HOJA DE CALCULO

ESTACA DISTANCIA AREAS

CORTE0.00 0.00

20.00 20.00 0.0040.00 20.00 1.5342.70 2.70 3.9450.00 7.30 17.6951.59 1.59 20.7660.00 8.41 30.6360.48 0.48 30.9880.00 19.52 19.85

100.00 20.00 1.96103.69 3.69 4.42

PRESUPUESTO DEL METRADO

ITEMS1.001.011.021.03

HOJA DE CALCULO

AREAS VOLUMENESRELLENO CORTE RELLENO

10.5812.51 0.00 230.905.60 7.65 181.100.94 7.38 8.830.00 78.95 1.720.00 30.57 0.000.00 216.09 0.000.00 14.79 0.000.00 496.10 0.008.41 218.10 42.056.12 11.77 26.81

PRESUPUESTO DEL METRADO

PARTIDA UND METRADOMOVIMIENTO DE TIERRAS M3

CORTE DE MATERIAL PROPIO M3 1482.42RELLENO CON MATERIAL DE PRESTAMO M3 683.06ACARREO Y ELIMINACION DE MATERIAL M3 799.36

HOJA DE CALCULO

VOLUMEN CORREGIDO DIAGRAMA DE MASASMATERIAL CORTE RELLENO DIFERENCIA ORDENADA DISTANCIA

0.00 0.002.00 0.00 320.95 -320.95 -320.95 20.002.00 9.56 251.73 -242.17 -563.12 40.002.00 9.23 12.27 -3.04 -566.16 60.002.00 98.69 2.39 96.30 -469.86 80.002.00 38.21 0.00 38.21 -431.65 100.002.00 270.11 0.00 270.11 -161.54 120.002.00 18.49 0.00 18.49 -143.05 140.003.00 709.42 0.00 709.42 566.37 160.003.00 311.88 58.45 253.43 819.80 180.003.00 16.83 37.27 -20.44 799.36 200.00

VOL. TOTAL 1482.42 683.06

P.UNITARIO PARCIAL SUBTOTAL13219.75

4.80 7115.622.50 1707.655.50 4396.48

COSTO DIRECTO $ 13219.75GG . Y UTILIDAD 20 $ 2643.95SUB TOTAL $ 15863.70IGB 18 % $ 2855.47TOTAL $ 18719.17

FACTORES DE RELLENO Y CORTE

n1234

FACTORES DE RELLENO Y CORTE

80 m FACT-CORTE FACT RELarena 1.11 1.17

matl suelto 1.25 1.39arcilla y rocso 1.43 1.39

roca fija 1.5 1.39

, ,, ,, ,

,,,

0.00 50.00 100.00 150.00 200.00 250.000.00

2.00

4.00

6.00

8.00

10.00

12.00

Chart Title

0.00 50.00 100.00 150.00 200.00 250.000.00

2.00

4.00

6.00

8.00

10.00

12.00

Chart Title