Hoja de Metrados

RESUMEN DE METRADO
PRESUPUESTO:
"MANTENIMIENTO PERIÓDICO Y RUTINARIO DEL CAMINO VECINAL TRAYECTORIA: EMP. AP 901 - PAMPUTA -
HUANCUIRE - TRAYECTORIA: EMP. ANCCOCHIRI - MATARAPAMPA L=14.343 KM".
CLIENTE: INSTITUTO VIAL PROVINCIAL

LUGAR: APURIMAC - COTABAMBAS - COYLLURQUI FECHA: JULIO 2020
ITEM DESCRIPCIÓN UND METRADO
01.01 OBRAS PRELIMINARES
01.01.01 DEMOLICION DE ESTRUCTURAS DE CONCRETO m3 33.86
01.01.02 ELIMINACION DE MATERIAL DE DEMOLICIONES m3 33.86
01.02 ALCANTARILLA
01.02.01 LIMPIEZA DEL TERRENO MANUAL m2 148.22
01.02.02 TRAZO Y REPLANTEO DE OBRAS DE ARTE m2 148.22
01.02.03 EXCAVACION DE ZANJAS PARA ESTRUCTURAS EN TERRENO COMPACTO m3 99.25
01.02.04 PERFILADO Y COMPACTADO DE SUB-RASANTE m2 63.06
01.02.05 CONCRETO f'c = 100 Kg/cm2 PARA SOLADOS E=7.5CM m2 13.50
01.02.06 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 348.70
01.02.07 ENCOFRADO Y DESENCOFRADO NORMAL m2 148.27
01.02.08 CONCRETO f´c = 210 kg/cm2 m3 8.13
01.02.09 CONCRETO f'c=175 kg/cm2 + 30%PM m3 5.80
01.02.10 CAMA DE ARENA m3 13.86
01.02.11 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=36" m 21.00
01.02.12 RELLENO Y COMPACTACION CON MATERIAL PROPIO m3 83.16
01.02.13 ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO m3 46.07
01.02.14 EMBOQUILLADO DE PIEDRA Y CEMENTO m3 3.36
01.03 BADENES
01.03.04 PERFILADO Y COMPACTADO DEL TERRENO DE FUNDACION m2 61.00
01.03.06 CONCRETO f´c = 140 kg/cm2 + 30% P.G. m3 12.20
01.03.09 JUNTA ASFALTICA 2'' m 40.75
01.04 PLAN PARA LA VIGILANCIA, PREVENCIÓN Y CONTROL COVID-19
01.04.01 EMERGENCIA SANITARIA COVID 19 glb 1.00
01.05 FLETE TERRESTRE
01.05.01 FLETE TERRESTRE kg 12,175.60
METRADO DETALLADO
PRESUPUESTO:
"CREACIÓN DEL CAMINO VECINAL TRAMO DEL SETOR KISIO - CONDOROMA - HUACAMANI DE LA COMUNIDAD CAMPESINA DE HUANACO DISTRITO DE LIVITACA - PROVINCIA DE CHUMBIVILCAS
DEPARTAMENTO CUSCO".
CLIENTE: MUNICIPALIDAD DISTRITAL DE LIVITACA
LUGAR: CUSCO - CHUMBIVILCAS - LIVITACA FECHA: JULIO 2020
ITEM DESCRIPCIÓN UND COEF. CANT. LONG. ANCHO. ALTURA SUB TOTAL TOTAL
01.02 ALCANTARILLA 35.00 UND
01.02.01 LIMPIEZA DEL TERRENO MANUAL m2 1,016.58
Alcantarilla TMC 1.00 1.00 7.85 3.70 29.05
01.02.02 TRAZO Y REPLANTEO DE OBRAS DE ARTE m2 1,016.58


Caja de ingreso 1.00 1.00 2.00 2.00 1.90 7.60
Tubo alcantarilla 1.00 1.00 4.50 1.20 1.70 9.18
Alero 1.00 1.00 3.00 1.20 3.60
20.38

Caja de ingreso 1.00 1.00 2.00 2.00 4.00
Alero 1.00 1.00 4.85 0.65 3.15
7.15
01.02.06 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 4,068.18

1 116.23 1.00 116.23
01.02.07 ENCOFRADO Y DESENCOFRADO NORMAL m2 1,458.80

CAJON DE INGRESO
Perimetro interior 1.00 1.00 6.40 1.75 11.20
Perimetro exterior 1.00 1.00 8.00 1.75 14.00
ALEROS DE SALIDA
Aleros interior 1.00 1.00 5.30 1.60 8.48
Aleros exterior 1.00 1.00 5.00 1.60 8.00
METRADO DETALLADO
PRESUPUESTO:
41.68

CAJON DE INGRESO
Base 1.00 1.00 2.00 2.00 0.20 0.80
Muros 1.00 1.00 7.20 0.20 1.44
dscto -1.00 0.65 0.20 -0.13
ALEROS DE SALIDA
Aleros cimiento 1.00 1.00 4.85 0.50 0.50 1.21
Aleros cimiento 1.00 1.00 2.00 0.20 1.80 0.72
Aleros cimiento 1.00 2.00 1.43 0.20 1.60 0.92
dscto -1.00 0.65 0.20 -0.13
4.83

Aguas arriba 1.00 1.00 1.10 2.00 0.20 0.44
Aguas abajo 1.00 1.00 1.50 3.70 0.20 1.11
Aguas abajo uñas 1.00 1.00 0.25 3.70 0.25 0.23
1.78
01.02.10 CAMA DE ARENA m3 28.35

Cama de arena 1.00 1.00 4.50 1.20 0.15 0.81

Suministro y colocación 1.00 1.00 4.50 4.50

Relleno y compactado 1.00 1.00 4.50 1.20 1.00 5.40

Excavacion tuberia, esponjamiento 1.3 1.30 1.00 4.50 1.20 1.60 11.23
METRADO DETALLADO
PRESUPUESTO:
Dscto tuberia, esponjamiento 1.3 -1.30 1.00 4.50 0.65 -3.80
01.02.14 EMBOQUILLADO DE PIEDRA Y CEMENTO m3 10.00 UND

01.03 BADENES 800.00
Baden 1.00 1.00 10.00 8.00 80.00

Baden 1.00 1.00 10.00 8.00 80.00

Baden 1.00 1.00 10.00 8.00 0.20 16.00

Baden 1.00 1.00 10.00 8.00 80.00

Alero de entrada 1.00 2.00 10.00 0.80 16.00
Muro aguas abajo 1.00 2.00 10.00 1.20 24.00
40.00

Alero de entrada 1.00 1.00 10.00 0.25 0.80 2.00
Muro aguas abajo 1.00 2.00 10.00 0.40 1.20 9.60
11.60

Concreto en baden 1.00 1.00 10.00 4.50 0.20 9.00

Concreto en baden 1.00 1.00 10.00 4.50 0.20 9.00
METRADO DETALLADO
PRESUPUESTO:
Junta asfaltica 1.00 1.00 10.00 10.00

Eliminación de material excedente, esponjamiento 1.3 1.30 16.00 20.80
01.04 PLAN PARA LA VIGILANCIA, PREVENCIÓN Y CONTROL COVID-19

01.04.01 EMERGENCIA SANITARIA COVID 19 glb #REF!
Ttransporte de materiales 1.00 #REF! #REF!

01.05.01 FLETE TERRESTRE kg 1.00
Plan covid 1.00 1.00 1.00
MOVIEMIENTO DE TIERRAS
PRESUPUESTO:
"CREACIÓN DEL CAMINO VECINAL TRAMO DEL SETOR KISIO - CONDOROMA - HUACAMANI DE LA
COMUNIDAD CAMPESINA DE HUANACO DISTRITO DE LIVITACA - PROVINCIA DE CHUMBIVILCAS
MS: Material Suelto RS: Roca Suelta RF: Roca Fija
TIPO AREA VOL. ACUM VOL. ACUM

PROGRESIVA AREA CORTE VOL. CORTE VOL. RELLENO
SUELO RELLENO CORTE RELLENO
0+000.00 MS 0.86 - - - - -
0+020.00 MS 1.58 24.41 - - 24.41 -
0+040.00 MS 1.67 32.50 - - 56.91 -
0+060.00 MS 2.77 44.40 - - 101.30 -
0+080.00 MS 3.69 65.28 - - 166.58 -
0+100.00 MS 3.56 72.46 - - 239.04 -
0+120.00 MS 6.12 96.83 - - 335.88 -
0+140.00 MS 2.66 87.30 - - 423.18 -
0+160.00 MS 0.66 33.28 0.15 1.48 456.46 1.48
0+180.00 MS 4.04 47.00 0.49 6.36 503.46 7.85
0+200.00 MS 1.82 58.56 0.07 5.55 562.03 13.40
0+220.00 MS 4.98 67.97 - 0.67 630.00 14.06
0+240.00 MS 5.91 108.90 - - 738.90 14.06
0+260.00 MS 3.15 90.77 - - 829.67 14.06
0+280.00 MS - 31.89 1.31 13.11 861.55 27.17
0+300.00 MS 8.74 87.43 - 13.12 948.98 40.29
0+320.00 MS 10.55 192.96 - - 1,141.94 40.29
0+340.00 MS 6.78 172.03 - - 1,313.97 40.29
0+360.00 MS - 67.83 - - 1,381.80 40.29
0+380.00 MS 1.66 16.61 1.04 10.44 1,398.42 50.72
0+400.00 MS 4.33 59.93 0.05 10.90 1,458.34 61.62
0+420.00 MS 15.54 200.01 - 0.45 1,658.35 62.08
0+440.00 MS 15.18 308.49 - - 1,966.84 62.08
0+460.00 MS 13.29 284.61 - - 2,251.45 62.08
0+480.00 MS 8.34 216.30 - - 2,467.75 62.08
0+500.00 MS 8.10 164.41 - 0.01 2,632.16 62.09
0+520.00 MS 9.52 174.22 - 0.01 2,806.38 62.10
0+540.00 MS 7.44 169.59 0.06 0.56 2,975.97 62.66
0+560.00 MS 8.18 156.16 0.02 0.77 3,132.13 63.43
0+580.00 MS 8.18 163.52 0.16 1.85 3,295.65 65.29
0+600.00 MS 6.81 149.56 0.09 2.59 3,445.21 67.87
0+620.00 MS 10.63 173.19 - 0.94 3,618.40 68.82
0+640.00 MS 5.72 163.42 0.01 0.13 3,781.82 68.95
0+660.00 MS 5.72 114.38 0.01 0.21 3,896.20 69.16
0+680.00 MS 4.89 109.45 0.39 3.84 4,005.66 73.00
0+700.00 MS 6.72 116.18 0.12 5.07 4,121.83 78.07
0+720.00 MS 6.31 130.30 0.09 2.04 4,252.14 80.11
0+720.00 MS 6.31 - 0.02 - - -
0+740.00 MS 7.72 140.25 0.65 7.41 4,392.39 87.52
0+760.00 MS 3.16 108.80 1.13 17.88 4,501.19 105.40
0+780.00 MS 4.97 81.28 0.28 14.10 4,582.47 119.50
0+800.00 MS 7.89 128.56 0.01 2.87 4,711.04 122.37
0+820.00 MS 5.97 138.63 - 0.15 4,849.66 122.52
0+840.00 MS 7.19 131.59 0.04 0.41 4,981.25 122.92
0+860.00 MS 8.36 154.49 - 0.42 5,135.74 123.35
PRESUPUESTO:

0+860.00 MS 10.26 - - - - -
0+880.00 MS 11.34 194.78 - 0.05 5,330.53 123.40
0+900.00 MS 10.20 215.35 - - 5,545.88 123.40
0+920.00 MS 8.87 190.70 - - 5,736.58 123.40
0+940.00 MS 8.60 174.74 - 0.01 5,911.32 123.41
0+960.00 MS 8.21 168.14 - 0.06 6,079.47 123.46
0+980.00 MS 10.06 183.31 - 0.04 6,262.78 123.51
1+000.00 MS 8.76 189.94 - - 6,452.72 123.51
1+020.00 MS 7.01 157.71 0.01 0.05 6,610.43 123.56
1+040.00 MS 7.24 142.49 - 0.05 6,752.92 123.61
1+060.00 MS 7.13 138.44 - - 6,891.36 123.61
1+080.00 MS 15.89 229.80 - - 7,121.16 123.61
1+100.00 MS 8.01 239.01 0.01 0.11 7,360.17 123.72
SUB TOTAL RF 1 7,360.14 123.71
1+120.00 RS 1.68 93.81 2.24 23.40 7,453.97 147.12
1+140.00 RS 15.68 170.99 - 25.40 7,624.97 172.51
1+160.00 RS 34.15 509.10 - - 8,134.07 172.51
1+180.00 RS 20.47 546.27 - - 8,680.34 172.51
1+200.00 RS 6.35 264.74 0.01 0.06 8,945.08 172.57
1+220.00 RS 3.36 94.31 0.89 9.25 9,039.39 181.82
1+240.00 RS 6.79 101.49 2.08 29.65 9,140.88 211.47
SUB TOTAL RF 1 1,780.71 87.76
1+260.00 MS - 67.86 1.44 35.20 9,208.73 246.67
1+280.00 MS - - 0.95 23.91 9,208.73 270.58
1+300.00 MS 3.40 33.96 1.30 22.51 9,242.69 293.10
1+320.00 MS 6.21 96.04 0.13 14.31 9,338.73 307.41
1+340.00 MS 5.54 117.46 0.40 5.22 9,456.19 312.63
1+360.00 MS - 55.38 0.12 5.18 9,511.57 317.81
1+380.00 MS 8.52 83.95 - 1.27 9,595.52 319.08
1+400.00 MS 15.74 241.54 - 0.01 9,837.06 319.09
1+420.00 MS 19.28 350.25 - - 10,187.31 319.09
1+440.00 MS 18.03 373.19 - - 10,560.50 319.09
1+460.00 MS 15.60 336.38 - - 10,896.89 319.09
1+480.00 MS 2.94 185.40 2.42 24.21 11,082.29 343.30
1+500.00 MS - 23.95 - 28.33 11,106.24 371.63
1+520.00 MS 46.01 484.83 - - 11,591.06 371.63
1+540.00 MS 47.87 938.76 - - 12,529.83 371.63
1+560.00 MS 22.67 705.38 - - 13,235.21 371.63
1+580.00 MS 6.43 282.10 0.02 0.27 13,517.31 371.89
1+600.00 MS 19.45 255.80 - 0.26 13,773.11 372.15
1+620.00 MS 27.41 468.56 - - 14,241.66 372.15
1+640.00 MS 20.45 478.18 - - 14,719.84 372.15
1+660.00 MS 21.67 412.09 - - 15,131.93 372.15
1+680.00 MS 17.19 388.63 - - 15,520.56 372.15
PRESUPUESTO:

1+700.00 MS 23.65 408.45 - - 15,929.01 372.15
1+720.00 MS 11.73 353.80 - - 16,282.81 372.15
1+740.00 MS 9.00 207.32 - - 16,490.14 372.15
1+760.00 MS 7.64 166.44 0.14 1.42 16,656.57 373.58
1+780.00 MS 7.99 156.31 0.06 2.02 16,812.88 375.60
1+800.00 MS 6.21 141.97 0.02 0.84 16,954.85 376.45
1+820.00 MS 4.75 109.54 0.27 2.94 17,064.40 379.38
1+840.00 MS 3.70 84.50 0.62 8.89 17,148.90 388.27
1+860.00 MS 3.21 69.15 1.09 17.14 17,218.05 405.41
1+880.00 MS 2.21 54.19 1.39 24.85 17,272.24 430.26
1+880.00 MS 7.09 - - - - -
1+900.00 MS 5.83 80.40 0.41 18.00 17,352.64 448.26
1+920.00 MS 8.54 143.70 0.10 5.10 17,496.34 453.36
1+940.00 MS 7.21 157.50 - 1.00 17,653.84 454.36
1+960.00 MS 23.24 304.50 0.70 7.00 17,958.34 461.36
1+980.00 MS 7.78 310.20 0.04 7.40 18,268.54 468.76
2+000.00 MS 9.50 172.80 - 0.40 18,441.34 469.16
2+020.00 MS 21.95 314.50 - - 18,755.84 469.16
2+040.00 MS 9.90 318.50 - - 19,074.34 469.16
2+060.00 MS 13.46 233.60 - - 19,307.94 469.16
2+080.00 MS 20.99 344.50 - - 19,652.44 469.16
2+100.00 MS 27.84 488.30 - - 20,140.74 469.16
2+120.00 MS 4.57 324.10 - - 20,464.84 469.16
2+140.00 MS 4.69 92.60 - - 20,557.44 469.16
2+160.00 MS 5.00 96.91 - - 20,654.35 469.16
2+180.00 MS 4.44 94.41 - - 20,748.76 469.16
2+200.00 MS 12.17 166.06 - - 20,914.82 469.16
PRESUPUESTO:

2+220.00 MS 11.07 232.39 - - 21,147.21 469.16
2+240.00 MS 10.77 218.48 - - 21,365.69 469.16
2+240.00 MS 4.16 - - - - -
2+260.00 MS 4.61 154.49 - 0.02 21,520.18 469.18
2+280.00 MS 2.23 69.47 0.02 0.23 21,589.65 469.41
2+300.00 MS 3.44 56.63 - 0.22 21,646.28 469.63
2+320.00 MS 4.64 80.81 0.05 0.47 21,727.09 470.10
2+340.00 MS 3.60 82.46 0.77 8.18 21,809.55 478.28
2+360.00 MS 5.45 90.48 - 7.71 21,900.03 485.99
2+380.00 MS 10.36 158.03 - - 22,058.06 485.99
2+400.00 MS 2.45 128.02 0.01 0.13 22,186.08 486.12
2+420.00 MS 0.97 33.10 0.03 0.45 22,219.18 486.57
2+440.00 MS 3.87 47.53 - 0.31 22,266.71 486.88
2+460.00 MS 4.86 86.88 - - 22,353.59 486.88
2+480.00 MS 3.23 80.94 - - 22,434.53 486.88
2+500.00 MS 2.45 56.87 0.30 2.98 22,491.40 489.86
2+520.00 MS 3.03 54.83 - 2.99 22,546.23 492.85
2+540.00 MS 4.26 72.94 0.07 0.72 22,619.17 493.57
2+560.00 MS 5.06 93.22 0.02 0.88 22,712.39 494.45
2+580.00 MS 2.43 74.83 0.62 6.36 22,787.22 500.81
2+600.00 MS 2.66 50.84 0.57 11.95 22,838.06 512.76
2+600.00 MS 9.88 - - - - -
2+620.00 MS 2.19 48.53 0.85 14.28 22,886.59 527.04
2+640.00 MS 3.80 59.98 0.03 8.81 22,946.57 535.85
2+660.00 MS 5.41 92.13 - 0.27 23,038.70 536.12
2+680.00 MS 2.40 78.06 0.27 2.70 23,116.76 538.82
2+700.00 MS 5.91 83.05 - 2.70 23,199.81 541.52
2+720.00 MS 3.72 96.27 0.06 0.61 23,296.08 542.13
2+740.00 MS 4.12 78.35 - 0.65 23,374.43 542.78
2+760.00 MS 4.64 87.60 0.01 0.13 23,462.03 542.91
2+780.00 MS 5.08 97.22 0.01 0.22 23,559.25 543.13
2+800.00 MS 2.17 72.52 1.35 13.64 23,631.77 556.77
2+820.00 MS 2.21 44.86 1.19 24.97 23,676.63 581.74
2+840.00 MS 4.25 64.69 0.11 12.99 23,741.32 594.73
2+860.00 MS 11.73 159.80 - 1.05 23,901.12 595.78
2+880.00 MS 12.24 239.69 - - 24,140.81 595.78
2+900.00 MS 12.22 244.65 - - 24,385.46 595.78
2+900.00 MS 2.64 - 0.02 - - -
2+920.00 MS 8.88 211.02 - - 24,596.48 595.78
2+940.00 MS 12.38 212.62 - - 24,809.10 595.78
2+960.00 MS 16.96 293.44 - - 25,102.54 595.78
2+980.00 MS 6.48 234.44 0.06 0.64 25,336.98 596.42
3+000.00 MS 15.33 218.13 - 0.64 25,555.11 597.06
3+020.00 MS 6.48 218.12 - - 25,773.23 597.06
3+040.00 MS 19.46 262.92 - - 26,036.15 597.06
PRESUPUESTO:

3+040.00 MS 3.57 - - - - -
3+060.00 MS 17.49 373.42 - - 26,409.57 597.06
3+080.00 MS 10.49 279.77 - - 26,689.34 597.06
3+100.00 MS 6.25 167.41 - - 26,856.75 597.06
3+120.00 MS 6.02 122.73 - - 26,979.48 597.06
3+140.00 MS 9.16 151.87 - - 27,131.35 597.06
3+140.00 MS 10.58 - - - - -
3+160.00 MS 9.10 182.59 - - 27,313.94 597.06
3+180.00 MS 6.44 155.36 - - 27,469.30 597.06
3+200.00 MS 8.45 148.89 - - 27,618.19 597.06
3+220.00 MS 4.35 127.98 0.09 0.89 27,746.17 597.95
3+240.00 MS 8.45 124.60 - 0.93 27,870.77 598.88
3+260.00 MS 9.55 172.64 - - 28,043.41 598.88
3+280.00 MS 11.17 207.18 - - 28,250.59 598.88
3+300.00 MS 4.38 155.53 0.01 0.05 28,406.12 598.93
3+320.00 MS 4.66 90.40 0.03 0.34 28,496.52 599.27
3+340.00 MS 5.39 104.24 - 0.27 28,600.76 599.54
3+360.00 MS 5.47 108.60 0.02 0.24 28,709.36 599.78
3+380.00 MS 3.13 85.98 0.06 0.88 28,795.34 600.66
3+400.00 MS 3.60 67.32 0.28 3.42 28,862.66 604.08
3+420.00 MS 3.31 69.11 0.23 5.03 28,931.77 609.11
3+440.00 MS 1.99 53.03 1.05 12.72 28,984.80 621.83
3+440.00 MS 3.46 - - - - -
3+460.00 MS 1.92 39.11 1.13 21.77 29,023.91 643.60
3+480.00 MS 5.16 70.80 0.07 12.04 29,094.71 655.64
3+500.00 MS 15.28 204.39 - 0.73 29,299.10 656.37
3+520.00 MS 6.77 220.50 - - 29,519.60 656.37
3+540.00 MS 2.22 89.97 0.98 9.80 29,609.57 666.17
3+560.00 MS 2.59 48.13 0.26 12.38 29,657.70 678.55
3+580.00 MS 4.56 71.76 0.04 2.96 29,729.46 681.51
3+600.00 MS 5.25 98.47 - 0.41 29,827.93 681.92
3+620.00 MS 6.87 121.16 - 0.01 29,949.09 681.93
3+640.00 MS 5.21 120.77 - 0.02 30,069.86 681.95
3+660.00 MS 6.18 113.92 - 0.02 30,183.78 681.97
3+680.00 MS 4.54 107.21 0.02 0.23 30,290.99 682.20
3+680.00 MS 27.45 - - - - -
3+700.00 MS 6.65 111.60 - 0.23 30,402.59 682.43
3+720.00 MS 11.00 171.35 - - 30,573.94 682.43
3+740.00 MS 11.00 219.97 - - 30,793.91 682.43
3+760.00 MS 9.53 205.29 - - 30,999.20 682.43
3+780.00 MS 5.40 149.37 0.10 0.95 31,148.57 683.38
SUB TOTAL MS 6 22,007.69 471.90
3+780.00 RS 7.45 - - - - -
3+800.00 RS 2.21 76.11 1.53 16.21 31,224.68 699.59
3+820.00 RS 2.29 44.95 0.91 24.38 31,269.63 723.97
PRESUPUESTO:

3+840.00 RS 7.61 99.00 - 9.14 31,368.63 733.11
3+860.00 RS 3.61 112.20 0.74 7.42 31,480.83 740.53
3+880.00 RS 3.41 73.90 0.95 16.04 31,554.73 756.57
3+900.00 RS 11.85 152.58 0.32 12.72 31,707.31 769.29
3+920.00 RS 11.79 233.42 0.25 5.78 31,940.73 775.07
3+940.00 RS 4.46 158.15 0.29 5.57 32,098.88 780.64
3+960.00 RS 10.80 152.65 - 2.85 32,251.53 783.49
3+980.00 RS 11.31 226.88 - - 32,478.41 783.49
4+000.00 RS 5.29 166.06 0.03 0.32 32,644.47 783.81
4+020.00 RS 3.62 89.10 0.55 5.82 32,733.57 789.63
4+040.00 RS 6.29 96.01 0.09 6.63 32,829.58 796.26
4+060.00 RS 9.13 154.15 - 0.86 32,983.73 797.12
4+080.00 RS 11.58 207.09 0.13 1.31 33,190.82 798.43
4+100.00 RS 3.56 151.45 0.49 6.18 33,342.27 804.61
4+120.00 RS 5.05 86.13 0.09 5.76 33,428.40 810.37
4+140.00 RS 4.56 93.00 0.15 2.49 33,521.40 812.86
4+160.00 RS 9.94 145.02 - 1.49 33,666.42 814.35
4+180.00 RS 3.83 137.65 0.44 4.35 33,804.07 818.70
4+200.00 RS 4.82 86.43 0.13 5.69 33,890.50 824.39
4+220.00 RS 4.09 89.10 - 1.38 33,979.60 825.77
4+240.00 RS 5.78 100.37 - 0.04 34,079.97 825.81
4+260.00 RS 7.26 137.36 - - 34,217.33 825.81
4+280.00 RS 7.05 143.11 - - 34,360.44 825.81
4+300.00 RS 12.97 193.62 - - 34,554.06 825.81
4+320.00 RS 9.35 220.65 0.01 0.11 34,774.71 825.92
4+340.00 RS 4.48 138.24 0.01 0.18 34,912.95 826.10
4+360.00 RS 5.73 102.12 0.01 0.18 35,015.07 826.28
4+380.00 RS 3.67 94.09 0.97 9.77 35,109.16 836.05
4+380.00 RS 5.93 - - - - -
4+400.00 RS 6.89 104.05 0.04 10.27 35,213.21 846.32
4+420.00 RS 11.35 182.33 - 0.41 35,395.54 846.73
4+440.00 RS 10.89 222.37 - - 35,617.91 846.73
4+460.00 RS 10.55 211.12 - - 35,829.03 846.73
4+480.00 RS 2.59 128.26 0.52 5.43 35,957.29 852.16
4+500.00 RS 7.38 96.81 - 5.43 36,054.10 857.59
4+520.00 RS 13.99 210.08 - - 36,264.18 857.59
4+540.00 RS 8.24 219.41 - - 36,483.59 857.59
4+560.00 RS 4.02 122.60 0.40 3.99 36,606.19 861.58
4+580.00 RS 18.17 227.16 - 3.79 36,833.35 865.37
4+600.00 RS 19.00 377.06 - - 37,210.41 865.37
4+620.00 RS 34.45 534.50 - - 37,744.91 865.37
4+640.00 RS 9.98 437.36 - - 38,182.27 865.37
4+660.00 RS 2.72 132.35 1.04 9.71 38,314.62 875.08
4+680.00 RS 9.89 130.39 - 9.90 38,445.01 884.98
4+700.00 RS 3.52 130.77 1.25 12.93 38,575.78 897.91
PRESUPUESTO:

4+720.00 RS 5.99 95.09 5.06 63.03 38,670.87 960.94
4+740.00 RS 6.79 124.53 1.58 68.49 38,795.40 1,029.43
4+760.00 RS 8.75 145.12 0.11 18.35 38,940.52 1,047.78
4+780.00 RS 5.23 145.35 0.66 7.21 39,085.87 1,054.99
4+800.00 RS 9.92 151.49 0.09 7.47 39,237.36 1,062.46
SUB TOTAL RF 6 8,088.79 379.08
4+820.00 MS 11.79 217.09 - 0.86 39,454.45 1,063.32
4+840.00 MS 5.52 173.08 0.06 0.57 39,627.53 1,063.89
4+860.00 MS 4.92 104.45 0.18 2.42 39,731.98 1,066.31
4+880.00 MS 3.11 80.37 0.87 10.54 39,812.35 1,076.85
4+900.00 MS - 31.12 19.60 204.64 39,843.47 1,281.49
4+920.00 MS 0.72 7.22 4.03 236.23 39,850.69 1,517.72
4+940.00 MS 3.29 40.14 0.44 44.67 39,890.83 1,562.39
4+960.00 MS 5.52 88.14 0.04 4.83 39,978.97 1,567.22
4+980.00 MS 8.79 143.16 - 0.44 40,122.13 1,567.66
5+000.00 MS 11.70 204.94 - - 40,327.07 1,567.66
5+020.00 MS 11.23 229.35 - - 40,556.42 1,567.66
5+040.00 MS 12.84 240.74 0.06 0.63 40,797.16 1,568.29
5+060.00 MS 4.45 172.94 0.60 6.62 40,970.10 1,574.91
5+080.00 MS 6.05 105.03 0.01 6.07 41,075.13 1,580.98
5+100.00 MS 13.30 195.28 - 0.07 41,270.41 1,581.05
5+120.00 MS 9.24 226.25 - - 41,496.66 1,581.05
5+140.00 MS 10.03 192.67 - - 41,689.33 1,581.05
5+160.00 MS 6.86 168.86 0.33 3.33 41,858.19 1,584.38
5+180.00 MS 4.35 110.19 0.95 13.06 41,968.38 1,597.44
5+200.00 MS 16.58 206.68 - 9.69 42,175.06 1,607.13
5+220.00 MS 11.21 277.86 - - 42,452.92 1,607.13
5+240.00 MS 15.68 268.90 - - 42,721.82 1,607.13
5+260.00 MS 16.89 328.91 - - 43,050.73 1,607.13
5+280.00 MS 7.23 243.54 - - 43,294.27 1,607.13
5+300.00 MS 8.49 158.38 - - 43,452.65 1,607.13
5+320.00 MS 11.59 200.80 - - 43,653.45 1,607.13
5+340.00 MS 1.66 132.40 0.03 0.27 43,785.85 1,607.40
5+360.00 MS 0.67 22.74 0.59 6.22 43,808.59 1,613.62
5+380.00 MS 1.22 18.87 0.78 13.72 43,827.46 1,627.34
5+400.00 MS 1.36 25.83 1.90 26.82 43,853.29 1,654.16
5+420.00 MS 3.53 48.97 0.07 19.72 43,902.26 1,673.88
5+440.00 MS 4.15 76.82 0.09 1.65 43,979.08 1,675.53
5+460.00 MS 5.04 91.92 0.04 1.33 44,071.00 1,676.86
5+480.00 MS 2.12 71.59 0.41 4.52 44,142.59 1,681.38
5+500.00 MS 7.49 96.08 - 4.10 44,238.67 1,685.48
5+520.00 MS 9.91 174.00 - - 44,412.67 1,685.48
5+540.00 MS 10.68 205.92 0.01 0.14 44,618.59 1,685.62
5+560.00 MS 10.18 208.59 - 0.14 44,827.18 1,685.76
5+580.00 MS 12.76 229.39 - - 45,056.57 1,685.76
PRESUPUESTO:

5+600.00 MS 20.48 332.46 - - 45,389.03 1,685.76
5+620.00 MS 31.90 529.14 - - 45,918.17 1,685.76
5+640.00 MS 14.05 464.43 - - 46,382.60 1,685.76
5+660.00 MS 6.82 208.69 0.27 2.71 46,591.29 1,688.47
5+680.00 MS 5.09 119.07 0.89 11.65 46,710.36 1,700.12
5+700.00 MS 5.64 107.27 0.08 9.72 46,817.63 1,709.84
5+720.00 MS 5.96 115.95 0.10 1.83 46,933.58 1,711.67
5+740.00 MS 3.57 95.29 1.22 13.22 47,028.87 1,724.89
5+760.00 MS 3.41 69.79 0.57 17.86 47,098.66 1,742.75
5+780.00 MS 4.57 79.81 0.27 8.39 47,178.47 1,751.14
5+800.00 MS 6.55 111.24 0.01 2.78 47,289.71 1,753.92
5+820.00 MS 5.22 117.66 0.38 3.86 47,407.37 1,757.78
5+840.00 MS 7.24 124.58 0.10 4.83 47,531.95 1,762.61
5+860.00 MS 23.57 307.47 - 1.05 47,839.42 1,763.66
5+880.00 MS 4.83 283.39 0.35 3.52 48,122.81 1,767.18
5+900.00 MS 11.76 165.90 - 3.50 48,288.71 1,770.68
5+920.00 MS 26.90 386.65 - - 48,675.36 1,770.68
5+940.00 MS 24.64 519.65 - - 49,195.01 1,770.68
5+960.00 MS 11.24 360.46 - - 49,555.47 1,770.68
5+980.00 MS 8.71 199.51 0.09 0.88 49,754.98 1,771.56
6+000.00 MS 9.48 181.92 - 0.88 49,936.90 1,772.44
6+020.00 MS 9.86 193.47 1.33 13.30 50,130.37 1,785.74
6+040.00 MS 3.58 134.40 0.43 17.64 50,264.77 1,803.38
SUB TOTAL MS 7 11,027.41 740.92
6+040.00 RS 4.10 - 0.44 - - -
6+060.00 RS 8.61 121.82 - 4.34 50,386.59 1,807.72
6+080.00 RS 22.38 307.05 - - 50,693.64 1,807.72
6+100.00 RS 7.21 292.99 0.10 1.06 50,986.63 1,808.78
6+120.00 RS 3.45 106.61 0.46 5.62 51,093.24 1,814.40
6+140.00 RS 7.30 107.49 - 4.59 51,200.73 1,818.99
6+160.00 RS 7.58 148.74 0.15 1.51 51,349.47 1,820.50
6+180.00 RS 6.12 136.95 0.04 1.86 51,486.42 1,822.36
6+200.00 RS 3.59 97.10 0.71 7.50 51,583.52 1,829.86
6+220.00 RS 2.03 57.45 2.08 27.38 51,640.97 1,857.24
6+240.00 RS 11.48 130.51 - 22.25 51,771.48 1,879.49
6+260.00 RS 9.67 214.07 - 0.02 51,985.55 1,879.51
6+280.00 RS 3.83 135.61 0.55 5.45 52,121.16 1,884.96
6+300.00 RS 6.60 104.26 0.03 5.73 52,225.42 1,890.69
6+320.00 RS 9.24 158.40 - 0.28 52,383.82 1,890.97
6+340.00 RS 10.36 197.95 - 0.02 52,581.77 1,890.99
6+360.00 RS 11.08 216.25 - - 52,798.02 1,890.99
6+380.00 RS 3.50 145.72 0.44 4.35 52,943.74 1,895.34
6+400.00 RS 7.76 112.51 - 4.35 53,056.25 1,899.69
6+420.00 RS 7.30 150.53 0.01 0.06 53,206.78 1,899.75
6+440.00 RS 2.23 95.27 0.80 8.02 53,302.05 1,907.77
PRESUPUESTO:

6+460.00 RS 3.48 55.53 0.28 11.05 53,357.58 1,918.82
6+480.00 RS 8.10 114.47 - 2.86 53,472.05 1,921.68
6+500.00 RS 9.20 173.00 - - 53,645.05 1,921.68
6+520.00 RS 11.42 206.19 0.32 3.16 53,851.24 1,924.84
6+540.00 RS 4.08 154.97 0.96 12.75 54,006.21 1,937.59
6+560.00 RS 5.13 92.57 0.11 10.62 54,098.78 1,948.21
6+580.00 RS 12.25 176.37 - 1.05 54,275.15 1,949.26
6+600.00 RS 21.84 340.89 - - 54,616.04 1,949.26
6+620.00 RS 12.59 344.33 - - 54,960.37 1,949.26
6+640.00 RS 9.59 221.82 - - 55,182.19 1,949.26
6+660.00 RS 8.35 179.36 - - 55,361.55 1,949.26
6+680.00 RS 6.48 148.25 - - 55,509.80 1,949.26
SUB TOTAL RS 1 5,245.03 145.88
6+700.00 MS 5.58 120.61 0.09 0.90 55,630.41 1,950.16
6+720.00 MS 8.54 139.97 - 0.91 55,770.38 1,951.07
6+740.00 MS 25.12 335.94 - - 56,106.32 1,951.07
6+760.00 MS 19.90 455.60 - - 56,561.92 1,951.07
6+780.00 MS 11.63 314.94 - - 56,876.86 1,951.07
6+800.00 MS 5.70 169.65 - - 57,046.51 1,951.07
6+820.00 MS 12.94 186.45 - - 57,232.96 1,951.07
6+840.00 MS 9.58 225.25 - - 57,458.21 1,951.07
6+860.00 MS 5.00 145.83 - 0.04 57,604.04 1,951.11
6+880.00 MS 4.86 100.30 0.11 1.13 57,704.34 1,952.24
6+900.00 MS 2.41 72.79 0.52 6.34 57,777.13 1,958.58
6+920.00 MS 5.99 84.05 - 5.22 57,861.18 1,963.80
6+940.00 MS 2.47 84.61 0.57 5.70 57,945.79 1,969.50
6+960.00 MS 7.00 90.88 - 6.02 58,036.67 1,975.52
6+980.00 MS 6.09 132.96 0.01 0.11 58,169.63 1,975.63
7+000.00 MS 9.31 154.37 0.24 2.51 58,324.00 1,978.14
7+020.00 MS 7.65 169.61 0.01 2.50 58,493.61 1,980.64
7+040.00 MS 12.69 203.45 0.03 0.37 58,697.06 1,981.01
7+060.00 MS 13.18 258.78 - 0.29 58,955.84 1,981.30
7+080.00 MS 10.10 232.87 - - 59,188.71 1,981.30
7+100.00 MS 7.85 178.89 0.11 1.08 59,367.60 1,982.38
7+120.00 MS 4.01 118.60 0.88 9.85 59,486.20 1,992.23
7+140.00 MS 3.94 79.46 0.29 11.70 59,565.66 2,003.93
7+160.00 MS 2.68 66.17 0.89 11.78 59,631.83 2,015.71
7+180.00 MS 6.31 89.87 - 8.86 59,721.70 2,024.57
7+200.00 MS 6.52 132.50 - - 59,854.20 2,024.57
7+220.00 MS 4.42 109.40 - - 59,963.60 2,024.57
7+240.00 MS 2.76 68.88 0.03 0.31 60,032.48 2,024.88
7+260.00 MS 2.75 55.07 0.18 2.09 60,087.55 2,026.97
7+280.00 MS 5.80 85.47 - 1.80 60,173.02 2,028.77
7+280.00 MS 17.54 - - - - -
7+300.00 MS 9.70 154.94 - - 60,327.96 2,028.77
PRESUPUESTO:

7+320.00 MS 2.22 119.18 0.59 5.94 60,447.14 2,034.71
7+340.00 MS 5.76 79.79 0.13 7.24 60,526.93 2,041.95
7+360.00 MS 8.27 138.76 - 1.33 60,665.69 2,043.28
7+380.00 MS 5.05 133.14 - - 60,798.83 2,043.28
7+400.00 MS 6.27 113.14 - - 60,911.97 2,043.28
7+420.00 MS 8.75 150.37 - - 61,062.34 2,043.28
7+440.00 MS 8.03 168.53 - - 61,230.87 2,043.28
7+460.00 MS 14.19 222.29 - - 61,453.16 2,043.28
7+480.00 MS 12.75 269.44 - - 61,722.60 2,043.28
7+500.00 MS 2.36 151.06 0.13 1.33 61,873.66 2,044.61
7+520.00 MS 0.56 29.14 1.04 11.70 61,902.80 2,056.31
7+540.00 MS 4.42 49.80 0.03 10.65 61,952.60 2,066.96
7+560.00 MS 5.53 99.50 - 0.28 62,052.10 2,067.24
7+580.00 MS 8.06 135.87 - - 62,187.97 2,067.24
7+600.00 MS 10.08 179.04 - - 62,367.01 2,067.24
7+620.00 MS 15.69 256.91 - - 62,623.92 2,067.24
7+640.00 MS 13.39 291.97 - - 62,915.89 2,067.24
7+660.00 MS 7.99 215.51 0.03 0.29 63,131.40 2,067.53
7+680.00 MS 0.68 86.72 4.34 43.69 63,218.12 2,111.22
7+700.00 MS 4.17 48.52 0.29 46.26 63,266.64 2,157.48
7+720.00 MS 19.89 243.48 - 2.80 63,510.12 2,160.28
7+740.00 MS 8.81 293.11 - 0.01 63,803.23 2,160.29
7+760.00 MS 3.36 121.71 1.72 17.18 63,924.94 2,177.47
7+780.00 MS 4.72 80.82 1.46 31.72 64,005.76 2,209.19
7+800.00 MS 8.55 132.74 0.08 15.31 64,138.50 2,224.50
7+820.00 MS 7.24 154.71 0.06 1.40 64,293.21 2,225.90
7+840.00 MS 16.22 231.56 - 0.61 64,524.77 2,226.51
7+860.00 MS 11.16 273.75 0.08 0.79 64,798.52 2,227.30
7+880.00 MS 5.11 162.67 1.19 12.70 64,961.19 2,240.00
7+900.00 MS 11.55 166.66 0.01 12.01 65,127.85 2,252.01
7+920.00 MS 11.01 225.69 - 0.15 65,353.54 2,252.16
7+940.00 MS 4.54 155.55 1.69 16.95 65,509.09 2,269.11
7+960.00 MS 12.66 168.94 - 17.35 65,678.03 2,286.46
7+980.00 MS 17.42 300.77 - - 65,978.80 2,286.46
8+000.00 MS 15.98 333.97 - - 66,312.77 2,286.46
8+020.00 MS 13.90 301.90 - - 66,614.67 2,286.46
8+040.00 MS 16.27 301.63 0.01 0.11 66,916.30 2,286.57
8+060.00 MS 20.63 363.51 - 0.11 67,279.81 2,286.68
8+080.00 MS 17.03 375.78 - - 67,655.59 2,286.68
8+100.00 MS 2.92 200.03 1.10 10.91 67,855.62 2,297.59
8+120.00 MS 6.52 98.38 0.18 12.13 67,954.00 2,309.72
8+140.00 MS 18.47 249.95 - 1.78 68,203.95 2,311.50
8+160.00 MS 3.39 216.21 2.29 23.49 68,420.16 2,334.99
8+180.00 MS 3.66 69.80 1.08 34.08 68,489.96 2,369.07
8+200.00 MS 7.34 110.05 0.02 11.04 68,600.01 2,380.11
PRESUPUESTO:

8+220.00 MS 23.70 310.44 - 0.24 68,910.45 2,380.35
8+240.00 MS 19.38 427.76 - - 69,338.21 2,380.35
8+260.00 MS 9.35 287.34 - - 69,625.55 2,380.35
8+280.00 MS 8.54 178.97 - - 69,804.52 2,380.35
8+300.00 MS 3.20 117.43 - - 69,921.95 2,380.35
8+320.00 MS 3.11 63.08 - - 69,985.03 2,380.35
8+340.00 MS 1.01 41.15 0.05 0.51 70,026.18 2,380.86
SUB TOTAL RS 1 14,516.38 431.60
8+360.00 RF 7.73 87.48 - 0.51 70,113.66 2,381.37
8+380.00 RF 7.70 163.18 - 0.04 70,276.84 2,381.41
8+400.00 RF 5.57 132.74 0.70 7.08 70,409.58 2,388.49
8+420.00 RF 20.31 243.42 - 7.69 70,653.00 2,396.18
8+440.00 RF 8.66 283.99 0.24 2.46 70,936.99 2,398.64
8+460.00 RF 12.37 219.68 0.07 2.85 71,156.67 2,401.49
8+480.00 RF 12.10 244.70 - 0.70 71,401.37 2,402.19
8+500.00 RF 11.36 234.67 1.69 16.93 71,636.04 2,419.12
8+520.00 RF 2.31 136.74 2.04 37.37 71,772.78 2,456.49
8+540.00 RF 7.54 99.93 0.11 21.19 71,872.71 2,477.68
8+560.00 RF 9.79 176.74 0.01 1.11 72,049.45 2,478.79
8+580.00 RF 8.67 184.58 - 0.05 72,234.03 2,478.84
8+600.00 RF 19.70 283.78 - - 72,517.81 2,478.84
8+620.00 RF 14.13 334.12 - - 72,851.93 2,478.84
8+640.00 RF 16.45 301.22 - - 73,153.15 2,478.84
8+660.00 RF 17.45 334.32 - - 73,487.47 2,478.84
8+680.00 RF 10.87 278.41 - - 73,765.88 2,478.84
8+700.00 RF 6.49 171.99 0.16 1.63 73,937.87 2,480.47
8+720.00 RF 8.56 150.58 0.13 2.89 74,088.45 2,483.36
8+740.00 RF 4.98 135.42 0.48 6.12 74,223.87 2,489.48
8+760.00 RF 11.25 160.38 0.07 5.56 74,384.25 2,495.04
8+780.00 RF 15.57 262.31 - 0.70 74,646.56 2,495.74
8+800.00 RF 29.93 461.61 - - 75,108.17 2,495.74
8+820.00 RF 43.97 738.92 - - 75,847.09 2,495.74
8+840.00 RF 10.97 292.39 - - 76,139.48 2,495.74
SUB TOTAL RS 1 6,113.30 114.88
8+860.00 RS 4.37 156.31 0.01 0.13 76,295.79 2,495.87
8+880.00 RS 2.27 66.45 0.31 3.22 76,362.24 2,499.09
8+900.00 RS 14.82 170.99 - 3.09 76,533.23 2,502.18
8+920.00 RS - 148.24 - - 76,681.47 2,502.18
8+940.00 RS 10.39 103.92 - - 76,785.39 2,502.18
8+960.00 RS 3.49 138.80 0.02 0.21 76,924.19 2,502.39
8+980.00 RS 4.22 77.12 0.03 0.48 77,001.31 2,502.87
9+000.00 RS 6.75 109.72 - 0.27 77,111.03 2,503.14
9+020.00 RS 7.98 147.29 - - 77,258.32 2,503.14
9+040.00 RS 3.05 110.33 0.01 0.12 77,368.65 2,503.26
PRESUPUESTO:

9+060.00 RS 0.83 37.46 0.74 7.77 77,406.11 2,511.03
9+080.00 RS 9.39 101.82 - 7.50 77,507.93 2,518.53
9+100.00 RS 10.95 203.39 - - 77,711.32 2,518.53
9+120.00 RS 10.03 209.84 - - 77,921.16 2,518.53
9+140.00 RS 8.82 188.52 - - 78,109.68 2,518.53
9+160.00 RS 2.58 113.95 - 0.01 78,223.63 2,518.54
9+180.00 RS 2.57 51.48 - 0.01 78,275.11 2,518.55
9+200.00 RS 2.84 54.10 0.01 0.11 78,329.21 2,518.66
9+220.00 RS 1.88 47.18 0.20 2.06 78,376.39 2,520.72
9+240.00 RS 6.55 84.34 - 1.95 78,460.73 2,522.67
9+260.00 RS 11.68 182.36 - - 78,643.09 2,522.67
9+280.00 RS 13.03 245.81 - - 78,888.90 2,522.67
9+300.00 RS 14.39 274.15 - - 79,163.05 2,522.67
9+320.00 RS 15.52 302.67 - - 79,465.72 2,522.67
9+340.00 RS 10.61 263.53 - - 79,729.25 2,522.67
9+360.00 RS 9.22 198.28 - - 79,927.53 2,522.67
9+380.00 RS 8.46 173.84 0.15 1.56 80,101.37 2,524.23
9+400.00 RS 5.84 140.82 0.34 5.06 80,242.19 2,529.29
9+420.00 RS 3.82 96.58 1.40 17.41 80,338.77 2,546.70
9+440.00 RS 5.09 89.08 0.72 21.15 80,427.85 2,567.85
9+460.00 RS 5.89 107.68 0.12 8.60 80,535.53 2,576.45
9+480.00 RS 2.01 75.70 2.40 26.26 80,611.23 2,602.71
9+500.00 RS 5.64 76.55 0.30 26.98 80,687.78 2,629.69
9+520.00 RS 15.80 214.49 0.01 3.07 80,902.27 2,632.76
9+540.00 RS 15.03 308.33 - 0.11 81,210.60 2,632.87
9+560.00 RS 7.63 226.60 - 0.04 81,437.20 2,632.91
9+580.00 RS 7.02 148.35 0.06 0.60 81,585.55 2,633.51
9+600.00 RS 5.71 127.24 0.17 2.25 81,712.79 2,635.76
9+620.00 RS 7.08 127.88 - 1.68 81,840.67 2,637.44
9+640.00 RS 7.85 149.35 0.15 1.53 81,990.02 2,638.97
9+660.00 RS 5.80 136.50 0.15 3.01 82,126.52 2,641.98
9+680.00 RS 7.30 128.59 - 1.56 82,255.11 2,643.54
9+700.00 RS 11.03 182.56 - 0.02 82,437.67 2,643.56
9+720.00 RS 11.46 224.88 - - 82,662.55 2,643.56
9+740.00 RS 6.46 179.11 0.15 1.48 82,841.66 2,645.04
9+760.00 RS 6.00 124.57 - 1.48 82,966.23 2,646.52
9+780.00 RS 6.08 120.79 0.35 3.47 83,087.02 2,649.99
9+800.00 RS - 60.76 0.72 10.63 83,147.78 2,660.62
9+820.00 RS 5.91 60.27 0.32 10.14 83,208.05 2,670.76
9+840.00 RS 5.71 116.20 0.22 5.43 83,324.25 2,676.19
9+860.00 RS 5.30 110.14 0.33 5.52 83,434.39 2,681.71
9+880.00 RS 5.14 104.39 0.37 7.05 83,538.78 2,688.76
9+900.00 RS 5.46 105.99 0.30 6.75 83,644.77 2,695.51
9+920.00 RS 5.63 112.75 0.65 9.33 83,757.52 2,704.84
9+940.00 RS 4.38 100.07 1.33 19.81 83,857.59 2,724.65
PRESUPUESTO:

9+960.00 RS 4.07 84.43 1.56 28.87 83,942.02 2,753.52
9+980.00 RS - 39.92 0.34 19.34 83,981.94 2,772.86
SUB TOTAL RS 1 7,842.46 277.12
10+000.00 MS 9.71 95.52 - 3.50 84,077.46 2,776.36
10+020.00 MS - 95.52 0.19 1.90 84,172.98 2,778.26
10+040.00 MS 12.24 120.71 - 1.90 84,293.69 2,780.16
10+060.00 MS 17.14 292.81 - - 84,586.50 2,780.16
10+080.00 MS 22.54 396.86 - - 84,983.36 2,780.16
10+100.00 MS 17.36 399.06 0.07 0.70 85,382.42 2,780.86
10+120.00 MS - 173.63 0.29 3.64 85,556.05 2,784.50
10+140.00 MS 5.61 56.14 0.90 11.98 85,612.19 2,796.48
10+160.00 MS 3.09 89.09 1.66 25.00 85,701.28 2,821.48
10+180.00 MS - 30.94 1.25 29.06 85,732.22 2,850.54
10+200.00 MS 6.31 63.10 0.20 14.46 85,795.32 2,865.00
10+220.00 MS 9.28 155.90 0.19 3.91 85,951.22 2,868.91
10+240.00 MS 9.06 183.37 0.27 4.61 86,134.59 2,873.52
10+260.00 MS 4.35 132.11 1.15 14.47 86,266.70 2,887.99
10+280.00 MS 8.43 127.60 0.02 11.77 86,394.30 2,899.76
10+300.00 MS 14.33 227.65 - 0.22 86,621.95 2,899.98
10+320.00 MS 15.57 298.97 - - 86,920.92 2,899.98
10+340.00 MS - 155.66 - - 87,076.58 2,899.98
10+360.00 MS 10.26 102.59 0.20 1.97 87,179.17 2,901.95
10+380.00 MS - 102.59 0.12 3.20 87,281.76 2,905.15
10+400.00 MS 19.20 194.65 - 1.18 87,476.41 2,906.33
10+420.00 MS 13.69 331.30 - - 87,807.71 2,906.33
10+440.00 MS 8.34 220.31 0.15 1.47 88,028.02 2,907.80
10+460.00 MS 19.47 278.11 - 1.47 88,306.13 2,909.27
10+480.00 MS 10.93 303.98 - - 88,610.11 2,909.27
10+500.00 MS 8.52 192.11 0.12 1.25 88,802.22 2,910.52
10+520.00 MS 15.90 244.20 0.18 3.03 89,046.42 2,913.55
10+540.00 MS 15.93 318.25 - 1.83 89,364.67 2,915.38
10+560.00 MS 11.72 276.46 - 0.01 89,641.13 2,915.39
10+580.00 MS 7.25 189.71 0.07 0.71 89,830.84 2,916.10
10+600.00 MS 3.61 108.65 0.56 6.34 89,939.49 2,922.44
10+620.00 MS 2.84 65.26 0.67 12.24 90,004.75 2,934.68
10+640.00 MS 2.30 52.69 0.10 7.53 90,057.44 2,942.21
10+660.00 MS 4.06 64.71 0.06 1.50 90,122.15 2,943.71
10+680.00 MS 2.94 69.94 0.33 3.86 90,192.09 2,947.57
10+700.00 MS 12.66 156.00 - 3.30 90,348.09 2,950.87
10+720.00 MS 15.16 278.22 - - 90,626.31 2,950.87
10+740.00 MS 5.12 213.89 0.63 5.72 90,840.20 2,956.59
10+760.00 MS - 51.15 - 6.33 90,891.35 2,962.92
10+780.00 MS 10.54 105.38 - - 90,996.73 2,962.92
10+800.00 MS 6.78 173.13 - - 91,169.86 2,962.92
10+820.00 MS 3.38 101.55 0.15 1.46 91,271.41 2,964.38
PRESUPUESTO:

10+840.00 MS 2.00 50.65 0.14 3.04 91,322.06 2,967.42
10+860.00 MS 19.90 221.48 - 1.59 91,543.54 2,969.01
10+880.00 MS 19.37 398.42 - - 91,941.96 2,969.01
10+900.00 MS 14.12 334.93 - - 92,276.89 2,969.01
10+920.00 MS 6.58 204.41 - - 92,481.30 2,969.01
10+940.00 MS 2.18 84.99 0.03 0.29 92,566.29 2,969.30
10+960.00 MS 0.76 29.41 0.33 3.60 92,595.70 2,972.90
10+980.00 MS 4.23 49.95 - 3.33 92,645.65 2,976.23
11+000.00 MS 8.52 126.94 - - 92,772.59 2,976.23
11+020.00 MS 15.98 245.14 - - 93,017.73 2,976.23
11+040.00 MS 19.17 352.23 - - 93,369.96 2,976.23
11+060.00 MS 22.01 411.79 - - 93,781.75 2,976.23
11+080.00 MS 17.23 391.43 - - 94,173.18 2,976.23
11+100.00 MS 14.60 321.08 - - 94,494.26 2,976.23
11+120.00 MS 19.76 343.56 - - 94,837.82 2,976.23
11+140.00 MS 5.60 253.55 0.03 0.26 95,091.37 2,976.49
11+160.00 MS 3.49 86.92 0.18 2.15 95,178.29 2,978.64
11+180.00 MS 11.95 151.57 - 1.83 95,329.86 2,980.47
11+200.00 MS 5.70 176.55 - - 95,506.41 2,980.47
11+220.00 MS 6.38 121.27 - - 95,627.68 2,980.47
11+240.00 MS 30.02 375.19 - - 96,002.87 2,980.47
11+260.00 MS 19.39 499.09 - - 96,501.96 2,980.47
11+280.00 MS 17.20 365.84 - - 96,867.80 2,980.47
11+300.00 MS 16.31 335.04 - - 97,202.84 2,980.47
11+320.00 MS 14.79 310.93 - - 97,513.77 2,980.47
11+340.00 MS - 147.85 - - 97,661.62 2,980.47
11+360.00 MS 10.04 100.36 - - 97,761.98 2,980.47
11+380.00 MS 6.51 165.48 - - 97,927.46 2,980.47
11+400.00 MS 2.14 86.48 1.16 11.57 98,013.94 2,992.04
11+420.00 MS 6.47 86.05 0.07 12.28 98,099.99 3,004.32
11+440.00 MS 3.46 97.40 0.83 9.21 98,197.39 3,013.53
11+460.00 MS 8.15 115.05 - 8.45 98,312.44 3,021.98
11+480.00 MS - 81.49 - 0.04 98,393.93 3,022.02
11+500.00 MS 19.02 190.19 - - 98,584.12 3,022.02
11+520.00 MS 13.85 328.73 - - 98,912.85 3,022.02
11+540.00 MS - 138.54 - - 99,051.39 3,022.02
11+560.00 MS 4.60 45.98 0.06 0.58 99,097.37 3,022.60
11+580.00 MS 2.10 63.62 1.26 13.84 99,160.99 3,036.44
11+600.00 MS 14.91 168.52 - 12.84 99,329.51 3,049.28
11+620.00 MS 9.56 249.09 - - 99,578.60 3,049.28
11+640.00 MS 4.61 144.32 0.08 0.72 99,722.92 3,050.00
11+660.00 MS 2.30 69.08 1.62 16.99 99,792.00 3,066.99
11+680.00 MS 5.92 78.73 0.01 17.09 99,870.73 3,084.08
11+700.00 MS - 59.19 - 0.09 99,929.92 3,084.17
11+720.00 MS 14.27 143.32 - - 100,073.24 3,084.17
PRESUPUESTO:

11+740.00 MS 21.58 362.48 - - 100,435.72 3,084.17
11+760.00 MS 19.77 415.85 - - 100,851.57 3,084.17
11+780.00 MS 14.50 342.70 - - 101,194.27 3,084.17
11+800.00 MS 7.78 222.87 - - 101,417.14 3,084.17
11+820.00 MS 8.02 157.99 - - 101,575.13 3,084.17
11+840.00 MS 7.95 159.70 - - 101,734.83 3,084.17
11+860.00 MS 6.40 143.54 0.01 0.13 101,878.37 3,084.30
11+880.00 MS 10.18 165.80 - 0.13 102,044.17 3,084.43
11+900.00 MS 9.89 204.03 - - 102,248.20 3,084.43
11+920.00 MS 8.99 188.73 - - 102,436.93 3,084.43
11+940.00 MS 6.27 152.61 0.05 0.51 102,589.54 3,084.94
11+960.00 MS 3.37 94.82 0.11 1.66 102,684.36 3,086.60
11+980.00 MS 20.73 231.69 - 1.16 102,916.05 3,087.76
12+000.00 MS 7.74 279.72 0.64 6.48 103,195.77 3,094.24
12+020.00 MS 0.91 86.51 2.87 35.07 103,282.28 3,129.31
12+040.00 MS - 8.84 7.83 108.45 103,291.12 3,237.76
12+060.00 MS 19.07 195.55 - 86.59 103,486.67 3,324.35
12+080.00 MS - 193.90 - - 103,680.57 3,324.35
12+100.00 MS 23.88 238.76 - - 103,919.33 3,324.35
12+120.00 MS 10.36 342.40 - - 104,261.73 3,324.35
12+140.00 MS 2.89 126.06 0.02 0.27 104,387.79 3,324.62
12+160.00 MS 1.22 41.14 0.33 3.55 104,428.93 3,328.17
12+180.00 MS 4.92 62.11 - 3.25 104,491.04 3,331.42
12+200.00 MS 10.58 157.86 - - 104,648.90 3,331.42
12+220.00 MS 14.00 245.79 - - 104,894.69 3,331.42
12+240.00 MS 14.76 287.65 - - 105,182.34 3,331.42
12+260.00 MS 10.87 256.35 - - 105,438.69 3,331.42
12+280.00 MS 7.74 186.11 0.01 0.13 105,624.80 3,331.55
12+300.00 MS 8.90 166.40 - 0.13 105,791.20 3,331.68
12+320.00 MS 15.70 245.97 - - 106,037.17 3,331.68
12+340.00 MS 13.64 295.71 - - 106,332.88 3,331.68
12+360.00 MS 4.70 185.28 0.23 2.28 106,518.16 3,333.96
12+380.00 MS 12.24 169.32 - 2.33 106,687.48 3,336.29
12+400.00 MS 11.42 238.49 - - 106,925.97 3,336.29
12+420.00 MS 11.44 234.53 - - 107,160.50 3,336.29
12+440.00 MS 10.98 229.92 - - 107,390.42 3,336.29
12+460.00 MS 5.65 166.30 0.12 1.16 107,556.72 3,337.45
12+480.00 MS 9.99 156.42 - 1.16 107,713.14 3,338.61
12+500.00 MS 26.50 364.87 - - 108,078.01 3,338.61
12+520.00 MS 21.01 475.15 - - 108,553.16 3,338.61
12+540.00 MS 4.04 249.17 0.64 6.47 108,802.33 3,345.08
12+560.00 MS 14.19 178.19 - 6.73 108,980.52 3,351.81
12+580.00 MS 5.56 194.16 - - 109,174.68 3,351.81
12+600.00 MS 8.82 143.86 - - 109,318.54 3,351.81
12+620.00 MS 9.27 180.95 - - 109,499.49 3,351.81
PRESUPUESTO:

12+640.00 MS 9.81 190.83 - - 109,690.32 3,351.81
12+660.00 MS 10.15 199.63 - - 109,889.95 3,351.81
12+680.00 MS 9.49 196.37 - - 110,086.32 3,351.81
SUB TOTAL RS 1 26,104.38 578.95
12+700.00 RF 11.51 210.00 - - 110,296.32 3,351.81
12+720.00 RF 11.15 226.76 - - 110,523.08 3,351.81
12+740.00 RF 6.20 173.53 - - 110,696.61 3,351.81
12+760.00 RF 0.29 64.87 0.04 0.40 110,761.48 3,352.21
12+780.00 RF 7.92 82.09 - 0.40 110,843.57 3,352.61
12+800.00 RF 15.17 230.91 - - 111,074.48 3,352.61
12+820.00 RF 11.81 269.75 - - 111,344.23 3,352.61
12+840.00 RF 9.32 211.29 - - 111,555.52 3,352.61
12+860.00 RF 4.51 138.31 - - 111,693.83 3,352.61
12+880.00 RF 3.46 79.67 - - 111,773.50 3,352.61
12+900.00 RF 2.64 61.00 - - 111,834.50 3,352.61
12+920.00 RF 3.78 64.29 - - 111,898.79 3,352.61
12+940.00 RF 8.46 122.45 - - 112,021.24 3,352.61
12+960.00 RF 8.41 168.72 - - 112,189.96 3,352.61
12+980.00 RF 11.86 202.70 - - 112,392.66 3,352.61
13+000.00 RF 12.39 242.48 - - 112,635.14 3,352.61
13+020.00 RF 11.17 235.58 - - 112,870.72 3,352.61
13+040.00 RF 8.40 195.68 - - 113,066.40 3,352.61
13+060.00 RF 7.46 158.62 - - 113,225.02 3,352.61
13+080.00 RF 8.61 160.57 - - 113,385.59 3,352.61
13+100.00 RF 5.97 145.40 - - 113,530.99 3,352.61
13+120.00 RF 5.34 112.86 - - 113,643.85 3,352.61
13+140.00 RF 5.98 113.24 - - 113,757.09 3,352.61
13+160.00 RF 6.57 125.50 - - 113,882.59 3,352.61
13+180.00 RF 7.16 137.29 - - 114,019.88 3,352.61
13+200.00 RF 7.75 149.14 - - 114,169.02 3,352.61
13+220.00 RF 8.05 158.04 - - 114,327.06 3,352.61
13+240.00 RF 5.68 137.25 - - 114,464.31 3,352.61
13+260.00 RF 2.29 79.59 - - 114,543.90 3,352.61
13+280.00 RF 2.31 45.87 - - 114,589.77 3,352.61
13+300.00 RF 0.46 27.42 0.35 3.60 114,617.19 3,356.21
13+320.00 RF 0.15 6.01 1.30 16.55 114,623.20 3,372.76
13+340.00 RF 2.18 23.30 - 13.07 114,646.50 3,385.83
13+360.00 RF 6.12 83.09 - 0.05 114,729.59 3,385.88
13+380.00 RF 9.12 152.42 - - 114,882.01 3,385.88
13+400.00 RF 10.47 195.88 - - 115,077.89 3,385.88
13+420.00 RF 10.10 206.26 - - 115,284.15 3,385.88
13+440.00 RF 9.71 198.10 - - 115,482.25 3,385.88
13+460.00 RF 9.20 189.17 - - 115,671.42 3,385.88
13+480.00 RF 9.00 182.01 - - 115,853.43 3,385.88
13+500.00 RF 5.23 142.30 - - 115,995.73 3,385.88
PRESUPUESTO:

13+520.00 RF 7.11 123.40 - - 116,119.13 3,385.88
13+540.00 RF 13.37 206.34 - - 116,325.47 3,385.88
13+560.00 RF 11.03 245.12 - - 116,570.59 3,385.88
SUB TOTAL RS 1 6,484.27 34.07
13+580.00 MS 3.51 142.55 0.29 3.17 116,713.14 3,389.05
13+600.00 MS 4.16 76.73 0.12 4.15 116,789.87 3,393.20
13+620.00 MS 4.91 90.73 0.02 1.42 116,880.60 3,394.62
13+640.00 MS 5.21 101.21 0.04 0.61 116,981.81 3,395.23
13+660.00 MS 3.24 84.49 0.13 1.72 117,066.30 3,396.95
13+680.00 MS 1.30 45.32 1.35 14.77 117,111.62 3,411.72
13+700.00 MS - 12.96 - 13.47 117,124.58 3,425.19
13+720.00 MS 9.39 95.59 - - 117,220.17 3,425.19
13+740.00 MS 5.07 147.20 - - 117,367.37 3,425.19
13+760.00 MS 2.10 72.05 0.02 0.19 117,439.42 3,425.38
13+780.00 MS 0.59 26.93 0.70 7.16 117,466.35 3,432.54
13+800.00 MS 0.86 14.50 0.57 12.67 117,480.85 3,445.21
13+820.00 MS 2.21 30.73 0.15 7.23 117,511.58 3,452.44
13+840.00 MS 2.81 50.21 0.01 1.61 117,561.79 3,454.05
13+860.00 MS 1.52 43.26 0.26 2.71 117,605.05 3,456.76
13+880.00 MS 0.55 20.64 0.86 11.23 117,625.69 3,467.99
13+900.00 MS - 5.46 0.88 17.44 117,631.15 3,485.43
13+920.00 MS 4.01 40.08 - 8.85 117,671.23 3,494.28
13+940.00 MS 4.50 85.10 - - 117,756.33 3,494.28
13+960.00 MS 5.61 101.14 - - 117,857.47 3,494.28
13+980.00 MS - 56.12 - - 117,913.59 3,494.28
14+000.00 MS 9.35 93.48 - - 118,007.07 3,494.28
14+020.00 MS 8.84 181.90 - - 118,188.97 3,494.28
14+040.00 MS 4.17 130.07 - - 118,319.04 3,494.28
14+060.00 MS 3.37 75.35 - - 118,394.39 3,494.28
14+080.00 MS 1.11 44.78 - - 118,439.17 3,494.28
14+100.00 MS 0.81 19.17 - - 118,458.34 3,494.28
14+120.00 MS 2.42 32.27 - - 118,490.61 3,494.28
14+140.00 MS 2.84 52.63 - - 118,543.24 3,494.28
14+160.00 MS 3.20 60.48 - - 118,603.72 3,494.28
14+180.00 MS 3.72 69.27 - - 118,672.99 3,494.28
14+200.00 MS 6.22 99.44 - - 118,772.43 3,494.28
14+220.00 MS 8.77 149.92 - - 118,922.35 3,494.28
14+240.00 MS 8.28 170.54 - - 119,092.89 3,494.28
14+260.00 MS 7.48 157.60 - - 119,250.49 3,494.28
14+280.00 MS 4.74 122.19 - - 119,372.68 3,494.28
14+300.00 MS 4.20 89.47 - - 119,462.15 3,494.28
14+320.00 MS 4.63 88.30 - - 119,550.45 3,494.28
14+340.00 MS 4.53 91.52 - - 119,641.97 3,494.28
14+360.00 MS 3.08 76.06 - - 119,718.03 3,494.28
14+380.00 MS 1.45 45.27 - - 119,763.30 3,494.28
PRESUPUESTO:

14+400.00 MS 1.90 33.50 - - 119,796.80 3,494.28
14+420.00 MS 3.40 53.06 - - 119,849.86 3,494.28
14+440.00 MS 1.83 52.31 - - 119,902.17 3,494.28
14+460.00 MS - 18.28 0.90 9.03 119,920.45 3,503.31
14+480.00 MS 1.12 11.18 - 9.03 119,931.63 3,512.34
14+500.00 MS 6.71 78.32 - - 120,009.95 3,512.34
14+520.00 MS 11.26 179.75 - - 120,189.70 3,512.34
14+540.00 MS 6.52 177.83 - - 120,367.53 3,512.34
14+560.00 MS 5.58 121.06 - - 120,488.59 3,512.34
14+580.00 MS 3.99 95.78 - - 120,584.37 3,512.34
14+600.00 MS 5.03 90.24 - - 120,674.61 3,512.34
14+620.00 MS 6.54 115.69 - - 120,790.30 3,512.34
14+640.00 MS 8.61 151.49 - - 120,941.79 3,512.34
14+660.00 MS 11.04 196.55 - - 121,138.34 3,512.34
14+680.00 MS 13.83 248.69 - - 121,387.03 3,512.34
14+700.00 MS 17.80 316.26 - - 121,703.29 3,512.34
14+720.00 MS 18.31 361.06 - - 122,064.35 3,512.34
14+740.00 MS 11.95 302.54 - - 122,366.89 3,512.34
14+760.00 MS 11.24 231.85 - - 122,598.74 3,512.34
14+780.00 MS 18.45 296.91 - - 122,895.65 3,512.34
14+800.00 MS 19.51 379.63 - - 123,275.28 3,512.34
14+820.00 MS 9.63 291.43 - - 123,566.71 3,512.34
14+840.00 MS 5.05 146.30 0.03 0.33 123,713.01 3,512.67
14+860.00 MS 14.29 190.89 - 0.34 123,903.90 3,513.01
14+880.00 MS 19.69 338.50 - - 124,242.40 3,513.01
14+900.00 MS 8.48 281.64 - - 124,524.04 3,513.01
14+920.00 MS - 84.75 0.45 4.50 124,608.79 3,517.51
14+940.00 MS 4.13 41.28 - 4.50 124,650.07 3,522.01
14+960.00 MS 2.07 62.00 0.28 2.79 124,712.07 3,524.80
14+980.00 MS 3.10 51.72 0.03 3.04 124,763.79 3,527.84
15+000.00 MS 3.82 69.17 - 0.25 124,832.96 3,528.09
15+020.00 MS 1.89 57.11 - - 124,890.07 3,528.09
15+040.00 MS - 18.94 1.56 15.60 124,909.01 3,543.69
SUB TOTAL MS 9 8,338.42 157.81
RESUMEN
VOL. VOL.
DESCRIPCIÓN COD
CORTE RELLENO
Material Suelto MS 89,354.45
Roca Suelta RS 22,956.99 3,543.69
Roca Fija RF 12,597.57
METRADO DETALLADO
PRESUPUESTO:
"MANTENIMIENTO PERIÓDICO Y RUTINARIO DEL CAMINO VECINAL TRAYECTORIA: EMP. AP 901 - PAMPUTA - HUANCUIRE - TRAYECTORIA: EMP. ANCCOCHIRI - MATARAPAMPA L=14.343
KM".
01.01 OBRAS PRELIMINARES 3.00 UND
01.01.01 DEMOLICION DE ESTRUCTURAS DE CONCRETO m3 33.86
alcantarilla
entrada 1.00 1.00 AREA 2.38 2.38
salida 1.00 1.00 AREA 2.12 2.12
4.50
baden
area de emboquillado de entrada 1.00 1.00 AREA 8.06 0.20 1.61
area de estructura de CºAº
plataforma 1.00 1.00 AREA 38.44 0.40 15.38
anclajes superior 1.00 1.00 8.00 0.30 0.50 1.20
anclajes inferior 1.00 1.00 7.38 0.30 0.40 0.89
area de emboquillado de salida 1.00 1.00 AREA 14.50 0.20 2.90
20.36
01.01.02 ELIMINACION DE MATERIAL DE DEMOLICIONES m3 33.86

alcantarilla
entrada 1.00 1.00 AREA 2.38 - 2.38
salida 1.00 1.00 AREA 2.12 - 2.12
- - - - - 4.50
baden - - - - - -
area de emboquillado de entrada 1.00 1.00 AREA 8.06 0.20 1.61
area de estructura de CºAº - - - - - -
plataforma 1.00 1.00 AREA 38.44 0.40 15.38
area de emboquillado de salida 1.00 1.00 AREA 14.50 0.20 2.90
20.36
01.02 ALCANTARILLA 3.00 UND


Caja de ingreso 1.00 1.00 AREA 2.38 1.80 4.28
Tubo alcantarilla 1.00 1.00 7.00 2.20 1.80 27.72
Alero 1.00 2.00 1.50 0.20 1.80 1.08
33.08
Caja de ingreso 1.00 1.00 AREA 2.38 2.38
Alero y salida 1.00 1.00 AREA 6.04 6.04
21.02
Caja de ingreso 1.00 1.00 AREA 2.38 2.38
Alero 1.00 1.00 AREA 2.12 2.12
4.50

1.00 116.23 1.00 116.23

CAJON DE INGRESO
Perimetro interior 1.00 1.00 3.80 1.75 6.65
Perimetro exterior 1.00 1.00 6.20 1.75 10.85
ALEROS DE ingreso
Aleros interior 1.00 1.00 2.60 1.60 4.16
Aleros exterior 1.00 1.00 2.60 1.60 4.16
ALEROS DE SALIDA
Aleros interior 1.00 1.00 4.57 1.60 7.31
Aleros exterior 1.00 1.00 3.70 1.60 5.92
zapatas 1.00 area 10.37 10.37
49.42

CAJON DE INGRESO
1.00 1.00 area 1.00 1.80 1.80
ALEROS DE SALIDA
pantalla 1.00 1.00 area 0.49 1.86 0.91
2.71

alero ingreso 1.00 2.00 1.20 0.20 0.60 0.29
zapata 1.00 1.00 1.30 1.86 0.30 0.73
alero salida 1.00 2.00 area 2.30 0.20 0.92
1.93
01.02.10 CAMA DE ARENA m3 13.86

METRADO DETALLADO
PRESUPUESTO:
"MANTENIMIENTO PERIÓDICO Y RUTINARIO DEL CAMINO VECINAL TRAYECTORIA: EMP. AP 901 - PAMPUTA - HUANCUIRE - TRAYECTORIA: EMP. ANCCOCHIRI - MATARAPAMPA L=14.343
KM".
Cama de arena 1.00 1.00 7.00 2.20 0.30 4.62

Suministro y colocación 1.00 1.00 7.00 7.00

Relleno y compactado 1.00 1.00 area 3.96 7.00 27.72

Excavacion tuberia, esponjamiento 1.3 1.30 1.00 7.00 area 0.64 5.82
zapata 1.30 2.00 0.30 area 4.52 3.53
cama de arena 1.30 1.00 0.30 2.20 7.00 6.01
15.36
01.02.14 EMBOQUILLADO DE PIEDRA Y CEMENTO m3 3.36
Excavacion tuberia, esponjamiento 1.3 1.00 1.00 area 5.60 0.20 1.12
01.03 BADENES 1.00 UND

Baden 1.00 1.00 area 61.00 61.00

area de emboquillado de entrada 1.00 1.00 area 8.06 8.06
area de estructura de CºAº 1.00 1.00 area 38.44 38.44
area de emboquillado de salida 1.00 1.00 area 14.50 14.50
61.00
area de emboquillado de entrada 1.00 1.00 area 8.06 0.20 1.61
plataforma 1.00 1.00 area 38.44 0.40 15.38
area de emboquillado de salida 1.00 1.00 area 14.50 0.20 2.90
21.97
area de emboquillado de entrada 1.00 1.00 area 8.06 8.06
area de estructura de CºAº 1.00 1.00 area 38.44 38.44
area de emboquillado de salida 1.00 1.00 area 14.50 14.50
61.00
area de emboquillado de entrada 1.00 1.00 18.13 0.20 3.63
area de estructura de CºAº 1.00 2.00 5.00 0.40 4.00
area de emboquillado de salida 1.00 3.00 18.51 0.20 11.11
18.73
area de emboquillado de entrada 1.00 1.00 area 8.06 0.20 1.61
area de emboquillado de salida 1.00 1.00 area 14.50 0.20 2.90
area de estructura de CºAº 1.00 1.00 area 38.44 0.20 7.69
12.20
plataforma 1.00 1.00 area 14.50 0.20 2.90
4.99

1.00 1.00 peso 295.97

Junta asfaltica longitudinal 1.00 1.00 30.75 30.75
Junta asfaltica transversal 1.00 1.00 10.00 10.00
40.75
Eliminación de material excedente, esponjamiento 1.3 1.30 1.00 volumen 21.97 28.57
PLAN PARA LA VIGILANCIA, PREVENCIÓN Y CONTROL

01.04
COVID-19
01.04.01 EMERGENCIA SANITARIA COVID 19 glb 1.00
Plan Covid 1.00 1.00

01.05.01 FLETE TERRESTRE kg 12,175.60
Ttransporte de materiales 1.00 12,175.60 12,175.60
PLANILLA DE METRADOS ACEROS
MANTENIMIENTO PERIÓDICO Y RUTINARIO DEL CAMINO VECINAL TRAYECTORIA: EMP. AP 901 - PAMPUTA - HUANCUIRE - TRAYECTORIA: EMP. ANCCOCHIRI - MATARAPAMPA L=14.343 KM
LUGAR: DIST. COYLLURQUI, PROV. COTABAMBAS, DEP. APURIMAC FECHA: JULIO 2020
Nº Piezas Longitud Longitud Clasificacion (m) Peso Peso

Nº De
Partida Descripción Diseño Ø Veces X por Pieza Parcial 6mm 3/8" 1/2" 5/8" 3/4" 1" parcial Total
Elemento (m) (m) 0.222 0.56 0.994 1.552 2.235 3.973 kg kg
01.02 ALCANTARILLA
01.02.06 ACERO DE REFUERZO fy=4,200 kg/cm2 116.23
INGRESO CAJON
acero longitudinal ─────── 3/8" 1 10.00 3.60 36.00 - 36.00 - - - - 20.16
acero longitudinal ─────── 3/8" 1 6.00 1.30 7.80
acero transversal ─────── 3/8" 1 7.00 1.40 9.80
acero transversal ─────── 3/8" 1 21.00 2.10 44.10 - 44.10 - - - - 24.70
INGRESO CAJON
CUADRO DE RESUMEN DE ACEROS: 116.23

6mm 3/8" 1/2" 5/8" 3/4" 1"
Peso por ml de varilla 0.222 0.56 0.994 1.552 2.235 3.973
Acero (m) 0.00 207.56 0.00 0.00 0.00 0.00
Acero (Kg) 0 116.2336 0 0 0 0
Acero (Var) 0 24 0 0 0 0
Acero (Requerimiento Var.) 0 25 0 0 0 0
Total VarilIa (kg) 116.23
Nº Piezas Longitud Longitud Clasificacion (m) Peso Peso

Partida Descripción Diseño Ø Nº De X por Pieza Parcial 6mm 3/8" 1/2" 5/8" 3/4" 1" parcial Total
Veces Elemento (m) (m) 0.222 0.56 0.994 1.552 2.235 3.973 kg kg
01.03 BADENES
01.03.08 ACERO DE REFUERZO fy=4,200 kg/cm2 295.97

CUADRO DE RESUMEN DE ACEROS: 295.97
6mm 3/8" 1/2" 5/8" 3/4" 1"
Peso por ml de varilla 0.222 0.56 0.994 1.552 2.235 3.973
Acero (m) 0.00 528.52 0.00 0.00 0.00 0.00
Acero (Kg) 0 295.9712 0 0 0 0
Acero (Var) 0 61 0 0 0 0
Acero (Requerimiento Var.) 0 63 0 0 0 0
Total VarilIa (kg) 295.97
METRADO FLETE
"MANTENIMIENTO PERIÓDICO Y RUTINARIO DEL CAMINO VECINAL TRAYECTORIA: EMP. AP 901
- PAMPUTA - HUANCUIRE - TRAYECTORIA: EMP. ANCCOCHIRI - MATARAPAMPA L=14.343 KM".
SUB PRESUPUESTO: CREACIÓN TROCHA CARROZABLE

LUGAR: CUSCO - CHUMBIVILCAS - LIVITACA JULIO - 2020
FACTOR PESO FLETE

DESCRIPCIÓN UND METRADO CONVERSOR UNITARIO TERRESTRE
DIESEL B5 (DB5 S-50) gal 47.64 4.00 1.00 190.54
GASOHOL gal 7.23 4.00 1.00 28.91
ASFALTO LIQUIDO RC-250 gal 11.41 4.00 1.00 45.64
ALAMBRE NEGRO RECOCIDO N° 8 kg 41.75 1.00 1.00 41.75
ALAMBRE NEGRO RECOCIDO N° 16 kg 32.23 1.00 1.00 32.23
ACERO CORRUGADO fy = 4200 kg/cm2 GRADO 60 kg 723.20 1.00 2.00 1,446.40
CLAVOS PARA MADERA CON CABEZA DE 3" kg 8.56 1.00 2.00 17.12
CLAVOS PARA MADERA CON CABEZA DE 4" kg 7.52 1.00 1.00 7.52
PIEDRA CHANCADA 1/2" m3 11.22 1.00 - -
PIEDRA CHANCADA 3/4" m3 10.35 1.00 - -
PIEDRA GRANDE DE 8" m3 3.02 1.00 - -
PIEDRA MEDIANA TMAX=6" m3 3.63 1.00 - -
ARENA FINA m3 17.33 1.00 - -
ARENA GRUESA m3 11.37 1.00 - -
CEMENTO PORTLAND TIPO I (42.5 kg) bol 204.39 42.50 1.00 8,686.58
YESO BOLSA 28 kg bol 2.09 20.00 0.75 31.38
TUBERIA CORRUGADA TIPO TMC DE Ø=36" m 21.42 56.20 0.50 601.90
MADERA NACIONAL PARA ENCOF. Y CARPINT. 11/2"x10" p2 751.50 1.00 1.00 751.50
ESTACAS MADERA 2"X2"X1' und 6.28 1.00 1.00 6.28
LISTONES DE 2"X3"X2.4 M und 55.11 1.00 1.00 55.11
LEÑA QQ 2.04 40.00 1.00 81.50
PINTURA ESMALTE SINTETICO gal 0.31 4.00 1.00 1.26
SEÑALIZACION TEMPORAL DE SEGURIDAD glb 1.00 50.00 1.00 50.00
EQUIPOS DE PROTECCION COLECTIVA glb 1.00 50.00 1.00 50.00
EQUIPOS DE PROTECCION INDIVIDUAL glb 1.00 50.00 1.00 50.00
AGUA m3 23.91 - - -
TOTAL 12,175.60
Kg

Hoja de Metrados

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Hoja de Metrados

Cargado por

Copyright:

Formatos disponibles

RESUMEN DE METRADO

CLIENTE: INSTITUTO VIAL PROVINCIAL

01.02.02 TRAZO Y REPLANTEO DE OBRAS DE ARTE m2 1,016.58

01.02.03 EXCAVACION DE ZANJAS PARA ESTRUCTURAS EN TERRENO COMPACTO m3 713.30

01.02.05 CONCRETO f'c = 100 Kg/cm2 PARA SOLADOS E=7.5CM m2 250.34

01.02.06 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 4,068.18

01.02.07 ENCOFRADO Y DESENCOFRADO NORMAL m2 1,458.80

01.02.08 CONCRETO f´c = 210 kg/cm2 m3 168.97

01.02.09 CONCRETO f'c=175 kg/cm2 + 30%PM m3 62.34

01.02.10 CAMA DE ARENA m3 28.35

01.02.11 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=36" m 157.50

01.02.12 RELLENO Y COMPACTACION CON MATERIAL PROPIO m3 189.00

01.02.13 ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO m3 393.12

01.02.14 EMBOQUILLADO DE PIEDRA Y CEMENTO m3 10.00 UND

01.03.01 LIMPIEZA DEL TERRENO MANUAL m2 800.00

01.03.02 TRAZO Y REPLANTEO DE OBRAS DE ARTE m2 160.00

01.03.03 EXCAVACION DE ZANJAS PARA ESTRUCTURAS EN TERRENO COMPACTO m3 800.00

01.03.04 PERFILADO Y COMPACTADO DEL TERRENO DE FUNDACION m2 400.00

01.03.05 ENCOFRADO Y DESENCOFRADO NORMAL m2 116.00

01.03.06 CONCRETO f´c = 140 kg/cm2 + 30% P.G. m3 90.00

01.03.08 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 90.00

01.03.10 ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO m3 208.00

01.04 PLAN PARA LA VIGILANCIA, PREVENCIÓN Y CONTROL COVID-19

01.05 FLETE TERRESTRE

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

TIPO AREA VOL. ACUM VOL. ACUM

01.01.02 ELIMINACION DE MATERIAL DE DEMOLICIONES m3 33.86

01.02.02 TRAZO Y REPLANTEO DE OBRAS DE ARTE m2 148.22

01.02.03 EXCAVACION DE ZANJAS PARA ESTRUCTURAS EN TERRENO COMPACTO m3 99.25

01.02.06 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 348.70

01.02.07 ENCOFRADO Y DESENCOFRADO NORMAL m2 148.27

01.02.08 CONCRETO f´c = 210 kg/cm2 m3 8.13

01.02.09 CONCRETO f'c=175 kg/cm2 + 30%PM m3 5.80

01.02.10 CAMA DE ARENA m3 13.86

01.02.11 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=36" m 21.00

01.02.12 RELLENO Y COMPACTACION CON MATERIAL PROPIO m3 83.16

01.02.13 ELIMINACION DE MATERIAL EXCEDENTE CON EQUIPO m3 46.07

01.03 BADENES 1.00 UND

01.03.02 TRAZO Y REPLANTEO DE OBRAS DE ARTE m2 61.00

01.03.08 ACERO DE REFUERZO fy=4,200 kg/cm2 kg 295.97

01.03.09 JUNTA ASFALTICA 2'' m 40.75

PLAN PARA LA VIGILANCIA, PREVENCIÓN Y CONTROL

01.05 FLETE TERRESTRE

Nº Piezas Longitud Longitud Clasificacion (m) Peso Peso

CUADRO DE RESUMEN DE ACEROS: 116.23

Nº Piezas Longitud Longitud Clasificacion (m) Peso Peso

acero longitudinal ─────── 3/8" 1 43.00 6.04 259.72 - 259.72 - - - - 145.44