Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1.01
DESCRIPCION
MOVILIZACION Y
DESMOVILIZACION
METRADO (1)
RECURSO
MO+EQ
TIPO
TRABAJO
1.00
TOTAL (4)
1.02
TRAZO Y
REPLANTEO
1.00
1.03
INSTALACIONES
PROVISIONALES
1.00
TOPOGRAFO(S)
AYUDANTE(S) DE TOPOGRAFIA
NIVEL TOPOGRAFICO
JALON TOPOGRAFICO
MIRA TOPOGRAFICA
TEODOLITO TOPOGRAFICO
TOTAL (4)
TOTAL (4)
OFICIAL
PEON
2.01
DEMOLICIONES
VARIAS
MARTILLO NEUMATICO DE 29 kg
106,006.27
2.02
CORTE EN
MATERIAL SUELTO
PARA PAVIMENTOS
39,589.31
2.03
ELIMINACION DE
EXCEDENTE D=20
km
84,421.06
OFICIAL
PEON
3.01
CONFORMACION
DE SUBRASANTE
MARTILLO NEUMATICO DE 29 kg
98,024.03
3.02
SUB-BASE
GRANULAR E=0.20
m
98,024.03
3.03
BASE GRANULAR
e=0.20 m
98,024.03
3.04
IMPRIMACION
ASFALTICA
98,024.03
TRACTOR DE TIRO DE 63 HP
CAMION IMPRIMADOR 6X2 178-210
HP 1,800 gl
BARREDORA MECANICA 10-20 HP 7
P.LONG.
TOTAL (4)
OPERARIO
OFICIAL
3.05
CARPETA
ASFALTICA EN
CALIENTE E=4cm
PEON
98,024.03
3.05
4.01
4.02
CARPETA
ASFALTICA EN
CALIENTE E=4cm
98,024.03
TRACTOR DE TIRO DE 63 HP
CAMION IMPRIMADOR 6X2 178-210
HP 1,800 gl
BARREDORA MECANICA 10-20 HP 7
P.LONG.
TOTAL (4)
EXCAVACION EN
MATERIAL SUELTO
PARA VEREDAS Y
SARDINELES
4,600.97
ELIMINACION DE
EXCEDENTE D=20
km
5,172.30
PEON
TOTAL (4)
OFICIAL
CARGADOR SOBRE LLANTAS DE
125-135 HP 3 yd3
CAMION VOLQUETE DE 15 m3
TOTAL (4)
OFICIAL
4.03
CONFORMACION
DE SUBRASANTE
26,524.57
PEON
RODILLO LISO VIBRATORIO
AUTOPROPULSADO 7- 9 ton
MOTONIVELADORA 125 HP
CAMION CISTERNA 2,000 Gl AGUA
TOTAL (4)
OFICIAL
PEON
4.04
BASE PARA
VEREDAS e=0.10m
26,524.57
4.05
VEREDA DE
CONCRETO
f'c=210 kg/cm2,
e=4"
OFICIAL
26,524.57
PEON
TOTAL (4)
OPERARIO
5.01
PINTURA ZONAL,
DE SIMBOLOS Y
LETRAS
4,474.12
5.01
PINTURA ZONAL,
DE SIMBOLOS Y
LETRAS
4,474.12
PEON
TOTAL (4)
5.02
5.03
JORNAL
PANELES
IMFORMATIVOS
49.76
SEAL OCTOG.
PREVENTIVA
75cmx75cm
60.00
8.00
TOTAL (4)
TOTAL (4)
HORAS
TIPO TRABAJO FIJO: LA COLUMNA (4) ES LA CANTIDAD TOTAL DE RECURSO PRODUCTO DE LOS
LOS PRESUPUESTOS CONDICIONAN A UNA CANTIDAD FIJA DE TRABAJO ASIGNADA A CADA PARTID
TRABAJO PRESUPUESTADO
UND
CUADRILL
INSUMO (3)
A (2)
TOTAL (4)
da
da
da
da
da
da
TOTAL (4)
180.0000
360.0000
90.0000
90.0000
360.0000
90.0000
TOTAL (4)
CANTIDAD
(4)=(1)X(3)
TOTAL
PU (5)
TOTAL (6)=(4)X(5)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180.00
360.00
90.00
90.00
360.00
90.00
1,170.00
69.60
62.40
45.00
6.50
8.50
70.00
0.00
12,528.00
22,464.00
4,050.00
585.00
3,060.00
6,300.00
48,987.00
0.00
0.00
0.00
0.00
0.00
hh
1.00
0.0533
5,650.13
10.15
57,348.86
hh
3.00
0.1600
16,961.00
9.10
154,345.13
hm
2.00
0.1067
11,310.87
21.50
243,183.68
hm
1.00
0.0533
5,650.13
50.50
285,331.78
hm
1.00
0.0533
5,650.13
150.00
847,520.13
TOTAL (4)
45,222.27
1,587,729.58
hh
3.00
0.0429
1,698.38
9.10
15,455.27
hm
1.00
0.0143
566.13
270.00
152,854.33
1.00
0.0200
2,264.51
1,688.42
10.15
168,309.60
17,137.48
1.00
0.0200
1,688.42
150.00
253,263.18
5.00
0.1000
8,442.11
11,818.95
130.00
1,097,473.78
1,367,874.44
TOTAL (4)
hh
hh
hm
TOTAL (4)
hh
1.00
0.0067
656.76
10.15
6,666.12
hh
5.00
0.0333
3,264.20
9.10
29,704.22
hm
1.00
0.0067
656.76
115.50
75,855.90
hm
1.00
0.0067
656.76
145.00
95,230.35
hm
0.50
0.0033
323.48
110.00
35,582.72
TOTAL (4)
5,557.96
243,039.31
hh
1.00
0.0100
980.24
10.15
9,949.44
hh
5.00
0.0500
4,901.20
9.10
44,600.93
hm
1.00
0.0100
980.24
115.50
113,217.75
hm
1.00
0.0100
980.24
145.00
142,134.84
hm
0.50
0.0050
490.12
110.00
53,913.22
TOTAL (4)
8,332.04
363,816.19
hh
1.00
0.0100
980.24
10.15
9,949.44
hh
5.00
0.0500
4,901.20
9.10
44,600.93
hm
1.00
0.0100
980.24
115.50
113,217.75
hm
1.00
0.0100
980.24
145.00
142,134.84
hm
0.50
0.0050
490.12
110.00
53,913.22
TOTAL (4)
8,332.04
363,816.19
hh
1.00
0.0016
156.84
10.15
1,591.91
hh
3.00
0.0048
470.52
9.10
4,281.69
hm
1.00
0.0016
156.84
54.00
8,469.28
hm
1.00
0.0016
156.84
126.00
19,761.64
hm
1.00
0.0016
156.84
57.50
9,018.21
TOTAL (4)
1,097.87
43,122.73
hh
1.00
0.0040
392.10
11.25
4,411.08
hh
3.00
0.0120
1,176.29
10.15
11,939.33
hh
10.00
0.0400
3,920.96
9.10
35,680.75
hm
1.00
0.0040
392.10
125.00
49,012.02
hm
1.00
0.0040
392.10
125.00
49,012.02
hm
1.00
0.0040
392.10
130.00
50,972.50
TOTAL (4)
hh
6,665.63
9.10
111,651.60
0.0200
12,269.41
103.45
10.15
111,651.60
1,049.98
1.00
0.0200
103.45
150.00
15,516.90
5.00
0.1000
517.23
724.12
130.00
67,239.90
83,806.78
hh
1.00
0.0067
177.71
10.15
1,803.80
hh
5.00
0.0333
883.27
9.10
8,037.74
hm
1.00
0.0067
177.71
115.50
20,526.04
hm
1.00
0.0067
177.71
145.00
25,768.62
hm
0.50
0.0033
87.53
110.00
9,628.42
TOTAL (4)
hh
hm
hm
TOTAL (4)
10.00
2.6667
12,269.41
1.00
201,027.68
TOTAL (4)
1,503.94
65,764.62
hh
1.00
0.0320
848.79
10.15
8,615.18
hh
6.00
0.1920
5,092.72
9.10
46,343.73
hm
1.00
0.0320
848.79
30.00
25,463.59
hm
1.00
0.0320
848.79
43.50
36,922.20
hm
0.20
0.0064
169.76
110.00
18,673.30
TOTAL (4)
7,808.83
136,017.99
hh
4.00
0.3200
8,487.86
11.25
95,488.45
hh
2.00
0.1600
4,243.93
10.15
43,075.90
hh
4.00
0.3200
8,487.86
9.10
77,239.55
TOTAL (4)
hh
21,219.66
2.00
0.4571
2,045.12
215,803.90
11.25
23,007.60
hh
2.00
0.4571
TOTAL (4)
TOTAL (4)
TOTAL (4)
2,045.12
9.10
18,610.59
0.00
4,090.24
41,618.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PRODUCTO DE LOS DATOS METRADO (PRESUPUESTO) E INSUMO (ANALISIS DE PRECIOS UNITARIOS) Y CONSTIT
RECURSO
TIPO
UND
MATERIAL Y COSTO
INSUMO (3)
CANTIDAD
TOTAL
(4)=(1)X(3)
PU (5)
FLETE TERRESTRE EN
PLATAFORMA (IDA)
vje
6.0000
6.00
1,800.00
FLETE TERRESTRE EN
PLATAFORMA (VUELTA)
vje
6.0000
6.00
1,800.00
12.00
SERVICIO DE ALQUILER
DE CONTEINER
vje
24.0000
24.00
1,350.00
24.00
HERRAMIENTAS
MANUALES
%mo
0.0500
5,300.31
2.00
5,300.31
HERRAMIENTAS
MANUALES
%mo
0.0500
1,979.47
1,979.47
0.00
0.39
HERRAMIENTAS
MANUALES
%mo
0.0500
4,901.20
0.37
4,901.20
HERRAMIENTAS
MANUALES
%mo
0.0500
4,901.20
0.56
MATERIAL GRANULAR
PARA SUB-BASE
m3
0.2500
24,506.01
38.00
29,407.21
HERRAMIENTAS
MANUALES
%mo
0.0500
4,901.20
0.56
MATERIAL GRANULAR
PARA BASE
m3
0.2500
24,506.01
42.00
29,407.21
HERRAMIENTAS
MANUALES
%mo
0.0500
4,901.20
0.06
KEROSENE INDUSTRIAL
gal
0.0650
6,371.56
6.50
ASFALTO RC-250
gal
0.2600
25,486.25
5.00
36,759.01
HERRAMIENTAS
%mo
MANUALES
MEZCLA ASFALTICA
m3
TRANSPORTE DE MEZCLA
m3
ASFALTICA
0.0500
4,901.20
0.53
0.0500
4,901.20
260.00
0.0500
4,901.20
35.00
14,703.60
HERRAMIENTAS
MANUALES
%mo
0.0500
230.05
24.27
230.05
0.00
0.00
0.00
HERRAMIENTAS
MANUALES
%mo
0.0500
1,326.23
0.37
1,326.23
HERRAMIENTAS
MANUALES
%mo
0.0550
1,458.85
2.07
MATERIAL GRANULAR
PARA BASE
m3
0.1250
3,315.57
42.00
4,774.42
HERRAMIENTAS
MANUALES
%mo
0.0500
1,326.23
8.13
kg
0.0550
1,458.85
3.00
CONCRETO
PREMEZCLADO F'C=210 m3
kg/cm2
0.1050
2,785.08
280.00
ADITIVO CURADOR
MADERA TORNILLO
gal
p2
0.0550
0.2500
1,458.85
6,631.14
13,660.15
19.50
3.00
HERRAMIENTAS
MANUALES
%mo
0.0500
223.71
9.30
PINTURA DE TRANSITO
gal
0.1500
671.12
80.00
DISOLVENTE XILOL
gal
0.0300
134.22
1,029.05
25.00
m2
1.0000
49.76
515.00
49.76
SERVICIO FAB. E INST.
SEAL OCTOG.
PREVENTIVA
und
1.0000
60.00
60.00
455.00
TRABAJO PLANIFICADO
TOTAL (6)=(4)X(5)
N
(7)
DIA TRABAJO
DIA
(10)=(8)X(9)
10,800.00
0.00
8.00
0.00
10,800.00
0.00
8.00
0.00
21,600.00
TOTAL (10)
0.00
0.00
0.00
0.00
0.00
0.00
TOTAL (10)
8.00
8.00
8.00
8.00
8.00
8.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.00
0.00
1.00
1.00
1.00
1.00
1.00
1.00
32,400.00
32,400.00
10,600.63
TOTAL (10)
6.00
6.00
8.00
48.00
6.00
18.00
8.00
144.00
6.00
12.00
8.00
96.00
6.00
6.00
8.00
48.00
6.00
6.00
8.00
48.00
10,600.63
771.99
771.99
0.00
0.00
TOTAL (10)
384.00
2.00
6.00
8.00
48.00
2.00
2.00
8.00
16.00
TOTAL (10)
3.00
3.00
8.00
64.00
24.00
3.00
3.00
8.00
24.00
3.00
15.00
TOTAL (10)
8.00
120.00
168.00
1,813.44
3.00
3.00
8.00
24.00
3.00
15.00
8.00
120.00
3.00
3.00
8.00
24.00
3.00
3.00
8.00
24.00
3.00
1.50
8.00
12.00
1,813.44
TOTAL (10)
204.00
2,744.67
3.00
3.00
8.00
24.00
931,228.29
3.00
15.00
8.00
120.00
3.00
3.00
8.00
24.00
3.00
3.00
8.00
24.00
3.00
1.50
8.00
12.00
933,972.96
TOTAL (10)
204.00
2,744.67
3.00
3.00
8.00
24.00
1,029,252.32
3.00
15.00
8.00
120.00
3.00
3.00
8.00
24.00
3.00
3.00
8.00
24.00
3.00
1.50
8.00
12.00
1,031,996.99
TOTAL (10)
204.00
294.07
1.00
1.00
8.00
8.00
41,415.15
1.00
3.00
8.00
24.00
127,431.24
1.00
1.00
8.00
8.00
1.00
1.00
8.00
8.00
1.00
1.00
8.00
8.00
169,140.46
TOTAL (10)
56.00
2,597.64
2.00
2.00
8.00
16.00
1,274,312.39
2.00
6.00
8.00
48.00
171,542.05
2.00
20.00
8.00
160.00
2.00
2.00
8.00
16.00
2.00
2.00
8.00
16.00
2.00
2.00
8.00
16.00
1,448,452.08
5,583.28
5,583.28
0.00
0.00
TOTAL (10)
2.00
8.00
160.00
TOTAL (10)
1.00
1.00
8.00
160.00
8.00
1.00
1.00
8.00
8.00
1.00
5.00
TOTAL (10)
8.00
40.00
56.00
1.00
1.00
8.00
8.00
1.00
5.00
8.00
40.00
1.00
1.00
8.00
8.00
1.00
1.00
8.00
8.00
1.00
0.50
8.00
4.00
0.00
490.70
490.70
20.00
272.00
TOTAL (10)
68.00
3,019.82
3.00
3.00
8.00
24.00
139,253.99
3.00
18.00
8.00
144.00
3.00
3.00
8.00
24.00
3.00
3.00
8.00
24.00
3.00
0.60
8.00
4.80
142,273.81
TOTAL (10)
220.80
10,782.24
7.00
28.00
8.00
224.00
4,376.55
7.00
14.00
8.00
112.00
779,822.36
7.00
28.00
8.00
224.00
28,447.60
19,893.43
843,322.18
7.00
7.00
0.00
0.00
TOTAL (10)
8.00
8.00
0.00
0.00
560.00
2,080.47
10.00
20.00
8.00
160.00
53,689.44
20.00
8.00
160.00
3,355.59
59,125.50
0.00
TOTAL (10)
8.00
0.00
320.00
25,626.40
0.00
8.00
0.00
25,626.40
27,300.00
27,300.00
10.00
TOTAL (10)
0.00
TOTAL (10)
0.00
8.00
0.00
0.00
DURACION
(11)=(4)/(10)
#DIV/0!
#DIV/0!
#DIV/0!
117.77
35.38
70.35
27.24
40.84
40.84
19.60
24.51
76.68
12.93
22.12
35.37
37.89
12.78
#DIV/0!
#DIV/0!