Professional Documents
Culture Documents
ITEM
CONSTRUCCION DE PISTAS, VEREDAS Y SISTEMA DE DRENAJE DEL Jr. TARMA CDRAS 01, 02 y 03
DESCRIPCION
UND
METRADO PRECIO S/
01.00.00
02.02.01
MOVIMIENTO DE TIERRAS
CORTE DE TERRENO MANUAL
M3
16.80
01.03.03
M3
20.16
02.00.00
04.03.01
OBRAS DE CONCRETO
CONCRETO Fc=210 Kg/cm2
M3
16.80
03.00.00
01.04.05
ACERO
ACERO GRADO 60
KG
5,482.68
COSTO DIRECTO
GASTOS GENERALES (10%)
UTILIDAD (10%)
SUB TOTAL
F.R.
SUB TOTAL X FR
IGV (18%)
TOTAL
#REF!
16.53
#REF!
NAL N 02
PARCIAL S/
#REF!
333.24
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.00
#REF!
#REF!
#REF!
2372185.4
#REF!
METRADOS
Hoja de clculo para formula polinomica
MUNICIPALIDAD PROVINCIAL
HUANUCO
OBRA
: CONSTRUCCION DE PISTAS, VEREDAS Y SISTEMA DE DRENAJE DEL Jr. TARMA CDRAS 01, 02 y 03
PARTIDA
DESCRIPCION
1/4''
3/8''
1/2''
5/8''
3/4''
1"
0.25
0.56
0.99
1.55
2.24
3.97
PARCIAL
TOTAL
UND.
Largo
MEDIDAS
Ancho
Area
560.00
0.030
Altura
PAVIMENTO RIGIDO
01.00.00
MOVIMIENTO DE TIERRAS
02.02.01
16.80000
m3
20.16000
m3
16.80000
m3
5482.68000
kg
16.80
1
01.03.02
20 % de Esponjamiento
16.80
02.00.00
OBRAS DE CONCRETO
04.03.01
area
Tramo
03.00.00
ACERO
01.04.05
560.00
0.03
16.80
1.30
2800.00
0.99
3614.5200
560.00
6.00
0.56
1868.1600
1.00 m.
0.30
ACERO D=3/8" @ 0.20m
L=560.00 m x Cantidad (@ 0.20) x Peso Acero
560.00 m.
FORMULA POLINOMICA
F.P=
1
1
1
1
1
1
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
3
3
3
3
4
5
0202040011
0213520005
ADITIVO INPERMEABILIZANTE
0239050000
AGUA
Hoja de clculo para formula polinomica
0239150005
0272000001
0147010001
CAPATAZ
0147010001
CAPATAZ
0147010001
CAPATAZ
0337010001
HERRAMIENTAS MANUALES
0337010001
HERRAMIENTAS MANUALES
0337010001
HERRAMIENTAS MANUALES
0147010003
OFICIAL
0147010003
OFICIAL
0147000022
0147010002
OPERARIO
0147010002
OPERARIO
0147010004
PEON
0147010004
PEON
0147010004
PEON
0147010004
PEON
0349040009
0348010008
0349070001
0348110004
VOLQUETE DE 10 M3
0221000000
0238000000
HORMIGON
39 GGUU
16,996.31
53.42
3.02
1.34
2,419.20
4,660.28
0.81
1.18
274.13
10.92
4.87
164.48
7.06
20.33
5.71
22.85
2,412.38
365.90
6.45
109.70
1,918.94
89.51
21.34
10.08
298.37
2,499.34
1,084.78
33,462.69
6,208.70
39,671.39
159.77
3,641.90
4,605.45
21,656.59
-
24,133.58
0.608 AC
5,325.71
0.134 MO
4,003.41
33,462.69
0.101 AG
0.157 GU
250
21.928
Pgina :
S10
MPHCO-GDL-SGPOP
kg
2.90
0213520005
ADITIVO INPERMEABILIZANTE
gln
63.55
0239050000
AGUA
m3
1.00
0349040009
hm
152.54
0221000000
BOL
16.53
0202010002
kg
0337010001
HERRAMIENTAS MANUALES
%MO
0238000000
HORMIGON
m3
0348010008
hm
25.42
0239150005
und
120.00
0272000001
4.25
0349070001
hm
12.00
0348110004
VOLQUETE DE 10 M3
hm
127.12
Mo
4.24
50.84
a formula polinomica
metrado
5,482.68
16.80
16.80
20.16
16.80
16.80
5,516.28
16.80
16.80
20.16
5,482.68
16.80
20.16
cantidad
5,866.47
0.84
3.09
0.59
151.20
0.34
165.49
21.34
0.01
0.20
1,096.54
0.01
2.35
coston parcial
17,012.76
53.38
3.09
89.49
2,499.34
1.42
153.93
1,084.72
0.21
24.19
4,660.28
0.10
298.30
5,094.64
30,975.86
Acero
Pgina :
S10
MPHCO-GDL-SGPOP
kg
2.90
0213520005
ADITIVO INPERMEABILIZANTE
gln
63.55
0239050000
AGUA
m3
1.00
0147010001
CAPATAZ
hh
13.50
0349040009
hm
152.54
0221000000
BOL
16.53
0202010002
kg
0337010001
HERRAMIENTAS MANUALES
%MO
0238000000
HORMIGON
m3
50.84
0348010008
hm
25.42
0147010003
OFICIAL
hh
11.06
0147000022
hh
13.62
0147010002
OPERARIO
hh
12.62
0147010004
PEON
hh
0239150005
und
0272000001
4.25
0349070001
hm
12.00
0348110004
VOLQUETE DE 10 M3
hm
127.12
4.24
9.89
120.00
metrado
5,482.68
16.80
16.80
5,519.64
20.16
16.80
16.80
5,516.28
16.80
16.80
36.96
16.80
5,499.48
5,536.44
20.16
5,482.68
16.80
20.16
30,975
cantidad
5,866.47
0.84
3.09
17.69
0.59
151.20
0.34
165.49
21.34
0.01
2.27
0.42
177.13
219.71
0.20
1,096.54
0.01
2.35
coston parcial
17,012.76
53.38
3.09
256.46
89.49
2,499.34
1.42
153.93
1,084.72
0.21
27.34
5.72
2,412.45
2,392.67
24.19
4,660.28
0.10
298.30
30,975.86
30,975.86
Pgina :
S10
MPHCO-GDL-SGPOP
kg
2.90
0213520005
ADITIVO INPERMEABILIZANTE
gln
63.55
0239050000
AGUA
m3
1.00
0202010002
kg
0221000000
BOL
0238000000
HORMIGON
m3
50.84
0349040009
hm
152.54
0348010008
hm
25.42
0349070001
hm
12.00
0348110004
VOLQUETE DE 10 M3
hm
127.12
0147010001
CAPATAZ
hh
13.50
0337010001
HERRAMIENTAS MANUALES
%MO
0147010003
OFICIAL
hh
11.06
0147000022
hh
13.62
0147010002
OPERARIO
hh
12.62
0147010004
PEON
hh
0239150005
und
0272000001
4.24
16.53
9.89
120.00
4.25
metrado
5,482.68
16.80
16.80
16.80
16.80
16.80
20.16
16.80
16.80
20.16
5,519.64
5,516.28
36.96
16.80
5,499.48
5,536.44
20.16
5,482.68
cantidad
5,866.47
0.84
3.09
0.34
151.20
21.34
0.59
0.01
0.01
2.35
17.69
165.49
2.27
0.42
177.13
219.71
0.20
1,096.54
base(o)
actual(r)
IU
2
21
38
48
47
72
39
fp
k
CODIGODESCRIPCIN
AA
Acero de refuerzo
CH
Cemento portland
CH
Hormigon
CH
Equipo importado
MO
Mano de obra
TB
Tuberias
GU
indice general
COEF
%
0.459
0.107
0.142
0.125
0.167
100%
63%
27%
10%
100%
100%
100%
531.59
415
407.06
235.2
448.25
474.17
371.1
432.2
438.98
416.51
227.56
470.79
466.55
380.86
0.459AAr/Aao+0.107CHr/Cho+0.142MOr/Moo+0.125TBr/Tbo+0.167GUr/Guo
0.927
30,975.86
coston parcial
17,012.76
53.38
3.09
1.42
2,499.34
1,084.72
89.49
0.21
0.10
298.30
256.46
153.93
27.34
5.72
2,412.45
2,392.67
24.19
4,660.28
6,208.70
37,184.56
0.81
1.06
1.02
0.97
1.05
0.98
1.03
30,975.86
1
1
1
1
2
3
6
6
6
6
4
4
4
4
4
4
4
5
0.372
0.071
0.029
0.010
0.149
0.123
0.172
1
1
1
1
2
2
2
2
2
2
4
4
4
4
4
4
4
5
17,070.65
0.459 AA
100%
3,972.16
0.107 CH
63%
27%
10%
5,272.77
0.142 MO
100%
4,660.28
6,208.70
37,184.56
0.125 TB
0.167 GU
1.00
100%
0.927
531.59
432.20
415.90
438.98
407.06
416.51
235.2
227.56
448.25
470.79
474.17
466.55
371.10
380.86
531.59
415
407.06
235.2
448.25
474.17
371.1
432.2
438.98
416.51
227.56
470.79
466.55
380.86
0.81
1.06
1.02
0.97
1.05
0.98
1.03