
22.156
18759.684
Lc
s/a
AREA(M2)
Lc
s/a
AREA(M2)
Lc
s/a
AREA(M2)
Lc
s/a
AREA(M2)
Lc
s/a
AREA(M2)
Lc
s/a
AREA(M2)
Lc
s/a
AREA(M2)
Lc
s/a
AREA(M2)
Lc
s/a
AREA(M2)
Lc
s/a
AREA(M2)
CMS
COMPLETO 23.76 KM
18.62 KM
2181.28
1228.09
2255.65
1989.6
3852.35
2182.95
13689.92
1675.71
4746.14
7539.2
10534.47
15396.58
18960.66
58852.76
3044.95
2015.95
1890.85
1655.14
2330.11
160.94
11097.94
1849.4
1532.6
3526.13
6251.8
2613.05
4570
20342.98
2747.82
1122.9
3870.72
107854.32
86283.456
87511.34
70009.072
CRS
CRF
600.81
600.81
1167.34
2637.66
2742.62
2814.88
2880.35
5022.63
17265.48
136.83
531.17
526.19
277.6
86.66
1558.45
0
686.96
280.73
967.69
20392.43
16313.944
20392.43
16313.944
R
45.12
13
72.2
130.32
82.63
82.63
0
212.95
170.36
212.95
170.36
1490.55
1345.6
1334.25
840.73
1747.4
1127.53
7886.06
1188
1956.85
2635.25
3796.6
5119.1
8318.075
23013.875
1560.28
471.93
784.75
875.1
1072.55
98.25
4862.86
413.15
382.75
1029.58
1625.98
526.58
1089.68
5067.72
327.6
261.25
588.85
41419.365
33135.492
36351.645
29081.316
METRADOS DE ACEROS
PROYECTO :" REHABILITACION DEL CAMINO VECINAL CRUCE LA SAMANA - CRUCE MAYOBAMBA"
UBICACIN : La esperanza - Santa Cruz - Cajamarca
ITEM
05.04.03.07
DESCRIPCIO
UNI
N
MUROS
DISEO
DIAMETRO
N DE
VEC.
ELEMENTO
LONGITUD
PARCIAL
KG/ML
SUBTOTAL
Kg
TOTAL
11,407.37
0.20
CORTE I-I
TIPO I
1/2"
22.00
44.00
1.50
1,452.00
1.02
1,481.04
1/2"
22.00
14.00
5.90
1,817.20
1.02
1,853.54
1/2"
22.00
13.00
5.84
1,670.24
1.02
1,703.64
1/2"
22.00
47.00
1.34
1,385.56
1.02
1,413.27
1/2"
22.00
13.00
5.84
1,670.24
1.02
1,703.64
1/2"
22.00
47.00
1.34
1,385.56
1.02
1,413.27
1/2"
22.00
8.00
1.34
235.84
1.02
240.56
1.1
0.20
5.5
0.20
0.20
LOSA SUPERIOR
5.44
0.20
0.20
0.94
0.20
0.20
LOSA INFERIOR
5.44
0.20
0.20
0.94
0.20
0.20
VIGA SARDINEL
0.94
0.20
0.20
METRADOS DE ACEROS
PROYECTO :" REHABILITACION DEL CAMINO VECINAL CRUCE LA SAMANA - CRUCE MAYOBAMBA"
UBICACIN : La esperanza - Santa Cruz - Cajamarca
ITEM
DESCRIPCIO
UNI
N
DISEO
0.20
ESTRIBOS
DIAMETRO
0.20
1/4"
N DE
VEC.
ELEMENTO
22.00
32.00
LONGITUD
PARCIAL
KG/ML
SUBTOTAL
1.18
830.72
0.25
207.68
DENTELLON
1/2"
22.00
8.00
1.34
235.84
1.02
240.56
1/4"
22.00
32.00
1.18
830.72
0.25
207.68
1/2"
22.00
16.00
1.40
492.80
1.02
502.66
1/2"
22.00
14.00
1.40
431.20
1.02
439.82
0.94
0.20
0.20
ESTRIBOS
ALETAS
1.4
1.44
TOTAL
1.94 Km
Velocidad de Cargado
15 Km
Velocidad de descargado
25 Km
10 min
20 min
1.94 Km x 60
15 min
= 7.76
min
1.94 Km x 60
25 min
= 4.66
min
Total ciclo
42.4 min
Tiempo til
432 min
N de viajes
432 min
42.4 min
= 10.2
viaj/dia
Capacidad
3.785 = 77.1
1000
M3/dia
Distancia
9.01 Km
Velocidad de Cargado
15 Km
Velocidad de descargado
25 Km
5 min
9.01 Km x 60
15 min
= 36
min
9.01 Km x 60
25 min
= 21.6
min
Total ciclo
62.7 min
Tiempo til
432 min
N de viajes
432 min
62.7 min
= 6.9
viaj/dia
Distancia
3.08 Km
Velocidad de Cargado
15 Km
Velocidad de descargado
25 Km
5 min
3.08 Km x 60
15 min
= 12.3
min
3.08 Km x 60
25 min
= 7.39
min
Total ciclo
24.7 min
Tiempo til
432 min
N de viajes
432 min
24.7 min
= 17.5
viaj/dia
FUENTE DE
Influencia
Acceso(Km)
AGUA
Desde(Km) Hasta(Km)
0.20
0.00
1.00
1+000
0.20
1.00
5.10
0.20
5.10
9.20
9+200
0.20
9.20
12.50
0.20
12.50
15.80
15+800
0.20
15.80
18.62
Influencia
Desde(Km) Hasta(Km)
0+000
1+000
1+000
5+100
5+100
9+200
9+200
12+500
12+500
15+800
15+800
18+620
Distancia
Distancia M.
Media(Km)
Total(Km)
0.50
0.70
2.05
2.25
2.05
2.25
1.65
1.85
1.65
1.85
1.41
1.61
10.51
FUENTE DE
Influencia
Acceso(Km)
AGUA
Desde(Km) Hasta(Km)
0.20
0.00
1.59
1+585
0.20
1.59
3.36
0.20
3.36
5.14
5+800
Influencia
Desde(Km) Hasta(Km)
0+000
1+590
1+590
3+360
3+360
5+140
FUENTE DE
Influencia
Influencia
Acceso(Km)
AGUA
Desde(Km) Hasta(Km)
Desde(Km) Hasta(Km)
4.00
0.00
10.03 0+000
1+590
1+585
%
6.66
21.41
21.41
17.60
17.60
15.32
100.00
Total
0.05
0.48
0.48
0.33
0.33
0.25
1.91
Distancia
Distancia M.
Media(Km)
Total(Km)
0.79
0.99
0.89
1.09
0.89
1.09
%
31.31
34.31
34.38
Total
0.31
0.37
0.37
3.17
100.00
1.06
Distancia
Distancia M.
Media(Km)
Total(Km)
5.01
9.01
%
100.00
Total
9.01
9.01
100.00
9.01
5+800
1 0+440
2 0+620
3 1+017
4 1+400
5 1+700
6 2+160
7 3+250
8 4+450
9 5+428
10 5+678
11 6+580
12 7+740
13 8+190
ALTERNATIVA DE
SOLUCION
TIPO
ANCHO(M)
ALTO(M)
LONGITUD(M)
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
1 0+440
2 0+620
3 1+017
4 1+400
5 1+700
6 2+160
7 4+203
8 4+450
9 5+428
10 5+678
11 6+580
12 7+740
13 9+308
DIAMETRO
(PLG)
TRAMO CRUCE LA SAMANA - MIRAFLORES
Construccion de
I
36.00
Alcantarilla
Construccion de
I
36.00
Alcantarilla
Construccion de
I
36.00
Alcantarilla
Construccion de
I
36.00
Alcantarilla
Construccion de
I
36.00
Alcantarilla
Construccion de
I
36.00
Alcantarilla
Construccion de
I
36.00
Alcantarilla
Construccion de
I
36.00
Alcantarilla
Construccion de
I
36.00
Alcantarilla
Construccion de
I
36.00
Alcantarilla
Construccion de
I
36.00
Alcantarilla
Construccion de
I
36.00
Alcantarilla
Construccion de
I
36.00
Alcantarilla
ALTERNATIVA DE
SOLUCION
TIPO
ALTO(M)
LONGITUD(M)
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
5.50
PROGRESIVA
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
0+470
0+980
1+480
1+950
2+520
2+920
3+500
3+960
4+500
5+020
5+500
6+040
6+490
7+500
7+960
8+560
9+180
TIPO/SUELO
ANCHO
LARGO
MARGEN
NATURAL
NATURAL
NATURAL
NATURAL
NATURAL
NATURAL
NATURAL
NATURAL
NATURAL
NATURAL
NATURAL
NATURAL
NATURAL
NATURAL
NATURAL
NATURAL
NATURAL
3
3
2.5
3
2.5
3
3
3
3
3
3
3
3
2.5
3
2.5
3
20
20
20
30
20
30
30
20
30
30
20
30
20
30
30
30
30
IZQUIERDA
IZQUIERDA
DERECHA
DERECHA
DERECHA
IZQUIERDA
IZQUIERDA
IZQUIERDA
IZQUIERDA
IZQUIERDA
IZQUIERDA
IZQUIERDA
DERECHA
IZQUIERDA
DERECHA
IZQUIERDA
DERECHA
RUCE
AREA
ORES
60.00
60.00
50.00
90.00
50.00
90.00
90.00
60.00
90.00
90.00
60.00
90.00
60.00
75.00
90.00
75.00
90.00
1,270.00
SEALES INFORMATIVAS
N
1
2
3
CODIGO
I-5
I-5
I-18
SEALES PREVENTIVAS
N
1
2
3
4
5
6
7
8
9
CODIGO
P-35
P-49
P-37
P-5-1
P-35
P-34
I-5
I-17
P-34
HITOS KILOMETRICOS
N
1
2
3
4
5
6
7
8
9
10
11
PROGRESIVA
DESCRIPCION
LADO
TRAMO CRUCE LA SAMANA - CRUCE MAYOBAMBA
0+000
Hito Kilomtrico
I
1+000
Hito Kilomtrico
I
2+000
Hito Kilomtrico
I
3+000
Hito Kilomtrico
I
4+000
Hito Kilomtrico
I
5+000
Hito Kilomtrico
I
6+000
Hito Kilomtrico
D
7+000
Hito Kilomtrico
I
8+000
Hito Kilomtrico
D
9+000
Hito Kilomtrico
I
10+000
Hito Kilomtrico
D
MOVILIZACION Y DESMOVILIZACION
A) DISTRIBUCION DE PESOS DEL EQUIPO A UTILIZAR
UNID
1
1
2
1
1
2
1
1
1
1
TIPO DE VEHICULO A
A MOVILIZAR Y DESMOVILIZAR
PESO
KG
DISTRIBUCION DE PESOS
EN
EN
EN EQUIPO
TRAYLER
PLATAFORMA
PROPIO
11.5
7.3
23.03
20.52
2.00
0.28
0.10
0.14
2.20
9.00
62.35
0
13.71
11,500
7,300
11,515
20,520
2,000
140
95
135
2,200
9,000
N DE
VIAJES
1.55875
0
1.371
N DE
DIAS / VIAJE
1
2
3
0
TIPO DE VEHICULO
Camion Cisterna 4 X 2, 145 -165 HP, 2000 GL
Camion Volquete 6 X 4, 330 HP, 10 M3
SEMI-TRAYLER(6X4 - 330 HP - 40 TON)
PLATAFORMA (6X4 HP - 19 TON )
TOTAL
COSTO EN SOLES
ALQUILER/DIA
SUBTOTAL
1,200.0
1,200.00
1,800.0
3,600.00
2,500.0
7,500.00
1,238.5
0.00
12,300.00
MONTO DE MOVILIZACION
12,300.00
MONTO DE DESMOVILIZACION
12,300.00
SEGUROS ( 5.00 % )
1230
25,830.00
VCms
VCrs
VCrf
VR
9017.5
270.53
135.26
8950
9017.5
270.53
135.26
8950
1
2
3
4
5
6
7
INSUMO
UNIDAD
BLS.
KG.
PLCH
ML
BLS.
P2
GLB.
CANTIDAD
PESO
UNITARIO
1594.00
230.00
0.00
71.50
20.00
1606.00
1.00
42.50
1.00
4.00
34.00
18.00
1.50
3000.00
PESO TOTAL
N DE QUINTALES
COSTO/QINTAL
COSTO TOTAL
NOTA:
SUB
TOTAL
67745.00
230.00
0.00
2431.00
360.00
2409.00
3000.00
76175.00
1655.98
5.00
8279.89
PRESUPUESTO ANALITICO
Proyecto :
Fecha
UND
CANT
COEF.
PARTIC.
TIEMPO
MESES
COSTO
X MES
PARCIAL
U
U
U
U
U
U
U
U
1.00
1.00
1.00
1.00
1.00
1.00
2.00
3.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
4.00
3.50
3.50
3.50
1.00
3.50
3.50
3.50
3,750.00
1,800.00
790.00
1,500.00
1,500.00
600.00
600.00
600.00
15,000.00
6,300.00
2,765.00
5,250.00
1,500.00
2,100.00
4,200.00
6,300.00
B. ALQUILER Y SERVICIOS
. ALQUILER DE EQUIPO DE OFICINA
. ENSAYO DE MATERIALES Y SUELOS
. EQUIPO DE LABORATORIO
. ALQUILER DE CAMIONETA
MES
U
MES
MES
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3.50
1.00
2.50
3.50
100.00
2,300.00
2,000.00
2,800.00
350.00
2,300.00
5,000.00
9,800.00
GLB
GLB
GLB
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
550.00
550.00
502.49
550.00
550.00
502.49
D. VIATICOS Y COMBUSTIBLE
Viaticos a personal comit d eadquisiciones
Combustible Inspeccion de obra
Glb
Glb
1.00
1.00
1,000.00
2,000.00
1,000.00
2,000.00
Glb
GLB
Glb
1.00
1.00
1.00
550.00
410.00
512.03
550.00
410.00
512.03
SUB TOTAL
66,939.52
PRESUPUESTO ANALITICO
Proyecto :
Fecha
UND
CANT
COEF.
PARTIC.
TIEMPO
MESES
COSTO
X MES
PARCIAL
COSTO DIRECTO
F. ALQUILERES Y SERVICOS
Alquilere de maquinaria y Equipos y Herramientas GLB
Combustible, carb. Y lubricantes
Maquinaria (contrapartida)
Herramientas manuales
G. MANO DE OBRA CALIFICADA Y NO CALIFICADA
Mano de obra calificada y no calificada
Hh
H. MATERIALES
Varios
Glb
450,930.91
1.00
449,157.83
1,773.08
1.00
59,851.40
59,851.40
1.00
158,612.90
158,612.90
SUB TOTAL
669,395.21
I. EXPEDIENTE TECNICO
Elaboracion y Evaluacion de Expediente Tecnico(3.33%CD)
J. SUPERVISION
Supervision y Liquidacion
INGENIERO SUPERVISOR
ASISTENTE DE SUPERVISION
U
U
23,428.83
1.00
1.00
TOTAL PRESUPUESTO
1.00
1.00
3.50
3.50
4,750.00
1,943.95
23,428.83
23,428.83
16,625.00
6,803.83
23,428.83
783,192.39