Professional Documents
Culture Documents
1.1.
1.2.
1.3.
1.4.
1.5.
1.6.
1.7.
1.8.
1.9.
1.10.
1.11.
2
2.1.
2.2.
2.3.
2.4.
2.5.
2.6.
2.7.
2.8.
2.9.
2.10.
2.11
2.12
3
3.1.
3.2.
3.3.
3.4.
3.5
3.6.
3.7.
3.8.
3.9.
3.10.
3.11.
3.12.
3.13.
3.14.
3.15.
3.16.
3.17.
3.18.
3.19.
3.20.
3.21.
3.22.
3.23.
3.24.
3.25.
3.26.
3.27.
4
4.1.
4.1.1.
4.1.2.
4.1.3.
4.1.4.
4.1.5.
4.1.6.
4.1.7.
4.1.8.
4.1.9.
4.1.10.
4.1.11.
4.1.12.
4.1.13.
4.1.14.
4.1.15.
4.1.16.
4.2.
4.2.1
4.2.2.
4.2.3.
4.2.4.
4.2.5.
4.2.6.
4.2.7.
4.2.8.
4.3.
4.3.2.
4.3.3.
4.3.5.
4.3.6.
4.3.7.
4.3.8.
4.3.9.
4.3.10.
5
5.1.
5.2.
5.3.
5.4.
5.5.
5.6.
5.7.
5.8.
5.9.
5.10.
5.11.
5.12.
5.13.
5.14.
6
6.1.
6.2.
6.3.
6.4.
6.5.
6.6.
6.7.
6.8.
6.9.
6.10.
6.12.
6.13.
6.14.
6.15.
6.16.
6.17.
6.18.
6.19.
6.22.
6.24.
6.25.
6.26.
6.27.
6.28.
7
7.1.
7.2.
7.3.
7.4.
7.5.
7.6.
7.7.
7.8.
7.9.
7.10.
8
8.1.
8.2.
8.3.
8.4.
8.5.
8.6.
8.7.
8.8.
8.9.
8.10.
Descripcin
MOVIMIENTO DE TIERRAS
Desbroce y Limpieza
Excavacin No Clasificada D =<300 m
Excavacin en Fango D =<300 m
Terrapln con Material de Prstamo DMT<300 m
Terrapln con Material de Corte
Relleno en reas de Depsito
Remocin de Derrumbes
Sobreacarreo para D > 300 m
Transporte de Material de Acopios
Transporte de Material a Buzones
Pedrapln para Estabilizacin de Plataforma
PAVIMENTACIN
Manto Geotextil
Sub Dren Longitudinal, Incluye Excavacin
Sub Dren Transversal, Incluye Excavacin
Capa Drenante
Zampeado de Piedra c/Mortero Cemento (e = 0.20 m)
Escorellado con Piedra Acomodada (e=0.30 m)
Gaviones Tipo Cajon para Obras de Drenaje
Gaviones Tipo Colchn para Obras de Drenaje
Water Stop
Demolicin de Estructuras
Retiro de Alcantarillas
PUENTES
PUENTES INFRAESTRUCTURA
Geotextil 200
Geomalla Estructural Uniaxial tipo 1
Geomalla Estructural Uniaxial tipo 3
OBRAS COMPLEMENTARIAS
Informativa
Informativa
Informativa
Informativa
Informativa
Informativa
de
de
de
de
de
de
Destino,
Destino,
Destino,
Destino,
Destino,
Destino,
2.20
2.40
2.60
2.80
2.20
2.40
x
x
x
x
x
x
1.10
1.10
1.10
1.10
0.60
0.60
m
m
m
m
m
m
Mojones de Kilometraje
ESTACIN DE PEAJE
Servicio de Alimentacin
Provisin de Vagoneta de Doble Traccin
Provisin de Camioneta de Doble Traccin, Cabina Doble
Mantenimiento, Lubricantes y Combustibles
Campamento Alquiler
Grupo Electrgeno Alquiler
Construccin Campamento Area Cerrada
Construccin Campamento Area Abierta
Cerca de Malla Olmpica
reas de parqueo Ripio
Unidad
Cantidad
p.u.
precio
usd
[ha]
[m]
[m]
[m]
[m]
[m]
[m]
[m-km]
[m-km]
[m-km]
[m]
262.50
162,120.00
28,350.00
1,824,375.00
32,760.00
110,145.00
11,865.00
27,405.00
267,750.00
330,225.00
28,350.00
4,467.89
24.36
75.00
36.00
18.21
17.00
20.00
2.70
2.70
2.70
60.00
1,172,822.43
3,949,243.20
2,126,250.00
65,677,500.00
596,696.19
1,872,465.00
237,300.00
74,048.47
723,462.02
892,269.83
1,701,000.00
641.94
3.50
10.78
5.17
2.62
2.44
2.87
0.39
0.39
0.39
8.62
[m]
[m]
[m]
[m]
[m]
[m]
[lt]
[lt]
[lt]
[ton]
[m-km]
[m-km]
213,446.90
196,338.60
889,291.70
177,860.40
248,930.40
36,235.40
1,067,152.10
106,728.60
871,225.50
5,809.20
6,081,390.40
1,355,203.96
93.00
145.36
1.00
1.82
7.61
590.00
10.09
11.41
11.00
19,850,561.70
28,539,778.90
889,291.70
323,705.93
1,894,360.34
21,378,886.00
10,767,564.69
1,217,773.33
9,583,480.50
0.00
16,419,754.08
4,295,996.55
13.36
20.89
0.14
0.26
1.09
84.77
1.45
1.64
1.58
0.00
0.39
0.46
900.00
8,662.50
3,500.00
10,967.25
231.92
253.01
231.92
45.00
0
166.00
15.72
1,607.76
854.84
859.25
50.00
40.00
40.00
51.00
51.43
2,340.50
208,728.00
2,191,697.14
811,720.00
493,526.25
33.32
36.35
33.32
6.47
1,660,000.00
12,890,400.00
12,058,218.90
906,559.92
243,598.32
808,421.50
40,000.00
12,000.00
611,541.00
86,945.28
1,351,637.34
23.85
2.26
231.00
122.82
123.46
7.18
5.75
5.75
7.33
7.39
336.28
[m]
[m]
[m]
[m]
[m]
[Kg]
[m]
[m]
[m]
[m]
[m]
[m]
[m]
[m]
[m]
10,000.00
820,000.00
7,500.00
1,060.50
283.50
16,168.43
1,000.00
300.00
11,991.00
1,690.50
577.50
2.70
3.17
[m]
[m]
[m]
[m]
[m]
[m]
[m]
[m]
[m]
[m]
[m]
12,600.00
2,446.50
84.00
3,402.00
7,599.50
5,037.50
1,533.00
147.00
2,499.00
3,528.00
525.00
21.50
185.66
185.66
82.00
134.32
88.30
483.01
628.60
273.43
150.00
212.83
270,900.00
454,218.02
15,595.47
278,964.00
1,020,736.59
444,811.25
740,455.20
92,404.20
683,301.57
529,200.00
111,733.75
3.09
26.68
26.68
11.78
19.30
12.69
69.40
90.32
39.29
21.55
30.58
[m]
[m]
[m]
[m]
[m]
[m]
[m]
[kg]
[dm]
[dm]
[m]
[m]
[m]
[m]
[m]
[m]
5,848.50
1,963.50
3,213.00
126.00
231.00
2,194.50
94.50
108,664.50
672.00
178.50
567.00
441.00
126.00
598.50
262.50
73.50
117.57
18.96
51.43
30.55
80.00
1,607.76
854.84
15.72
377.48
250.00
483.01
628.60
993.61
6,689.32
592.77
592.77
687,626.74
37,220.23
165,250.03
3,848.91
18,480.00
3,528,234.85
80,782.57
1,707,900.36
253,666.55
44,625.00
273,866.99
277,212.60
125,194.43
4,003,556.57
155,601.53
43,568.43
16.89
2.72
7.39
4.39
11.49
231.00
122.82
2.26
54.24
35.92
69.40
90.32
142.76
961.11
85.17
85.17
[m]
[kg]
[m]
[m]
[m]
[pza]
[pza]
0.00
861.00
90,363.00
483.00
84.00
136.50
4.00
24.00
2,022.00
15.72
414.41
200.00
1,147.20
78,784.44
118,176.66
1,740,942.00
1,420,252.24
200,161.06
16,800.00
156,592.73
315,137.76
2,836,239.84
290.52
2.26
59.54
28.74
164.83
11,319.60
16,979.41
3,696.00
52.50
105.00
3,517.50
189.00
140.00
30.55
1,607.76
15.72
80.00
517,440.00
1,603.71
168,815.06
55,285.21
15,120.00
20.11
4.39
231.00
2.26
11.49
[m]
[m]
[m]
[kg]
[m]
[m]
[m]
[m]
1,218.00
2,226.00
1,092.00
25.00
100.00
150.00
30,450.00
222,600.00
163,800.00
3.59
14.37
21.55
[m]
[m]
[m]
[kg]
[m]
[m]
[m]
[m]
[m]
[m]
[m]
[m]
[m]
[m]
2,194.50
0.00
367.50
0.00
0.00
400.00
1,200.00
1,200.00
336.00
241.50
598.50
0.00
3,601.50
1,207.50
55.00
1,607.76
859.25
15.72
854.84
628.60
483.01
51.43
80.00
90.00
25.00
250.00
30.00
120,697.50
0.00
315,775.60
0.00
0.00
251,440.00
579,612.00
61,718.03
26,880.00
21,735.00
14,962.50
0.00
900,375.00
36,225.00
7.90
231.00
123.46
2.26
122.82
90.32
69.40
7.39
11.49
12.93
3.59
0.00
35.92
4.31
[unidad]
[unidad]
[unidad]
[unidad]
[unidad]
[unidad]
1,000.00
0.00
52.00
59,565.45
170,412.90
48.30
140.00
11.00
7.00
115.00
0.00
14.00
3.00
2.00
8.00
12.00
3.00
517.58
0.00
1,115.00
6.52
8.00
90.58
2,600.00
2,600.00
2,600.00
2,600.00
0.00
5,500.00
5,500.00
5,800.00
6,000.00
3,000.00
3,500.00
517,580.48
0.00
57,980.00
388,366.73
1,363,303.20
4,374.89
364,000.00
28,600.00
18,200.00
299,000.00
0.00
77,000.00
16,500.00
11,600.00
48,000.00
36,000.00
10,500.00
74.37
0.00
160.20
0.94
1.15
13.01
373.56
373.56
373.56
373.56
0.00
790.23
790.23
833.33
862.07
431.03
502.87
[unidad]
3.00
6,000.00
18,000.00
862.07
[unidad]
[unidad]
[unidad]
[pzas]
2.00
19.00
13.00
14,976.00
12,000.00
2,600.00
2,400.00
56.43
24,000.00
49,400.00
31,200.00
845,095.68
1,724.14
373.56
344.83
8.11
[m]
[unidad]
[unidad]
[m]
[m]
[m]
[unidad]
[unidad]
[unidad]
[unidad]
[pzas]
[m]
[m]
[m]
[m]
[m]
[m]
[m]
[kg]
[m]
[m]
[h-dia]
[unidad]
[unidad]
[v-mes]
[m-mes]
[unidad-dia]
[m]
[m]
[m]
[m]
0.00
0.00
0.00
199.50
63.00
63.00
1,176.00
430.50
42.00
1,228.50
491,400.00
997.50
4,200.00
1,050.00
2,100.00
250.00
80.00
145.36
900.00
2,400.00
1.80
30.00
20.00
209,475.00
132,300.00
15,750.00
94,080.00
62,578.02
37,800.00
2,948,400.00
884,520.00
29,925.00
84,000.00
150.86
301.72
35.92
11.49
20.89
129.31
344.83
0.26
4.31
2.87
44,416.05
2.00
4.00
190.05
9,450.00
1,054.20
861.00
504.00
573.30
1,228.50
75.00
396,720.96
243,526.33
6,232.36
75.00
515.00
2,100.00
1,050.00
70.00
30.00
3,331,203.75
793,441.93
974,105.34
1,184,460.03
708,750.00
542,913.00
1,808,100.00
529,200.00
40,131.00
36,855.00
10.78
57,000.14
34,989.42
895.45
10.78
73.99
301.72
150.86
10.06
4.31
TOTAL
###
39,289,584.72
PR
ajuste
###
87%
273,452,031.41
79,023,057.13
115,161,153.72
39,017,313.70
11,406,635.79
6,686,125.64
1,175,113.99
2,329,420.64
4,208,700.99
4,498,828.02
9,949,160.05