T

PRESUPUESTO DE OBRA

PROPIET. MUNICIPALIDAD DISTRITAL DE AQUIA

OBRA CONSTRUCCION DE BOCATOMAS FECHA: 1-May-17
UBIC. DPTO: HUARAZ PROV: BOLOGNESI DIST: AQUIA

Und. Metrado Ttransporte bocatoma Precio Parcial

Item Descripcin (S/.) (S/.)
a Cartel de identificacion de obra Und. 1.00 750.00 750.00
b Almacen de obra Global 1.00 1,200.00 1,200.00
c Movilizacion de equipos y herramientas Mes 1.00 2,500.00 2,500.00
1.00 Vista Alegre Total 1.00 3,350.00 4,066.01 7,416.01 7,416.01
2.00 Jarash (a) Total 1.00 2,650.00 4,066.01 6,716.01 6,716.01
3.00 Sacapampa Total 1.00 2,650.00 4,066.01 6,716.01 6,716.01
4.00 Saquil Alto Total 1.00 2,500.00 4,066.01 6,566.01 6,566.01
5.00 Saquil Catac Total 1.00 2,500.00 4,066.01 6,566.01 6,566.01
6.00 Yanapampa (a) Total 1.00 2,500.00 4,066.01 6,566.01 6,566.01
7.00 Acsun Total 1.00 1,525.00 4,066.01 5,591.01 5,591.01
8.00 Yunca machay Total 1.00 1,525.00 4,066.01 5,591.01 5,591.01
9.00 Chauya Total 1.00 1,525.00 4,066.01 5,591.01 5,591.01
10.00 Rihuina Total 1.00 1,525.00 4,066.01 5,591.01 5,591.01
11.00 Caycho Total 1.00 1,525.00 4,066.01 5,591.01 5,591.01
12.00 Ragupata Total 1.00 2,310.00 2,891.51 5,201.51 5,201.51
13.00 Gachipuquio Total 1.00 0.00 0.00
14.00 Paccha Total 1.00 0.00 0.00
15.00 Ocupampa Total 1.00 0.00 0.00
16.00 Condorteico Total 1.00 1,525.00 4,066.01 5,591.01 5,591.01
17.00 Rayhuam Total 1.00 1,525.00 4,066.01 5,591.01 5,591.01
18.00 Gachirin Total 1.00 1,525.00 4,066.01 5,591.01 5,591.01
19.00 Mariash Total 1.00 1,525.00 4,066.01 5,591.01 5,591.01
20.00 Yacuragra (solo compuerta) Total 2.00 0.00 750.00 750.00 1,500.00
21.00 San martin Total 1.00 0.00 0.00 0.00
22.00 Licuragra Total 1.00 2,650.00 4,066.01 6,716.01 6,716.01
23.00 Rampon alto Total 1.00 1,525.00 4,066.01 5,591.01 5,591.01
24.00 Puncorin Total 1.00 1,525.00 4,066.01 5,591.01 5,591.01
25.00 Cunyatuna Total 1.00 1,525.00 4,066.01 5,591.01 5,591.01
26.00 Rampon bajo Total 1.00 1,525.00 4,066.01 5,591.01 5,591.01
27.00 Ayaca Total 1.00 1,525.00 4,066.01 5,591.01 5,591.01
Cayac 1.00 1,525.00 4,066.01 5,591.01 5,591.01

TOTAL COSTO DIRECTO 142,278.73

Gastos Generales 10% 14,227.87
Utilidades % 0.00
SUBTOTALES 156,506.60
IGV 18% 28,171.19
TOTAL GENERAL 184,677.79
EXPEDIENTE 6,000.00
SUPERVISOR 5,000.00
LIQUIDACION DE OBRA 3,000.00
TOTAL GENERAL 198,677.79
 PLANILLA DE METRADO
Propietario
Proyecto
Obra
Ubicacin

ITEM DESCRIPCION UND Nro Vec CANT. L A H Area SUB TOTAL

NORMAL
OBRAS PROVICIONALES
CAMPAMENTO DE OBRA M2
Techo 1.00 3.50 3.50 12.25
Muros 4.00 3.00 2.00 24.00

OBRAS PRELIMINARES
1.00 LIMPIEZA DE TERRENO MANUAL M2 10.00 2.50 25.00
1.00 TRAZO Y REPLANTEO M2 10.00 2.50 25.00
2.00 MOVIMIENTO DE TIERRAS M3
2.10 EXCAVACION PARA CIMENTACION 1.00 0.70 10.00 7.00
RELLENO COMPACTADO CON MATERIAL PROPIO 1.00 0.40 8.80 3.52
ELIMINACION DE MATERIAL EXCEDENTE
3.00 CONCRETO SIMPLE
3.10 SOLADO e=0.05mts M2
Alas laterales 2.00 3.00 0.40 2.40
Piso 1.00 0.50 0.90 0.45
CONCRETO CICLOPEO PARA CIMENTACION CORRIDOS M3 2.00 2.50 0.40 0.50 1.00
3.20 EMBOQUILLADO MEZCLA CEMENTO HORMIGON e=0.30MTS M3 0.30 5.40 1.62
ENCOFRADO DE CIMIENTOS M2 4.00 2.50 0.50 5.00
4.00 OBRAS DE CONCRETO
4.10 CONCRETO DE Fc=175 kG/cm2 M3
Toma
Alas laterales 2.00 3.00 0.20 1.00 1.20
Piso 1.00 0.50 0.80 0.20 0.08
Canal
laterales 1.00 5.00 0.15 0.50 0.38
Piso 1.00 5.00 0.60 0.15 0.45
4.20 ENCOFRADO DE MUROS M2
Alas laterales 4.00 3.00 1.00 12.00
Caras 4.00 0.20 1.00 0.80
Canal
laterales 2.00 5.00 0.40 4.00
2.00 5.00 0.55 5.50
ACERO DE REFUERZO Fc=4200Kg/cm2 KG
Horizontal 11.00 3.20 1.02 35.90
Vertical 2.00 16.00 1.70 1.02 55.49
3.00 0.80 1.02 2.45
4.3 TARRAJEO DE MUROS M2
Alas laterales 4.00 3.00 1.00 12.00
Caras 4.00 0.20 1.00 0.80
4.3 COMPUERTA METALICA UND
Compuerta 0.40x1.00 angulo 2" plancha 1.00
 MEDIANO
OBRAS PRELIMINARES
1.00 TRAZO Y REPLANTEO M2 18.00
2.00 MOVIMIENTO DE TIERRAS M3
2.10 EXCAVACION PARA CIMENTACION 1.00 10.00 0.80 0.50 4.00
3.00 CONCRETO SIMPLE
3.10 SOLADO e=0.05mts M2
Alas laterales 2.00 2.00 0.35 1.40
Piso 1.00 0.50 0.80 0.40
3.20 EMBOQUILLADO PARA TOMA e=0.30MTS M3 0.30 2.80 0.84
4.00 OBRAS DE CONCRETO
4.10 CONCRETO DE Fc=175 kG/cm2 M3
Toma
Alas laterales 2.00 2.00 0.20 1.00 0.80
Piso 1.00 0.50 0.80 0.20 0.08
Canal
laterales 1.00 5.00 0.15 0.40 0.30
Piso 1.00 5.00 0.60 0.15 0.45
4.20 ENCOFRADO DE MUROS M2
Alas laterales 4.00 2.00 1.00 8.00
Caras 4.00 0.20 1.00 0.80
Canal
laterales 2.00 5.00 0.40 4.00
2.00 5.00 0.55 5.50
ACERO DE REFUERZO Fc=4200Kg/cm2 KG
Horizontal 11.00 2.30 1.02 25.81
Vertical 2.00 10.00 1.15 1.02 23.46
3.00 0.80 1.02 2.45
4.3 TARRAJEO DE MUROS M2
Alas laterales 4.00 2.00 1.00 8.00
Caras 4.00 0.20 1.00 0.80
4.3 COMPUERTA METALICA UND
Compuerta 0.40x1.00 angulo 2" plancha 1.00

CHICO
OBRAS PRELIMINARES
1.00 TRAZO Y REPLANTEO M2 2.50 0.80 2.00
2.00 MOVIMIENTO DE TIERRAS M3
2.10 EXCAVACION PARA CIMENTACION 1.00 2.50 0.80 0.50 1.00
3.00 CONCRETO SIMPLE
3.10 SOLADO e=0.05mts M2
Alas laterales 2.00 2.00 0.35 1.40
Piso 1.00 0.50 0.80 0.40
3.20 EMBOQUILLADO PARA TOMA e=0.30MTS M3 0.30 7.00 2.10
4.00 OBRAS DE CONCRETO
4.10 CONCRETO DE Fc=175 kG/cm2 M3
Toma
 Alas laterales 2.00 2.00 0.20 1.00 0.80
Piso 1.00 0.50 0.80 0.20 0.08
Canal
laterales 1.00 5.00 0.15 0.40 0.30
Piso 1.00 5.00 0.60 0.15 0.45
4.20 ENCOFRADO DE MUROS M2
Alas laterales 4.00 2.00 1.00 8.00
Caras 4.00 0.20 1.00 0.80
Canal
laterales 2.00 5.00 0.40 4.00
2.00 5.00 0.55 5.50
ACERO DE REFUERZO Fc=4200Kg/cm2 KG
Horizontal 11.00 2.30 1.02 25.81
Vertical 2.00 10.00 1.15 1.02 23.46
3.00 0.80 1.02 2.45
4.3 TARRAJEO DE MUROS M2
Alas laterales 4.00 2.00 1.00 8.00
Caras 4.00 0.20 1.00 0.80
4.3 COMPUERTA METALICA UND
Compuerta 0.40x1.00 angulo 2" plancha 1.00

PEDESTAL
OBRAS PRELIMINARES
1.00 TRAZO Y REPLANTEO M2 1.50 1.50 2.25
2.00 MOVIMIENTO DE TIERRAS M3
2.10 EXCAVACION PARA CIMENTACION 1.00 2.50 0.80 0.50 1.00
3.00 CONCRETO SIMPLE
3.10 SOLADO e=0.05mts M2
Alas laterales 2.00 2.00 0.35 1.40
Piso 1.00 0.50 0.80 0.40
3.20 EMBOQUILLADO PARA TOMA e=0.30MTS M3 0.30 7.00 2.10
4.00 OBRAS DE CONCRETO
4.10 CONCRETO DE Fc=175 kG/cm2 M3
Toma
Alas laterales 2.00 2.00 0.20 1.00 0.80
Piso 1.00 0.50 0.80 0.20 0.08
Canal
laterales 1.00 5.00 0.15 0.40 0.30
Piso 1.00 5.00 0.60 0.15 0.45
4.20 ENCOFRADO DE MUROS M2
Alas laterales 4.00 2.00 1.00 8.00
Caras 4.00 0.20 1.00 0.80
Canal
laterales 2.00 5.00 0.40 4.00
2.00 5.00 0.55 5.50
ACERO DE REFUERZO Fc=4200Kg/cm2 KG
Horizontal 11.00 2.30 1.02 25.81
Vertical 2.00 10.00 1.15 1.02 23.46
3.00 0.80 1.02 2.45
4.3 TARRAJEO DE MUROS M2
 Alas laterales 4.00 2.00 1.00 8.00
Caras 4.00 0.20 1.00 0.80
4.3 COMPUERTA METALICA UND
Compuerta 0.40x1.00 angulo 2" plancha 1.00
1 0.5 0.50
 Metrado eucalipto 2 4 4 12 32
5 2 4 8 26.667
3 2 4 16 32 58.667
58.667
TOTAL

36.25

25.00
25.00 0 Operario 70.00 8.00 8.75 10.50
Oficial 60.00 8.00 7.50
7.00 Peon 45.00 8.00 5.63
3.52
3.48

2.85 P.U L=

4" 0.10 0.10 3.69 3.29 12.15 40.00 485.95 573.42

1.00
1.62 0.2
5.00

2.11 16" 0.41 0.40 73.40 3.29 241.49 40.00 9,659.44 11,398.14
18" 0.46 0.45 92.44 3.29 304.13 40.00 12,165.10 14,354.82

22.30

93.84

15

12.80

1.00
18.00

4.00

1.80

0.84

1.63

18.30

51.71

8.80

1.00

0.00

1.00

1.80

2.10

1.63
18.30

51.71

8.80

13.33
1.00 13.30 2.00 26.60
13.40

0.00

1.00

1.80

2.10

1.63

18.30

51.71

585

8.80
 1.00
36.21 18.34 664.05472
14.756772
 TRANSPORTE DE MATERIALES

item Tipo Sectores Und cant p.u subtotal total

1.00 Normal Vista Alegre 35 Lata o Balde
Cemento Bls 30.00 20.00 600.00
Hormigon latas 275.00 10.00 2,750.00 3,350.00
2.00 Normal Jarash (a) 30.00
Cemento Bls 30.00 15.00 450.00
Hormigon latas 275.00 8.00 2,200.00 2,650.00
3.00 Sacapampa 35.00
Cemento Bls 30.00 15.00 450.00
Hormigon latas 275.00 8.00 2,200.00 2,650.00
4.00 Normal Saquil Alto 25.00
Cemento Bls 30.00 10.00 300.00
Hormigon latas 275.00 8.00 2,200.00 2,500.00
5.00 Normal Saquil Catac 28.00
Cemento Bls 30.00 10.00 300.00
Hormigon latas 275.00 8.00 2,200.00 2,500.00
6.00 Normal Yanapampa (a) 30.00
Cemento Bls 30.00 10.00 300.00
Hormigon latas 275.00 8.00 2,200.00 2,500.00

7.00 Normal Acsun 30.00 5.00 150.00 CARRETERA- 60.00

275.00 5.00 1,375.00 1,525.00
8.00 Normal Yunca machay CARRETERA- 25.00
Cemento Bls 30.00 5.00 150.00
Hormigon latas 275.00 5.00 1,375.00 1,525.00
9.00 Normal Chauya CARRETERA- 30.00
Cemento Bls 30.00 5.00 150.00
Hormigon latas 275.00 5.00 1,375.00 1,525.00
10.00 Mediano Rihuina CARRETERA- 20.00
Cemento Bls 30.00 5.00 150.00
Hormigon latas 275.00 5.00 1,375.00 1,525.00
11.00 Normal Caycho CARRETERA- 35.00
Cemento Bls 30.00 5.00 150.00
Hormigon latas 275.00 5.00 1,375.00 1,525.00
12.00 falta Ragupata uranyacu URANYACU-R 10.00
Cemento Bls 24.00 15.00 360.00
Hormigon latas 195.00 10.00 1,950.00 2,310.00
13.00 chico Gachipuquio
Cemento Bls 0.00 5.00 0.00
Hormigon latas 0.00 5.00 0.00 0.00
14.00 Paccha
15.00 trabaj Ocupampa Santa rosa
16.00 Normal Condorteico SUYAN -CON 15.00
Cemento Bls 30.00 5.00 150.00
Hormigon latas 275.00 5.00 1,375.00 1,525.00
17.00 falta Rayhuam CARRETERA- 25.00
Cemento Bls 30.00 5.00 150.00
Hormigon latas 275.00 5.00 1,375.00 1,525.00
18.00 trabaj Gachirin CARRETERA- 30.00
Bls 30.00 5.00 150.00
latas 275.00 5.00 1,375.00 1,525.00 RACRACHACR 25.00
19.00 Mariash
Cemento Bls 30.00 5.00 150.00
Hormigon latas 275.00 5.00 1,375.00 1,525.00
20.00 Yacuragra
21.00 San martin
22.00 falta Licuragra CARRETERA- 30.00
Cemento Bls 30.00 15.00 450.00
 Hormigon latas 275.00 8.00 2,200.00 2,650.00
23.00 Rampon alto CARRETERA- 25.00
Cemento Bls 30.00 5.00 150.00
Hormigon latas 275.00 5.00 1,375.00 1,525.00
24.00 Puncoren CARRETERA- 20.00
Cemento Bls 30.00 5.00 150.00
Hormigon latas 275.00 5.00 1,375.00 1,525.00
25.00 Cunyatuna CARRETERA- 15.00
Cemento Bls 30.00 5.00 150.00
Hormigon latas 275.00 5.00 1,375.00 1,525.00
26.00 Rampon bajo CARRETERA- 12.00
Cemento Bls 30.00 5.00 150.00
Hormigon latas 275.00 5.00 1,375.00 1,525.00
27.00 Ayaca CARRETERA- 10.00
Cemento Bls 30.00 5.00 150.00
Hormigon latas 275.00 5.00 1,375.00 1,525.00
28.00 Cayac CARRETERA- 5.00
Bls 30.00 5.00 150.00
latas 275.00 5.00 1,375.00 1,525.00 575.00 690
 Latas
50.75081981 4.3 218.2285252
5.43
R= 0.14 1
H= 0.32
A= 0.06
V= 0.0197 1

Cimentacion
cemento 4.2
Hormigon 0.8
Emboquillado
cemento 4.2 1
Hormigon 0.8

570 5.8 3306

570 7.3 4161 1
855

1
23

1
 1

1
20
 COSTOS DE EJECUCION DE OBRA.

item Descripcion Proveedor/contratis DNI/telf. Sectores Und cant p.u subtotal total
1.00 Bocatoma Vista Alegre
Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 1.00 100.00 100.00
Ferret Santa Rosa Acero 1/2" Var 1.00 100.00 100.00
Madera Pie 1.00 100.00 100.00
Compuerta Und 1.00 650.00 650.00
1,440.00
Mano de obra Humberto Antaurco Rivera Peon Dia 15.00 45.00 675.00
Desiderio Gamarra Ro #980129909 Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Cemento Bls 20.00 18.00 360.00
Hormigon latas 200.00 8.00 1,600.00 1,960.00

2.00 Bocatoma Jarash (a)

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 0.00 10.00 0.00
Ferret Santa Rosa Acero 1/2" Var
Madera Pie 1.00 100.00 100.00
Compuerta Und 1.00 650.00 650.00
1,240.00

Mano de obra Miguel Valencia Peon Dia 12.00 45.00 540.00

Opeario Dia 4.00 70.00 280.00 820.00
Transporte rural Cemento Bls 20.00 18.00 360.00
Hormigon latas 200.00 8.00 1,600.00 1,960.00

3.00 Bocatoma Sacapampa

4.00 Bocatoma Saquil Alto

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00
Ferret Santa Rosa Acero 1/2" Var
Madera Pie 1.00 100.00 100.00
Compuerta Und 1.00 650.00 650.00
1,640.00
Mano de obra Miguel Valencia Peon Dia 12.00 45.00 540.00
Opeario Dia 4.00 70.00 280.00 820.00
Transporte rural Cemento Bls 20.00 10.00 200.00
Hormigon latas 200.00 8.00 1,600.00 1,800.00

5.00 Bocatoma Saquil Catac

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00
Ferret Santa Rosa Acero 1/2" Var
Madera Pie 1.00 100.00 100.00
Compuerta Und 1.00 650.00 650.00
1,640.00

Mano de obra Miguel Valencia Peon Dia 12.00 45.00 540.00

Opeario Dia 4.00 70.00 280.00 820.00
Transporte rural Cemento Bls 20.00 10.00 200.00
Hormigon latas 200.00 8.00 1,600.00 1,800.00

6.00 Bocatoma Yanapampa (a)

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00 890.00
 Ferret Santa Rosa Acero 1/2" Var
Mano de obra Peon Dia 12.00 45.00 540.00
Opeario Dia 4.00 70.00 280.00 820.00
Transporte rural Miguel Valencia Cemento Bls 20.00 10.00 200.00
Hormigon latas 200.00 8.00 1,600.00 1,800.00

7.00 Bocatoma Acsun

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00 890.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Manuel Huerta Palacios Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Cemento Bls 20.00 3.00 60.00
Hormigon latas 200.00 3.00 600.00 660.00

7.00 Bocatoma Cayac

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00 890.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Manuel Huerta Palacios Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Cemento Bls 20.00 5.00 100.00
Hormigon latas 200.00 5.00 1,000.00 1,100.00

8.00 Bocatoma Yunca machay

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00 890.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Leonardo Abundio Cruz 31927544 Peon Dia 15.00 45.00 675.00
#955603445 Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Leonardo Abundio Cruz valverde Cemento Bls 20.00 3.00 60.00
Hormigon latas 220.00 3.00 660.00 720.00

9.00 Bocatoma Chauya

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00 890.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Leonardo Abundio Cruz 31927544 Peon Dia 15.00 45.00 675.00
#955603445 Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Leonardo Abundio Cruz valverde Cemento Bls 20.00 5.00 100.00
Hormigon latas 220.00 5.00 1,100.00 1,200.00

10.00 Bocatoma Rihuina

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00 890.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Vidal Elias Cerna Bravo Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Vidal Elias Cerna Bravo Cemento Bls 20.00 4.00 80.00
Luis Acua Tapia Hormigon latas 200.00 4.00 800.00 880.00

11.00 Bocatoma Caycho

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00 890.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Horacio Valverde Tapi 40403821 Peon Dia 18.00 45.00 810.00
Opeario Dia 5.00 70.00 350.00 1,160.00
Transporte rural Cemento Bls 20.00 6.00 120.00
 Hormigon latas 220.00 5.00 1,100.00 1,220.00

12.00 Bocatoma Ragupata uranyacu

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 0.00 10.00 0.00 490.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Rogelio Baltazar Rive 45072048 Peon Dia 16.00 45.00 720.00
Opeario Dia 5.00 70.00 350.00 1,070.00
Transporte rural Cemento Bls 20.00 15.00 300.00
Hormigon latas 150.00 3.00 450.00 750.00

13.00 Gachipuquio
14.00 Paccha
15.00 Ocupampa Santa rosa
16.00 Bocatoma Condorteico
Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00 890.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Edgar Barrenechea Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Cemento Bls 20.00 5.00 100.00
Hormigon latas 200.00 5.00 1,000.00 1,100.00

17.00 Bocatoma Rayhuam

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00 890.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Victor Tafur Mejia Cemento Bls 20.00 5.00 100.00
Hormigon latas 200.00 5.00 1,000.00 1,100.00

18.00 Bocatoma Gachirin

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00 890.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Victor Tafur Mejia 34934630 Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Cemento Bls 20.00 5.00 100.00
Hormigon latas 200.00 5.00 1,000.00 1,100.00

19.00 Bocatoma Mariash

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00 890.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Victor Idalgo Tafur Mej 34934630 Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Cemento Bls 20.00 5.00 100.00
Hormigon latas 200.00 5.00 1,000.00 1,100.00

20.00 Yacuragra
21.00 San martin
22.00 Bocatoma Licuragra
Materiales Ferret Santa Rosa Cemento Bls 25.00 24.50 612.50
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00 1,012.50
 Ferret Santa Rosa Acero 1/2" Var
Mano de obra Lenin Palacios Vasque 45814610 Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Cemento Bls 20.00 10.00 200.00
Hormigon latas 200.00 8.00 1,600.00 1,800.00

23.00 Bocatoma Rampon alto

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00 890.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Daniel Palacios Jara Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Cemento Bls 20.00 0.00 0.00
Hormigon latas 200.00 0.00 0.00 0.00

24.00 Bocatoma Puncoren

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 0.00 10.00 0.00 490.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Cemento Bls 20.00 18.00 360.00
Hormigon latas 0.00 8.00 0.00 360.00

25.00 Bocatoma Cunyatuna

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 0.00 10.00 0.00 490.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Antonio Rueda Figueroa Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Antonio Rueda Figueroa Cemento Bls 20.00 6.00 120.00
Hormigon latas 0.00 8.00 0.00 120.00

26.00 Bocatoma Rampon bajo

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00 890.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Mamerto Ramirez Tafu 31926147 Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Mamerto Ramirez Tafur Cemento Bls 20.00 5.00 100.00
Hormigon latas 200.00 5.00 1,000.00 1,100.00

27.00 Bocatoma Ayaca

Materiales Ferret Santa Rosa Cemento Bls 20.00 24.50 490.00
Ferret Santa Rosa Hormigon m3 4.00 100.00 400.00 890.00
Ferret Santa Rosa Acero 1/2" Var
Mano de obra Mamerto Ramirez Tafu 31926147 Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Transporte rural Mamerto Ramirez Tafur Cemento Bls 20.00 5.00 100.00
Hormigon latas 200.00 5.00 1,000.00 1,100.00

Personal de obra
Residente de obra Mes 1.00 3,500.00 3,500.00
Supervisor Mes 1.00 5,000.00 5,000.00
Maestro de obra 1 mes 1.00 3,600.00 3,600.00
Maestro de obra 2 mes 1.00 4,500.00 4,500.00
Tareador mes 1.00 3,000.00 3,000.00
 COSTOS DE EJECUCION DE OBRA.

Sectores Und cant p.u subtotal total

Vista Alegre
Cemento Bls MUNI X LLEVAR 20.00 24.50 490.00
Hormigon m3 CONTRATA , HAN PRPARADO MATERIAL INSITU 1.00 100.00 100.00
Acero 1/2" Var 1.00 100.00 100.00
Madera Pie 1.00 100.00 100.00
Compuerta Und 1.00 650.00 650.00
1,440.00
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 18.00 360.00
4,425.00 Hormigon latas 200.00 8.00 1,600.00 1,960.00 4,425.00

Jarash (a)
Cemento Bls MUNI 20.00 24.50 490.00
Hormigon m3 LUNES 29 Y 30, PONEN N OBRA 0.00 10.00 0.00
Acero 1/2" Var MUNI
Madera Pie LUNES LLEGA EL TRIPLAY 1.00 100.00 100.00
Compuerta Und 1.00 650.00 650.00
1,240.00

Peon Dia 12.00 45.00 540.00

Opeario Dia 4.00 70.00 280.00 820.00
Cemento Bls 20.00 18.00 360.00
4,020.00 Hormigon latas 200.00 8.00 1,600.00 1,960.00 4,020.00

Sacapampa

Saquil Alto
Cemento Bls 20.00 24.50 490.00
Hormigon m3 LUNES 29 Y 30, PONEN N OBRA 4.00 100.00 400.00
Acero 1/2" Var
Madera Pie 1.00 100.00 100.00
Compuerta Und 1.00 650.00 650.00
1,640.00
Peon Dia 12.00 45.00 540.00
Opeario Dia 4.00 70.00 280.00 820.00
Cemento Bls 20.00 10.00 200.00
4,260.00 Hormigon latas 200.00 8.00 1,600.00 1,800.00 4,260.00

Saquil Catac
Cemento Bls 20.00 24.50 490.00
Hormigon m3 DOMINGO 4.00 100.00 400.00
Acero 1/2" Var
Madera Pie 1.00 100.00 100.00
Compuerta Und 1.00 650.00 650.00
1,640.00

Peon Dia 12.00 45.00 540.00

Opeario Dia 4.00 70.00 280.00 820.00
Cemento Bls 20.00 10.00 200.00
4,260.00 Hormigon latas 200.00 8.00 1,600.00 1,800.00 4,260.00

Yanapampa (a)
Cemento Bls 20.00 24.50 490.00
Hormigon m3 26 Y 27 CARGANDO A OBRA 4.00 100.00 400.00 890.00
 Acero 1/2" Var
Peon Dia 12.00 45.00 540.00
Opeario Dia 4.00 70.00 280.00 820.00
Cemento Bls 20.00 10.00 200.00
3,510.00 Hormigon latas 200.00 8.00 1,600.00 1,800.00 3,510.00

Acsun
Cemento Bls --- 20.00 24.50 490.00
Hormigon m3 27/05 HICIERON POLEA 4.00 100.00 400.00 890.00
Acero 1/2" Var
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 3.00 60.00
2,575.00 Hormigon latas 200.00 3.00 600.00 660.00 2,575.00

Cayac
Cemento Bls --- 20.00 24.50 490.00
Hormigon m3 26/05 HICIERON POLEA 4.00 100.00 400.00 890.00
Acero 1/2" Var
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 5.00 100.00
3,015.00 Hormigon latas 200.00 5.00 1,000.00 1,100.00 3,015.00

Yunca machay
Cemento Bls X(80) 20.00 24.50 490.00
Hormigon m3 ya esta n toma, c consiguio d x alli 4.00 100.00 400.00 890.00
Acero 1/2" Var
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 3.00 60.00
2,635.00 Hormigon latas 220.00 3.00 660.00 720.00 2,635.00

Chauya
Cemento Bls X(80) 20.00 24.50 490.00
Hormigon m3 25/05 c coloco n toma(12) 4.00 100.00 400.00 890.00
Acero 1/2" Var
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 5.00 100.00
3,115.00 Hormigon latas 220.00 5.00 1,100.00 1,200.00 3,115.00

Rihuina
Cemento Bls X(80) 20.00 24.50 490.00
Hormigon m3 25/05 c coloco n toma no sabe no opina(preguntar a ninoo 4.00 100.00 400.00 890.00
Acero 1/2" Var
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 4.00 80.00
2,795.00 Hormigon latas 200.00 4.00 800.00 880.00 2,795.00

Caycho
Cemento Bls X(80) 20.00 24.50 490.00
Hormigon m3 HORACIO25/05 c coloco n toma(12) 4.00 100.00 400.00 890.00
Acero 1/2" Var
Peon Dia 18.00 45.00 810.00
Opeario Dia 5.00 70.00 350.00 1,160.00
Cemento Bls 20.00 6.00 120.00
3,270.00 Hormigon latas 220.00 5.00 1,100.00 1,220.00 3,270.00

Ragupata uranyac LUZ

Cemento Bls ----- (LLEVAR 3 PLANCHAS D TR 20.00 24.50 490.00
Hormigon m3 ES COMO CONTRATO, YA TIENEN AGREGADO, HAN P 0.00 10.00 0.00 490.00
Acero 1/2" Var
Peon Dia 16.00 45.00 720.00
Opeario Dia 5.00 70.00 350.00 1,070.00
Cemento Bls 20.00 15.00 300.00
2,310.00 Hormigon latas 150.00 3.00 450.00 750.00 2,310.00

Gachipuquio
Paccha
Ocupampa Santa rosa
Condorteico
Cemento Bls ---- 20.00 24.50 490.00
Hormigon m3 AGREGADO C DEJO 25/05 4.00 100.00 400.00 890.00
Acero 1/2" Var
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 5.00 100.00
3,015.00 Hormigon latas 200.00 5.00 1,000.00 1,100.00 3,015.00

Rayhuam (RACACHACRA)
Cemento Bls X(60) 20.00 24.50 490.00
Hormigon m3 MUNI D RACACHACRA 4.00 100.00 400.00 890.00
Acero 1/2" Var
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 5.00 100.00
3,015.00 Hormigon latas 200.00 5.00 1,000.00 1,100.00 3,015.00

Gachirin (RACACHACRA)
Cemento Bls X(60) 20.00 24.50 490.00
Hormigon m3 MUNI D RACACHACRA 4.00 100.00 400.00 890.00
Acero 1/2" Var
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 5.00 100.00
3,015.00 Hormigon latas 200.00 5.00 1,000.00 1,100.00 3,015.00

Mariash (RACACHACRA)
Cemento Bls ---(60) 20.00 24.50 490.00
Hormigon m3 MUNI D RACACHACRA 4.00 100.00 400.00 890.00
Acero 1/2" Var
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 5.00 100.00
3,015.00 Hormigon latas 200.00 5.00 1,000.00 1,100.00 3,015.00

Yacuragra
San martin
Licuragra
Cemento Bls 25.00 24.50 612.50
Hormigon m3 CONTRATA,TRASLADARAN DESDE AQUIA(LENIIN) 4.00 100.00 400.00 1,012.50
 Acero 1/2" Var
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 10.00 200.00
3,837.50 Hormigon latas 200.00 8.00 1,600.00 1,800.00 3,837.50

Rampon alto MIGUEL PALACIOS

Cemento Bls NO JUNTANDO MATERIAL 20.00 24.50 490.00
Hormigon m3 DEL LUGAR.CONTRATA, COBRAN COMO TRASLADO 4.00 100.00 400.00 890.00
Acero 1/2" Var
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 0.00 0.00
1,915.00 Hormigon latas 200.00 0.00 0.00 0.00 1,915.00

Puncoren MIGUEL PALACIOS

Cemento Bls JUNTANDO MATERUIAL 20.00 24.50 490.00
Hormigon m3 DEL LUGAR.CONTRATA, COBRAN COMO TRASLADO 0.00 10.00 0.00 490.00
Acero 1/2" Var
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 18.00 360.00
1,875.00 Hormigon latas 0.00 8.00 0.00 360.00 1,875.00

Cunyatuna ANTONIO RUEDA

Cemento Bls SI 20.00 24.50 490.00
Hormigon m3 DEL LUGAR.CONTRATA, COBRAN COMO TRASLADO(Y 0.00 10.00 0.00 490.00
Acero 1/2" Var
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 6.00 120.00
1,635.00 Hormigon latas 0.00 8.00 0.00 120.00 1,635.00

Rampon bajo MAMERTO

Cemento Bls 20.00 24.50 490.00
Hormigon m3 SI/ 2 PEONES HAN PREPARADO INSITU, SEPARAR 4.00 100.00 400.00 890.00
Acero 1/2" Var
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 5.00 100.00
3,015.00 Hormigon latas 200.00 5.00 1,000.00 1,100.00 3,015.00

Ayaca SUPERVISAR(MAMERTO)
Cemento Bls 20.00 24.50 490.00
Hormigon m3 SI(YA HAY, NO C PAGA) 4.00 100.00 400.00 890.00
Acero 1/2" Var
Peon Dia 15.00 45.00 675.00
Opeario Dia 5.00 70.00 350.00 1,025.00
Cemento Bls 20.00 5.00 100.00
3,015.00 Hormigon latas 200.00 5.00 1,000.00 1,100.00 3,015.00

67,542.50 67,542.50

Mes 1.00 3,500.00 3,500.00

Mes 1.00 5,000.00 5,000.00
mes 1.00 3,600.00 3,600.00
mes 1.00 4,500.00 4,500.00
19,600.00 mes 1.00 3,000.00 3,000.00 19,600.00

87,142.50 87,142.50
 L A E=1/4" Peso P.u
Angulo 2"x2"x1/4" 6.00 0.10 0.01 7,850.00 29.91 2.89 86.30
Plancha Meta 2.40 1.10 0.01 7,850.00 131.60 2.89 379.70 12.00 4556.42838
Fierro 3/4" 6.00 2.24 2.93 39.26
Fierro 1.5" 6.00 0.0011 7,850.00 53.70 2.93 157.20

6.00 0.10 2 1.2

0.60 0.40 2 0.48
1.68 0.05 0.08 0.1
0.084
3.7037037

0.16666667

0.6
0.94248
1.54248
200 0.25708
38.1
 PLANILLA DE METRADO
Propietario
Proyecto
Obra
Ubicacin

ITEM DESCRIPCION UND Nro Vec CANT. L A H Area SUB TOTAL

NORMAL
OBRAS PROVICIONALES
CAMPAMENTO DE OBRA M2
Techo 1.00 3.50 3.50 12.25
Muros 4.00 3.00 2.00 24.00

OBRAS PRELIMINARES
1.00 LIMPIEZA DE TERRENO MANUAL M2 10.00 2.50 25.00
1.00 TRAZO Y REPLANTEO M2 10.00 2.50 25.00
2.00 MOVIMIENTO DE TIERRAS M3
2.10 EXCAVACION PARA CIMENTACION 1.00 0.70 10.00 7.00
RELLENO COMPACTADO CON MATERIAL PROPIO 1.00 0.40 8.80 3.52
ELIMINACION DE MATERIAL EXCEDENTE
3.00 CONCRETO SIMPLE
3.10 SOLADO e=0.05mts M2
Alas laterales 2.00 2.50 0.40 2.00
Piso 1.00 0.50 0.90 0.45
CONCRETO CICLOPEO PARA CIMENTACION CORRIDOS M3 2.00 2.00 0.40 0.50 0.80
3.20 EMBOQUILLADO MEZCLA CEMENTO HORMIGON e=0.30MTS M3 0.30 4.50 1.35
ENCOFRADO DE CIMIENTOS M2 4.00 2.00 0.50 4.00
4.00 OBRAS DE CONCRETO
4.10 CONCRETO DE Fc=175 kG/cm2 M3
Toma
Alas laterales 2.00 2.50 0.20 1.00 1.00
Piso 1.00 0.50 0.80 0.20 0.08
Canal
laterales 1.00 5.00 0.15 0.40 0.30
Piso 1.00 5.00 0.60 0.15 0.45
4.20 ENCOFRADO DE MUROS M2
Alas laterales 4.00 2.50 1.00 10.00
Caras 4.00 0.20 1.00 0.80
Canal
laterales 2.00 5.00 0.40 4.00
2.00 5.00 0.55 5.50
ACERO DE REFUERZO Fc=4200Kg/cm2 KG
Horizontal 10.00 2.70 0.97 26.08
Vertical 2.00 10.00 1.45 0.97 28.01
4.00 0.80 0.97 3.09
4.3 TARRAJEO DE MUROS M2
Alas laterales 4.00 2.50 1.00 10.00
Caras 4.00 0.20 1.00 0.80
4.3 COMPUERTA METALICA UND
Compuerta 0.40x1.00 angulo 2" plancha 1.00
 MEDIANO
OBRAS PRELIMINARES
1.00 TRAZO Y REPLANTEO M2 18.00
2.00 MOVIMIENTO DE TIERRAS M3
2.10 EXCAVACION PARA CIMENTACION 1.00 10.00 0.80 0.50 4.00
3.00 CONCRETO SIMPLE
3.10 SOLADO e=0.05mts M2
Alas laterales 2.00 2.00 0.35 1.40
Piso 1.00 0.50 0.80 0.40
3.20 EMBOQUILLADO PARA TOMA e=0.30MTS M3 0.30 2.80 0.84
4.00 OBRAS DE CONCRETO
4.10 CONCRETO DE Fc=175 kG/cm2 M3
Toma
Alas laterales 2.00 2.00 0.20 1.00 0.80
Piso 1.00 0.50 0.80 0.20 0.08
Canal
laterales 1.00 5.00 0.15 0.40 0.30
Piso 1.00 5.00 0.60 0.15 0.45
4.20 ENCOFRADO DE MUROS M2
Alas laterales 4.00 2.00 1.00 8.00
Caras 4.00 0.20 1.00 0.80
Canal
laterales 2.00 5.00 0.40 4.00
2.00 5.00 0.55 5.50
ACERO DE REFUERZO Fc=4200Kg/cm2 KG
Horizontal 11.00 2.30 1.02 25.81
Vertical 2.00 10.00 1.15 1.02 23.46
3.00 0.80 1.02 2.45
4.3 TARRAJEO DE MUROS M2
Alas laterales 4.00 2.00 1.00 8.00
Caras 4.00 0.20 1.00 0.80
4.3 COMPUERTA METALICA UND
Compuerta 0.40x1.00 angulo 2" plancha 1.00

CHICO
OBRAS PRELIMINARES
1.00 TRAZO Y REPLANTEO M2 2.50 0.80 2.00
2.00 MOVIMIENTO DE TIERRAS M3
2.10 EXCAVACION PARA CIMENTACION 1.00 2.50 0.80 0.50 1.00
3.00 CONCRETO SIMPLE
3.10 SOLADO e=0.05mts M2
Alas laterales 2.00 2.00 0.35 1.40
Piso 1.00 0.50 0.80 0.40
3.20 EMBOQUILLADO PARA TOMA e=0.30MTS M3 0.30 7.00 2.10
4.00 OBRAS DE CONCRETO
4.10 CONCRETO DE Fc=175 kG/cm2 M3
Toma
Alas laterales 2.00 2.00 0.20 1.00 0.80
 Piso 1.00 0.50 0.80 0.20 0.08
Canal
laterales 1.00 5.00 0.15 0.40 0.30
Piso 1.00 5.00 0.60 0.15 0.45
4.20 ENCOFRADO DE MUROS M2
Alas laterales 4.00 2.00 1.00 8.00
Caras 4.00 0.20 1.00 0.80
Canal
laterales 2.00 5.00 0.40 4.00
2.00 5.00 0.55 5.50
ACERO DE REFUERZO Fc=4200Kg/cm2 KG
Horizontal 11.00 2.30 1.02 25.81
Vertical 2.00 10.00 1.15 1.02 23.46
3.00 0.80 1.02 2.45
4.3 TARRAJEO DE MUROS M2
Alas laterales 4.00 2.00 1.00 8.00
Caras 4.00 0.20 1.00 0.80
4.3 COMPUERTA METALICA UND
Compuerta 0.40x1.00 angulo 2" plancha 1.00

PEDESTAL
OBRAS PRELIMINARES
1.00 TRAZO Y REPLANTEO M2 1.50 1.50 2.25
2.00 MOVIMIENTO DE TIERRAS M3
2.10 EXCAVACION PARA CIMENTACION 1.00 2.50 0.80 0.50 1.00
3.00 CONCRETO SIMPLE
3.10 SOLADO e=0.05mts M2
Alas laterales 2.00 2.00 0.35 1.40
Piso 1.00 0.50 0.80 0.40
3.20 EMBOQUILLADO PARA TOMA e=0.30MTS M3 0.30 7.00 2.10
4.00 OBRAS DE CONCRETO
4.10 CONCRETO DE Fc=175 kG/cm2 M3
Toma
Alas laterales 2.00 2.00 0.20 1.00 0.80
Piso 1.00 0.50 0.80 0.20 0.08
Canal
laterales 1.00 5.00 0.15 0.40 0.30
Piso 1.00 5.00 0.60 0.15 0.45
4.20 ENCOFRADO DE MUROS M2
Alas laterales 4.00 2.00 1.00 8.00
Caras 4.00 0.20 1.00 0.80
Canal
laterales 2.00 5.00 0.40 4.00
2.00 5.00 0.55 5.50
ACERO DE REFUERZO Fc=4200Kg/cm2 KG
Horizontal 11.00 2.30 1.02 25.81
Vertical 2.00 10.00 1.15 1.02 23.46
3.00 0.80 1.02 2.45
4.3 TARRAJEO DE MUROS M2
Alas laterales 4.00 2.00 1.00 8.00
 Caras 4.00 0.20 1.00 0.80
4.3 COMPUERTA METALICA UND
Compuerta 0.40x1.00 angulo 2" plancha 1.00
1 0.5 0.50
 Metrado eucalipto 2 4 4 12 32
5 2 4 8 26.667
3 2 4 16 32 58.667
58.667
TOTAL

36.25

25.00
25.00 Operario 70.00 8.00 8.75 10.50
Oficial 60.00 8.00 7.50
7.00 Peon 45.00 8.00 5.63
3.52
3.48
Hormigon Cemento H C
2.45 SOLADO e=0.05mts 0.065 0.400 0.16 0.98

0.80 CONCRETO CICLOPEO PARA 0.800 4.200 0.64 3.36

1.35 EMBOQUILLADO MEZCLA 0.900 4.200 1.22 5.67
4.00

1.83 CONCRETO DE Fc=175 kG/c 1.250 7.500 2.29 13.73

4.30 23.74
50.75
218.31
200.00 23.00

20.30

10.00

57.19 ACERO DE REFUERZO Fc=4200Kg/cm2 6.58 7.00 23.00 161.00

10.80 TARRAJEO DE MUROS 0.028 0.175 0.30 1.89

1.00
1.00
18.00

4.00

1.80

0.84

1.63

18.30

51.71

8.80

1.00

0.00

1.00

1.80

2.10

1.63
18.30

51.71

8.80

13.33
1.00 13.30 2.00 26.60
13.40

0.00

1.00

1.80

2.10

1.63

18.30

51.71

585

8.80
 1.00
36.21 18.34 664.05472
14.7567715556