Analisis Paquete III - 03-02-02

Item N
Descripcin
CAMINOS INFRAESTRUCTURA - PAQUETE 3
01
01.01
01.02
01.03
PARTIDAS A SUMA ALZADA

Movilizacin y Desmovilizacin de Equipos
Movilizacin y Desmovilizacin de Instalacin de Faenas
Mantenimiento de Trnsito y Seguridad Vial
SUBTOTAL PARTIDAS A SUMA ALZADA
PARTIDAS A PRECIOS UNITARIOS
Topografa y Georeferenciacin
Topografa y Georeferenciacin
02
02.01
02.01.01
02.02
02.02.01
02.02.02
02.02.03
02.02.04
02.02.05
02.03
02.03.01
02.03.02
02.04
02.04.01
02.04.02
Movimientos de Tierra
Retiro de Top Soil
Retiro de Tops Soil
Transporte Mat. Top Soil (Inc. Carguio CF 966 ) hasta 1 km
Acopio de Material en botadero
Excavacin en roca con explosivos
Excavacin y Carguo de Roca requiere voladura
Transporte de roca a botadero D = menor a 1 Km
Empuje de Roca en Botadero
Excavacin material comn
Excavacin y Carguio de Material comun no saturado ----------------0.66
Excavacin y Carguio de Roca no requiere voladura---------------0.32
Desquinche de Taludes ---------------------0.02
Transporte de material comun y roca escarificable al botadero D = menor a 1 Km
Conformacion de Material comun en botadero
Remocin de derrumbes
Carguio y remocion de derrumbes D =menor a 1 km
Conformacin de terraplenes
Carguio, Preparacion y Transporte de material de prestamo D = hasta 1 km
Conformacion de terraplenes-------------------------0.27
Conformacion de banquetas ------------------0.73
Transporte
Transporte de material de prstamo, distancia mayor a 1 km
Transporte de material de excedente, distancia mayor a 1 km
Superficie de rodadura afirmada
Refine, perfilado y compactacin de subrasante
Refine, perfilado y compactacion de subrasante
Afirmado
Extraccion y Carguio de material para Afirmado---------------1.688
Transporte Interno D = hasta 0.5 ---------- 1.688
Chancado y Acopio de material afirmado---------------1.35
Transporte de Afirmado D prom. = 14.5 Km --------------m3xkm
02.05
02.05.01
02.05.02
02.05.03
02.05.04
02.05.05
02.05.06
02.05.07
02.05.08
02.05.09
02.05.10
02.05.11
02.05.12
02.05.13
02.05.14
02.05.15
Colocacion de Afirmado
Obras de arte y drenajes
Limpieza y perfilado de cunetas sin revestir
Carguio de material
Transporte de material comun no saturado a botadero D = menor a 1 km
Limpieza de alcantarilla existente
Limpieza de alcantarillas existentes
Carguio de material
Excavacin no clasificada para estructuras
Excavacion manual para estructuras----------------------0.2
Excavacion no clasificada para estructuras-------------0.8
Relleno para estructuras con material de prstamo
Carguio, Preparacion y Transporte de material de prestamo D = hasta 1 km
Colocacion de relleno
Relleno para estructuras con material prpio
Colocacion de relleno
Cama de asiento con material de afirmado
Extraccion y Carguio de material para Afirmado----------1.393
Transporte Interno D = hasta 0.5 km ---------------------1.393
Chancado y Acopio de material afirmado -------------------1.35
Transporte de Afirmado D prom. = 14.5 Km------------------------ m3xkm
Colocacion de cama de asiento
Concreto clase H (fc=100 kg/cm2)
Concreto Clase H (f'c = 100 kg/cm2)----------------------1.03
Suministro e Instalacion de Acero de Refuerzo-------43
Encofrado y Desencofrado------------------3.5
Concreto clase D (fc=210 kg/cm2) Encofrado y Acero FY=4200 kg/cm2
Concreto Clase D (f'c = 210 kg/cm2)--------------------1.03
Suministro e Instalacion de Acero de Refuerzo---------------------95
Encofrado y Desencofrado------------------5.5
Suministro e instalacin tubera corrugada de acero galvanizado circular, D=0.60 m
Subdren con material drenante y geotextil
Cuneta triangular revestida en plataforma de 0.75x0.50 m
Excavacion no clasificada para estructuras------------------0.39
Excavacion manual para estructuras---------------0.1
Transporte de material comun no saturado a botadero D = menor a 1 km----------0.49
Encofrado y Desencofrado ---------------0.09
Concreto f'c = 140 kg/cm2), e = 10 cms ------------------0.18
Junta----------------0.58
Cuneta triangular revestida en banqueta de 0.75x0.50 m
Excavacion no clasificada para estructuras------------------0.39
02.05.17
02.05.18
02.05.19
02.05.20
02.05.21
Excavacion manual para estructuras---------------0.1

Encofrado y Desencofrado ---------------0.09
Concreto f'c = 140 kg/cm2), e = 10 cms ------------------0.18
Junta----------------0.58
Zanja de coronacin revestida
Excavacion manual para estructuras-----------0.38
Encofrado y Desencofrado -----------0.05
Concreto f'c = 140 kg/cm2), e = 10 cms ------------0.16
Junta-------------0.53
Mampostera de piedra asentada en mortero de cemento
Suministro e instalacin gavin tipo caja 1.0x1.0x5.0 m (A)
Suministro e instalacin de geotextil no tejido Clase 2
Pintura asfltica
Suministro e instalacin de Geogrid
02.06
02.06.01
02.06.02
02.06.03
02.06.04
02.06.05
02.06.06
02.06.07
02.06.08
02.06.09
Sealizacin y Seguridad Vial

Suministro e instalacin de defensas camineras metlicas
Seal Preventiva (0.60x0.60 m), panel y poste
Seales Informativas (3.3x0.60 m), panel y poste
Reposicin de panel Seal Preventiva
Reposicin de panel Seal Informativa
Reposicin de postes
Repintado de poste de Seal Preventiva
Repintado de poste de Seal Informativa
02.07
02.07.01
02.07.02
02.07.03
02.07.04
Proteccin Ambiental
Readecuacin ambiental de campamentos y patios de maquinas
Revegetacin
Suministro e instalacin de malla drenante (Silt Fences)
Depsitos para sedimentacin
02.05.16
SUBTOTAL PARTIDAS A SERIE DE PRECIOS UNITARIOS
1.3.1
1.3.2
1.3 GASTOS GENERALES Y UTILIDADES

Gastos Generales
Utilidades
Item de bases Unidad

de Medicin y Cantidad
Pago
estimada
2.1 Gb
2.2 Gb
2.3 Gb
1
1
1
3.1 km
76
3.2 m3
40900
3.3 m3
129444
3.4 m3
2306685
3.5 m3
300
3.6 m3
166543
3.11 m3/km
3.11 m3/km
2506268
14829048
3.12 m2
555895
3.13 m3
184292
3.14 m
21558
3.15 m3
40242
3.16 m3
35975
3.17 m3
5727
3.17 m3
13783
3.18 m3
397
3.19 m3
2164
3.19 m3
6348
3.22
3.22
3.22
3.22
3.23
3.24
m
m
m
m
m
m
523
2717
0
0
9558
81058
3.25 m
10671
3.26 m
2868
3.27
3.28
3.29
3.3
3.31
m3
un
m2
m2
m2
796
0
2146
0
4430
3.32
3.33
3.33
3.33
3.34
3.34
3.34
3.34
3.34
m
un
un
un
un
un
un
un
un
36108
1319
23
0
2
0
2
0
0
3.35
3.36
3.37
3.38
m2
m2
m
un
45000
908966
118444
76
Gb
Gb
1
1
CCAPACMARCA - CHALHUAHUACHO
KILOMETRAJE
KM 91+000 A KM 93+000
KM 91+000 A KM 93+000
KM 91+000 A KM 93+000
Total KM 91+000 A KM 93+000
KM 93+000 A KM 97+000
KM 93+000 A KM 97+000
KM 93+000 A KM 97+000
KM 93+000 A KM 97+000
KM 93+000 A KM 97+000
KM 93+000 A KM 97+000
KM 93+000 A KM 97+000
KM 93+000 A KM 97+000
Total KM 93+000 A KM 97+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
Total KM 97+000 A KM 101+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
Total KM 101+000 A KM 105+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
ITEM
UBICACIN
1 91+819
2 92+315
3 92+380
TIPO
CONCRETO
100 Kg/cm2
TMC 36"
TMC 36"
TMC 36"
-
4
5
6
7
8
9
10
11
94+120
94+650
95+296
95+577
96+128
96+342
96+489
96+723
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
12
13
14
15
16
17
18
19
21
22
23
25
97+249
97+448
97+733
98+049
98+428
98+603
98+960
99+377
99+681
100+020
100+305
100+916
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
26
29
32
33
34
36
101+119
101+791
103+416
103+751
103+986
104+976
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
37
38
39
40
41
42
43
44
45
46
47
48
105+340
105+639
105+796
105+995
106+238
106+574
106+712
106+998
107+351
107+546
107+884
108+179
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
Total KM 105+000 A KM 109+000
KM 109+000 A KM 111+000
KM 109+000 A KM 111+000
KM 109+000 A KM 111+000
KM 109+000 A KM 111+000
Total KM 109+000 A KM 111+000
KM 111+000 A KM 113+000
KM 111+000 A KM 113+000
KM 111+000 A KM 113+000
KM 111+000 A KM 113+000
Total KM 111+000 A KM 113+000
KM 113+000 A KM 115+000
KM 113+000 A KM 115+000
KM 113+000 A KM 115+000
KM 113+000 A KM 115+000
Total KM 113+000 A KM 115+000
KM 115+000 A KM 117+000
KM 115+000 A KM 117+000
KM 115+000 A KM 117+000
KM 115+000 A KM 117+000
Total KM 115+000 A KM 117+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
Total KM 117+000 A KM 121+000
KM 121+000 A KM 123+000
KM 121+000 A KM 123+000
KM 121+000 A KM 123+000
KM 121+000 A KM 123+000
KM 121+000 A KM 123+000
KM 121+000 A KM 123+000
KM 121+000 A KM 123+000
KM 121+000 A KM 123+000
Total KM 121+000 A KM 123+000
KM 123+000 A KM 125+000
KM 123+000 A KM 125+000
49 108+426
50 108+696
51 108+974
TMC 36"
TMC 36"
TMC 36"
53
54
55
56
TMC 36"
TMC 36"
TMC 36"
TMC 36"
109+476
110+219
110+681
110+990
58
59
60
61
111+900
112+103
112+569
112+934
TMC 36"
TMC 36"
TMC 36"
TMC 36"
62
63
64
65
113+315
113+565
114+518
114+700
TMC 36"
TMC 36"
TMC 36"
TMC 36"
66
67
68
70
115+024
115+380
115+631
116+652
TMC 36"
TMC 36"
TMC 36"
TMC 36"
72
73
74
75
76
77
78
79
80
81
82
83
84
85
117+130
117+435
117+480
117+929
118+170
118+675
119+210
119+533
119+754
120+040
120+016
120+184
120+345
120+842
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
-
86
87
88
89
90
91
92
93
121+077
121+259
121+493
121+668
121+791
122+115
122+350
122+613
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
-
94 123+235
95 123+436
TMC 36"
TMC 36"
KM 123+000 A KM 125+000
KM 123+000 A KM 125+000
KM 123+000 A KM 125+000
KM 123+000 A KM 125+000
KM 123+000 A KM 125+000
KM 123+000 A KM 125+000
Total KM 123+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
Total KM 129+000 A KM 125+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
Total KM 133+000 A KM 129+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
Total KM 137+000 A KM 133+000
96
97
98
99
100
101
123+581
123+756
123+970
124+364
124+510
124+993
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
102
103
104
105
106
107
108
109
110
111
112
114
125+312
125+550
125+783
126+171
126+454
126+766
126+970
127+316
127+644
127+986
128+240
128+936
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
115
116
117
119
120
121
122
123
124
125
126
127
128
129
130
129+097
129+672
130+154
130+439
130+649
130+873
131+168
131+418
131+724
131+795
131+963
132+178
132+380
132+519
132+758
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
131
132
133
134
135
136
137
138
139
140
141
142
144
133+013
133+228
133+649
133+833
134+456
134+678
134+933
135+127
135+499
135+817
136+115
136+168
136+697
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
-
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
Total KM 141+000 A KM 137+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
Total KM 145+000 A KM 141+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
Total KM 149+000 A KM 145+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
145
146
147
148
149
150
151
153
154
155
156
157
158
159
137+029
137+272
137+700
137+987
138+329
138+746
138+869
139+329
139+470
139+876
140+147
140+331
140+394
140+629
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
-
160
161
162
163
164
165
166
167
168
170
141+050
141+329
141+546
141+726
141+875
141+987
142+304
142+490
142+917
144+230
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
173
174
175
176
177
178
179
181
182
183
184
185
186
187
145+101
145+243
145+527
146+020
146+337
146+633
146+698
147+702
148+039
148+253
148+486
148+586
148+661
148+949
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
188
189
190
191
192
193
194
195
196
149+330
149+571
149+739
150+064
150+393
150+585
150+845
150+941
151+057
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
Total KM 156+000 A KM 149+000
KM 156+000 A KM 157+000
KM 156+000 A KM 157+000
KM 156+000 A KM 157+000
Total KM 156+000 A KM 157+000
KM 157+000 A KM 158+000
KM 157+000 A KM 158+000
Total KM 157+000 A KM 158+000
KM 158+000 A KM 160+000
KM 158+000 A KM 160+000
KM 158+000 A KM 160+000
KM 158+000 A KM 160+000
KM 158+000 A KM 160+000
KM 158+000 A KM 160+000
Total KM 158+000 A KM 160+000
KM 162+00 A KM 160+000
KM 162+00 A KM 160+000
KM 162+00 A KM 160+000
KM 162+00 A KM 160+000
KM 162+00 A KM 160+000
KM 162+00 A KM 160+000
KM 162+00 A KM 160+000
Total KM 162+00 A KM 160+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
151+153
151+553
151+691
152+348
152+465
152+784
153+023
153+376
153+666
153+918
154+960
155+260
155+498
155+742
155+847
155+942
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
-
213 156+036
215 156+496.18
216 156+941.1
TMC 36"
TMC 36"
TMC 36"
-
217 157+259.75
218 157+735.6
TMC 36"
TMC 36"
-
219
220
221
222
224
225
158+675.46
158+936.26
159+286.52
159+446.52
159+715.82
159+968.67
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
226
227
228
229
230
231
232
160+030.02
160+406.32
160+554.32
160+872.82
161+304.42
161+505.77
161+774.52
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
233
235
238
239
240
241
242
243
244
245
246
162+198.17
162+944.17
163+617.07
163+958.59
164+193.89
164+348.49
164+559.09
164+728.79
165+260.59
165+499.89
165+763.09
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
Total KM 167+137.3 A KM 162+000
Total general
247 165+914.59
249 166+517.35
250 166+817.83
TMC 36"
TMC 36"
TMC 36"
-
CONCRETO CONCRETO CONCRETO

140 Kg/cm2 175 Kg/cm2 210 Kg/cm2
1.88
7.67
1.88
7.67
1.88
7.67
5.64
23.01
0
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
3.76
3.46
1.88
7.67
16.92
57.15
0
3.76
3.46
1.88
7.67
1.88
1.79
12.03
6.05
7.03
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
22.56
80.33
19.06
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
11.28
46.02
0
1.88
7.67
1.88
7.67
6.05
9.63
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
ENCOFRADO
36.18
36.18
36.18
108.54
36.18
36.18
36.18
36.18
36.18
36.18
22.43
36.18
275.69
22.43
36.18
51.02
53.08
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
452.15
36.18
36.18
36.18
36.18
36.18
36.18
217.08
36.18
36.18
59.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
METRADO
CONCRETO
28.65
9.55
9.55
9.55
9.55
9.55
9.55
7.22
9.55
74.07
7.22
9.55
15.7
13.08
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
121.95
9.55
9.55
9.55
9.55
9.55
9.55
57.3
9.55
9.55
15.68
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
1.88
1.88
1.88
26.32
7.67
7.67
7.67
113.43
1.88
1.88
1.88
5.64
1.88
1.88
1.88
1.88
7.52
1.88
1.88
1.88
7.67
7.67
7.67
23.01
7.67
7.67
7.67
1.79
24.8
6.05
6.05
7.67
7.67
27.44
7.67
7.67
7.67
7.67
30.68
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
6.05
6.05
7.67
7.67
7.67
20.68
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
15.04
1.88
1.88
96.47
1.79
1.79
7.67
7.67
7.67
7.67
7.67
7.67
49.6
7.67
1.79
1.88
1.88
3.76
1.88
1.88
1.88
1.88
7.52
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
9.63
12.03
12.03
12.03
24.63
36.66
9.63
9.63
19.26
14.07
14.07
28.14
14.07
36.18
36.18
36.18
565.7
36.18
36.18
36.18
108.54
36.18
36.18
36.18
51.02
159.56
64.78
76.72
36.18
36.18
213.86
36.18
36.18
36.18
36.18
144.72
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
59.18
59.18
36.18
36.18
36.18
516.34
56.04
56.04
36.18
36.18
36.18
36.18
36.18
36.18
329.16
36.18
56.04
9.55
9.55
9.55
149.38
0
9.55
9.55
9.55
28.65
9.55
9.55
9.55
15.7
44.35
18.08
30.68
9.55
9.55
67.86
9.55
9.55
9.55
9.55
38.2
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
15.68
15.68
9.55
9.55
9.55
0
136.41
17.74
17.74
9.55
9.55
9.55
9.55
9.55
9.55
92.78
9.55
17.74
3.76
3.76
1.88
1.88
1.88
1.88
18.8
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
3.76
3.46
3.46
7.67
7.67
7.67
7.67
47.06
7.67
7.67
7.67
6.05
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
90.42
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
115.05
7.67
7.67
6.05
7.67
7.67
6.05
7.67
7.67
7.67
7.67
7.67
3.46
20.68
84.59
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
20.68
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
28.2
1.88
1.88
1.88
1.88
14.07
9.63
9.63
5.03
9.63
14.66
22.43
22.43
36.18
36.18
36.18
36.18
281.8
36.18
36.18
36.18
59.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
457.16
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
542.7
36.18
36.18
47.64
36.18
36.18
59.18
36.18
36.18
36.18
36.18
36.18
22.43
454.87
7.22
7.22
9.55
9.55
9.55
9.55
79.93
9.55
9.55
9.55
15.68
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
120.73
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
143.25
9.55
9.55
11.08
9.55
9.55
15.68
9.55
9.55
9.55
9.55
9.55
7.22
0
119.93
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
22.56
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
16.92
1.88
1.88
1.88
1.88
1.88
1.88
1.88
3.76
1.88
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
92.04
7.67
7.67
7.67
7.67
7.67
7.67
6.05
7.67
7.67
7.67
75.08
7.67
7.67
7.67
7.67
7.67
7.67
1.79
3.46
7.67
7.03
9.63
9.63
1.88
20.68
1.88
1.88
1.88
1.88
6.05
6.05
6.05
7.67
84.76
7.67
7.67
7.67
7.67
6.05
7.67
7.67
7.67
7.03
1.88
1.88
1.88
7.03
7.03
16.11
42.4
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
434.16
36.18
36.18
36.18
36.18
36.18
36.18
53.08
36.18
36.18
36.18
378.7
36.18
36.18
36.18
36.18
36.18
36.18
70.7
22.43
36.18
53.08
59.22
59.18
36.18
554.05
36.18
36.18
36.18
36.18
53.08
36.18
36.18
36.18
0
0
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
114.6
9.55
9.55
9.55
9.55
9.55
9.55
13.08
9.55
9.55
9.55
99.03
9.55
9.55
9.55
9.55
9.55
9.55
19.78
7.22
9.55
0
13.08
15.68
15.68
9.55
147.84
9.55
9.55
9.55
9.55
0
13.08
9.55
9.55
9.55
1.88
1.88
1.88
1.88
1.88
7.67
7.67
7.67
7.67
7.67
36.18
36.18
36.18
36.18
36.18
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
41.36
1.88
1.88
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
174.79
7.67
7.67
6.05
21.39
7.67
7.67
15.34
7.67
7.67
6.05
7.67
7.67
7.67
44.4
7.67
7.67
7.67
6.05
6.05
1.79
7.67
44.57
7.67
7.67
7.67
7.67
7.67
1.79
7.67
3.46
7.67
3.46
7.67
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
849.04
36.18
36.18
53.08
125.44
36.18
36.18
72.36
36.18
36.18
53.08
36.18
36.18
36.18
233.98
36.18
36.18
36.18
47.64
47.64
39.32
36.18
279.32
36.18
36.18
36.18
36.18
36.18
39.32
36.18
22.43
36.18
22.43
36.18
3.76
1.88
1.88
3.76
1.88
1.88
1.88
1.88
1.88
9.4
1.88
1.88
1.88
1.88
1.88
9.4
1.88
1.88
1.88
1.88
1.88
1.88
1.88
3.76
1.88
3.76
1.88
7.03
7.03
7.03
5.03
5.03
7.03
17.09
7.03
9.55
9.55
9.55
9.55
9.55
0
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
9.55
223.18
9.55
9.55
6.05
25.15
9.55
9.55
19.1
9.55
9.55
13.08
9.55
9.55
9.55
60.83
9.55
9.55
9.55
11.08
11.08
10.7
9.55
71.06
9.55
9.55
9.55
9.55
9.55
10.7
9.55
7.22
9.55
7.22
9.55
1.88
1.88
1.88
30.08
389.16
7.67
7.67
7.67
93.08
1554.51
7.03
250.75
36.18
36.18
36.18
482.16
8237.08
9.55
9.55
9.55
130.19
UBICACIN
KM 91+000 A KM 93+000
KM 93+000 A KM 97+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 105+000 A KM 109+000
KM 109+000 A KM 111+000
KM 111+000 A KM 113+000
KM 115+000 A KM 117+000
KM 115+000 A KM 117+000
KM 117+000 A KM 121+000
KM 121+000 A KM 123+000
KM 123+000 A KM 125+000
KM 129+000 A KM 125+000
KM 133+000 A KM 129+000
KM 137+000 A KM 133+000
KM 141+000 A KM 137+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 149+000 A KM 145+000
KM 156+000 A KM 157+000
KM 157+000 A KM 158+000
KM 158+000 A KM 160+000
KM 162+00 A KM 160+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
TIPO
CONCRETO CONCRETO CONCRETO

100 Kg/cm2 140 Kg/cm2 175 Kg/cm2
99+525
100+645
MCA (1X1)
MCA (2X1)
2.18
4.36
101+582
102+261
102+665
MCA (3X2)
MCA (3X2)
MCA (2X1.5)
3.86
3.86
3.39
109+252
MCA (2X1.5)
3.39
116+172
116+900
MCA (3X1.5)
MCA (3X2)
3.86
3.86
128+569
130+211
136+571
139+042
142+970
144+388
144+956
146+968
MCA (2X1)
MCA (2X1)
MCA
MCA (1X1)
MCA (3X2)
MCA (2X1.5)
MCA (2X1)
MCA (2X2 05 Ojos)
4.36
4.36
4.36
2.18
3.86
3.39
4.36
17.45
162+464.67
163+409.86
MCA
MCA
3.85
3.87
166+003.09
MCA
4.79
85.59
CONCRETO
ENCOFRADO
210 Kg/cm2
Acero de
Refuerzo
28.66
57.33
105.49
210.98
2,492.72
4,985.44
64.15
64.15
47.84
259.23
259.23
326.87
4,696.92
4,696.92
3,947.76
47.84
326.87
3,947.76
64.15
64.15
259.23
259.23
4,696.92
4,696.92
57.33
57.33
57.33
28.66
64.15
47.84
57.33
229.30
210.98
210.98
210.98
105.49
259.23
326.87
210.98
843.92
4,985.44
4,985.44
4,985.44
2,492.72
4,696.92
3,947.76
4,985.44
19,941.76
69.89
73.91
229.21
196.54
77.93
1,259.24
191.83
5,004.14
6600
85,182.26
RESUMEN DE METRADOS
ITEM
DESCRIPCION
1.00 Alcantarillas
2.00 Muros de Concreto
3.00 Baden
TOTAL
METRADOS CLIENTE
Analisis de Andamio y Encofrado

DATOS
Altura (m)
Longitud de Muros (m)
Rendimiento (m3/dia)
Concreto Muros (m3)
Encofrado (m2)
Cuadrillas
duracion
Cantidad de Concreto diario (m3/dia)
Cant. De Concreto (m3/ml)
Cantidad de ml/dia
Cant. De Encofrado m2/ml
Cantidad de Encofrado (m2/dia)
Tiempo Promedio de desencofrado (dias)
Tiempo Promedio de Andamio (dias)
Cantidad de encofrado a Llevar a Obra(m2)
Cantidad de Andamios a Llevar a obra
Insidencia de andamios m2/m3
4.21
2,265.00
9.00
6,278.29
18,341.14
4.00
174.40
36.00
2.77
12.99
8.10
105.17
5
3
525.84
315.51
2.92
Encofrado metalico
Precio Unitario Mes
Encofrado ($)
Precio mes ($)
Cantidad de encofrado Ejecutada mes (m2)
Precio $/m2
Precio Total $
60.00
6,310.14
631.01
10.00
183,411.43
Encofrado de madera (Tryplay de 18mm)

Precio Unitario Tryplay Plancha (pl)
40.32
Precio Unitario Tryplay (m2)
14
Precio madera tornillo (p2)
1.1
Numero de Usos
3.00
cantidad de Triplay
0.33
Cantidad de Triplay a Llevar (Pl)
2,122.82
Madera Tornillo (p2/m2)
3.11
Total de Madera
57,040.95
Precio Tryplay $
85,592.00
Precio Madra Tornillo $
62,745.05
Precio Total $
148,337.05
CONCRETO
100 Kg/cm2
19.08
341.17
16.26
376.51
CONCRETO 140
Kg/cm2
CONCRETO
175 Kg/cm2
CONCRETO
210 Kg/cm2
391.04
1,591.38
524.76
6,278.29
391.04
85.50
1,676.88
6,803.05
Insidencia Partida Concreto

Alcantarillas
8%
Muros de Concreto
92%
0.116
PRORRATEO A MET. CLIENTE

Concreto
f'c=280
Kg/cm2
140.79
140.79
Excavacion
25,420.08
24,228.95
1,032.16
50,681.19
35,975.00
rado y Acero FY=4200 kg/cm2
Relleno
12,637.69
23,533.13
376.50
36,547.32
13,783.00
5,727.00
Excavacion
18,043.92
17,198.42
732.66
35,975.00
Relleno
6,746.36
12,562.65
200.99
19,510.00
RESUMEN A CRONOGRAMA
Metrados
RESUMEN
FRENTE 01 (CHALHUAHUACHO )
KM 167+137.3 A KM 162+000
KM 162+00 A KM 160+000
KM 158+000 A KM 160+000
KM 157+000 A KM 158+000
KM 156+000 A KM 157+000
KM 156+000 A KM 149+000
KM 149+000 A KM 145+000
KM 145+000 A KM 141+000
KM 141+000 A KM 137+000
KM 137+000 A KM 133+000
KM 133+000 A KM 129+000
KM 129+000 A KM 125+000
KM 123+000 A KM 125+000
FRENTE 02 (CCAPACMARCA )
KM 91+000 A KM 93+000
KM 93+000 A KM 97+000
KM 97+000 A KM 101+000
KM 101+000 A KM 105+000
KM 105+000 A KM 109+000
KM 109+000 A KM 111+000
KM 111+000 A KM 113+000
KM 113+000 A KM 115+000
KM 115+000 A KM 117+000
KM 117+000 A KM 121+000
KM 121+000 A KM 123+000
TOTALES
Material Comun
Topsoil
Transp. Mayor 1Km
Roca Ripeable
Botadero
Transp. Primer Km
Total mat
mat. Comun
Co+Ripeable+De
+desquinche
squinche
Transporte material Mayor de 1 Km

Material Comun
Roca Ripeable
Roca Voladura
Material Total
Dist. Promedio
Total(Km)
Dist. Promedio
Mayor 1Km(Km)
Material Topsoil
Material comun
Roca ripeable
Roca Voladura
TOTAL
43,443.24
17,542.78
13,715.35
9,262.67
26,305.92
68,887.80
8,867.62
38,710.41
18,744.04
20,003.24
19,143.91
57,411.74
22,990.05
27,496.02
15,369.68
31,274.03
15,290.83
15,070.46
65,664.86
30,556.83
21,820.61
50,141.79
66,563.70
65,012.74
32,205.03
4,572.67
2,791.08
1,073.49
11,323.69
1,474.72
3,083.77
3,757.22
2,146.98
2,146.98
2,146.98
2,146.98
2,146.98
2,146.98
1,073.49
46,234.32
18,616.27
25,039.04
10,737.39
29,389.69
72,645.02
11,014.60
40,857.39
20,891.02
22,150.22
21,290.89
59,558.73
24,063.54
70,939.26
32,912.46
44,989.37
24,553.51
41,376.38
134,552.66
39,424.45
60,531.02
68,885.82
86,566.94
84,156.65
89,616.77
27,562.72
43,443.24
17,542.78
13,715.35
9,262.67
26,305.92
68,887.80
8,867.62
38,710.41
18,744.04
20,003.24
19,143.91
57,411.74
22,990.05
43,443.24
17,542.78
13,715.35
9,262.67
26,305.92
68,887.80
8,867.62
38,710.41
18,744.04
20,003.24
19,143.91
57,411.74
22,990.05
27,496.02
15,369.68
31,274.03
15,290.83
15,070.46
65,664.86
30,556.83
21,820.61
50,141.79
66,563.70
65,012.74
32,205.03
4,572.67
1,509.46
485.10
11,603.45
1,511.15
3,159.95
11,470.55
2,385.09
9,177.91
11,523.89
14,275.35
13,842.86
6,845.27
972.43
72,448.72
33,397.56
56,592.82
26,064.66
44,536.34
146,023.21
41,809.54
69,708.93
80,409.71
100,842.29
97,999.51
96,462.05
28,535.15
2.51
2.08
2.35
3.04
4.19
4.37
8.17
12.36
16.23
9.27
11.36
10.46
7.49
1.51
1.08
1.35
2.04
3.19
3.37
7.17
11.36
15.23
8.27
10.36
9.46
6.49
3,574.72
1,019.82
1,438.48
1,154.00
1,690.75
13,016.08
15,350.92
23,938.85
32,247.66
18,786.09
21,362.47
20,299.71
6,924.02
52,266.24
22,119.79
17,249.74
17,844.64
82,917.12
246,186.76
61,415.21
414,438.30
285,952.25
165,755.52
168,157.40
466,699.71
151,709.98
55,678.30
13,592.40
46,080.60
32,359.25
48,255.67
221,044.09
223,831.37
263,256.97
767,816.02
551,138.86
698,138.86
368,088.51
27,569.59
1,758.42
442.17
13,089.30
2,994.76
10,985.26
25,180.57
14,706.10
114,396.07
171,249.04
116,603.77
148,651.53
78,221.21
5,863.26
113,277.69
37,174.17
77,858.11
54,352.66
143,848.80
505,427.49
315,303.60
816,030.18
1,257,264.98
852,284.25
1,036,310.26
933,309.14
192,066.84
21,357.90
158,801.47
234,901.69
96,210.39
165,283.06
118,357.56
168,383.98
115,092.72
127,959.71
114,351.92
48,617.83
3,492.84
73,137.28
73,989.66
5,352.57
6,215.96
8,667.79
1,342.64
2,146.98
2,146.98
2,146.98
1,073.49
1,073.49
1,073.49
1,073.49
2,146.98
1,073.49
237,048.68
98,357.37
167,430.04
119,431.06
169,457.47
116,166.21
129,033.20
116,498.91
49,691.32
238,394.54
169,347.67
239,272.72
123,710.13
174,599.94
115,092.72
127,959.71
123,019.71
49,960.47
234,901.69
96,210.39
165,283.06
118,357.56
168,383.98
115,092.72
127,959.71
114,351.92
48,617.83
234,901.69
96,210.39
165,283.06
118,357.56
168,383.98
115,092.72
127,959.71
114,351.92
48,617.83
3,492.84
73,137.28
73,989.66
5,352.57
6,215.96
8,667.79
1,342.64
4,516.12
15,219.64
15,958.00
1,094.77
1,158.69
2,448.42
285.90
242,910.66
184,567.31
255,230.72
124,804.91
175,758.63
115,092.72
127,959.71
125,468.13
50,246.37
1.67
3.71
7.90
11.52
3.38
2.08
2.78
3.96
3.36
5.03
9.08
0.67
2.71
6.90
10.52
2.38
1.08
1.78
2.96
2.36
4.03
8.08
418.66
6,092.06
14,492.13
22,060.24
6,167.20
1,449.21
2,517.34
3,488.85
2,308.01
5,839.79
8,362.49
14,390.12
430,844.22
1,609,170.84
997,871.88
464,431.08
119,777.75
312,520.05
340,226.09
301,700.74
499,573.39
393,216.06
29,049.52
781,763.39
117,586.27
12,133.74
5,009.89
10,606.82
37,030.26
161,601.33
25,424.22
2,480.25
1,299.42
2,258.63
14,808.78
436,936.28
1,689,742.74
1,963,296.84
613,608.77
135,840.96
315,037.38
343,714.93
304,008.75
511,722.48
414,444.01
1,734,347.03
613,237.97
51,414.73
1,554,187.67
613,237.97
129,444.00
5.40
233,999.53
7,636,434.87
4,273,000.14
934,235.57
13,077,670.10
BOTADEROS INFORMACION DE
DOCUMENTOS
Item
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
Ubicacin de
Botadero
Capacidad de
Botadero
KM
m3
90+200.00
91+000.00
91+500.00
95+300.00
97+000.00
106+400.00
107+200.00
111+100.00
112+200.00
56,816.61
57,205.59
525,000.00
43,750.56
18,281.87
90,000.00
10,357.25
68,076.45
280,000.00
117+400.00
60,186.35
118+000.00
11.00
12.00 119+000.00
13.00 119+200.00
14.00 119+900.00
113,342.17
128+000.00
72,871.75
15.00
16.00 131+300.00
17.00 137+400.00
18.00 141+800.00
100,800.00
39,201.40
210,000.00
10.00
180,000.00
78,028.31
27,009.61
149+500.00
19.00
20.00 155+000.00
21.00 155+300.00
22.00 160+100.00
243,000.00
51,819.73
160+400.00
92,566.04
160+500.00
161+000.00
162+700.00
162+800.00
165,000.00
30,009.60
22,961.49
165,000.00
23.00
24.00
25.00
26.00
27.00
TOTAL
29,792.81
2,831,077.59
167+100.00
161+600
160+100.00
156+440.00
156+040.00
134+500
117+500.00
80,456.56
76,198.91
46,236.07
61,851.67
BOTADEROS CONSIDERADOS EN METRADOS

DE GMI
DOCUMENTOS
Ubicacin de
Botadero
CAPACIDAD
KM
m3
25423-220-V24-W000-04894 Y 25423-220-V24-W000-04895
25423-220-V24-W000-04896 Y 25423-220-V24-W000-04897
25423-220-V24-W000-04898 Y 25423-220-V24-W000-04899
25423-220-V24-W000-04900(Planta)
25423-220-V24-W000-04902 y 25423-220-V24-W000-04903
25423-220-V24-W000-04904 Y 25423-220-V24-W000-04905
25423-220-V24-W000-04906 Y 25423-220-V24-W000-04907
91+500.00
525,000.00
97+000.00
106+380.00
75,000.00
90,000.00
112+200.00
25423-220-V24-W000-04908 Y 25423-220-V24-W000-04909, 25423-220V24-W000-04939 Y 25423-220-V24-W000-04940
25423-220-V24-W000-04910, 25423-220-V24-W000-04911 Y25423-220V24-W000-04912
25423-220-V24-W000-04913 Y 25423-220-V24-W000-04914
119+000.00
25423-220-V24-W000-04942, 25423-220-V24-W000-04943
25423-220-V24-W000-04915 Y 25423-220-V24-W000-04916
25423-220-V24-W000-04917, 25423-220-V24-W000-04918, 25423-220V24-W000-04919, 25423-220-V24-W000-04920, 25423-220-V24-W000- 127+500.00
04921 y 25423-220-V24-W000-04922
25423-220-V24-W000-04923, 25423-220-V24-W000-04924
131+300.00
25423-220-V24-W000-04925, 25423-220-V24-W000-04926
25423-220-V24-W000-04927, 25423-220-V24-W000-04928
141+750.00
25423-220-V24-W000-04929, 25423-220-V24-W000-04930, 25423-220V24-W000-04931
155+000.00
25423-220-V24-W000-04932, 25423-220-V24-W000-04933, 25423-220-V24-W000-04934
155+990.00
25423-220-V24-W000-04962 25423-220-V24-W000-04901(Secciones)
25423-220-V24-W000-04963, 25423-220-V24-W000-04965, 25423-220V24-W00004964
280,000.00
180,000.00
60,000.00
100,800.00
210,000.00
243,000.00
165,000.00
25423-220-V24-W000-04966, 25423-220-V24-W000-04967
25423-220-V24-W000-04968, 25423-220-V24-W000-04969
1,928,800.00
CANTERAS
25423-220-V24-W000-04954
25423-220-V24-W000-04952, 25423-220-V24-W000-04953
25423-220-V24-W000-04950, 25423-220-V24-W000-04951
25423-220-V24-W000-04948, 25423-220-V24-W000-04949
25423-220-V24-W000-04946, 25423-220-V24-W000-04947
25423-220-V24-W000-04944 , 25423-220-V24-W000-04945
25423-220-V24-W000-04936, 25423-220-V24-W000-04937, 25423-220-V24-W000-04938
ERADOS EN METRADOS
E GMI
VOLUMNE
DE RESERVA
m3
178.02
1,261.08
468.28
804.76
610.80
1,170.47
604.86
46.74
157.49
10,323.84
PROGRESIVA
S
Retiro de
Topsoil
Mat. Comun
Roca Suelta
KM 91+000 A KM 93+000
1,076.32
65,249.90
KM 93+000 A KM 97+000
2,152.63
110,924.74
KM 97+000 A KM 101+000
2,152.63
231,482.21
KM 101+000 A KM2,152.63
105+000
94,707.14
KM 105+000 A KM2,152.63
109+000
162,297.17
KM 109+000 A KM1,076.32
111+000
115,845.72
KM 111+000 A KM1,076.32
113+000
165,444.10
KM 113+000 A KM1,076.32
115+000
112,641.79
KM 115+000 A KM1,076.32
117+000
126,259.54
KM 117+000 A KM2,152.63
121+000
112,806.02
KM 121+000 A KM1,076.32
123+000
47,590.48
KM 123+000 A KM1,076.32
125+000
22,792.54
KM 129+000 A KM2,152.63
125+000
56,421.44
KM 133+000 A KM2,152.63
129+000
18,810.38
KM 137+000 A KM2,152.63
133+000
19,646.16
KM 141+000 A KM2,152.63
137+000
18,164.20
KM 145+000 A KM2,152.63
141+000
38,297.84
KM 149+000 A KM2,152.63
145+000
8,699.75
KM 156+000 A KM3,767.11
149+000
67,701.01
KM 156+000 A KM 157+000
538.16
25,786.03
KM 157+000 A KM 158+000
538.16
8,723.74
KM 158+000 A KM1,076.32
160+000
13,915.54
KM 162+00 A KM 160+000
1,076.32
17,237.15
KM 167+137.3 A KM
2,690.79
162+000 42,686.37
40,900.00 1,704,130.96
3,431.99
71,779.29
72,571.79
5,471.91
6,107.67
8,516.77
1,319.24
4,493.00
31,569.72
63,848.10
65,450.14
48,935.50
21,716.74
30,060.67
64,601.12
14,807.90
15,024.43
30,680.17
14,977.55
27,190.33
602,554.04
PROGRESIVAS
KM 91+000 - 93+000
KM 93+000 - 97+000
KM 97+000 - 101+000
KM 101+000 - 105+000
KM 105+000 - 109+000
KM 109+000 - 111+000
KM 111+000 - 113+000
KM 113+000 - 115+000
KM 115+000 - 117+000
KM 117+000 - 121+000
KM 121+000 - 123+000
KM 123+000 - 125+000
KM 129+000 - 125+000
KM 133+000 - 129+000
KM 137+000 - 133+000
KM 141+000 - 137+000
KM 145+000 - 141+000
KM 149+000 - 145+000
KM 156+000 - 149+000
KM 156+000 - 157+000
KM 157+000 - 158+000
KM 158+000 - 160+000
KM 162+00 - 160+000
KM 167+137.3 - 162+000
ROCA DE
VOLADURA
250,000.00
200,000.00
150,000.00
100,000.00
15,945.44
15,201.48
4,516.12
50,000.00
-
KM 105+000 - 109+000
KM 101+000 - 105+000
KM 97+000 - 101+000
KM 93+000 - 97+000
KM 91+000 - 93+000
4,516.12
15,201.48
15,945.44
1,125.50
1,158.69
2,448.42
285.90
972.43
6,829.19
13,835.93
14,283.48
10,971.28
9,745.39
2,350.29
11,505.35
3,159.95
1,511.15
11,603.45
485.10
1,509.46
Mat.
Comun+Roca
Suelta
65,249.90
110,924.74
234,914.21
166,486.42
234,868.96
121,317.63
171,551.77
112,641.79
126,259.54
121,322.79
48,909.72
27,285.54
87,991.16
82,658.49
85,096.30
67,099.71
60,014.58
38,760.41
132,302.13
40,593.93
23,748.18
44,595.71
32,214.70
69,876.69
VOLUMENES DE CORTE
14,283.48
13,835.93
6,829.19
972.43
285.90
2,448.42
1,158.69
1,125.50
KM 137+000 - 133+000
KM 133+000 - 129+000
KM 129+000 - 125+000
KM 123+000 - 125+000
KM 121+000 - 123+000
KM 117+000 - 121+000
KM 115+000 - 117+000
KM 113+000 - 115+000
KM 111+000 - 113+000
KM 109+000 - 111+000
Mat. Comun+Roca Suelta

ROCA DE VOLADURA
1,509.46
485.10
11,603.45
1,511.15
3,159.95
11,505.35
2,350.29
9,745.39
10,971.28
14,283.48
KM 167+137.3 - 162+000
KM 162+00 - 160+000
KM 158+000 - 160+000
KM 157+000 - 158+000
KM 156+000 - 157+000
KM 156+000 - 149+000
KM 149+000 - 145+000
KM 145+000 - 141+000
KM 141+000 - 137+000
KM 137+000 - 133+000
Kilometraje
CANT. DE Km
Retiro de Topsoil
#REF! # # A
#REF!
#REF!
#REF!
109
111
113
115
#REF!
121
123
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#
#
#
+
+
+
+
#
+
+
#
#
#
#
#
#
#
#
#
#
#
0
0
0
0
#
0
0
#
#
#
#
#
#
#
#
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
A
160 + 0 A
#REF! # # A
97 + KM 91+000 A KM 93+000
KM 93+000 A KM 97+000
101 + KM 97+000 A KM 101+000
105 + KM 101+000 A KM 105+000
109 + KM 105+000 A KM 109+000
111 + KM 109+000 A KM 111+000
113 + KM 111+000 A KM 113+000
115 + KM 113+000 A KM 115+000
117 + KM 115+000 A KM 117+000
121 + KM 117+000 A KM 121+000
123 + KM 121+000 A KM 123+000
125 + KM 123+000 A KM 125+000
129 + KM 129+000 A KM 125+000
133 + KM 133+000 A KM 129+000
137 + KM 137+000 A KM 133+000
141 + KM 141+000 A KM 137+000
145 + KM 145+000 A KM 141+000
149 + KM 149+000 A KM 145+000
155 + KM 156+000 A KM 149+000
160 + KM 156+000 A KM 157+000
KM 157+000 A KM 158+000
KM 158+000 A KM 160+000
162 + KM 162+00 A KM 160+000
167 + KM 167+137.3 A KM 162+000
Total Material Comun Cliente

Total Roca Dura
253
253
2
4
4
4
4
2
2
2
2
4
2
2
4
4
4
4
4
4
7
1
1
2
2
5
76
1,076.32
2,152.63
2,152.63
2,152.63
2,152.63
1,076.32
1,076.32
1,076.32
1,076.32
2,152.63
1,076.32
1,076.32
2,152.63
2,152.63
2,152.63
2,152.63
2,152.63
2,152.63
3,767.11
538.16
538.16
1,076.32
1,076.32
2,690.79
40,900.00
Item
Partida
1
2
3
4
5
6
Retiro de Topsoil
Excavacin y carguio en roca con explosivos
Excavacin y Carguio material comn
Excavacin Roca Ripeable
Terraplenes
Afirmado
Unidad
m3/h
m3/h
m3/h
m3/h
m3/h
m3/h
NOTA
Se ha Considerado
32% excavacion en roca ripeable
66 % Excavacion en material Comun
Datos
Velocidada Asumida de Camionetas (Km/Hora)
30.00
Planeamiento
Turnos de Trabajo Epoca de Lluvias
Turno Diario
Turno Noche
Turno Domingo
Promedio
6
6
5
5.5
Planeamiento
Turnos de Trabajo Temporada Seca
Turno Diario
Turno Noche
Turno Domingo
Promedio
9
9
5
8.43
DESCRIPCION
TRAMO CHALHUAHUACHO - PTE. ICHURAY
PTE. ICHURAY - A CCAPACMARCA
CCAPACMARCA - A PUENTE ICHURAY
MATERIAL COMUN
91,659.79
674,991.43
674,991.43
Retiro de
Topsoil
Mat. Comun
Roca Suelta
ROCA DURA
Duracion (dias)
65,249.90
110,924.74
231,482.21
94,707.14
162,297.17
115,845.72
165,444.10
112,641.79
126,259.54
112,806.02
47,590.48
22,792.54
56,421.44
18,810.38
19,646.16
18,164.20
38,297.84
8,699.75
67,701.01
25,786.03
8,723.74
13,915.54
17,237.15
42,686.37
1,704,130.96
3,431.99
71,779.29
72,571.79
5,471.91
6,107.67
8,516.77
1,319.24
4,493.00
31,569.72
63,848.10
65,450.14
48,935.50
21,716.74
30,060.67
64,601.12
14,807.90
15,024.43
30,680.17
14,977.55
27,190.33
602,554.04
4,516.12
15,201.48
15,945.44
1,125.50
1,158.69
2,448.42
285.90
972.43
6,829.19
13,835.93
14,283.48
10,971.28
9,745.39
2,350.29
11,505.35
3,159.95
1,511.15
11,603.45
485.10
1,509.46
129,444.00
3,408,261.92
1,205,108.08
258,888.00
Cuadrillas
4.00
% (Mat. Comun, Roca Suelta +Roca Dura)

Meses de Lluvia
Volumen a ejecutar en temporada de lluvias (m3)
120.00
389,957.05
4
7
7
7
7
4
4
4
4
7
4
4
7
7
7
7
7
7
12
2
2
4
4
9
138.00
Cuadrilla (Equipo)
Rodillo
966 10 a 12Motoniveladora
Ton
140
H
Excavadora 330 Cargador Frontal
Camion
Volquete
1
1
1
METRADO DE TERRAPLENADOS
m3/Km
METRADO DE AFIRMADO
m3/Km
Material Comun
Duracion (dias)
Roca Suelta (Ripeable)

Jornada
Cuadrilla
Turnos
Duracion (dias)
75
42
86
36
61
43
62
42
47
42
18
9
21
7
8
7
15
4
26
30
7
6
7
49
750
147.71
5.50
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
5.50
8.43
8.43
8.43
5.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
1.00
2.00
2.00
1.00
2
36
36
3
4
5
1
3
16
32
33
25
11
15
32
23
15
16
8
42
358
Mano de Obra
Peon/Vigia
2
2
2
2
TERRAPLENES
166,543.00
2.19
166,543.00
2.19
AFIRMADO
555,895.00
184,292.00
166,543.00
2,191.36
184,292.00
2,424.89
Roca de Voladura
Duracion (dias)
SUMA MS+RS+RV
TOMADOS
MS+RS+RV
Terraplenes
Duracion (dias)TOMADOS
3
8
8
1
1
2
1
1
4
7
8
6
5
2
6
5
2
6
1
3
80
75
42
91
80
105
47
67
42
47
49
20
13
41
46
49
38
31
21
64
58
24
28
16
94
1,188
76
42
92
80
106
48
68
42
48
50
20
14
42
46
50
38
32
22
64
58
24
28
16
94
8
16
16
16
16
8
8
8
8
16
8
8
16
16
16
16
16
16
28
4
4
8
8
20
304
8.00
16.00
16.00
16.00
16.00
8.00
8.00
8.00
8.00
16.00
8.00
8.00
16.00
16.00
16.00
16.00
16.00
16.00
28.00
4.00
4.00
8.00
8.00
20.00
304.00
Afirmado
Duracion (dias)
TOMADOS
Vol mat. Comun
Vol Roca suelta
Roca de
voladura
9
17
17
17
17
9
9
9
9
17
9
9
17
17
17
17
17
17
29
5
5
9
9
21
10.00
18.00
18.00
18.00
18.00
10.00
10.00
10.00
10.00
18.00
10.00
10.00
18.00
18.00
18.00
18.00
18.00
18.00
30.00
6.00
6.00
10.00
10.00
22.00
352.00
656.00
218.6666667
858.55
2,641.07
2,516.11
1,183.84
1,531.11
2,413.45
2,433.00
2,681.95
2,630.41
2,256.12
2,379.52
1,628.04
1,343.37
408.92
392.92
478.01
1,196.81
395.44
1,057.83
444.59
363.49
496.98
1,077.32
454.11
216.6666667
37.30
897.24
684.64
114.00
89.82
170.34
65.96
320.93
751.66
1,388.00
1,309.00
1,287.78
678.65
1,366.39
1,009.39
255.31
626.02
1,095.72
936.10
289.26
49
190
150
23
17
49
14
69
163
301
286
289
305
107
180
54
63
414
30
16
CCAPACMARCA - PTE ICHURAY
INICIO
ALTURA (m)
CONCRETO
100 Kg/cm2
e=5cm (m2)
CONCRETO
100 Kg/cm2
e=5cm (m3)
CONCRETO
210 Kg/cm2
(m3)
ENCOFRADO
(m2)
FIN
LONG. (m)
ACERO (Kg)
97+728
98+044
98+165
101+577
102+325
102+475
102+535
102+665
102+705
104+243
104+475
105+785
105+845
106+725
107+665
109+247
110+505
110+335
111+175
112+595
112+929
112+975
113+215
113+255
113+325
113+385
113+445
113+505
113+695
113+735
113+775
113+825
113+995
114+055
114+075
114+365
114+400
97+738
98+054
98+195
101+587
102+355
102+535
102+565
102+705
102+725
104+253
104+485
105+805
105+895
106+735
107+685
109+257
110+525
110+375
111+200
112+615
112+939
112+995
113+245
113+325
113+365
113+445
113+505
113+645
113+725
113+765
113+825
113+875
114+025
114+075
114+145
114+400
114+425
10
10
30
10
30
60
30
40
20
10
10
20
50
10
20
10
20
40
25
20
10
20
30
70
40
60
60
140
30
30
50
50
30
20
70
35
25
3.50
2.50
3.00
3.50
3.00
4.00
4.00
2.50
2.50
4.00
2.50
2.00
2.00
2.50
2.50
4.50
4.50
8.00
3.50
2.00
3.50
2.00
2.50
2.00
3.00
2.50
3.50
5.00
2.50
2.50
2.50
3.50
2.00
3.00
3.00
2.50
4.00
31.80
24.80
87.90
31.80
87.90
223.80
111.90
99.20
49.60
37.30
24.80
39.60
99.00
24.80
49.60
39.80
79.60
249.20
79.50
39.60
31.80
39.60
74.40
138.60
117.20
148.80
190.80
592.20
74.40
74.40
124.00
159.00
59.40
58.60
205.10
86.80
93.25
1.59
1.24
4.40
1.59
4.40
11.19
5.60
4.96
2.48
1.87
1.24
1.98
4.95
1.24
2.48
1.99
3.98
12.46
3.98
1.98
1.59
1.98
3.72
6.93
5.86
7.44
9.54
29.61
3.72
3.72
6.20
7.95
2.97
2.93
10.26
4.34
4.66
30.22
17.85
78.59
30.22
78.59
215.97
107.99
71.40
35.70
36.00
17.85
25.77
64.43
17.85
35.70
40.52
81.04
424.86
75.55
25.77
30.22
25.77
53.55
90.20
104.78
107.10
181.32
691.95
53.55
53.55
89.25
151.10
38.66
52.39
183.37
62.48
89.99
92.28
65.30
232.78
92.28
232.78
586.89
297.05
250.50
127.03
103.81
65.30
102.96
253.54
65.30
127.03
115.91
223.71
776.74
221.62
102.96
92.28
102.96
188.77
353.92
308.63
373.96
523.43
1,692.42
188.77
188.77
312.23
437.20
153.15
156.98
536.17
219.63
248.74
1,341.84
659.88
3,053.26
1,341.84
3,053.26
9,127.20
4,563.60
2,639.52
1,319.76
1,521.20
659.88
957.29
2,393.23
659.88
1,319.76
1,964.34
3,928.68
27,239.66
3,354.59
957.29
1,341.84
957.29
1,979.64
3,350.52
4,071.02
3,959.28
8,051.03
34,670.06
1,979.64
1,979.64
3,299.40
6,709.19
1,435.94
2,035.51
7,124.28
2,309.58
3,803.00
118+585
118+635
119+749
120+035
121+072
121+254
121+475
121+515
123+425
123+645
126+166
129+105
129+545
129+805
132+705
132+750
133+555
133+644
133+935
134+315
134+415
134+540
134+673
134+695
134+735
134+775
135+450
118+635
118+665
119+759
120+045
121+082
121+264
121+515
121+555
123+455
123+655
126+176
129+135
129+575
129+835
132+725
132+760
133+575
133+654
133+955
134+355
134++455
134+550
134+683
134+735
134+745
134+795
135+460
50
30
10
10
10
10
40
40
30
10
10
30
30
30
20
10
20
10
20
40
40
10
10
40
10
20
10
3.50
4.00
3.00
3.00
4.00
4.00
4.00
5.50
3.50
2.00
3.00
2.50
2.50
3.00
2.00
2.00
2.00
1.00
3.00
2.50
3.50
2.50
3.00
3.00
3.00
4.50
2.50
159.00
111.90
29.30
29.30
37.30
37.30
149.20
191.20
95.40
19.80
29.30
74.40
74.40
87.90
39.60
19.80
39.60
19.80
58.60
99.20
127.20
24.80
29.30
117.20
29.30
79.60
24.80
7.95
5.60
1.47
1.47
1.87
1.87
7.46
9.56
4.77
0.99
1.47
3.72
3.72
4.40
1.98
0.99
1.98
0.99
2.93
4.96
6.36
1.24
1.47
5.86
1.47
3.98
1.24
151.10
107.99
26.20
26.20
36.00
36.00
143.98
244.72
90.66
12.89
26.20
53.55
53.55
78.59
25.77
12.89
25.77
12.89
52.39
71.40
120.88
17.85
26.20
104.78
26.20
81.04
17.85
437.20
297.05
81.09
81.09
103.81
103.81
393.66
542.48
264.74
52.77
81.09
188.77
188.77
232.78
102.96
52.77
102.98
52.77
156.93
250.50
350.97
65.30
81.09
308.63
81.09
223.71
65.30
6,709.19
4,563.60
1,017.75
1,017.75
1,521.20
1,521.20
6,084.80
12,730.03
4,025.51
478.65
1,017.75
1,979.64
1,979.64
3,053.26
957.29
478.65
957.29
478.65
2,035.51
2,639.52
5,367.35
659.88
1,017.75
4,071.02
1,017.75
3,928.68
659.88
CCAPACMARCA - PTE ICHURAY
INICIO
146+693
148+475
148+581
148+656
148+725
150+580
153+215
156+936
157+095
158+355
158+975
159+075
159+282
160+868
161+299
161+501
163+405
164+343
165+998
FIN
146+703
148+505
148+591
148+666
148+775
150+590
153+275
156+946
157+125
158+425
159+005
159+105
159+292
160+878
161+309
161+511
163+415
164+353
166+008
LONG. (m)
10
30
10
10
50
10
60
10
30
70
30
30
10
10
10
10
10
10
10
2,265.00
ALTURA (m)
4.50
2.50
2.50
3.00
2.50
2.50
3.00
2.50
2.50
3.00
4.00
4.00
2.50
2.50
2.00
2.50
3.50
2.50
4.00
4.21
CONCRETO
100 Kg/cm2
e=5cm (m2)
39.80
74.40
24.80
29.30
124.00
24.80
175.80
24.80
74.40
205.10
111.90
111.90
24.80
24.80
19.80
24.80
31.80
24.80
37.30
6,823.45
CONCRETO
100 Kg/cm2
e=5cm (m3)
1.99
3.72
1.24
1.47
6.20
1.24
8.79
1.24
3.72
10.26
5.60
5.60
1.24
1.24
0.99
1.24
1.59
1.24
1.87
341.17
CONCRETO
210 Kg/cm2
(m3)
40.52
53.55
17.85
26.20
89.25
17.85
157.17
17.85
53.55
183.37
107.99
107.99
17.85
17.85
12.89
17.85
30.22
17.85
36.00
6,278.29
ENCOFRADO
(m2)
115.91
188.77
65.30
81.09
312.23
65.30
460.32
65.30
188.70
536.17
297.05
297.05
65.30
65.30
52.77
65.30
92.28
65.30
103.81
18,341.14
ACERO (Kg)
1,964.34
1,979.64
659.88
1,017.75
3,299.40
659.88
6,106.53
659.88
1,979.64
7,124.28
4,563.60
4,563.60
659.88
659.88
478.65
659.88
1,341.84
659.88
1,521.20
273,641.64
PARTIDAS
02.05.07
02.05.08
02.05.17
02.05.14
02.05.15
02.05.16
PARTIDA
CONCRETO PARA ESTRUCTURAS (ALCANTARILLAS, MUROS,
02.05.07
02.05.08
02.05.17
PARTIDA
CONCRETO CUNETAS
02.05.14
02.05.15
02.05.16
167,000.00
162,000.00
162,000.00
160,000.00
160,000.00
155,000.00
149,000.00
145,000.00
155,000.00
149,000.00
145,000.00
141,000.00
141,000.00
137,000.00
133,000.00
129,000.00
125,000.00
137,000.00
133,000.00
129,000.00
125,000.00
123,000.00
91,000.00
97,000.00
97,000.00
101,000.00
105,000.00
109,000.00
111,000.00
113,000.00
115,000.00
117,000.00
121,000.00
101,000.00
105,000.00
109,000.00
111,000.00
113,000.00
115,000.00
117,000.00
121,000.00
123,000.00
Descripcion
DESCRIPCION
Duracion
(dias)
108.20
Concreto clase D (fc=210 kg/cm2) Encofrado y Acero FY=4200 kg/cm2 158.70
66.33
CONCRETO PARA ESTRUCTURAS (ALCANTARILLAS, MUROS, BADESNES)
DESCRIPCION
Total (m3)
CONCRETO CUNETAS
Longitud de Tramo
14,590.44
1,920.78
458.88
16,970.10
Duracion
(Dias)
KM 167+137.3 A KM 162+000
KM 162+00 A KM 160+000
KM 158+000 A KM 160+000
KM 157+000 A KM 158+000
KM 156+000 A KM 157+000
KM 156+000 A KM 149+000
KM 149+000 A KM 145+000
KM 145+000 A KM 141+000
5
2
2
1
1
7
4
4
38.00
16.00
16.00
8.00
8.00
54.00
31.00
31.00
Cantidad
Ml/diaxCuad
Cunetas (ml)
rilla
140.34
133.32
133.32
133.32
133.32
138.26
137.62
137.62
70.17
66.66
66.66
66.66
66.66
69.13
68.81
68.81
KM 141+000 A KM 137+000
KM 137+000 A KM 133+000
KM 133+000 A KM 129+000
KM 129+000 A KM 125+000
KM 123+000 A KM 125+000
KM 91+000 A KM 93+000
KM 93+000 A KM 97+000
KM 97+000 A KM 101+000
KM 101+000 A KM 105+000
KM 105+000 A KM 109+000
KM 109+000 A KM 111+000
KM 111+000 A KM 113+000
KM 113+000 A KM 115+000
KM 115+000 A KM 117+000
KM 117+000 A KM 121+000
KM 121+000 A KM 123+000
4
4
4
4
2
31.00
31.00
31.00
31.00
16.00
137.62
137.62
137.62
137.62
133.32
68.81
68.81
68.81
68.81
66.66
2
4
4
4
4
2
2
2
2
4
2
16.00
31.00
31.00
31.00
31.00
16.00
16.00
16.00
16.00
31.00
16.00
133.32
137.62
137.62
137.62
137.62
133.32
133.32
133.32
133.32
137.62
133.32
66.66
68.81
68.81
68.81
68.81
66.66
66.66
66.66
66.66
68.81
66.66
76
593.00
3,258.92
JORNADA DE TRABAJO
EPOCA SE CA DE DIA
EPOCA DE LLUVIA DIA
8.43
6.00
Rendimiento
(m3/dia)
9
9
8
Cuadrillas
Turnos
10
2
7
1
1
1
Cantidad de
ml/km
702.04
280.82
280.82
140.41
140.41
982.86
561.63
561.63
Cantidad (m3)
126.37
50.55
50.55
25.27
25.27
176.91
101.09
101.09
Jornada
(horas)
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
Cuadrilla
Duracion
(Dias)
Turnos
2
2
2
2
2
2
2
2
1
1
1
1
1
1
1
1
5.00
2.00
2.00
1.00
1.00
7.00
4.00
4.00
561.63
561.63
561.63
561.63
280.82
101.09
101.09
101.09
101.09
50.55
8.43
8.43
8.43
8.43
8.43
2
2
2
2
2
1
1
1
1
1
4.00
4.00
4.00
4.00
2.00
280.82
561.63
561.63
561.63
561.63
280.82
280.82
280.82
280.82
561.63
280.82
50.55
101.09
101.09
101.09
101.09
50.55
50.55
50.55
50.55
101.09
50.55
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
2
2
2
2
2
2
2
2
2
2
2
1
1
1
1
1
1
1
1
1
1
1
2.00
4.00
4.00
4.00
4.00
2.00
2.00
2.00
2.00
4.00
2.00
10,671.00
1,920.78
76.00
Duracion
(dias)
162.12
106.71
8.19
5x0.50 m
Cantidad Cunetas Ml/diaxCuad

(ml)
rilla
140.41
140.41
140.41
140.41
140.41
140.41
140.41
140.41
70.20
70.20
70.20
70.20
70.20
70.20
70.20
70.20
Cantidad de
ml/km
188.68
75.47
75.47
37.74
37.74
264.16
150.95
150.95
Cantidad
(m3)
30.19
12.08
12.08
6.04
6.04
42.27
24.15
24.15
Jornada
(horas)
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
Cuadrilla
Turnos
2
2
2
2
2
2
2
2
1
1
1
1
1
1
1
1
140.41
140.41
140.41
140.41
140.41
70.20
70.20
70.20
70.20
70.20
140.41
140.41
140.41
140.41
140.41
140.41
140.41
140.41
140.41
140.41
140.41
70.20
70.20
70.20
70.20
70.20
70.20
70.20
70.20
70.20
70.20
70.20
150.95
150.95
150.95
150.95
75.47
75.47
150.95
150.95
150.95
150.95
75.47
75.47
75.47
75.47
150.95
75.47
24.15
24.15
24.15
24.15
12.08
12.08
24.15
24.15
24.15
24.15
12.08
12.08
12.08
12.08
24.15
12.08
2,868.00
458.88
75.47368421
150.9473684
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
2
2
2
2
2
0
2
2
2
2
2
2
2
2
2
2
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
n revestida
Duracion
(Dias)
2.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
Cantidad
Cunetas (ml)
94.34
75.47
75.47
37.74
37.74
132.08
150.95
150.95
Cun.
Banquete+Ba
Ml/diaxCuad
nqueta+Coro TOMADOS
rilla
nacion)
47.17
37.74
37.74
18.87
18.87
66.04
75.47
75.47
45.00
19.00
19.00
10.00
10.00
63.00
36.00
36.00
46.00
20.00
20.00
10.00
10.00
64.00
36.00
36.00
Cuneta
Cuneta triangular
triangular
revestida en
revestida en
plataforma de
banqueta de
0.75x0.50 m
0.75x0.50 m
140.34
133.32
140.41
140.41
133.32
138.26
137.62
137.62
140.41
140.41
140.41
140.41
1.00
1.00
1.00
1.00
1.00
150.95
150.95
150.95
150.95
75.47
75.47
75.47
75.47
75.47
37.74
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
75.47
150.95
150.95
150.95
150.95
75.47
75.47
75.47
75.47
150.95
75.47
37.74
75.47
75.47
75.47
75.47
37.74
37.74
37.74
37.74
75.47
37.74
26.00
2,641.58
36.00
36.00
36.00
36.00
19.00
19.00
36.00
36.00
36.00
36.00
19.00
19.00
19.00
19.00
36.00
19.00
695.00
231.67
36.00
36.00
36.00
36.00
20.00
20.00
36.00
36.00
36.00
36.00
20.00
20.00
20.00
20.00
36.00
20.00
137.62
137.62
137.62
137.62
133.32
133.32
140.41
140.41
140.41
140.41
140.41
140.41
137.62
137.62
137.62
133.32
133.32
133.32
133.32
137.62
133.32
140.41
140.41
140.41
140.41
140.41
140.41
140.41
140.41
140.41
2,854.66
-78,203.34
2,948.57
-7,722.43
Zanja de
coronacin
revestida
94.34
75.47
37.74
132.08
150.95
150.95
150.95
150.95
150.95
150.95
75.47
75.47
150.95
150.95
150.95
75.47
75.47
75.47
75.47
150.95
75.47
2,377.42
-490.58
KM 91+000 A KM 93+000
KM 91+000 A KM 93+000
KM 91+000 A KM 93+000
KM 93+000 A KM 97+000
KM 93+000 A KM 97+000
KM 93+000 A KM 97+000
KM 93+000 A KM 97+000
KM 93+000 A KM 97+000
KM 93+000 A KM 97+000
KM 93+000 A KM 97+000
KM 93+000 A KM 97+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 97+000 A KM 101+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 101+000 A KM 105+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
3
KM 91+000 A KM 93+000
8
KM 93+000 A KM 97+000
11
KM 97+000 A KM 101+000
KM 101+000 A KM 105+000
15
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 105+000 A KM 109+000
KM 109+000 A KM 111+000
KM 109+000 A KM 111+000
KM 109+000 A KM 111+000
KM 109+000 A KM 111+000
KM 109+000 A KM 111+000
KM 111+000 A KM 113+000
KM 111+000 A KM 113+000
KM 111+000 A KM 113+000
KM 111+000 A KM 113+000
KM 111+000 A KM 113+000
KM 113+000 A KM 115+000
KM 113+000 A KM 115+000
KM 113+000 A KM 115+000
KM 113+000 A KM 115+000
KM 115+000 A KM 117+000
KM 115+000 A KM 117+000
KM 115+000 A KM 117+000
KM 115+000 A KM 117+000
KM 115+000 A KM 117+000
KM 115+000 A KM 117+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 117+000 A KM 121+000
KM 121+000 A KM 123+000
KM 121+000 A KM 123+000
KM 121+000 A KM 123+000
KM 121+000 A KM 123+000
KM 121+000 A KM 123+000
KM 121+000 A KM 123+000
KM 121+000 A KM 123+000
KM 121+000 A KM 123+000
KM 123+000 A KM 125+000
3
KM 109+000 A KM 111+000
4
1
KM 111+000 A KM 113+000
4
KM 113+000 A KM 115+000
4
KM 115+000 A KM 117+000
13
KM 117+000 A KM 121+000
KM 121+000 A KM 123+000
KM 123+000 A KM 125+000
KM 123+000 A KM 125+000
KM 123+000 A KM 125+000
KM 123+000 A KM 125+000
KM 123+000 A KM 125+000
KM 123+000 A KM 125+000
KM 123+000 A KM 125+000
KM 123+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 129+000 A KM 125+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 133+000 A KM 129+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 137+000 A KM 133+000
KM 123+000 A KM 125+000
12
KM 129+000 A KM 125+000
15
KM 133+000 A KM 129+000
12
KM 137+000 A KM 133+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 141+000 A KM 137+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 145+000 A KM 141+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 149+000 A KM 145+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
12
KM 141+000 A KM 137+000
10
KM 145+000 A KM 141+000
13
KM 149+000 A KM 145+000
23
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 149+000
KM 156+000 A KM 157+000
KM 156+000 A KM 157+000
KM 156+000 A KM 157+000
KM 156+000 A KM 157+000
KM 157+000 A KM 158+000
KM 157+000 A KM 158+000
KM 158+000 A KM 160+000
KM 158+000 A KM 160+000
KM 158+000 A KM 160+000
KM 158+000 A KM 160+000
KM 158+000 A KM 160+000
KM 158+000 A KM 160+000
KM 158+000 A KM 160+000
KM 162+00 A KM 160+000
KM 162+00 A KM 160+000
KM 162+00 A KM 160+000
KM 162+00 A KM 160+000
KM 162+00 A KM 160+000
KM 162+00 A KM 160+000
KM 162+00 A KM 160+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 156+000 A KM 149+000
4
KM 156+000 A KM 157+000
2
KM 157+000 A KM 158+000
7
KM 158+000 A KM 160+000
KM 162+00 A KM 160+000
14
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
KM 167+137.3 A KM 162+000
02.05.09
02.05.10
02.05.06
PARTIDAS
Suministro e instalacin tubera corrugada de acero galvanizado
Suministro e instalacin tubera corrugada de acero galvanizado
COLOCACION DE ALCANTARILLAS
KM 167+137.3 A KM 162+000
KM 162+00 A KM 160+000
KM 158+000 A KM 160+000
KM 157+000 A KM 158+000
KM 156+000 A KM 157+000
KM 156+000 A KM 149+000
KM 149+000 A KM 145+000
KM 145+000 A KM 141+000
KM 141+000 A KM 137+000
KM 137+000 A KM 133+000
KM 133+000 A KM 129+000
KM 129+000 A KM 125+000
KM 123+000 A KM 125+000
KM 91+000 A KM 93+000
KM 93+000 A KM 97+000
KM 97+000 A KM 101+000
KM 101+000 A KM 105+000
KM 105+000 A KM 109+000
KM 109+000 A KM 111+000
KM 111+000 A KM 113+000
KM 113+000 A KM 115+000
KM 115+000 A KM 117+000
KM 117+000 A KM 121+000
KM 121+000 A KM 123+000
MC: Marco de Concreto

TMC: Tuberia Metlica Corrugada
ITEM
3
2
6
UBICACIN
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
91+819
92+315
92+380
94+120
94+650
95+296
95+577
96+128
96+342
96+489
96+723
97+249
97+448
97+733
98+049
98+428
98+603
98+960
99+377
99+525
99+681
100+020
100+305
100+645
100+916
101+119
101+506
101+582
101+791
102+261
102+665
103+416
103+751
103+986
104+248
104+976
105+340
105+639
105+796
105+995
106+238
106+574
106+712
106+998
TIPO
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
TMC 36"
MCA
MCA
TMC 36"
MCA
MCA
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
107+351
107+546
107+884
108+179
108+426
108+696
108+974
109+252
109+476
110+219
110+681
110+990
111+425
111+900
112+103
112+569
112+934
113+315
113+565
114+518
114+700
115+024
115+380
115+631
116+172
116+652
116+900
117+130
117+435
117+480
117+929
118+170
118+675
119+210
119+533
119+754
120+040
120+016
120+184
120+345
120+842
121+077
121+259
121+493
121+668
121+791
122+115
122+350
122+613
123+235
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
MCA
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
123+436
123+581
123+756
123+970
124+364
124+510
124+993
125+312
125+550
125+783
126+171
126+454
126+766
126+970
127+316
127+644
127+986
128+240
128+569
128+936
129+097
129+672
130+154
130+211
130+439
130+649
130+873
131+168
131+418
131+724
131+795
131+963
132+178
132+380
132+519
132+758
133+013
133+228
133+649
133+833
134+456
134+678
134+933
135+127
135+499
135+817
136+115
136+168
136+571
136+697
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
137+029
137+272
137+700
137+987
138+329
138+746
138+869
139+042
139+329
139+470
139+876
140+147
140+331
140+394
140+629
141+050
141+329
141+546
141+726
141+875
141+987
142+304
142+490
142+917
142+970
144+230
144+388
144+956
145+101
145+243
145+527
146+020
146+337
146+633
146+698
146+968
147+702
148+039
148+253
148+486
148+586
148+661
148+949
149+330
149+571
149+739
150+064
150+393
150+585
150+845
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
MCA
MCA
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
10
1
5
2
7
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
150+941
151+057
151+153
151+553
151+691
152+348
152+465
152+784
153+023
153+376
153+666
153+918
154+960
155+260
155+498
155+742
155+847
155+942
156+036
156+099
156+496.18
156+941.1
157+259.75
157+735.6
158+675.46
158+936.26
159+286.52
159+446.52
159+534.82
159+715.82
159+968.67
160+030.02
160+406.32
160+554.32
160+872.82
161+304.42
161+505.77
161+774.52
162+198.17
162+464.67
162+944.17
163+409.86
163+821.09
163+617.07
163+958.59
164+193.89
164+348.49
164+559.09
164+728.79
165+260.59
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
MCA
MCA
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
TMC 36"
245
246
247
248
249
250
165+499.89
165+763.09
165+914.59
166+003.09
166+517.35
166+817.83
TMC 36"
TMC 36"
TMC 36"
MCA
TMC 36"
TMC 36"
TOTAL
INSIDENCIA
Cantidad
METRADOS ALCANTARILLAS
TOTAL TMC
TOTAL MCA
218
7
Rendimientos
Excavacion (m3/h)
relleno (m3/h)
Excavacion
(m3/unidad)
18,043.92
82.77
Relleno
(m3/Unidad)
6,746.36
30.95
8
8
cin tubera corrugada de acero galvanizado circular, D=0.60 m

cin tubera corrugada de acero galvanizado circular, D=0.90 m
n material de afirmado
m
m
m3
ALCAT. TMC 36"
ALCAT. MCA
Cantidad
Excavacion (m3)
Relleno (m3)
14
7
7
2
4
23
13
10
12
12
15
12
8
1,158.78
579.39
579.39
165.54
331.08
1,903.72
1,076.01
827.70
993.24
993.24
1,241.55
993.24
662.16
433.25
216.63
216.63
61.89
123.79
711.77
402.31
309.47
371.36
371.36
464.20
371.36
247.57
3
8
11
248.31
662.16
910.47
92.84
247.57
340.41
6
15
3
4
4
4
13
8
TOTAL METRADO
496.62
1,241.55
248.31
331.08
331.08
331.08
1,076.01
662.16
18,043.92
185.68
464.20
92.84
123.79
123.79
123.79
402.31
247.57
6,746.36
CONCRETO 100 CONCRETO CONCRETO CONCRETO

Kg/cm2
140 Kg/cm2 175 Kg/cm2 210 Kg/cm2
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
3.76
3.46
1.88
7.67
3.76
3.46
1.88
7.67
1.88
1.79
12.03
6.05
7.03
1.88
7.67
1.88
7.67
1.88
7.67
1.88
7.67
ENCOFRADO
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
22.43
36.18
22.43
36.18
51.02
53.08
36.18
36.18
36.18
36.18
1.88
1.88
1.88
7.67
7.67
7.67
36.18
36.18
36.18
1.88
1.88
7.67
7.67
36.18
36.18
1.88
7.67
36.18
1.88
1.88
1.88
7.67
7.67
7.67
36.18
36.18
36.18
1.88
1.88
1.88
7.67
7.67
7.67
6.05
7.67
7.67
7.67
7.67
7.67
36.18
36.18
36.18
59.18
36.18
36.18
36.18
36.18
36.18
1.88
1.88
1.88
1.88
1.88
9.63
1.88
1.88
1.88
1.88
1.88
1.88
1.88
7.67
7.67
7.67
7.67
7.67
7.67
7.67
36.18
36.18
36.18
36.18
36.18
36.18
36.18
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
7.67
7.67
7.67
7.67
7.67
7.67
7.67
1.79
6.05
6.05
7.67
7.67
7.67
7.67
7.67
36.18
36.18
36.18
36.18
36.18
36.18
36.18
51.02
64.78
76.72
36.18
36.18
36.18
36.18
36.18
1.88
7.67
36.18
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
6.05
6.05
7.67
7.67
7.67
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
59.18
59.18
36.18
36.18
36.18
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.79
1.79
7.67
7.67
7.67
7.67
7.67
7.67
7.67
12.03
12.03
24.63
9.63
9.63
14.07
14.07
56.04
56.04
36.18
36.18
36.18
36.18
36.18
36.18
36.18
1.88
3.76
3.76
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.79
3.46
3.46
7.67
7.67
7.67
7.67
7.67
7.67
7.67
6.05
7.67
7.67
7.67
7.67
7.67
7.67
7.67
1.88
1.88
1.88
1.88
7.67
7.67
7.67
7.67
36.18
36.18
36.18
36.18
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
6.05
7.67
7.67
6.05
7.67
7.67
7.67
7.67
7.67
3.46
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
47.64
36.18
36.18
59.18
36.18
36.18
36.18
36.18
36.18
22.43
1.88
1.88
1.88
1.88
1.88
1.88
1.88
3.76
14.07
9.63
5.03
9.63
56.04
22.43
22.43
36.18
36.18
36.18
36.18
36.18
36.18
36.18
59.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
1.88
1.88
1.88
1.88
1.88
7.67
7.67
7.67
7.67
7.67
36.18
36.18
36.18
36.18
36.18
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
6.05
7.67
7.67
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
53.08
36.18
36.18
1.88
7.67
36.18
1.88
1.88
1.88
1.88
1.88
1.88
1.88
7.67
7.67
7.67
7.67
7.67
7.67
1.79
36.18
36.18
36.18
36.18
36.18
36.18
70.7
3.76
1.88
3.46
7.67
7.03
9.63
9.63
1.88
1.88
1.88
1.88
1.88
6.05
6.05
6.05
7.67
7.67
7.67
7.67
7.67
53.08
59.22
59.18
36.18
36.18
36.18
36.18
36.18
6.05
7.67
7.03
1.88
53.08
36.18
7.03
16.11
22.43
36.18
1.88
1.88
1.88
1.88
1.88
1.88
1.88
7.67
7.67
7.67
7.67
7.67
7.67
7.67
36.18
36.18
36.18
36.18
36.18
36.18
36.18
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
1.88
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
7.67
1.88
1.88
1.88
1.88
7.67
6.05
7.67
7.67
7.67
7.67
6.05
7.67
29.2
7.67
7.67
7.67
7.67
7.67
6.05
6.05
1.79
7.67
7.67
1.88
7.67
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
36.18
139.31
36.18
53.08
36.18
36.18
36.18
36.18
53.08
36.18
110.66
36.18
36.18
36.18
36.18
36.18
47.64
47.64
39.32
36.18
36.18
229.21
36.18
196.54
86
36.18
36.18
36.18
39.32
36.18
22.43
36.18
2.44
32.13
1.88
1.88
1.88
1.88
1.88
2.49
1.88
1.88
1.88
1.88
1.88
3.85
7.03
5.03
5.03
7.03
69.89
3.87
1.64
73.91
20.15
1.88
1.88
1.88
1.88
1.88
3.76
1.88
7.67
7.67
7.67
1.79
7.67
3.46
7.67
7.03
3.76
1.88
1.88
3.46
7.67
7.67
1.88
1.88
391.04
7.67
7.67
1,591.38
4.79
19.08
77.93
524.76
22.43
36.18
36.18
191.83
36.18
36.18
9,226.81
Tuberia
(ml/Unidad)
12.46
JORNADA DE TRABAJO
EPOCA SE CA DE DIA
EPOCA DE LLUVIA DIA
8.43
6
523.00
2,717.00
397.00
ALCAT. TMC 36"
EXCAVACION
Tuberia (m)
Jornada
Cuadrilla
Duracion
Excavacion
(dias)
Turno
TOMADOS
EXCAVACION
174.49
87.24
87.24
24.93
49.85
286.66
162.02
124.63
149.56
149.56
186.95
149.56
99.71
6
8.43
8.43
8.43
6
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
25.00
9.00
9.00
3.00
7.00
29.00
16.00
13.00
15.00
15.00
19.00
15.00
10.00
26.00
10.00
10.00
4.00
8.00
30.00
16.00
14.00
16.00
16.00
20.00
16.00
10.00
37.39
99.71
137.10
6.00
6.00
6.00
1
1
1
1
1
1
6.00
14.00
19.00
6.00
14.00
20.00
74.78
186.95
37.39
49.85
49.85
49.85
162.02
99.71
2,717.00
37.39
99.71
8.43
8.43
8.43
8.43
8.43
8.43
8.43
8.43
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
8.00
19.00
4.00
5.00
5.00
5.00
16.00
10.00
296.00
8.00
20.00
4.00
6.00
6.00
6.00
16.00
10.00
PROYECTO LAS BAMBAS

PAQUETE 3
ANEXO C
CANTIDADES, PRECIOS Y FORMULARIOS
FORMULARIO A-1 - CANTIDADES Y PRECIOS DE COMPRA
CONSTRUCCIN CAMINO HEAVY HAUL ROAD Y EXCAVACIN MASIVA
40686
Item N
Descripcin
Item de bases
de Medicin Unidad
y Pago
Precio Unitario
Precio Total (Nuevo
(Nuevo Sol
Sol Peruano)
Peruano)
Cantidad
estimada
CAMINOS INFRAESTRUCTURA - PAQUETE 3

01
01.01
01.02
01.03
PARTIDAS A SUMA ALZADA

Movilizacin y Desmovilizacin de Equipos
Movilizacin y Desmovilizacin de Instalacin de Faenas
Mantenimiento de Trnsito y Seguridad Vial
2.10
2.20
2.30
Gb
Gb
Gb
1.00
1.00
1.00
2,695,968.48
6,397,775.00
2,173,126.20
SUBTOTAL PARTIDAS A SUMA ALZADA
2,695,968.48
6,397,775.00
2,173,126.20
11,266,869.68
02
PARTIDAS A PRECIOS UNITARIOS

2.01 Topografa y Georeferenciacin
02.01.01 Topografa y Georeferenciacin
3.10
km
76.00
42,201.55
3,207,317.80
02.02
02.02.01
02.02.02
02.02.03
02.02.04
02.02.05
Movimientos de Tierra
Retiro de Top Soil
Excavacin en roca con explosivos
Excavacin material comn
Remocin de derrumbes
Conformacin de terraplenes
3.20
3.30
3.40
3.50
3.60
m3
m3
m3
m3
m3
40,900.00
129,444.00
2,306,685.00
300.00
166,543.00
13.90
27.43
12.28
11.48
19.05
568,510.00
3,550,648.92
28,326,091.80
3,444.00
3,172,644.15
02.03
02.03.01
02.03.02
Transporte
Transporte de material de prstamo, distancia mayor a 1 km
3.11 m3/km
3.11 m3/km
2,506,268.00
14,829,048.00
1.22
1.19
3,057,646.96
17,646,567.12
02.04
02.04.01
02.04.02
Superficie de rodadura afirmada

Refine, perfilado y compactacin de subrasante
Afirmado
3.12
3.13
m2
m3
555,895.00
184,292.00
2.21
64.29
1,228,527.95
11,848,132.68
02.05
02.05.01
02.05.02
02.05.03
02.05.04
02.05.05
02.05.06
02.05.07
02.05.08
02.05.09
02.05.10
02.05.11
02.05.12
02.05.13
02.05.14
02.05.15
02.05.16
02.05.17
02.05.18
02.05.19
02.05.20
02.05.21
02.06
02.06.01
02.06.02
02.06.03
02.06.04
02.06.05
02.06.06
02.06.07
02.06.08
02.06.09
Obras de arte y drenajes

Limpieza de alcantarilla existente
Excavacin no clasificada para estructuras
Relleno para estructuras con material de prstamo
Relleno para estructuras con material prpio
Subdren con material drenante y geotextil
Suministro e instalacin gavin tipo caja 1.0x1.0x5.0 m (A)
Suministro e instalacin de geotextil no tejido Clase 2
Pintura asfltica
Suministro e instalacin de Geogrid
Sealizacin y Seguridad Vial
Suministro e instalacin de defensas camineras metlicas
Seal Preventiva (0.60x0.60 m), panel y poste
Reposicin de panel Seal Preventiva
Reposicin de panel Seal Informativa
Reposicin de postes
Repintado de poste de Seal Preventiva
Repintado de poste de Seal Informativa
3.14
3.15
3.16
3.17
3.17
3.18
3.19
3.19
3.22
3.22
3.22
3.22
3.23
3.24
3.25
3.26
3.27
3.28
3.29
3.30
3.31
m
m3
m3
m3
m3
m3
m3
m3
m
m
m
m
m
m
m
m
m3
un
m2
m2
m2
21,558.00
40,242.00
35,975.00
5,727.00
13,783.00
397.00
2,164.00
6,348.00
523.00
2,717.00
9,558.00
81,058.00
10,671.00
2,868.00
796.00
2,146.00
4,430.00
4.44
27.27
34.84
35.54
27.09
83.75
951.11
1,418.21
263.97
374.78
3.32
3.33
3.33
3.33
3.34
3.34
3.34
3.34
3.34
m
un
un
un
un
un
un
un
un
36,108.00
1,319.00
23.00
2.00
2.00
-
263.00
491.37
4,177.59
95,717.52
1,097,399.34
1,253,369.00
203,537.58
373,381.47
33,248.75
2,058,202.04
9,002,797.08
138,056.31
1,018,277.26
2,069,976.06
10,878,794.18
1,432,154.91
352,620.60
322,109.36
11,287.96
47,489.60
10,241,745.76
9,496,404.00
648,117.03
96,084.57
458.72
681.44
-
02.07
02.07.01
02.07.02
02.07.03
02.07.04
Proteccin Ambiental
Readecuacin ambiental de campamentos y patios de maquinas
Revegetacin
Suministro e instalacin de malla drenante (Silt Fences)
Depsitos para sedimentacin
3.35
3.36
3.37
3.38
m2
m2
m
un
45,000.00
908,966.00
118,444.00
76.00
1.85
3.30
10.74
5,174.98
SUBTOTAL PARTIDAS A SERIE DE PRECIOS UNITARIOS

1.3 GASTOS GENERALES Y UTILIDADES
1.3.1
Gastos Generales
1.3.2
Utilidades
216.57
134.21
134.21
122.95
404.66
5.26
10.72
229.36
340.72
83,250.00
2,999,587.80
1,272,088.56
393,298.48
128229666.8
Gb
Gb
1
1
SUBTOTAL GASTOS GENERALES Y UTILIDADES
21,262,911.32
18,500,053.20
39,762,964.52
TOTAL PRESUPUESTO NETO (S/.)

IGV 18%
TOTAL PRESUPUESTO
0.18
179,259,500.96
32,266,710.17
211,526,211.14
ITEM
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00
24.00
PROGRESIVAS
KM 91+000 A KM 93+000
KM 93+000 A KM 97+000
KM 97+000 A KM 101+000
KM 101+000 A KM 105+000
KM 105+000 A KM 109+000
KM 109+000 A KM 111+000
KM 111+000 A KM 113+000
KM 113+000 A KM 115+000
KM 115+000 A KM 117+000
KM 117+000 A KM 121+000
KM 121+000 A KM 123+000
KM 123+000 A KM 125+000
KM 129+000 A KM 125+000
KM 133+000 A KM 129+000
KM 137+000 A KM 133+000
KM 141+000 A KM 137+000
KM 145+000 A KM 141+000
KM 149+000 A KM 145+000
KM 156+000 A KM 149+000
KM 156+000 A KM 157+000
KM 157+000 A KM 158+000
KM 158+000 A KM 160+000
KM 162+00 A KM 160+000
KM 167+137.3 A KM 162+000
Desquinche de
taludes
1,305.00
2,218.49
4,698.28
3,329.73
4,697.38
2,426.35
3,431.04
2,252.84
2,525.19
2,426.46
978.19
545.71
1,759.82
1,653.17
1,701.93
1,341.99
1,200.29
775.21
2,646.04
811.88
474.96
891.91
644.29
1,397.53
46,133.70
Refine, perfilado y
Excavacion No clasifica - Excavacion No clasifica compactacin de
concreto
Alcantarillas
subrasante
14,628.82
29,257.63
29,257.63
29,257.63
29,257.63
14,628.82
14,628.82
14,628.82
14,628.82
29,257.63
14,628.82
14,628.82
29,257.63
29,257.63
29,257.63
29,257.63
29,257.63
29,257.63
51,200.86
7,314.41
7,314.41
14,628.82
14,628.82
36,572.04
555,895.00
493.12
2,311.51
559.66
2,127.36
612.45
7,799.14
1,212.71
1,793.63
403.15
102.00
873.45
2,169.52
885.21
681.40
1,624.27
189.17
327.31
24,165.05
787.33
393.66
393.66
112.48
224.95
1,293.47
731.09
562.38
674.85
674.85
843.57
674.85
449.90
168.71
449.90
618.62
337.43
843.57
168.71
224.95
224.95
224.95
731.09
11,809.95
Das efectivos
LAS BAMBAS
FRENTE 1 (Inicio Chalhuahuacho)
Chalhuahuacho (Km167+ 137.31 A 166+000)

Km 166 +000 A Km 164+000
Km 164+000 A Km 162+000
Km 162+000 A Km 160+000
Km 160+000 A Km 158+000
Km 157+000 A Km 158+000
Km 156+000 A Km 157+000
Puente Ichuray (Km 156+000 A Km 155+000)
kM155+000 HASTA KM153+00
kM153+000 HASTA KM151+00
kM151+000 HASTA KM149+00
kM149+000 HASTA KM147+00
kM147+000 HASTA KM145+00
kM145+000 HASTA KM143+00
kM143+000 HASTA KM141+00
kM141+000 HASTA KM139+00
kM139+000 HASTA KM137+00
kM137+000 HASTA KM135+00
kM135+000 HASTA KM133+00
kM133+000 HASTA KM131+00
MOVILIZACION (INS
kM131+000 HASTA KM129+00
kM129+000 HASTA KM127+00
MOVILIZACION (INS
kM127+000 HASTA KM125+00

kM125+000 HASTA KM123+00
kM121+000 HASTA KM123+00
kM119+000 HASTA KM121+00
kM117+000 HASTA KM119+00
kM115+000 HASTA KM117+00
kM113+000 HASTA KM115+00
kM111+000 HASTA KM113+00
kM109+000 HASTA KM111+00
FRENTE 2 (Inicio
Ccapacmarca)
kM107+000 HASTA KM109+00

kM105+000 HASTA KM107+00
kM103+000 HASTA KM105+00
kM101+000 HASTA KM103+00
kM99+000 HASTA KM101+00
kM97+000 HASTA KM99+00
2
Retiro de topsoil
Excavacion Material Comun
Excavacion Roca de voladura
Excavacion roca Ripeable
950029372
1,697,844.26
40,394.14
213,910.92
774.48
150.8474576
54.54
10.91
2
30
Enero
Mes 2
Diciembre
Mes 1
1
1
MOVILIZACION (INSTALACION DE CAMPAMENTO
MOVILIZACION (INSTALACION DE CAMPAMENTO
454.11
454.11
16.0581 16.0581
289.26
289.26
2
30
Enero
Mes 2
2
30
Febrero
Mes 3
454.11
454.11
454.11
454.11
454.1
454.1
454.1
454.1
454.1
817.6
1
2
817.6
1,676.2
1,676.2
1,676.2
1,676.2
1,676.2
1,676.2
1,676.2
16.0581 16.0581 16.0581 16.0581 16.0581 16.0581 16.0581 16.0581 16.0581 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228
289.26
289.26
289.26
289.26
289.26
289.26
289.26
289.26
289.26
915.28
915.28
915.28
915.28
915.28
915.28
915.28
915.28
915.28
Mat. Comun + Roca suelta + Rova de Voladura

CONCRETO DE 210 (Muros)
2
30
Febrero
Mes 3
2
30
Marzo
Mes 4
1
2
1,676.2
1,676.2
1,676.2
1,676.2
1,676.2
1,676.2
1,676.2
4,317.2
4,317.2
4,317.2
4,317.2
4,317.2
4,317.2
4,317.2
4,317.2
4,317.2
4,317.2
4,317.2
79.0228 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228 79.0228
915.28
Rova de Voladura
Muros)
915.28
915.28
915.28
915.28
915.28
915.28
915.28
915.28
915.28
915.28
915.28
Conformacion de terraplen
Excavacion y Colocacion de Alcantarillas
915.28
915.28
915.28
915.28
915.28
915.28
Conformacion
CUNET
zo
4
2
30
Abril
Mes 5
1
2
4,317.2
4,317.2
4,450.7
4,450.7
4,450.7
4,450.7
4,450.7
4,450.7
4,450.7
5,073.9
4,949.0
4,949.0
4,949.0
5,274.3
5,274.3
5,274.3
5,221.9
5,202.4
79.0228 79.0228 430.467 430.467 430.467 430.467 430.467 430.467 430.467 444.727 493.816 493.816 493.816 683.834 683.834 683.834 323.907
473.36
915.28
######
915.28
######
######
######
######
######
Conformacion de Afirmado
CUNETAS
######
######
######
######
######
######
######
######
######
######
Retiro de TopSoil
2
30
Mayo
Mes 6
o de TopSoil
2
2
5,202.4
5,202.4
5,202.4
5,202.4
5,202.4
5,202.4
5,202.4
5,202.4
5,202.4
5,202.4
5,153.2
5,153.2
5,153.2
5,153.2
5,153.2
5,153.2
5,153.2
5,153.2
473.36
473.36
473.36
473.36
473.36
473.36
473.36
473.36
473.36
473.36
473.36
473.36
473.36
473.36
473.36
473.36
473.36
473.36
######
######
######
######
######
######
######
######
######
######
######
######
######
######
######
######
######
######
2
30
Junio
Mes 7
2
30
Julio
Mes 8
5,153.2
5,153.2
5,153.2
5,954.6
5,954.6
5,954.6
5,954.6
5,954.6
5,954.6
5,954.6
5,954.6
5,954.6
5,954.6
5,374.8
5,374.8
5,374.8
5,374.8
5,722.0
473.36
473.36
473.36
######
######
######
2
30
Julio
Mes 8
2
30
Agosto
Mes 9
5,722.0
5,800.5
4,815.5
4,815.5
4,815.5
4,815.5
4,815.5
4,815.5
4,815.5
4,815.5
4,815.5
4,815.5
4,815.5
4,815.5
4,746.4
4,746.4
4,746.4
4,746.4
2
30
Agosto
Mes 9
2
2
30
Septiembre
Mes 10
4,746.4
4,746.4
4,746.4
4,746.4
4,746.4
4,766.0
4,766.0
4,766.0
5,716.4
5,716.4
5,716.4
5,716.4
5,716.4
5,716.4
5,716.4
5,716.4
5,716.4
5,716.4
mbre
10
2
30
Octubre
Mes 11
5,716.4
6,935.5
6,935.5
6,935.5
6,935.5
6,935.5
6,935.5
6,935.5
7,687.0
7,687.0
7,687.0
8,599.8
8,599.8
8,599.8
8,599.8
8,599.8
8,599.8
8,599.8
2
2
30
Noviembre
Mes 12
8,850.6
10,001.5
10,001.5
7,568.5
7,568.5
7,568.5
7,568.5
7,568.5
7,568.5
7,568.5
7,568.5
7,568.5
7,568.5
7,568.5
7,568.5
7,568.5
7,568.5
7,568.5
2
2
30
Diciembre
Mes 13
2
30
Enero
Mes 14
5,312.4
5,312.4
5,312.4
5,312.4
2,630.4
2,630.4
2
30
Enero
Mes 14
2
Febrero
Mes 15
DESMOVILIZACION
DESMOVILIZACION
Febrero
Mes 15
DESMOVILIZACION
DESMOVILIZACION
EQUIPOS DE MOVIMIENTO DE TIERRAS - PAQUETE 03 (PRIMEROS MESES)
ITEM
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
MES 01
MES 02
MES 03
MES 04
MES 05
ENERO
FEBRERO
MARZO
ABRIL
MAYO
2
1
1
1
5
1
2
1
1
EXCAVADORA SOBRE ORUGAS CAT 330 - 247HP

CARGADOR RETROEXCAVADOR 420 E
TRACTOR D8R 305 HP
CAMION VOLQUETE DE 15m3
CAMION VOLQUETE DE 20 m3
CAMION VOLQUETE DE TOLVA ROQUERA DE 20 m3
TRACTOR D6G
RODILLO DE 10 TON
MOTONIVELADORA 140 H
CARGADOR FRONTAL 966
CAMION CISTERNA 4000 Gal
4
1
3
1
15
2
3
1
1
1
1
4
2
4
2
15
3
3
1
1
1
1
5
3
4
2
19
3
5
3
3
2
2
5
3
4
2
20
3
5
3
3
2
2
Item
1.00
1.01
1.02
1.03
1.04
1.05
1.06
1.07
1.08
1.09
1.10
1.11
1.12
Descripcion
Baden 113+620 - 113+650
Excavacion
Relleno
Eliminacion de Material
Mamposteria de piedra
Concreto Ciclopeo f'c=175 Kg/cm2
Concreto f'c=280 Kg/cm2
Encofrado y desencofrado
Solado f'c=100 Kg/cm2
Acero se refuerzo
Tubos de drenaje 3"
Tubos de drenaje 4"
Geotextil no tejido
Unidad
m3
m3
m3
m3
m3
m3
m2
m3
Kg
m
m
m2
Cantidad
1,032.16
376.50
861.56
634.50
85.50
140.79
47.46
16.26
7,696.11
126.90
30.00
138.00
Transporte de roca de Voladura a botadero D =

menor a 1 Km
Distancia de transporte (Km)
1
Velocidad de ida (Km/h)
10.00
Velocidad de vuelta (Km/h)
15.00
Tiempo de carguio (min)
6.00
Tiempo de descarga (min)
2.00
Porcentaje de eficiencia (%)
85.00
Factor esponjamiento
1.60
Capacidad del volquete (m3)
20.00
Nmero de volquetes (Und)
1.00
Ciclo de un volquete (min)
18.00
Transporte de material comun y Roca Suelta al botadero D = menor
a 1 Km
Roca suelta
Material Suelto
(Roca
Descripcion
Ripeable)
73.95%
26.05%
1.00
1.00
10.00
10.00
15.00
15.00
4.00
4.50
1.50
2.00
85.00
85.00
1.30
1.40
20.00
20.00
1.00
1.00
15.50
16.50
Transporte de Material de Prestamo mayor de

1.00Km
1.00
25.00
30.00
85.00
1.30
20.00
1.00
4.40
Roca de
Voladura
7.42%
1.00
Material
Suelto
60.36%
1.00
Roca suelta (Roca

Ripeable)
32.22%
1.00

25.00
30.00
85.00
1.60
20.00
1.00
4.40
25.00
30.00
85.00
1.30
20.00
1.00
4.40
25.00
30.00
85.00
1.40
20.00
1.00
4.40
Descripcion
Km
Km/h
Km/h
min
min
%
m3
und
min

Analisis Paquete III - 03-02-02

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Analisis Paquete III - 03-02-02

Uploaded by

Copyright:

Available Formats

Item N

PARTIDAS A SUMA ALZADA

Excavacion manual para estructuras---------------0.1

Sealizacin y Seguridad Vial

SUBTOTAL PARTIDAS A SERIE DE PRECIOS UNITARIOS

1.3 GASTOS GENERALES Y UTILIDADES

Item de bases Unidad

CONCRETO CONCRETO CONCRETO

CONCRETO CONCRETO CONCRETO

Analisis de Andamio y Encofrado

Encofrado de madera (Tryplay de 18mm)

Insidencia Partida Concreto

PRORRATEO A MET. CLIENTE

rado y Acero FY=4200 kg/cm2

Transp. Mayor 1Km

Transporte material Mayor de 1 Km

BOTADEROS CONSIDERADOS EN METRADOS

Mat. Comun+Roca Suelta

Total Material Comun Cliente

% (Mat. Comun, Roca Suelta +Roca Dura)

Roca Suelta (Ripeable)

Vol mat. Comun

Vol Roca suelta

CCAPACMARCA - PTE ICHURAY

CCAPACMARCA - PTE ICHURAY

CONCRETO PARA ESTRUCTURAS (ALCANTARILLAS, MUROS, BADESNES)

Cuneta triangular revestida en banqueta de 0.75x0.50 m

Zanja de coronacin revestida

Cantidad Cunetas Ml/diaxCuad

MC: Marco de Concreto

cin tubera corrugada de acero galvanizado circular, D=0.60 m

CONCRETO 100 CONCRETO CONCRETO CONCRETO

PROYECTO LAS BAMBAS

CAMINOS INFRAESTRUCTURA - PAQUETE 3

PARTIDAS A SUMA ALZADA

SUBTOTAL PARTIDAS A SUMA ALZADA

PARTIDAS A PRECIOS UNITARIOS

Superficie de rodadura afirmada

Obras de arte y drenajes

SUBTOTAL PARTIDAS A SERIE DE PRECIOS UNITARIOS

SUBTOTAL GASTOS GENERALES Y UTILIDADES

TOTAL PRESUPUESTO NETO (S/.)

Chalhuahuacho (Km167+ 137.31 A 166+000)

kM127+000 HASTA KM125+00

kM107+000 HASTA KM109+00

MOVILIZACION (INSTALACION DE CAMPAMENTO

MOVILIZACION (INSTALACION DE CAMPAMENTO

Mat. Comun + Roca suelta + Rova de Voladura

EQUIPOS DE MOVIMIENTO DE TIERRAS - PAQUETE 03 (PRIMEROS MESES)

EXCAVADORA SOBRE ORUGAS CAT 330 - 247HP

Transporte de roca de Voladura a botadero D =

Transporte de Material de Prestamo mayor de

Distancia de transporte (Km)

Roca suelta (Roca

Velocidad de ida (Km/h)

You might also like