Programacion Acu - Ac.sal7

RESUMEN DE PRESUPUESTO TOTAL
EXP. TEC. MAYORES METRADOS PARTIDAS NUEVAS DEDUCTIVOS ADICIONAL N°03 EXP. TEC. MODIF.
MODIF. N°2 MONTO S/. % MONTO S/. % MONTO S/. % MONTO S/. % N°03
COSTO DIRECTO 52,195,489.38 10,711,157.05 20.52% 568,969.25 1.09% - 4,948,070.22 -9.48% 6,332,056.08 12.13% 58,527,545.45
COSTOGENERAL
DIRECTO 52,195,489.38 10,711,157.05 20.52% 568,969.25 1.09% - 4,948,070.22 - 0.09 6,332,056.08 0.12 58,527,545.45
TOTAL
GASTOS 6,144,846.63 681,694.76 11.09 681,694.76 11.09% 6,826,541.39
GENERALES
GASTOS DE 1,015,421.95 154,611.90 15.23 154,611.90 15.23% 1,170,033.85
SUPERVISIÓN
GASTOS DE 43,368.55 - 43,368.55
LIQUIDACIÓN
GASTOS ELAB.
EXPEDIENTE 250,000.00 - 250,000.00
TECNICO
PRESUPUESTO S/. 59,649,126.51 S/. 11,547,463.71 19.36 S/. 568,969.26 0.95% -S/. 4,948,070.21 -8.30% S/. 7,168,362.74 12.02% S/. 66,817,489.24
TOTAL
RESUMEN DE PRESUPUESTO DE TRAMOS
EXP. TEC. MAYORES METRADOS PARTIDAS NUEVAS DEDUCTIVOS ADICIONAL N°03 EXP. TEC. MODIF.
MODIF. N°2 MONTO S/. % MONTO S/. % MONTO S/. % MONTO S/. % N°03
COSTO DIRECTO 18,136,558.12 5,542,360.41 30.56% 392,318.26 2.16% - 1,782,579.09 -9.83% 4,152,099.58 22.89% 22,288,657.70
COSTO TRAMO
DIRECTO1 25,831,272.32 3,632,941.36 14.06% 93,561.66 0.36% - 4,910,937.29 ### -1,184,434.26 -4.59% 24,646,838.06
COSTO TRAMO
DIRECTO2 8,227,658.94 4,151,318.92 50.46% 83,089.32 1.01% - 870,017.48 ### 3,364,390.76 40.89% 11,592,049.70
COSTO TRAMO
DIRECTO4 52,195,489.38 13,326,620.70 25.53% 568,969.25 1.09% - 7,563,533.87 - 0.14 6,332,056.08 0.12 58,527,545.45
TOTAL
GASTOS 6,144,846.63 681,694.76 11.09 681,694.76 11.09% 6,826,541.39
GENERALES
GASTOS DE 1,015,421.95 154,611.90 15.23 154,611.90 15.23% 1,170,033.85
SUPERVISIÓN
GASTOS DE 43,368.55 - 43,368.55
LIQUIDACIÓN
GASTOS ELAB.
EXPEDIENTE 250,000.00 - 250,000.00
TECNICO
PRESUPUESTO S/. 59,649,126.51 S/. 14,162,927.36 23.74 S/. 568,969.26 0.95% -S/. 7,563,533.86 ### S/. 7,168,362.74 12.02% S/. 66,817,489.24
TOTAL
CUADRO DE VALORIZACION GENERAL TOTAL
2021
PROYECTO : MEJORAMIENTO DE LA CARRETERA CUSCO – CCORCA – HUAYLLAYPAMPA, ENTRE LOS DISTRITOS DE CUSCO, SANTIAGO Y CCORCA
PROV. DE CUSCO, DEPTO. DE CUSCO.
EXPEDIENTE MODIFICADO N°03
MAYORES METRADOS DEDUCTIVOS PARTIDAS NUEVAS ADICIONAL DEL EXP. MOD. N°03
PRESUPUESTO
ITEM DESCRIPCIÓN UND
MODIFICADO N°03
METRADO PRESUPUESTO METRADO PRESUPUESTO METRADO P.U. PRESUPUESTO METRADO PRESUPUESTO
01 TRABAJOS PRELIMINARES
MOVILIZACION Y
01.01 DESMOVILIZACION DE GLB S/. 179,229.71
TOPOGRAFIA Y
EQUIPO Y MATERIALES
01.02
GEOREFERENCIACIÓN
KM S/. 35,427.85
CARTEL DE OBRA (INC.
01.03
INSTALACION)
UND S/. 12,000.00
01.04 REUBICACION DE POSTES UND S/. 37,283.16
HABILITACION DE ACCESOS A
01.05
CANTERAS Y BOTADEROS
KM S/. 51,315.84
CONSTRUCCION DE
01.06 TRAZO Y REPLANTEO
CAMPAMENTO
M2 S/. 249,501.46
01.07 MANTENIMIENTO
DURANTE EL PROCESO DE MES 16.00 S/. 580,703.68 16.00 S/. 580,703.68 S/. 1,354,982.68
TRANSITO
CONSTRUCTIVOY SEGURIDAD
01.08
VIAL DURANTE EL PROCESO
MES 16.00 S/. 547,906.08 16.00 S/. 547,906.08 S/. 1,301,276.94
02 MOVIMIENTO
DE EJECUCION DE TIERRAS S/. -
CORTES PARA
02.01 S/. -
EXPLANACIONES
LIMPIEZA Y ROCE DE
02.01.01
TERRENO
M2 27988.00 S/. 18,751.96 27,988.00 S/. 18,751.96 S/. 50,258.43
02.01.02 CORTE EN MATERIAL SUELTO M3 152610.46 S/. 1,001,124.62 152,610.46 S/. 1,001,124.62 S/. 2,066,732.74
CORTE EN ROCA SUELTA -
02.01.03 CORTE EN ROCA
PERFORACION Y SUELTA
DISPARO-
M3 -149160.46 S/. -1,712,362.08 - 149,160.46 S/. -1,712,362.08 S/. 905,894.44
02.01.04 EXCAVACION, DESQUINCHE Y M3 -191192.76 S/. -1,504,687.02 - 191,192.76 S/. -1,504,687.02 S/. 1,864,408.18
CORTE
PEINADO DE TALUDES-
EN ROCA FIJA
PERFORACION Y FIJA -
DISPARO
M3 22382.29 S/. 474,056.90 22,382.29 S/. 474,056.90 S/. 2,470,707.56
02.01.06 EXCAVACION, DESQUINCHE Y M3 102663.18 S/. 1,085,149.81 102,663.18 S/. 1,085,149.81 S/. 1,232,435.68
RELLENOS CON MATERIAL
PEINADO DETALUDES
02.02
DE PRESTAMO
S/. -
EXTRACCION Y APILAMIENTO
02.02.01 M3 6542.66 S/. 55,023.77 6,542.66 S/. 55,023.77 S/. 141,132.26
DE MATERIAL
CARGUIO PARA RELLENO
DE MATERIAL PARA
02.02.02
RELLENO
M3 8178.32 S/. 24,534.96 8,178.32 S/. 24,534.96 S/. 62,934.78
TRANSPORTE DE MATERIAL
02.02.03 CONFORMACION DEKm) M3 8178.32 S/. 59,456.39 8,178.32 S/. 59,456.39 S/. 152,546.35
DE RELLENO (Dp=5
02.02.04 RELLENOS (PERFILADO
MEJORAMIENTO Y DE
A NIVEL M3 6981.73 S/. 135,724.83 6,981.73 S/. 135,724.83 S/. 326,099.38
02.03 COMPACTADO)
SUB RASANTE (ENROCADO S/. -
02.03.01 e=0.60
CORTEM) PARA MEJORAMIENTO M3 36525.45 S/. 204,542.52 36,525.45 S/. 204,542.52 S/. 259,337.72
SELECCIÓN Y CARGUIO DE
02.03.02
MATERIAL PARA ENROCADO
M3 51135.62 S/. 1,634,805.77 51,135.62 S/. 1,634,805.77 S/. 2,069,523.75
02.03.03
PARA ENROCADO (Dp=8 Km)
M3 51135.62 S/. 604,423.03 51,135.62 S/. 604,423.03 S/. 766,478.38
ACOMODO DE ROCA PARA
02.03.04
MEJORAMIENTO
M3 36525.45 S/. 1,230,542.41 36,525.45 S/. 1,230,542.41 S/. 1,558,010.08
CAPA NIVELANTE CON
02.03.05 M2 57542.41 S/. 419,484.17 57,542.41 S/. 419,484.17 S/. 538,038.16
MATERIAL DE PRESTAMO
ACONDICIONAMIENTO DE
02.04
TALUDES Y Y PLATAFORMA
S/. -
PERFILADO COMPACTADO
02.04.01 M2 32379.92 S/. 257,096.56 32,379.92 S/. 257,096.56 S/. 1,534,776.12
EN ZONAS DE CORTE
02.04.02 BANQUETA EN TALUDES M3 S/. 102,784.62
02.04.03 REMOCION DE DERRUMBES
ELIMINACION DE MATERIAL M3 S/. 456,035.00
02.05 EXCEDENTE PRODUCTO DE S/. -
ELIMINACION
CORTES DE MATERIAL
02.05.01 ELIMINACION DE MATERIAL M3 -65584.64 S/. -196,753.92 - 65,584.64 S/. -196,753.92 S/. 2,635,289.71
EXCEDENTE - CARGUIO
02.05.02 EXCEDENTE - TRANSPORTE M3 -87103.77 S/. -457,294.79 - 87,103.77 S/. -457,294.79 S/. 4,616,982.48
03 (Dp=3.3
SUB BASEKm)Y BASE S/. -
SUB BASE DE 0.20 M DE
03.01 EXTRACCION Y APILAMIENTO
ESPESOR
S/. -
03.01.01 DE MATERIAL PARA SUB M3 S/. 528,799.12
ZARANDEO DE MATERIAL
BASE
03.01.02
PARA SUBDE BASE
M3 S/. 484,635.06
CARGUIO MATERIAL PARA
03.01.03 TRANSPORTE
SUB BASE DE MATERIAL M3 S/. 166,409.78
03.01.04 DE CANTERA
EXTENDIDO RIEGO A OBRA Y (Dp=5.5 M3 S/. 488,640.21
03.01.05 Km)
COMPACTADO DE SUB BASE M2 S/. 824,784.29
CONTROL
e= 0.20 M DE CALIDAD DEL
03.01.06
MATERIAL PARA SUB BASE
KM S/. 21,210.00
03.01.07 ENSAYOS NO DESTRUCTIVOS KM S/. 33,810.00
03.02 BASE DE 0.20 M DE ESPESOR S/. -
03.02.01
DE MATERIAL
M3 S/. 190,297.20
ZARANDEO DEPARA BASE
MATERIAL
03.02.02 M3 S/. 174,329.69
PARA BASE
CARGUIO DE MATERIAL PARA
03.02.03 TRANSPORTE DE MATERIAL
BASE
M3 S/. 59,894.98
03.02.04 DE CANTERA ADE
ADQUISICION OBRA (Dp=16.5
HORMIGON M3 S/. 422,144.11
03.02.05 Km)
PARA CONFORMACION S/. 1,948,531.65
EXTENDIDO RIEGO Y DE M3
03.02.06 BASE
COMPACTADO DE BASE e= M2 S/. 895,819.40
CONTROL
0.20 M DE CALIDAD DEL
03.02.07
MATERIAL PARA BASE
KM S/. 21,210.00
03.02.08 ENSAYOS NO DESTRUCTIVOS KM S/. 33,810.00
04 PAVIMENTO ASFALTICO S/. -
04.01 IMPRIMACION
ADQUISICION DE ASFALTICA
ASFALTO S/. -
04.01.01 PARA IMPRIMADO
SUMINISTRO MC-30
DE ARENA GLN S/. 651,208.90
04.01.02 (PUESTO EN OBRA)
GRUESA PARA IMPRIMADO M3 S/. 61,667.25
LIMPIEZA DE LA
(PUESTO EN OBRA) SUPERFICIE
04.01.03
A IMPRIMAR CON EQUIPO
M2 S/. 73,834.03
04.01.04 IMPRIMACION ASFALTICA M2 S/. 82,223.34
ARENADO DE LA SUPERFICIE
04.01.05
IMPRIMADA
M2 S/. 164,112.73
04.02 PAVIMENTO DE
SUMINISTRO ASFALTICO
OVER S/. -
04.02.01 (PUESTO
CHANCADO EN DEPLANTA
OVER PARA M3 S/. 80,358.23
04.02.02 CHANCADORA)
AGREGADO GRUESO DE M3 S/. 117,558.68
CARGUIO DE PIEDRA
MEZCLA ASFALTICA
04.02.03 TRANSPORTE M3 S/. 12,751.63
CHANCADA DE PIEDRA
04.02.04 SUMINISTRO
CHANCADA ADE ARENADE
PLANTA M3 S/. 107,993.49
LAVADA
ASFALTOPARA CARPETA
(Dp=18.5 Km)
04.02.05 M3 S/. 1,309,542.30
ASFALTICA (PUESTO
ADQUISICION DE ASFALTO EN
04.02.06 PLANTA DE
PARA CARPETA ASFALTO) GLN S/. 4,157,970.45
ADQUISICION DEASFALTICA
ADITIVO
04.02.07 GLN S/. 311,847.95
MEJORADOR
LIMPIEZA DE DE
LA ADHERENCIA
SUPERFICIE
04.02.08 PREPARACION
IMPRIMADA CON DEEQUIPO
MEZCLA M2 S/. 73,872.57
04.02.09 ASFALTICA ENMEZCLA
TRANSPORTE CALIENTE TON S/. 2,399,641.94
04.02.10 (PLANTA DE
ASFALTICA A HUAMBUTIO) S/. 717,428.71
ESPARCIDO Y OBRA (Dp = 50
COMPACTADO TON
04.02.11 Km)MEZCLA ASFALTICA (e =
DE M2 S/. 288,901.41
ESPARCIDO Y COMPACTADO
04.02.12 2") MEZCLA ASFALTICA (e =
DE M2 S/. 195,941.36
05 3")
ACERAS S/. -
EXCAVACION MANUAL EN
05.01
TERRENO COMPACTO
M3 S/. 2,956.59
PERFILADO Y COMPACTADO
05.02
MANUAL
M2 S/. 2,751.84
ENCOFRADO Y
05.03
DESENCOFRADO
M2 S/. 3,085.99
CAMA DE PIEDRA MEDIANA
05.04
e=5 cm
M2 S/. 4,807.53
05.05 CONCRETO fć = 175 Kg/cm2 M3 S/. 11,440.07
05.06 BRUÑAS M S/. 2,315.04
CURADO DE CONCRETO CON
05.07 M2 S/. 627.90
ADITIVO
ELIMINACION DE MATERIAL
05.08 ELIMINACION DE MATERIAL
EXCEDENTE - CARGUIO
M3 S/. 204.75
05.09 EXCEDENTE - TRANSPORTE M3 S/. 358.31
06 (Dp=3.3
OBRAS Km)
DE ARTE Y DRENAJE S/. -
06.01 PONTON L = 7.5 M S/. -
06.01.01 TRABAJOS PRELIMINARES S/. -
DEMOLICION DE
06.01.01.01 EXCAVACION M3 S/. 10,602.50
ESTRUCTURASNO EXISTENTES
06.01.01.02 CLASIFICADA CON M3 S/. 6,265.10
06.01.01.03 MAQUINARIA
NIVELACION Y COMPACTADO M2 S/. 1,644.90
RELLENO Y COMPACTACION
06.01.01.04 CON MATERIAL GRANULAR M3 S/. 19,980.00
ELIMINACION
DE CANTERA DE MATERIAL
06.01.01.05 ELIMINACION DE MATERIAL
EXCEDENTE - CARGUIO
M3 S/. 1,415.85
06.01.01.06 EXCEDENTE - TRANSPORTE M3 S/. 3,433.09
06.01.02 (Dp=5 Km)
ESTRIBOS S/. -
SUB ZAPATA MEZCLA C:H 1:12
06.01.02.01
+ 30% PG fć = 210 Kg/cm2
M3 S/. 16,877.70
CONCRETO
06.01.02.02
PARA CIMENTACIONES
M3 S/. 32,690.59
CONCRETO fć = 210 Kg/cm2
06.01.02.03 ENCOFRADO
PARA ESTRIBOS Y Y PILARES M3 S/. 26,363.98
06.01.02.04 DESENCOFRADO
ENCOFRADO Y PARA M2 S/. 2,867.04
06.01.02.05 CIMENTACIONES
DESENCOFRADO CARAVISTA M2 S/. 18,947.25
ACERO
(MUROSDE REFUERZO fy = 4200
Y PILARES)
06.01.02.06
Kg/cm2
KG S/. 57,047.87
06.01.03 SUPERESTRUCTURA S/. -
2021
PRESUPUESTO
MODIFICADO N°03
06.01.03.01 FALSO PUENTE M2 S/. 5,445.00

06.01.03.02 M3 S/. 855.45
P/SUPERESTRUCTURAS
CONCRETO fć = 280 Kg/cm2 P/
06.01.03.03 ENCOFRADO Y
SUPERESTRUCTURA
M3 S/. 23,918.96
06.01.03.04 DESENCOFRADO CARAVISTA M2 S/. 8,824.28
ACERO DE REFUERZO fy = 4200
(SUPERESTRUCTURA)
06.01.03.05
Kg/cm2
KG S/. 33,419.96
06.01.04 LOSA DE APROXIMACION S/. -
06.01.04.01
TERRENO COMPACTO
M3 S/. 2,044.70
06.01.04.02
SUPERESTRUCTURA
M3 S/. 16,307.08
ENCOFRADO Y
06.01.04.03
DESENCOFRADO
M2 S/. 1,685.43
06.01.04.04
Kg/cm2
KG S/. 12,545.20
06.01.05 VARIOS S/. -
06.01.05.01
ADITIVO
M2 S/. 1,291.80
06.01.05.02 APOYO DE NEOPRENO UND S/. 4,011.52
JUNTA DE DILATACIÓN PARA
06.01.05.03
MUROS
M S/. 279.88
06.01.05.04 M S/. 3,680.22
PUENTES
BRUÑA ROMPE AGUA DE 1
06.01.05.05
PULG
M S/. 323.60
SUM Y COL TUB PVC SAP 3"
06.01.05.06 M S/. 80.35
P/DRENAJE
06.01.05.07 ACABADO DE VEREDAS M2 S/. 124.64
06.01.05.08 VERIFICACION DEL EMS UND S/. 3,000.00
06.01.05.09 ROTURA DE BRIQUETAS UND S/. 600.00
PRUEBAS DE CARGA
06.01.05.10 UND S/. 10,500.00
ESTÁTICA Y DINÁMICA
06.02 ALCANTARILLAS TIPO AMC S/. -
DEMOLICION DE
06.02.01 EXCAVACION
M3 0.53 S/. 76.15 0.53 S/. 76.15 S/. 3,195.69
06.02.02 CLASIFICADA CON M3 660.88 S/. 11,413.40 660.88 S/. 11,413.40 S/. 18,574.96
06.02.03 MAQUINARIA
NIVELACION Y COMPACTADO M2 256.65 S/. 3,790.72 256.65 S/. 3,790.72 S/. 4,797.64
06.02.04 CON MATERIAL GRANULAR M3 383.47 S/. 21,110.02 383.47 S/. 21,110.02 S/. 33,908.78
ELIMINACION
06.02.05 ELIMINACION DE MATERIAL
EXCEDENTE - CARGUIO
M3 849.71 S/. 2,549.13 849.71 S/. 2,549.13 S/. 4,167.56
06.02.06 EXCEDENTE - TRANSPORTE
EMBOQUILLADO DE PIEDRA M3 849.71 S/. 6,177.39 849.71 S/. 6,177.39 S/. 10,101.67
06.02.07 (Dp=5 Km)
CON CONCRETO f'c = 175 M2 181.00 S/. 18,519.92 181.00 S/. 18,519.92 S/. 32,230.80
06.02.08 kg/cm2
CONCRETO f'c = 100 kg/cm2 M3 -38.20 S/. -11,669.72 - 38.20 S/. -11,669.72 S/. 9,674.34
06.02.09 CONCRETO fć = 210 Kg/cm2 M3 109.98 S/. 52,553.94 109.98 S/. 52,553.94 S/. 81,070.66
06.02.10 CONCRETO fćY= 280 Kg/cm2
ENCOFRADO M3 0.03 S/. 15.85 0.03 S/. 15.85 S/. 6,599.29
06.02.11 DESENCOFRADO
ENCOFRADO Y PARA M2 106.95 S/. 6,044.81 106.95 S/. 6,044.81 S/. 10,424.11
06.02.12 CIMENTACIONES PARA
DESENCOFRADO M2 449.18 S/. 25,387.65 449.18 S/. 25,387.65 S/. 35,301.75
ELEVACIONES
06.02.13
Kg/cm2
KG 11707.73 S/. 68,373.14 11,707.73 S/. 68,373.14 S/. 94,582.04
06.02.14 M - S/. 72.85
MUROS
06.02.15
ADITIVO
M2 505.14 S/. 1,161.82 505.14 S/. 1,161.82 S/. 1,761.99
06.02.16 VERIFICACION DEL EMS UND 3.00 S/. 9,000.00 3.00 S/. 9,000.00 S/. 12,000.00
06.02.17 ROTURA DE BRIQUETAS UND 15.00 S/. 1,125.00 15.00 S/. 1,125.00 S/. 1,350.00
06.03 ALCANTARILLAS TIPO TMC S/. -
DEMOLICION DE
06.03.01
ESTRUCTURAS EXISTENTES
M3 S/. 9,855.01
EXCAVACION DE ZANJAS
06.03.02
PARA ALCANTARILLAS
M3 1008.22 S/. 18,087.47 1,008.22 S/. 18,087.47 S/. 60,540.83
06.03.03 CAMA DE ARENA
SUMINISTRO ARMADO Y M3 -51.60 S/. -6,629.05 - 51.60 S/. -6,629.05 S/. 11,763.29
06.03.04 COLOCACION
SUMINISTRO ARMADODE MODULOY M -273.95 S/. -143,971.68 - 273.95 S/. -143,971.68 S/. 187,681.03
06.03.05 TMC Ø=24"
COLOCACION DE MODULO M 138.82 S/. 110,472.96 138.82 S/. 110,472.96 S/. 149,628.22
ENCOFRADO
TMC Ø=36" Y
06.03.06
DESENCOFRADO
M2 518.51 S/. 29,306.19 518.51 S/. 29,306.19 S/. 148,343.22
CONCRETO CICLOPEO f'c=175
06.03.07 M3 -238.34 S/. -48,440.22 - 238.34 S/. -48,440.22 S/. -
Kg/cm2 + 70% PG.
06.03.08 CONCRETO fć = 175 Kg/cm2 M3 194.68 S/. 81,580.65 194.68 S/. 81,580.65 S/. 102,373.64
06.03.09 RELLENO SOBRE LOS KG 3528.81 S/. 20,608.25 3,528.81 S/. 20,608.25 S/. 117,301.51
Kg/cm2
06.03.10 MODULO DE ALCANTARILLA
EMBOQUILLADO DE PIEDRA M3 307.37 S/. 12,924.91 307.37 S/. 12,924.91 S/. 41,183.92
06.03.11 TMC CONCRETO f'c = 175
CON M2 66.25 S/. 6,778.70 66.25 S/. 6,778.70 S/. 81,400.68
CURADO
kg/cm2 DE CONCRETO CON
06.03.12
ADITIVO
M2 75.42 S/. 173.47 75.42 S/. 173.47 S/. 5,040.48
06.03.13 ELIMINACION DE MATERIAL M3 1217.26 S/. 3,651.78 1,217.26 S/. 3,651.78 S/. 12,832.36
EXCEDENTE - CARGUIO
06.03.14 EXCEDENTE - TRANSPORTE M3 1217.26 S/. 6,390.62 1,217.26 S/. 6,390.62 S/. 22,458.64
PRUEBAS
(Dp=3.3 Km)DE RESISTENCIA
06.03.15 UND 123.00 S/. 9,225.00 123.00 S/. 9,225.00 S/. 14,175.00
DEL CONCRETO
CUNETAS LATERALES
06.04
REVESTIDAS EN CONCRETO
S/. -
06.04.01
TERRENO COMPACTO
M3 S/. 250,702.34
06.04.02 ENCOFRADO
DE ZANJA Y M2 S/. 92,076.36
ENCOFRADO Y PARA M2 S/. 119,483.28
06.04.04 CUNETAS RECTANGULARES
DESENCOFRADO DE CUNETAS M S/. 148,455.59
06.04.05 TRIANGULARES
CONCRETO fć = 175 Kg/cm2 M3 S/. 858,328.12
06.04.06
Kg/cm2
KG S/. 39,802.11
06.04.07
ADITIVO
M2 S/. 55,596.51
SELLADO DE JUNTAS EN
06.04.08 M S/. 30,102.33
CUNETAS REVESTIDAS
EXCEDENTE - CARGUIO
M3 S/. 14,118.35
06.04.10 EXCEDENTE - TRANSPORTE M3 S/. 24,715.53
CUNETAS
(Dp=3.3 Km)DE CORONACION
06.05
S/. -
06.05.01 M3 S/. 18,340.17
TERRENO SUELTO
06.05.02
DE ZANJA
M2 S/. 5,566.97
ENCOFRADO Y
06.05.03 M2 S/. 79,575.99
DESENCOFRADO
06.05.04 CONCRETO fć = 175 Kg/cm2 M3 S/. 83,950.75
06.05.05 M2 S/. 5,858.70
ADITIVO
06.05.06 ELIMINACION MANUAL DE
CUNETAS REVESTIDAS
M S/. 3,884.19
06.05.07 MATERIAL EXCEDENTE D = 50 M3 S/. 5,007.83
06.06 mt.
BADENES S/. -
06.06.01
TERRENO SUELTO
M3 -136.06 S/. -6,139.03 - 136.06 S/. -6,139.03 S/. 2,966.64
06.06.02 NIVELACION Y COMPACTADO M2 -334.20 S/. -4,936.13 - 334.20 S/. -4,936.13 S/. 162.62
ENCOFRADO Y
06.06.03
DESENCOFRADO
M2 -182.58 S/. -10,319.42 - 182.58 S/. -10,319.42 S/. 5,700.61
06.06.04 CONCRETO fć = 210 Kg/cm2 M3 -52.92 S/. -25,287.82 - 52.92 S/. -25,287.82 S/. 4,128.62
06.06.05 CONCRETO fć = 175 Kg/cm2 M3 -7.50 S/. -3,142.88 - 7.50 S/. -3,142.88 S/. -
06.06.06 M3 -31.50 S/. -6,402.06 - 31.50 S/. -6,402.06 S/. 5,414.31
Kg/cm2 + 70%
CONCRETO f'cPG.
= 210 Kg/cm2 +
06.06.07
50% PG DE REFUERZO fy = 4200
M3 -46.45 S/. -14,234.60 - 46.45 S/. -14,234.60 S/. -
ACERO
06.06.08 EMBOQUILLADO DE PIEDRA KG -1148.07 S/. -6,704.73 - 1,148.07 S/. -6,704.73 S/. 107.86
Kg/cm2
06.06.09 CON CONCRETO f'c = 175 M2 -26.00 S/. -2,660.32 - 26.00 S/. -2,660.32 S/. 1,330.16
CONCRETO CICLOPEO
kg/cm2
06.06.10 M3 -31.50 S/. -6,594.84 - 31.50 S/. -6,594.84 S/. 5,577.35
f'c=175Kg/cm2.+70%
RELLENO PG.
Y COMPACACION
06.06.11
EN MUROS
M3 -10.78 S/. -453.30 - 10.78 S/. -453.30 S/. 231.28
CURADO DEDE SALIDA CON
CONCRETO
06.06.12 ELIMINACION MANUAL DE M2 -182.58 S/. -419.93 - 182.58 S/. -419.93 S/. 231.98
ADITIVO
06.06.13 MATERIAL EXCEDENTE D = 50 M3 -156.60 S/. -1,533.11 - 156.60 S/. -1,533.11 S/. 737.28
SELLADO
mt. DE JUNTAS DE
06.06.14 M -59.00 S/. -221.25 - 59.00 S/. -221.25 S/. 85.50
DILATACION
ALIVIADEROS REVESTIDOS
06.07
EN CONCRETO
S/. -
06.07.01
TERRENO SUELTO
M3 S/. 4,146.01
06.07.02
DE ZANJA
M2 S/. 535.68
ENCOFRADO Y
06.07.03
DESENCOFRADO
M2 S/. 11,490.70
06.07.05
Kg/cm2 +DE
70% PG.
M3 S/. 691.57
ACERO REFUERZO fy = 4200
06.07.06
Kg/cm2
KG S/. 7,551.38
06.07.07
ADITIVO
M2 S/. 475.10
SELLADO DE JUNTAS DE
06.07.08 ELIMINACION M S/. 382.10
DILATACION MANUAL DE
06.07.09 MATERIAL EXCEDENTE D = 50 M3 S/. 1,127.53
06.08 mt.
DREN TRAPEZOIDAL S/. -
2021
PRESUPUESTO
MODIFICADO N°03
06.08.01 ELIMINACION MANUAL DE M3 -1821.33 S/. -82,178.41 - 1,821.33 S/. -82,178.41 S/. -
TERRENO SUELTO
06.08.02 MATERIAL EXCEDENTE D = 50 M3 -2276.66 S/. -22,288.50 - 2,276.66 S/. -22,288.50 S/. 0.03
06.09 mt.
SUB DREN RECTANGULAR - S/. -
06.09.01
TERRENO SUELTO
M3 -64.77 S/. -2,922.42 - 64.77 S/. -2,922.42 S/. 101,084.25
06.09.02 CAMA DE APOYO M3 -8.23 S/. -1,007.93 - 8.23 S/. -1,007.93 S/. 30,426.57
TUBERIA PVC SAP CRIBADA
06.09.03
C-5 DE 8"
M -27.91 S/. -1,487.88 - 27.91 S/. -1,487.88 S/. 203,784.76
GEOTEXTIL PARA SUB
06.09.04
DRENAJE
M2 5257.81 S/. 30,968.50 5,257.81 S/. 30,968.50 S/. 67,253.72
RELLENO CON MATERIAL
06.09.05
SELECCIONADO
M3 727.64 S/. 77,166.22 727.64 S/. 77,166.22 S/. 277,831.62
EXCEDENTE - CARGUIO
M3 329.78 S/. 989.34 329.78 S/. 989.34 S/. 9,653.05
06.09.07 EXCEDENTE - TRANSPORTE M3 329.78 S/. 1,731.35 329.78 S/. 1,731.35 S/. 16,893.78
06.10 (Dp=3.3 Km)
BORDILLOS S/. -
06.10.01
TERRENO COMPACTO
M3 S/. 766.22
ENCOFRADO Y
06.10.02 M2 S/. 8,797.34
DESENCOFRADO
06.10.03
Kg/cm2
KG S/. 4,527.23
06.10.05
CONSTRUCCION
M S/. 141.49
06.10.06 M2 S/. 575.00
ADITIVO
EXCEDENTE - CARGUIO
M3 S/. 53.07
06.10.08 EXCEDENTE - TRANSPORTE M3 S/. 92.87
SEÑALIZACION
(Dp=3.3 Km) Y
07
SEGURIDAD VIAL
S/. -
07.01 SEÑALIZACION S/. -
SEÑALES PREVENTIVAS (INC
07.01.01
INSTALACION)
UND S/. 130,408.25
SEÑALES REGULADORAS (INC
07.01.02
INSTALACION)
UND S/. 24,715.80
07.01.03 SEÑALES INFORMATIVAS M2 S/. 9,395.40
ESTRUCTURA DE SOPORTE DE
07.01.04
SEÑAL INFORMATIVA
M S/. 17,501.89
CIMENTACION DE SEÑAL
07.01.05
INFORMATIVA
UND S/. 32,197.44
07.01.06 POSTES DELINEADORES UND S/. 266,144.58
TACHAS
07.01.07 UND S/. 126,557.64
RETRORREFLECTIVAS
07.01.08 MARCAS EN EL PAVIMENTO M2 S/. 114,995.96
07.01.09 BARRERA DE SEGURIDAD M S/. 717,855.60
07.01.10 POSTES DE KILOMETRAJE UND S/. 3,508.34
08 MUROS DE CONTENCIÓN S/. -
08.01 MUROS DE CONTENCION S/. -
08.01.01 M3 5299.78 S/. 239,126.07 5,299.78 S/. 239,126.07 S/. 587,914.90
TERRENO SUELTO
08.01.02 NIVELACION Y COMPACTADO M2 -2347.54 S/. -34,673.17 - 2,347.54 S/. -34,673.17 S/. 49,770.48
SOLADO DE CONCRETO C:H
08.01.03 M2 -2177.52 S/. -148,528.64 - 2,177.52 S/. -148,528.64 S/. 245,043.00
1:10 e=2"
ENCOFRADO Y
08.01.04
DESENCOFRADO
M2 -2219.30 S/. -125,434.84 - 2,219.30 S/. -125,434.84 S/. 647,311.10
08.01.05 KG 86914.58 S/. 507,581.15 86,914.58 S/. 507,581.15 S/. 920,851.02
Kg/cm2
08.01.06 CONCRETO fć = 210 Kg/cm2 M3 899.69 S/. 429,916.87 899.69 S/. 429,916.87 S/. 1,272,230.52
08.01.07
Kg/cm2 + 40% PG
M3 -1091.45 S/. -353,586.14 - 1,091.45 S/. -353,586.14 S/. 434,482.57
08.01.08
ADITIVO
M2 -2219.30 S/. -5,104.37 - 2,219.30 S/. -5,104.39 S/. 26,693.69
08.01.09
CONSTRUCCION
M 868.75 S/. 3,257.81 868.75 S/. 3,257.81 S/. 4,814.06
EXCEDENTE - CARGUIO
M3 6613.51 S/. 19,840.53 6,613.51 S/. 19,840.53 S/. 51,319.92
08.01.11 EXCEDENTE - TRANSPORTE M3 6613.51 S/. 48,080.22 6,613.51 S/. 48,080.22 S/. 124,386.29
FALSA ZAPATA
(Dp=5 Km) fć = 100
08.01.12
Kg/cm2 + 70% PG
M3 340.30 S/. 93,228.59 340.30 S/. 93,228.59 S/. 213,343.33
SEGURIDAD, MEDIO
09
AMBIENTE Y OTROS
S/. -
09.01 SEGURIDAD EN OBRA S/. -
EQUIPOS DE PROTECCION
09.01.01
INDIVIDUAL
GLB 0.40 S/. 143,420.00 0.40 S/. 143,420.00 S/. 717,102.49
ELABORACION E
09.01.02 GLB 0.40 S/. 30,858.96 0.40 S/. 30,858.96 S/. 154,294.80
COLECTIVA
IMPLEMENTACION DE PLAN
09.01.03 PROGRAMA
DE SEGURIDAD ENDE MONITOREO
EL
GLB 0.40 S/. 6,280.00 0.40 S/. 6,280.00 S/. 31,400.00
09.02 AMBIENTAL
TRABAJO DURANTE LA S/. -
MONITOREO
EJECUCION DE CALIDAD DE
09.02.01
AIRE, AGUA. SUELO Y RUIDO
GLB S/. 32,000.00
IMPLEMENTACION DE
09.02.02 IMPLEMENTACION GLB S/. 6,800.00
CONTENEDORES DE
09.02.03 LETRINAS PARA LOS FRENTES UND S/. 5,000.00
MANEJO
DE TRABAJODE EFLUENTES DEL
09.02.04 GLB S/. 5,000.00
CAMPAMENTO
MANEJO DE EFLUENTES DE
09.02.05
LETRINAS
GLB S/. 4,000.00
ELIMINACIONDE
PROGRAMA DE RESIDUOS
09.02.06
SOLIDOS DE CAMPAMENTO
GLB S/. 1,500.00
READECUACIÓN
09.03 ACONDICIONAMIENTO
AMBIENTAL, ABANDONO DE Y S/. -
09.03.01 DEPOSITOS
CIERRE DE DE
RESTAURACION OBRAMATERIAL
DE AREAS M3 S/. 947,798.77
09.03.02 EXCEDENTE
EXPLOTADAS COMO
RESTAURACION DE AREAS M2 S/. 94,000.00
09.03.03 CANTERAS POR
AFECTADAS M2 S/. 13,202.15
09.03.04 CAMPAMENTO
REVEGETALIZACION HA S/. 36,291.47
09.03.05 SELLADO DE LETRINAS UND S/. 12,255.29
PLAN DE MONITOREO
09.04 S/. -
ARQUEOLOGICO
MONITOREO ARQUEOLÓGICO
09.04.01
DURANTE LADE
EJECUCIÓN
GLB S/. 32,674.00
PROGRAMA ASUNTOS
09.05 S/. -
SOCIALES
AFECTACIONES DURANTE LA
09.05.01
EJECUCION
GLB S/. 200,000.00
TALLER DE PARTICIPACION
09.05.02 TALLER DE EDUCACION UND S/. 4,200.00
CIUDADANA
09.05.03 AMBIENTAL
DIFUSION DEPARA LA
CONTENIDOS DE UND S/. 4,200.00
POBLACION
SEGURIDAD S/. 25,000.00
09.05.04 DIFUSION DEECONTENIDOS
HIGIENE DE GLB
09.05.05 INDUSTRIAL
SENSIBILIZACION GLB S/. 25,000.00
DIFUSION EN MEDIOS DE
09.05.06 AMBIENTAL Y SOCIAL
COMUNICACION SOBRE GLB S/. 25,000.00
RESTRICCION DE TRANSITO
PLAN DE VIGILANCIA, S/. -
10 PREVENCION Y CONTROL DEL S/. -
10.01 COVID-19
ACTIVIDADES PRELIMINARES S/. -
ELABORACIÓN DEL PLAN DE
10.01.01 GLB S/. 10,000.00
VIGILANCIA
EQUIPOS DECOVID-19
PROTECCION DE
10.01.02 GLB S/. 41,900.00
BIOSEGURIDAD
EVALUACION DE- LA
COVID19
CONDICION
10.01.03 DESINFECCION DE und - S/. 61,000.00
DE SALUD DEL TRABAJADOR
10.01.04 CAMPAMENTOS, EQUIPOS Y mes 12.00 S/. 171,610.44 12.00 S/. 171,610.44 S/. 257,415.66
LAVADO
ZONAS DEY DESINFECCION
TRABAJO DE
10.01.05 SENSIBILIZACION DE LA mes 12.00 S/. 16,200.00 12.00 S/. 16,200.00 S/. 24,300.00
MANOS
10.01.06 PREVENCIONDEL
CLORACION DELSISTEMA
CONTAGIODE mes 12.00 S/. 18,000.00 12.00 S/. 18,000.00 S/. 27,000.00
10.01.07 COVID-19
AGUA PARAENCONSUMO
EQUIPAMIENTO OBRA
Y PERSONAL DE mes 12.00 S/. 13,074.60 12.00 S/. 13,074.60 S/. 19,611.90
10.02 HUMANO.
SEGURIDAD
EQUIPAMIENTO Y SALUD
PARA ENLA EL S/. -
10.02.01 TRABAJO COVID-19
VIGILANCIA PERMANENTE PARA GLB S/. 8,700.00
PROFESIONAL
PERSONAL DE DE SEGURIDAD
SALUD Y
- COVID 19
10.02.02 mes S/. 72,072.06
SALUD
ACONDICIONAMIENTO, S/. -
CONSTRUCCION DE
11 S/. -
DORMITORIOS Y SERVICIOS
11.01 TRABAJOS
HIGIENICOSPRELIMINARES
(COVID 19)
S/. -
11.01.01 LIMPIEZA DE TERRENO MANUAL m2 S/. 1,822.88
TRAZO Y REPLANTEO
11.01.02 m2 S/. 2,295.48
PRELIMINAR
11.02 MOVIMIENTO DE TIERRAS S/. -
11.02.01 m3 S/. 12,185.11
TERRENO NATURAL
EXCAVACION DE ZANJA CON
11.02.02 m3 S/. 874.93
MAQUINARIA
11.03 SIMPLE
CONCRETO PARA S/. -
11.03.01 SOBRECIMIENTO F'C=175 m3 S/. 7,824.33
ENCOFRADO
KG/CM2 Y DESENCOFRADO
11.03.02 m2 S/. 15,989.92
EN SOBRECIMIENTOS
11.04 CONCRETO ARMADO S/. -
CONCRETO EN COLUMNETAS
11.04.01 m3 S/. 2,171.66
F'C=175 GRADO
ACERO KG/CM260 EN
11.04.02 kg S/. 3,661.77
COLUMNAS
ENCOFRADO Y DESENCOFRADO
11.04.03 m2 S/. 3,790.43
EN COLUMNAS
2021
PRESUPUESTO
MODIFICADO N°03
MUROS, TABIQUES DE
11.05 MURO DE CABEZA LADRILLO S/. -
ALBAÑILERIA Y MADERA
11.05.01 MECANIZADO DE 18 HUECOS m2 S/. 42,459.31
11.05.02 (ARCILLA)
TABIQUES DE MADERA m2 S/. 111,637.25
COLUMNETAS DE MADERA DE
11.05.03 m S/. 12,289.75
3"X4"
ESTRUCTURA DE TANQUE
11.05.04 und S/. 5,799.20
ELEVADO DEENLUCIDOS
REVOQUES 1500 LT Y
11.06 TARRAJEO EN INTERIORES S/. -
MOLDURAS
11.06.01 ACABADO CON
TARRAJEO CEMENTO-
EN EXTERIORES m2 S/. 10,968.35
11.06.02 ARENA CON CEMENTO-
ACABADO m2 S/. 8,961.94
VESTIDURA
ARENA DE DERRAMES EN
11.06.03 m S/. 1,960.42
PUERTAS, VENTANAS Y VANOS.
11.07 PISOS Y PAVIMENTOS S/. -
NIVELACION Y COMPACTADO
11.07.01 m2 S/. 4,366.38
MANUAL
CONCRETO F'C= 175 KG/CM2
11.07.02 m3 S/. 106,382.31
PARA PISOS
11.07.03 BRUÑAS DE 1 CM m S/. 1,976.99
11.07.04 m2 S/. 3,964.83
DE PISOS
11.07.05 CURADO DE CONCRETO m2 S/. 577.41
11.08 CARPINTERIA DE MADERA S/. -
11.08.01 PUERTAS DE MADERA m2 S/. 20,866.51
11.08.02 VENTANAS DE MADERA m2 S/. 2,803.85
11.09 COBERTURA S/. -
COBERTURA CON CALAMINA
11.09.01 m2 S/. 21,553.69
ACANALADA
INSTALACION DE SOPORTE
11.09.02 und S/. 10,440.66
PARA TECHO
11.09.03 INSTALACION DE CORREAS m S/. 23,398.21
11.10. INSTALACIONES SANITARIAS S/. -
11.10.01 AGUA S/. -
11.10.01.01 SALIDA DE AGUA FRIA Ø 1/2" pto S/. 12,634.44
RED DE DISTRIBUCION TUBERIA
11.10.01.02 M S/. 7,256.93
PVC SP C-10 Ø DE 1/2"
11.10.01.03 EXCAVACION DE ZANJAS m S/. 1,018.60
11.10.01.04 m3 S/. 62.04
SELECCIONADO
VALVULA Y ACCESORIOS DE
11.10.02 S/. -
AGUA FRIA DE COMPUERTA DE
VALVULAS
11.10.02.01 pza S/. 838.80
BRONCE DE 1/2"
11.10.03 APARATOS SANITARIOS S/. -
INODORO TANQUE BAJO
11.10.03.01 pza S/. 8,273.34
BLANCO
LAVATORIO DE PARED BLANCO
11.10.03.02 pza S/. 5,192.44
+ ACCESORIO
11.10.03.03 URINARIOS DE PARED pza S/. 594.68
11.10.03.04 DUCHA DE 1/2" und S/. 1,461.80
11.10.03.05 TANQUE ELEVADO DE 1500 LT pza S/. 3,086.52
11.10.04 ACCESORIOS SANITARIOS S/. -
JABONERAS DE LOZA BLANCA
11.10.01.01 pza S/. 891.44
SIMPLE DE
ESPEJO DE15 X 15
SOBREPROPONER
11.10.04.02 und S/. 1,221.44
DE 0.60 X 1.00 DE
ACCESORIOS C/ACCESORIOS
TANQUE
11.10.04.03 und S/. 1,523.52
ELEVADO
11.10.05 DESAGUE S/. -
SALIDA DE DESAGUE PVC SAL
11.10.05.01 pto S/. 5,395.41
DE 2" DE DESAGUE PVC SAL
SALIDA
11.10.05.02 pto S/. 4,543.27
DE 4"
11.10.05.03 RED DE TUBERIA PVC DE 2" m S/. 988.82
11.10.05.04 RED DE TUBERIA PVC DE 4" m S/. 3,406.40
11.10.05.05 RED DE TUBERIA PVC DE 6" m S/. 4,914.36
11.10.05.06 CAJA DE REGISTRO DE DESAGUEund 1 S/. 173.04
11.10.05.07 EXCAVACION DE ZANJAS m3 S/. 1,462.80
11.10.05.08 RELLENO CON MATERIAL PROPIOm3 S/. 81.36
11.10.05.09 BUZON DE CONCRETO ARMADO und S/. 8,877.05
11.11 INSTALACIONES ELECTRICAS S/. -
11.11.01 SALIDA PARA CENTRO DE LUZ S/. -
11.11.01.01 SALIDA DE CENTRO DE LUZ INC. pto S/. 7,406.54
11.11.02 INTERRUPTORES S/. -
11.11.02.01 SALIDA PARA INTERRUPTOR SIMPund S/. 4,086.80
11.11.03 TOMACORRIENTES S/. -
11.11.03.01 SALIDA PARA TOMACORRIENTE Dpto S/. 4,446.40
11.11.04 TABLEROS S/. -
11.11.04.01 TABLERO DE DISTRIBUCION
EQUIPAMIENTO DE und S/. 486.18
11.12 DORMITORIOS PARA PERSONAL S/. -
11.12.01 DE OBRA EN CAMPAMENTO
EQUIPAMIENTO DE DORMITORIOSGLB S/. 62,000.00
S/. -
PARTIDAS NUEVAS
06.03 ALCANTARILLA TIPO TMC S/. -
06.03.16 SUMINISTRO ARMADO Y COLOCACM3 9.78 1055.79 S/. 10,325.63 9.78 S/. 10,325.63 S/. 10,325.63
CANAL DE SECCION
06.12 S/. -
TRAPEZOIDAL
06.12.01 EXCAVACION MANUAL EN TERRE M3 68.12 54.15 S/. 3,688.70 68.12 S/. 3,688.70 S/. 3,688.70
06.12.02 PERFILADO Y COMPACTADO DE ZM2 193.55 3.87 S/. 749.04 193.55 S/. 749.04 S/. 749.04
06.12.03 ENCOFRADO Y DESENCOFRADO KG 193.55 56.52 S/. 10,939.45 193.55 S/. 10,939.45 S/. 10,939.45
06.12.04 CONCRETO fć = 175 Kg/cm2 M2 29.81 419.05 S/. 12,491.88 29.81 S/. 12,491.88 S/. 12,491.88
06.12.05 CURADO DE CONCRETO CON ADI M3 193.55 2.30 S/. 445.17 193.55 S/. 445.17 S/. 445.17
06.12.06 SELLADO DE JUNTAS EN CANAL M 72.88 3.75 S/. 273.30 72.88 S/. 273.30 S/. 273.30
06.12.07 ELIMINACION DE MATERIAL EXCEM2 88.56 3.00 S/. 265.68 88.56 S/. 265.68 S/. 265.68
06.12.08 ELIMINACION DE MATERIAL EXCED
M3 88.56 5.25 S/. 464.94 88.56 S/. 464.94 S/. 464.94
08 MUROS DE CONTENCIÓN S/. -
08.01 MUROS DE CONTENCIÓN S/. -
08.01.13 SUB ZAPATA CON ENROCADO M3 874.90 74.51 S/. 65,188.80 874.90 S/. 65,188.80 S/. 65,188.80
08.01.14 RELLENO COMPACTADO CON MATM3 6582.83 53.29 S/. 350,799.01 6,582.83 S/. 350,799.01 S/. 350,799.01
08.02 MURO SECO S/. -
08.02.03 ENROCADO DE MUROS SECO CONM3 1404.78 80.68 S/. 113,337.65 1,404.78 S/. 113,337.65 S/. 113,337.65
COSTO DIRECTO ### ### S/. 568,969.25 S/. 6,332,056.08 S/. 58,527,545.43
GASTOS GENERALES S/. 681,694.76

GASTOS DE SUPERVISIÓN S/. 154,611.90
PRESUPUESTO TOTAL S/. 59,363,852.09
CUADRO DE VALORIZACION GENERAL DE TRAMOS
2021
PROYECTO : MEJORAMIENTO DE LA CARRETERA CUSCO – CCORCA – HUAYLLAYPAMPA, ENTRE LOS DISTRITOS DE CUSCO, SANTIAGO Y CCORCA PROV. DE CUSCO, DEPTO. DE CUSCO.
EXPEDIENTE TECNICO ORIGINAL EXP MODIFICADO N°2 AVANCES

SALDOS
ACUM. ANTERIOR ACTUAL ACUMULADO
P.U. METRADO PRESUPUESTO METRADO VALORIZADO
METRADO VALORIZADO % METRADO VALORIZADO % METRADO VALORIZADO % METRADO VALORIZADO %
MOVILIZACION Y
1.1 DESMOVILIZACION DE GLB S/.179,229.71 1.00 S/. - 1.00 S/. 179,229.71 1.00 S/. 179,229.71 ### 1.0000 S/. 179,229.71 100.00% 0.00 S/. - 0.00%
TOPOGRAFIA Y
EQUIPO Y MATERIALES
1.2
GEOREFERENCIACIÓN
KM S/. 1,682.90 21.60 S/. 36,350.64 21.06 S/. 35,427.85 21.06 S/. 35,427.85 ### 21.0600 S/. 35,427.85 100.00% 0.00 S/. - 0.00%
CARTEL DE OBRA (INC.
1.3
INSTALACION)
UND S/. 2.00 6.00 S/. 12.00 6.00 S/. 12,000.00 6.00 S/. 10,000.00 83.33% 6.0000 S/. 10,000.00 83.33% 0.00 S/. 2,000.00 16.67%
1.4 REUBICACION DE POSTES UND S/. 968.82 38.00 S/. 36,815.16 38.00 S/. 37,283.16 38.00 S/. 11,625.84 31.18% 38.0000 S/. 11,625.84 31.18% 0.00 S/. 25,657.32 68.82%
HABILITACION DE ACCESOS A
1.5
CANTERAS Y BOTADEROS
KM S/. 4,875.92 6.50 S/. 31,693.48 10.50 S/. 51,315.84 10.50 S/. 36,599.07 71.32% 10.5000 S/. 36,599.07 71.32% 0.00 S/. 14,716.77 28.68%
CONSTRUCCION DE
1.6 TRAZO Y REPLANTEO
CAMPAMENTO
M2 S/. 7.97 35.00 S/. 278.95 3500.00 S/. 249,501.46 3500.00 S/. 205,025.18 82.17% 3500.0000 S/. 205,025.18 82.17% 0.00 S/. 44,476.28 17.83%
1.7 MANTENIMIENTO
DURANTE EL PROCESO DE MES S/. 3,511.25 18.00 S/. 63,202.50 22.00 S/. 774,279.00 38.00 S/. 774,279.00 ### 38.0000 S/. 774,279.00 100.00% -16.00 S/. - 0.00%
TRANSITO
CONSTRUCTIVOY SEGURIDAD
1.8
VIAL DURANTE EL PROCESO
MES S/. 34,244.13 18.00 S/. 616,394.34 22.00 S/. 753,370.86 38.00 S/. 753,370.86 ### 38.0000 S/. 753,370.86 100.00% -16.00 S/. - 0.00%
2 MOVIMIENTO
DE EJECUCION DE TIERRAS 0.00 0.0000 S/. - 0.00 S/. -
CORTES PARA
2.1
EXPLANACIONES
0.00 0.0000 S/. - 0.00 S/. -
LIMPIEZA Y ROCE DE
2.1.1
TERRENO
M2 S/. 0.63 5.00 S/. - 50000.00 S/. 31,506.47 77988.00 S/. 31,506.47 ### 77988.0000 S/. 31,506.47 100.00% -27988.00 S/. - 0.00%
2.1.2 CORTE EN MATERIAL SUELTO M3 S/. 6.52 153621.17 S/. 1,001,610.03 163436.83 S/. 1,065,608.12 316047.29 S/. 1,065,608.13 ### 316047.2900 S/. 1,065,608.13 100.00% -152610.46 S/. -0.01 0.00%
CORTE EN ROCA SUELTA -
2.1.3 CORTE EN ROCA
PERFORACION Y SUELTA
DISPARO-
M3 S/. 11.36 21496.29 S/. 244,197.85 228336.39 S/. 2,618,256.52 79175.94 S/. 442,274.79 16.89% 79175.9400 S/. 442,274.79 16.89% 149160.45 S/. 2,175,981.73 83.11%
02.01.04 EXCAVACION, DESQUINCHE Y M3 S/. 7.79 429920.58 S/. 3,349,081.32 429920.58 S/. 3,369,095.20 238727.82 S/. 1,539,122.62 45.68% 1612.02 S/. 12,686.60 0.38% 240339.8400 S/. 1,551,809.22 46.06% 189580.74 S/. 1,817,285.98 53.94%
CORTE
PEINADO ENDE
ROCA FIJA -
TALUDES
PERFORACION Y FIJA -
DISPARO
M3 S/. 20.97 14134.92 S/. 296,409.27 94415.81 S/. 1,996,650.65 116798.10 S/. 663,609.84 33.24% 200.00 S/. 4,236.00 0.21% 116998.1000 S/. 667,845.84 33.45% -22582.29 S/. 1,328,804.82 66.55%
02.01.06 EXCAVACION, DESQUINCHE Y M3 S/. 10.42 14134.92 S/. 147,285.87 14134.92 S/. 147,285.87 116798.10 S/. 147,285.87 ### 0.00% 116798.1000 S/. 147,285.87 100.00% -102663.18 S/. - 0.00%
RELLENOS CON MATERIAL
PEINADO DETALUDES
02.02
DE PRESTAMO
0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
02.02.01
DE MATERIAL PARA RELLENO
M3 S/. 8.38 8993.63 S/. 75,366.62 10256.05 S/. 86,108.49 16798.71 S/. 86,108.49 ### 0.00% 16798.7100 S/. 86,108.49 100.00% -6542.66 S/. - 0.00%
02.02.02
RELLENO
M3 S/. 2.99 11242.04 S/. 33,613.70 12820.07 S/. 38,399.82 20998.39 S/. 38,399.84 ### 0.00% 20998.3875 S/. 38,399.84 100.00% -8178.32 S/. -0.01 0.00%
02.02.03 CONFORMACION DE
DE RELLENO (Dp=5 Km)
M3 S/. 7.25 11242.04 S/. 81,504.79 12820.07 S/. 93,089.96 20998.39 S/. 93,090.00 ### 0.00% 20998.3875 S/. 93,090.00 100.00% -8178.32 S/. -0.04 0.00%
02.02.04 RELLENOS (PERFILADO
MEJORAMIENTO Y DE
A NIVEL M3 S/. 19.30 8176.03 S/. 157,797.38 9816.98 S/. 190,374.55 16798.71 S/. 169,939.80 89.27% 1051.17 S/. 20,434.74 10.73% 17849.8800 S/. 190,374.54 100.00% -8032.90 S/. 0.00 0.00%
02.03 COMPACTADO)
SUB RASANTE (ENROCADO 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
02.03.01 e=0.60
CORTEM) PARA MEJORAMIENTO M3 S/. 5.58 9814.55 S/. 54,765.19 9814.55 S/. 54,795.20 46340.00 S/. 54,795.20 ### 0.00% 46340.0000 S/. 54,795.20 100.00% -36525.45 S/. - 0.00%
SELECCIÓN Y CARGUIO DE
02.03.02
MATERIAL PARA ENROCADO
M3 S/. 31.60 13740.38 S/. 434,196.01 13740.38 S/. 434,717.98 64876.00 S/. 434,717.98 ### 0.00% 64876.0000 S/. 434,717.98 100.00% -51135.62 S/. - 0.00%
02.03.03
PARA ENROCADO (Dp=8 Km)
M3 S/. 11.79 13740.38 S/. 161,999.08 13740.38 S/. 162,055.35 64876.00 S/. 162,055.35 ### 0.00% 64876.0000 S/. 162,055.35 100.00% -51135.62 S/. - 0.00%
ACOMODO DE ROCA PARA
02.03.04
MEJORAMIENTO
M3 S/. 33.26 9814.55 S/. 326,431.93 9814.55 S/. 327,467.67 46340.00 S/. 327,467.67 ### 0.00% 46340.0000 S/. 327,467.67 100.00% -36525.45 S/. - 0.00%
CAPA NIVELANTE CON
02.03.05
MATERIAL DE PRESTAMO
M2 S/. 7.24 16357.59 S/. 118,428.95 16357.59 S/. 118,553.99 73900.00 S/. 118,553.99 ### 0.00% 73900.0000 S/. 118,553.99 100.00% -57542.41 S/. - 0.00%
ACONDICIONAMIENTO DE
02.04
TALUDES Y Y PLATAFORMA
0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. - ###
PERFILADO COMPACTADO
02.04.01 M2 S/. 7.87 161355.08 S/. 1,269,864.48 161355.08 S/. 1,277,679.55 193735.00 S/. 925,980.03 72.47% 5812.16 S/. 46,148.55 3.61% 199547.1600 S/. 972,128.58 76.09% -38192.08 S/. 305,550.97 23.91%
EN ZONAS DE CORTE
02.04.02 BANQUETA EN TALUDES M3 S/. 6.84 15000.00 S/. 102,600.00 15000.00 S/. 102,784.62 15000.00 S/. 76,121.18 74.06% 37.50 S/. 258.00 0.25% 15037.5000 S/. 76,379.18 74.31% -37.50 S/. 26,405.44 25.69%
02.04.03 REMOCION
ELIMINACION DE DERRUMBES
DE MATERIAL M3 S/. 9.07 50000.00 S/. 453,500.00 50000.00 S/. 456,035.00 50000.00 S/. 250,193.32 54.86% 0.00% 50000.0000 S/. 250,193.32 54.86% 0.00 S/. 205,841.69 45.14%
02.05 EXCEDENTE PRODUCTO DE 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
ELIMINACION
CORTES DE MATERIAL
02.05.01 ELIMINACION DE MATERIAL M3 S/. 2.99 854738.59 S/. 2,555,668.38 946187.06 S/. 2,832,043.63 880602.42 S/. 2,197,362.33 77.59% 2395.63 S/. 7,186.88 0.25% 882998.0460 S/. 2,204,549.21 77.84% 63189.01 S/. 627,494.42 22.16%
EXCEDENTE - CARGUIO
02.05.02 EXCEDENTE - TRANSPORTE M3 S/. 5.24 854738.59 S/. 4,478,830.21 967706.19 S/. 5,074,277.27 880602.42 S/. 3,676,252.90 72.45% 2395.63 S/. 12,577.04 0.25% 882998.0460 S/. 3,688,829.94 72.70% 84708.14 S/. 1,385,447.33 27.30%
03 (Dp=3.3
SUB BASEKm)Y BASE 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
SUB BASE DE 0.20 M DE
03.01 EXTRACCION
ESPESOR Y APILAMIENTO 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
03.01.01 DE MATERIAL PARA SUB M3 S/. 8.11 64877.02 S/. 526,152.63 64877.02 S/. 528,799.12 64877.02 S/. 196,622.65 37.18% 14424.39 S/. 117,703.02 22.26% 79301.4093 S/. 314,325.67 59.44% -14424.39 S/. 214,473.45 40.56%
ZARANDEO DE MATERIAL
BASE
03.01.02
PARA SUBDE BASE
M3 S/. 8.66 55509.75 S/. 480,714.44 55509.75 S/. 484,635.06 55509.75 S/. 202,130.80 41.71% 9797.63 S/. 85,729.30 17.69% 65307.3846 S/. 287,860.10 59.40% -9797.63 S/. 196,774.96 40.60%
CARGUIO MATERIAL PARA
03.01.03 TRANSPORTE
SUB BASE DE MATERIAL M3 S/. 2.99 55509.75 S/. 165,974.15 55509.75 S/. 166,409.78 55509.75 S/. 65,216.17 39.19% 6118.66 S/. 18,355.98 11.03% 61628.4087 S/. 83,572.15 50.22% -6118.66 S/. 82,837.62 49.78%
03.01.04 DE CANTERARIEGO
EXTENDIDO A OBRA Y (Dp=5.5 M3 S/. 8.74 55509.75 S/. 485,155.22 55509.75 S/. 488,640.21 55509.75 S/. 191,131.02 39.11% 6118.66 S/. 53,966.56 11.04% 61628.4077 S/. 245,097.58 50.16% -6118.66 S/. 243,542.63 49.84%
03.01.05 Km)
COMPACTADO DE SUB BASE M2 S/. 3.91 208161.55 S/. 813,911.66 208161.55 S/. 824,784.29 208161.55 S/. 278,428.80 33.76% 29804.02 S/. 118,321.97 14.35% 237965.5721 S/. 396,750.77 48.10% -29804.02 S/. 428,033.52 51.90%
CONTROL
e= 0.20 M DE CALIDAD DEL
03.01.06
MATERIAL PARA SUB BASE
KM S/. 1,010.00 21.00 S/. 21,210.00 21.00 S/. 21,210.00 21.00 S/. 6,211.50 29.29% 3.25 S/. 3,282.50 15.48% 24.2500 S/. 9,494.00 44.76% -3.25 S/. 11,716.00 55.24%
03.01.07 ENSAYOS NO DESTRUCTIVOS KM S/. 1,610.00 21.00 S/. 33,810.00 21.00 S/. 33,810.00 21.00 S/. 14,583.38 43.13% 1.40 S/. 2,254.00 6.67% 22.4000 S/. 16,837.38 49.80% -1.40 S/. 16,972.62 50.20%
03.02 BASE DE 0.20 M DE ESPESOR 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
03.02.01
DE MATERIAL
M3 S/. 8.11 23357.40 S/. 189,428.51 23357.40 S/. 190,297.20 23357.40 S/. 127,376.80 66.94% 2180.00 S/. 17,788.80 9.35% 25537.4000 S/. 145,165.60 76.28% -2180.00 S/. 45,131.59 23.72%
ZARANDEO DEPARA BASE
MATERIAL
03.02.02
PARA BASE
M3 S/. 8.66 19984.94 S/. 173,069.58 19984.94 S/. 174,329.69 19984.94 S/. 121,668.58 69.79% 1580.00 S/. 13,825.00 7.93% 21564.9400 S/. 135,493.58 77.72% -1580.00 S/. 38,836.11 22.28%
03.02.03 TRANSPORTE
BASE DE MATERIAL M3 S/. 2.99 19984.94 S/. 59,754.97 19984.94 S/. 59,894.98 19984.94 S/. 41,839.74 69.86% 1975.00 S/. 5,925.00 9.89% 21959.9400 S/. 47,764.74 79.75% -1975.00 S/. 12,130.24 20.25%
03.02.04 DE CANTERA ADE
ADQUISICION OBRA (Dp=16.5
HORMIGON M3 S/. 20.99 19984.94 S/. 419,483.89 19984.94 S/. 422,144.11 19984.94 S/. 294,674.14 69.80% 1975.00 S/. 41,830.50 9.91% 21959.9400 S/. 336,504.64 79.71% -1975.00 S/. 85,639.48 20.29%
03.02.05 Km)
PARA CONFORMACION S/. 1,948,531.65 S/. - 0.00% S/. - 0.00% S/. - 0.00% S/. 1,948,531.65 100.00%
EXTENDIDO RIEGO Y DE M3 S/. 65.00 29977.41 S/. 1,948,531.65 29977.41 29977.41 0.00 29977.4100 0.00
03.02.06 BASE
COMPACTADO DE BASE e= M2 S/. 4.72 187358.80 S/. 884,333.54 187358.80 S/. 895,819.40 187358.80 S/. 283,442.32 31.64% 4100.00 S/. 19,639.00 2.19% 191458.8000 S/. 303,081.32 33.83% -4100.00 S/. 592,738.07 66.17%
CONTROL
0.20 M DE CALIDAD DEL
03.02.07
MATERIAL PARA BASE
KM S/. 1,010.00 21.00 S/. 21,210.00 21.00 S/. 21,210.00 21.00 S/. 3,131.00 14.76% 0.40 S/. 404.00 1.90% 21.4000 S/. 3,535.00 16.67% -0.40 S/. 17,675.00 83.33%
03.02.08 ENSAYOS NO DESTRUCTIVOS KM S/. 1,610.00 21.00 S/. 33,810.00 21.00 S/. 33,810.00 21.00 S/. 4,991.00 14.76% 0.40 S/. 644.00 1.90% 21.4000 S/. 5,635.00 16.67% -0.40 S/. 28,175.00 83.33%
04 PAVIMENTO ASFALTICO 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. - ###
04.01 IMPRIMACION
ASFALTO 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. - ###
04.01.01 PARA IMPRIMADO
SUMINISTRO MC-30
DE ARENA GLN S/. 10.00 65120.89 S/. 651,208.90 65120.89 S/. 651,208.90 65120.89 S/. 452,250.00 69.45% 65120.8900 S/. 452,250.00 69.45% 0.00 S/. 198,958.90 30.55%
04.01.02 (PUESTO PARA
GRUESA EN OBRA)
IMPRIMADO M3 S/. 75.00 822.23 S/. 61,667.25 822.23 S/. 61,667.25 822.23 S/. 20,570.47 33.36% 822.2300 S/. 20,570.47 33.36% 0.00 S/. 41,096.78 66.64%
LIMPIEZA
(PUESTO EN DEOBRA)
LA SUPERFICIE
04.01.03
A IMPRIMAR CON EQUIPO
M2 S/. 0.44 164446.68 S/. 72,356.54 164446.68 S/. 73,834.03 164446.68 S/. 21,432.47 29.03% 164446.6800 S/. 21,432.47 29.03% 0.00 S/. 52,401.56 70.97%
04.01.04 IMPRIMACION ASFALTICA M2 S/. 0.50 164446.68 S/. 82,223.34 164446.68 S/. 82,223.34 164446.68 S/. 23,680.79 28.80% 164446.6800 S/. 23,680.79 28.80% 0.00 S/. 58,542.56 71.20%
2021

SALDOS
ARENADO DE LA SUPERFICIE
04.01.05 M2 S/. 0.98 164446.68 S/. 161,157.75 164446.68 S/. 164,112.73 164446.68 S/. 45,654.82 27.82% 164446.6800 S/. 45,654.82 27.82% 0.00 S/. 118,457.91 72.18%
IMPRIMADA
04.02 PAVIMENTO DE
SUMINISTRO ASFALTICO
OVER 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. - ###
04.02.01 (PUESTO
CHANCADOEN DE
PLANTA
OVER PARA M3 S/. 15.75 5102.11 S/. 80,358.23 5102.11 S/. 80,358.23 5102.11 S/. 36,146.25 44.98% 5102.1100 S/. 36,146.25 44.98% 0.00 S/. 44,211.98 55.02%
04.02.02 CHANCADORA)
AGREGADO GRUESO DE M3 S/. 23.00 5102.11 S/. 117,348.53 5102.11 S/. 117,558.68 5102.11 S/. 52,798.65 44.91% 5102.1100 S/. 52,798.65 44.91% 0.00 S/. 64,760.03 55.09%
CARGUIO DE PIEDRA
MEZCLA ASFALTICA
04.02.03 TRANSPORTE DE PIEDRA
CHANCADA
M3 S/. 2.49 5102.11 S/. 12,704.25 5102.11 S/. 12,751.63 5102.11 S/. 1,394.38 10.93% 5102.1100 S/. 1,394.38 10.93% 0.00 S/. 11,357.26 89.07%
04.02.04 SUMINISTRO
CHANCADA ADE ARENADE
PLANTA M3 S/. 20.99 5102.11 S/. 107,093.29 5102.11 S/. 107,993.49 5102.11 S/. 11,774.81 10.90% 5102.1100 S/. 11,774.81 10.90% 0.00 S/. 96,218.68 89.10%
LAVADA
ASFALTOPARA CARPETA
(Dp=18.5 Km)
04.02.05
ASFALTICA (PUESTO EN
M3 S/. 110.00 11904.93 S/. 1,309,542.30 11904.93 S/. 1,309,542.30 11904.93 S/. 163,900.00 12.52% 11904.9300 S/. 163,900.00 12.52% 0.00 S/. 1,145,642.30 87.48%
ADQUISICION DE ASFALTO
04.02.06 PLANTA DE ASFALTO)
PARA CARPETA
GLN S/. 9.50 437681.10 S/. 4,157,970.45 437681.10 S/. 4,157,970.45 437681.10 S/. 1,558,000.00 37.47% 437681.1000 S/. 1,558,000.00 37.47% 0.00 S/. 2,599,970.45 62.53%
ADITIVO
04.02.07
MEJORADOR
GLN S/. 95.00 3282.61 S/. 311,847.95 3282.61 S/. 311,847.95 3282.61 S/. 39,917.10 12.80% 3282.6100 S/. 39,917.10 12.80% 0.00 S/. 271,930.85 87.20%
LIMPIEZA DE DE
LA ADHERENCIA
SUPERFICIE
04.02.08 PREPARACION
IMPRIMADA CON DEEQUIPO
MEZCLA M2 S/. 0.44 164446.68 S/. 72,356.54 164446.68 S/. 73,872.57 164446.68 S/. 17,460.15 23.64% 164446.6800 S/. 17,460.15 23.64% 0.00 S/. 56,412.42 76.36%
04.02.09 ASFALTICA EN CALIENTE
TRANSPORTE MEZCLA TON S/. 95.80 25010.35 S/. 2,395,991.53 25010.35 S/. 2,399,641.94 25010.35 S/. 430,574.27 17.94% 25010.3500 S/. 430,574.27 17.94% 0.00 S/. 1,969,067.67 82.06%
04.02.10 (PLANTA DEAHUAMBUTIO)
ASFALTICA S/. 717,428.71 S/. 132,535.22 18.47% S/. 132,535.22 18.47% S/. 584,893.49 81.53%
ESPARCIDO Y OBRA (Dp = 50
COMPACTADO TON S/. 29.40 24281.89 S/. 713,887.57 24281.89 24281.89 24281.8900 0.00
04.02.11 Km)MEZCLA ASFALTICA (e =
DE M2 S/. 2.50 113153.13 S/. 282,882.83 113153.13 S/. 288,901.41 113153.13 S/. 81,622.82 28.25% 113153.1300 S/. 81,622.82 28.25% 0.00 S/. 207,278.59 71.75%
ESPARCIDO Y COMPACTADO
04.02.12 2")
DE MEZCLA ASFALTICA (e = M2 S/. 3.73 51293.55 S/. 191,324.94 51293.55 S/. 195,941.36 51293.55 S/. 26,361.09 13.45% 51293.5500 S/. 26,361.09 13.45% 0.00 S/. 169,580.27 86.55%
05 3")
ACERAS 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. - ###
05.01 M3 S/. 51.18 54.60 S/. 2,794.43 54.60 S/. 2,956.59 54.60 S/. - 0.00% 54.6000 S/. - 0.00% 0.00 S/. 2,956.59 100.00%
TERRENO COMPACTO
2021

SALDOS
05.02
MANUAL
M2 S/. 9.67 273.00 S/. 2,639.91 273.00 S/. 2,751.84 273.00 S/. - 0.00% 273.0000 S/. - 0.00% 0.00 S/. 2,751.84 100.00%
ENCOFRADO Y
05.03
DESENCOFRADO
M2 S/. 54.30 54.60 S/. 2,964.78 54.60 S/. 3,085.99 54.60 S/. - 0.00% 54.6000 S/. - 0.00% 0.00 S/. 3,085.99 100.00%
CAMA DE PIEDRA MEDIANA
05.04
e=5 cm
M2 S/. 17.02 273.00 S/. 4,646.46 273.00 S/. 4,807.53 273.00 S/. - 0.00% 273.0000 S/. - 0.00% 0.00 S/. 4,807.53 100.00%
05.05 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 27.30 S/. 11,256.88 27.30 S/. 11,440.07 27.30 S/. - 0.00% 27.3000 S/. - 0.00% 0.00 S/. 11,440.07 100.00%
05.06 BRUÑAS M S/. 8.11 273.00 S/. 2,214.03 273.00 S/. 2,315.04 273.00 S/. - 0.00% 273.0000 S/. - 0.00% 0.00 S/. 2,315.04 100.00%
05.07
ADITIVO
M2 S/. 2.28 273.00 S/. 622.44 273.00 S/. 627.90 273.00 S/. - 0.00% 273.0000 S/. - 0.00% 0.00 S/. 627.90 100.00%
05.08 ELIMINACION DE MATERIAL
EXCEDENTE - CARGUIO
M3 S/. 2.99 68.25 S/. 204.07 68.25 S/. 204.75 68.25 S/. - 0.00% 68.2500 S/. - 0.00% 0.00 S/. 204.75 100.00%
05.09 EXCEDENTE - TRANSPORTE M3 S/. 5.24 68.25 S/. 357.63 68.25 S/. 358.31 68.25 S/. - 0.00% 68.2500 S/. - 0.00% 0.00 S/. 358.31 100.00%
06 (Dp=3.3
OBRAS Km)
DE ARTE Y DRENAJE 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
06.01 PONTON L = 7.5 M 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
06.01.01 TRABAJOS PRELIMINARES 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
DEMOLICION DE
06.01.01.01 EXCAVACION
M3 S/. 140.71 75.35 S/. 10,602.50 75.35 S/. 10,602.50 75.35 S/. 10,602.50 ### 75.3500 S/. 10,602.50 100.00% 0.00 S/. - 0.00%
06.01.01.02 CLASIFICADA CON M3 S/. 17.20 364.25 S/. 6,265.10 364.25 S/. 6,265.10 364.25 S/. 6,265.10 ### 364.2500 S/. 6,265.10 100.00% 0.00 S/. - 0.00%
06.01.01.03 MAQUINARIA
NIVELACION Y COMPACTADO M2 S/. 14.19 115.92 S/. 1,644.90 115.92 S/. 1,644.90 115.92 S/. 1,644.90 ### 115.9200 S/. 1,644.90 100.00% 0.00 S/. - 0.00%
06.01.01.04 CON MATERIAL GRANULAR M3 S/. 53.93 364.25 S/. 19,644.00 364.25 S/. 19,980.00 364.25 S/. 3,465.00 17.34% 300.00 S/. 16,515.00 82.66% 664.2500 S/. 19,980.00 100.00% -300.00 S/. - 0.00%
ELIMINACION
06.01.01.05 ELIMINACION DE MATERIAL
EXCEDENTE - CARGUIO
M3 S/. 2.99 473.53 S/. 1,415.85 473.53 S/. 1,415.85 473.53 S/. 1,415.85 ### 473.5300 S/. 1,415.85 100.00% 0.00 S/. - 0.00%
06.01.01.06 EXCEDENTE - TRANSPORTE M3 S/. 7.25 473.53 S/. 3,433.09 473.53 S/. 3,433.09 473.53 S/. 3,433.09 ### 473.5300 S/. 3,433.09 100.00% 0.00 S/. - 0.00%
06.01.02 (Dp=5 Km)
ESTRIBOS 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
SUB ZAPATA MEZCLA C:H 1:12
06.01.02.01
+ 30% PG fć = 210 Kg/cm2
M3 S/. 242.67 69.55 S/. 16,877.70 69.55 S/. 16,877.70 69.55 S/. 16,877.70 ### 69.5500 S/. 16,877.70 100.00% 0.00 S/. - 0.00%
CONCRETO
06.01.02.02
PARA CIMENTACIONES
M3 S/. 470.03 69.55 S/. 32,690.59 69.55 S/. 32,690.59 69.55 S/. 32,690.59 ### 69.5500 S/. 32,690.59 100.00% 0.00 S/. - 0.00%
06.01.02.03 ENCOFRADO
PARA ESTRIBOS Y Y PILARES M3 S/. 470.03 56.09 S/. 26,363.98 56.09 S/. 26,363.98 56.09 S/. 26,363.98 ### 56.0900 S/. 26,363.98 100.00% 0.00 S/. - 0.00%
06.01.02.04 DESENCOFRADO
ENCOFRADO Y PARA M2 S/. 54.30 52.80 S/. 2,867.04 52.80 S/. 2,867.04 52.80 S/. 2,867.04 ### 52.8000 S/. 2,867.04 100.00% 0.00 S/. - 0.00%
06.01.02.05 CIMENTACIONES CARAVISTA
DESENCOFRADO M2 S/. 67.50 280.70 S/. 18,947.25 280.70 S/. 18,947.25 280.70 S/. 18,947.25 ### 280.7000 S/. 18,947.25 100.00% 0.00 S/. - 0.00%
ACERO
(MUROS Y PILARES) fy = 4200
DE REFUERZO
06.01.02.06
Kg/cm2
KG S/. 5.77 9886.98 S/. 57,047.87 9886.98 S/. 57,047.87 9886.98 S/. 57,047.87 ### 9886.9800 S/. 57,047.87 100.00% 0.00 S/. - 0.00%
06.01.03 SUPERESTRUCTURA 0.00 S/. - 0.00 S/. - 0.00 ### 0.0000 S/. - 100.00% 0.00 S/. - ###
06.01.03.01 FALSO PUENTE M2 S/. 75.00 72.60 S/. 5,445.00 72.60 S/. 5,445.00 72.60 S/. 5,445.00 ### 72.6000 S/. 5,445.00 100.00% 0.00 S/. - 0.00%
06.01.03.02
P/SUPERESTRUCTURAS
M3 S/. 470.03 1.82 S/. 855.45 1.82 S/. 855.45 1.82 S/. 855.45 ### 1.8200 S/. 855.45 100.00% 0.00 S/. - 0.00%
06.01.03.03 ENCOFRADO Y
SUPERESTRUCTURA
M3 S/. 520.43 45.96 S/. 23,918.96 45.96 S/. 23,918.96 45.96 S/. 23,918.96 ### 45.9600 S/. 23,918.96 100.00% 0.00 S/. - 0.00%
06.01.03.04 DESENCOFRADO CARAVISTA M2 S/. 67.50 130.73 S/. 8,824.28 130.73 S/. 8,824.28 130.73 S/. 8,824.28 ### 130.7300 S/. 8,824.28 100.00% 0.00 S/. - 0.00%
(SUPERESTRUCTURA)
06.01.03.05
Kg/cm2
KG S/. 5.77 5792.02 S/. 33,419.96 5792.02 S/. 33,419.96 5792.02 S/. 33,419.96 ### 5792.0200 S/. 33,419.96 100.00% 0.00 S/. - 0.00%
06.01.04 LOSA DE APROXIMACION 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
06.01.04.01
TERRENO COMPACTO
M3 S/. 51.18 37.76 S/. 1,932.56 37.76 S/. 2,044.70 37.76 S/. - 0.00% 37.7600 S/. - 0.00% 0.00 S/. 2,044.70 100.00%
06.01.04.02
SUPERESTRUCTURA
M3 S/. 520.43 30.87 S/. 16,065.67 30.87 S/. 16,307.08 30.87 S/. - 0.00% 30.8700 S/. - 0.00% 0.00 S/. 16,307.08 100.00%
ENCOFRADO Y
06.01.04.03
DESENCOFRADO
M2 S/. 54.30 29.82 S/. 1,619.23 29.82 S/. 1,685.43 29.82 S/. - 0.00% 29.8200 S/. - 0.00% 0.00 S/. 1,685.43 100.00%
06.01.04.04
Kg/cm2
KG S/. 5.77 2148.15 S/. 12,394.83 2148.15 S/. 12,545.20 2148.15 S/. - 0.00% 2148.1500 S/. - 0.00% 0.00 S/. 12,545.20 100.00%
06.01.05 VARIOS 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
06.01.05.01
ADITIVO
M2 S/. 2.28 566.58 S/. 1,291.80 566.58 S/. 1,291.80 566.58 S/. 1,291.80 ### 566.5800 S/. 1,291.80 100.00% 0.00 S/. - 0.00%
06.01.05.02 APOYO DE NEOPRENO UND S/. 501.44 8.00 S/. 4,011.52 8.00 S/. 4,011.52 8.00 S/. 4,011.52 ### 8.0000 S/. 4,011.52 100.00% 0.00 S/. - 0.00%
06.01.05.03
MUROS
M S/. 12.58 21.90 S/. 275.50 21.90 S/. 279.88 21.90 S/. - 0.00% 21.9000 S/. - 0.00% 0.00 S/. 279.88 100.00%
06.01.05.04
PUENTES
M S/. 202.21 18.20 S/. 3,680.22 18.20 S/. 3,680.22 18.20 S/. 3,680.22 ### 18.2000 S/. 3,680.22 100.00% 0.00 S/. - 0.00%
BRUÑA ROMPE AGUA DE 1
06.01.05.05
PULG
M S/. 17.78 18.20 S/. 323.60 18.20 S/. 323.60 18.20 S/. 323.60 ### 18.2000 S/. 323.60 100.00% 0.00 S/. - 0.00%
SUM Y COL TUB PVC SAP 3"
06.01.05.06
P/DRENAJE
M S/. 14.88 5.40 S/. 80.35 5.40 S/. 80.35 5.40 S/. 80.35 ### 5.4000 S/. 80.35 100.00% 0.00 S/. - 0.00%
06.01.05.07 ACABADO DE VEREDAS M2 S/. 12.68 9.83 S/. 124.64 9.83 S/. 124.64 9.83 S/. 124.64 ### 9.8300 S/. 124.64 100.00% 0.00 S/. - 0.00%
06.01.05.08 VERIFICACION DEL EMS UND S/. 3,000.00 1.00 S/. 3,000.00 1.00 S/. 3,000.00 1.00 S/. 3,000.00 ### 1.0000 S/. 3,000.00 100.00% 0.00 S/. - 0.00%
06.01.05.09 ROTURA DE BRIQUETAS UND S/. 75.00 8.00 S/. 600.00 8.00 S/. 600.00 8.00 S/. 600.00 ### 8.0000 S/. 600.00 100.00% 0.00 S/. - 0.00%
PRUEBAS DE CARGA
06.01.05.10
ESTÁTICA Y DINÁMICA
UND S/. 10,500.00 1.00 S/. 10,500.00 1.00 S/. 10,500.00 1.00 S/. - 0.00% 1.0000 S/. - 0.00% 0.00 S/. 10,500.00 100.00%
06.02 ALCANTARILLAS TIPO AMC 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
DEMOLICION DE
06.02.01 EXCAVACION
M3 S/. 140.71 22.17 S/. 3,119.54 22.17 S/. 3,119.54 22.70 S/. 3,119.54 ### 22.7000 S/. 3,119.54 100.00% -0.53 S/. - 0.00%
06.02.02 CLASIFICADA CON M3 S/. 17.20 416.37 S/. 7,161.56 416.37 S/. 7,161.56 1077.25 S/. 7,161.56 ### 1077.2480 S/. 7,161.56 100.00% -660.88 S/. - 0.00%
06.02.03 MAQUINARIA
NIVELACION Y COMPACTADO M2 S/. 14.19 70.96 S/. 1,006.92 70.96 S/. 1,006.92 327.61 S/. 1,006.92 ### 327.6140 S/. 1,006.92 100.00% -256.65 S/. - 0.00%
06.02.04 CON MATERIAL GRANULAR M3 S/. 53.93 236.34 S/. 12,745.82 236.34 S/. 12,798.76 619.81 S/. 12,798.87 ### 619.8140 S/. 12,798.87 100.00% -383.47 S/. -0.11 0.00%
ELIMINACION
EXCEDENTE - CARGUIO
M3 S/. 2.99 541.28 S/. 1,618.43 541.28 S/. 1,618.43 1390.99 S/. 1,618.43 ### 1390.9900 S/. 1,618.43 100.00% -849.71 S/. -0.00 0.00%
06.02.06 EXCEDENTE
EMBOQUILLADO - TRANSPORTE
DE PIEDRA M3 S/. 7.25 541.28 S/. 3,924.29 541.28 S/. 3,924.28 1390.99 S/. 3,924.29 ### 1390.9900 S/. 3,924.29 100.00% -849.71 S/. -0.01 0.00%
06.02.07 (Dp=5 Km)
CON CONCRETO f'c = 175 M2 S/. 100.11 134.00 S/. 13,414.74 134.00 S/. 13,710.88 315.00 S/. 10,416.18 75.97% 315.0000 S/. 10,416.18 75.97% -181.00 S/. 3,294.70 24.03%
06.02.08 kg/cm2
CONCRETO f'c = 100 kg/cm2 M3 S/. 300.79 70.96 S/. 21,344.06 70.96 S/. 21,344.06 32.76 S/. 21,344.06 ### 32.7614 S/. 21,344.06 100.00% 38.20 S/. - 0.00%
06.02.09 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 60.67 S/. 28,516.72 60.67 S/. 28,516.72 170.65 S/. 28,516.72 ### 170.6505 S/. 28,516.72 100.00% -109.98 S/. - 0.00%
06.02.10 CONCRETO
ENCOFRADOfćY= 280 Kg/cm2 M3 S/. 520.43 12.65 S/. 6,583.44 12.65 S/. 6,583.44 12.68 S/. 6,583.44 ### 12.6770 S/. 6,583.44 100.00% -0.03 S/. - 0.00%
ENCOFRADO Y PARA M2 S/. 54.30 80.65 S/. 4,379.30 80.65 S/. 4,379.30 187.60 S/. 4,379.30 ### 187.6000 S/. 4,379.30 100.00% -106.95 S/. - 0.00%
06.02.12 CIMENTACIONES PARA
DESENCOFRADO M2 S/. 54.30 182.58 S/. 9,914.09 182.58 S/. 9,914.09 631.76 S/. 9,914.09 ### 631.7600 S/. 9,914.09 100.00% -449.18 S/. - 0.00%
ELEVACIONES
2021

SALDOS

06.02.13
Kg/cm2
KG S/. 5.77 4542.27 S/. 26,208.90 4542.27 S/. 26,208.90 16250.00 S/. 26,208.90 ### 16250.0000 S/. 26,208.90 100.00% -11707.73 S/. - 0.00%
06.02.14
MUROS
M S/. 12.58 5.70 S/. 71.71 5.70 S/. 72.85 5.70 S/. - 0.00% 5.7000 S/. - 0.00% 0.00 S/. 72.85 100.00%
06.02.15
ADITIVO
M2 S/. 2.28 263.23 S/. 600.16 263.23 S/. 600.16 768.37 S/. 600.16 ### 768.3700 S/. 600.16 100.00% -505.14 S/. - 0.00%
06.02.16 VERIFICACION DEL EMS UND S/. 3,000.00 1.00 S/. 3,000.00 1.00 S/. 3,000.00 4.00 S/. 3,000.00 ### 4.0000 S/. 3,000.00 100.00% -3.00 S/. - 0.00%
06.02.17 ROTURA DE BRIQUETAS UND S/. 75.00 3.00 S/. 225.00 3.00 S/. 225.00 18.00 S/. 225.00 ### 18.0000 S/. 225.00 100.00% -15.00 S/. - 0.00%
06.03 ALCANTARILLAS TIPO TMC 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
DEMOLICION DE
06.03.01
ESTRUCTURAS EXISTENTES
M3 S/. 140.71 68.59 S/. 9,651.30 68.59 S/. 9,855.01 68.59 S/. - 0.00% 18.71 S/. 2,688.25 27.28% 87.3000 S/. 2,688.25 27.28% -18.71 S/. 7,166.76 72.72%
EXCAVACION DE ZANJAS
06.03.02
PARA ALCANTARILLAS
M3 S/. 17.77 2377.54 S/. 42,248.89 2377.54 S/. 42,453.36 3385.76 S/. 39,721.00 93.56% 3385.7600 S/. 39,721.00 93.56% -1008.22 S/. 2,732.37 6.44%
06.03.03 CAMA DE ARENA
SUMINISTRO ARMADO Y M3 S/. 127.27 143.66 S/. 18,283.61 143.66 S/. 18,392.34 92.06 S/. 12,837.81 69.80% 92.0575 S/. 12,837.81 69.80% 51.60 S/. 5,554.53 30.20%
06.03.04 COLOCACIONARMADO
SUMINISTRO DE MODULOY M S/. 521.40 631.84 S/. 329,441.38 631.84 S/. 331,652.72 357.89 S/. 90,944.88 27.42% 357.8900 S/. 90,944.88 27.42% 273.95 S/. 240,707.83 72.58%
06.03.05 TMC Ø=24"
COLOCACION DE MODULO M S/. 790.61 49.28 S/. 38,961.26 49.28 S/. 39,155.26 188.10 S/. 39,155.26 ### 188.1000 S/. 39,155.26 100.00% -138.82 S/. - 0.00%
ENCOFRADO
TMC Ø=36" Y
06.03.06
DESENCOFRADO
M2 S/. 54.30 2116.09 S/. 114,903.69 2116.09 S/. 119,037.04 2634.60 S/. 64,481.35 54.17% 180.58 S/. 10,206.38 8.57% 2815.1842 S/. 74,687.73 62.74% -699.09 S/. 44,349.31 37.26%
06.03.07
Kg/cm2 + 70% PG.
M3 S/. 198.73 238.34 S/. 47,365.31 238.34 S/. 48,440.22 0.00 S/. - 0.00% 63.86 S/. 12,978.91 26.79% 63.8600 S/. 12,978.91 26.79% 174.48 S/. 35,461.31 73.21%
06.03.08 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 50.04 S/. 20,633.49 50.04 S/. 20,792.99 244.72 S/. 20,792.99 ### 244.7222 S/. 20,792.99 100.00% -194.68 S/. - 0.00%
06.03.09 RELLENO SOBRE LOS
Kg/cm2
KG S/. 5.77 16586.19 S/. 95,702.32 16586.19 S/. 96,693.26 20115.00 S/. 51,992.32 53.77% 233.84 S/. 1,365.63 1.41% 20348.8400 S/. 53,357.95 55.18% -3762.65 S/. 43,335.31 44.82%
06.03.10 MODULO DE ALCANTARILLA
EMBOQUILLADO DE PIEDRA M3 S/. 40.93 681.02 S/. 27,874.15 681.02 S/. 28,259.01 988.39 S/. 28,259.12 ### 0.00 S/. -0.11 0.00% 988.3875 S/. 28,259.01 100.00% -307.37 S/. 0.00 0.00%
06.03.11 TMC CONCRETO f'c = 175
CON M2 S/. 100.11 729.30 S/. 73,010.22 729.30 S/. 74,621.98 795.55 S/. 23,320.75 31.25% 157.54 S/. 16,119.49 21.60% 953.0900 S/. 39,440.24 52.85% -223.79 S/. 35,181.74 47.15%
kg/cm2
06.03.12
ADITIVO
M2 S/. 2.28 2116.09 S/. 4,824.69 2116.09 S/. 4,867.01 2191.51 S/. 1,318.61 27.09% 2191.5130 S/. 1,318.61 27.09% -75.42 S/. 3,548.39 72.91%
EXCEDENTE - CARGUIO
M3 S/. 2.99 3061.09 S/. 9,152.66 3061.09 S/. 9,180.58 4278.35 S/. 4,655.89 50.71% 270.90 S/. 812.70 8.85% 4549.2500 S/. 5,468.59 59.57% -1488.16 S/. 3,711.99 40.43%
06.03.14 EXCEDENTE - TRANSPORTE M3 S/. 5.24 3061.09 S/. 16,040.11 3061.09 S/. 16,068.03 4278.35 S/. 8,149.82 50.72% 270.90 S/. 1,422.23 8.85% 4549.2500 S/. 9,572.05 59.57% -1488.16 S/. 6,495.98 40.43%
PRUEBAS
(Dp=3.3 Km)DE RESISTENCIA
06.03.15
DEL CONCRETO
UND S/. 75.00 66.00 S/. 4,950.00 66.00 S/. 4,950.00 189.00 S/. - 0.00% 66.00 S/. 4,950.00 100.00% 255.0000 S/. 4,950.00 100.00% -189.00 S/. - 0.00%
CUNETAS LATERALES
06.04
0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
06.04.01
TERRENO COMPACTO
M3 S/. 51.18 4677.46 S/. 239,392.40 4677.46 S/. 250,702.34 4677.46 S/. 106,246.73 42.38% 4677.4600 S/. 106,246.73 42.38% 0.00 S/. 144,455.61 57.62%
06.04.02 ENCOFRADO
DE ZANJA Y M2 S/. 3.66 24024.10 S/. 87,928.21 24024.10 S/. 92,076.36 24024.10 S/. 27,349.20 29.70% 24024.1000 S/. 27,349.20 29.70% 0.00 S/. 64,727.16 70.30%
ENCOFRADO Y PARA M2 S/. 54.30 2114.00 S/. 114,790.20 2114.00 S/. 119,483.28 2114.00 S/. - 0.00% 2114.0000 S/. - 0.00% 0.00 S/. 119,483.28 100.00%
06.04.04 CUNETAS RECTANGULARES
DESENCOFRADO DE CUNETAS M S/. 8.10 18000.00 S/. 145,800.00 18000.00 S/. 148,455.59 18000.00 S/. 44,879.65 30.23% 18000.0000 S/. 44,879.65 30.23% 0.00 S/. 103,575.94 69.77%
06.04.05 TRIANGULARES
CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 2053.82 S/. 846,872.14 2053.82 S/. 858,328.12 2053.82 S/. 376,829.20 43.90% 2053.8200 S/. 376,829.20 43.90% 0.00 S/. 481,498.93 56.10%
06.04.06
Kg/cm2
KG S/. 5.77 6815.43 S/. 39,325.03 6815.43 S/. 39,802.11 6815.43 S/. - 0.00% 6815.4300 S/. - 0.00% 0.00 S/. 39,802.11 100.00%
06.04.07
ADITIVO
M2 S/. 2.28 24195.41 S/. 55,165.53 24195.41 S/. 55,596.51 24195.41 S/. 18,251.94 32.83% 24195.4100 S/. 18,251.94 32.83% 0.00 S/. 37,344.57 67.17%
06.04.08
CUNETAS REVESTIDAS
M S/. 3.62 8074.79 S/. 29,230.74 8074.79 S/. 30,102.33 8074.79 S/. 7,766.81 25.80% 8074.7900 S/. 7,766.81 25.80% 0.00 S/. 22,335.53 74.20%
EXCEDENTE - CARGUIO
M3 S/. 2.99 4709.86 S/. 14,082.48 4709.86 S/. 14,118.35 4709.86 S/. 5,022.93 35.58% 4709.8600 S/. 5,022.93 35.58% 0.00 S/. 9,095.42 64.42%
06.04.10 EXCEDENTE - TRANSPORTE M3 S/. 5.24 4709.86 S/. 24,679.67 4709.86 S/. 24,715.53 4709.86 S/. 8,798.55 35.60% 4709.8600 S/. 8,798.55 35.60% 0.00 S/. 15,916.98 64.40%
CUNETAS
(Dp=3.3 Km)DE CORONACION
06.05
0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
06.05.01
TERRENO SUELTO
M3 S/. 42.65 287.44 S/. 12,259.32 425.55 S/. 18,340.17 425.55 S/. 16,517.77 90.06% 425.5500 S/. 16,517.77 90.06% 0.00 S/. 1,822.40 9.94%
06.05.02
DE ZANJA
M2 S/. 3.66 602.25 S/. 2,204.24 1506.21 S/. 5,566.97 1506.21 S/. 4,567.42 82.05% 1506.2100 S/. 4,567.42 82.05% 0.00 S/. 999.54 17.95%
ENCOFRADO Y
06.05.03
DESENCOFRADO
M2 S/. 54.30 876.00 S/. 47,566.80 1445.16 S/. 79,575.99 1445.16 S/. 61,659.15 77.48% 1445.1600 S/. 61,659.15 77.48% 0.00 S/. 17,916.84 22.52%
06.05.04 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 98.55 S/. 40,636.11 202.67 S/. 83,950.75 202.67 S/. 60,106.80 71.60% 202.6700 S/. 60,106.80 71.60% 0.00 S/. 23,843.95 28.40%
06.05.05
ADITIVO
M2 S/. 2.28 1588.00 S/. 3,620.64 2561.26 S/. 5,858.70 2561.26 S/. 3,990.87 68.12% 2561.2600 S/. 3,990.87 68.12% 0.00 S/. 1,867.83 31.88%
CUNETAS REVESTIDAS
M S/. 3.62 438.00 S/. 1,585.56 1051.08 S/. 3,884.19 1051.08 S/. 1,597.14 41.12% 1051.0800 S/. 1,597.14 41.12% 0.00 S/. 2,287.05 58.88%
06.05.07 MATERIAL EXCEDENTE D = 50 M3 S/. 9.17 359.30 S/. 3,294.78 531.94 S/. 5,007.83 531.94 S/. 3,239.09 64.68% 531.9380 S/. 3,239.09 64.68% 0.00 S/. 1,768.74 35.32%
06.06 mt.
BADENES 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
06.06.01
TERRENO SUELTO
M3 S/. 42.65 201.81 S/. 8,607.20 201.81 S/. 9,105.67 65.75 S/. - 0.00% 65.7500 S/. - 0.00% 136.06 S/. 9,105.67 100.00%
06.06.02 NIVELACION Y COMPACTADO M2 S/. 14.19 345.21 S/. 4,898.53 345.21 S/. 5,098.75 111.01 S/. - 0.00% 111.0100 S/. - 0.00% 234.20 S/. 5,098.75 100.00%
ENCOFRADO Y
06.06.03
DESENCOFRADO
M2 S/. 54.30 283.44 S/. 15,390.79 283.44 S/. 16,020.03 100.86 S/. - 0.00% 100.8600 S/. - 0.00% 182.58 S/. 16,020.03 100.00%
06.06.04 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 61.56 S/. 28,935.05 61.56 S/. 29,416.45 8.64 S/. - 0.00% 8.6400 S/. - 0.00% 52.92 S/. 29,416.45 100.00%
06.06.06
Kg/cm2 + 70%
M3 S/. 198.73 58.14 S/. 11,554.16 58.14 S/. 11,816.37 26.64 S/. - 0.00% 26.6400 S/. - 0.00% 31.50 S/. 11,816.37 100.00%
CONCRETO f'cPG.
= 210 Kg/cm2 +
06.06.07
50% PG DE REFUERZO fy = 4200
M3 S/. 300.05 46.45 S/. 13,937.32 46.45 S/. 14,234.60 0.00 S/. - 0.00% 0.0000 S/. - 0.00% 46.45 S/. 14,234.60 100.00%
ACERO
06.06.08 EMBOQUILLADO DE PIEDRA
Kg/cm2
KG S/. 5.77 1166.54 S/. 6,730.94 1166.54 S/. 6,812.59 18.47 S/. - 0.00% 18.4700 S/. - 0.00% 1148.07 S/. 6,812.59 100.00%
06.06.09 CON CONCRETO f'c = 175 M2 S/. 100.11 39.00 S/. 3,904.29 39.00 S/. 3,990.48 13.00 S/. - 0.00% 13.0000 S/. - 0.00% 26.00 S/. 3,990.48 100.00%
CONCRETO
kg/cm2 CICLOPEO
06.06.10
f'c=175Kg/cm2.+70% PG.
M3 S/. 204.32 58.14 S/. 11,879.16 58.14 S/. 12,172.19 26.64 S/. - 0.00% 26.6400 S/. - 0.00% 31.50 S/. 12,172.19 100.00%
RELLENO Y COMPACACION
06.06.11
EN MUROS
M3 S/. 40.93 16.28 S/. 666.34 16.28 S/. 684.57 5.50 S/. - 0.00% 5.5000 S/. - 0.00% 10.78 S/. 684.57 100.00%
CURADO DEDE SALIDA CON
CONCRETO
ADITIVO
M2 S/. 2.28 283.44 S/. 646.24 283.44 S/. 651.91 100.86 S/. - 0.00% 100.8600 S/. - 0.00% 182.58 S/. 651.91 100.00%
06.06.13 MATERIAL EXCEDENTE D = 50 M3 S/. 9.17 231.91 S/. 2,126.61 231.91 S/. 2,270.40 75.31 S/. - 0.00% 75.3100 S/. - 0.00% 156.60 S/. 2,270.40 100.00%
SELLADO
mt. DE JUNTAS DE
06.06.14
DILATACION
M S/. 3.62 81.80 S/. 296.12 81.80 S/. 306.75 22.80 S/. - 0.00% 22.8000 S/. - 0.00% 59.00 S/. 306.75 100.00%
ALIVIADEROS REVESTIDOS
06.07
EN CONCRETO
0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. - ###
06.07.01 M3 S/. 42.65 71.59 S/. 3,053.31 94.84 S/. 4,146.01 94.84 S/. 4,056.60 97.84% 94.8408 S/. 4,056.60 97.84% 0.00 S/. 89.40 2.16%
TERRENO
PERFILADO SUELTO
Y COMPACTADO
06.07.02 M2 S/. 3.66 107.00 S/. 391.62 141.74 S/. 535.68 141.74 S/. 400.55 74.77% 141.7370 S/. 400.55 74.77% 0.00 S/. 135.13 25.23%
DE ZANJA
ENCOFRADO Y
06.07.03 M2 S/. 54.30 156.80 S/. 8,514.24 207.79 S/. 11,490.70 207.79 S/. 10,201.93 88.78% 207.7920 S/. 10,201.93 88.78% 0.00 S/. 1,288.77 11.22%
DESENCOFRADO
2021

SALDOS
06.07.04 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 24.80 S/. 10,226.03 32.87 S/. 13,628.20 32.87 S/. 13,286.26 97.49% 32.8726 S/. 13,286.26 97.49% 0.00 S/. 341.94 2.51%
06.07.05
Kg/cm2 +DE70% PG.
M3 S/. 198.73 2.45 S/. 486.89 3.43 S/. 691.57 3.43 S/. 244.44 35.35% 3.4300 S/. 244.44 35.35% 0.00 S/. 447.13 64.65%
ACERO REFUERZO fy = 4200
06.07.06
Kg/cm2
KG S/. 5.77 744.35 S/. 4,294.90 1297.74 S/. 7,551.38 1297.74 S/. 3,346.06 44.31% 1297.7400 S/. 3,346.06 44.31% 0.00 S/. 4,205.33 55.69%
06.07.07
ADITIVO
M2 S/. 2.28 156.80 S/. 357.50 207.79 S/. 475.10 207.79 S/. 372.58 78.42% 207.7900 S/. 372.58 78.42% 0.00 S/. 102.52 21.58%
DILATACION
M S/. 3.62 78.13 S/. 282.83 103.52 S/. 382.10 103.52 S/. 169.67 44.40% 103.5180 S/. 169.67 44.40% 0.00 S/. 212.43 55.60%
06.07.09 MATERIAL EXCEDENTE D = 50 M3 S/. 9.17 89.49 S/. 820.62 118.56 S/. 1,127.53 118.56 S/. 750.76 66.58% 118.5580 S/. 750.76 66.58% 0.00 S/. 376.77 33.42%
06.08 mt.
DREN TRAPEZOIDAL 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
06.08.01 ELIMINACION MANUAL DE M3 S/. 42.65 1030.68 S/. 43,958.50 1821.33 S/. 82,178.41 0.00 S/. - 0.00% 0.0000 S/. - 0.00% 1821.33 S/. 82,178.41 100.00%
TERRENO SUELTO
06.08.02 MATERIAL EXCEDENTE D = 50 M3 S/. 9.17 1288.35 S/. 11,814.17 2276.66 S/. 22,288.53 0.00 S/. - 0.00% 0.0000 S/. - 0.00% 2276.66 S/. 22,288.53 100.00%
06.09 mt.
SUB DREN RECTANGULAR 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
06.09.01
TERRENO SUELTO
M3 S/. 42.65 637.80 S/. 27,202.17 2310.66 S/. 104,006.67 2245.89 S/. 66,635.13 64.07% 2245.8862 S/. 66,635.13 64.07% 64.77 S/. 37,371.54 35.93%
06.09.02 CAMA DE APOYO M3 S/. 121.27 47.10 S/. 5,711.82 256.74 S/. 31,434.50 248.51 S/. 18,107.31 57.60% 0.15 S/. 18.37 0.06% 248.6574 S/. 18,125.68 57.66% 8.08 S/. 13,308.82 42.34%
TUBERIA PVC SAP CRIBADA
06.09.03
C-5 DE 8"
M S/. 53.06 706.50 S/. 37,486.89 3851.10 S/. 205,272.64 3823.19 S/. 122,636.81 59.74% 3823.1900 S/. 122,636.81 59.74% 27.91 S/. 82,635.83 40.26%
GEOTEXTIL PARA SUB
06.09.04
DRENAJE
M2 S/. 5.87 1130.40 S/. 6,635.45 6161.76 S/. 36,285.22 11419.57 S/. 23,796.89 65.58% 11419.5700 S/. 23,796.89 65.58% -5257.81 S/. 12,488.33 34.42%
06.09.05
SELECCIONADO
M3 S/. 105.11 347.23 S/. 36,497.35 1892.74 S/. 200,665.40 2620.38 S/. 132,097.46 65.83% 70.45 S/. 7,471.22 3.72% 2690.8320 S/. 139,568.68 69.55% -798.09 S/. 61,096.72 30.45%
EXCEDENTE - CARGUIO
M3 S/. 2.99 797.25 S/. 2,383.78 2888.33 S/. 8,663.71 3218.11 S/. 5,579.56 64.40% 3218.1078 S/. 5,579.56 64.40% -329.78 S/. 3,084.15 35.60%
06.09.07 EXCEDENTE - TRANSPORTE M3 S/. 5.24 797.25 S/. 4,177.59 2888.33 S/. 15,162.44 3218.11 S/. 9,765.17 64.40% 3218.1078 S/. 9,765.17 64.40% -329.78 S/. 5,397.27 35.60%
06.10 (Dp=3.3 Km)
BORDILLOS 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
06.10.01
TERRENO COMPACTO
M3 S/. 51.18 14.15 S/. 724.20 14.15 S/. 766.22 14.15 S/. - 0.00% 14.1500 S/. - 0.00% 0.00 S/. 766.22 100.00%
ENCOFRADO Y
06.10.02
DESENCOFRADO
M2 S/. 54.30 155.65 S/. 8,451.80 155.65 S/. 8,797.34 155.65 S/. - 0.00% 155.6500 S/. - 0.00% 0.00 S/. 8,797.34 100.00%
06.10.03
Kg/cm2
KG S/. 5.77 775.21 S/. 4,472.96 775.21 S/. 4,527.23 775.21 S/. - 0.00% 775.2100 S/. - 0.00% 0.00 S/. 4,527.23 100.00%
06.10.05
CONSTRUCCION
M S/. 3.62 37.73 S/. 136.58 37.73 S/. 141.49 37.73 S/. - 0.00% 37.7300 S/. - 0.00% 0.00 S/. 141.49 100.00%
06.10.06
ADITIVO
M2 S/. 2.28 250.00 S/. 570.00 250.00 S/. 575.00 250.00 S/. - 0.00% 250.0000 S/. - 0.00% 0.00 S/. 575.00 100.00%
EXCEDENTE - CARGUIO
M3 S/. 2.99 17.69 S/. 52.89 17.69 S/. 53.07 17.69 S/. - 0.00% 17.6900 S/. - 0.00% 0.00 S/. 53.07 100.00%
06.10.08 EXCEDENTE - TRANSPORTE M3 S/. 5.24 17.69 S/. 92.70 17.69 S/. 92.87 17.69 S/. - 0.00% 17.6900 S/. - 0.00% 0.00 S/. 92.87 100.00%
SEÑALIZACION
(Dp=3.3 Km) Y
07
SEGURIDAD VIAL
0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
07.01 SEÑALIZACION 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
SEÑALES PREVENTIVAS (INC
07.01.01
INSTALACION)
UND S/. 594.86 215.00 S/. 127,894.90 215.00 S/. 130,408.25 215.00 S/. - 0.00% 215.0000 S/. - 0.00% 0.00 S/. 130,408.25 100.00%
SEÑALES REGULADORAS (INC
07.01.02
INSTALACION)
UND S/. 674.86 36.00 S/. 24,294.96 36.00 S/. 24,715.80 36.00 S/. - 0.00% 36.0000 S/. - 0.00% 0.00 S/. 24,715.80 100.00%
07.01.03 SEÑALES INFORMATIVAS M2 S/. 668.15 14.00 S/. 9,354.10 14.00 S/. 9,395.40 14.00 S/. - 0.00% 14.0000 S/. - 0.00% 0.00 S/. 9,395.40 100.00%
ESTRUCTURA DE SOPORTE DE
07.01.04
SEÑAL INFORMATIVA
M S/. 139.86 121.60 S/. 17,006.98 121.60 S/. 17,501.89 121.60 S/. - 0.00% 121.6000 S/. - 0.00% 0.00 S/. 17,501.89 100.00%
2021

SALDOS
CIMENTACION DE SEÑAL
07.01.05
INFORMATIVA
UND S/. 978.52 32.00 S/. 31,312.64 32.00 S/. 32,197.44 32.00 S/. - 0.00% 32.0000 S/. - 0.00% 0.00 S/. 32,197.44 100.00%
07.01.06 POSTES DELINEADORES UND S/. 118.04 2197.00 S/. 259,333.88 2197.00 S/. 266,144.58 2197.00 S/. - 0.00% 2197.0000 S/. - 0.00% 0.00 S/. 266,144.58 100.00%
TACHAS
07.01.07
RETRORREFLECTIVAS
UND S/. 17.34 7102.00 S/. 123,148.68 7102.00 S/. 126,557.64 7102.00 S/. - 0.00% 7102.0000 S/. - 0.00% 0.00 S/. 126,557.64 100.00%
07.01.08 MARCAS EN EL PAVIMENTO M2 S/. 13.99 8161.53 S/. 114,179.80 8161.53 S/. 114,995.96 8161.53 S/. - 0.00% 8161.5300 S/. - 0.00% 0.00 S/. 114,995.96 100.00%
07.01.09 BARRERA DE SEGURIDAD M S/. 299.42 2380.00 S/. 712,619.60 2380.00 S/. 717,855.60 2380.00 S/. - 0.00% 2380.0000 S/. - 0.00% 0.00 S/. 717,855.60 100.00%
07.01.10 POSTES DE KILOMETRAJE UND S/. 155.15 22.00 S/. 3,413.30 22.00 S/. 3,508.34 22.00 S/. - 0.00% 22.0000 S/. - 0.00% 0.00 S/. 3,508.34 100.00%
08 MUROS DE CONTENCIÓN 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
08.01 MUROS DE CONTENCION 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
08.01.01
TERRENO SUELTO
M3 S/. 42.65 8084.37 S/. 344,798.38 8084.37 S/. 348,788.82 13384.15 S/. 286,316.40 82.09% 13384.1500 S/. 286,316.40 82.09% -5299.78 S/. 62,472.43 17.91%
08.01.02 NIVELACION Y COMPACTADO M2 S/. 14.19 5774.55 S/. 81,940.86 5774.55 S/. 84,443.64 3427.01 S/. 20,969.00 24.83% 3427.0070 S/. 20,969.00 24.83% 2347.54 S/. 63,474.64 75.17%
SOLADO DE CONCRETO C:H
08.01.03
1:10 e=2"
M2 S/. 67.86 5774.55 S/. 391,860.96 5774.55 S/. 393,571.64 3597.03 S/. 90,687.19 23.04% 3597.0270 S/. 90,687.19 23.04% 2177.52 S/. 302,884.46 76.96%
ENCOFRADO Y
08.01.04
DESENCOFRADO
M2 S/. 54.30 13837.30 S/. 751,365.39 13837.30 S/. 772,745.93 11618.00 S/. 347,104.66 44.92% 11617.9990 S/. 347,104.66 44.92% 2219.30 S/. 425,641.27 55.08%
08.01.05
Kg/cm2
KG S/. 5.77 71037.97 S/. 409,889.09 71037.97 S/. 413,269.88 157952.55 S/. 244,928.03 59.27% 157952.5500 S/. 244,928.03 59.27% -86914.58 S/. 168,341.84 40.73%
08.01.06 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 1769.71 S/. 831,816.79 1769.71 S/. 842,313.66 2669.40 S/. 442,194.56 52.50% 2669.4032 S/. 442,194.56 52.50% -899.69 S/. 400,119.10 47.50%
08.01.07
Kg/cm2 + 40% PG
M3 S/. 316.82 2464.62 S/. 780,840.91 2464.62 S/. 788,068.71 1373.17 S/. 481,360.39 61.08% 1373.1701 S/. 481,360.39 61.08% 1091.45 S/. 306,708.32 38.92%
08.01.08
ADITIVO
M2 S/. 2.28 13837.30 S/. 31,549.04 13837.30 S/. 31,798.08 11618.00 S/. 10,327.88 32.48% 11617.9990 S/. 10,327.88 32.48% 2219.30 S/. 21,470.20 67.52%
08.01.09
CONSTRUCCION
M S/. 3.62 415.00 S/. 1,502.30 415.00 S/. 1,556.25 1283.75 S/. - 0.00% 1283.7500 S/. - 0.00% -868.75 S/. 1,556.25 100.00%
EXCEDENTE - CARGUIO
M3 S/. 2.99 10509.68 S/. 31,423.94 10509.68 S/. 31,479.39 17123.19 S/. 18,695.90 59.39% 17123.1929 S/. 18,695.90 59.39% -6613.51 S/. 12,783.49 40.61%
08.01.11 EXCEDENTE - TRANSPORTE M3 S/. 7.25 10509.68 S/. 76,195.18 10509.68 S/. 76,306.07 17123.19 S/. 45,327.41 59.40% 17123.1929 S/. 45,327.41 59.40% -6613.51 S/. 30,978.66 40.60%
FALSA ZAPATA fć = 100
(Dp=5 Km)
08.01.12
Kg/cm2 + 70% PG
M3 S/. 269.13 0.00 S/. - 444.80 S/. 120,114.74 785.10 S/. 108,915.26 90.68% 785.1000 S/. 108,915.26 90.68% -340.30 S/. 11,199.48 9.32%
SEGURIDAD, MEDIO
09
AMBIENTE Y OTROS
0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
09.01 SEGURIDAD EN OBRA 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. -
09.01.01 GLB S/.358,550.00 1.00 S/. 358,550.00 1.60 S/. 573,682.49 2.00 S/. 469,469.74 81.83% 0.30 S/. 105,794.25 18.44% 2.2951 S/. 575,263.99 100.28% -0.70 S/. -1,581.50 -0.28%
INDIVIDUAL
ELABORACION E
09.01.02 GLB S/. 77,147.40 1.00 S/. 77,147.40 1.60 S/. 123,435.84 2.00 S/. 80,850.48 65.50% 0.55 S/. 42,431.07 34.38% 2.5500 S/. 123,281.55 99.88% -0.95 S/. 154.29 0.13%
COLECTIVA
IMPLEMENTACION DE PLAN
09.01.03 PROGRAMA DE MONITOREO GLB S/. 15,700.00 1.00 S/. 15,700.00 1.60 S/. 25,120.00 2.00 S/. 15,700.00 62.50% 0.60 S/. 9,420.00 37.50% 2.6000 S/. 25,120.00 100.00% -1.00 S/. - 0.00%
DE SEGURIDAD EN EL
09.02 AMBIENTAL
TRABAJO DURANTE LA 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. - ###
MONITOREO DE CALIDAD DE
EJECUCION
09.02.01
AIRE, AGUA. SUELODE Y RUIDO
GLB S/. 16,000.00 2.00 S/. 32,000.00 2.00 S/. 32,000.00 2.00 S/. 23,520.00 73.50% 2.0000 S/. 23,520.00 73.50% 0.00 S/. 8,480.00 26.50%
IMPLEMENTACION
09.02.02 IMPLEMENTACION DE
CONTENEDORES
GLB S/. 6,800.00 1.00 S/. 6,800.00 1.00 S/. 6,800.00 1.00 S/. 6,664.00 98.00% 1.0000 S/. 6,664.00 98.00% 0.00 S/. 136.00 2.00%
09.02.03 LETRINAS PARA LOS FRENTES UND S/. 500.00 10.00 S/. 5,000.00 10.00 S/. 5,000.00 10.00 S/. 5,000.00 ### 10.0000 S/. 5,000.00 100.00% 0.00 S/. - 0.00%
MANEJO
DE TRABAJODE EFLUENTES DEL
09.02.04
CAMPAMENTO
GLB S/. 5,000.00 1.00 S/. 5,000.00 1.00 S/. 5,000.00 1.00 S/. 5,000.00 ### 1.0000 S/. 5,000.00 100.00% 0.00 S/. - 0.00%
MANEJO DE EFLUENTES DE
09.02.05
LETRINAS
GLB S/. 4,000.00 1.00 S/. 4,000.00 1.00 S/. 4,000.00 1.00 S/. 4,000.00 ### 1.0000 S/. 4,000.00 100.00% 0.00 S/. - 0.00%
ELIMINACION
PROGRAMA DE DE RESIDUOS
09.02.06
SOLIDOS DE CAMPAMENTO
GLB S/. 1,500.00 1.00 S/. 1,500.00 1.00 S/. 1,500.00 1.00 S/. 1,440.00 96.00% 1.0000 S/. 1,440.00 96.00% 0.00 S/. 60.00 4.00%
READECUACIÓN
09.03 ACONDICIONAMIENTO
AMBIENTAL, ABANDONO DE Y 0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. - ###
09.03.01 DEPOSITOS
CIERRE DE DE
RESTAURACION MATERIAL
OBRADE AREAS M3 S/. 4.72 200000.00 S/. 944,000.00 200000.00 S/. 947,798.77 200000.00 S/. 104,066.45 10.98% 200000.0000 S/. 104,066.45 10.98% 0.00 S/. 843,732.32 89.02%
09.03.02 EXCEDENTE
EXPLOTADAS COMO M2 S/. 3.72 25000.00 S/. 93,000.00 25000.00 S/. 94,000.00 25000.00 S/. - 0.00% 25000.0000 S/. - 0.00% 0.00 S/. 94,000.00 100.00%
RESTAURACION DE AREAS
09.03.03 CANTERAS POR
AFECTADAS M2 S/. 3.71 3500.00 S/. 12,985.00 3500.00 S/. 13,202.15 3500.00 S/. 1,523.09 11.54% 3500.0000 S/. 1,523.09 11.54% 0.00 S/. 11,679.07 88.46%
09.03.04 CAMPAMENTO
REVEGETALIZACION HA S/. 7,175.91 5.00 S/. 35,879.55 5.00 S/. 36,291.47 5.00 S/. 5,295.82 14.59% 5.0000 S/. 5,295.82 14.59% 0.00 S/. 30,995.65 85.41%
09.03.05 SELLADO DE LETRINAS UND S/. 489.32 25.00 S/. 12,233.00 25.00 S/. 12,255.29 25.00 S/. 12,255.29 ### 25.0000 S/. 12,255.29 100.00% 0.00 S/. - 0.00%
PLAN DE MONITOREO
09.04
ARQUEOLOGICO
0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. - ###
MONITOREO ARQUEOLÓGICO
09.04.01 GLB S/. 32,674.00 1.00 S/. 32,674.00 1.00 S/. 32,674.00 1.00 S/. 32,020.52 98.00% 0.02 S/. 653.48 2.00% 1.0200 S/. 32,674.00 100.00% -0.02 S/. - 0.00%
DURANTE
PROGRAMA LADE
EJECUCIÓN
ASUNTOS
09.05
SOCIALES
0.00 S/. - 0.00 0.0000 S/. - 0.00 S/. - ###
AFECTACIONES DURANTE LA
09.05.01
EJECUCION
GLB S/.200,000.00 1.00 S/. 200,000.00 1.00 S/. 200,000.00 1.00 S/. - 0.00% 1.0000 S/. - 0.00% 0.00 S/. 200,000.00 100.00%
TALLER DE PARTICIPACION
09.05.02 TALLER DE EDUCACION
CIUDADANA
UND S/. 2,100.00 2.00 S/. 4,200.00 2.00 S/. 4,200.00 2.00 S/. 4,074.00 97.00% 2.0000 S/. 4,074.00 97.00% 0.00 S/. 126.00 3.00%
09.05.03 AMBIENTAL
DIFUSION DEPARA LA
CONTENIDOS DE UND S/. 2,100.00 2.00 S/. 4,200.00 2.00 S/. 4,200.00 2.00 S/. 3,885.00 92.50% 2.0000 S/. 3,885.00 92.50% 0.00 S/. 315.00 7.50%
09.05.04 POBLACION E HIGIENE
SEGURIDAD GLB S/. 25,000.00 1.00 S/. 25,000.00 1.00 S/. 25,000.00 1.00 S/. 13,750.00 55.00% 1.0000 S/. 13,750.00 55.00% 0.00 S/. 11,250.00 45.00%
DIFUSION DE CONTENIDOS DE
09.05.05 INDUSTRIAL
SENSIBILIZACION GLB S/. 25,000.00 1.00 S/. 25,000.00 1.00 S/. 25,000.00 1.00 S/. 20,500.00 82.00% 1.0000 S/. 20,500.00 82.00% 0.00 S/. 4,500.00 18.00%
DIFUSION EN MEDIOS DE
09.05.06 AMBIENTAL Y SOCIAL
COMUNICACION SOBRE GLB S/. 25,000.00 1.00 S/. 25,000.00 1.00 S/. 25,000.00 1.00 S/. 14,250.00 57.00% 0.43 S/. 10,750.00 43.00% 1.4300 S/. 25,000.00 100.00% -0.43 S/. - 0.00%
PLAN DE VIGILANCIA, 0.0000 S/. - 0.00 S/. -
10 PREVENCION Y CONTROL DEL 0.0000 S/. - 0.00 S/. -
10.01 COVID-19
ACTIVIDADES PRELIMINARES 0.0000 S/. - 0.00 S/. -
ELABORACIÓN DEL PLAN DE
10.01.01 GLB 1.00 S/. 10,000.00 1.00 S/. 10,000.00 ### 1.0000 S/. 10,000.00 100.00% 0.00 S/. - 0.00%
VIGILANCIA
EQUIPOS DECOVID-19
PROTECCION DE
10.01.02 GLB 1.00 S/. 41,900.00 0.72 S/. 30,168.00 72.00% 0.7200 S/. 30,168.00 72.00% 0.28 S/. 11,732.00 28.00%
BIOSEGURIDAD
EVALUACION DE- LA
COVID19
CONDICION
10.01.03 DESINFECCION DE und 200.00 S/. 61,000.00 0.00 S/. - 0.00% 0.0000 S/. - 0.00% 200.00 S/. 61,000.00 100.00%
DE SALUD DEL TRABAJADOR
10.01.04 CAMPAMENTOS, EQUIPOS Y mes 6.00 S/. 85,805.22 6.00 S/. 85,805.22 ### 6.0000 S/. 85,805.22 100.00% 0.00 S/. - 0.00%
LAVADO
ZONAS DEY DESINFECCION
TRABAJO DE
10.01.05 SENSIBILIZACION DE LA mes 6.00 S/. 8,100.00 6.00 S/. 8,100.00 ### 6.0000 S/. 8,100.00 100.00% 0.00 S/. - 0.00%
MANOS
10.01.06 PREVENCIONDEL
CLORACION DELSISTEMA
CONTAGIODE mes 6.00 S/. 9,000.00 6.00 S/. 9,000.00 ### 6.0000 S/. 9,000.00 100.00% 0.00 S/. - 0.00%
10.01.07 COVID-19
AGUA ENCONSUMO
PARA
EQUIPAMIENTOOBRA
Y PERSONAL DE mes 6.00 S/. 6,537.30 6.00 S/. 6,537.30 ### 6.0000 S/. 6,537.30 100.00% 0.00 S/. - 0.00%
10.02 HUMANO.
SEGURIDAD Y SALUD
EQUIPAMIENTO PARA ENLA EL 0.0000 S/. - 0.00 S/. -
10.02.01 TRABAJO COVID-19
VIGILANCIA PERMANENTE PARA GLB 1.00 S/. 8,700.00 0.62 S/. 5,394.00 62.00% 0.6200 S/. 5,394.00 62.00% 0.38 S/. 3,306.00 38.00%
PERSONAL DE SALUD - COVID 19
2021

SALDOS
PROFESIONAL DE SEGURIDAD Y
10.02.02 mes 6.00 S/. 72,072.06 0.00 S/. - 0.00% 0.0000 S/. - 0.00% 6.00 S/. 72,072.06 100.00%
SALUD
ACONDICIONAMIENTO, 0.00 S/. - 0.0000 S/. - 100.00% 0.00 S/. - ###
CONSTRUCCION DE
11 0.0000 S/. - 0.00 S/. -
DORMITORIOS Y SERVICIOS
11.01 TRABAJOS
HIGIENICOSPRELIMINARES
(COVID 19) 0.0000 S/. - 0.00 S/. -
11.01.01 LIMPIEZA DE TERRENO MANUAL m2 1350.28 S/. 1,822.88 1200.83 S/. 1,621.12 88.93% 1200.8300 S/. 1,621.12 88.93% 149.45 S/. 201.76 11.07%
TRAZO Y REPLANTEO
11.01.02 m2 1350.28 S/. 2,295.48 1197.83 S/. 2,036.31 88.71% 1197.8300 S/. 2,036.31 88.71% 152.45 S/. 259.17 11.29%
PRELIMINAR
11.02 MOVIMIENTO DE TIERRAS 0.0000 S/. - 0.00 S/. - ###
11.02.01 m3 270.06 S/. 12,185.11 253.75 S/. 11,449.20 ### P 253.7500 #VALUE! ### 16.31 #VALUE! ###
TERRENO NATURAL
EXCAVACION DE ZANJA CON
11.02.02 m3 210.32 S/. 874.93 136.86 S/. 569.34 65.07% 136.8600 S/. 569.34 65.07% 73.46 S/. 305.59 34.93%
MAQUINARIA
11.03 CONCRETO SIMPLE
PARA 0.0000 S/. - 0.00 S/. -
11.03.01 SOBRECIMIENTO F'C=175 m3 21.16 S/. 7,824.33 8.34 S/. 3,083.88 39.41% 8.3400 S/. 3,083.88 39.41% 12.82 S/. 4,740.45 60.59%
ENCOFRADO
KG/CM2 Y DESENCOFRADO
11.03.02 m2 364.90 S/. 15,989.92 125.23 S/. 5,487.58 34.32% 125.2300 S/. 5,487.58 34.32% 239.67 S/. 10,502.34 65.68%
EN SOBRECIMIENTOS
11.04 CONCRETO ARMADO 0.0000 S/. - 0.00 S/. -
CONCRETO EN COLUMNETAS
11.04.01 m3 5.63 S/. 2,171.66 4.57 S/. 1,762.79 81.17% 4.5700 S/. 1,762.79 81.17% 1.06 S/. 408.87 18.83%
F'C=175 GRADO
ACERO KG/CM260 EN
11.04.02 kg 616.46 S/. 3,661.77 400.18 S/. 2,377.07 64.92% 400.1800 S/. 2,377.07 64.92% 216.28 S/. 1,284.70 35.08%
COLUMNAS
11.04.03 m2 86.50 S/. 3,790.43 50.75 S/. 2,223.87 58.67% 50.7500 S/. 2,223.87 58.67% 35.75 S/. 1,566.57 41.33%
EN COLUMNAS
2021

SALDOS
MUROS, TABIQUES DE
11.05 MURO DE CABEZA LADRILLO 0.0000 S/. - 0.00 S/. -
ALBAÑILERIA Y MADERA
11.05.01 MECANIZADO DE 18 HUECOS m2 537.80 S/. 42,459.31 252.86 S/. 19,963.30 47.02% 252.8600 S/. 19,963.30 47.02% 284.94 S/. 22,496.01 52.98%
11.05.02 (ARCILLA)
TABIQUES DE MADERA m2 3040.23 S/. 111,637.25 1646.58 S/. 60,462.42 54.16% 1646.5800 S/. 60,462.42 54.16% 1393.65 S/. 51,174.83 45.84%
COLUMNETAS DE MADERA DE
11.05.03 m 599.50 S/. 12,289.75 310.00 S/. 6,355.00 51.71% 310.0000 S/. 6,355.00 51.71% 289.50 S/. 5,934.75 48.29%
3"X4"
ESTRUCTURA DE TANQUE
11.05.04 und 4.00 S/. 5,799.20 2.00 S/. 2,899.60 50.00% 2.0000 S/. 2,899.60 50.00% 2.00 S/. 2,899.60 50.00%
ELEVADO DEENLUCIDOS
REVOQUES 1500 LT Y
11.06 TARRAJEO 0.0000 S/. - 0.00 S/. - ###
MOLDURASEN INTERIORES
11.06.01 ACABADO CON CEMENTO-
TARRAJEO EN EXTERIORES m2 458.16 S/. 10,968.35 91.96 S/. 2,201.52 20.07% 91.9600 S/. 2,201.52 20.07% 366.20 S/. 8,766.83 79.93%
11.06.02 ARENA CON CEMENTO-
ACABADO m2 374.35 S/. 8,961.94 0.38 S/. 9.10 0.10% 0.3800 S/. 9.10 0.10% 373.97 S/. 8,952.84 99.90%
VESTIDURA
ARENA DE DERRAMES EN
11.06.03 m 117.11 S/. 1,960.42 6.28 S/. 105.13 5.36% 6.2800 S/. 105.13 5.36% 110.83 S/. 1,855.29 94.64%
PUERTAS, VENTANAS Y VANOS.
11.07 PISOS Y PAVIMENTOS 0.0000 S/. - 0.00 S/. - ###
NIVELACION Y COMPACTADO
11.07.01 m2 1356.02 S/. 4,366.38 1203.25 S/. 3,874.47 88.73% 1203.2500 S/. 3,874.47 88.73% 152.77 S/. 491.92 11.27%
MANUAL
CONCRETO F'C= 175 KG/CM2
11.07.02 m3 273.92 S/. 106,382.31 231.82 S/. 90,031.93 84.63% 231.8200 S/. 90,031.93 84.63% 42.10 S/. 16,350.38 15.37%
PARA PISOS
11.07.03 BRUÑAS DE 1 CM m 452.40 S/. 1,976.99 302.20 S/. 1,320.61 66.80% 302.2000 S/. 1,320.61 66.80% 150.20 S/. 656.37 33.20%
11.07.04 m2 90.48 S/. 3,964.83 67.06 S/. 2,938.57 74.12% 67.0600 S/. 2,938.57 74.12% 23.42 S/. 1,026.26 25.88%
DE PISOS
11.07.05 CURADO DE CONCRETO m2 1480.55 S/. 577.41 1161.05 S/. 452.81 78.42% 1161.0500 S/. 452.81 78.42% 319.50 S/. 124.61 21.58%
11.08 CARPINTERIA DE MADERA 0.0000 S/. - 0.00 S/. - ###
11.08.01 PUERTAS DE MADERA m2 187.11 S/. 20,866.51 129.47 S/. 14,438.49 69.19% 129.4700 S/. 14,438.49 69.19% 57.64 S/. 6,428.01 30.81%
11.08.02 VENTANAS DE MADERA m2 23.18 S/. 2,803.85 23.14 S/. 2,799.01 99.83% 23.1400 S/. 2,799.01 99.83% 0.04 S/. 4.84 0.17%
11.09 COBERTURA 0.0000 S/. - 0.00 S/. - ###
COBERTURA CON CALAMINA
11.09.01 m2 1443.65 S/. 21,553.69 1200.35 S/. 17,921.23 83.15% 1200.3500 S/. 17,921.23 83.15% 243.30 S/. 3,632.47 16.85%
ACANALADA
INSTALACION DE SOPORTE
11.09.02 und 172.63 S/. 10,440.66 150.00 S/. 9,072.00 86.89% 150.0000 S/. 9,072.00 86.89% 22.63 S/. 1,368.66 13.11%
PARA TECHO
11.09.03 INSTALACION DE CORREAS m 1876.36 S/. 23,398.21 1434.35 S/. 17,886.34 76.44% 1434.3500 S/. 17,886.34 76.44% 442.01 S/. 5,511.86 23.56%
11.10. INSTALACIONES SANITARIAS 0.0000 S/. - 0.00 S/. - ###
11.10.01 AGUA 0.0000 S/. - 0.00 S/. - ###
11.10.01.01 SALIDA DE AGUA FRIA Ø 1/2" pto 84.00 S/. 12,634.44 34.00 S/. 5,113.94 40.48% 34.0000 S/. 5,113.94 40.48% 50.00 S/. 7,520.50 59.52%
RED DE DISTRIBUCION TUBERIA
11.10.01.02 M 502.21 S/. 7,256.93 103.20 S/. 1,491.24 20.55% 103.2000 S/. 1,491.24 20.55% 399.01 S/. 5,765.69 79.45%
PVC SP C-10 Ø DE 1/2"
11.10.01.03 EXCAVACION DE ZANJAS m 20.89 S/. 1,018.60 3.49 S/. 170.17 16.71% 3.4900 S/. 170.17 16.71% 17.40 S/. 848.42 83.29%
11.10.01.04 m3 18.30 S/. 62.04 3.49 S/. 11.83 19.07% 3.4900 S/. 11.83 19.07% 14.81 S/. 50.21 80.93%
SELECCIONADO
VALVULA Y ACCESORIOS DE
11.10.02 0.0000 S/. - 0.00 S/. - ###
AGUA FRIA DE COMPUERTA DE
VALVULAS
11.10.02.01 pza 15.00 S/. 838.80 15.00 S/. 838.80 ### 15.0000 S/. 838.80 100.00% 0.00 S/. - 0.00%
BRONCE DE 1/2"
11.10.03 APARATOS SANITARIOS 0.0000 S/. - 0.00 S/. - ###
INODORO TANQUE BAJO
11.10.03.01 pza 27.00 S/. 8,273.34 7.00 S/. 2,144.94 25.93% 7.0000 S/. 2,144.94 25.93% 20.00 S/. 6,128.40 74.07%
BLANCO
LAVATORIO DE PARED BLANCO
11.10.03.02 pza 22.00 S/. 5,192.44 8.00 S/. 1,888.16 36.36% 8.0000 S/. 1,888.16 36.36% 14.00 S/. 3,304.28 63.64%
+ ACCESORIO
11.10.03.03 URINARIOS DE PARED pza 4.00 S/. 594.68 0.00 S/. - 0.00% 0.0000 S/. - 0.00% 4.00 S/. 594.68 100.00%
11.10.03.04 DUCHA DE 1/2" und 20.00 S/. 1,461.80 8.00 S/. 584.72 40.00% 8.0000 S/. 584.72 40.00% 12.00 S/. 877.08 60.00%
11.10.03.05 TANQUE ELEVADO DE 1500 LT pza 4.00 S/. 3,086.52 2.00 S/. 1,543.26 50.00% 2.0000 S/. 1,543.26 50.00% 2.00 S/. 1,543.26 50.00%
11.10.04 ACCESORIOS SANITARIOS 0.0000 S/. - 0.00 S/. - ###
JABONERAS DE LOZA BLANCA
11.10.01.01 pza 22.00 S/. 891.44 0.00 S/. - 0.00% 0.0000 S/. - 0.00% 22.00 S/. 891.44 100.00%
SIMPLE
ESPEJODE DE15 X 15
SOBREPROPONER
11.10.04.02 und 11.00 S/. 1,221.44 0.00 S/. - 0.00% 0.0000 S/. - 0.00% 11.00 S/. 1,221.44 100.00%
DE 0.60 X 1.00 DE
ACCESORIOS C/ACCESORIOS
TANQUE
11.10.04.03 und 4.00 S/. 1,523.52 2.00 S/. 761.76 50.00% 2.0000 S/. 761.76 50.00% 2.00 S/. 761.76 50.00%
ELEVADO
11.10.05 DESAGUE 0.0000 S/. - 0.00 S/. - ###
SALIDA DE DESAGUE PVC SAL
11.10.05.01 pto 81.00 S/. 5,395.41 30.00 S/. 1,998.30 37.04% 30.0000 S/. 1,998.30 37.04% 51.00 S/. 3,397.11 62.96%
DE 2" DE DESAGUE PVC SAL
SALIDA
11.10.05.02 pto 67.00 S/. 4,543.27 12.00 S/. 813.72 17.91% 12.0000 S/. 813.72 17.91% 55.00 S/. 3,729.55 82.09%
DE 4"
11.10.05.03 RED DE TUBERIA PVC DE 2" m 74.18 S/. 988.82 23.53 S/. 313.65 31.72% 23.5300 S/. 313.65 31.72% 50.65 S/. 675.16 68.28%
11.10.05.04 RED DE TUBERIA PVC DE 4" m 117.95 S/. 3,406.40 34.25 S/. 989.14 29.04% 34.2500 S/. 989.14 29.04% 83.70 S/. 2,417.26 70.96%
11.10.05.05 RED DE TUBERIA PVC DE 6" m 132.00 S/. 4,914.36 128.40 S/. 4,780.33 97.27% 128.4000 S/. 4,780.33 97.27% 3.60 S/. 134.03 2.73%
11.10.05.06 CAJA DE REGISTRO DE DESAGUEund1 3.00 S/. 173.04 1.00 S/. 57.68 33.33% 1.0000 S/. 57.68 33.33% 2.00 S/. 115.36 66.67%
11.10.05.07 EXCAVACION DE ZANJAS m3 30.00 S/. 1,462.80 30.00 S/. 1,462.80 ### 30.0000 S/. 1,462.80 100.00% 0.00 S/. - 0.00%
11.10.05.08 RELLENO CON MATERIAL PROPIOm3 24.00 S/. 81.36 24.00 S/. 81.36 ### 24.0000 S/. 81.36 100.00% 0.00 S/. - 0.00%
11.10.05.09 BUZON DE CONCRETO ARMADO und 5.00 S/. 8,877.05 4.00 S/. 7,101.64 80.00% 4.0000 S/. 7,101.64 80.00% 1.00 S/. 1,775.41 20.00%
11.11 INSTALACIONES ELECTRICAS 0.0000 S/. - 0.00 S/. - ###
11.11.01 SALIDA PARA CENTRO DE LUZ 0.0000 S/. - 0.00 S/. - ###
11.11.01.01 SALIDA DE CENTRO DE LUZ INC. pto 107.00 S/. 7,406.54 83.00 S/. 5,745.26 77.57% 83.0000 S/. 5,745.26 77.57% 24.00 S/. 1,661.28 22.43%
11.11.02 INTERRUPTORES 0.0000 S/. -
11.11.02.01 SALIDA PARA INTERRUPTOR SIMPund 85.00 S/. 4,086.80 78.00 S/. 3,750.24 91.76% 78.0000 S/. 3,750.24 91.76% 7.00 S/. 336.56 8.24%
11.11.03 TOMACORRIENTES 0.0000 S/. - ###
11.11.03.01 SALIDA PARA TOMACORRIENTE Dpto 80.00 S/. 4,446.40 66.00 S/. 3,668.28 82.50% 66.0000 S/. 3,668.28 82.50% 14.00 S/. 778.12 17.50%
11.11.04 TABLEROS 0.0000 S/. -
11.11.04.01 TABLERO DE DISTRIBUCION und 1.00 S/. 486.18 1.00 S/. 486.18 ### 1.0000 S/. 486.18 100.00% 0.00 S/. - 0.00%
2021

SALDOS
EQUIPAMIENTO DE
11.12 DORMITORIOS PARA PERSONAL 0.0000 S/. - ###
11.12.01 DE OBRA EN CAMPAMENTO
EQUIPAMIENTO DE DORMITORIOSGLB 1.00 S/. 62,000.00 0.88 S/. 54,707.10 88.24% 0.8824 S/. 54,707.10 88.24% 0.12 S/. 7,292.90 11.76%
0.0000 S/. - ###
###
COSTO DIRECTO S/ 52,195,489.37 S/. 24,864,381.61 ### S/. 846,794.31 1.62% #VALUE! ### #VALUE! ###
GASTOS GENERALES S/ 6,144,846.63 S/ 5,266,981.54 85.71% S/ 152,814.78 2.49% S/ 5,419,796.32 88.20% S/ 725,050.31 11.80%
GASTOS DE SUPERVISION S/ 1,015,421.95 S/ 1,022,394.11 ### S/ 21,656.14 2.13% S/ 1,044,050.25 102.82% -S/ 28,628.30 -2.82%
GASTOS DE LIQUIDACION S/ 43,368.55 0.00% 0.00% S/ - 0.00% S/ 43,368.55 100.00%
GASTOS ELAB. EXPEDIENTE TECNICO S/ 250,000.00 S/ 194,351.80 77.74% 0.00% S/ 194,351.80 77.74% S/ 55,648.20 22.26%
PRESUPUESTO TOTAL S/ 59,649,126.50 S/ 31,348,109.06 52.55% S/ 1,021,265.23 1.71% #VALUE! ### #VALUE! ###
CUADRO DE VALORIZACION - TRAMO 01
2020
EXPEDIENTE MODIFICADO N°01 EXPEDIENTE MODIFICADO N°02 EXPEDIENTE MODIFICADO N°03
EXPEDIENTE TECNICO ORIGINAL ADICIONAL DEL EXP. MOD. N°01 PRESUPUESTO DEL EXP. MODIF. N°01 POR ACTUALIZACION DE MNO. POR PARTIDAS NUEVAS COVID-19 MAYORES METRADOS DEDUCTIVOS PARTIDAS NUEVAS ADICIONAL DEL EXP. MOD. N°03
PRESUPUESTO TOTAL PRESUPUESTO

ITEM DESCRIPCIÓN UND METRADO VALORIZACION SALDOS DE SALDO DEL
PRESUPUESTO POR PRESUPUESTO MODIFICADO N°02 MODIFICADO N°03
METRADO PRESUPUESTO EJECUTADO A EJECUTADO A METRADOS A PRESUPUESTO METRADO
P.U. METRADO PRESUPUESTO PRESUPUESTO METRADO P.U. MODIFICADO ACTUALIZACION DE P.U. METRADO POR PARTIDAS METRADO PRESUPUESTO METRADO PRESUPUESTO METRADO P.U. PRESUPUESTO PRESUPUESTO
MODIFICADO N°01 OCTUBRE DEL OCTUBRE DEL OCTUBRE DEL POR P.U.
MNO. NUEVAS
2020 2020 2020 MODIFICADO
01 TRABAJOS PRELIMINARES S/. -

01.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPO Y MATERIALES GLB S/. 179,229.71 0.30 S/. 53,768.91 0.00 S/. - 0.30 S/. 53,768.91 0.30 S/. 53,768.91 0.00 S/. 179,229.71 S/. - S/. 53,768.91 S/. 53,768.91 S/. 53,768.91
01.02 TOPOGRAFIA Y GEOREFERENCIACIÓN KM S/. 1,682.09 5.85 S/. 9,840.23 0.00 S/. - 5.85 S/. 9,840.23 5.85 S/. 9,840.23 0.00 S/. 1,742.74 S/. - S/. 9,840.23 S/. 9,840.23 S/. 9,840.23
01.03 CARTEL DE OBRA (INC. INSTALACION) UND S/. 2,000.00 2.00 S/. 4,000.00 0.00 S/. - 2.00 S/. 4,000.00 1.00 S/. 2,000.00 1.00 S/. 2,000.00 S/. 2,000.00 S/. 4,000.00 S/. 4,000.00 S/. 4,000.00
01.04 REUBICACION DE POSTES UND S/. 968.82 38.00 S/. 36,815.16 0.00 S/. - 38.00 S/. 36,815.16 12.00 S/. 11,625.84 26.00 S/. 986.82 S/. 25,657.32 S/. 37,283.16 S/. 37,283.16 S/. 37,283.16
01.05 HABILITACION DE ACCESOS A CANTERAS Y BOTADEROS KM S/. 4,875.92 2.00 S/. 9,751.84 1.50 S/. 7,313.88 3.50 S/. 17,065.72 2.00 S/. 9,751.84 1.50 S/. 4,905.59 S/. 7,358.39 S/. 17,110.23 S/. 17,110.23 S/. 17,110.23
01.06 CONSTRUCCION DE CAMPAMENTO M2 S/. 70.97 1047.22 S/. 74,321.20 0.00 S/. - 1047.22 S/. 74,321.20 489.96 S/. 34,772.46 557.26 S/. 72.72 S/. 40,523.95 S/. 75,296.41 S/. 75,296.41 S/. 75,296.41
01.07 TRAZO Y REPLANTEO DURANTE EL PROCESO CONSTRUCTIVO MES S/. 35,101.25 5.39 S/. 189,195.74 1.50 S/. 52,651.88 6.89 S/. 241,847.61 6.87 S/. 241,145.59 0.02 S/. 36,293.98 S/. 725.88 S/. 241,871.47 S/. 241,871.47 5.11 S/. 185,462.24 5.11 S/. 185,462.24 S/. 427,333.70
MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL DURANTE EL
01.08 MES S/. 34,244.13
PROCESO DE EJECUCION 5.39 S/. 184,575.86 1.50 S/. 51,366.20 6.89 S/. 235,942.06 6.49 S/. 222,244.40 0.40 S/. 34,244.13 S/. 13,697.65 S/. 235,942.06 S/. 235,942.06 5.11 S/. 174,987.50 5.11 S/. 174,987.50 S/. 410,929.56
02 MOVIMIENTO DE TIERRAS 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
02.01 CORTES PARA EXPLANACIONES 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
02.01.01 LIMPIEZA Y ROCE DE TERRENO M2 S/. 0.63 15000.00 S/. 9,450.00 0.00 S/. - 15000.00 S/. 9,450.00 14838.24 S/. 9,348.09 161.76 S/. 0.67 S/. 108.38 S/. 9,456.47 S/. 9,456.47 7672.00 S/. 5,140.24 7672.00 S/. 5,140.24 S/. 14,596.71
02.01.02 CORTE EN MATERIAL SUELTO M3 S/. 6.52 28762.38 S/. 187,530.72 9815.66 S/. 63,998.10 38578.04 S/. 251,528.82 38578.04 S/. 251,528.82 0.00 S/. 6.56 S/. - S/. 251,528.82 S/. 251,528.82 108632.64 S/. 712,630.12 108632.64 S/. 712,630.12 S/. 964,158.94
02.01.03 CORTE EN ROCA SUELTA - PERFORACION Y DISPARO M3 S/. 11.36 79944.34 S/. 908,167.70 0.00 S/. - 79944.34 S/. 908,167.70 5272.29 S/. 59,893.21 74672.05 S/. 11.48 S/. 857,235.13 S/. 917,128.35 S/. 917,128.35 -40517.71 S/. -465,143.31 -40517.71 S/. -465,143.31 S/. 451,985.04
CORTE EN ROCA SUELTA - EXCAVACION, DESQUINCHE Y PEINADO
02.01.04 M3 S/. 7.79 159888.69 S/. 1,245,532.90 0.00 S/. - 159888.69 S/. 1,245,532.90 133168.92 S/. 1,037,385.85 26719.78 S/. 7.87 S/. 210,284.63 S/. 1,247,670.48 S/. 1,247,670.48 -40408.76 S/. -318,016.94 -40408.76 S/. -318,016.94 S/. 929,653.54
DE TALUDES
02.01.05 CORTE EN ROCA FIJA - PERFORACION Y DISPARO M3 S/. 20.97 0.00 S/. - 50351.61 S/. 1,055,873.26 50351.61 S/. 1,055,873.26 513.66 S/. 10,771.45 49837.95 S/. 21.18 S/. 1,055,567.86 S/. 1,066,339.31 S/. 1,066,339.31 -33395.86 S/. -707,324.31 -33395.86 S/. -707,324.31 S/. 359,015.00
CORTE EN ROCA FIJA - EXCAVACION, DESQUINCHE Y PEINADO
02.01.06 M3 S/. 10.42 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 10.57 S/. - S/. - S/. - 16955.75 S/. 179,222.28 16955.75 S/. 179,222.28 S/. 179,222.28
DETALUDES
02.02 RELLENOS CON MATERIAL DE PRESTAMO 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
02.02.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA RELLENO M3 S/. 8.38 4163.80 S/. 34,892.64 1262.42 S/. 10,579.08 5426.22 S/. 45,471.72 0.00 S/. - 5426.22 S/. 8.41 S/. 45,634.51 S/. 45,634.51 S/. 45,634.51 1806.93 S/. 15,196.28 1806.93 S/. 15,196.28 S/. 60,830.79
02.02.02 CARGUIO DE MATERIAL PARA RELLENO M3 S/. 2.99 5204.75 S/. 15,562.20 1578.03 S/. 4,718.29 6782.78 S/. 20,280.50 0.00 S/. - 6782.78 S/. 3.00 S/. 20,348.33 S/. 20,348.33 S/. 20,348.33 2258.66 S/. 6,775.98 2258.66 S/. 6,775.98 S/. 27,124.31
02.02.03 TRANSPORTE DE MATERIAL DE RELLENO (Dp=5 Km) M3 S/. 7.25 5204.75 S/. 37,734.44 1578.03 S/. 11,440.68 6782.78 S/. 49,175.12 0.00 S/. - 6782.78 S/. 7.27 S/. 49,310.77 S/. 49,310.77 S/. 49,310.77 2258.66 S/. 16,420.46 2258.66 S/. 16,420.46 S/. 65,731.23
02.02.04 CONFORMACION DE RELLENOS (PERFILADO Y COMPACTADO) M3 S/. 19.30 3785.27 S/. 73,055.71 1640.95 S/. 31,670.34 5426.22 S/. 104,726.05 0.00 S/. - 5426.22 S/. 19.44 S/. 105,485.72 S/. 105,485.72 S/. 105,485.72 1806.93 S/. 35,126.72 1806.93 S/. 35,126.72 S/. 140,612.44
02.03 MEJORAMIENTO A NIVEL DE SUB RASANTE (ENROCADO e=0.60 M) 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
02.03.01 CORTE PARA MEJORAMIENTO M3 S/. 5.58 828.85 S/. 4,624.98 0.00 S/. - 828.85 S/. 4,624.98 828.85 S/. 4,624.98 0.00 S/. 5.60 S/. - S/. 4,624.98 S/. 4,624.98 16725.96 S/. 93,665.38 16725.96 S/. 93,665.38 S/. 98,290.36
02.03.02 SELECCIÓN Y CARGUIO DE MATERIAL PARA ENROCADO M3 S/. 31.60 1160.38 S/. 36,668.01 0.00 S/. - 1160.38 S/. 36,668.01 1160.38 S/. 36,668.01 0.00 S/. 31.97 S/. - S/. 36,668.01 S/. 36,668.01 23416.35 S/. 748,620.71 23416.35 S/. 748,620.71 S/. 785,288.72
02.03.03 TRANSPORTE DE MATERIAL PARA ENROCADO (Dp=8 Km) M3 S/. 11.79 1160.38 S/. 13,680.88 0.00 S/. - 1160.38 S/. 13,680.88 1160.38 S/. 13,680.88 0.00 S/. 11.82 S/. - S/. 13,680.88 S/. 13,680.88 23416.35 S/. 276,781.26 23416.35 S/. 276,781.26 S/. 290,462.14
02.03.04 ACOMODO DE ROCA PARA MEJORAMIENTO M3 S/. 33.26 828.85 S/. 27,567.55 0.00 S/. - 828.85 S/. 27,567.55 828.85 S/. 27,567.55 0.00 S/. 33.69 S/. - S/. 27,567.55 S/. 27,567.55 16725.96 S/. 563,497.59 16725.96 S/. 563,497.59 S/. 591,065.14
02.03.05 CAPA NIVELANTE CON MATERIAL DE PRESTAMO M2 S/. 7.24 1381.41 S/. 10,001.41 0.00 S/. - 1381.41 S/. 10,001.41 1381.41 S/. 10,001.41 0.00 S/. 7.29 S/. - S/. 10,001.41 S/. 10,001.41 31543.27 S/. 229,950.44 31543.27 S/. 229,950.44 S/. 239,951.85
02.04 ACONDICIONAMIENTO DE TALUDES Y PLATAFORMA 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
02.04.01 PERFILADO Y COMPACTADO EN ZONAS DE CORTE M2 S/. 7.87 30210.39 S/. 237,755.77 0.00 S/. - 30210.39 S/. 237,755.77 14110.00 S/. 111,045.70 16100.39 S/. 7.94 S/. 127,837.10 S/. 238,882.80 S/. 238,882.80 22189.61 S/. 176,185.50 22189.61 S/. 176,185.50 S/. 415,068.30
02.04.02 BANQUETA EN TALUDES M3 S/. 6.84 4500.00 S/. 30,780.00 0.00 S/. - 4500.00 S/. 30,780.00 4500.00 S/. 30,780.00 0.00 S/. 6.88 S/. - S/. 30,780.00 S/. 30,780.00 S/. 30,780.00
02.04.03 REMOCION DE DERRUMBES M3 S/. 9.07 14958.80 S/. 135,676.32 0.00 S/. - 14958.80 S/. 135,676.32 14958.80 S/. 135,676.32 0.00 S/. 9.16 S/. - S/. 135,676.32 S/. 135,676.32 S/. 135,676.32
02.05 ELIMINACION DE MATERIAL EXCEDENTE PRODUCTO DE CORTES 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
02.05.01 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 265770.33 S/. 794,653.29 67528.35 S/. 201,909.77 333298.68 S/. 996,563.05 322815.13 S/. 965,217.24 10483.55 S/. 3.00 S/. 31,450.65 S/. 996,667.89 S/. 996,667.89 31472.20 S/. 94,416.60 31472.20 S/. 94,416.60 S/. 1,091,084.49
02.05.02 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 265770.33 S/. 1,392,636.53 67528.35 S/. 353,848.55 333298.68 S/. 1,746,485.08 322815.13 S/. 1,691,551.28 10483.55 S/. 5.25 S/. 55,038.64 S/. 1,746,589.92 S/. 1,746,589.92 31472.20 S/. 165,229.05 31472.20 S/. 165,229.05 S/. 1,911,818.97
03 SUB BASE Y BASE 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
03.01 SUB BASE DE 0.20 M DE ESPESOR 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
03.01.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA SUB BASE M3 S/. 8.11 20530.11 S/. 166,499.19 0.00 S/. - 20530.11 S/. 166,499.19 0.00 S/. - 20530.11 S/. 8.16 S/. 167,525.70 S/. 167,525.70 S/. 167,525.70 S/. 167,525.70
03.01.02 ZARANDEO DE MATERIAL PARA SUB BASE M3 S/. 8.66 17565.87 S/. 152,120.43 0.00 S/. - 17565.87 S/. 152,120.43 0.00 S/. - 17565.87 S/. 8.75 S/. 153,701.36 S/. 153,701.36 S/. 153,701.36 S/. 153,701.36
03.01.03 CARGUIO DE MATERIAL PARA SUB BASE M3 S/. 2.99 17565.87 S/. 52,521.95 0.00 S/. - 17565.87 S/. 52,521.95 0.00 S/. - 17565.87 S/. 3.00 S/. 52,697.61 S/. 52,697.61 S/. 52,697.61 S/. 52,697.61
03.01.04 TRANSPORTE DE MATERIAL DE CANTERA A OBRA (Dp=5.5 Km) M3 S/. 8.74 17565.87 S/. 153,525.70 0.00 S/. - 17565.87 S/. 153,525.70 0.00 S/. - 17565.87 S/. 8.82 S/. 154,930.97 S/. 154,930.97 S/. 154,930.97 S/. 154,930.97
03.01.05 EXTENDIDO RIEGO Y COMPACTADO DE SUB BASE e= 0.20 M M2 S/. 3.91 65872.00 S/. 257,559.52 0.00 S/. - 65872.00 S/. 257,559.52 0.00 S/. - 65872.00 S/. 3.97 S/. 261,511.84 S/. 261,511.84 S/. 261,511.84 S/. 261,511.84
03.01.06 CONTROL DE CALIDAD DEL MATERIAL PARA SUB BASE KM S/. 1,010.00 5.80 S/. 5,858.00 0.00 S/. - 5.80 S/. 5,858.00 0.00 S/. - 5.80 S/. 1,010.00 S/. 5,858.00 S/. 5,858.00 S/. 5,858.00 S/. 5,858.00
03.01.07 ENSAYOS NO DESTRUCTIVOS KM S/. 1,610.00 5.80 S/. 9,338.00 0.00 S/. - 5.80 S/. 9,338.00 0.00 S/. - 5.80 S/. 1,610.00 S/. 9,338.00 S/. 9,338.00 S/. 9,338.00 S/. 9,338.00
03.02 BASE DE 0.20 M DE ESPESOR 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
03.02.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA BASE M3 S/. 8.11 7116.81 S/. 57,717.33 0.00 S/. - 7116.81 S/. 57,717.33 0.00 S/. - 7116.81 S/. 8.16 S/. 58,073.17 S/. 58,073.17 S/. 58,073.17 S/. 58,073.17
03.02.02 ZARANDEO DE MATERIAL PARA BASE M3 S/. 8.66 6089.25 S/. 52,732.91 0.00 S/. - 6089.25 S/. 52,732.91 0.00 S/. - 6089.25 S/. 8.75 S/. 53,280.94 S/. 53,280.94 S/. 53,280.94 S/. 53,280.94
03.02.03 CARGUIO DE MATERIAL PARA BASE M3 S/. 2.99 6089.25 S/. 18,206.86 0.00 S/. - 6089.25 S/. 18,206.86 0.00 S/. - 6089.25 S/. 3.00 S/. 18,267.75 S/. 18,267.75 S/. 18,267.75 S/. 18,267.75
03.02.05 ADQUISICION DE HORMIGON PARA CONFORMACION DE BASE M3 S/. 65.00 9133.87 S/. 593,701.55 0.00 S/. - 9133.87 S/. 593,701.55 0.00 S/. - 9133.87 S/. 65.00 S/. 593,701.55 S/. 593,701.55 S/. 593,701.55 S/. 593,701.55
03.02.06 EXTENDIDO RIEGO Y COMPACTADO DE BASE e= 0.20 M M2 S/. 4.72 57086.70 S/. 269,449.22 0.00 S/. - 57086.70 S/. 269,449.22 0.00 S/. - 57086.70 S/. 4.79 S/. 273,445.29 S/. 273,445.29 S/. 273,445.29 S/. 273,445.29
03.02.07 CONTROL DE CALIDAD DEL MATERIAL PARA BASE KM S/. 1,010.00 5.80 S/. 5,858.00 0.00 S/. - 5.80 S/. 5,858.00 0.00 S/. - 5.80 S/. 1,010.00 S/. 5,858.00 S/. 5,858.00 S/. 5,858.00 S/. 5,858.00
04 PAVIMENTO ASFALTICO 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
04.01 IMPRIMACION ASFALTICA 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
ADQUISICION DE ASFALTO PARA IMPRIMADO MC-30 (PUESTO EN
04.01.01 GLN S/. 10.00 20312.25 S/. 203,122.50 0.00 S/. - 20312.25 S/. 203,122.50 0.00 S/. - 20312.25 S/. 10.00 S/. 203,122.50 S/. 203,122.50 S/. 203,122.50 S/. 203,122.50
OBRA)
SUMINISTRO DE ARENA GRUESA PARA IMPRIMADO (PUESTO EN
04.01.02 M3 S/. 75.00 256.47 S/. 19,235.25 0.00 S/. - 256.47 S/. 19,235.25 0.00 S/. - 256.47 S/. 75.00 S/. 19,235.25 S/. 19,235.25 S/. 19,235.25 S/. 19,235.25
OBRA)
04.01.03 LIMPIEZA DE LA SUPERFICIE A IMPRIMAR CON EQUIPO M2 S/. 0.44 51293.55 S/. 22,569.16 0.00 S/. - 51293.55 S/. 22,569.16 0.00 S/. - 51293.55 S/. 0.45 S/. 23,082.10 S/. 23,082.10 S/. 23,082.10 S/. 23,082.10
04.01.04 IMPRIMACION ASFALTICA M2 S/. 0.50 51293.55 S/. 25,646.78 0.00 S/. - 51293.55 S/. 25,646.78 0.00 S/. - 51293.55 S/. 0.50 S/. 25,646.78 S/. 25,646.78 S/. 25,646.78 S/. 25,646.78
04.01.05 ARENADO DE LA SUPERFICIE IMPRIMADA M2 S/. 0.98 51293.55 S/. 50,267.68 0.00 S/. - 51293.55 S/. 50,267.68 0.00 S/. - 51293.55 S/. 1.00 S/. 51,293.55 S/. 51,293.55 S/. 51,293.55 S/. 51,293.55
04.02 PAVIMENTO ASFALTICO 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
04.02.01 SUMINISTRO DE OVER (PUESTO EN PLANTA CHANCADORA) M3 S/. 15.75 2065.08 S/. 32,525.01 0.00 S/. - 2065.08 S/. 32,525.01 0.00 S/. - 2065.08 S/. 15.75 S/. 32,525.01 S/. 32,525.01 S/. 32,525.01 S/. 32,525.01
CHANCADO DE OVER PARA AGREGADO GRUESO DE MEZCLA
04.02.02 M3 S/. 23.00 2065.08 S/. 47,496.84 0.00 S/. - 2065.08 S/. 47,496.84 0.00 S/. - 2065.08 S/. 23.07 S/. 47,641.40 S/. 47,641.40 S/. 47,641.40 S/. 47,641.40
ASFALTICA
04.02.03 CARGUIO DE PIEDRA CHANCADA M3 S/. 2.49 2065.08 S/. 5,142.05 0.00 S/. - 2065.08 S/. 5,142.05 0.00 S/. - 2065.08 S/. 2.50 S/. 5,162.70 S/. 5,162.70 S/. 5,162.70 S/. 5,162.70
TRANSPORTE DE PIEDRA CHANCADA A PLANTA DE ASFALTO (Dp=18.5
04.02.04 M3 S/. 20.99 2065.08 S/. 43,346.03 0.00 S/. - 2065.08 S/. 43,346.03 0.00 S/. - 2065.08 S/. 21.18 S/. 43,738.39 S/. 43,738.39 S/. 43,738.39 S/. 43,738.39
Km)
SUMINISTRO DE ARENA LAVADA PARA CARPETA ASFALTICA (PUESTO
04.02.05 M3 S/. 110.00
EN PLANTA DE ASFALTO) 4818.52 S/. 530,037.20 0.00 S/. - 4818.52 S/. 530,037.20 0.00 S/. - 4818.52 S/. 110.00 S/. 530,037.20 S/. 530,037.20 S/. 530,037.20 S/. 530,037.20
04.02.06 ADQUISICION DE ASFALTO PARA CARPETA ASFALTICA GLN S/. 9.50 177151.42 S/. 1,682,938.49 0.00 S/. - 177151.42 S/. 1,682,938.49 0.00 S/. - 177151.42 S/. 9.50 S/. 1,682,938.49 S/. 1,682,938.49 S/. 1,682,938.49 S/. 1,682,938.49
04.02.07 ADQUISICION DE ADITIVO MEJORADOR DE ADHERENCIA GLN S/. 95.00 1328.64 S/. 126,220.80 0.00 S/. - 1328.64 S/. 126,220.80 0.00 S/. - 1328.64 S/. 95.00 S/. 126,220.80 S/. 126,220.80 S/. 126,220.80 S/. 126,220.80
04.02.08 LIMPIEZA DE LA SUPERFICIE IMPRIMADA CON EQUIPO M2 S/. 0.44 51293.55 S/. 22,569.16 0.00 S/. - 51293.55 S/. 22,569.16 0.00 S/. - 51293.55 S/. 0.45 S/. 23,082.10 S/. 23,082.10 S/. 23,082.10 S/. 23,082.10
PREPARACION DE MEZCLA ASFALTICA EN CALIENTE (PLANTA DE
04.02.09 TON S/. 95.80 10122.94 S/. 969,777.65 0.00 S/. - 10122.94 S/. 969,777.65 0.00 S/. - 10122.94 S/. 95.95 S/. 971,296.09 S/. 971,296.09 S/. 971,296.09 S/. 971,296.09
HUAMBUTIO)
04.02.10 TRANSPORTE MEZCLA ASFALTICA A OBRA (Dp = 50 Km) TON S/. 29.40 9828.10 S/. 288,946.14 0.00 S/. - 9828.10 S/. 288,946.14 0.00 S/. - 9828.10 S/. 29.55 S/. 290,420.36 S/. 290,420.36 S/. 290,420.36 S/. 290,420.36
04.02.11 ESPARCIDO Y COMPACTADO DE MEZCLA ASFALTICA (e = 2") M2 S/. 2.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 2.56 S/. - S/. - S/. - S/. -
04.02.12 ESPARCIDO Y COMPACTADO DE MEZCLA ASFALTICA (e = 3") M2 S/. 3.73 51293.55 S/. 191,324.94 0.00 S/. - 51293.55 S/. 191,324.94 0.00 S/. - 51293.55 S/. 3.82 S/. 195,941.36 S/. 195,941.36 S/. 195,941.36 S/. 195,941.36
05 ACERAS 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
05.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 54.60 S/. 2,794.43 0.00 S/. - 54.60 S/. 2,794.43 0.00 S/. - 54.60 S/. 54.15 S/. 2,956.59 S/. 2,956.59 S/. 2,956.59 S/. 2,956.59
05.02 PERFILADO Y COMPACTADO MANUAL M2 S/. 9.67 273.00 S/. 2,639.91 0.00 S/. - 273.00 S/. 2,639.91 0.00 S/. - 273.00 S/. 10.08 S/. 2,751.84 S/. 2,751.84 S/. 2,751.84 S/. 2,751.84
05.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 54.60 S/. 2,964.78 0.00 S/. - 54.60 S/. 2,964.78 0.00 S/. - 54.60 S/. 56.52 S/. 3,085.99 S/. 3,085.99 S/. 3,085.99 S/. 3,085.99
05.04 CAMA DE PIEDRA MEDIANA e=5 cm M2 S/. 17.02 273.00 S/. 4,646.46 0.00 S/. - 273.00 S/. 4,646.46 0.00 S/. - 273.00 S/. 17.61 S/. 4,807.53 S/. 4,807.53 S/. 4,807.53 S/. 4,807.53
05.05 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 27.30 S/. 11,256.88 0.00 S/. - 27.30 S/. 11,256.88 0.00 S/. - 27.30 S/. 419.05 S/. 11,440.07 S/. 11,440.07 S/. 11,440.07 S/. 11,440.07
05.06 BRUÑAS M S/. 8.11 273.00 S/. 2,214.03 0.00 S/. - 273.00 S/. 2,214.03 0.00 S/. - 273.00 S/. 8.48 S/. 2,315.04 S/. 2,315.04 S/. 2,315.04 S/. 2,315.04
05.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 273.00 S/. 622.44 0.00 S/. - 273.00 S/. 622.44 0.00 S/. - 273.00 S/. 2.30 S/. 627.90 S/. 627.90 S/. 627.90 S/. 627.90
05.08 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 68.25 S/. 204.07 0.00 S/. - 68.25 S/. 204.07 0.00 S/. - 68.25 S/. 3.00 S/. 204.75 S/. 204.75 S/. 204.75 S/. 204.75
05.09 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 68.25 S/. 357.63 0.00 S/. - 68.25 S/. 357.63 0.00 S/. - 68.25 S/. 5.25 S/. 358.31 S/. 358.31 S/. 358.31 S/. 358.31
06 OBRAS DE ARTE Y DRENAJE 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.01 PONTON L = 7.5 M 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.01.01 TRABAJOS PRELIMINARES 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.01.01.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 143.68 S/. - S/. - S/. - S/. -
06.01.01.02 EXCAVACION NO CLASIFICADA CON MAQUINARIA M3 S/. 17.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 17.27 S/. - S/. - S/. - S/. -
06.01.01.03 NIVELACION Y COMPACTADO M2 S/. 14.19 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 14.77 S/. - S/. - S/. - S/. -
06.01.01.04 RELLENO Y COMPACTACION CON MATERIAL GRANULAR DE CANTERA M3 S/. 53.93 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 55.05 S/. - S/. - S/. - S/. -
06.01.01.05 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 3.00 S/. - S/. - S/. - S/. -
06.01.01.06 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=5 Km) M3 S/. 7.25 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 7.27 S/. - S/. - S/. - S/. -
06.01.02 ESTRIBOS 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.01.02.01 SUB ZAPATA MEZCLA C:H 1:12 + 30% PG M3 S/. 242.67 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 247.89 S/. - S/. - S/. - S/. -
06.01.02.02 CONCRETO fć = 210 Kg/cm2 PARA CIMENTACIONES M3 S/. 470.03 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 477.85 S/. - S/. - S/. - S/. -
06.01.02.03 CONCRETO fć = 210 Kg/cm2 PARA ESTRIBOS Y PILARES M3 S/. 470.03 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 477.85 S/. - S/. - S/. - S/. -
06.01.02.04 ENCOFRADO Y DESENCOFRADO PARA CIMENTACIONES M2 S/. 54.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 56.52 S/. - S/. - S/. - S/. -
06.01.02.05 ENCOFRADO Y DESENCOFRADO CARAVISTA (MUROS Y PILARES) M2 S/. 67.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 70.10 S/. - S/. - S/. - S/. -
06.01.02.06 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 5.84 S/. - S/. - S/. - S/. -
06.01.03 SUPERESTRUCTURA 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.01.03.01 FALSO PUENTE M2 S/. 75.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 75.00 S/. - S/. - S/. - S/. -
06.01.03.02 CONCRETO fć = 210 Kg/cm2 P/SUPERESTRUCTURAS M3 S/. 470.03 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 477.85 S/. - S/. - S/. - S/. -
06.01.03.03 CONCRETO fć = 280 Kg/cm2 P/ SUPERESTRUCTURA M3 S/. 520.43 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 528.25 S/. - S/. - S/. - S/. -
06.01.03.04 ENCOFRADO Y DESENCOFRADO CARAVISTA (SUPERESTRUCTURA) M2 S/. 67.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 70.10 S/. - S/. - S/. - S/. -
06.01.04 LOSA DE APROXIMACION 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.01.04.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 54.15 S/. - S/. - S/. - S/. -
06.01.04.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 56.52 S/. - S/. - S/. - S/. -
06.01.05 VARIOS 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.01.05.01 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 2.30 S/. - S/. - S/. - S/. -
06.01.05.02 APOYO DE NEOPRENO UND S/. 501.44 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 513.53 S/. - S/. - S/. - S/. -
06.01.05.03 JUNTA DE DILATACIÓN PARA MUROS M S/. 12.58 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 12.78 S/. - S/. - S/. - S/. -
06.01.05.04 JUNTA DE DILATACIÓN PARA PUENTES M S/. 202.21 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 202.51 S/. - S/. - S/. - S/. -
06.01.05.05 BRUÑA ROMPE AGUA DE 1 PULG M S/. 17.78 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 18.53 S/. - S/. - S/. - S/. -
06.01.05.06 SUM Y COL TUB PVC SAP 3" P/DRENAJE M S/. 14.88 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 15.05 S/. - S/. - S/. - S/. -
06.01.05.07 ACABADO DE VEREDAS M2 S/. 12.68 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 13.43 S/. - S/. - S/. - S/. -
06.01.05.08 VERIFICACION DEL EMS UND S/. 3,000.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 3,000.00 S/. - S/. - S/. - S/. -
06.01.05.09 ROTURA DE BRIQUETAS UND S/. 75.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 75.00 S/. - S/. - S/. - S/. -
2020

MNO. NUEVAS
06.01.05.10 PRUEBAS DE CARGA ESTÁTICA Y DINÁMICA UND S/. 10,500.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 10,500.00 S/. - S/. - S/. - S/. -
06.02 ALCANTARILLAS TIPO AMC 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.02.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 22.17 S/. 3,119.54 0.00 S/. - 22.17 S/. 3,119.54 22.17 S/. 3,119.54 0.00 S/. 143.68 S/. - S/. 3,119.54 S/. 3,119.54 0.53 S/. 76.15 0.53 S/. 76.15 S/. 3,195.69
06.02.02 EXCAVACION NO CLASIFICADA CON MAQUINARIA M3 S/. 17.20 416.37 S/. 7,161.56 0.00 S/. - 416.37 S/. 7,161.56 416.37 S/. 7,161.56 0.00 S/. 17.27 S/. - S/. 7,161.56 S/. 7,161.56 472.27 S/. 8,156.14 472.27 S/. 8,156.14 S/. 15,317.70
06.02.03 NIVELACION Y COMPACTADO M2 S/. 14.19 70.96 S/. 1,006.92 0.00 S/. - 70.96 S/. 1,006.92 70.96 S/. 1,006.92 0.00 S/. 14.77 S/. - S/. 1,006.92 S/. 1,006.92 189.29 S/. 2,795.81 189.29 S/. 2,795.81 S/. 3,802.74
06.02.04 RELLENO Y COMPACTACION CON MATERIAL GRANULAR DE CANTERA M3 S/. 53.93 236.34 S/. 12,745.82 0.00 S/. - 236.34 S/. 12,745.82 189.07 S/. 10,196.65 47.27 S/. 55.05 S/. 2,602.10 S/. 12,798.76 S/. 12,798.76 284.61 S/. 15,667.56 284.61 S/. 15,667.56 S/. 28,466.32
06.02.05 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 541.28 S/. 1,618.43 0.00 S/. - 541.28 S/. 1,618.43 541.28 S/. 1,618.43 0.00 S/. 3.00 S/. 0.00 S/. 1,618.43 S/. 1,618.43 613.95 S/. 1,841.85 613.95 S/. 1,841.85 S/. 3,460.28
06.02.06 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=5 Km) M3 S/. 7.25 541.28 S/. 3,924.29 0.00 S/. - 541.28 S/. 3,924.29 541.28 S/. 3,924.28 0.00 S/. 7.27 S/. 0.01 S/. 3,924.29 S/. 3,924.29 613.95 S/. 4,463.42 613.95 S/. 4,463.42 S/. 8,387.70
06.02.07 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c = 175 kg/cm2 M2 S/. 100.11 134.00 S/. 13,414.74 0.00 S/. - 134.00 S/. 13,414.74 0.00 S/. - 134.00 S/. 102.32 S/. 13,710.88 S/. 13,710.88 S/. 13,710.88 111.00 S/. 11,357.52 111.00 S/. 11,357.52 S/. 25,068.40
06.02.08 CONCRETO f'c = 100 kg/cm2 M3 S/. 300.79 70.96 S/. 21,344.06 0.00 S/. - 70.96 S/. 21,344.06 70.96 S/. 21,344.06 0.00 S/. 305.49 S/. - S/. 21,344.06 S/. 21,344.06 -44.94 S/. -13,727.50 -44.94 S/. -13,727.50 S/. 7,616.56
06.02.09 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 60.67 S/. 28,516.72 0.00 S/. - 60.67 S/. 28,516.72 60.67 S/. 28,516.72 0.00 S/. 477.85 S/. - S/. 28,516.72 S/. 28,516.72 74.76 S/. 35,723.83 74.76 S/. 35,723.83 S/. 64,240.55
06.02.10 CONCRETO fć = 280 Kg/cm2 M3 S/. 520.43 12.65 S/. 6,583.44 0.00 S/. - 12.65 S/. 6,583.44 12.65 S/. 6,583.44 0.00 S/. 528.25 S/. - S/. 6,583.44 S/. 6,583.44 0.03 S/. 15.85 0.03 S/. 15.85 S/. 6,599.29
06.02.11 ENCOFRADO Y DESENCOFRADO PARA CIMENTACIONES M2 S/. 54.30 80.65 S/. 4,379.30 0.00 S/. - 80.65 S/. 4,379.30 80.65 S/. 4,379.30 0.00 S/. 56.52 S/. - S/. 4,379.30 S/. 4,379.30 70.37 S/. 3,977.31 70.37 S/. 3,977.31 S/. 8,356.61
2020

MNO. NUEVAS
06.02.12 ENCOFRADO Y DESENCOFRADO PARA ELEVACIONES M2 S/. 54.30 182.58 S/. 9,914.09 0.00 S/. - 182.58 S/. 9,914.09 182.58 S/. 9,914.09 0.00 S/. 56.52 S/. - S/. 9,914.09 S/. 9,914.09 351.30 S/. 19,855.48 351.30 S/. 19,855.48 S/. 29,769.57
06.02.13 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 4542.27 S/. 26,208.90 0.00 S/. - 4542.27 S/. 26,208.90 4542.27 S/. 26,208.90 0.00 S/. 5.84 S/. - S/. 26,208.90 S/. 26,208.90 8327.73 S/. 48,633.94 8327.73 S/. 48,633.94 S/. 74,842.84
06.02.14 JUNTA DE DILATACIÓN PARA MUROS M S/. 12.58 5.70 S/. 71.71 0.00 S/. - 5.70 S/. 71.71 0.00 S/. - 5.70 S/. 12.78 S/. 72.85 S/. 72.85 S/. 72.85 0.00 S/. - S/. 72.85
06.02.15 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 263.23 S/. 600.16 0.00 S/. - 263.23 S/. 600.16 263.23 S/. 600.16 0.00 S/. 2.30 S/. - S/. 600.16 S/. 600.16 370.68 S/. 852.56 370.68 S/. 852.56 S/. 1,452.73
06.02.16 VERIFICACION DEL EMS UND S/. 3,000.00 1.00 S/. 3,000.00 0.00 S/. - 1.00 S/. 3,000.00 1.00 S/. 3,000.00 0.00 S/. 3,000.00 S/. - S/. 3,000.00 S/. 3,000.00 2.00 S/. 6,000.00 2.00 S/. 6,000.00 S/. 9,000.00
06.02.17 ROTURA DE BRIQUETAS UND S/. 75.00 3.00 S/. 225.00 0.00 S/. - 3.00 S/. 225.00 0.00 S/. - 3.00 S/. 75.00 S/. 225.00 S/. 225.00 S/. 225.00 12.00 S/. 900.00 12.00 S/. 900.00 S/. 1,125.00
06.03 ALCANTARILLAS TIPO TMC 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.03.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 29.16 S/. 4,103.10 0.00 S/. - 29.16 S/. 4,103.10 0.00 S/. - 29.16 S/. 143.68 S/. 4,189.71 S/. 4,189.71 S/. 4,189.71 S/. 4,189.71
06.03.02 EXCAVACION DE ZANJAS PARA ALCANTARILLAS M3 S/. 17.77 715.93 S/. 12,722.08 0.00 S/. - 715.93 S/. 12,722.08 0.00 S/. - 715.93 S/. 17.94 S/. 12,843.78 S/. 12,843.78 S/. 12,843.78 -3.19 S/. -57.23 -3.19 S/. -57.23 S/. 12,786.56
06.03.03 CAMA DE ARENA M3 S/. 127.27 41.30 S/. 5,256.25 0.00 S/. - 41.30 S/. 5,256.25 0.00 S/. - 41.30 S/. 128.47 S/. 5,305.81 S/. 5,305.81 S/. 5,305.81 -22.27 S/. -2,861.03 -22.27 S/. -2,861.03 S/. 2,444.78
06.03.04 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=24" M S/. 521.40 177.50 S/. 92,548.50 0.00 S/. - 177.50 S/. 92,548.50 0.00 S/. - 177.50 S/. 525.54 S/. 93,283.35 S/. 93,283.35 S/. 93,283.35 -139.19 S/. -73,149.91 -139.19 S/. -73,149.91 S/. 20,133.44
06.03.05 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=36" M S/. 790.61 17.45 S/. 13,796.14 0.00 S/. - 17.45 S/. 13,796.14 0.00 S/. - 17.45 S/. 795.80 S/. 13,886.71 S/. 13,886.71 S/. 13,886.71 52.45 S/. 41,739.71 52.45 S/. 41,739.71 S/. 55,626.42
06.03.06 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 617.42 S/. 33,525.91 0.00 S/. - 617.42 S/. 33,525.91 0.00 S/. - 617.42 S/. 56.52 S/. 34,896.58 S/. 34,896.58 S/. 34,896.58 -75.08 S/. -4,243.52 -75.08 S/. -4,243.52 S/. 30,653.06
06.03.07 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 70% PG. M3 S/. 198.73 68.99 S/. 13,710.38 0.00 S/. - 68.99 S/. 13,710.38 0.00 S/. - 68.99 S/. 203.24 S/. 14,021.53 S/. 14,021.53 S/. 14,021.53 -68.99 S/. -14,021.53 -68.99 S/. -14,021.53 S/. -
06.03.08 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 14.46 S/. 5,962.44 0.00 S/. - 14.46 S/. 5,962.44 0.00 S/. - 14.46 S/. 419.05 S/. 6,059.46 S/. 6,059.46 S/. 6,059.46 37.88 S/. 15,872.69 37.88 S/. 15,872.69 S/. 21,932.16
06.03.09 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 4823.93 S/. 27,834.08 0.00 S/. - 4823.93 S/. 27,834.08 0.00 S/. - 4823.93 S/. 5.84 S/. 28,171.75 S/. 28,171.75 S/. 28,171.75 -303.93 S/. -1,774.95 -303.93 S/. -1,774.95 S/. 26,396.80
06.03.10 RELLENO SOBRE LOS MODULO DE ALCANTARILLA TMC M3 S/. 40.93 198.65 S/. 8,130.74 0.00 S/. - 198.65 S/. 8,130.74 0.00 S/. - 198.65 S/. 42.05 S/. 8,353.23 S/. 8,353.23 S/. 8,353.23 51.30 S/. 2,157.17 51.30 S/. 2,157.17 S/. 10,510.40
06.03.11 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c = 175 kg/cm2 M2 S/. 100.11 217.20 S/. 21,743.89 0.00 S/. - 217.20 S/. 21,743.89 0.00 S/. - 217.20 S/. 102.32 S/. 22,223.90 S/. 22,223.90 S/. 22,223.90 0.00 S/. - S/. 22,223.90
06.03.12 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 617.42 S/. 1,407.72 0.00 S/. - 617.42 S/. 1,407.72 0.00 S/. - 617.42 S/. 2.30 S/. 1,420.07 S/. 1,420.07 S/. 1,420.07 -118.54 S/. -272.63 -118.54 S/. -272.63 S/. 1,147.43
06.03.13 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 932.83 S/. 2,789.16 0.00 S/. - 932.83 S/. 2,789.16 0.00 S/. - 932.83 S/. 3.00 S/. 2,798.49 S/. 2,798.49 S/. 2,798.49 -41.91 S/. -125.73 -41.91 S/. -125.73 S/. 2,672.76
06.03.14 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 932.83 S/. 4,888.03 0.00 S/. - 932.83 S/. 4,888.03 0.00 S/. - 932.83 S/. 5.25 S/. 4,897.36 S/. 4,897.36 S/. 4,897.36 -41.91 S/. -220.03 -41.91 S/. -220.03 S/. 4,677.33
06.03.15 PRUEBAS DE RESISTENCIA DEL CONCRETO UND S/. 75.00 19.00 S/. 1,425.00 0.00 S/. - 19.00 S/. 1,425.00 0.00 S/. - 19.00 S/. 75.00 S/. 1,425.00 S/. 1,425.00 S/. 1,425.00 26.00 S/. 1,950.00 26.00 S/. 1,950.00 S/. 3,375.00
06.04 CUNETAS LATERALES REVESTIDAS EN CONCRETO 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.04.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 1425.40 S/. 72,951.97 0.00 S/. - 1425.40 S/. 72,951.97 0.00 S/. - 1425.40 S/. 54.15 S/. 77,185.41 S/. 77,185.41 S/. 77,185.41 S/. 77,185.41
06.04.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 7417.30 S/. 27,147.32 0.00 S/. - 7417.30 S/. 27,147.32 0.00 S/. - 7417.30 S/. 3.87 S/. 28,704.95 S/. 28,704.95 S/. 28,704.95 S/. 28,704.95
06.04.03 ENCOFRADO Y DESENCOFRADO PARA CUNETAS RECTANGULARES M2 S/. 54.30 2114.00 S/. 114,790.20 0.00 S/. - 2114.00 S/. 114,790.20 0.00 S/. - 2114.00 S/. 56.52 S/. 119,483.28 S/. 119,483.28 S/. 119,483.28 S/. 119,483.28
06.04.04 ENCOFRADO Y DESENCOFRADO DE CUNETAS TRIANGULARES M S/. 8.10 5000.00 S/. 40,500.00 0.00 S/. - 5000.00 S/. 40,500.00 0.00 S/. - 5000.00 S/. 8.26 S/. 41,300.00 S/. 41,300.00 S/. 41,300.00 S/. 41,300.00
06.04.05 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 631.36 S/. 260,334.98 0.00 S/. - 631.36 S/. 260,334.98 0.00 S/. - 631.36 S/. 419.05 S/. 264,571.41 S/. 264,571.41 S/. 264,571.41 S/. 264,571.41
06.04.06 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 6815.43 S/. 39,325.03 0.00 S/. - 6815.43 S/. 39,325.03 0.00 S/. - 6815.43 S/. 5.84 S/. 39,802.11 S/. 39,802.11 S/. 39,802.11 S/. 39,802.11
06.04.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 7462.29 S/. 17,014.02 0.00 S/. - 7462.29 S/. 17,014.02 0.00 S/. - 7462.29 S/. 2.30 S/. 17,163.27 S/. 17,163.27 S/. 17,163.27 S/. 17,163.27
06.04.08 SELLADO DE JUNTAS EN CUNETAS REVESTIDAS M S/. 3.62 2418.68 S/. 8,755.62 0.00 S/. - 2418.68 S/. 8,755.62 12.50 S/. 45.25 2406.18 S/. 3.75 S/. 9,023.18 S/. 9,068.43 S/. 9,068.43 S/. 9,068.43
06.04.09 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 1435.40 S/. 4,291.85 0.00 S/. - 1435.40 S/. 4,291.85 0.00 S/. - 1435.40 S/. 3.00 S/. 4,306.20 S/. 4,306.20 S/. 4,306.20 S/. 4,306.20
06.04.10 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 1435.40 S/. 7,521.50 0.00 S/. - 1435.40 S/. 7,521.50 0.00 S/. - 1435.40 S/. 5.25 S/. 7,535.85 S/. 7,535.85 S/. 7,535.85 S/. 7,535.85
06.05 CUNETAS DE CORONACION REVESTIDAS EN CONCRETO 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.05.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 65.63 S/. 2,799.12 81.68 S/. 3,483.65 147.31 S/. 6,282.77 106.92 S/. 4,560.14 40.39 S/. 45.12 S/. 1,822.39 S/. 6,382.53 S/. 6,382.53 S/. 6,382.53
06.05.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 137.50 S/. 503.25 534.60 S/. 1,956.64 672.10 S/. 2,459.89 562.32 S/. 2,058.09 109.78 S/. 3.87 S/. 424.85 S/. 2,482.94 S/. 2,482.94 S/. 2,482.94
06.05.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 200.00 S/. 10,860.00 336.60 S/. 18,277.38 536.60 S/. 29,137.38 435.60 S/. 23,653.08 101.00 S/. 56.52 S/. 5,708.52 S/. 29,361.60 S/. 29,361.60 S/. 29,361.60
06.05.04 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 22.50 S/. 9,277.65 61.58 S/. 25,391.90 84.08 S/. 34,669.55 51.48 S/. 21,227.26 32.60 S/. 419.05 S/. 13,661.03 S/. 34,888.29 S/. 34,888.29 S/. 34,888.29
06.05.05 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 338.00 S/. 770.64 603.90 S/. 1,376.89 941.90 S/. 2,147.53 514.80 S/. 1,173.74 427.10 S/. 2.30 S/. 982.33 S/. 2,156.07 S/. 2,156.07 S/. 2,156.07
06.05.06 SELLADO DE JUNTAS EN CUNETAS REVESTIDAS M S/. 3.62 100.00 S/. 362.00 435.24 S/. 1,575.57 535.24 S/. 1,937.57 211.20 S/. 764.54 324.04 S/. 3.75 S/. 1,215.15 S/. 1,979.69 S/. 1,979.69 S/. 1,979.69
06.05.07 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 82.03 S/. 752.22 102.11 S/. 936.33 184.14 S/. 1,688.54 133.65 S/. 1,225.57 50.49 S/. 9.79 S/. 494.27 S/. 1,719.84 S/. 1,719.84 S/. 1,719.84
06.06 BADENES 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.06.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 136.06 S/. 5,802.96 0.00 S/. - 136.06 S/. 5,802.96 0.00 S/. - 136.06 S/. 45.12 S/. 6,139.03 S/. 6,139.03 S/. 6,139.03 -136.06 S/. -6,139.03 -136.06 S/. -6,139.03 S/. -
06.06.02 NIVELACION Y COMPACTADO M2 S/. 14.19 234.20 S/. 3,323.30 0.00 S/. - 234.20 S/. 3,323.30 0.00 S/. - 234.20 S/. 14.77 S/. 3,459.13 S/. 3,459.13 S/. 3,459.13 -334.20 S/. -4,936.13 -334.20 S/. -4,936.13 S/. -1,477.00
06.06.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 182.58 S/. 9,914.09 0.00 S/. - 182.58 S/. 9,914.09 0.00 S/. - 182.58 S/. 56.52 S/. 10,319.42 S/. 10,319.42 S/. 10,319.42 -182.58 S/. -10,319.42 -182.58 S/. -10,319.42 S/. -
06.06.04 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 52.92 S/. 24,873.99 0.00 S/. - 52.92 S/. 24,873.99 0.00 S/. - 52.92 S/. 477.85 S/. 25,287.82 S/. 25,287.82 S/. 25,287.82 -52.92 S/. -25,287.82 -52.92 S/. -25,287.82 S/. -
06.06.05 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 7.50 S/. 3,092.55 0.00 S/. - 7.50 S/. 3,092.55 0.00 S/. - 7.50 S/. 419.05 S/. 3,142.88 S/. 3,142.88 S/. 3,142.88 -7.50 S/. -3,142.88 -7.50 S/. -3,142.88 S/. -
06.06.07 CONCRETO f'c = 210 Kg/cm2 + 50% PG M3 S/. 300.05 27.98 S/. 8,395.40 0.00 S/. - 27.98 S/. 8,395.40 0.00 S/. - 27.98 S/. 306.45 S/. 8,574.47 S/. 8,574.47 S/. 8,574.47 -46.45 S/. -14,234.60 -46.45 S/. -14,234.60 S/. -5,660.13
06.06.08 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 1166.54 S/. 6,730.94 0.00 S/. - 1166.54 S/. 6,730.94 0.00 S/. - 1166.54 S/. 5.84 S/. 6,812.59 S/. 6,812.59 S/. 6,812.59 -1148.07 S/. -6,704.73 -1148.07 S/. -6,704.73 S/. 107.86
06.06.09 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c = 175 kg/cm2 M2 S/. 100.11 26.00 S/. 2,602.86 0.00 S/. - 26.00 S/. 2,602.86 0.00 S/. - 26.00 S/. 102.32 S/. 2,660.32 S/. 2,660.32 S/. 2,660.32 -26.00 S/. -2,660.32 -26.00 S/. -2,660.32 S/. -
06.06.10 CONCRETO CICLOPEO f'c=175Kg/cm2.+70% PG. M3 S/. 204.32 31.50 S/. 6,436.08 0.00 S/. - 31.50 S/. 6,436.08 0.00 S/. - 31.50 S/. 209.36 S/. 6,594.84 S/. 6,594.84 S/. 6,594.84 -31.50 S/. -6,594.84 -31.50 S/. -6,594.84 S/. -
06.06.11 RELLENO Y COMPACACION EN MUROS DE SALIDA M3 S/. 40.93 10.78 S/. 441.23 0.00 S/. - 10.78 S/. 441.23 0.00 S/. - 10.78 S/. 42.05 S/. 453.30 S/. 453.30 S/. 453.30 -10.78 S/. -453.30 -10.78 S/. -453.30 S/. -
06.06.12 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 182.58 S/. 416.28 0.00 S/. - 182.58 S/. 416.28 0.00 S/. - 182.58 S/. 2.30 S/. 419.93 S/. 419.93 S/. 419.93 -182.58 S/. -419.93 -182.58 S/. -419.93 S/. -
06.06.13 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 156.60 S/. 1,436.02 0.00 S/. - 156.60 S/. 1,436.02 0.00 S/. - 156.60 S/. 9.79 S/. 1,533.11 S/. 1,533.11 S/. 1,533.11 -156.60 S/. -1,533.11 -156.60 S/. -1,533.11 S/. -
06.06.14 SELLADO DE JUNTAS DE DILATACION M S/. 3.62 59.00 S/. 213.58 0.00 S/. - 59.00 S/. 213.58 0.00 S/. - 59.00 S/. 3.75 S/. 221.25 S/. 221.25 S/. 221.25 -59.00 S/. -221.25 -59.00 S/. -221.25 S/. -
06.07 ALIVIADEROS REVESTIDOS EN CONCRETO 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.07.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 20.51 S/. 874.75 8.20 S/. 349.90 28.71 S/. 1,224.65 10.08 S/. 429.91 18.63 S/. 45.12 S/. 840.77 S/. 1,270.68 S/. 1,270.68 S/. 1,270.68
06.07.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 30.55 S/. 111.81 12.22 S/. 44.73 42.77 S/. 156.54 12.22 S/. 44.73 30.55 S/. 3.87 S/. 118.23 S/. 162.95 S/. 162.95 S/. 162.95
06.07.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 45.60 S/. 2,476.08 18.24 S/. 990.43 63.84 S/. 3,466.51 28.38 S/. 1,541.03 35.46 S/. 56.52 S/. 2,004.20 S/. 3,545.23 S/. 3,545.23 S/. 3,545.23
06.07.04 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 7.29 S/. 3,005.96 2.92 S/. 1,202.38 10.21 S/. 4,208.34 5.55 S/. 2,288.49 4.66 S/. 419.05 S/. 1,951.10 S/. 4,239.58 S/. 4,239.58 S/. 4,239.58
06.07.05 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 70% PG. M3 S/. 198.73 2.45 S/. 486.89 0.98 S/. 194.76 3.43 S/. 681.64 1.23 S/. 244.44 2.20 S/. 203.24 S/. 447.13 S/. 691.57 S/. 691.57 S/. 691.57
06.07.06 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 744.35 S/. 4,294.90 297.74 S/. 1,717.96 1042.09 S/. 6,012.86 136.03 S/. 784.89 906.06 S/. 5.84 S/. 5,291.39 S/. 6,076.28 S/. 6,076.28 S/. 6,076.28
06.07.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 45.60 S/. 103.97 18.24 S/. 41.59 63.84 S/. 145.56 36.95 S/. 84.25 26.89 S/. 2.30 S/. 61.85 S/. 146.09 S/. 146.09 S/. 146.09
06.07.08 SELLADO DE JUNTAS DE DILATACION M S/. 3.62 22.53 S/. 81.56 9.01 S/. 32.62 31.54 S/. 114.18 11.27 S/. 40.80 20.27 S/. 3.75 S/. 76.02 S/. 116.82 S/. 116.82 S/. 116.82
06.07.09 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 25.63 S/. 235.03 10.26 S/. 94.11 35.89 S/. 329.13 12.60 S/. 115.54 23.29 S/. 9.79 S/. 228.03 S/. 343.58 S/. 343.58 S/. 343.58
06.08 DREN TRAPEZOIDAL 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.08.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 199.08 S/. 8,490.76 695.52 S/. 29,663.93 894.60 S/. 38,154.69 0.00 S/. - 894.60 S/. 45.12 S/. 40,364.35 S/. 40,364.35 S/. 40,364.35 -894.60 S/. -40,364.35 -894.60 S/. -40,364.35 S/. -
06.08.02 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 248.85 S/. 2,281.95 869.40 S/. 7,972.40 1118.25 S/. 10,254.35 0.00 S/. - 1118.25 S/. 9.79 S/. 10,947.67 S/. 10,947.67 S/. 10,947.67 -1118.25 S/. -10,947.67 -1118.25 S/. -10,947.64 S/. 0.02
06.09 SUB DREN RECTANGULAR 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.09.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 423.90 S/. 18,079.34 477.36 S/. 20,359.40 901.26 S/. 38,438.73 48.36 S/. 2,062.55 852.90 S/. 45.12 S/. 38,482.84 S/. 40,545.39 S/. 40,545.39 403.69 S/. 18,214.51 403.69 S/. 18,214.51 S/. 58,759.90
06.09.02 CAMA DE APOYO M3 S/. 121.27 47.10 S/. 5,711.82 53.04 S/. 6,432.16 100.14 S/. 12,143.98 4.64 S/. 562.69 95.50 S/. 122.47 S/. 11,695.89 S/. 12,258.58 S/. 12,258.58 30.36 S/. 3,717.86 30.36 S/. 3,717.86 S/. 15,976.44
06.09.03 TUBERIA PVC SAP CRIBADA C-5 DE 8" M S/. 53.06 706.50 S/. 37,486.89 795.60 S/. 42,214.54 1502.10 S/. 79,701.43 78.00 S/. 4,138.68 1424.10 S/. 53.31 S/. 75,918.77 S/. 80,057.45 S/. 80,057.45 505.51 S/. 26,948.74 505.51 S/. 26,948.74 S/. 107,006.19
06.09.04 GEOTEXTIL PARA SUB DRENAJE M2 S/. 5.87 1130.40 S/. 6,635.45 1272.96 S/. 7,472.28 2403.36 S/. 14,107.72 257.40 S/. 1,510.94 2145.96 S/. 5.89 S/. 12,639.70 S/. 14,150.64 S/. 14,150.64 3619.47 S/. 21,318.68 3619.47 S/. 21,318.68 S/. 35,469.32
06.09.05 RELLENO CON MATERIAL SELECCIONADO M3 S/. 105.11 347.23 S/. 36,497.35 391.02 S/. 41,100.11 738.25 S/. 77,597.46 34.79 S/. 3,656.78 703.46 S/. 106.05 S/. 74,601.93 S/. 78,258.71 S/. 78,258.71 566.69 S/. 60,097.95 566.69 S/. 60,097.95 S/. 138,356.66
06.09.06 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 529.88 S/. 1,584.34 596.70 S/. 1,784.12 1126.58 S/. 3,368.46 60.45 S/. 180.75 1066.13 S/. 3.00 S/. 3,198.38 S/. 3,379.12 S/. 3,379.12 504.61 S/. 1,513.82 504.61 S/. 1,513.82 S/. 4,892.94
06.09.07 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 529.88 S/. 2,776.57 596.70 S/. 3,126.68 1126.58 S/. 5,903.25 60.45 S/. 316.76 1066.13 S/. 5.25 S/. 5,597.16 S/. 5,913.91 S/. 5,913.91 504.61 S/. 2,649.18 504.61 S/. 2,649.18 S/. 8,563.09
06.10 BORDILLOS 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.10.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 14.15 S/. 724.20 0.00 S/. - 14.15 S/. 724.20 0.00 S/. - 14.15 S/. 54.15 S/. 766.22 S/. 766.22 S/. 766.22 S/. 766.22
06.10.02 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 155.65 S/. 8,451.80 0.00 S/. - 155.65 S/. 8,451.80 0.00 S/. - 155.65 S/. 56.52 S/. 8,797.34 S/. 8,797.34 S/. 8,797.34 S/. 8,797.34
06.10.03 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 775.21 S/. 4,472.96 0.00 S/. - 775.21 S/. 4,472.96 0.00 S/. - 775.21 S/. 5.84 S/. 4,527.23 S/. 4,527.23 S/. 4,527.23 S/. 4,527.23
06.10.05 SELLADO DE JUNTAS DE CONSTRUCCION M S/. 3.62 37.73 S/. 136.58 0.00 S/. - 37.73 S/. 136.58 0.00 S/. - 37.73 S/. 3.75 S/. 141.49 S/. 141.49 S/. 141.49 S/. 141.49
06.10.06 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 250.00 S/. 570.00 0.00 S/. - 250.00 S/. 570.00 0.00 S/. - 250.00 S/. 2.30 S/. 575.00 S/. 575.00 S/. 575.00 S/. 575.00
06.10.07 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 17.69 S/. 52.89 0.00 S/. - 17.69 S/. 52.89 0.00 S/. - 17.69 S/. 3.00 S/. 53.07 S/. 53.07 S/. 53.07 S/. 53.07
06.10.08 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 17.69 S/. 92.70 0.00 S/. - 17.69 S/. 92.70 0.00 S/. - 17.69 S/. 5.25 S/. 92.87 S/. 92.87 S/. 92.87 S/. 92.87
07 SEÑALIZACION Y SEGURIDAD VIAL 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
07.01 SEÑALIZACION 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
07.01.01 SEÑALES PREVENTIVAS (INC INSTALACION) UND S/. 594.86 68.00 S/. 40,450.48 0.00 S/. - 68.00 S/. 40,450.48 0.00 S/. - 68.00 S/. 606.55 S/. 41,245.40 S/. 41,245.40 S/. 41,245.40 S/. 41,245.40
07.01.02 SEÑALES REGULADORAS (INC INSTALACION) UND S/. 674.86 12.00 S/. 8,098.32 0.00 S/. - 12.00 S/. 8,098.32 0.00 S/. - 12.00 S/. 686.55 S/. 8,238.60 S/. 8,238.60 S/. 8,238.60 S/. 8,238.60
07.01.03 SEÑALES INFORMATIVAS M2 S/. 668.15 3.00 S/. 2,004.45 0.00 S/. - 3.00 S/. 2,004.45 0.00 S/. - 3.00 S/. 671.10 S/. 2,013.30 S/. 2,013.30 S/. 2,013.30 S/. 2,013.30
07.01.04 ESTRUCTURA DE SOPORTE DE SEÑAL INFORMATIVA M S/. 139.86 26.60 S/. 3,720.28 0.00 S/. - 26.60 S/. 3,720.28 0.00 S/. - 26.60 S/. 143.93 S/. 3,828.54 S/. 3,828.54 S/. 3,828.54 S/. 3,828.54
07.01.05 CIMENTACION DE SEÑAL INFORMATIVA UND S/. 978.52 6.00 S/. 5,871.12 0.00 S/. - 6.00 S/. 5,871.12 0.00 S/. - 6.00 S/. 1,006.17 S/. 6,037.02 S/. 6,037.02 S/. 6,037.02 S/. 6,037.02
07.01.06 POSTES DELINEADORES UND S/. 118.04 609.00 S/. 71,886.36 0.00 S/. - 609.00 S/. 71,886.36 0.00 S/. - 609.00 S/. 121.14 S/. 73,774.26 S/. 73,774.26 S/. 73,774.26 S/. 73,774.26
07.01.07 TACHAS RETRORREFLECTIVAS UND S/. 17.34 1851.00 S/. 32,096.34 0.00 S/. - 1851.00 S/. 32,096.34 0.00 S/. - 1851.00 S/. 17.82 S/. 32,984.82 S/. 32,984.82 S/. 32,984.82 S/. 32,984.82
07.01.08 MARCAS EN EL PAVIMENTO M2 S/. 13.99 2107.40 S/. 29,482.53 0.00 S/. - 2107.40 S/. 29,482.53 0.00 S/. - 2107.40 S/. 14.09 S/. 29,693.27 S/. 29,693.27 S/. 29,693.27 S/. 29,693.27
07.01.09 BARRERA DE SEGURIDAD M S/. 299.42 809.20 S/. 242,290.66 0.00 S/. - 809.20 S/. 242,290.66 0.00 S/. - 809.20 S/. 301.62 S/. 244,070.90 S/. 244,070.90 S/. 244,070.90 S/. 244,070.90
07.01.10 POSTES DE KILOMETRAJE UND S/. 155.15 6.00 S/. 930.90 0.00 S/. - 6.00 S/. 930.90 0.00 S/. - 6.00 S/. 159.47 S/. 956.82 S/. 956.82 S/. 956.82 S/. 956.82
08 MUROS DE CONTENCIÓN 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
08.01 MUROS DE CONTENCION 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
08.01.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 3153.99 S/. 134,517.67 0.00 S/. - 3153.99 S/. 134,517.67 2923.01 S/. 124,666.38 230.98 S/. 45.12 S/. 10,421.82 S/. 135,088.19 S/. 135,088.19 4474.53 S/. 201,890.79 4474.53 S/. 201,890.79 S/. 336,978.99
08.01.02 NIVELACION Y COMPACTADO M2 S/. 14.19 2252.85 S/. 31,967.94 0.00 S/. - 2252.85 S/. 31,967.94 709.89 S/. 10,073.34 1542.96 S/. 14.77 S/. 22,789.52 S/. 32,862.86 S/. 32,862.86 7.54 S/. 111.41 7.54 S/. 111.41 S/. 32,974.27
08.01.03 SOLADO DE CONCRETO C:H 1:10 e=2" M2 S/. 67.86 2252.85 S/. 152,878.40 0.00 S/. - 2252.85 S/. 152,878.40 766.89 S/. 52,041.16 1485.96 S/. 68.21 S/. 101,357.33 S/. 153,398.49 S/. 153,398.49 177.56 S/. 12,111.57 177.56 S/. 12,111.57 S/. 165,510.06
08.01.04 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 5506.10 S/. 298,981.23 0.00 S/. - 5506.10 S/. 298,981.23 1560.59 S/. 84,740.04 3945.51 S/. 56.52 S/. 223,000.23 S/. 307,740.26 S/. 307,740.26 2311.53 S/. 130,647.73 2311.53 S/. 130,647.73 S/. 438,387.99
08.01.05 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 37982.50 S/. 219,159.03 0.00 S/. - 37982.50 S/. 219,159.03 11641.42 S/. 67,171.00 26341.08 S/. 5.84 S/. 153,831.90 S/. 221,002.90 S/. 221,002.90 83554.50 S/. 487,958.28 83554.50 S/. 487,958.28 S/. 708,961.18
08.01.06 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 891.10 S/. 418,843.73 0.00 S/. - 891.10 S/. 418,843.73 169.00 S/. 79,435.07 722.10 S/. 477.85 S/. 345,055.49 S/. 424,490.56 S/. 424,490.56 1090.59 S/. 521,136.92 1090.59 S/. 521,136.92 S/. 945,627.48
08.01.07 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 40% PG M3 S/. 316.82 821.23 S/. 260,182.09 0.00 S/. - 821.23 S/. 260,182.09 773.46 S/. 245,047.60 47.77 S/. 323.96 S/. 15,475.57 S/. 260,523.17 S/. 260,523.17 -127.42 S/. -41,279.02 -127.42 S/. -41,279.02 S/. 219,244.14
08.01.08 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 5506.10 S/. 12,553.91 0.00 S/. - 5506.10 S/. 12,553.91 1331.40 S/. 3,035.59 4174.70 S/. 2.30 S/. 9,601.81 S/. 12,637.40 S/. 12,637.40 2311.53 S/. 5,316.52 2311.53 S/. 5,316.52 S/. 17,953.92
08.01.09 SELLADO DE JUNTAS DE CONSTRUCCION M S/. 3.62 161.00 S/. 582.82 0.00 S/. - 161.00 S/. 582.82 0.00 S/. - 161.00 S/. 3.75 S/. 603.75 S/. 603.75 S/. 603.75 698.65 S/. 2,619.94 698.65 S/. 2,619.94 S/. 3,223.69
08.01.10 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 4100.19 S/. 12,259.57 0.00 S/. - 4100.19 S/. 12,259.57 3513.14 S/. 10,504.29 587.05 S/. 3.00 S/. 1,761.15 S/. 12,265.44 S/. 12,265.44 5816.88 S/. 17,450.63 5816.88 S/. 17,450.63 S/. 29,716.07
08.01.11 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=5 Km) M3 S/. 7.25 4100.19 S/. 29,726.38 0.00 S/. - 4100.19 S/. 29,726.38 3513.14 S/. 25,470.27 587.05 S/. 7.27 S/. 4,267.85 S/. 29,738.12 S/. 29,738.12 5816.88 S/. 42,288.70 5816.88 S/. 42,288.70 S/. 72,026.82
08.01.12 FALSA ZAPATA fć = 100 Kg/cm2 + 70% PG M3 S/. 269.13 0.00 S/. - 249.30 S/. 67,094.11 249.30 S/. 67,094.11 249.30 S/. 67,094.11 0.00 S/. 273.99 S/. -0.00 S/. 67,094.11 S/. 67,094.11 310.31 S/. 85,021.84 310.31 S/. 85,021.84 S/. 152,115.95
09 SEGURIDAD, MEDIO AMBIENTE Y OTROS 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
09.01 SEGURIDAD EN OBRA 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
09.01.01 EQUIPOS DE PROTECCION INDIVIDUAL GLB S/. 358,550.00 0.30 S/. 107,565.00 0.20 S/. 71,710.00 0.50 S/. 179,275.00 0.30 S/. 107,565.00 0.20 S/. 358,550.00 S/. 71,710.00 S/. 179,275.00 S/. 179,275.00 S/. 179,275.00
09.01.02 EQUIPOS DE PROTECCION COLECTIVA GLB S/. 77,147.40 0.30 S/. 23,144.22 0.20 S/. 15,429.48 0.50 S/. 38,573.70 0.30 S/. 23,144.22 0.20 S/. 77,147.40 S/. 15,429.48 S/. 38,573.70 S/. 38,573.70 S/. 38,573.70
ELABORACION E IMPLEMENTACION DE PLAN DE SEGURIDAD EN EL
09.01.03 GLB S/. 15,700.00 0.30 S/. 4,710.00 0.20 S/. 3,140.00 0.50 S/. 7,850.00 0.30 S/. 4,710.00 0.20 S/. 15,700.00 S/. 3,140.00 S/. 7,850.00 S/. 7,850.00 S/. 7,850.00
TRABAJO
09.02 PROGRAMA DE MONITOREO AMBIENTAL DURANTE LA EJECUCION 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
09.02.01 MONITOREO DE CALIDAD DE AIRE, AGUA. SUELO Y RUIDO GLB S/. 16,000.00 0.60 S/. 9,600.00 0.00 S/. - 0.60 S/. 9,600.00 0.50 S/. 8,000.00 0.10 S/. 16,000.00 S/. 1,600.00 S/. 9,600.00 S/. 9,600.00 S/. 9,600.00
09.02.02 IMPLEMENTACION DE CONTENEDORES GLB S/. 6,800.00 0.30 S/. 2,040.00 0.00 S/. - 0.30 S/. 2,040.00 0.28 S/. 1,904.00 0.02 S/. 6,800.00 S/. 136.00 S/. 2,040.00 S/. 2,040.00 S/. 2,040.00
09.02.03 IMPLEMENTACION DE LETRINAS PARA LOS FRENTES DE TRABAJO UND S/. 500.00 3.00 S/. 1,500.00 0.00 S/. - 3.00 S/. 1,500.00 3.00 S/. 1,500.00 0.00 S/. 500.00 S/. - S/. 1,500.00 S/. 1,500.00 S/. 1,500.00
2020

MNO. NUEVAS
09.02.04 MANEJO DE EFLUENTES DEL CAMPAMENTO GLB S/. 5,000.00 0.30 S/. 1,500.00 0.00 S/. - 0.30 S/. 1,500.00 0.30 S/. 1,500.00 0.00 S/. 5,000.00 S/. - S/. 1,500.00 S/. 1,500.00 S/. 1,500.00
09.02.05 MANEJO DE EFLUENTES DE LETRINAS GLB S/. 4,000.00 0.30 S/. 1,200.00 0.00 S/. - 0.30 S/. 1,200.00 0.30 S/. 1,200.00 0.00 S/. 4,000.00 S/. - S/. 1,200.00 S/. 1,200.00 S/. 1,200.00
09.02.06 ELIMINACION DE RESIDUOS SOLIDOS DE CAMPAMENTO GLB S/. 1,500.00 0.30 S/. 450.00 0.00 S/. - 0.30 S/. 450.00 0.30 S/. 450.00 0.00 S/. 1,500.00 S/. - S/. 450.00 S/. 450.00 S/. 450.00
PROGRAMA DE READECUACIÓN AMBIENTAL, ABANDONO Y CIERRE
09.03 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
DE OBRA
09.03.01 ACONDICIONAMIENTO DE DEPOSITOS DE MATERIAL EXCEDENTE M3 S/. 4.72 60000.00 S/. 283,200.00 0.00 S/. - 60000.00 S/. 283,200.00 8310.90 S/. 39,227.45 51689.10 S/. 4.74 S/. 245,006.33 S/. 284,233.78 S/. 284,233.78 S/. 284,233.78
09.03.02 RESTAURACION DE AREAS EXPLOTADAS COMO CANTERAS M2 S/. 3.72 7500.00 S/. 27,900.00 0.00 S/. - 7500.00 S/. 27,900.00 0.00 S/. - 7500.00 S/. 3.76 S/. 28,200.00 S/. 28,200.00 S/. 28,200.00 S/. 28,200.00
09.03.03 RESTAURACION DE AREAS AFECTADAS POR CAMPAMENTO M2 S/. 3.71 1000.00 S/. 3,710.00 0.00 S/. - 1000.00 S/. 3,710.00 317.80 S/. 1,179.04 682.20 S/. 3.78 S/. 2,578.72 S/. 3,757.75 S/. 3,757.75 S/. 3,757.75
09.03.04 REVEGETALIZACION HA S/. 7,175.91 1.50 S/. 10,763.87 0.00 S/. - 1.50 S/. 10,763.87 0.30 S/. 2,152.77 1.20 S/. 7,272.56 S/. 8,727.07 S/. 10,879.85 S/. 10,879.85 S/. 10,879.85
09.03.05 SELLADO DE LETRINAS UND S/. 489.32 7.00 S/. 3,425.24 0.00 S/. - 7.00 S/. 3,425.24 7.00 S/. 3,425.24 0.00 S/. 511.61 S/. - S/. 3,425.24 S/. 3,425.24 S/. 3,425.24
09.04 PLAN DE MONITOREO ARQUEOLOGICO 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
09.04.01 MONITOREO ARQUEOLÓGICO DURANTE LA EJECUCIÓN GLB S/. 32,674.00 0.30 S/. 9,802.20 0.00 S/. - 0.30 S/. 9,802.20 0.29 S/. 9,475.46 0.01 S/. 32,674.00 S/. 326.74 S/. 9,802.20 S/. 9,802.20 S/. 9,802.20
09.05 PROGRAMA DE ASUNTOS SOCIALES 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
09.05.01 AFECTACIONES DURANTE LA EJECUCION GLB S/. 200,000.00 0.30 S/. 60,000.00 0.00 S/. - 0.30 S/. 60,000.00 0.00 S/. - 0.30 S/. 200,000.00 S/. 60,000.00 S/. 60,000.00 S/. 60,000.00 S/. 60,000.00
09.05.02 TALLER DE PARTICIPACION CIUDADANA UND S/. 2,100.00 0.50 S/. 1,050.00 0.00 S/. - 0.50 S/. 1,050.00 0.44 S/. 924.00 0.06 S/. 2,100.00 S/. 126.00 S/. 1,050.00 S/. 1,050.00 S/. 1,050.00
2020

MNO. NUEVAS
09.05.03 TALLER DE EDUCACION AMBIENTAL PARA LA POBLACION UND S/. 2,100.00 0.50 S/. 1,050.00 0.00 S/. - 0.50 S/. 1,050.00 0.35 S/. 735.00 0.15 S/. 2,100.00 S/. 315.00 S/. 1,050.00 S/. 1,050.00 S/. 1,050.00
09.05.04 DIFUSION DE CONTENIDOS DE SEGURIDAD E HIGIENE INDUSTRIAL GLB S/. 25,000.00 0.30 S/. 7,500.00 0.00 S/. - 0.30 S/. 7,500.00 0.25 S/. 6,250.00 0.05 S/. 25,000.00 S/. 1,250.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00
09.05.05 DIFUSION DE CONTENIDOS DE SENSIBILIZACION AMBIENTAL Y SOCIAL GLB S/. 25,000.00 0.30 S/. 7,500.00 0.00 S/. - 0.30 S/. 7,500.00 0.27 S/. 6,750.00 0.03 S/. 25,000.00 S/. 750.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00
DIFUSION EN MEDIOS DE COMUNICACION SOBRE RESTRICCION DE
09.05.06 GLB S/. 25,000.00 0.30 S/. 7,500.00 0.00 S/. - 0.30 S/. 7,500.00 0.27 S/. 6,750.00 0.03 S/. 25,000.00 S/. 750.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00
TRANSITO
S/. - S/. -
PARTIDAS NUEVAS
08 MUROS DE CONTENCIÓN
08.01 MUROS DE CONTENCIÓN
08.01.14 RELLENO COMPACTADO CON MATERIAL PROPIO M3 5132.66 53.29 S/. 273,519.45 53.29 S/. 273,519.45 S/. 273,519.45
08.02.03 ENROCADO DE MUROS SECO CON ROCA DE CANTERA M3 984.78 80.68 S/. 79,452.44 80.68 S/. 79,452.44 S/. 79,452.44
COSTO DIRECTO ### S/. 18,028,936.80 S/. 18,136,558.12 ### ### ### ### S/. 22,288,657.14
2021

EXPEDIENTE TECNICO ORIGINAL PRESUPUESTO DEL EXP. MODIF. N°01 POR ACTUALIZACION DE MNO. POR PARTIDAS NUEVAS COVID-19 MAYORES METRADOS DEDUCTIVOS PARTIDAS NUEVAS ADICIONAL DEL EXP. MOD. N°03

P.U. METRADO PRESUPUESTO PRESUPUESTO METRADO P.U. MODIFICADO P.U. METRADO METRADO PRESUPUESTO METRADO PRESUPUESTO METRADO P.U. PRESUPUESTO METRADO PRESUPUESTO
01 TRABAJOS PRELIMINARES S/. -

01.02 TOPOGRAFIA Y GEOREFERENCIACIÓN KM S/. 1,682.09 11.65 S/. 19,596.35 0.00 S/. - 11.65 S/. 19,596.35 11.65 S/. 19,596.35 0.00 S/. 1,742.74 S/. - S/. 19,596.35 S/. 19,596.35 S/. 19,596.35
01.03 CARTEL DE OBRA (INC. INSTALACION) UND S/. 2,000.00 2.00 S/. 4,000.00 0.00 S/. - 2.00 S/. 4,000.00 2.00 S/. 4,000.00 0.00 S/. 2,000.00 S/. - S/. 4,000.00 S/. 4,000.00 S/. 4,000.00
01.04 REUBICACION DE POSTES UND S/. 968.82 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 986.82 S/. - S/. - S/. - S/. -
01.06 CONSTRUCCION DE CAMPAMENTO M2 S/. 70.97 1950.22 S/. 138,407.11 0.00 S/. - 1950.22 S/. 138,407.11 1950.22 S/. 138,407.11 0.00 S/. 72.72 S/. - S/. 138,407.11 S/. 138,407.11 S/. 138,407.11
01.07 TRAZO Y REPLANTEO DURANTE EL PROCESO CONSTRUCTIVO MES S/. 35,101.25 10.03 S/. 352,065.54 1.50 S/. 52,651.88 11.53 S/. 404,717.41 10.58 S/. 371,371.23 0.95 S/. 36,293.98 S/. 34,479.28 S/. 405,850.51 S/. 405,850.51 2.47 S/. 89,646.13 2.47 S/. 89,646.13 S/. 495,496.64
01.08 MES S/. 34,244.13 10.03 S/. 343,468.62 1.50 S/. 51,366.20 11.53 S/. 394,834.82 10.58 S/. 362,302.90 0.95 S/. 34,244.13 S/. 32,531.92 S/. 394,834.82 S/. 394,834.82 2.47 S/. 84,583.00 2.47 S/. 84,583.00 S/. 479,417.82
02.01.01 LIMPIEZA Y ROCE DE TERRENO M2 S/. 0.63 28000.00 S/. 17,640.00 0.00 S/. - 28000.00 S/. 17,640.00 28000.00 S/. 17,640.00 0.00 S/. 0.67 S/. - S/. 17,640.00 S/. 17,640.00 16088.00 S/. 10,778.96 16088.00 S/. 10,778.96 S/. 28,418.96
02.01.02 CORTE EN MATERIAL SUELTO M3 S/. 6.52 74930.07 S/. 488,544.06 0.00 S/. - 74930.07 S/. 488,544.06 74930.07 S/. 488,544.06 0.00 S/. 6.56 S/. - S/. 488,544.06 S/. 488,544.06 36664.21 S/. 240,517.22 36664.21 S/. 240,517.22 S/. 729,061.27
02.01.03 CORTE EN ROCA SUELTA - PERFORACION Y DISPARO M3 S/. 11.36 135015.95 S/. 1,533,781.19 0.00 S/. - 135015.95 S/. 1,533,781.19 20104.65 S/. 228,388.86 114911.30 S/. 11.48 S/. 1,319,181.69 S/. 1,547,570.55 S/. 1,547,570.55 -105251.28 S/. -1,208,284.69 -105251.28 S/. -1,208,284.69 S/. 339,285.85
02.01.04 M3 S/. 7.79 270031.89 S/. 2,103,548.42 0.00 S/. - 270031.89 S/. 2,103,548.42 46578.08 S/. 362,843.28 223453.81 S/. 7.87 S/. 1,758,581.45 S/. 2,121,424.73 S/. 2,121,424.73 -180737.89 S/. -1,422,407.19 -180737.89 S/. -1,422,407.19 S/. 699,017.53
02.01.05 CORTE EN ROCA FIJA - PERFORACION Y DISPARO M3 S/. 20.97 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 21.18 S/. - S/. - S/. - 70043.96 S/. 1,483,531.07 70043.96 S/. 1,483,531.07 S/. 1,483,531.07
02.01.06 CORTE EN ROCA FIJA - EXCAVACION, DESQUINCHE Y PEINADO DETALUDES M3 S/. 10.42 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 10.57 S/. - S/. - S/. - 70043.96 S/. 740,364.66 70043.96 S/. 740,364.66 S/. 740,364.66
02.02.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA RELLENO M3 S/. 8.38 3420.55 S/. 28,664.21 0.00 S/. - 3420.55 S/. 28,664.21 3420.55 S/. 28,664.21 0.00 S/. 8.41 S/. - S/. 28,664.21 S/. 28,664.21 4864.01 S/. 40,906.32 4864.01 S/. 40,906.32 S/. 69,570.53
02.02.02 CARGUIO DE MATERIAL PARA RELLENO M3 S/. 2.99 4275.69 S/. 12,784.31 0.00 S/. - 4275.69 S/. 12,784.31 4275.69 S/. 12,784.31 0.00 S/. 3.00 S/. - S/. 12,784.31 S/. 12,784.31 6080.01 S/. 18,240.03 6080.01 S/. 18,240.03 S/. 31,024.34
02.02.03 TRANSPORTE DE MATERIAL DE RELLENO (Dp=5 Km) M3 S/. 7.25 4275.69 S/. 30,998.75 0.00 S/. - 4275.69 S/. 30,998.75 4275.69 S/. 30,998.75 0.00 S/. 7.27 S/. - S/. 30,998.75 S/. 30,998.75 6080.01 S/. 44,201.67 6080.01 S/. 44,201.67 S/. 75,200.43
02.02.04 CONFORMACION DE RELLENOS (PERFILADO Y COMPACTADO) M3 S/. 19.30 3109.59 S/. 60,015.09 0.00 S/. - 3109.59 S/. 60,015.09 3109.59 S/. 60,015.09 0.00 S/. 19.44 S/. - S/. 60,015.09 S/. 60,015.09 5174.97 S/. 100,601.42 5174.97 S/. 100,601.42 S/. 160,616.50
02.03.01 CORTE PARA MEJORAMIENTO M3 S/. 5.58 7485.19 S/. 41,767.36 0.00 S/. - 7485.19 S/. 41,767.36 7485.19 S/. 41,767.36 0.00 S/. 5.60 S/. - S/. 41,767.36 S/. 41,767.36 S/. 41,767.36
02.03.02 SELECCIÓN Y CARGUIO DE MATERIAL PARA ENROCADO M3 S/. 31.60 10479.27 S/. 331,144.93 0.00 S/. - 10479.27 S/. 331,144.93 10479.27 S/. 331,144.93 0.00 S/. 31.97 S/. - S/. 331,144.93 S/. 331,144.93 S/. 331,144.93
02.03.03 TRANSPORTE DE MATERIAL PARA ENROCADO (Dp=8 Km) M3 S/. 11.79 10479.27 S/. 123,550.59 0.00 S/. - 10479.27 S/. 123,550.59 10479.27 S/. 123,550.59 0.00 S/. 11.82 S/. - S/. 123,550.59 S/. 123,550.59 S/. 123,550.59
02.03.04 ACOMODO DE ROCA PARA MEJORAMIENTO M3 S/. 33.26 7485.19 S/. 248,957.42 0.00 S/. - 7485.19 S/. 248,957.42 6577.00 S/. 218,751.02 908.19 S/. 33.69 S/. 30,596.92 S/. 249,347.94 S/. 249,347.94 S/. 249,347.94
02.03.05 CAPA NIVELANTE CON MATERIAL DE PRESTAMO M2 S/. 7.24 12475.32 S/. 90,321.32 0.00 S/. - 12475.32 S/. 90,321.32 12475.32 S/. 90,321.32 0.00 S/. 7.29 S/. - S/. 90,321.32 S/. 90,321.32 S/. 90,321.32
02.04.01 PERFILADO Y COMPACTADO EN ZONAS DE CORTE M2 S/. 7.87 78702.35 S/. 619,387.49 0.00 S/. - 78702.35 S/. 619,387.49 34241.16 S/. 269,477.93 44461.19 S/. 7.94 S/. 353,021.85 S/. 622,499.78 S/. 622,499.78 31317.65 S/. 248,662.14 31317.65 S/. 248,662.14 S/. 871,161.92
02.04.02 BANQUETA EN TALUDES M3 S/. 6.84 8400.00 S/. 57,456.00 0.00 S/. - 8400.00 S/. 57,456.00 5277.00 S/. 36,094.68 3123.00 S/. 6.88 S/. 21,486.24 S/. 57,580.92 S/. 57,580.92 S/. 57,580.92
02.04.03 REMOCION DE DERRUMBES M3 S/. 9.07 27857.40 S/. 252,666.62 0.00 S/. - 27857.40 S/. 252,666.62 5634.50 S/. 51,104.92 22222.90 S/. 9.16 S/. 203,561.76 S/. 254,666.68 S/. 254,666.68 S/. 254,666.68
02.05.01 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 494395.91 S/. 1,478,243.77 6531.19 S/. 19,528.26 500927.10 S/. 1,497,772.03 253200.93 S/. 757,070.77 247726.18 S/. 3.00 S/. 743,178.53 S/. 1,500,249.29 S/. 1,500,249.29 -140286.11 S/. -420,858.33 -140286.11 S/. -420,858.33 S/. 1,079,390.96
02.05.02 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 494395.91 S/. 2,590,634.57 6531.19 S/. 34,223.44 500927.10 S/. 2,624,858.00 247862.73 S/. 1,298,800.68 253064.38 S/. 5.25 S/. 1,328,587.97 S/. 2,627,388.65 S/. 2,627,388.65 -140286.11 S/. -736,502.08 -140286.11 S/. -736,502.08 S/. 1,890,886.57
03.01.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA SUB BASE M3 S/. 8.11 36146.90 S/. 293,151.36 0.00 S/. - 36146.90 S/. 293,151.36 11947.27 S/. 96,892.35 24199.63 S/. 8.16 S/. 197,468.99 S/. 294,361.34 S/. 294,361.34 S/. 294,361.34
03.01.02 ZARANDEO DE MATERIAL PARA SUB BASE M3 S/. 8.66 30927.83 S/. 267,835.01 0.00 S/. - 30927.83 S/. 267,835.01 11947.27 S/. 103,463.35 18980.56 S/. 8.75 S/. 166,079.91 S/. 269,543.26 S/. 269,543.26 S/. 269,543.26
03.01.03 CARGUIO DE MATERIAL PARA SUB BASE M3 S/. 2.99 30927.83 S/. 92,474.21 0.00 S/. - 30927.83 S/. 92,474.21 11947.27 S/. 35,722.33 18980.56 S/. 3.00 S/. 56,941.68 S/. 92,664.02 S/. 92,664.02 S/. 92,664.02
03.01.04 TRANSPORTE DE MATERIAL DE CANTERA A OBRA (Dp=5.5 Km) M3 S/. 8.74 30927.83 S/. 270,309.23 0.00 S/. - 30927.83 S/. 270,309.23 11947.27 S/. 104,419.13 18980.56 S/. 8.82 S/. 167,408.55 S/. 271,827.68 S/. 271,827.68 S/. 271,827.68
03.01.05 EXTENDIDO RIEGO Y COMPACTADO DE SUB BASE e= 0.20 M M2 S/. 3.91 115979.35 S/. 453,479.26 0.00 S/. - 115979.35 S/. 453,479.26 26951.02 S/. 105,378.49 89028.33 S/. 3.97 S/. 353,442.47 S/. 458,820.96 S/. 458,820.96 S/. 458,820.96
03.01.07 ENSAYOS NO DESTRUCTIVOS KM S/. 1,610.00 11.60 S/. 18,676.00 0.00 S/. - 11.60 S/. 18,676.00 2.36 S/. 3,796.38 9.24 S/. 1,610.00 S/. 14,879.62 S/. 18,676.00 S/. 18,676.00 S/. 18,676.00
03.02.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA BASE M3 S/. 8.11 12506.37 S/. 101,426.66 0.00 S/. - 12506.37 S/. 101,426.66 5983.77 S/. 48,528.35 6522.60 S/. 8.16 S/. 53,224.44 S/. 101,752.79 S/. 101,752.79 S/. 101,752.79
03.02.02 ZARANDEO DE MATERIAL PARA BASE M3 S/. 8.66 10700.64 S/. 92,667.54 0.00 S/. - 10700.64 S/. 92,667.54 5983.77 S/. 51,819.43 4716.87 S/. 8.75 S/. 41,272.63 S/. 93,092.06 S/. 93,092.06 S/. 93,092.06
03.02.03 CARGUIO DE MATERIAL PARA BASE M3 S/. 2.99 10700.64 S/. 31,994.91 0.00 S/. - 10700.64 S/. 31,994.91 5983.77 S/. 17,891.46 4716.87 S/. 3.00 S/. 14,150.62 S/. 32,042.08 S/. 32,042.08 S/. 32,042.08
03.02.04 TRANSPORTE DE MATERIAL DE CANTERA A OBRA (Dp=16.5 Km) M3 S/. 20.99 10700.64 S/. 224,606.43 0.00 S/. - 10700.64 S/. 224,606.43 5983.77 S/. 125,599.28 4716.87 S/. 21.18 S/. 99,903.36 S/. 225,502.64 S/. 225,502.64 S/. 225,502.64
03.02.05 ADQUISICION DE HORMIGON PARA CONFORMACION DE BASE M3 S/. 65.00 16050.96 S/. 1,043,312.40 0.00 S/. - 16050.96 S/. 1,043,312.40 0.00 S/. - 16050.96 S/. 65.00 S/. 1,043,312.40 S/. 1,043,312.40 S/. 1,043,312.40 S/. 1,043,312.40
03.02.06 EXTENDIDO RIEGO Y COMPACTADO DE BASE e= 0.20 M M2 S/. 4.72 100318.50 S/. 473,503.32 0.00 S/. - 100318.50 S/. 473,503.32 23275.10 S/. 109,858.47 77043.40 S/. 4.79 S/. 369,037.89 S/. 478,896.36 S/. 478,896.36 S/. 478,896.36
03.02.07 CONTROL DE CALIDAD DEL MATERIAL PARA BASE KM S/. 1,010.00 11.60 S/. 11,716.00 0.00 S/. - 11.60 S/. 11,716.00 1.60 S/. 1,616.00 10.00 S/. 1,010.00 S/. 10,100.00 S/. 11,716.00 S/. 11,716.00 S/. 11,716.00
03.02.08 ENSAYOS NO DESTRUCTIVOS KM S/. 1,610.00 11.60 S/. 18,676.00 0.00 S/. - 11.60 S/. 18,676.00 1.60 S/. 2,576.00 10.00 S/. 1,610.00 S/. 16,100.00 S/. 18,676.00 S/. 18,676.00 S/. 18,676.00
04.01.01 ADQUISICION DE ASFALTO PARA IMPRIMADO MC-30 (PUESTO EN OBRA) GLN S/. 10.00 35489.31 S/. 354,893.10 0.00 S/. - 35489.31 S/. 354,893.10 20000.00 S/. 200,000.00 15489.31 S/. 10.00 S/. 154,893.10 S/. 354,893.10 S/. 354,893.10 S/. 354,893.10
04.01.02 SUMINISTRO DE ARENA GRUESA PARA IMPRIMADO (PUESTO EN OBRA) M3 S/. 75.00 448.10 S/. 33,607.50 0.00 S/. - 448.10 S/. 33,607.50 274.27 S/. 20,570.47 173.83 S/. 75.00 S/. 13,037.03 S/. 33,607.50 S/. 33,607.50 S/. 33,607.50
04.01.03 LIMPIEZA DE LA SUPERFICIE A IMPRIMAR CON EQUIPO M2 S/. 0.44 89619.48 S/. 39,432.57 0.00 S/. - 89619.48 S/. 39,432.57 16697.46 S/. 7,346.88 72922.02 S/. 0.45 S/. 32,814.91 S/. 40,161.79 S/. 40,161.79 S/. 40,161.79
04.01.04 IMPRIMACION ASFALTICA M2 S/. 0.50 89619.48 S/. 44,809.74 0.00 S/. - 89619.48 S/. 44,809.74 16697.46 S/. 8,348.73 72922.02 S/. 0.50 S/. 36,461.01 S/. 44,809.74 S/. 44,809.74 S/. 44,809.74
04.01.05 ARENADO DE LA SUPERFICIE IMPRIMADA M2 S/. 0.98 89619.48 S/. 87,827.09 0.00 S/. - 89619.48 S/. 87,827.09 16697.46 S/. 16,363.51 72922.02 S/. 1.00 S/. 72,922.02 S/. 89,285.53 S/. 89,285.53 S/. 89,285.53
04.02.01 SUMINISTRO DE OVER (PUESTO EN PLANTA CHANCADORA) M3 S/. 15.75 2405.39 S/. 37,884.89 0.00 S/. - 2405.39 S/. 37,884.89 2100.00 S/. 33,075.00 305.39 S/. 15.75 S/. 4,809.89 S/. 37,884.89 S/. 37,884.89 S/. 37,884.89
04.02.02 CHANCADO DE OVER PARA AGREGADO GRUESO DE MEZCLA ASFALTICA M3 S/. 23.00 2405.39 S/. 55,323.97 0.00 S/. - 2405.39 S/. 55,323.97 2100.00 S/. 48,300.00 305.39 S/. 23.07 S/. 7,045.35 S/. 55,345.35 S/. 55,345.35 S/. 55,345.35
04.02.03 CARGUIO DE PIEDRA CHANCADA M3 S/. 2.49 2405.39 S/. 5,989.42 0.00 S/. - 2405.39 S/. 5,989.42 364.21 S/. 906.88 2041.18 S/. 2.50 S/. 5,102.96 S/. 6,009.83 S/. 6,009.83 S/. 6,009.83
04.02.04 TRANSPORTE DE PIEDRA CHANCADA A PLANTA DE ASFALTO (Dp=18.5 Km) M3 S/. 20.99 2405.39 S/. 50,489.14 0.00 S/. - 2405.39 S/. 50,489.14 364.21 S/. 7,644.71 2041.18 S/. 21.18 S/. 43,232.25 S/. 50,876.96 S/. 50,876.96 S/. 50,876.96
04.02.05 M3 S/. 110.00
5612.57 S/. 617,382.70 0.00 S/. - 5612.57 S/. 617,382.70 290.00 S/. 31,900.00 5322.57 S/. 110.00 S/. 585,482.70 S/. 617,382.70 S/. 617,382.70 S/. 617,382.70
04.02.06 ADQUISICION DE ASFALTO PARA CARPETA ASFALTICA GLN S/. 9.50 206344.57 S/. 1,960,273.42 0.00 S/. - 206344.57 S/. 1,960,273.42 63000.00 S/. 598,500.00 143344.57 S/. 9.50 S/. 1,361,773.42 S/. 1,960,273.42 S/. 1,960,273.42 S/. 1,960,273.42
04.02.07 ADQUISICION DE ADITIVO MEJORADOR DE ADHERENCIA GLN S/. 95.00 1547.58 S/. 147,020.10 0.00 S/. - 1547.58 S/. 147,020.10 336.68 S/. 31,984.60 1210.90 S/. 95.00 S/. 115,035.50 S/. 147,020.10 S/. 147,020.10 S/. 147,020.10
04.02.08 LIMPIEZA DE LA SUPERFICIE IMPRIMADA CON EQUIPO M2 S/. 0.44 89619.48 S/. 39,432.57 0.00 S/. - 89619.48 S/. 39,432.57 12843.39 S/. 5,651.09 76776.09 S/. 0.45 S/. 34,549.24 S/. 40,200.33 S/. 40,200.33 S/. 40,200.33
04.02.09 TON S/. 95.80 11791.12 S/. 1,129,589.30 0.00 S/. - 11791.12 S/. 1,129,589.30 674.28 S/. 64,596.02 11116.84 S/. 95.95 S/. 1,066,660.80 S/. 1,131,256.82 S/. 1,131,256.82 S/. 1,131,256.82
04.02.10 TRANSPORTE MEZCLA ASFALTICA A OBRA (Dp = 50 Km) TON S/. 29.40 11447.69 S/. 336,562.09 0.00 S/. - 11447.69 S/. 336,562.09 674.28 S/. 19,823.83 10773.41 S/. 29.55 S/. 318,354.27 S/. 338,178.10 S/. 338,178.10 S/. 338,178.10
04.02.11 ESPARCIDO Y COMPACTADO DE MEZCLA ASFALTICA (e = 2") M2 S/. 2.50 89619.48 S/. 224,048.70 0.00 S/. - 89619.48 S/. 224,048.70 12843.39 S/. 32,108.48 76776.09 S/. 2.56 S/. 196,546.79 S/. 228,655.27 S/. 228,655.27 S/. 228,655.27
05 ACERAS 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
05.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 54.15 S/. - S/. - S/. - S/. -
05.02 PERFILADO Y COMPACTADO MANUAL M2 S/. 9.67 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 10.08 S/. - S/. - S/. - S/. -
05.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 56.52 S/. - S/. - S/. - S/. -
05.04 CAMA DE PIEDRA MEDIANA e=5 cm M2 S/. 17.02 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 17.61 S/. - S/. - S/. - S/. -
05.05 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 419.05 S/. - S/. - S/. - S/. -
05.06 BRUÑAS M S/. 8.11 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 8.48 S/. - S/. - S/. - S/. -
05.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 2.30 S/. - S/. - S/. - S/. -
05.08 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 3.00 S/. - S/. - S/. - S/. -
05.09 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 5.25 S/. - S/. - S/. - S/. -
06.01.01.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 143.68 S/. - S/. - S/. - S/. -
06.01.01.02 EXCAVACION NO CLASIFICADA CON MAQUINARIA M3 S/. 17.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 17.27 S/. - S/. - S/. - S/. -
06.01.01.03 NIVELACION Y COMPACTADO M2 S/. 14.19 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 14.77 S/. - S/. - S/. - S/. -
06.01.01.04 RELLENO Y COMPACTACION CON MATERIAL GRANULAR DE CANTERA M3 S/. 53.93 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 55.05 S/. - S/. - S/. - S/. -
06.01.01.05 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 3.00 S/. - S/. - S/. - S/. -
06.01.01.06 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=5 Km) M3 S/. 7.25 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 7.27 S/. - S/. - S/. - S/. -
06.01.02.01 SUB ZAPATA MEZCLA C:H 1:12 + 30% PG M3 S/. 242.67 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 247.89 S/. - S/. - S/. - S/. -
06.01.02.02 CONCRETO fć = 210 Kg/cm2 PARA CIMENTACIONES M3 S/. 470.03 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 477.85 S/. - S/. - S/. - S/. -
06.01.02.03 CONCRETO fć = 210 Kg/cm2 PARA ESTRIBOS Y PILARES M3 S/. 470.03 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 477.85 S/. - S/. - S/. - S/. -
06.01.02.04 ENCOFRADO Y DESENCOFRADO PARA CIMENTACIONES M2 S/. 54.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 56.52 S/. - S/. - S/. - S/. -
06.01.02.05 ENCOFRADO Y DESENCOFRADO CARAVISTA (MUROS Y PILARES) M2 S/. 67.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 70.10 S/. - S/. - S/. - S/. -
06.01.03.01 FALSO PUENTE M2 S/. 75.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 75.00 S/. - S/. - S/. - S/. -
06.01.03.02 CONCRETO fć = 210 Kg/cm2 P/SUPERESTRUCTURAS M3 S/. 470.03 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 477.85 S/. - S/. - S/. - S/. -
06.01.03.04 ENCOFRADO Y DESENCOFRADO CARAVISTA (SUPERESTRUCTURA) M2 S/. 67.50 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 70.10 S/. - S/. - S/. - S/. -
06.01.04.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 54.15 S/. - S/. - S/. - S/. -
06.01.04.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 56.52 S/. - S/. - S/. - S/. -
06.01.05 VARIOS 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.01.05.01 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 2.30 S/. - S/. - S/. - S/. -
06.01.05.02 APOYO DE NEOPRENO UND S/. 501.44 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 513.53 S/. - S/. - S/. - S/. -
06.01.05.03 JUNTA DE DILATACIÓN PARA MUROS M S/. 12.58 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 12.78 S/. - S/. - S/. - S/. -
06.01.05.04 JUNTA DE DILATACIÓN PARA PUENTES M S/. 202.21 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 202.51 S/. - S/. - S/. - S/. -
06.01.05.05 BRUÑA ROMPE AGUA DE 1 PULG M S/. 17.78 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 18.53 S/. - S/. - S/. - S/. -
06.01.05.06 SUM Y COL TUB PVC SAP 3" P/DRENAJE M S/. 14.88 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 15.05 S/. - S/. - S/. - S/. -
06.01.05.07 ACABADO DE VEREDAS M2 S/. 12.68 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 13.43 S/. - S/.
2021

METRADO SALDOS DE PRESUPUESTO TOTAL PRESUPUESTO

ITEM DESCRIPCIÓN UND VALORIZACION SALDO DEL PRESUPUESTO POR PRESUPUESTO
METRADO PRESUPUESTO EJECUTADO A METRADOS A MODIFICADO N°02 MODIFICADO N°03
P.U. METRADO PRESUPUESTO PRESUPUESTO METRADO EJECUTADO A P.U. MODIFICADO PRESUPUESTO POR ACTUALIZACION DE P.U. METRADO POR PARTIDAS METRADO PRESUPUESTO METRADO PRESUPUESTO METRADO P.U. PRESUPUESTO METRADO PRESUPUESTO
MODIFICADO N°01 OCTUBRE DEL OCTUBRE DEL
OCTUBRE DEL 2020 P.U. MODIFICADO MNO. NUEVAS
2020 2020
06.02.07 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c = 175 kg/cm2 M2 S/. 100.11 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 102.32 S/. - S/. - S/. - S/. -
06.02.08 CONCRETO f'c = 100 kg/cm2 M3 S/. 300.79 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 305.49 S/. - S/. - S/. - S/. -
06.02.09 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 477.85 S/. - S/. - S/. - S/. -
06.02.11 ENCOFRADO Y DESENCOFRADO PARA CIMENTACIONES M2 S/. 54.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 56.52 S/. - S/. - S/. - S/. -
06.02.12 ENCOFRADO Y DESENCOFRADO PARA ELEVACIONES M2 S/. 54.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 56.52 S/. - S/. - S/. - S/. -
06.02.13 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 5.84 S/. - S/. - S/. - S/. -
06.02.14 JUNTA DE DILATACIÓN PARA MUROS M S/. 12.58 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 12.78 S/. - S/. - S/. - S/. -
06.02.15 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 2.30 S/. - S/. - S/. - S/. -
06.02.16 VERIFICACION DEL EMS UND S/. 3,000.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 3,000.00 S/. - S/. - S/. - S/. -
06.02.17 ROTURA DE BRIQUETAS UND S/. 75.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 75.00 S/. - S/. - S/. - S/. -
06.03.02 EXCAVACION DE ZANJAS PARA ALCANTARILLAS M3 S/. 17.77 1174.74 S/. 20,875.13 0.00 S/. - 1174.74 S/. 20,875.13 1174.74 S/. 20,875.13 0.00 S/. 17.94 S/. - S/. 20,875.13 S/. 20,875.13 1011.41 S/. 18,144.70 1011.41 S/. 18,144.70 S/. 39,019.83
06.03.03 CAMA DE ARENA M3 S/. 127.27 74.17 S/. 9,439.62 0.00 S/. - 74.17 S/. 9,439.62 53.05 S/. 6,751.67 21.12 S/. 128.47 S/. 2,713.29 S/. 9,464.96 S/. 9,464.96 -16.64 S/. -2,137.74 -16.64 S/. -2,137.74 S/. 7,327.22
06.03.04 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=24" M S/. 521.40 330.58 S/. 172,364.41 0.00 S/. - 330.58 S/. 172,364.41 97.70 S/. 50,940.78 232.88 S/. 525.54 S/. 122,387.76 S/. 173,328.54 S/. 173,328.54 -49.31 S/. -25,914.38 -49.31 S/. -25,914.38 S/. 147,414.16
06.03.05 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=36" M S/. 790.61 21.56 S/. 17,045.55 0.00 S/. - 21.56 S/. 17,045.55 11.90 S/. 9,408.26 9.66 S/. 795.80 S/. 7,687.43 S/. 17,095.69 S/. 17,095.69 45.29 S/. 36,041.78 45.29 S/. 36,041.78 S/. 53,137.47
06.03.06 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 1082.17 S/. 58,761.83 0.00 S/. - 1082.17 S/. 58,761.83 254.22 S/. 13,804.15 827.95 S/. 56.52 S/. 46,795.73 S/. 60,599.88 S/. 60,599.88 649.61 S/. 36,715.96 649.61 S/. 36,715.96 S/. 97,315.84
06.03.08 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 26.27 S/. 10,832.17 0.00 S/. - 26.27 S/. 10,832.17 26.27 S/. 10,832.17 0.00 S/. 419.05 S/. - S/. 10,832.17 S/. 10,832.17 128.56 S/. 53,873.99 128.56 S/. 53,873.99 S/. 64,706.16
06.03.10 RELLENO SOBRE LOS MODULO DE ALCANTARILLA TMC M3 S/. 40.93 347.37 S/. 14,217.85 0.00 S/. - 347.37 S/. 14,217.85 337.39 S/. 13,809.37 9.98 S/. 42.05 S/. 419.66 S/. 14,229.03 S/. 14,229.03 231.91 S/. 9,751.82 231.91 S/. 9,751.82 S/. 23,980.85
06.03.11 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c = 175 kg/cm2 M2 S/. 100.11 375.90 S/. 37,631.35 0.00 S/. - 375.90 S/. 37,631.35 0.00 S/. - 375.90 S/. 102.32 S/. 38,462.09 S/. 38,462.09 S/. 38,462.09 94.85 S/. 9,705.05 94.85 S/. 9,705.05 S/. 48,167.14
06.03.12 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 1082.17 S/. 2,467.35 0.00 S/. - 1082.17 S/. 2,467.35 0.00 S/. - 1082.17 S/. 2.30 S/. 2,488.99 S/. 2,488.99 S/. 2,488.99 265.92 S/. 611.61 265.92 S/. 611.61 S/. 3,100.60
06.03.13 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 1495.35 S/. 4,471.10 0.00 S/. - 1495.35 S/. 4,471.10 269.50 S/. 805.81 1225.85 S/. 3.00 S/. 3,677.55 S/. 4,483.36 S/. 4,483.36 1257.69 S/. 3,773.07 1257.69 S/. 3,773.07 S/. 8,256.43
06.03.14 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 1495.35 S/. 7,835.63 0.00 S/. - 1495.35 S/. 7,835.63 269.50 S/. 1,412.18 1225.85 S/. 5.25 S/. 6,435.71 S/. 7,847.89 S/. 7,847.89 1257.69 S/. 6,602.87 1257.69 S/. 6,602.87 S/. 14,450.77
06.03.15 PRUEBAS DE RESISTENCIA DEL CONCRETO UND S/. 75.00 34.00 S/. 2,550.00 0.00 S/. - 34.00 S/. 2,550.00 0.00 S/. - 34.00 S/. 75.00 S/. 2,550.00 S/. 2,550.00 S/. 2,550.00 71.00 S/. 5,325.00 71.00 S/. 5,325.00 S/. 7,875.00
06.04.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 2734.05 S/. 139,928.68 0.00 S/. - 2734.05 S/. 139,928.68 869.40 S/. 44,495.89 1864.65 S/. 54.15 S/. 100,970.80 S/. 145,466.69 S/. 145,466.69 S/. 145,466.69
06.04.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 13450.08 S/. 49,227.29 0.00 S/. - 13450.08 S/. 49,227.29 4270.97 S/. 15,631.75 9179.11 S/. 3.87 S/. 35,523.16 S/. 51,154.91 S/. 51,154.91 S/. 51,154.91
06.04.03 ENCOFRADO Y DESENCOFRADO PARA CUNETAS RECTANGULARES M2 S/. 54.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 56.52 S/. - S/. - S/. - S/. -
06.04.04 ENCOFRADO Y DESENCOFRADO DE CUNETAS TRIANGULARES M S/. 8.10 11000.00 S/. 89,100.00 0.00 S/. - 11000.00 S/. 89,100.00 1402.59 S/. 11,360.98 9597.41 S/. 8.26 S/. 79,274.61 S/. 90,635.59 S/. 90,635.59 S/. 90,635.59
06.04.05 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 1191.03 S/. 491,109.31 0.00 S/. - 1191.03 S/. 491,109.31 346.52 S/. 142,884.06 844.51 S/. 419.05 S/. 353,891.92 S/. 496,775.97 S/. 496,775.97 S/. 496,775.97
06.04.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 13550.08 S/. 30,894.18 0.00 S/. - 13550.08 S/. 30,894.18 2646.76 S/. 6,034.62 10903.32 S/. 2.30 S/. 25,077.63 S/. 31,112.25 S/. 31,112.25 S/. 31,112.25
06.04.08 SELLADO DE JUNTAS EN CUNETAS REVESTIDAS M S/. 3.62 4685.14 S/. 16,960.21 0.00 S/. - 4685.14 S/. 16,960.21 1357.75 S/. 4,915.06 3327.39 S/. 3.75 S/. 12,477.71 S/. 17,392.77 S/. 17,392.77 S/. 17,392.77
06.04.09 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 2754.06 S/. 8,234.64 0.00 S/. - 2754.06 S/. 8,234.64 1123.12 S/. 3,358.14 1630.94 S/. 3.00 S/. 4,892.81 S/. 8,250.95 S/. 8,250.95 S/. 8,250.95
06.04.10 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 2754.06 S/. 14,431.27 0.00 S/. - 2754.06 S/. 14,431.27 1123.12 S/. 5,885.17 1630.94 S/. 5.25 S/. 8,562.41 S/. 14,447.58 S/. 14,447.58 S/. 14,447.58
06.05.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 150.93 S/. 6,437.16 56.43 S/. 2,406.74 207.36 S/. 8,843.90 170.64 S/. 7,277.80 36.72 S/. 45.12 S/. 1,656.81 S/. 8,934.60 S/. 8,934.60 S/. 8,934.60
06.05.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 316.25 S/. 1,157.48 369.36 S/. 1,351.86 685.61 S/. 2,509.33 685.61 S/. 2,509.33 0.00 S/. 3.87 S/. - S/. 2,509.33 S/. 2,509.33 S/. 2,509.33
06.05.04 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 51.75 S/. 21,338.60 42.54 S/. 17,540.94 94.29 S/. 38,879.54 94.29 S/. 38,879.54 0.00 S/. 419.05 S/. - S/. 38,879.54 S/. 38,879.54 S/. 38,879.54
06.05.05 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 865.00 S/. 1,972.20 369.36 S/. 842.14 1234.36 S/. 2,814.34 1095.16 S/. 2,496.96 139.20 S/. 2.30 S/. 320.16 S/. 2,817.12 S/. 2,817.12 S/. 2,817.12
06.05.06 SELLADO DE JUNTAS EN CUNETAS REVESTIDAS M S/. 3.62 230.00 S/. 832.60 177.84 S/. 643.78 407.84 S/. 1,476.38 230.00 S/. 832.60 177.84 S/. 3.75 S/. 666.90 S/. 1,499.50 S/. 1,499.50 S/. 1,499.50
06.05.07 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 188.67 S/. 1,730.10 70.53 S/. 646.76 259.20 S/. 2,376.86 188.67 S/. 1,730.10 70.53 S/. 9.79 S/. 690.49 S/. 2,420.59 S/. 2,420.59 S/. 2,420.59
06.06.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 45.12 S/. - S/. - S/. - S/. -
06.06.02 NIVELACION Y COMPACTADO M2 S/. 14.19 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 14.77 S/. - S/. - S/. - S/. -
06.06.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 56.52 S/. - S/. - S/. - S/. -
06.06.06 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 70% PG. M3 S/. 198.73 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 203.24 S/. - S/. - S/. - S/. -
06.06.07 CONCRETO f'c = 210 Kg/cm2 + 50% PG M3 S/. 300.05 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 306.45 S/. - S/. - S/. - S/. -
06.06.09 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c = 175 kg/cm2 M2 S/. 100.11 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 102.32 S/. - S/. - S/. - S/. -
06.06.10 CONCRETO CICLOPEO f'c=175Kg/cm2.+70% PG. M3 S/. 204.32 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 209.36 S/. - S/. - S/. - S/. -
06.06.11 RELLENO Y COMPACACION EN MUROS DE SALIDA M3 S/. 40.93 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 42.05 S/. - S/. - S/. - S/. -
06.06.13 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 9.79 S/. - S/. - S/. - S/. -
06.06.14 SELLADO DE JUNTAS DE DILATACION M S/. 3.62 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 3.75 S/. - S/. - S/. - S/. -
06.07.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 32.71 S/. 1,395.08 15.05 S/. 641.74 47.76 S/. 2,036.82 43.85 S/. 1,870.20 3.91 S/. 45.12 S/. 176.27 S/. 2,046.47 S/. 2,046.47 S/. 2,046.47
06.07.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 48.95 S/. 179.16 22.52 S/. 82.41 71.47 S/. 261.57 48.95 S/. 179.16 22.52 S/. 3.87 S/. 87.14 S/. 266.30 S/. 266.30 S/. 266.30
06.07.04 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 11.21 S/. 4,622.33 5.16 S/. 2,126.27 16.37 S/. 6,748.60 16.37 S/. 6,748.60 0.00 S/. 419.05 S/. - S/. 6,748.60 S/. 6,748.60 S/. 6,748.60
06.07.06 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 0.00 S/. - 255.65 S/. 1,475.10 255.65 S/. 1,475.10 255.65 S/. 1,475.10 0.00 S/. 5.84 S/. - S/. 1,475.10 S/. 1,475.10 S/. 1,475.10
06.07.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 71.20 S/. 162.34 32.75 S/. 74.67 103.95 S/. 237.01 103.95 S/. 237.00 0.00 S/. 2.30 S/. 0.01 S/. 237.01 S/. 237.01 S/. 237.01
06.07.08 SELLADO DE JUNTAS DE DILATACION M S/. 3.62 35.60 S/. 128.87 16.38 S/. 59.28 51.98 S/. 188.15 35.60 S/. 128.87 16.38 S/. 3.75 S/. 61.41 S/. 190.28 S/. 190.28 S/. 190.28
06.07.09 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 40.88 S/. 374.87 18.80 S/. 172.44 59.68 S/. 547.31 40.88 S/. 374.87 18.80 S/. 9.79 S/. 184.10 S/. 558.97 S/. 558.97 S/. 558.97
06.08.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 831.60 S/. 35,467.74 95.13 S/. 4,057.29 926.73 S/. 39,525.03 0.00 S/. - 926.73 S/. 45.12 S/. 41,814.06 S/. 41,814.06 S/. 41,814.06 - 926.73 -41814.0576 S/. 41,814.06
06.08.02 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 1039.50 S/. 9,532.22 118.91 S/. 1,090.43 1158.41 S/. 10,622.64 0.00 S/. - 1158.41 S/. 9.79 S/. 11,340.86 S/. 11,340.86 S/. 11,340.86 - 1,158.41 -11340.858375 S/. 11,340.86
06.09.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 62.10 S/. 2,648.57 882.90 S/. 37,655.69 945.00 S/. 40,304.25 52.98 S/. 2,259.60 892.02 S/. 45.12 S/. 40,247.94 S/. 42,507.54 S/. 42,507.54 -733.66 S/. -33,102.75 -733.66 S/. -33,102.75 S/. 9,404.79
06.09.02 CAMA DE APOYO M3 S/. 121.27 0.00 S/. - 105.00 S/. 12,733.35 105.00 S/. 12,733.35 2.40 S/. 291.05 102.60 S/. 122.47 S/. 12,565.42 S/. 12,856.47 S/. 12,856.47 -85.79 S/. -10,506.37 -85.79 S/. -10,506.37 S/. 2,350.10
06.09.03 TUBERIA PVC SAP CRIBADA C-5 DE 8" M S/. 53.06 0.00 S/. - 1575.00 S/. 83,569.50 1575.00 S/. 83,569.50 40.00 S/. 2,122.40 1535.00 S/. 53.31 S/. 81,830.85 S/. 83,953.25 S/. 83,953.25 -1279.42 S/. -68,205.88 -1279.42 S/. -68,205.88 S/. 15,747.37
06.09.04 GEOTEXTIL PARA SUB DRENAJE M2 S/. 5.87 0.00 S/. - 2520.00 S/. 14,792.40 2520.00 S/. 14,792.40 120.00 S/. 704.40 2400.00 S/. 5.89 S/. 14,136.00 S/. 14,840.40 S/. 14,840.40 -1633.26 S/. -9,619.90 -1633.26 S/. -9,619.90 S/. 5,220.50
06.09.05 RELLENO CON MATERIAL SELECCIONADO M3 S/. 105.11 0.00 S/. - 774.08 S/. 81,363.55 774.08 S/. 81,363.55 28.70 S/. 3,016.66 745.38 S/. 106.05 S/. 79,047.55 S/. 82,064.21 S/. 82,064.21 -347.84 S/. -36,888.91 -347.84 S/. -36,888.91 S/. 45,175.30
06.09.06 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 77.63 S/. 232.11 1103.62 S/. 3,299.82 1181.25 S/. 3,531.94 66.23 S/. 198.03 1115.02 S/. 3.00 S/. 3,345.06 S/. 3,543.09 S/. 3,543.09 -917.08 S/. -2,751.23 -917.08 S/. -2,751.23 S/. 791.86
06.09.07 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 77.63 S/. 406.78 1103.62 S/. 5,782.97 1181.25 S/. 6,189.75 66.23 S/. 347.05 1115.02 S/. 5.25 S/. 5,853.86 S/. 6,200.90 S/. 6,200.90 -917.08 S/. -4,814.65 -917.08 S/. -4,814.65 S/. 1,386.25
06.10 BORDILLOS 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.10.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 54.15 S/. - S/. - S/. - S/. -
06.10.02 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 56.52 S/. - S/. - S/. - S/. -
06.10.05 SELLADO DE JUNTAS DE CONSTRUCCION M S/. 3.62 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 3.75 S/. - S/. - S/. - S/. -
06.10.07 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 3.00 S/. - S/. - S/. - S/. -
06.10.08 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 5.25 S/. - S/. - S/. - S/. -
07.01 SEÑALIZACION 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
07.01.01 SEÑALES PREVENTIVAS (INC INSTALACION) UND S/. 594.86 107.00 S/. 63,650.02 0.00 S/. - 107.00 S/. 63,650.02 0.00 S/. - 107.00 S/. 606.55 S/. 64,900.85 S/. 64,900.85 S/. 64,900.85 S/. 64,900.85
07.01.02 SEÑALES REGULADORAS (INC INSTALACION) UND S/. 674.86 18.00 S/. 12,147.48 0.00 S/. - 18.00 S/. 12,147.48 0.00 S/. - 18.00 S/. 686.55 S/. 12,357.90 S/. 12,357.90 S/. 12,357.90 S/. 12,357.90
07.01.03 SEÑALES INFORMATIVAS M2 S/. 668.15 4.00 S/. 2,672.60 0.00 S/. - 4.00 S/. 2,672.60 0.00 S/. - 4.00 S/. 671.10 S/. 2,684.40 S/. 2,684.40 S/. 2,684.40 S/. 2,684.40
07.01.04 ESTRUCTURA DE SOPORTE DE SEÑAL INFORMATIVA M S/. 139.86 34.20 S/. 4,783.21 0.00 S/. - 34.20 S/. 4,783.21 0.00 S/. - 34.20 S/. 143.93 S/. 4,922.41 S/. 4,922.41 S/. 4,922.41 S/. 4,922.41
07.01.05 CIMENTACION DE SEÑAL INFORMATIVA UND S/. 978.52 10.00 S/. 9,785.20 0.00 S/. - 10.00 S/. 9,785.20 0.00 S/. - 10.00 S/. 1,006.17 S/. 10,061.70 S/. 10,061.70 S/. 10,061.70 S/. 10,061.70
07.01.06 POSTES DELINEADORES UND S/. 118.04 1350.00 S/. 159,354.00 0.00 S/. - 1350.00 S/. 159,354.00 0.00 S/. - 1350.00 S/. 121.14 S/. 163,539.00 S/. 163,539.00 S/. 163,539.00 S/. 163,539.00
07.01.07 TACHAS RETRORREFLECTIVAS UND S/. 17.34 4461.00 S/. 77,353.74 0.00 S/. - 4461.00 S/. 77,353.74 0.00 S/. - 4461.00 S/. 17.82 S/. 79,495.02 S/. 79,495.02 S/. 79,495.02 S/. 79,495.02
07.01.08 MARCAS EN EL PAVIMENTO M2 S/. 13.99 5128.99 S/. 71,754.57 0.00 S/. - 5128.99 S/. 71,754.57 0.00 S/. - 5128.99 S/. 14.09 S/. 72,267.47 S/. 72,267.47 S/. 72,267.47 S/. 72,267.47
07.01.09 BARRERA DE SEGURIDAD M S/. 299.42 1051.89 S/. 314,956.90 0.00 S/. - 1051.89 S/. 314,956.90 0.00 S/. - 1051.89 S/. 301.62 S/. 317,271.06 S/. 317,271.06 S/. 317,271.06 S/. 317,271.06
07.01.10 POSTES DE KILOMETRAJE UND S/. 155.15 13.00 S/. 2,016.95 0.00 S/. - 13.00 S/. 2,016.95 0.00 S/. - 13.00 S/. 159.47 S/. 2,073.11 S/. 2,073.11 S/. 2,073.11 S/. 2,073.11
08.01.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 3190.74 S/. 136,085.06 0.00 S/. - 3190.74 S/. 136,085.06 2242.11 S/. 95,625.82 948.63 S/. 45.12 S/. 42,802.37 S/. 138,428.19 S/. 138,428.19 -1054.96 S/. -47,599.80 -1054.96 S/. -47,599.80 S/. 90,828.39
08.01.02 NIVELACION Y COMPACTADO M2 S/. 14.19 2279.10 S/. 32,340.43 0.00 S/. - 2279.10 S/. 32,340.43 749.52 S/. 10,635.71 1529.58 S/. 14.77 S/. 22,591.88 S/. 33,227.58 S/. 33,227.58 -1662.52 S/. -24,555.42 -1662.52 S/. -24,555.42 S/. 8,672.16
08.01.03 SOLADO DE CONCRETO C:H 1:10 e=2" M2 S/. 67.86 2279.10 S/. 154,659.73 0.00 S/. - 2279.10 S/. 154,659.73 120.00 S/. 8,143.20 2159.10 S/. 68.21 S/. 147,272.21 S/. 155,415.41 S/. 155,415.41 -1662.52 S/. -113,400.49 -1662.52 S/. -113,400.49 S/. 42,014.92
08.01.04 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 5479.70 S/. 297,547.71 0.00 S/. - 5479.70 S/. 297,547.71 1917.63 S/. 104,127.04 3562.08 S/. 56.52 S/. 201,328.48 S/. 305,455.52 S/. 305,455.52 -3414.85 S/. -193,007.32 -3414.85 S/. -193,007.32 S/. 112,448.19
08.01.05 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 19021.25 S/. 109,752.61 0.00 S/. - 19021.25 S/. 109,752.61 0.00 S/. - 19021.25 S/. 5.84 S/. 111,084.10 S/. 111,084.10 S/. 111,084.10 -13232.25 S/. -77,276.34 -13232.25 S/. -77,276.34 S/. 33,807.76
08.01.06 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 541.54 S/. 254,540.05 0.00 S/. - 541.54 S/. 254,540.05 16.10 S/. 7,567.48 525.44 S/. 477.85 S/. 251,081.50 S/. 258,648.99 S/. 258,648.99 -456.84 S/. -218,300.99 -456.84 S/. -218,300.99 S/. 40,347.99
08.01.07 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 40% PG M3 S/. 316.82 1111.53 S/. 352,154.93 0.00 S/. - 1111.53 S/. 352,154.93 678.86 S/. 215,077.22 432.67 S/. 323.96 S/. 140,166.96 S/. 355,244.18 S/. 355,244.18 -432.17 S/. -140,005.75 -432.17 S/. -140,005.75 S/. 215,238.43
08.01.08 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 5479.70 S/. 12,493.72 0.00 S/. - 5479.70 S/. 12,493.72 54.06 S/. 123.26 5425.64 S/. 2.30 S/. 12,478.97 S/. 12,602.23 S/. 12,602.23 -3414.85 S/. -7,854.16 -3414.85 S/. -7,854.16 S/. 4,748.07
08.01.09 SELLADO DE JUNTAS DE CONSTRUCCION M S/. 3.62 165.00 S/. 597.30 0.00 S/. - 165.00 S/. 597.30 0.00 S/. - 165.00 S/. 3.75 S/. 618.75 S/. 618.75 S
2021

METRADO SALDOS DE PRESUPUESTO TOTAL PRESUPUESTO

ITEM DESCRIPCIÓN UND VALORIZACION SALDO DEL PRESUPUESTO POR PRESUPUESTO
METRADO PRESUPUESTO EJECUTADO A METRADOS A MODIFICADO N°02 MODIFICADO N°03
P.U. METRADO PRESUPUESTO PRESUPUESTO METRADO EJECUTADO A P.U. MODIFICADO PRESUPUESTO POR ACTUALIZACION DE P.U. METRADO POR PARTIDAS METRADO PRESUPUESTO METRADO PRESUPUESTO METRADO P.U. PRESUPUESTO METRADO PRESUPUESTO
MODIFICADO N°01 OCTUBRE DEL OCTUBRE DEL
OCTUBRE DEL 2020 P.U. MODIFICADO MNO. NUEVAS
2020 2020
09.03 PROGRAMA DE READECUACIÓN AMBIENTAL, ABANDONO Y CIERRE DE OBRA 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
09.03.01 ACONDICIONAMIENTO DE DEPOSITOS DE MATERIAL EXCEDENTE M3 S/. 4.72 111000.00 S/. 523,920.00 0.00 S/. - 111000.00 S/. 523,920.00 1750.50 S/. 8,262.36 109249.50 S/. 4.74 S/. 517,842.63 S/. 526,104.89 S/. 526,104.89 S/. 526,104.89
09.03.03 RESTAURACION DE AREAS AFECTADAS POR CAMPAMENTO M2 S/. 3.71 2000.00 S/. 7,420.00 0.00 S/. - 2000.00 S/. 7,420.00 80.00 S/. 296.80 1920.00 S/. 3.78 S/. 7,257.60 S/. 7,554.40 S/. 7,554.40 S/. 7,554.40
09.03.04 REVEGETALIZACION HA S/. 7,175.91 2.80 S/. 20,092.55 0.00 S/. - 2.80 S/. 20,092.55 0.39 S/. 2,798.60 2.41 S/. 7,272.56 S/. 17,526.87 S/. 20,325.47 S/. 20,325.47 S/. 20,325.47
09.03.05 SELLADO DE LETRINAS UND S/. 489.32 14.00 S/. 6,850.48 0.00 S/. - 14.00 S/. 6,850.48 14.00 S/. 6,850.48 0.00 S/. 511.61 S/. - S/. 6,850.48 S/. 6,850.48 S/. 6,850.48
09.04.01 MONITOREO ARQUEOLÓGICO DURANTE LA EJECUCIÓN GLB S/. 32,674.00 0.56 S/. 18,297.44 0.00 S/. - 0.56 S/. 18,297.44 0.55 S/. 17,970.70 0.01 S/. 32,674.00 S/. 326.74 S/. 18,297.44 S/. 18,297.44 S/. 18,297.44
09.05.02 TALLER DE PARTICIPACION CIUDADANA UND S/. 2,100.00 1.00 S/. 2,100.00 0.00 S/. - 1.00 S/. 2,100.00 0.71 S/. 1,491.00 0.29 S/. 2,100.00 S/. 609.00 S/. 2,100.00 S/. 2,100.00 S/. 2,100.00
09.05.03 TALLER DE EDUCACION AMBIENTAL PARA LA POBLACION UND S/. 2,100.00 1.00 S/. 2,100.00 0.00 S/. - 1.00 S/. 2,100.00 1.00 S/. 2,100.00 0.00 S/. 2,100.00 S/. - S/. 2,100.00 S/. 2,100.00 S/. 2,100.00
09.05.04 DIFUSION DE CONTENIDOS DE SEGURIDAD E HIGIENE INDUSTRIAL GLB S/. 25,000.00 0.56 S/. 14,000.00 0.00 S/. - 0.56 S/. 14,000.00 0.30 S/. 7,500.00 0.26 S/. 25,000.00 S/. 6,500.00 S/. 14,000.00 S/. 14,000.00 S/. 14,000.00
09.05.05 DIFUSION DE CONTENIDOS DE SENSIBILIZACION AMBIENTAL Y SOCIAL GLB S/. 25,000.00 0.56 S/. 14,000.00 0.00 S/. - 0.56 S/. 14,000.00 0.30 S/. 7,500.00 0.26 S/. 25,000.00 S/. 6,500.00 S/. 14,000.00 S/. 14,000.00 S/. 14,000.00
09.05.06 GLB S/. 25,000.00 0.56 S/. 14,000.00 0.00 S/. - 0.56 S/. 14,000.00 0.30 S/. 7,500.00 0.26 S/. 25,000.00 S/. 6,500.00 S/. 14,000.00 S/. 14,000.00 S/. 14,000.00
TRANSITO
S/. - S/. -
10 PLAN DE VIGILANCIA, PREVENCION Y CONTROL DEL COVID-19 S/. - S/. -
10.01 ACTIVIDADES PRELIMINARES S/. - S/. -
10.01.01 ELABORACIÓN DEL PLAN DE VIGILANCIA COVID-19 GLB S/. 10,000.00 1.00 S/. 10,000.00 S/. 10,000.00 S/. 10,000.00
10.01.02 EQUIPOS DE PROTECCION DE BIOSEGURIDAD - COVID19 GLB S/. 41,900.00 1.00 S/. 41,900.00 S/. 41,900.00 S/. 41,900.00
10.01.03 EVALUACION DE LA CONDICION DE SALUD DEL TRABAJADOR und S/. 305.00 200.00 S/. 61,000.00 S/. 61,000.00 S/. 61,000.00
10.01.04 DESINFECCION DE CAMPAMENTOS, EQUIPOS Y ZONAS DE TRABAJO mes S/. 14,300.87 6.00 S/. 85,805.22 S/. 85,805.22 12.00 S/. 171,610.44 12.00 S/. 171,610.44 S/. 257,415.66
10.01.05 LAVADO Y DESINFECCION DE MANOS mes S/. 1,350.00 6.00 S/. 8,100.00 S/. 8,100.00 12.00 S/. 16,200.00 12.00 S/. 16,200.00 S/. 24,300.00
10.01.06 SENSIBILIZACION DE LA PREVENCION DEL CONTAGIO COVID-19 EN OBRA mes S/. 1,500.00 6.00 S/. 9,000.00 S/. 9,000.00 12.00 S/. 18,000.00 12.00 S/. 18,000.00 S/. 27,000.00
10.01.07 CLORACION DEL SISTEMA DE AGUA PARA CONSUMO HUMANO. mes S/. 1,089.55 6.00 S/. 6,537.30 S/. 6,537.30 12.00 S/. 13,074.60 12.00 S/. 13,074.60 S/. 19,611.90
EQUIPAMIENTO Y PERSONAL DE SEGURIDAD Y SALUD EN EL TRABAJO
10.02 S/. - S/. - S/. -
COVID-19
EQUIPAMIENTO PARA LA VIGILANCIA PERMANENTE PARA PERSONAL DE
10.02.01 GLB S/. 8,700.00 1.00 S/. 8,700.00 S/. 8,700.00 S/. 8,700.00
SALUD - COVID 19
10.02.02 PROFESIONAL DE SEGURIDAD Y SALUD mes S/. 12,012.01 6.00 S/. 72,072.06 S/. 72,072.06 S/. 72,072.06
10.02.02 S/. -
ACONDICIONAMIENTO, CONSTRUCCION DE DORMITORIOS Y SERVICIOS
11
HIGIENICOS (COVID 19) S/. -
11.01 TRABAJOS PRELIMINARES S/. -
11.01.01 LIMPIEZA DE TERRENO MANUAL m2 S/. 1.35 1350.28 S/. 1,822.88 S/. 1,822.88 S/. 1,822.88
11.01.02 TRAZO Y REPLANTEO PRELIMINAR m2 S/. 1.70 1350.28 S/. 2,295.48 S/. 2,295.48 S/. 2,295.48
11.02 MOVIMIENTO DE TIERRAS S/. - S/. - S/. -
11.02.01 EXCAVACION MANUAL EN TERRENO NATURAL m3 S/. 45.12 270.06 S/. 12,185.11 S/. 12,185.11 S/. 12,185.11
11.02.02 EXCAVACION DE ZANJA CON MAQUINARIA m3 S/. 4.16 210.32 S/. 874.93 S/. 874.93 S/. 874.93
11.03 CONCRETO SIMPLE S/. - S/. - S/. -
11.03.01 CONCRETO PARA SOBRECIMIENTO F'C=175 KG/CM2 m3 S/. 369.77 21.16 S/. 7,824.33 S/. 7,824.33 S/. 7,824.33
11.03.02 ENCOFRADO Y DESENCOFRADO EN SOBRECIMIENTOS m2 S/. 43.82 364.90 S/. 15,989.92 S/. 15,989.92 S/. 15,989.92
11.04 CONCRETO ARMADO S/. - S/. - S/. -
11.04.01 CONCRETO EN COLUMNETAS F'C=175 KG/CM2 m3 S/. 385.73 5.63 S/. 2,171.66 S/. 2,171.66 S/. 2,171.66
11.04.02 ACERO GRADO 60 EN COLUMNAS kg S/. 5.94 616.46 S/. 3,661.77 S/. 3,661.77 S/. 3,661.77
11.04.03 ENCOFRADO Y DESENCOFRADO EN COLUMNAS m2 S/. 43.82 86.50 S/. 3,790.43 S/. 3,790.43 S/. 3,790.43
11.05 MUROS, TABIQUES DE ALBAÑILERIA Y MADERA S/. - S/. - S/. -
11.05.01 MURO DE CABEZA LADRILLO MECANIZADO DE 18 HUECOS (ARCILLA) m2 S/. 78.95 537.80 S/. 42,459.31 S/. 42,459.31 S/. 42,459.31
11.05.02 TABIQUES DE MADERA m2 S/. 36.72 3040.23 S/. 111,637.25 S/. 111,637.25 S/. 111,637.25
11.05.03 COLUMNETAS DE MADERA DE 3"X4" m S/. 20.50 599.50 S/. 12,289.75 S/. 12,289.75 S/. 12,289.75
11.05.04 ESTRUCTURA DE TANQUE ELEVADO DE 1500 LT und S/. 1,449.80 4.00 S/. 5,799.20 S/. 5,799.20 S/. 5,799.20
11.06 REVOQUES ENLUCIDOS Y MOLDURAS S/. - S/. - S/. -
11.06.01 TARRAJEO EN INTERIORES ACABADO CON CEMENTO-ARENA m2 S/. 23.94 458.16 S/. 10,968.35 S/. 10,968.35 S/. 10,968.35
11.06.02 TARRAJEO EN EXTERIORES ACABADO CON CEMENTO-ARENA m2 S/. 23.94 374.35 S/. 8,961.94 S/. 8,961.94 S/. 8,961.94
11.06.03 VESTIDURA DE DERRAMES EN PUERTAS, VENTANAS Y VANOS. m S/. 16.74 117.11 S/. 1,960.42 S/. 1,960.42 S/. 1,960.42
11.07 PISOS Y PAVIMENTOS S/. - S/. - S/. -
11.07.01 NIVELACION Y COMPACTADO MANUAL m2 S/. 3.22 1356.02 S/. 4,366.38 S/. 4,366.38 S/. 4,366.38
11.07.02 CONCRETO F'C= 175 KG/CM2 PARA PISOS m3 S/. 388.37 273.92 S/. 106,382.31 S/. 106,382.31 S/. 106,382.31
11.07.03 BRUÑAS DE 1 CM m S/. 4.37 452.40 S/. 1,976.99 S/. 1,976.99 S/. 1,976.99
11.07.04 ENCOFRADO Y DESENCOFRADO DE PISOS m2 S/. 43.82 90.48 S/. 3,964.83 S/. 3,964.83 S/. 3,964.83
11.07.05 CURADO DE CONCRETO m2 S/. 0.39 1480.55 S/. 577.41 S/. 577.41 S/. 577.41
11.08 CARPINTERIA DE MADERA S/. - S/. - S/. -
11.08.01 PUERTAS DE MADERA m2 S/. 111.52 187.11 S/. 20,866.51 S/. 20,866.51 S/. 20,866.51
11.08.02 VENTANAS DE MADERA m2 S/. 120.96 23.18 S/. 2,803.85 S/. 2,803.85 S/. 2,803.85
11.09 COBERTURA S/. - S/. - S/. -
11.09.01 COBERTURA CON CALAMINA ACANALADA m2 S/. 14.93 1443.65 S/. 21,553.69 S/. 21,553.69 S/. 21,553.69
11.09.02 INSTALACION DE SOPORTE PARA TECHO und S/. 60.48 172.63 S/. 10,440.66 S/. 10,440.66 S/. 10,440.66
11.09.03 INSTALACION DE CORREAS m S/. 12.47 1876.36 S/. 23,398.21 S/. 23,398.21 S/. 23,398.21
11.10. INSTALACIONES SANITARIAS S/. - S/. - S/. -
11.10.01 AGUA S/. - S/. - S/. -
11.10.01.01 SALIDA DE AGUA FRIA Ø 1/2" pto S/. 150.41 84.00 S/. 12,634.44 S/. 12,634.44 S/. 12,634.44
11.10.01.02 RED DE DISTRIBUCION TUBERIA PVC SP C-10 Ø DE 1/2" M S/. 14.45 502.21 S/. 7,256.93 S/. 7,256.93 S/. 7,256.93
11.10.01.03 EXCAVACION DE ZANJAS m S/. 48.76 20.89 S/. 1,018.60 S/. 1,018.60 S/. 1,018.60
11.10.01.04 RELLENO CON MATERIAL SELECCIONADO m3 S/. 3.39 18.30 S/. 62.04 S/. 62.04 S/. 62.04
11.10.02 VALVULA Y ACCESORIOS DE AGUA FRIA S/. - S/. - S/. -
11.10.02.01 VALVULAS DE COMPUERTA DE BRONCE DE 1/2" pza S/. 55.92 15.00 S/. 838.80 S/. 838.80 S/. 838.80
11.10.03 APARATOS SANITARIOS S/. - S/. - S/. -
11.10.03.01 INODORO TANQUE BAJO BLANCO pza S/. 306.42 27.00 S/. 8,273.34 S/. 8,273.34 S/. 8,273.34
11.10.03.02 LAVATORIO DE PARED BLANCO + ACCESORIO pza S/. 236.02 22.00 S/. 5,192.44 S/. 5,192.44 S/. 5,192.44
11.10.03.03 URINARIOS DE PARED pza S/. 148.67 4.00 S/. 594.68 S/. 594.68 S/. 594.68
11.10.03.04 DUCHA DE 1/2" und S/. 73.09 20.00 S/. 1,461.80 S/. 1,461.80 S/. 1,461.80
11.10.03.05 TANQUE ELEVADO DE 1500 LT pza S/. 771.63 4.00 S/. 3,086.52 S/. 3,086.52 S/. 3,086.52
11.10.04 ACCESORIOS SANITARIOS S/. - S/. - S/. -
11.10.01.01 JABONERAS DE LOZA BLANCA SIMPLE DE 15 X 15 pza S/. 40.52 22.00 S/. 891.44 S/. 891.44 S/. 891.44
11.10.04.02 ESPEJO DE SOBREPROPONER DE 0.60 X 1.00 C/ACCESORIOS und S/. 111.04 11.00 S/. 1,221.44 S/. 1,221.44 S/. 1,221.44
11.10.04.03 ACCESORIOS DE TANQUE ELEVADO und S/. 380.88 4.00 S/. 1,523.52 S/. 1,523.52 S/. 1,523.52
11.10.05 DESAGUE S/. - S/. - S/. -
11.10.05.01 SALIDA DE DESAGUE PVC SAL DE 2" pto S/. 66.61 81.00 S/. 5,395.41 S/. 5,395.41 S/. 5,395.41
11.10.05.02 SALIDA DE DESAGUE PVC SAL DE 4" pto S/. 67.81 67.00 S/. 4,543.27 S/. 4,543.27 S/. 4,543.27
11.10.05.03 RED DE TUBERIA PVC DE 2" m S/. 13.33 74.18 S/. 988.82 S/. 988.82 S/. 988.82
11.10.05.04 RED DE TUBERIA PVC DE 4" m S/. 28.88 117.95 S/. 3,406.40 S/. 3,406.40 S/. 3,406.40
11.10.05.05 RED DE TUBERIA PVC DE 6" m S/. 37.23 132.00 S/. 4,914.36 S/. 4,914.36 S/. 4,914.36
11.10.05.06 CAJA DE REGISTRO DE DESAGUE 12" X 24" - CONSTRUCCION und S/. 57.68 3.00 S/. 173.04 S/. 173.04 S/. 173.04
11.10.05.07 EXCAVACION DE ZANJAS m3 S/. 48.76 30.00 S/. 1,462.80 S/. 1,462.80 S/. 1,462.80
11.10.05.08 RELLENO CON MATERIAL PROPIO m3 S/. 3.39 24.00 S/. 81.36 S/. 81.36 S/. 81.36
11.10.05.09 BUZON DE CONCRETO ARMADO und S/. 1,775.41 5.00 S/. 8,877.05 S/. 8,877.05 S/. 8,877.05
11.11 INSTALACIONES ELECTRICAS S/. - S/. - S/. -
11.11.01 SALIDA PARA CENTRO DE LUZ S/. - S/. - S/. -
11.11.01.01 SALIDA DE CENTRO DE LUZ INC. LUMINARIA pto S/. 69.22 107.00 S/. 7,406.54 S/. 7,406.54 S/. 7,406.54
11.11.02 INTERRUPTORES S/. - S/. - S/. -
11.11.02.01 SALIDA PARA INTERRUPTOR SIMPLE, INCLUYE INSTALACION DE INTERRUPTO und S/. 48.08 85.00 S/. 4,086.80 S/. 4,086.80 S/. 4,086.80
11.11.03 TOMACORRIENTES S/. - S/. - S/. -
11.11.03.01 SALIDA PARA TOMACORRIENTE DOBLE CON PUESTA TIERRA pto S/. 55.58 80.00 S/. 4,446.40 S/. 4,446.40 S/. 4,446.40
11.11.04 TABLEROS S/. - S/. - S/. -
11.11.04.01 TABLERO DE DISTRIBUCION und S/. 486.18 1.00 S/. 486.18 S/. 486.18 S/. 486.18
EQUIPAMIENTO DE DORMITORIOS PARA PERSONAL DE OBRA EN
11.12 S/. - S/. - S/. -
CAMPAMENTO
11.12.01 EQUIPAMIENTO DE DORMITORIOS GLB S/. 62,000.00 1.00 S/. 62,000.00 S/. 62,000.00 S/. 62,000.00
PARTIDAS NUEVAS S/. -

6 OBRAS DE ARTE Y DRENAJE S/. -
6.03 ALCANTARILLA TIPO TMC S/. -
06.03.16 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=48" M2 9.78 1055.79 S/. 10,325.63 9.78 S/. 10,325.63 S/. 10,325.63
06.12 CANAL DE SECCION TRAPEZOIDAL S/. -
06.12.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 68.12 54.15 S/. 3,688.92 68.12 S/. 3,688.92 S/. 3,688.92
06.12.02 PERFILADO Y COMPACTADO DE ZANJA M2 193.55 3.87 S/. 749.04 193.55 S/. 749.04 S/. 749.04
06.12.03 ENCOFRADO Y DESENCOFRADO M2 193.55 56.52 S/. 10,939.52 193.55 S/. 10,939.52 S/. 10,939.52
06.12.04 CONCRETO fć = 175 Kg/cm2 M3 29.81 419.05 S/. 12,490.58 29.81 S/. 12,490.58 S/. 12,490.58
06.12.05 CURADO DE CONCRETO CON ADITIVO M2 193.55 2.30 S/. 445.17 193.55 S/. 445.17 S/. 445.17
06.12.06 SELLADO DE JUNTAS EN CANAL TRAPEZOIDAL M 72.88 3.75 S/. 273.29 72.88 S/. 273.29 S/. 273.29
06.12.07 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 88.56 3.00 S/. 265.68 88.56 S/. 265.68 S/. 265.68
06.12.08 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 88.56 5.25 S/. 464.95 88.56 S/. 464.95 S/. 464.95
COSTO DIRECTO ### S/. 24,800,884.67 S/. 25,831,272.32 ### ### S/. 93,561.66 ### S/. 24,700,003.18
2021

EXPEDIENTE TECNICO ORIGINAL ADICIONAL DEL EXP. MOD. N°01 POR ACTUALIZACION DE MNO. POR PARTIDAS NUEVAS COVID-19 MAYORES METRADOS DEDUCTIVOS PARTIDAS NUEVAS ADICIONAL DEL EXP. MOD. N°03
METRADO VALORIZACION SALDOS DE SALDO DEL PRESUPUESTO PRESUPUESTO TOTAL PRESUPUESTO
ITEM DESCRIPCIÓN UND PRESUPUESTO
METRADO PRESUPUESTO EJECUTADO A EJECUTADO A METRADOS A P.U. PRESUPUESTO POR MODIFICADO N°02 METRADO MODIFICADO N°03
P.U. METRADO PRESUPUESTO PRESUPUESTO METRADO P.U. METRADO POR PARTIDAS METRADO PRESUPUESTO METRADO PRESUPUESTO METRADO P.U. PRESUPUESTO PRESUPUESTO
MODIFICADO N°01 OCTUBRE DEL OCTUBRE DEL OCTUBRE DEL MODIFICADO POR P.U. ACTUALIZACION
NUEVAS
2020 2020 2020 MODIFICADO DE MNO.
01.02 TOPOGRAFIA Y GEOREFERENCIACIÓN KM S/. 1,682.09 3.56 S/. 5,988.24 0.00 S/. - 3.56 S/. 5,988.24 3.51 S/. 5,904.14 0.05 S/. 1,742.74 S/. 87.14 S/. 5,991.27 S/. 5,991.27 S/. 5,991.27
01.03 CARTEL DE OBRA (INC. INSTALACION) UND S/. 2,000.00 2.00 S/. 4,000.00 0.00 S/. - 2.00 S/. 4,000.00 2.00 S/. 4,000.00 0.00 S/. 2,000.00 S/. - S/. 4,000.00 S/. 4,000.00 S/. 4,000.00
01.04 REUBICACION DE POSTES UND S/. 968.82 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 986.82 S/. - S/. - S/. - S/. -
01.06 CONSTRUCCION DE CAMPAMENTO M2 S/. 70.97 502.56 S/. 35,666.68 0.00 S/. - 502.56 S/. 35,666.68 427.56 S/. 30,343.93 75.00 S/. 72.72 S/. 5,454.00 S/. 35,797.93 S/. 35,797.93 S/. 35,797.93
01.07 TRAZO Y REPLANTEO DURANTE EL PROCESO CONSTRUCTIVO MES S/. 35,101.25 2.58 S/. 90,561.23 1.00 S/. 35,101.25 3.58 S/. 125,662.48 2.83 S/. 99,336.54 0.75 S/. 36,293.98 S/. 27,220.49 S/. 126,557.02 S/. 126,557.02 8.42 S/. 305,595.31 8.42 S/. 305,595.31 S/. 432,152.33
MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL DURANTE EL
01.08 MES S/. 34,244.13
PROCESO DE EJECUCION 2.58 S/. 88,349.86 1.00 S/. 34,244.13 3.58 S/. 122,593.99 2.83 S/. 96,910.89 0.75 S/. 34,244.13 S/. 25,683.10 S/. 122,593.99 S/. 122,593.99 8.42 S/. 288,335.57 8.42 S/. 288,335.57 S/. 410,929.56
02.01.01 LIMPIEZA Y ROCE DE TERRENO M2 S/. 0.63 7000.00 S/. 4,410.00 0.00 S/. - 7000.00 S/. 4,410.00 7000.00 S/. 4,410.00 0.00 S/. 0.67 S/. - S/. 4,410.00 S/. 4,410.00 4228.00 S/. 2,832.76 4228.00 S/. 2,832.76 S/. 7,242.76
02.01.02 CORTE EN MATERIAL SUELTO M3 S/. 6.52 49928.72 S/. 325,535.25 0.00 S/. - 49928.72 S/. 325,535.25 49928.72 S/. 325,535.25 0.00 S/. 6.56 S/. - S/. 325,535.25 S/. 325,535.25 7313.61 S/. 47,977.28 7313.61 S/. 47,977.28 S/. 373,512.54
02.01.03 CORTE EN ROCA SUELTA - PERFORACION Y DISPARO M3 S/. 11.36 0.00 S/. - 13376.10 S/. 151,952.50 13376.10 S/. 151,952.50 0.00 S/. - 13376.10 S/. 11.48 S/. 153,557.63 S/. 153,557.63 S/. 153,557.63 -3391.47 S/. -38,934.08 -3391.47 S/. -38,934.08 S/. 114,623.55
CORTE EN ROCA SUELTA - EXCAVACION, DESQUINCHE Y PEINADO
02.01.04
DE TALUDES
M3 S/. 7.79 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 7.87 S/. - S/. - S/. - 29953.89 S/. 235,737.11 29953.89 S/. 235,737.11 S/. 235,737.11
02.01.05 CORTE EN ROCA FIJA - PERFORACION Y DISPARO M3 S/. 20.97 14134.92 S/. 296,409.27 29929.28 S/. 627,617.00 44064.20 S/. 924,026.27 14134.92 S/. 296,409.27 29929.28 S/. 21.18 S/. 633,902.15 S/. 930,311.42 S/. 930,311.42 -14265.81 S/. -302,149.86 -14265.81 S/. -302,149.86 S/. 628,161.57
02.01.06
DETALUDES
M3 S/. 10.42 14134.92 S/. 147,285.87 0.00 S/. - 14134.92 S/. 147,285.87 14134.92 S/. 147,285.87 0.00 S/. 10.57 S/. - S/. 147,285.87 S/. 147,285.87 15663.47 S/. 165,562.88 15663.47 S/. 165,562.88 S/. 312,848.74
02.02.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA RELLENO M3 S/. 8.38 1409.28 S/. 11,809.77 0.00 S/. - 1409.28 S/. 11,809.77 1409.28 S/. 11,809.77 0.00 S/. 8.41 S/. - S/. 11,809.77 S/. 11,809.77 -128.28 S/. -1,078.83 -128.28 S/. -1,078.83 S/. 10,730.93
02.02.02 CARGUIO DE MATERIAL PARA RELLENO M3 S/. 2.99 1761.60 S/. 5,267.18 0.00 S/. - 1761.60 S/. 5,267.18 1761.60 S/. 5,267.18 0.00 S/. 3.00 S/. - S/. 5,267.18 S/. 5,267.18 -160.35 S/. -481.05 -160.35 S/. -481.05 S/. 4,786.13
02.02.03 TRANSPORTE DE MATERIAL DE RELLENO (Dp=5 Km) M3 S/. 7.25 1761.60 S/. 12,771.60 0.00 S/. - 1761.60 S/. 12,771.60 1320.00 S/. 9,570.00 441.60 S/. 7.27 S/. 3,210.43 S/. 12,780.43 S/. 12,780.43 -160.35 S/. -1,165.74 -160.35 S/. -1,165.74 S/. 11,614.69
02.02.04 CONFORMACION DE RELLENOS (PERFILADO Y COMPACTADO) M3 S/. 19.30 1281.17 S/. 24,726.58 0.00 S/. - 1281.17 S/. 24,726.58 230.00 S/. 4,439.00 1051.17 S/. 19.44 S/. 20,434.74 S/. 24,873.74 S/. 24,873.74 -0.17 S/. -3.30 -0.17 S/. -3.30 S/. 24,870.44
02.03.01 CORTE PARA MEJORAMIENTO M3 S/. 5.58 1500.51 S/. 8,372.85 0.00 S/. - 1500.51 S/. 8,372.85 0.00 S/. - 1500.51 S/. 5.60 S/. 8,402.86 S/. 8,402.86 S/. 8,402.86 19799.49 S/. 110,877.14 19799.49 S/. 110,877.14 S/. 119,280.00
02.03.02 SELECCIÓN Y CARGUIO DE MATERIAL PARA ENROCADO M3 S/. 31.60 2100.73 S/. 66,383.07 0.00 S/. - 2100.73 S/. 66,383.07 690.00 S/. 21,804.00 1410.73 S/. 31.97 S/. 45,101.04 S/. 66,905.04 S/. 66,905.04 27719.27 S/. 886,185.06 27719.27 S/. 886,185.06 S/. 953,090.10
02.03.03 TRANSPORTE DE MATERIAL PARA ENROCADO (Dp=8 Km) M3 S/. 11.79 2100.73 S/. 24,767.61 0.00 S/. - 2100.73 S/. 24,767.61 225.00 S/. 2,652.75 1875.73 S/. 11.82 S/. 22,171.13 S/. 24,823.88 S/. 24,823.88 27719.27 S/. 327,641.77 27719.27 S/. 327,641.77 S/. 352,465.65
02.03.04 ACOMODO DE ROCA PARA MEJORAMIENTO M3 S/. 33.26 1500.51 S/. 49,906.96 0.00 S/. - 1500.51 S/. 49,906.96 0.00 S/. - 1500.51 S/. 33.69 S/. 50,552.18 S/. 50,552.18 S/. 50,552.18 19799.49 S/. 667,044.82 19799.49 S/. 667,044.82 S/. 717,597.00
02.03.05 CAPA NIVELANTE CON MATERIAL DE PRESTAMO M2 S/. 7.24 2500.86 S/. 18,106.23 0.00 S/. - 2500.86 S/. 18,106.23 0.00 S/. - 2500.86 S/. 7.29 S/. 18,231.27 S/. 18,231.27 S/. 18,231.27 25999.14 S/. 189,533.73 25999.14 S/. 189,533.73 S/. 207,765.00
02.04.01 PERFILADO Y COMPACTADO EN ZONAS DE CORTE M2 S/. 7.87 52442.34 S/. 412,721.22 0.00 S/. - 52442.34 S/. 412,721.22 1360.00 S/. 10,703.20 51082.34 S/. 7.94 S/. 405,593.78 S/. 416,296.98 S/. 416,296.98 -21127.34 S/. -167,751.08 -21127.34 S/. -167,751.08 S/. 248,545.90
02.04.02 BANQUETA EN TALUDES M3 S/. 6.84 2100.00 S/. 14,364.00 0.00 S/. - 2100.00 S/. 14,364.00 607.50 S/. 4,155.30 1492.50 S/. 6.88 S/. 10,268.40 S/. 14,423.70 S/. 14,423.70 S/. 14,423.70
02.04.03 REMOCION DE DERRUMBES M3 S/. 9.07 7183.80 S/. 65,157.07 0.00 S/. - 7183.80 S/. 65,157.07 1240.00 S/. 11,246.80 5943.80 S/. 9.16 S/. 54,445.21 S/. 65,692.01 S/. 65,692.01 S/. 65,692.01
02.05.01 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 94572.35 S/. 282,771.33 17388.93 S/. 51,992.90 111961.28 S/. 334,764.23 75739.10 S/. 226,459.91 36222.18 S/. 3.00 S/. 108,666.54 S/. 335,126.45 S/. 335,126.45 43229.27 S/. 129,687.81 43229.27 S/. 129,687.81 S/. 464,814.26
02.05.02 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 94572.35 S/. 495,559.11 38908.06 S/. 203,878.23 133480.41 S/. 699,437.35 47345.00 S/. 248,087.80 86135.41 S/. 5.25 S/. 452,210.90 S/. 700,298.70 S/. 700,298.70 21710.14 S/. 113,978.24 21710.14 S/. 113,978.24 S/. 814,276.94
03.01.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA SUB BASE M3 S/. 8.11 8200.01 S/. 66,502.08 0.00 S/. - 8200.01 S/. 66,502.08 0.00 S/. - 8200.01 S/. 8.16 S/. 66,912.08 S/. 66,912.08 S/. 66,912.08 S/. 66,912.08
03.01.02 ZARANDEO DE MATERIAL PARA SUB BASE M3 S/. 8.66 7016.05 S/. 60,758.99 0.00 S/. - 7016.05 S/. 60,758.99 0.00 S/. - 7016.05 S/. 8.75 S/. 61,390.44 S/. 61,390.44 S/. 61,390.44 S/. 61,390.44
03.01.03 CARGUIO DE MATERIAL PARA SUB BASE M3 S/. 2.99 7016.05 S/. 20,977.99 0.00 S/. - 7016.05 S/. 20,977.99 0.00 S/. - 7016.05 S/. 3.00 S/. 21,048.15 S/. 21,048.15 S/. 21,048.15 S/. 21,048.15
03.01.05 EXTENDIDO RIEGO Y COMPACTADO DE SUB BASE e= 0.20 M M2 S/. 3.91 26310.20 S/. 102,872.88 0.00 S/. - 26310.20 S/. 102,872.88 0.00 S/. - 26310.20 S/. 3.97 S/. 104,451.49 S/. 104,451.49 S/. 104,451.49 S/. 104,451.49
03.02.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA BASE M3 S/. 8.11 3734.22 S/. 30,284.52 0.00 S/. - 3734.22 S/. 30,284.52 0.00 S/. - 3734.22 S/. 8.16 S/. 30,471.24 S/. 30,471.24 S/. 30,471.24 S/. 30,471.24
03.02.02 ZARANDEO DE MATERIAL PARA BASE M3 S/. 8.66 3195.05 S/. 27,669.13 0.00 S/. - 3195.05 S/. 27,669.13 0.00 S/. - 3195.05 S/. 8.75 S/. 27,956.69 S/. 27,956.69 S/. 27,956.69 S/. 27,956.69
03.02.03 CARGUIO DE MATERIAL PARA BASE M3 S/. 2.99 3195.05 S/. 9,553.20 0.00 S/. - 3195.05 S/. 9,553.20 0.00 S/. - 3195.05 S/. 3.00 S/. 9,585.15 S/. 9,585.15 S/. 9,585.15 S/. 9,585.15
03.02.05 ADQUISICION DE HORMIGON PARA CONFORMACION DE BASE M3 S/. 65.00 4792.58 S/. 311,517.70 0.00 S/. - 4792.58 S/. 311,517.70 0.00 S/. - 4792.58 S/. 65.00 S/. 311,517.70 S/. 311,517.70 S/. 311,517.70 S/. 311,517.70
03.02.06 EXTENDIDO RIEGO Y COMPACTADO DE BASE e= 0.20 M M2 S/. 4.72 29953.60 S/. 141,380.99 0.00 S/. - 29953.60 S/. 141,380.99 0.00 S/. - 29953.60 S/. 4.79 S/. 143,477.74 S/. 143,477.74 S/. 143,477.74 S/. 143,477.74
03.02.07 CONTROL DE CALIDAD DEL MATERIAL PARA BASE KM S/. 1,010.00 3.60 S/. 3,636.00 0.00 S/. - 3.60 S/. 3,636.00 0.00 S/. - 3.60 S/. 1,010.00 S/. 3,636.00 S/. 3,636.00 S/. 3,636.00 S/. 3,636.00
ADQUISICION DE ASFALTO PARA IMPRIMADO MC-30 (PUESTO EN
04.01.01 GLN S/. 10.00 9319.33 S/. 93,193.30 0.00 S/. - 9319.33 S/. 93,193.30 0.00 S/. - 9319.33 S/. 10.00 S/. 93,193.30 S/. 93,193.30 S/. 93,193.30 S/. 93,193.30
OBRA)
04.01.02 M3 S/. 75.00 117.66 S/. 8,824.50 0.00 S/. - 117.66 S/. 8,824.50 0.00 S/. - 117.66 S/. 75.00 S/. 8,824.50 S/. 8,824.50 S/. 8,824.50 S/. 8,824.50
OBRA)
04.01.03 LIMPIEZA DE LA SUPERFICIE A IMPRIMAR CON EQUIPO M2 S/. 0.44 23533.65 S/. 10,354.81 0.00 S/. - 23533.65 S/. 10,354.81 0.00 S/. - 23533.65 S/. 0.45 S/. 10,590.14 S/. 10,590.14 S/. 10,590.14 S/. 10,590.14
04.01.04 IMPRIMACION ASFALTICA M2 S/. 0.50 23533.65 S/. 11,766.83 0.00 S/. - 23533.65 S/. 11,766.83 0.00 S/. - 23533.65 S/. 0.50 S/. 11,766.83 S/. 11,766.83 S/. 11,766.83 S/. 11,766.83
04.01.05 ARENADO DE LA SUPERFICIE IMPRIMADA M2 S/. 0.98 23533.65 S/. 23,062.98 0.00 S/. - 23533.65 S/. 23,062.98 0.00 S/. - 23533.65 S/. 1.00 S/. 23,533.65 S/. 23,533.65 S/. 23,533.65 S/. 23,533.65
04.02.01 SUMINISTRO DE OVER (PUESTO EN PLANTA CHANCADORA) M3 S/. 15.75 631.64 S/. 9,948.33 0.00 S/. - 631.64 S/. 9,948.33 0.00 S/. - 631.64 S/. 15.75 S/. 9,948.33 S/. 9,948.33 S/. 9,948.33 S/. 9,948.33
04.02.02 M3 S/. 23.00 631.64 S/. 14,527.72 0.00 S/. - 631.64 S/. 14,527.72 0.00 S/. - 631.64 S/. 23.07 S/. 14,571.93 S/. 14,571.93 S/. 14,571.93 S/. 14,571.93
ASFALTICA
04.02.03 CARGUIO DE PIEDRA CHANCADA M3 S/. 2.49 631.64 S/. 1,572.78 0.00 S/. - 631.64 S/. 1,572.78 0.00 S/. - 631.64 S/. 2.50 S/. 1,579.10 S/. 1,579.10 S/. 1,579.10 S/. 1,579.10
TRANSPORTE DE PIEDRA CHANCADA A PLANTA DE ASFALTO
04.02.04 M3 S/. 20.99 631.64 S/. 13,258.12 0.00 S/. - 631.64 S/. 13,258.12 0.00 S/. - 631.64 S/. 21.18 S/. 13,378.14 S/. 13,378.14 S/. 13,378.14 S/. 13,378.14
(Dp=18.5 Km)
SUMINISTRO DE ARENA LAVADA PARA CARPETA ASFALTICA
04.02.05 M3 S/. 110.00
(PUESTO EN PLANTA DE ASFALTO) 1473.84 S/. 162,122.40 0.00 S/. - 1473.84 S/. 162,122.40 0.00 S/. - 1473.84 S/. 110.00 S/. 162,122.40 S/. 162,122.40 S/. 162,122.40 S/. 162,122.40
04.02.06 ADQUISICION DE ASFALTO PARA CARPETA ASFALTICA GLN S/. 9.50 54185.11 S/. 514,758.55 0.00 S/. - 54185.11 S/. 514,758.55 0.00 S/. - 54185.11 S/. 9.50 S/. 514,758.55 S/. 514,758.55 S/. 514,758.55 S/. 514,758.55
04.02.07 ADQUISICION DE ADITIVO MEJORADOR DE ADHERENCIA GLN S/. 95.00 406.39 S/. 38,607.05 0.00 S/. - 406.39 S/. 38,607.05 0.00 S/. - 406.39 S/. 95.00 S/. 38,607.05 S/. 38,607.05 S/. 38,607.05 S/. 38,607.05
04.02.08 LIMPIEZA DE LA SUPERFICIE IMPRIMADA CON EQUIPO M2 S/. 0.44 23533.65 S/. 10,354.81 0.00 S/. - 23533.65 S/. 10,354.81 0.00 S/. - 23533.65 S/. 0.45 S/. 10,590.14 S/. 10,590.14 S/. 10,590.14 S/. 10,590.14
PREPARACION DE MEZCLA ASFALTICA EN CALIENTE (PLANTA DE
04.02.09 TON S/. 95.80 3096.29 S/. 296,624.58 0.00 S/. - 3096.29 S/. 296,624.58 0.00 S/. - 3096.29 S/. 95.95 S/. 297,089.03 S/. 297,089.03 S/. 297,089.03 S/. 297,089.03
HUAMBUTIO)
04.02.10 TRANSPORTE MEZCLA ASFALTICA A OBRA (Dp = 50 Km) TON S/. 29.40 3006.10 S/. 88,379.34 0.00 S/. - 3006.10 S/. 88,379.34 0.00 S/. - 3006.10 S/. 29.55 S/. 88,830.26 S/. 88,830.26 S/. 88,830.26 S/. 88,830.26
04.02.11 ESPARCIDO Y COMPACTADO DE MEZCLA ASFALTICA (e = 2") M2 S/. 2.50 23533.65 S/. 58,834.13 0.00 S/. - 23533.65 S/. 58,834.13 0.00 S/. - 23533.65 S/. 2.56 S/. 60,246.14 S/. 60,246.14 S/. 60,246.14 S/. 60,246.14
05 ACERAS 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
05.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 54.15 S/. - S/. - S/. - S/. -
05.02 PERFILADO Y COMPACTADO MANUAL M2 S/. 9.67 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 10.08 S/. - S/. - S/. - S/. -
05.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 56.52 S/. - S/. - S/. - S/. -
05.04 CAMA DE PIEDRA MEDIANA e=5 cm M2 S/. 17.02 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 17.61 S/. - S/. - S/. - S/. -
05.05 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 419.05 S/. - S/. - S/. - S/. -
05.06 BRUÑAS M S/. 8.11 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 8.48 S/. - S/. - S/. - S/. -
05.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 2.30 S/. - S/. - S/. - S/. -
05.08 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 3.00 S/. - S/. - S/. - S/. -
05.09 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 5.25 S/. - S/. - S/. - S/. -
06.01.01.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 75.35 S/. 10,602.50 0.00 S/. - 75.35 S/. 10,602.50 75.35 S/. 10,602.50 0.00 S/. 143.68 S/. - S/. 10,602.50 S/. 10,602.50 S/. 10,602.50
06.01.01.02 EXCAVACION NO CLASIFICADA CON MAQUINARIA M3 S/. 17.20 364.25 S/. 6,265.10 0.00 S/. - 364.25 S/. 6,265.10 364.25 S/. 6,265.10 0.00 S/. 17.27 S/. - S/. 6,265.10 S/. 6,265.10 S/. 6,265.10
2021

NUEVAS
06.01.01.03 NIVELACION Y COMPACTADO M2 S/. 14.19 115.92 S/. 1,644.90 0.00 S/. - 115.92 S/. 1,644.90 115.92 S/. 1,644.90 0.00 S/. 14.77 S/. - S/. 1,644.90 S/. 1,644.90 S/. 1,644.90
RELLENO Y COMPACTACION CON MATERIAL GRANULAR DE
06.01.01.04 M3 S/. 53.93 364.25 S/. 19,644.00 0.00 S/. - 364.25 S/. 19,644.00 64.25 S/. 3,465.00 300.00 S/. 55.05 S/. 16,515.00 S/. 19,980.00 S/. 19,980.00 S/. 19,980.00
CANTERA
06.01.01.05 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 473.53 S/. 1,415.85 0.00 S/. - 473.53 S/. 1,415.85 473.53 S/. 1,415.85 0.00 S/. 3.00 S/. - S/. 1,415.85 S/. 1,415.85 S/. 1,415.85
06.01.01.06 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=5 Km) M3 S/. 7.25 473.53 S/. 3,433.09 0.00 S/. - 473.53 S/. 3,433.09 473.53 S/. 3,433.09 0.00 S/. 7.27 S/. - S/. 3,433.09 S/. 3,433.09 S/. 3,433.09
06.01.02.01 SUB ZAPATA MEZCLA C:H 1:12 + 30% PG M3 S/. 242.67 69.55 S/. 16,877.70 0.00 S/. - 69.55 S/. 16,877.70 69.55 S/. 16,877.70 0.00 S/. 247.89 S/. - S/. 16,877.70 S/. 16,877.70 S/. 16,877.70
06.01.02.02 CONCRETO fć = 210 Kg/cm2 PARA CIMENTACIONES M3 S/. 470.03 69.55 S/. 32,690.59 0.00 S/. - 69.55 S/. 32,690.59 69.55 S/. 32,690.59 0.00 S/. 477.85 S/. - S/. 32,690.59 S/. 32,690.59 S/. 32,690.59
06.01.02.03 CONCRETO fć = 210 Kg/cm2 PARA ESTRIBOS Y PILARES M3 S/. 470.03 56.09 S/. 26,363.98 0.00 S/. - 56.09 S/. 26,363.98 56.09 S/. 26,363.98 0.00 S/. 477.85 S/. - S/. 26,363.98 S/. 26,363.98 S/. 26,363.98
06.01.02.04 ENCOFRADO Y DESENCOFRADO PARA CIMENTACIONES M2 S/. 54.30 52.80 S/. 2,867.04 0.00 S/. - 52.80 S/. 2,867.04 52.80 S/. 2,867.04 0.00 S/. 56.52 S/. - S/. 2,867.04 S/. 2,867.04 S/. 2,867.04
06.01.02.05 ENCOFRADO Y DESENCOFRADO CARAVISTA (MUROS Y PILARES) M2 S/. 67.50 280.70 S/. 18,947.25 0.00 S/. - 280.70 S/. 18,947.25 280.70 S/. 18,947.25 0.00 S/. 70.10 S/. - S/. 18,947.25 S/. 18,947.25 S/. 18,947.25
06.01.02.06 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 9886.98 S/. 57,047.87 0.00 S/. - 9886.98 S/. 57,047.87 9886.98 S/. 57,047.87 0.00 S/. 5.84 S/. - S/. 57,047.87 S/. 57,047.87 S/. 57,047.87
06.01.03.01 FALSO PUENTE M2 S/. 75.00 72.60 S/. 5,445.00 0.00 S/. - 72.60 S/. 5,445.00 72.60 S/. 5,445.00 0.00 S/. 75.00 S/. - S/. 5,445.00 S/. 5,445.00 S/. 5,445.00
06.01.03.02 CONCRETO fć = 210 Kg/cm2 P/SUPERESTRUCTURAS M3 S/. 470.03 1.82 S/. 855.45 0.00 S/. - 1.82 S/. 855.45 1.82 S/. 855.45 0.00 S/. 477.85 S/. - S/. 855.45 S/. 855.45 S/. 855.45
06.01.03.03 CONCRETO fć = 280 Kg/cm2 P/ SUPERESTRUCTURA M3 S/. 520.43 45.96 S/. 23,918.96 0.00 S/. - 45.96 S/. 23,918.96 45.96 S/. 23,918.96 0.00 S/. 528.25 S/. - S/. 23,918.96 S/. 23,918.96 S/. 23,918.96
06.01.03.04 ENCOFRADO Y DESENCOFRADO CARAVISTA (SUPERESTRUCTURA) M2 S/. 67.50 130.73 S/. 8,824.28 0.00 S/. - 130.73 S/. 8,824.28 130.73 S/. 8,824.28 0.00 S/. 70.10 S/. - S/. 8,824.28 S/. 8,824.28 S/. 8,824.28
06.01.03.05 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 5792.02 S/. 33,419.96 0.00 S/. - 5792.02 S/. 33,419.96 5792.02 S/. 33,419.96 0.00 S/. 5.84 S/. - S/. 33,419.96 S/. 33,419.96 S/. 33,419.96
06.01.04.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 37.76 S/. 1,932.56 0.00 S/. - 37.76 S/. 1,932.56 0.00 S/. - 37.76 S/. 54.15 S/. 2,044.70 S/. 2,044.70 S/. 2,044.70 S/. 2,044.70
06.01.04.02 CONCRETO fć = 280 Kg/cm2 P/ SUPERESTRUCTURA M3 S/. 520.43 30.87 S/. 16,065.67 0.00 S/. - 30.87 S/. 16,065.67 0.00 S/. - 30.87 S/. 528.25 S/. 16,307.08 S/. 16,307.08 S/. 16,307.08 S/. 16,307.08
06.01.04.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 29.82 S/. 1,619.23 0.00 S/. - 29.82 S/. 1,619.23 0.00 S/. - 29.82 S/. 56.52 S/. 1,685.43 S/. 1,685.43 S/. 1,685.43 S/. 1,685.43
06.01.04.04 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 2148.15 S/. 12,394.83 0.00 S/. - 2148.15 S/. 12,394.83 0.00 S/. - 2148.15 S/. 5.84 S/. 12,545.20 S/. 12,545.20 S/. 12,545.20 S/. 12,545.20
06.01.05 VARIOS 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.01.05.01 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 566.58 S/. 1,291.80 0.00 S/. - 566.58 S/. 1,291.80 566.58 S/. 1,291.80 0.00 S/. 2.30 S/. - S/. 1,291.80 S/. 1,291.80 S/. 1,291.80
06.01.05.02 APOYO DE NEOPRENO UND S/. 501.44 8.00 S/. 4,011.52 0.00 S/. - 8.00 S/. 4,011.52 8.00 S/. 4,011.52 0.00 S/. 513.53 S/. - S/. 4,011.52 S/. 4,011.52 S/. 4,011.52
06.01.05.03 JUNTA DE DILATACIÓN PARA MUROS M S/. 12.58 21.90 S/. 275.50 0.00 S/. - 21.90 S/. 275.50 0.00 S/. - 21.90 S/. 12.78 S/. 279.88 S/. 279.88 S/. 279.88 S/. 279.88
06.01.05.04 JUNTA DE DILATACIÓN PARA PUENTES M S/. 202.21 18.20 S/. 3,680.22 0.00 S/. - 18.20 S/. 3,680.22 18.20 S/. 3,680.22 0.00 S/. 202.51 S/. - S/. 3,680.22 S/. 3,680.22 S/. 3,680.22
06.01.05.05 BRUÑA ROMPE AGUA DE 1 PULG M S/. 17.78 18.20 S/. 323.60 0.00 S/. - 18.20 S/. 323.60 18.20 S/. 323.60 0.00 S/. 18.53 S/. - S/. 323.60 S/. 323.60 S/. 323.60
06.01.05.06 SUM Y COL TUB PVC SAP 3" P/DRENAJE M S/. 14.88 5.40 S/. 80.35 0.00 S/. - 5.40 S/. 80.35 5.40 S/. 80.35 0.00 S/. 15.05 S/. - S/. 80.35 S/. 80.35 S/. 80.35
06.01.05.07 ACABADO DE VEREDAS M2 S/. 12.68 9.83 S/. 124.64 0.00 S/. - 9.83 S/. 124.64 9.83 S/. 124.64 0.00 S/. 13.43 S/. - S/. 124.64 S/. 124.64 S/. 124.64
06.01.05.08 VERIFICACION DEL EMS UND S/. 3,000.00 1.00 S/. 3,000.00 0.00 S/. - 1.00 S/. 3,000.00 1.00 S/. 3,000.00 0.00 S/. 3,000.00 S/. - S/. 3,000.00 S/. 3,000.00 S/. 3,000.00
06.01.05.09 ROTURA DE BRIQUETAS UND S/. 75.00 8.00 S/. 600.00 0.00 S/. - 8.00 S/. 600.00 8.00 S/. 600.00 0.00 S/. 75.00 S/. - S/. 600.00 S/. 600.00 S/. 600.00
06.01.05.10 PRUEBAS DE CARGA ESTÁTICA Y DINÁMICA UND S/. 10,500.00 1.00 S/. 10,500.00 0.00 S/. - 1.00 S/. 10,500.00 0.00 S/. - 1.00 S/. 10,500.00 S/. 10,500.00 S/. 10,500.00 S/. 10,500.00 S/. 10,500.00
06.02 ALCANTARILLAS TIPO AMC 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
06.02.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 143.68 S/. - S/. - S/. - S/. -
06.02.02 EXCAVACION NO CLASIFICADA CON MAQUINARIA M3 S/. 17.20 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 17.27 S/. - S/. - S/. - 188.61 S/. 3,257.26 188.61 S/. 3,257.26 S/. 3,257.26
06.02.03 NIVELACION Y COMPACTADO M2 S/. 14.19 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 14.77 S/. - S/. - S/. - 67.36 S/. 994.91 67.36 S/. 994.91 S/. 994.91
06.02.04
CANTERA
M3 S/. 53.93 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 55.05 S/. - S/. - S/. - 98.86 S/. 5,442.46 98.86 S/. 5,442.46 S/. 5,442.46
06.02.05 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 3.00 S/. - S/. - S/. - 235.76 S/. 707.28 235.76 S/. 707.28 S/. 707.28
06.02.06 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=5 Km) M3 S/. 7.25 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 7.27 S/. - S/. - S/. - 235.76 S/. 1,713.98 235.76 S/. 1,713.98 S/. 1,713.98
06.02.07 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c = 175 kg/cm2 M2 S/. 100.11 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 102.32 S/. - S/. - S/. - 70.00 S/. 7,162.40 70.00 S/. 7,162.40 S/. 7,162.40
06.02.08 CONCRETO f'c = 100 kg/cm2 M3 S/. 300.79 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 305.49 S/. - S/. - S/. - 6.74 S/. 2,057.78 6.74 S/. 2,057.78 S/. 2,057.78
06.02.09 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 477.85 S/. - S/. - S/. - 35.22 S/. 16,830.12 35.22 S/. 16,830.12 S/. 16,830.12
06.02.10 CONCRETO fć = 280 Kg/cm2 M3 S/. 520.43 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 528.25 S/. - S/. - S/. - 0.00 S/. - S/. -
06.02.11 ENCOFRADO Y DESENCOFRADO PARA CIMENTACIONES M2 S/. 54.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 56.52 S/. - S/. - S/. - 36.58 S/. 2,067.50 36.58 S/. 2,067.50 S/. 2,067.50
06.02.12 ENCOFRADO Y DESENCOFRADO PARA ELEVACIONES M2 S/. 54.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 56.52 S/. - S/. - S/. - 97.88 S/. 5,532.18 97.88 S/. 5,532.18 S/. 5,532.18
06.02.13 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 5.84 S/. - S/. - S/. - 3380.00 S/. 19,739.20 3380.00 S/. 19,739.20 S/. 19,739.20
06.02.14 JUNTA DE DILATACIÓN PARA MUROS M S/. 12.58 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 12.78 S/. - S/. - S/. - 0.00 S/. - S/. -
06.02.15 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 2.30 S/. - S/. - S/. - 134.46 S/. 309.26 134.46 S/. 309.26 S/. 309.26
06.02.16 VERIFICACION DEL EMS UND S/. 3,000.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 3,000.00 S/. - S/. - S/. - 1.00 S/. 3,000.00 1.00 S/. 3,000.00 S/. 3,000.00
06.02.17 ROTURA DE BRIQUETAS UND S/. 75.00 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 75.00 S/. - S/. - S/. - 3.00 S/. 225.00 3.00 S/. 225.00 S/. 225.00
06.03.02 EXCAVACION DE ZANJAS PARA ALCANTARILLAS M3 S/. 17.77 486.87 S/. 8,651.68 0.00 S/. - 486.87 S/. 8,651.68 0.00 S/. - 486.87 S/. 17.94 S/. 8,734.45 S/. 8,734.45 S/. 8,734.45 S/. 8,734.45
06.03.03 CAMA DE ARENA M3 S/. 127.27 28.19 S/. 3,587.74 0.00 S/. - 28.19 S/. 3,587.74 0.00 S/. - 28.19 S/. 128.47 S/. 3,621.57 S/. 3,621.57 S/. 3,621.57 -12.69 S/. -1,630.28 -12.69 S/. -1,630.28 S/. 1,991.29
06.03.04 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=24" M S/. 521.40 123.76 S/. 64,528.46 0.00 S/. - 123.76 S/. 64,528.46 0.00 S/. - 123.76 S/. 525.54 S/. 65,040.83 S/. 65,040.83 S/. 65,040.83 -85.45 S/. -44,907.39 -85.45 S/. -44,907.39 S/. 20,133.44
06.03.05 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=36" M S/. 790.61 10.27 S/. 8,119.56 0.00 S/. - 10.27 S/. 8,119.56 0.00 S/. - 10.27 S/. 795.80 S/. 8,172.87 S/. 8,172.87 S/. 8,172.87 41.08 S/. 32,691.46 41.08 S/. 32,691.46 S/. 40,864.33
06.03.06 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 416.50 S/. 22,615.95 0.00 S/. - 416.50 S/. 22,615.95 0.00 S/. - 416.50 S/. 56.52 S/. 23,540.58 S/. 23,540.58 S/. 23,540.58 -56.02 S/. -3,166.25 -56.02 S/. -3,166.25 S/. 20,374.33
06.03.08 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 9.31 S/. 3,838.89 0.00 S/. - 9.31 S/. 3,838.89 0.00 S/. - 9.31 S/. 419.05 S/. 3,901.36 S/. 3,901.36 S/. 3,901.36 28.24 S/. 11,833.97 28.24 S/. 11,833.97 S/. 15,735.33
06.03.09 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 3236.43 S/. 18,674.20 0.00 S/. - 3236.43 S/. 18,674.20 0.00 S/. - 3236.43 S/. 5.84 S/. 18,900.75 S/. 18,900.75 S/. 18,900.75 -96.43 S/. -563.15 -96.43 S/. -563.15 S/. 18,337.60
06.03.10 RELLENO SOBRE LOS MODULO DE ALCANTARILLA TMC M3 S/. 40.93 135.00 S/. 5,525.55 0.00 S/. - 135.00 S/. 5,525.55 0.00 S/. - 135.00 S/. 42.05 S/. 5,676.75 S/. 5,676.75 S/. 5,676.75 24.16 S/. 1,015.93 24.16 S/. 1,015.93 S/. 6,692.68
06.03.11 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c = 175 kg/cm2 M2 S/. 100.11 136.20 S/. 13,634.98 0.00 S/. - 136.20 S/. 13,634.98 0.00 S/. - 136.20 S/. 102.32 S/. 13,935.98 S/. 13,935.98 S/. 13,935.98 -28.60 S/. -2,926.35 -28.60 S/. -2,926.35 S/. 11,009.63
06.03.12 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 416.50 S/. 949.62 0.00 S/. - 416.50 S/. 949.62 0.00 S/. - 416.50 S/. 2.30 S/. 957.95 S/. 957.95 S/. 957.95 -71.96 S/. -165.51 -71.96 S/. -165.51 S/. 792.44
06.03.13 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 632.91 S/. 1,892.40 0.00 S/. - 632.91 S/. 1,892.40 0.00 S/. - 632.91 S/. 3.00 S/. 1,898.73 S/. 1,898.73 S/. 1,898.73 1.48 S/. 4.44 1.48 S/. 4.44 S/. 1,903.17
06.03.14 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 632.91 S/. 3,316.45 0.00 S/. - 632.91 S/. 3,316.45 0.00 S/. - 632.91 S/. 5.25 S/. 3,322.78 S/. 3,322.78 S/. 3,322.78 1.48 S/. 7.77 1.48 S/. 7.77 S/. 3,330.55
06.03.15 PRUEBAS DE RESISTENCIA DEL CONCRETO UND S/. 75.00 13.00 S/. 975.00 0.00 S/. - 13.00 S/. 975.00 0.00 S/. - 13.00 S/. 75.00 S/. 975.00 S/. 975.00 S/. 975.00 26.00 S/. 1,950.00 26.00 S/. 1,950.00 S/. 2,925.00
06.04.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 518.01 S/. 26,511.75 0.00 S/. - 518.01 S/. 26,511.75 0.00 S/. - 518.01 S/. 54.15 S/. 28,050.24 S/. 28,050.24 S/. 28,050.24 S/. 28,050.24
06.04.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 3156.72 S/. 11,553.60 0.00 S/. - 3156.72 S/. 11,553.60 0.00 S/. - 3156.72 S/. 3.87 S/. 12,216.51 S/. 12,216.51 S/. 12,216.51 S/. 12,216.51
06.04.03 ENCOFRADO Y DESENCOFRADO PARA CUNETAS RECTANGULARES M2 S/. 54.30 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 56.52 S/. - S/. - S/. - S/. -
06.04.04 ENCOFRADO Y DESENCOFRADO DE CUNETAS TRIANGULARES M S/. 8.10 2000.00 S/. 16,200.00 0.00 S/. - 2000.00 S/. 16,200.00 0.00 S/. - 2000.00 S/. 8.26 S/. 16,520.00 S/. 16,520.00 S/. 16,520.00 S/. 16,520.00
06.04.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 3183.04 S/. 7,257.33 0.00 S/. - 3183.04 S/. 7,257.33 0.00 S/. - 3183.04 S/. 2.30 S/. 7,320.99 S/. 7,320.99 S/. 7,320.99 S/. 7,320.99
06.04.08 SELLADO DE JUNTAS EN CUNETAS REVESTIDAS M S/. 3.62 970.97 S/. 3,514.91 0.00 S/. - 970.97 S/. 3,514.91 0.00 S/. - 970.97 S/. 3.75 S/. 3,641.14 S/. 3,641.14 S/. 3,641.14 S/. 3,641.14
06.04.09 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 520.40 S/. 1,556.00 0.00 S/. - 520.40 S/. 1,556.00 0.00 S/. - 520.40 S/. 3.00 S/. 1,561.20 S/. 1,561.20 S/. 1,561.20 S/. 1,561.20
06.04.10 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 520.40 S/. 2,726.90 0.00 S/. - 520.40 S/. 2,726.90 0.00 S/. - 520.40 S/. 5.25 S/. 2,732.10 S/. 2,732.10 S/. 2,732.10 S/. 2,732.10
06.05.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 70.88 S/. 3,023.03 0.00 S/. - 70.88 S/. 3,023.03 70.88 S/. 3,023.03 0.00 S/. 45.12 S/. - S/. 3,023.03 S/. 3,023.03 S/. 3,023.03
06.05.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 148.50 S/. 543.51 0.00 S/. - 148.50 S/. 543.51 0.00 S/. - 148.50 S/. 3.87 S/. 574.70 S/. 574.70 S/. 574.70 S/. 574.70
06.05.06 SELLADO DE JUNTAS EN CUNETAS REVESTIDAS M S/. 3.62 108.00 S/. 390.96 0.00 S/. - 108.00 S/. 390.96 0.00 S/. - 108.00 S/. 3.75 S/. 405.00 S/. 405.00 S/. 405.00 S/. 405.00
06.05.07 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 88.60 S/. 812.46 0.00 S/. - 88.60 S/. 812.46 0.00 S/. - 88.60 S/. 9.79 S/. 867.39 S/. 867.39 S/. 867.39 S/. 867.39
06.06.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 65.75 S/. 2,804.24 0.00 S/. - 65.75 S/. 2,804.24 0.00 S/. - 65.75 S/. 45.12 S/. 2,966.64 S/. 2,966.64 S/. 2,966.64 S/. 2,966.64
06.06.02 NIVELACION Y COMPACTADO M2 S/. 14.19 111.01 S/. 1,575.23 0.00 S/. - 111.01 S/. 1,575.23 0.00 S/. - 111.01 S/. 14.77 S/. 1,639.62 S/. 1,639.62 S/. 1,639.62 S/. 1,639.62
2021

NUEVAS
06.06.06 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 70% PG. M3 S/. 198.73 26.64 S/. 5,294.17 0.00 S/. - 26.64 S/. 5,294.17 0.00 S/. - 26.64 S/. 203.24 S/. 5,414.31 S/. 5,414.31 S/. 5,414.31 S/. 5,414.31
06.06.07 CONCRETO f'c = 210 Kg/cm2 + 50% PG M3 S/. 300.05 18.47 S/. 5,541.92 0.00 S/. - 18.47 S/. 5,541.92 0.00 S/. - 18.47 S/. 306.45 S/. 5,660.13 S/. 5,660.13 S/. 5,660.13 S/. 5,660.13
06.06.09 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c = 175 kg/cm2 M2 S/. 100.11 13.00 S/. 1,301.43 0.00 S/. - 13.00 S/. 1,301.43 0.00 S/. - 13.00 S/. 102.32 S/. 1,330.16 S/. 1,330.16 S/. 1,330.16 S/. 1,330.16
06.06.10 CONCRETO CICLOPEO f'c=175Kg/cm2.+70% PG. M3 S/. 204.32 26.64 S/. 5,443.08 0.00 S/. - 26.64 S/. 5,443.08 0.00 S/. - 26.64 S/. 209.36 S/. 5,577.35 S/. 5,577.35 S/. 5,577.35 S/. 5,577.35
06.06.11 RELLENO Y COMPACACION EN MUROS DE SALIDA M3 S/. 40.93 5.50 S/. 225.12 0.00 S/. - 5.50 S/. 225.12 0.00 S/. - 5.50 S/. 42.05 S/. 231.28 S/. 231.28 S/. 231.28 S/. 231.28
06.06.14 SELLADO DE JUNTAS DE DILATACION M S/. 3.62 22.80 S/. 82.54 0.00 S/. - 22.80 S/. 82.54 0.00 S/. - 22.80 S/. 3.75 S/. 85.50 S/. 85.50 S/. 85.50 S/. 85.50
06.07.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 18.37 S/. 783.48 0.00 S/. - 18.37 S/. 783.48 0.00 S/. - 18.37 S/. 45.12 S/. 828.85 S/. 828.85 S/. 828.85 S/. 828.85
06.07.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 27.50 S/. 100.65 0.00 S/. - 27.50 S/. 100.65 0.00 S/. - 27.50 S/. 3.87 S/. 106.43 S/. 106.43 S/. 106.43 S/. 106.43
06.07.08 SELLADO DE JUNTAS DE DILATACION M S/. 3.62 20.00 S/. 72.40 0.00 S/. - 20.00 S/. 72.40 0.00 S/. - 20.00 S/. 3.75 S/. 75.00 S/. 75.00 S/. 75.00 S/. 75.00
06.08.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 45.12 S/. - S/. - S/. - S/. -
06.08.02 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. 9.79 S/. - S/. - S/. - S/. -
06.09.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 151.80 S/. 6,474.27 312.60 S/. 13,332.39 464.40 S/. 19,806.66 0.00 S/. - 464.40 S/. 45.12 S/. 20,953.73 S/. 20,953.73 S/. 20,953.73 265.20 S/. 11,965.82 265.20 S/. 11,965.82 S/. 32,919.55
06.09.02 CAMA DE APOYO M3 S/. 121.27 0.00 S/. - 51.60 S/. 6,257.53 51.60 S/. 6,257.53 0.00 S/. - 51.60 S/. 122.47 S/. 6,319.45 S/. 6,319.45 S/. 6,319.45 47.20 S/. 5,780.58 47.20 S/. 5,780.58 S/. 12,100.04
06.09.03 TUBERIA PVC SAP CRIBADA C-5 DE 8" M S/. 53.06 0.00 S/. - 774.00 S/. 41,068.44 774.00 S/. 41,068.44 0.00 S/. - 774.00 S/. 53.31 S/. 41,261.94 S/. 41,261.94 S/. 41,261.94 746.00 S/. 39,769.26 746.00 S/. 39,769.26 S/. 81,031.20
06.09.04 GEOTEXTIL PARA SUB DRENAJE M2 S/. 5.87 0.00 S/. - 1238.40 S/. 7,269.41 1238.40 S/. 7,269.41 0.00 S/. - 1238.40 S/. 5.89 S/. 7,294.18 S/. 7,294.18 S/. 7,294.18 3271.60 S/. 19,269.72 3271.60 S/. 19,269.72 S/. 26,563.90
06.09.05 RELLENO CON MATERIAL SELECCIONADO M3 S/. 105.11 0.00 S/. - 380.41 S/. 39,984.90 380.41 S/. 39,984.90 0.00 S/. - 380.41 S/. 106.05 S/. 40,342.48 S/. 40,342.48 S/. 40,342.48 508.79 S/. 53,957.18 508.79 S/. 53,957.18 S/. 94,299.66
06.09.06 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 189.74 S/. 567.32 390.76 S/. 1,168.37 580.50 S/. 1,735.70 0.00 S/. - 580.50 S/. 3.00 S/. 1,741.50 S/. 1,741.50 S/. 1,741.50 742.25 S/. 2,226.75 742.25 S/. 2,226.75 S/. 3,968.25
06.09.07 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 189.74 S/. 994.24 390.76 S/. 2,047.58 580.50 S/. 3,041.82 0.00 S/. - 580.50 S/. 5.25 S/. 3,047.63 S/. 3,047.63 S/. 3,047.63 742.25 S/. 3,896.81 742.25 S/. 3,896.81 S/. 6,944.44
08.01.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 1739.64 S/. 74,195.65 0.00 S/. - 1739.64 S/. 74,195.65 1303.69 S/. 55,602.38 435.95 S/. 45.12 S/. 19,670.06 S/. 75,272.44 S/. 75,272.44 1880.21 S/. 84,835.08 1880.21 S/. 84,835.08 S/. 160,107.52
08.01.02 NIVELACION Y COMPACTADO M2 S/. 14.19 1242.60 S/. 17,632.49 0.00 S/. - 1242.60 S/. 17,632.49 0.00 S/. - 1242.60 S/. 14.77 S/. 18,353.20 S/. 18,353.20 S/. 18,353.20 -692.56 S/. -10,229.16 -692.56 S/. -10,229.16 S/. 8,124.05
08.01.03 SOLADO DE CONCRETO C:H 1:10 e=2" M2 S/. 67.86 1242.60 S/. 84,322.84 0.00 S/. - 1242.60 S/. 84,322.84 0.00 S/. - 1242.60 S/. 68.21 S/. 84,757.75 S/. 84,757.75 S/. 84,757.75 -692.56 S/. -47,239.72 -692.56 S/. -47,239.72 S/. 37,518.02
08.01.04 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 2851.50 S/. 154,836.45 0.00 S/. - 2851.50 S/. 154,836.45 728.21 S/. 39,541.80 2123.29 S/. 56.52 S/. 120,008.35 S/. 159,550.15 S/. 159,550.15 -1115.98 S/. -63,075.25 -1115.98 S/. -63,075.25 S/. 96,474.91
08.01.06 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 337.07 S/. 158,433.01 0.00 S/. - 337.07 S/. 158,433.01 242.30 S/. 113,888.27 94.77 S/. 477.85 S/. 45,285.84 S/. 159,174.11 S/. 159,174.11 265.94 S/. 127,080.94 265.94 S/. 127,080.94 S/. 286,255.05
08.01.07 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 40% PG M3 S/. 316.82 531.86 S/. 168,503.89 0.00 S/. - 531.86 S/. 168,503.89 0.00 S/. - 531.86 S/. 323.96 S/. 172,301.37 S/. 172,301.37 S/. 172,301.37 -531.86 S/. -172,301.37 -531.86 S/. -172,301.37 S/. -
08.01.08 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 2851.50 S/. 6,501.42 0.00 S/. - 2851.50 S/. 6,501.42 0.00 S/. - 2851.50 S/. 2.30 S/. 6,558.45 S/. 6,558.45 S/. 6,558.45 -1115.98 S/. -2,566.76 -1115.98 S/. -2,566.76 S/. 3,991.69
08.01.09 SELLADO DE JUNTAS DE CONSTRUCCION M S/. 3.62 89.00 S/. 322.18 0.00 S/. - 89.00 S/. 322.18 0.00 S/. - 89.00 S/. 3.75 S/. 333.75 S/. 333.75 S/. 333.75 117.80 S/. 441.75 117.80 S/. 441.75 S/. 775.50
08.01.10 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 2261.53 S/. 6,761.97 0.00 S/. - 2261.53 S/. 6,761.97 0.00 S/. - 2261.53 S/. 3.00 S/. 6,784.59 S/. 6,784.59 S/. 6,784.59 2263.28 S/. 6,789.85 2263.28 S/. 6,789.85 S/. 13,574.44
08.01.11 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=5 Km) M3 S/. 7.25 2261.53 S/. 16,396.09 0.00 S/. - 2261.53 S/. 16,396.09 0.00 S/. - 2261.53 S/. 7.27 S/. 16,441.32 S/. 16,441.32 S/. 16,441.32 2263.28 S/. 16,454.07 2263.28 S/. 16,454.07 S/. 32,895.39
08.01.12 FALSA ZAPATA fć = 100 Kg/cm2 + 70% PG M3 S/. 269.13 0.00 S/. - 84.00 S/. 22,606.92 84.00 S/. 22,606.92 0.00 S/. - 84.00 S/. 273.99 S/. 23,015.16 S/. 23,015.16 S/. 23,015.16 81.01 S/. 22,195.93 81.01 S/. 22,195.93 S/. 45,211.09
09 SEGURIDAD, MEDIO AMBIENTE Y OTROS 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
09.01 SEGURIDAD EN OBRA 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
09.01.01 EQUIPOS DE PROTECCION INDIVIDUAL GLB S/. 358,550.00 0.14 S/. 50,197.00 0.20 S/. 71,710.00 0.34 S/. 121,907.00 0.14 S/. 49,678.59 0.20 S/. 358,550.00 S/. 72,228.41 S/. 121,907.00 S/. 121,907.00 0.16 S/. 57,368.00 0.16 S/. 57,368.00 S/. 179,275.00
09.01.02 EQUIPOS DE PROTECCION COLECTIVA GLB S/. 77,147.40 0.14 S/. 10,800.64 0.20 S/. 15,429.48 0.34 S/. 26,230.12 0.11 S/. 8,486.21 0.23 S/. 77,147.40 S/. 17,743.90 S/. 26,230.12 S/. 26,230.12 0.16 S/. 12,343.58 0.16 S/. 12,343.58 S/. 38,573.70
ELABORACION E IMPLEMENTACION DE PLAN DE SEGURIDAD EN EL
09.01.03
TRABAJO
GLB S/. 15,700.00 0.14 S/. 2,198.00 0.20 S/. 3,140.00 0.34 S/. 5,338.00 0.11 S/. 1,727.00 0.23 S/. 15,700.00 S/. 3,611.00 S/. 5,338.00 S/. 5,338.00 0.16 S/. 2,512.00 0.16 S/. 2,512.00 S/. 7,850.00
09.02 PROGRAMA DE MONITOREO AMBIENTAL DURANTE LA EJECUCION 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
09.02.01 MONITOREO DE CALIDAD DE AIRE, AGUA. SUELO Y RUIDO GLB S/. 16,000.00 0.28 S/. 4,480.00 0.00 S/. - 0.28 S/. 4,480.00 0.00 S/. - 0.28 S/. 16,000.00 S/. 4,480.00 S/. 4,480.00 S/. 4,480.00 S/. 4,480.00
09.02.02 IMPLEMENTACION DE CONTENEDORES GLB S/. 6,800.00 0.14 S/. 952.00 0.00 S/. - 0.14 S/. 952.00 0.14 S/. 952.00 0.00 S/. 6,800.00 S/. - S/. 952.00 S/. 952.00 S/. 952.00
09.02.03 IMPLEMENTACION DE LETRINAS PARA LOS FRENTES DE TRABAJO UND S/. 500.00 1.00 S/. 500.00 0.00 S/. - 1.00 S/. 500.00 1.00 S/. 500.00 0.00 S/. 500.00 S/. - S/. 500.00 S/. 500.00 S/. 500.00
09.02.04 MANEJO DE EFLUENTES DEL CAMPAMENTO GLB S/. 5,000.00 0.14 S/. 700.00 0.00 S/. - 0.14 S/. 700.00 0.06 S/. 300.00 0.08 S/. 5,000.00 S/. 400.00 S/. 700.00 S/. 700.00 S/. 700.00
09.02.05 MANEJO DE EFLUENTES DE LETRINAS GLB S/. 4,000.00 0.14 S/. 560.00 0.00 S/. - 0.14 S/. 560.00 0.00 S/. - 0.14 S/. 4,000.00 S/. 560.00 S/. 560.00 S/. 560.00 S/. 560.00
09.02.06 ELIMINACION DE RESIDUOS SOLIDOS DE CAMPAMENTO GLB S/. 1,500.00 0.14 S/. 210.00 0.00 S/. - 0.14 S/. 210.00 0.00 S/. - 0.14 S/. 1,500.00 S/. 210.00 S/. 210.00 S/. 210.00 S/. 210.00
PROGRAMA DE READECUACIÓN AMBIENTAL, ABANDONO Y CIERRE
09.03 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - 0.00 S/. - S/. - S/. - S/. -
DE OBRA
09.03.01 ACONDICIONAMIENTO DE DEPOSITOS DE MATERIAL EXCEDENTE M3 S/. 4.72 29000.00 S/. 136,880.00 0.00 S/. - 29000.00 S/. 136,880.00 0.00 S/. - 29000.00 S/. 4.74 S/. 137,460.00 S/. 137,460.00 S/. 137,460.00 S/. 137,460.00
09.03.03 RESTAURACION DE AREAS AFECTADAS POR CAMPAMENTO M2 S/. 3.71 500.00 S/. 1,855.00 0.00 S/. - 500.00 S/. 1,855.00 0.00 S/. - 500.00 S/. 3.78 S/. 1,890.00 S/. 1,890.00 S/. 1,890.00 S/. 1,890.00
09.03.04 REVEGETALIZACION HA S/. 7,175.91 0.70 S/. 5,023.14 0.00 S/. - 0.70 S/. 5,023.14 0.05 S/. 344.44 0.65 S/. 7,272.56 S/. 4,741.71 S/. 5,086.15 S/. 5,086.15 S/. 5,086.15
09.03.05 SELLADO DE LETRINAS UND S/. 489.32 4.00 S/. 1,957.28 0.00 S/. - 4.00 S/. 1,957.28 3.00 S/. 1,467.96 1.00 S/. 511.61 S/. 511.61 S/. 1,979.57 S/. 1,979.57 S/. 1,979.57
09.04.01 MONITOREO ARQUEOLÓGICO DURANTE LA EJECUCIÓN GLB S/. 32,674.00 0.14 S/. 4,574.36 0.00 S/. - 0.14 S/. 4,574.36 0.14 S/. 4,574.36 0.00 S/. 32,674.00 S/. - S/. 4,574.36 S/. 4,574.36 S/. 4,574.36
09.05.02 TALLER DE PARTICIPACION CIUDADANA UND S/. 2,100.00 0.50 S/. 1,050.00 0.00 S/. - 0.50 S/. 1,050.00 0.32 S/. 672.00 0.18 S/. 2,100.00 S/. 378.00 S/. 1,050.00 S/. 1,050.00 S/. 1,050.00
09.05.03 TALLER DE EDUCACION AMBIENTAL PARA LA POBLACION UND S/. 2,100.00 0.50 S/. 1,050.00 0.00 S/. - 0.50 S/. 1,050.00 0.20 S/. 420.00 0.30 S/. 2,100.00 S/. 630.00 S/. 1,050.00 S/. 1,050.00 S/. 1,050.00
09.05.04 DIFUSION DE CONTENIDOS DE SEGURIDAD E HIGIENE INDUSTRIAL GLB S/. 25,000.00 0.14 S/. 3,500.00 0.00 S/. - 0.14 S/. 3,500.00 0.00 S/. - 0.14 S/. 25,000.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00
DIFUSION DE CONTENIDOS DE SENSIBILIZACION AMBIENTAL Y
09.05.05 GLB S/. 25,000.00 0.14 S/. 3,500.00 0.00 S/. - 0.14 S/. 3,500.00 0.05 S/. 1,250.00 0.09 S/. 25,000.00 S/. 2,250.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00
SOCIAL
09.05.06 GLB S/. 25,000.00 0.14 S/. 3,500.00 0.00 S/. - 0.14 S/. 3,500.00 0.00 S/. - 0.14 S/. 25,000.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00
TRANSITO
PARTIDAS NUEVAS S/. -

08.02.03 ENROCADO DE MUROS SECO CON ROCA DE CANTERA M3 420.00 80.68 S/. 33,885.60 420.00 S/. 33,885.60 S/. 33,885.60
COSTO DIRECTO ### S/. 8,173,644.60 S/. 8,227,658.95 S/. 4,151,318.92 ### S/. 83,089.32 ### ###
CUADRO DE VALORIZACION GENERAL
2020
EJECUTADO 2018
PESUPUESTO TOTAL EXP TEC EJECUTADO 2019 ADCIONALES DE OBRA N°02 EJECUTADO 2020 PRESUPUESTO DEL SALDO DE OBRA
PU GENERAL
EXPEDIENTE PU EXP. TEC. DE TOTAL TOTAL PARCIAL EJECUTADO EJECUTADO EJECUTADO EJECUTADO PARCIAL PU
ITEM DESCRIPCIÓN UND EJECUTADO PARCIAL PU
TEC MOD. N°02 EXP TEC MODIFICADO TOTAL EXP TEC PARCIAL MODIFICADO PARCIAL TOTAL PARCIAL MM Y PC PARCIAL EXP TEC MODIFICAD TOTAL PARCIAL METRADO SIN
ORIGINAL EXP TEC ACTUALIZADO
ORIGNAL N01 ORIGINAL N01 ORIGINAL O N01 ACTUALIZAR
MOVILIZACION Y DESMOVILIZACION DE EQUIPO Y
01.01 GLB S/.179,229.71 S/. 179,229.71 1.00 - 1.00 179,229.71 0.58 103,953.23 0.41 - - 0.41 73,484.18 0.10 17,922.97 0.01 - 0.01 1,792.30 0.00 0.00 0.00
MATERIALES
01.02 TOPOGRAFIA Y GEOREFERENCIACIÓN KM S/. 1,682.09 S/. 1,742.74 21.06 - 21.06 35,424.82 14.96 25,164.07 5.85 - - 5.85 9,840.23 - - 0.20 - 0.20 336.42 0.05 84.10 87.14
01.03 CARTEL DE OBRA (INC. INSTALACION) UND S/. 2,000.00 S/. 2,000.00 6.00 - 6.00 12,000.00 4.00 8,000.00 1.00 - - 1.00 2,000.00 - - - - - - 1.00 2,000.00 2,000.00
01.04 REUBICACION DE POSTES UND S/. 968.82 S/. 986.82 38.00 - 38.00 36,815.16 - - 12.00 - - 12.00 11,625.84 - - - - - - 26.00 25,189.32 25,657.32
HABILITACION DE ACCESOS A CANTERAS Y
01.05 KM S/. 4,875.92 S/. 4,905.59 6.50 4.00 10.50 51,197.16 3.00 14,627.76 3.50 - - 3.50 17,065.72 - - - - - - 4.00 19,503.68 19,622.36
BOTADEROS
01.06 CONSTRUCCION DE CAMPAMENTO M2 S/. 70.97 S/. 72.72 3,500.00 - 3,500.00 248,395.00 2,372.78 168,396.20 443.86 - - 443.86 31,500.74 - - 51.10 - 51.10 3,626.57 632.26 44,871.49 45,977.95
TRAZO Y REPLANTEO DURANTE EL PROCESO
01.07 MES S/. 35,101.25 S/. 36,293.98 18.00 4.00 22.00 772,227.50 10.88 381,901.60 7.12 1.00 35,101.25 8.12 285,022.15 6.00 217,763.88 - 1.28 1.28 44,929.60 1.72 60,374.15 62,425.65
CONSTRUCTIVO
MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL
01.08 MES S/. 34,244.13 S/. 34,244.13 18.00 4.00 22.00 753,370.86 10.41 356,481.39 7.59 0.26 8,903.47 7.85 268,816.42 6.00 205,464.78 - 1.64 1.64 56,160.37 2.10 71,912.67 71,912.67
DURANTE EL PROCESO DE EJECUCION
02 MOVIMIENTO DE TIERRAS - - - - - - - - - - - - - - - - - - - -
02.01 CORTES PARA EXPLANACIONES - - - - - - - - - - - - - - - - - - - -
02.01.01 LIMPIEZA Y ROCE DE TERRENO M2 S/. 0.63 S/. 0.67 50,000.00 - 50,000.00 31,500.00 35,000.00 22,050.00 14,838.24 - - 14,838.24 9,348.09 - - - - - - 161.76 101.91 108.38
02.01.02 CORTE EN MATERIAL SUELTO M3 S/. 6.52 S/. 6.56 153,621.17 9,815.66 163,436.83 1,065,608.13 124,858.79 814,079.31 28,762.38 9,815.66 63,998.10 38,578.04 251,528.82 52,257.37 342,808.35 - - - - - - -
CORTE EN ROCA SUELTA - PERFORACION Y
02.01.03 M3 S/. 11.36 S/. 11.48 214,960.29 13,376.10 228,336.39 2,593,901.39 507.28 5,762.70 12,705.86 - - 12,705.86 144,338.60 - - 12,163.80 - 12,163.80 138,180.77 202,959.45 2,305,619.32 2,329,974.45
DISPARO
CORTE EN ROCA SUELTA - EXCAVACION,
02.01.04 M3 S/. 7.79 S/. 7.87 429,920.58 - 429,920.58 3,349,081.32 33,465.18 260,693.75 136,892.77 - - 136,892.77 1,066,394.67 - - 9,389.05 - 9,389.05 73,140.70 250,173.58 1,948,852.19 1,968,866.08
DESQUINCHE Y PEINADO DE TALUDES
02.01.05 CORTE EN ROCA FIJA - PERFORACION Y DISPARO M3 S/. 20.97 S/. 21.18 14,134.92 80,280.89 94,415.81 1,979,899.54 14,134.92 296,409.27 - 513.66 10,771.45 513.66 10,771.45 - - - - - - 79,767.23 1,672,718.81 1,689,469.93
CORTE EN ROCA FIJA - EXCAVACION, DESQUINCHE
02.01.06 M3 S/. 10.42 S/. 10.57 14,134.92 - 14,134.92 147,285.87 14,134.92 147,285.87 - - - - - - - - - - - - - -
Y PEINADO DETALUDES
02.02 RELLENOS CON MATERIAL DE PRESTAMO - - - - - - - - - - - - - - - - - - - -
EXTRACCION Y APILAMIENTO DE MATERIAL PARA
02.02.01 M3 S/. 8.38 S/. 8.41 8,993.63 1,262.42 10,256.05 85,945.70 4,829.83 40,473.98 - - - - - - - - - - - 5,426.22 45,471.72 45,634.51
RELLENO
02.02.02 CARGUIO DE MATERIAL PARA RELLENO M3 S/. 2.99 S/. 3.00 11,242.04 1,578.03 12,820.07 38,331.99 6,037.29 18,051.50 - - - - - - - - - - - 6,782.78 20,280.50 20,348.33
02.02.03 TRANSPORTE DE MATERIAL DE RELLENO (Dp=5 Km) M3 S/. 7.25 S/. 7.27 11,242.04 1,578.03 12,820.07 92,945.47 5,595.69 40,568.75 - - - - - - - - - - - 7,224.38 52,376.72 52,521.21
CONFORMACION DE RELLENOS (PERFILADO Y
02.02.04 M3 S/. 19.30 S/. 19.44 8,176.03 1,640.95 9,816.98 189,467.71 3,339.59 64,454.09 - - - - - - - - - - - 6,477.39 125,013.63 125,920.46
COMPACTADO)
MEJORAMIENTO A NIVEL DE SUB RASANTE
02.03 - - - - - - - - - - - - - - - - - - - -
(ENROCADO e=0.60 M)
02.03.01 CORTE PARA MEJORAMIENTO M3 S/. 5.58 S/. 5.60 9,814.55 - 9,814.55 54,765.19 7,485.19 41,767.36 828.85 - - 828.85 4,624.98 32,762.76 183,471.46 - - - - 1,500.51 8,372.85 8,402.86
SELECCIÓN Y CARGUIO DE MATERIAL PARA
02.03.02 M3 S/. 31.60 S/. 31.97 13,740.38 - 13,740.38 434,196.01 11,169.27 352,948.93 1,160.38 - - 1,160.38 36,668.01 42,682.52 1,364,560.16 - - - - 1,410.73 44,579.07 45,101.04
ENROCADO
TRANSPORTE DE MATERIAL PARA ENROCADO
02.03.03 M3 S/. 11.79 S/. 11.82 13,740.38 - 13,740.38 161,999.08 10,704.27 126,203.34 1,160.38 - - 1,160.38 13,680.88 42,682.52 504,507.39 - - - - 1,875.73 22,114.86 22,171.13
(Dp=8 Km)
02.03.04 ACOMODO DE ROCA PARA MEJORAMIENTO M3 S/. 33.26 S/. 33.69 9,814.55 - 9,814.55 326,431.93 2,728.00 90,733.28 4,677.85 - - 4,677.85 155,585.29 37,836.55 1,274,713.37 - - - - 2,408.70 80,113.36 81,149.10
02.03.05 CAPA NIVELANTE CON MATERIAL DE PRESTAMO M2 S/. 7.24 S/. 7.29 16,357.59 - 16,357.59 118,428.95 - - 13,856.73 - - 13,856.73 100,322.73 41,168.59 300,119.02 - - - - 2,500.86 18,106.23 18,231.27
ACONDICIONAMIENTO DE TALUDES Y
02.04 - - - - - - - - - - - - - - - - - - - -
PLATAFORMA
02.04.01 PERFILADO Y COMPACTADO EN ZONAS DE CORTE M2 S/. 7.87 S/. 7.94 161,355.08 - 161,355.08 1,269,864.48 23,190.00 182,505.30 26,521.16 - - 26,521.16 208,721.53 - - - - - - 111,643.92 878,637.65 886,452.72
02.04.02 BANQUETA EN TALUDES M3 S/. 6.84 S/. 6.88 15,000.00 - 15,000.00 102,600.00 5,884.50 40,249.98 4,500.00 - - 4,500.00 30,780.00 5,788.67 39,826.05 - - - - 4,615.50 31,570.02 31,754.64
02.04.03 REMOCION DE DERRUMBES M3 S/. 9.07 S/. 9.16 50,000.00 - 50,000.00 453,500.00 180.00 1,632.60 9,999.15 - - 9,999.15 90,692.29 - - 11,654.15 - 11,654.15 105,703.14 28,166.70 255,471.97 258,006.97
ELIMINACION DE MATERIAL EXCEDENTE
02.05 - - - - - - - - - - - - - - - - - - - -
PRODUCTO DE CORTES
ELIMINACION DE MATERIAL EXCEDENTE -
02.05.01 M3 S/. 2.99 S/. 3.00 854,738.59 91,448.47 946,187.06 2,829,099.31 293,078.00 876,303.22 288,497.88 45,063.80 134,740.76 333,561.68 997,349.42 - - 13,134.48 11,981.00 25,115.48 75,095.27 294,431.91 880,351.40 883,295.72
CARGUIO
02.05.02 M3 S/. 5.24 S/. 5.25 854,738.59 112,967.60 967,706.19 5,070,780.44 259,345.70 1,358,971.47 288,497.88 45,063.80 236,134.31 333,561.68 1,747,863.20 - - 13,134.48 11,981.00 25,115.48 131,605.09 349,683.34 1,832,340.68 1,835,837.51
TRANSPORTE (Dp=3.3 Km)
03 SUB BASE Y BASE - - - - - - - - - - - - - - - - - - - -
03.01 SUB BASE DE 0.20 M DE ESPESOR - - - - - - - - - - - - - - - - - - - -
03.01.01 M3 S/. 8.11 S/. 8.16 64,877.02 - 64,877.02 526,152.63 - - 11,947.27 - - 11,947.27 96,892.35 - - - - - - 52,929.75 429,260.28 431,906.77
SUB BASE
03.01.02 ZARANDEO DE MATERIAL PARA SUB BASE M3 S/. 8.66 S/. 8.75 55,509.75 - 55,509.75 480,714.44 - - 11,947.27 - - 11,947.27 103,463.35 - - - - - - 43,562.48 377,251.09 381,171.71
03.01.03 CARGUIO DE MATERIAL PARA SUB BASE M3 S/. 2.99 S/. 3.00 55,509.75 - 55,509.75 165,974.15 - - 11,947.27 - - 11,947.27 35,722.33 - - - - - - 43,562.48 130,251.82 130,687.44
TRANSPORTE DE MATERIAL DE CANTERA A OBRA
03.01.04 M3 S/. 8.74 S/. 8.82 55,509.75 - 55,509.75 485,155.22 - - 11,947.27 - - 11,947.27 104,419.13 - - - - - - 43,562.48 380,736.09 384,221.09
(Dp=5.5 Km) RIEGO Y COMPACTADO DE SUB BASE
EXTENDIDO
03.01.05 M2 S/. 3.91 S/. 3.97 208,161.55 - 208,161.55 813,911.66 - - 26,951.02 - - 26,951.02 105,378.49 - - - - - - 181,210.53 708,533.17 719,405.80
e= 0.20 M DE CALIDAD DEL MATERIAL PARA SUB
CONTROL
03.01.06 KM S/. 1,010.00 S/. 1,010.00 21.00 - 21.00 21,210.00 - - - - - - - - - - - - - 21.00 21,210.00 21,210.00
BASE
03.01.07 ENSAYOS NO DESTRUCTIVOS KM S/. 1,610.00 S/. 1,610.00 21.00 - 21.00 33,810.00 - - 2.36 - - 2.36 3,796.38 - - - - - - 18.64 30,013.62 30,013.62
03.02 BASE DE 0.20 M DE ESPESOR - - - - - - - - - - - - - - - - - - - -
03.02.01 M3 S/. 8.11 S/. 8.16 23,357.40 - 23,357.40 189,428.51 - - 5,983.77 - - 5,983.77 48,528.35 - - - - - - 17,373.63 140,900.16 141,768.84
BASE
03.02.02 ZARANDEO DE MATERIAL PARA BASE M3 S/. 8.66 S/. 8.75 19,984.94 - 19,984.94 173,069.58 - - 5,983.77 - - 5,983.77 51,819.43 - - - - - - 14,001.17 121,250.15 122,510.26
03.02.03 CARGUIO DE MATERIAL PARA BASE M3 S/. 2.99 S/. 3.00 19,984.94 - 19,984.94 59,754.97 - - 5,983.77 - - 5,983.77 17,891.46 - - - - - - 14,001.17 41,863.51 42,003.52
TRANSPORTE DE MATERIAL DE CANTERA A OBRA
03.02.04 M3 S/. 20.99 S/. 21.18 19,984.94 - 19,984.94 419,483.89 - - 5,983.77 - - 5,983.77 125,599.28 - - - - - - 14,001.17 293,884.61 296,544.83
(Dp=16.5 Km) DE HORMIGON PARA
ADQUISICION
03.02.05 M3 S/. 65.00 S/. 65.00 29,977.41 - 29,977.41 1,948,531.65 - - - - - - - - - - - - - 29,977.41 1,948,531.65 1,948,531.65
CONFORMACION DEYBASE
EXTENDIDO RIEGO COMPACTADO DE BASE e=
03.02.06 M2 S/. 4.72 S/. 4.79 187,358.80 - 187,358.80 884,333.54 - - 23,275.10 - - 23,275.10 109,858.47 - - - - - - 164,083.70 774,475.06 785,960.92
0.20 M
03.02.07 CONTROL DE CALIDAD DEL MATERIAL PARA BASE KM S/. 1,010.00 S/. 1,010.00 21.00 - 21.00 21,210.00 - - 1.60 - - 1.60 1,616.00 - - - - - - 19.40 19,594.00 19,594.00
03.02.08 ENSAYOS NO DESTRUCTIVOS KM S/. 1,610.00 S/. 1,610.00 21.00 - 21.00 33,810.00 - - 1.60 - - 1.60 2,576.00 - - - - - - 19.40 31,234.00 31,234.00
04 PAVIMENTO ASFALTICO - - - - - - - - - - - - - - - - - - - -
04.01 IMPRIMACION ASFALTICA - - - - - - - - - - - - - - - - - - - -
ADQUISICION DE ASFALTO PARA IMPRIMADO MC-
04.01.01 GLN S/. 10.00 S/. 10.00 65,120.89 - 65,120.89 651,208.90 - - 20,000.00 - - 20,000.00 200,000.00 - - - - - - 45,120.89 451,208.90 451,208.90
30 (PUESTO EN OBRA)
SUMINISTRO DE ARENA GRUESA PARA IMPRIMADO
04.01.02 M3 S/. 75.00 S/. 75.00 822.23 - 822.23 61,667.25 - - 274.27 - - 274.27 20,570.47 - - - - - - 547.96 41,096.78 41,096.78
(PUESTO EN OBRA)
LIMPIEZA DE LA SUPERFICIE A IMPRIMAR CON
04.01.03 M2 S/. 0.44 S/. 0.45 164,446.68 - 164,446.68 72,356.54 - - 16,697.46 - - 16,697.46 7,346.88 - - - - - - 147,749.22 65,009.66 66,487.15
EQUIPO
04.01.04 IMPRIMACION ASFALTICA M2 S/. 0.50 S/. 0.50 164,446.68 - 164,446.68 82,223.34 - - 16,697.46 - - 16,697.46 8,348.73 - - - - - - 147,749.22 73,874.61 73,874.61
04.01.05 ARENADO DE LA SUPERFICIE IMPRIMADA M2 S/. 0.98 S/. 1.00 164,446.68 - 164,446.68 161,157.75 - - 16,697.46 - - 16,697.46 16,363.51 - - - - - - 147,749.22 144,794.24 147,749.22
04.02 PAVIMENTO ASFALTICO - - - - - - - - - - - - - - - - - - - -
SUMINISTRO DE OVER (PUESTO EN PLANTA
04.02.01 M3 S/. 15.75 S/. 15.75 5,102.11 - 5,102.11 80,358.23 - - 2,100.00 - - 2,100.00 33,075.00 - - - - - - 3,002.11 47,283.23 47,283.23
CHANCADORA)
CHANCADO DE OVER PARA AGREGADO GRUESO DE
04.02.02 M3 S/. 23.00 S/. 23.07 5,102.11 - 5,102.11 117,348.53 - - 2,100.00 - - 2,100.00 48,300.00 - - - - - - 3,002.11 69,048.53 69,258.68
MEZCLA ASFALTICA
04.02.03 CARGUIO DE PIEDRA CHANCADA M3 S/. 2.49 S/. 2.50 5,102.11 - 5,102.11 12,704.25 - - 364.21 - - 364.21 906.88 - - - - - - 4,737.90 11,797.38 11,844.76
TRANSPORTE DE PIEDRA CHANCADA A PLANTA DE
04.02.04 M3 S/. 20.99 S/. 21.18 5,102.11 - 5,102.11 107,093.29 - - 364.21 - - 364.21 7,644.71 - - - - - - 4,737.90 99,448.58 100,348.78
ASFALTO (Dp=18.5 Km)
SUMINISTRO DE ARENA LAVADA PARA CARPETA
04.02.05 M3 S/. 110.00 S/. 110.00 11,904.93 - 11,904.93 1,309,542.30 - - 290.00 - - 290.00 31,900.00 - - - - - - 11,614.93 1,277,642.30 1,277,642.30
ASFALTICA (PUESTO EN PLANTA DE ASFALTO)
ADQUISICION DE ASFALTO PARA CARPETA
04.02.06 GLN S/. 9.50 S/. 9.50 437,681.10 - 437,681.10 4,157,970.45 - - 42,000.00 - - 42,000.00 399,000.00 - - 21,000.00 - 21,000.00 199,500.00 374,681.10 3,559,470.45 3,559,470.45
ASFALTICA
ADQUISICION DE ADITIVO MEJORADOR DE
04.02.07 GLN S/. 95.00 S/. 95.00 3,282.61 - 3,282.61 311,847.95 - - 336.68 - - 336.68 31,984.60 - - - - - - 2,945.93 279,863.35 279,863.35
ADHERENCIA
LIMPIEZA DE LA SUPERFICIE IMPRIMADA CON
04.02.08 M2 S/. 0.44 S/. 0.45 164,446.68 - 164,446.68 72,356.54 - - 12,843.39 - - 12,843.39 5,651.09 - - - - - - 151,603.29 66,705.45 68,221.48
EQUIPO
VAL FINAL GENERAL
2020
EJECUTADO 2018
PU GENERAL
PREPARACION DE MEZCLA ASFALTICA EN

04.02.09 TON S/. 95.80 S/. 95.95 25,010.35 - 25,010.35 2,395,991.53 - - 674.28 - - 674.28 64,596.02 - - - - - - 24,336.07 2,331,395.51 2,335,045.92
CALIENTE (PLANTA DE HUAMBUTIO)
TRANSPORTE MEZCLA ASFALTICA A OBRA (Dp = 50
04.02.10 TON S/. 29.40 S/. 29.55 24,281.89 - 24,281.89 713,887.57 - - 674.28 - - 674.28 19,823.83 - - - - - - 23,607.61 694,063.73 697,604.88
Km)
ESPARCIDO Y COMPACTADO DE MEZCLA
04.02.11 M2 S/. 2.50 S/. 2.56 113,153.13 - 113,153.13 282,882.83 - - 12,843.39 - - 12,843.39 32,108.48 - - - - - - 100,309.74 250,774.35 256,792.93
ASFALTICA (e
ESPARCIDO = 2")
Y COMPACTADO DE MEZCLA
04.02.12 M2 S/. 3.73 S/. 3.82 51,293.55 - 51,293.55 191,324.94 - - - - - - - - - - - - - 51,293.55 191,324.94 195,941.36
ASFALTICA (e = 3")
05 ACERAS - - - - - - - - - - - - - - - - - - - -
05.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 54.60 - 54.60 2,794.43 - - - - - - - - - - - - - 54.60 2,794.43 2,956.59
05.02 PERFILADO Y COMPACTADO MANUAL M2 S/. 9.67 S/. 10.08 273.00 - 273.00 2,639.91 - - - - - - - - - - - - - 273.00 2,639.91 2,751.84
05.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 54.60 - 54.60 2,964.78 - - - - - - - - - - - - - 54.60 2,964.78 3,085.99
05.04 CAMA DE PIEDRA MEDIANA e=5 cm M2 S/. 17.02 S/. 17.61 273.00 - 273.00 4,646.46 - - - - - - - - - - - - - 273.00 4,646.46 4,807.53
05.05 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 27.30 - 27.30 11,256.88 - - - - - - - - - - - - - 27.30 11,256.88 11,440.07
05.06 BRUÑAS M S/. 8.11 S/. 8.48 273.00 - 273.00 2,214.03 - - - - - - - - - - - - - 273.00 2,214.03 2,315.04
05.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 273.00 - 273.00 622.44 - - - - - - - - - - - - - 273.00 622.44 627.90
05.08 M3 S/. 2.99 S/. 3.00 68.25 - 68.25 204.07 - - - - - - - - - - - - - 68.25 204.07 204.75
CARGUIO
05.09 M3 S/. 5.24 S/. 5.25 68.25 - 68.25 357.63 - - - - - - - - - - - - - 68.25 357.63 358.31
06 OBRAS DE ARTE Y DRENAJE - - - - - - - - - - - - - - - - - - - -
06.01 PONTON L = 7.5 M - - - - - - - - - - - - - - - - - - - -
06.01.01 TRABAJOS PRELIMINARES - - - - - - - - - - - - - - - - - - - -
06.01.01.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 S/. 143.68 75.35 - 75.35 10,602.50 - - 75.35 - - 75.35 10,602.50 - - - - - - - - -
06.01.01.02 EXCAVACION NO CLASIFICADA CON MAQUINARIA M3 S/. 17.20 S/. 17.27 364.25 - 364.25 6,265.10 - - 364.25 - - 364.25 6,265.10 65.32 1,128.08 - - - - - - -
06.01.01.03 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 115.92 - 115.92 1,644.90 - - 115.92 - - 115.92 1,644.90 - - - - - - - - -
RELLENO Y COMPACTACION CON MATERIAL
06.01.01.04 M3 S/. 53.93 S/. 55.05 364.25 - 364.25 19,644.00 - - - - - - - - - 64.25 - 64.25 3,465.00 300.00 16,179.00 16,515.00
GRANULAR DEDE
ELIMINACION CANTERA
MATERIAL EXCEDENTE -
06.01.01.05 M3 S/. 2.99 S/. 3.00 473.53 - 473.53 1,415.85 - - 473.53 - - 473.53 1,415.85 84.91 254.73 - - - - - - -
CARGUIO
06.01.01.06 M3 S/. 7.25 S/. 7.27 473.53 - 473.53 3,433.09 - - 473.53 - - 473.53 3,433.09 84.91 617.30 - - - - - - -
TRANSPORTE (Dp=5 Km)
06.01.02 ESTRIBOS - - - - - - - - - - - - - - - - - - - -
06.01.02.01 SUB ZAPATA MEZCLA C:H 1:12 + 30% PG M3 S/. 242.67 S/. 247.89 69.55 - 69.55 16,877.70 - - 69.55 - - 69.55 16,877.70 8.69 2,154.16 - - - - - - -
06.01.02.02 CONCRETO fć = 210 Kg/cm2 PARA CIMENTACIONES M3 S/. 470.03 S/. 477.85 69.55 - 69.55 32,690.59 - - 69.55 - - 69.55 32,690.59 - - - - - - - - -
CONCRETO fć = 210 Kg/cm2 PARA ESTRIBOS Y
06.01.02.03 M3 S/. 470.03 S/. 477.85 56.09 - 56.09 26,363.98 - - 56.09 - - 56.09 26,363.98 - - - - - - - - -
PILARES
ENCOFRADO Y DESENCOFRADO PARA
06.01.02.04 M2 S/. 54.30 S/. 56.52 52.80 - 52.80 2,867.04 - - 52.80 - - 52.80 2,867.04 - - - - - - - - -
CIMENTACIONES
ENCOFRADO Y DESENCOFRADO CARAVISTA
06.01.02.05 M2 S/. 67.50 S/. 70.10 280.70 - 280.70 18,947.25 - - 280.70 - - 280.70 18,947.25 - - - - - - - - -
(MUROS Y PILARES)
06.01.02.06 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 9,886.98 - 9,886.98 57,047.87 - - 9,886.98 - - 9,886.98 57,047.87 - - - - - - - - -
06.01.03 SUPERESTRUCTURA - - - - - - - - - - - - - - - - - - - -
06.01.03.01 FALSO PUENTE M2 S/. 75.00 S/. 75.00 72.60 - 72.60 5,445.00 - - 72.60 - - 72.60 5,445.00 - - - - - - - - -
06.01.03.02 CONCRETO fć = 210 Kg/cm2 P/SUPERESTRUCTURAS M3 S/. 470.03 S/. 477.85 1.82 - 1.82 855.45 - - 1.82 - - 1.82 855.45 1.82 869.69 - - - - - - -
06.01.03.03 CONCRETO fć = 280 Kg/cm2 P/ SUPERESTRUCTURA M3 S/. 520.43 S/. 528.25 45.96 - 45.96 23,918.96 - - 45.96 - - 45.96 23,918.96 - - - - - - - - -
06.01.03.04 M2 S/. 67.50 S/. 70.10 130.73 - 130.73 8,824.28 - - 130.73 - - 130.73 8,824.28 - - - - - - - - -
(SUPERESTRUCTURA)
06.01.03.05 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 5,792.02 - 5,792.02 33,419.96 - - 5,792.02 - - 5,792.02 33,419.96 250.30 1,461.75 - - - - - - -
06.01.04 LOSA DE APROXIMACION - - - - - - - - - - - - - - - - - - - -
06.01.04.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 37.76 - 37.76 1,932.56 - - - - - - - - - - - - - 37.76 1,932.56 2,044.70
06.01.04.02 CONCRETO fć = 280 Kg/cm2 P/ SUPERESTRUCTURA M3 S/. 520.43 S/. 528.25 30.87 - 30.87 16,065.67 - - - - - - - - - - - - - 30.87 16,065.67 16,307.08
06.01.04.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 29.82 - 29.82 1,619.23 - - - - - - - - - - - - - 29.82 1,619.23 1,685.43
06.01.04.04 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 2,148.15 - 2,148.15 12,394.83 - - - - - - - - - - - - - 2,148.15 12,394.83 12,545.20
06.01.05 VARIOS - - - - - - - - - - - - - - - - - - - -
06.01.05.01 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 566.58 - 566.58 1,291.80 - - 566.58 - - 566.58 1,291.80 - - - - - - - - -
06.01.05.02 APOYO DE NEOPRENO UND S/. 501.44 S/. 513.53 8.00 - 8.00 4,011.52 - - 8.00 - - 8.00 4,011.52 - - - - - - - - -
06.01.05.03 JUNTA DE DILATACIÓN PARA MUROS M S/. 12.58 S/. 12.78 21.90 - 21.90 275.50 - - - - - - - - - - - - - 21.90 275.50 279.88
06.01.05.04 JUNTA DE DILATACIÓN PARA PUENTES M S/. 202.21 S/. 202.51 18.20 - 18.20 3,680.22 - - 18.20 - - 18.20 3,680.22 - - - - - - - - -
06.01.05.05 BRUÑA ROMPE AGUA DE 1 PULG M S/. 17.78 S/. 18.53 18.20 - 18.20 323.60 - - 18.20 - - 18.20 323.60 - - - - - - - - -
06.01.05.06 SUM Y COL TUB PVC SAP 3" P/DRENAJE M S/. 14.88 S/. 15.05 5.40 - 5.40 80.35 - - 5.40 - - 5.40 80.35 - - - - - - - - -
06.01.05.07 ACABADO DE VEREDAS M2 S/. 12.68 S/. 13.43 9.83 - 9.83 124.64 - - 9.83 - - 9.83 124.64 - - - - - - - - -
06.01.05.08 VERIFICACION DEL EMS UND S/. 3,000.00 S/. 3,000.00 1.00 - 1.00 3,000.00 - - 1.00 - - 1.00 3,000.00 - - - - - - - - -
06.01.05.09 ROTURA DE BRIQUETAS UND S/. 75.00 S/. 75.00 8.00 - 8.00 600.00 - - 8.00 - - 8.00 600.00 - - - - - - - - -
06.01.05.10 PRUEBAS DE CARGA ESTÁTICA Y DINÁMICA UND S/. 10,500.00 S/. 10,500.00 1.00 - 1.00 10,500.00 - - - - - - - - - - - - - 1.00 10,500.00 10,500.00
06.02 ALCANTARILLAS TIPO AMC - - - - - - - - - - - - - - - - - - - -
06.02.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 S/. 143.68 22.17 - 22.17 3,119.54 - - 22.17 - - 22.17 3,119.54 - - - - - - - - -
06.02.02 EXCAVACION NO CLASIFICADA CON MAQUINARIA M3 S/. 17.20 S/. 17.27 416.37 - 416.37 7,161.56 - - 416.37 - - 416.37 7,161.56 18.32 316.35 - - - - - - -
06.02.03 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 70.96 - 70.96 1,006.92 - - 70.96 - - 70.96 1,006.92 1.45 21.49 - - - - - - -
RELLENO Y COMPACTACION CON MATERIAL
06.02.04 M3 S/. 53.93 S/. 55.05 236.34 - 236.34 12,745.82 - - 189.07 - - 189.07 10,196.65 - - - - - - 47.27 2,549.16 2,602.10
GRANULAR DEDE
ELIMINACION CANTERA
MATERIAL EXCEDENTE -
06.02.05 M3 S/. 2.99 S/. 3.00 541.28 - 541.28 1,618.43 - - 541.28 - - 541.28 1,618.43 - - - - - - 0.00 0.00 0.00
CARGUIO
06.02.06 M3 S/. 7.25 S/. 7.27 541.28 - 541.28 3,924.29 - - 541.28 - - 541.28 3,924.28 - - - - - - 0.00 0.01 0.01
TRANSPORTE (Dp=5
EMBOQUILLADO DEKm)
PIEDRA CON CONCRETO f'c =
06.02.07 M2 S/. 100.11 S/. 102.32 134.00 - 134.00 13,414.74 - - - - - - - - - - - - - 134.00 13,414.74 13,710.88
175 kg/cm2
06.02.08 CONCRETO f'c = 100 kg/cm2 M3 S/. 300.79 S/. 305.49 70.96 - 70.96 21,344.06 - - 70.96 - - 70.96 21,344.06 1.45 444.43 - - - - - - -
06.02.09 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 S/. 477.85 60.67 - 60.67 28,516.72 - - 60.67 - - 60.67 28,516.72 16.16 7,722.06 - - - - - - -
06.02.10 CONCRETO fć = 280 Kg/cm2 M3 S/. 520.43 S/. 528.25 12.65 - 12.65 6,583.44 - - 12.65 - - 12.65 6,583.44 3.37 1,780.20 - - - - - - -
06.02.11 M2 S/. 54.30 S/. 56.52 80.65 - 80.65 4,379.30 - - 80.65 - - 80.65 4,379.30 21.49 1,214.61 - - - - - - -
CIMENTACIONES
06.02.12 M2 S/. 54.30 S/. 56.52 182.58 - 182.58 9,914.09 - - 182.58 - - 182.58 9,914.09 48.64 2,749.13 - - - - - - -
ELEVACIONES
06.02.13 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 4,542.27 - 4,542.27 26,208.90 - - 4,542.27 - - 4,542.27 26,208.90 1,210.08 7,066.87 - - - - 0.00 0.00 0.00
06.02.14 JUNTA DE DILATACIÓN PARA MUROS M S/. 12.58 S/. 12.78 5.70 - 5.70 71.71 - - - - - - - - - - - - - 5.70 71.71 72.85
06.02.15 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 263.23 - 263.23 600.16 - - 263.23 - - 263.23 600.16 - - - - - - - - -
06.02.16 VERIFICACION DEL EMS UND S/. 3,000.00 S/. 3,000.00 1.00 - 1.00 3,000.00 - - 1.00 - - 1.00 3,000.00 - - - - - - - - -
06.02.17 ROTURA DE BRIQUETAS UND S/. 75.00 S/. 75.00 3.00 - 3.00 225.00 - - - - - - - - - - - - - 3.00 225.00 225.00
06.03 ALCANTARILLAS TIPO TMC - - - - - - - - - - - - - - - - - - - -
06.03.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 S/. 143.68 68.59 - 68.59 9,651.30 - - - - - - - - - - - - - 68.59 9,651.30 9,855.01
06.03.02 EXCAVACION DE ZANJAS PARA ALCANTARILLAS M3 S/. 17.77 S/. 17.94 2,377.54 - 2,377.54 42,248.89 1,020.94 18,142.10 153.80 - - 153.80 2,733.03 - - - - - - 1,202.80 21,373.76 21,578.23
06.03.03 CAMA DE ARENA M3 S/. 127.27 S/. 128.47 143.66 - 143.66 18,283.61 53.05 6,751.67 - - - - - - - - - - - 90.61 11,531.93 11,640.67
SUMINISTRO ARMADO Y COLOCACION DE MODULO
06.03.04 M S/. 521.40 S/. 525.54 631.84 - 631.84 329,441.38 97.70 50,940.78 - - - - - - - - - - - 534.14 278,500.60 280,711.94
TMC Ø=24"
SUMINISTRO ARMADO Y COLOCACION DE MODULO
06.03.05 M S/. 790.61 S/. 795.80 49.28 - 49.28 38,961.26 11.90 9,408.26 - - - - - - - - - - - 37.38 29,553.00 29,747.00
TMC Ø=36"
06.03.06 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 2,116.09 - 2,116.09 114,903.69 - - 254.22 - - 254.22 13,804.15 - - - - - - 1,861.87 101,099.54 105,232.89
06.03.07 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 70% PG. M3 S/. 198.73 S/. 203.24 238.34 - 238.34 47,365.31 - - - - - - - - - - - - - 238.34 47,365.31 48,440.22
06.03.08 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 50.04 - 50.04 20,633.49 - - 26.27 - - 26.27 10,832.17 - - - - - - 23.77 9,801.32 9,960.82
VAL FINAL GENERAL
2020
EJECUTADO 2018
PU GENERAL
06.03.09 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 16,586.19 - 16,586.19 95,702.32 - - 2,429.84 - - 2,429.84 14,020.18 - - - - - - 14,156.35 81,682.14 82,673.08
RELLENO SOBRE LOS MODULO DE ALCANTARILLA
06.03.10 M3 S/. 40.93 S/. 42.05 681.02 - 681.02 27,874.15 337.39 13,809.37 - - - - - - - - - - - 343.63 14,064.78 14,449.64
TMC
EMBOQUILLADO DE PIEDRA CON CONCRETO f'c =
06.03.11 M2 S/. 100.11 S/. 102.32 729.30 - 729.30 73,010.22 - - - - - - - - - - - - - 729.30 73,010.22 74,621.98
175 kg/cm2
06.03.12 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 2,116.09 - 2,116.09 4,824.69 - - - - - - - - - - - - - 2,116.09 4,824.69 4,867.01
06.03.13 M3 S/. 2.99 S/. 3.00 3,061.09 - 3,061.09 9,152.66 269.50 805.81 - - - - - - - - - - - 2,791.59 8,346.85 8,374.77
CARGUIO
06.03.14 M3 S/. 5.24 S/. 5.25 3,061.09 - 3,061.09 16,040.11 269.50 1,412.18 - - - - - - - - - - - 2,791.59 14,627.93 14,655.85
06.03.15 PRUEBAS DE RESISTENCIA DEL CONCRETO UND S/. 75.00 S/. 75.00 66.00 - 66.00 4,950.00 - - - - - - - - - - - - - 66.00 4,950.00 4,950.00
CUNETAS LATERALES REVESTIDAS EN
06.04 - - - - - - - - - - - - - - - - - - - -
CONCRETO
06.04.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 4,677.46 - 4,677.46 239,392.40 - - 869.40 - - 869.40 44,495.89 - - - - - - 3,808.06 194,896.51 206,206.45
06.04.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 S/. 3.87 24,024.10 - 24,024.10 87,928.21 - - 4,270.97 - - 4,270.97 15,631.75 - - - - - - 19,753.13 72,296.46 76,444.61
ENCOFRADO Y DESENCOFRADO PARA CUNETAS
06.04.03 M2 S/. 54.30 S/. 56.52 2,114.00 - 2,114.00 114,790.20 - - - - - - - 12.62 713.06 - - - - 2,114.00 114,790.20 119,483.28
RECTANGULARES
ENCOFRADO Y DESENCOFRADO DE CUNETAS
06.04.04 M S/. 8.10 S/. 8.26 18,000.00 - 18,000.00 145,800.00 - - 1,402.59 - - 1,402.59 11,360.98 - - - - - - 16,597.41 134,439.02 137,094.61
TRIANGULARES
06.04.05 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 2,053.82 - 2,053.82 846,872.14 - - 346.52 - - 346.52 142,884.06 - - - - - - 1,707.30 703,988.08 715,444.07
06.04.06 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 6,815.43 - 6,815.43 39,325.03 - - - - - - - 183.64 1,072.46 - - - - 6,815.43 39,325.03 39,802.11
06.04.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 24,195.41 - 24,195.41 55,165.53 - - 2,646.76 - - 2,646.76 6,034.62 - - - - - - 21,548.65 49,130.92 49,561.89
06.04.08 SELLADO DE JUNTAS EN CUNETAS REVESTIDAS M S/. 3.62 S/. 3.75 8,074.79 - 8,074.79 29,230.74 - - 1,197.00 - - 1,197.00 4,333.14 - - 173.25 - 173.25 627.17 6,704.54 24,270.43 25,142.03
06.04.09 M3 S/. 2.99 S/. 3.00 4,709.86 - 4,709.86 14,082.48 - - 1,123.12 - - 1,123.12 3,358.14 - - - - - - 3,586.74 10,724.34 10,760.21
CARGUIO
06.04.10 M3 S/. 5.24 S/. 5.25 4,709.86 - 4,709.86 24,679.67 - - 1,123.12 - - 1,123.12 5,885.17 - - - - - - 3,586.74 18,794.50 18,830.36
CUNETAS DE CORONACION REVESTIDAS EN
06.05 - - - - - - - - - - - - - - - - - - - -
CONCRETO
06.05.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 287.44 138.11 425.55 18,149.70 221.81 9,460.20 65.63 61.00 2,601.65 126.63 5,400.77 - - - - - - 77.11 3,288.74 3,479.20
06.05.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 S/. 3.87 602.25 903.96 1,506.21 5,512.73 - - 453.75 794.18 2,906.70 1,247.93 4,567.42 387.93 1,501.29 - - - - 258.28 945.30 999.54
06.05.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 876.00 569.16 1,445.16 78,472.19 - - 635.68 312.27 16,956.26 947.95 51,473.79 - - - - - - 497.21 26,998.39 28,102.20
06.05.04 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 98.55 104.12 202.67 83,568.95 - - 68.97 76.80 31,667.71 145.77 60,106.80 17.48 7,324.99 - - - - 56.90 23,462.15 23,843.95
06.05.05 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 1,588.00 973.26 2,561.26 5,839.67 - - 1,203.00 406.96 927.87 1,609.96 3,670.71 - - - - - - 951.30 2,168.96 2,187.99
06.05.06 SELLADO DE JUNTAS EN CUNETAS REVESTIDAS M S/. 3.62 S/. 3.75 438.00 613.08 1,051.08 3,804.91 - - 330.00 111.20 402.54 441.20 1,597.14 - - - - - - 609.88 2,207.77 2,287.05
ELIMINACION MANUAL DE MATERIAL EXCEDENTE
06.05.07 M3 S/. 9.17 S/. 9.79 359.30 172.64 531.94 4,877.87 - - 270.70 51.62 473.36 322.32 2,955.67 - - - - - - 209.62 1,922.19 2,052.16
D = 50 mt.
06.06 BADENES - - - - - - - - - - - - - - - - - - - -
06.06.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 201.81 - 201.81 8,607.20 - - - - - - - - - - - - - 201.81 8,607.20 9,105.67
06.06.02 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 345.21 - 345.21 4,898.53 - - - - - - - - - - - - - 345.21 4,898.53 5,098.75
06.06.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 283.44 - 283.44 15,390.79 - - - - - - - - - - - - - 283.44 15,390.79 16,020.03
06.06.04 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 S/. 477.85 61.56 - 61.56 28,935.05 - - - - - - - - - - - - - 61.56 28,935.05 29,416.45
06.06.06 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 70% PG. M3 S/. 198.73 S/. 203.24 58.14 - 58.14 11,554.16 - - - - - - - - - - - - - 58.14 11,554.16 11,816.37
06.06.07 CONCRETO f'c = 210 Kg/cm2 + 50% PG M3 S/. 300.05 S/. 306.45 46.45 - 46.45 13,937.32 - - - - - - - - - - - - - 46.45 13,937.32 14,234.60
06.06.08 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 1,166.54 - 1,166.54 6,730.94 - - - - - - - - - - - - - 1,166.54 6,730.94 6,812.59
EMBOQUILLADO DE PIEDRA CON CONCRETO f'c =
06.06.09 M2 S/. 100.11 S/. 102.32 39.00 - 39.00 3,904.29 - - - - - - - - - - - - - 39.00 3,904.29 3,990.48
175 kg/cm2
06.06.10 CONCRETO CICLOPEO f'c=175Kg/cm2.+70% PG. M3 S/. 204.32 S/. 209.36 58.14 - 58.14 11,879.16 - - - - - - - - - - - - - 58.14 11,879.16 12,172.19
06.06.11 RELLENO Y COMPACACION EN MUROS DE SALIDA M3 S/. 40.93 S/. 42.05 16.28 - 16.28 666.34 - - - - - - - - - - - - - 16.28 666.34 684.57
06.06.12 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 283.44 - 283.44 646.24 - - - - - - - - - - - - - 283.44 646.24 651.91
06.06.13 M3 S/. 9.17 S/. 9.79 231.91 - 231.91 2,126.61 - - - - - - - - - - - - - 231.91 2,126.61 2,270.40
D = 50 mt.
06.06.14 SELLADO DE JUNTAS DE DILATACION M S/. 3.62 S/. 3.75 81.80 - 81.80 296.12 - - - - - - - - - - - - - 81.80 296.12 306.75
06.07 ALIVIADEROS REVESTIDOS EN CONCRETO - - - - - - - - - - - - - - - - - - - -
06.07.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 71.59 23.25 94.84 4,044.95 - - 42.79 11.14 475.12 53.93 2,300.11 - - - - - - 40.91 1,744.84 1,845.89
06.07.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 S/. 3.87 107.00 34.74 141.74 518.76 - - 61.17 - - 61.17 223.88 - - - - - - 80.57 294.88 311.79
06.07.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 156.80 50.99 207.79 11,283.11 - - 99.58 14.70 798.21 114.28 6,205.40 - - - - - - 93.51 5,077.70 5,285.30
06.07.04 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 24.80 8.07 32.87 13,554.69 - - 16.76 5.16 2,126.27 21.92 9,037.09 14.59 6,112.85 - - - - 10.96 4,517.60 4,591.11
06.07.05 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 70% PG. M3 S/. 198.73 S/. 203.24 2.45 0.98 3.43 681.64 - - 1.23 - - 1.23 244.44 - - - - - - 2.20 437.21 447.13
06.07.06 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 744.35 553.39 1,297.74 7,487.96 - - 136.03 255.65 1,475.10 391.68 2,259.99 - - - - - - 906.06 5,227.97 5,291.39
06.07.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 156.80 50.99 207.79 473.77 - - 108.15 32.75 74.67 140.90 321.25 25.81 59.36 - - - - 66.90 152.52 153.86
06.07.08 SELLADO DE JUNTAS DE DILATACION M S/. 3.62 S/. 3.75 78.13 25.39 103.52 374.74 - - 46.87 - - 46.87 169.67 - - - - - - 56.65 205.07 212.43
06.07.09 M3 S/. 9.17 S/. 9.79 89.49 29.07 118.56 1,087.17 - - 53.48 - - 53.48 490.41 - - - - - - 65.08 596.76 637.11
D = 50 mt.
06.08 DREN TRAPEZOIDAL - - - - - - - - - - - - - - - - - - - -
06.08.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 1,030.68 790.65 1,821.33 77,679.72 - - - - - - - - - - - - - 1,821.33 77,679.72 82,178.41
06.08.02 M3 S/. 9.17 S/. 9.79 1,288.35 988.31 2,276.66 20,877.00 - - - - - - - - - - - - - 2,276.66 20,877.00 22,288.53
D = 50 mt.
06.09 SUB DREN RECTANGULAR - - - - - - - - - - - - - - - - - - - -
06.09.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 637.80 1,672.86 2,310.66 98,549.64 - - 101.34 - - 101.34 4,322.15 - - - - - - 2,209.32 94,227.49 99,684.51
06.09.02 CAMA DE APOYO M3 S/. 121.27 S/. 122.47 47.10 209.64 256.74 31,134.86 - - 4.64 2.40 291.05 7.04 853.74 - - - - - - 249.70 30,281.12 30,580.76
06.09.03 TUBERIA PVC SAP CRIBADA C-5 DE 8" M S/. 53.06 S/. 53.31 706.50 3,144.60 3,851.10 204,339.37 - - 78.00 40.00 2,122.40 118.00 6,261.08 - - - - - - 3,733.10 198,078.29 199,011.56
06.09.04 GEOTEXTIL PARA SUB DRENAJE M2 S/. 5.87 S/. 5.89 1,130.40 5,031.36 6,161.76 36,169.53 - - 257.40 120.00 704.40 377.40 2,215.34 - - - - - - 5,784.36 33,954.19 34,069.88
06.09.05 RELLENO CON MATERIAL SELECCIONADO M3 S/. 105.11 S/. 106.05 347.23 1,545.51 1,892.74 198,945.90 - - 34.79 28.70 3,016.66 63.49 6,673.43 - - - - - - 1,829.25 192,272.47 193,991.96
06.09.06 M3 S/. 2.99 S/. 3.00 797.25 2,091.08 2,888.33 8,636.09 - - 126.68 - - 126.68 378.77 - - - - - - 2,761.65 8,257.32 8,284.94
CARGUIO
06.09.07 M3 S/. 5.24 S/. 5.25 797.25 2,091.08 2,888.33 15,134.82 - - 126.68 - - 126.68 663.80 - - - - - - 2,761.65 14,471.02 14,498.64
06.10 BORDILLOS - - - - - - - - - - - - - - - - - - - -
06.10.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 14.15 - 14.15 724.20 - - - - - - - - - - - - - 14.15 724.20 766.22
06.10.02 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 155.65 - 155.65 8,451.80 - - - - - - - - - - - - - 155.65 8,451.80 8,797.34
06.10.03 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 775.21 - 775.21 4,472.96 - - - - - - - - - - - - - 775.21 4,472.96 4,527.23
06.10.05 SELLADO DE JUNTAS DE CONSTRUCCION M S/. 3.62 S/. 3.75 37.73 - 37.73 136.58 - - - - - - - - - - - - - 37.73 136.58 141.49
06.10.06 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 250.00 - 250.00 570.00 - - - - - - - - - - - - - 250.00 570.00 575.00
06.10.07 M3 S/. 2.99 S/. 3.00 17.69 - 17.69 52.89 - - - - - - - - - - - - - 17.69 52.89 53.07
CARGUIO
06.10.08 M3 S/. 5.24 S/. 5.25 17.69 - 17.69 92.70 - - - - - - - - - - - - - 17.69 92.70 92.87
07 SEÑALIZACION Y SEGURIDAD VIAL - - - - - - - - - - - - - - - - - - - -
07.01 SEÑALIZACION - - - - - - - - - - - - - - - - - - - -
07.01.01 SEÑALES PREVENTIVAS (INC INSTALACION) UND S/. 594.86 S/. 606.55 215.00 - 215.00 127,894.90 - - - - - - - - - - - - - 215.00 127,894.90 130,408.25
07.01.02 SEÑALES REGULADORAS (INC INSTALACION) UND S/. 674.86 S/. 686.55 36.00 - 36.00 24,294.96 - - - - - - - - - - - - - 36.00 24,294.96 24,715.80
07.01.03 SEÑALES INFORMATIVAS M2 S/. 668.15 S/. 671.10 14.00 - 14.00 9,354.10 - - - - - - - - - - - - - 14.00 9,354.10 9,395.40
ESTRUCTURA DE SOPORTE DE SEÑAL
07.01.04 M S/. 139.86 S/. 143.93 121.60 - 121.60 17,006.98 - - - - - - - - - - - - - 121.60 17,006.98 17,501.89
INFORMATIVA
VAL FINAL GENERAL
2020
EJECUTADO 2018
PU GENERAL
07.01.05 CIMENTACION DE SEÑAL INFORMATIVA UND S/. 978.52 S/. 1,006.17 32.00 - 32.00 31,312.64 - - - - - - - - - - - - - 32.00 31,312.64 32,197.44
07.01.06 POSTES DELINEADORES UND S/. 118.04 S/. 121.14 2,197.00 - 2,197.00 259,333.88 - - - - - - - - - - - - - 2,197.00 259,333.88 266,144.58
07.01.07 TACHAS RETRORREFLECTIVAS UND S/. 17.34 S/. 17.82 7,102.00 - 7,102.00 123,148.68 - - - - - - - - - - - - - 7,102.00 123,148.68 126,557.64
07.01.08 MARCAS EN EL PAVIMENTO M2 S/. 13.99 S/. 14.09 8,161.53 - 8,161.53 114,179.80 - - - - - - - - - - - - - 8,161.53 114,179.80 114,995.96
07.01.09 BARRERA DE SEGURIDAD M S/. 299.42 S/. 301.62 2,380.00 - 2,380.00 712,619.60 - - - - - - - - - - - - - 2,380.00 712,619.60 717,855.60
07.01.10 POSTES DE KILOMETRAJE UND S/. 155.15 S/. 159.47 22.00 - 22.00 3,413.30 - - - - - - - - - - - - - 22.00 3,413.30 3,508.34
08 MUROS DE CONTENCIÓN - - - - - - - - - - - - - - - - - - - -
08.01 MUROS DE CONTENCION - - - - - - - - - - - - - - - - - - - -
08.01.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 8,084.37 - 8,084.37 344,798.38 2,087.89 89,048.51 3,530.42 - - 3,530.42 150,572.24 - - 850.50 - 850.50 36,273.83 1,615.56 68,903.80 72,894.25
08.01.02 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 5,774.55 - 5,774.55 81,940.86 250.95 3,560.98 898.46 - - 898.46 12,749.17 - - 310.00 - 310.00 4,398.90 4,315.14 61,231.82 63,734.60
08.01.03 SOLADO DE CONCRETO C:H 1:10 e=2" M2 S/. 67.86 S/. 68.21 5,774.55 - 5,774.55 391,860.96 - - 709.89 - - 709.89 48,173.14 - - 177.00 - 177.00 12,011.22 4,887.66 331,676.61 333,387.29
08.01.04 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 13,837.30 - 13,837.30 751,365.39 1,494.48 81,149.99 2,353.38 - - 2,353.38 127,788.53 - - 358.57 - 358.57 19,470.35 9,630.88 522,956.51 544,337.06
08.01.05 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 71,037.97 - 71,037.97 409,889.09 11,099.55 64,044.40 7,822.44 - - 7,822.44 45,135.49 - - 3,818.98 - 3,818.98 22,035.51 48,297.00 278,673.68 282,054.47
08.01.06 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 S/. 477.85 1,769.71 - 1,769.71 831,816.79 242.30 113,888.27 136.80 - - 136.80 64,300.10 - - 48.30 - 48.30 22,702.45 1,342.31 630,925.97 641,422.83
08.01.07 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 40% PG M3 S/. 316.82 S/. 323.96 2,464.62 - 2,464.62 780,840.91 284.89 90,258.06 974.94 - - 974.94 308,878.91 - - 192.50 - 192.50 60,987.85 1,012.30 320,716.09 327,943.90
08.01.08 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 13,837.30 - 13,837.30 31,549.04 - - 1,385.46 - - 1,385.46 3,158.85 - - - - - - 12,451.84 28,390.20 28,639.23
08.01.09 SELLADO DE JUNTAS DE CONSTRUCCION M S/. 3.62 S/. 3.75 415.00 - 415.00 1,502.30 - - - - - - - - - - - - - 415.00 1,502.30 1,556.25
08.01.10 M3 S/. 2.99 S/. 3.00 10,509.68 - 10,509.68 31,423.94 - - 3,856.60 - - 3,856.60 11,531.23 - - 1,108.65 - 1,108.65 3,314.86 5,544.43 16,577.85 16,633.29
CARGUIO
08.01.11 M3 S/. 7.25 S/. 7.27 10,509.68 - 10,509.68 76,195.18 - - 3,856.60 - - 3,856.60 27,960.35 - - 1,108.65 - 1,108.65 8,037.71 5,544.43 40,197.12 40,308.01
TRANSPORTE (Dp=5 Km)
08.01.12 FALSA ZAPATA fć = 100 Kg/cm2 + 70% PG M3 S/. 269.13 S/. 273.99 - 444.80 444.80 119,709.02 - - - 360.80 97,102.11 360.80 97,102.11 - - - - - - 84.00 22,606.91 23,015.15
09 SEGURIDAD, MEDIO AMBIENTE Y OTROS - - - - - - - - - - - - - - - - - - - -
09.01 SEGURIDAD EN OBRA - - - - - - - - - - - - - - - - - - - -
09.01.01 EQUIPOS DE PROTECCION INDIVIDUAL GLB S/.358,550.00 S/. 358,550.00 1.00 0.60 1.60 573,680.00 0.44 159,345.99 0.55 - - 0.55 195,409.75 - - 0.01 - 0.01 1,792.75 0.61 217,131.51 217,131.51
09.01.02 EQUIPOS DE PROTECCION COLECTIVA GLB S/. 77,147.40 S/. 77,147.40 1.00 0.60 1.60 123,435.84 0.49 37,802.23 0.48 - - 0.48 36,645.02 - - 0.00 - 0.00 231.44 0.63 48,757.16 48,757.16
ELABORACION E IMPLEMENTACION DE PLAN DE
09.01.03 GLB S/. 15,700.00 S/. 15,700.00 1.00 0.60 1.60 25,120.00 0.65 10,205.00 0.32 - - 0.32 5,024.00 - - - - - - 0.63 9,891.00 9,891.00
SEGURIDAD EN EL TRABAJO
PROGRAMA DE MONITOREO AMBIENTAL
09.02 - - - - - - - - - - - - - - - - - - - -
DURANTE LA EJECUCION
MONITOREO DE CALIDAD DE AIRE, AGUA. SUELO Y
09.02.01 GLB S/. 16,000.00 S/. 16,000.00 2.00 - 2.00 32,000.00 0.62 9,920.00 0.85 - - 0.85 13,600.00 - - - - - - 0.53 8,480.00 8,480.00
RUIDO
09.02.02 IMPLEMENTACION DE CONTENEDORES GLB S/. 6,800.00 S/. 6,800.00 1.00 - 1.00 6,800.00 0.79 5,372.00 0.19 - - 0.19 1,292.00 - - - - - - 0.02 136.00 136.00
IMPLEMENTACION DE LETRINAS PARA LOS
09.02.03 UND S/. 500.00 S/. 500.00 10.00 - 10.00 5,000.00 7.00 3,500.00 3.00 - - 3.00 1,500.00 - - - - - - - - -
FRENTES DE TRABAJO
09.02.04 MANEJO DE EFLUENTES DEL CAMPAMENTO GLB S/. 5,000.00 S/. 5,000.00 1.00 - 1.00 5,000.00 0.06 300.00 0.75 - - 0.75 3,750.00 - - - - - - 0.19 950.00 950.00
09.02.05 MANEJO DE EFLUENTES DE LETRINAS GLB S/. 4,000.00 S/. 4,000.00 1.00 - 1.00 4,000.00 0.36 1,440.00 0.46 - - 0.46 1,840.00 - - - - - - 0.18 720.00 720.00
ELIMINACION DE RESIDUOS SOLIDOS DE
09.02.06 GLB S/. 1,500.00 S/. 1,500.00 1.00 - 1.00 1,500.00 0.05 75.00 0.77 - - 0.77 1,155.00 - - - - - - 0.18 270.00 270.00
CAMPAMENTO
PROGRAMA DE READECUACIÓN AMBIENTAL,
09.03 - - - - - - - - - - - - - - - - - - - -
ABANDONO Y CIERRE DE OBRA
ACONDICIONAMIENTO DE DEPOSITOS DE
09.03.01 M3 S/. 4.72 S/. 4.74 200,000.00 - 200,000.00 944,000.00 - - 10,061.40 - - 10,061.40 47,489.81 - - - - - - 189,938.60 896,510.19 900,308.96
MATERIAL EXCEDENTE
RESTAURACION DE AREAS EXPLOTADAS COMO
09.03.02 M2 S/. 3.72 S/. 3.76 25,000.00 - 25,000.00 93,000.00 - - - - - - - - - - - - - 25,000.00 93,000.00 94,000.00
CANTERAS
RESTAURACION DE AREAS AFECTADAS POR
09.03.03 M2 S/. 3.71 S/. 3.78 3,500.00 - 3,500.00 12,985.00 - - 397.80 - - 397.80 1,475.84 - - - - - - 3,102.20 11,509.16 11,726.32
CAMPAMENTO
09.03.04 REVEGETALIZACION HA S/. 7,175.91 S/. 7,272.56 5.00 - 5.00 35,879.55 0.05 344.44 0.69 - - 0.69 4,951.38 - - - - - - 4.26 30,583.73 30,995.65
09.03.05 SELLADO DE LETRINAS UND S/. 489.32 S/. 511.61 25.00 - 25.00 12,233.00 14.00 6,850.48 10.00 - - 10.00 4,893.20 - - - - - - 1.00 489.32 511.61
09.04 PLAN DE MONITOREO ARQUEOLOGICO - - - - - - - - - - - - - - - - - - - -
MONITOREO ARQUEOLÓGICO DURANTE LA
09.04.01 GLB S/. 32,674.00 S/. 32,674.00 1.00 - 1.00 32,674.00 0.60 19,604.40 0.37 - - 0.37 12,089.38 - - 0.01 - 0.01 326.74 0.02 653.48 653.48
EJECUCIÓN
09.05 PROGRAMA DE ASUNTOS SOCIALES - - - - - - - - - - - - - - - - - - - -
09.05.01 AFECTACIONES DURANTE LA EJECUCION GLB S/.200,000.00 S/. 200,000.00 1.00 - 1.00 200,000.00 - - - - - - - - - - - - - 1.00 200,000.00 200,000.00
09.05.02 TALLER DE PARTICIPACION CIUDADANA UND S/. 2,100.00 S/. 2,100.00 2.00 - 2.00 4,200.00 0.02 42.00 1.35 - - 1.35 2,835.00 - - 0.10 - 0.10 210.00 0.53 1,113.00 1,113.00
TALLER DE EDUCACION AMBIENTAL PARA LA
09.05.03 UND S/. 2,100.00 S/. 2,100.00 2.00 - 2.00 4,200.00 1.00 2,100.00 0.55 - - 0.55 1,155.00 - - - - - - 0.45 945.00 945.00
POBLACION
DIFUSION DE CONTENIDOS DE SEGURIDAD E
09.05.04 GLB S/. 25,000.00 S/. 25,000.00 1.00 - 1.00 25,000.00 - - 0.55 - - 0.55 13,750.00 - - - - - - 0.45 11,250.00 11,250.00
HIGIENE INDUSTRIAL
DIFUSION DE CONTENIDOS DE SENSIBILIZACION
09.05.05 GLB S/. 25,000.00 S/. 25,000.00 1.00 - 1.00 25,000.00 - - 0.62 - - 0.62 15,500.00 - - - - - - 0.38 9,500.00 9,500.00
AMBIENTAL Y SOCIAL
DIFUSION EN MEDIOS DE COMUNICACION SOBRE

09.05.06 GLB S/. 25,000.00 S/. 25,000.00 1.00 - 1.00 25,000.00 - - 0.57 - - 0.57 14,250.00 - - - - - - 0.43 10,750.00 10,750.00
### ### 9,418,233.84 4,495,742.28 1,025,956.00 ### 34,205,585.90
VAL FINAL GENERAL

2020
PU PESUPUESTO TOTAL EXP TEC PROGRAMADO 2019 EJECUTADO 2019 ADCIONALES DE OBRA EJECUTADO 2020 PRESUPUESTO DEL SALDO DE OBRA
EJECUTADO PROGRAM
EXPEDIENTE PU EXP. TEC. DE PARCIAL PARCIAL EJECUTA
ITEM DESCRIPCIÓN UND TOTAL TOTAL 2018 PROGRAM ADO EJECUTAD EJECUTADO EJECUTADO PARCIAL PU PARCIAL PU
TEC MOD. N°02 DO
EXP TEC MODIFICAD TOTAL TRAMO 1 ADO MM + PC TOTAL O PARCIAL TOTAL PARCIAL MM Y PC PARCIAL EXP TEC MODIFICAD TOTAL PARCIAL METRADO SIN ACTUALIZAD
ORIGINAL MODIFIC
ORIGNAL O N01 EXP TEC APROBAD EXP TEC ORIGINAL O N01 ACTUALIZAR O
ADO N01
O
MOVILIZACION Y DESMOVILIZACION DE EQUIPO Y
01.01 GLB S/.179,229.71 S/. 179,229.71 0.30 - 0.30 53,768.91 - 0.30 - 0.30 53,768.91 0.30 - - 0.30 53,768.91 0.10 17,922.97 - - - - - - -
MATERIALES
01.02 TOPOGRAFIA Y GEOREFERENCIACIÓN KM S/. 1,682.09 S/. 1,742.74 5.85 - 5.85 9,840.23 - 5.85 - 5.85 9,840.23 5.85 - - 5.85 9,840.23 - - - - - - - - -
01.03 CARTEL DE OBRA (INC. INSTALACION) UND S/. 2,000.00 S/. 2,000.00 2.00 - 2.00 4,000.00 - 1.30 - 1.30 2,600.00 1.00 - - 1.00 2,000.00 - - - - - - 1.00 2,000.00 2,000.00
01.04 REUBICACION DE POSTES UND S/. 968.82 S/. 986.82 38.00 - 38.00 36,815.16 - 15.80 - 15.80 15,307.36 12.00 - - 12.00 11,625.84 - - - - - - 26.00 25,189.32 25,657.32
01.05 HABILITACION DE ACCESOS A CANTERAS Y BOTADEROS KM S/. 4,875.92 S/. 4,905.59 2.00 1.50 3.50 17,065.72 - 2.00 1.50 3.50 17,065.72 2.00 - - 2.00 9,751.84 - - - - - - 1.50 7,313.88 7,358.39
01.06 CONSTRUCCION DE CAMPAMENTO M2 S/. 70.97 S/. 72.72 1,047.22 - 1,047.22 74,321.20 - 463.86 - 463.86 32,920.14 438.86 - - 438.86 31,145.89 - - 51.10 - 51.10 3,626.57 557.26 39,548.74 40,523.95
01.07 TRAZO Y REPLANTEO DURANTE EL PROCESO CONSTRUCTIVO MES S/. 35,101.25 S/. 36,293.98 5.39 1.50 6.89 241,847.61 - 6.06 1.50 7.56 265,248.45 5.39 1.00 35,101.25 6.39 224,296.99 2.00 72,587.96 - 0.48 0.48 16,848.60 0.02 702.02 725.88
MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL DURANTE
01.08 MES S/. 34,244.13 S/. 34,244.13 5.39 1.50 6.89 235,942.06 0.20 5.56 1.50 7.06 241,649.41 5.19 0.26 8,903.47 5.45 186,630.51 4.00 136,976.52 - 0.84 0.84 28,765.07 0.40 13,697.65
EL PROCESO DE EJECUCION 13,697.65
02 MOVIMIENTO DE TIERRAS S/. - - - - - - - - - - - - - - - - - - - - - - - -
02.01 CORTES PARA EXPLANACIONES S/. - - - - - - - - - - - - - - - - - - - - - - - -
02.01.01 LIMPIEZA Y ROCE DE TERRENO M2 S/. 0.63 S/. 0.67 15,000.00 - 15,000.00 9,450.00 - 13,058.24 - 13,058.24 8,226.69 14,838.24 - - 14,838.24 9,348.09 - - - - - - 161.76 101.91 108.38
02.01.02 CORTE EN MATERIAL SUELTO M3 S/. 6.52 S/. 6.56 28,762.38 9,815.66 38,578.04 251,528.82 - 28,762.38 9,815.66 38,578.04 251,528.82 28,762.38 9,815.66 63,998.10 38,578.04 251,528.82 51,579.93 338,364.34 - - - - - - -
02.01.03 CORTE EN ROCA SUELTA - PERFORACION Y DISPARO M3 S/. 11.36 S/. 11.48 79,944.34 - 79,944.34 908,167.70 - 11,104.79 - 11,104.79 126,150.41 2,004.79 - - 2,004.79 22,774.41 - - 3,267.50 - 3,267.50 37,118.80 74,672.05 848,274.49 857,235.13
CORTE EN ROCA SUELTA - EXCAVACION, DESQUINCHE Y
02.01.04 M3 S/. 7.79 S/. 7.87 159,888.69 - ### 1,245,532.90 - 143,735.29 - ### 1,119,697.87 130,510.92 - - 130,510.92 1,016,680.03 - - 2,658.00 - 2,658.00 20,705.82 26,719.78 208,147.05 210,284.63
PEINADO DE TALUDES
02.01.05 CORTE EN ROCA FIJA - PERFORACION Y DISPARO M3 S/. 20.97 S/. 21.18 - 50,351.61 50,351.61 1,055,873.26 - - 50,351.61 50,351.61 1,055,873.26 - 513.66 10,771.45 513.66 10,771.45 - - - - - - 49,837.95 1,045,101.81 1,055,567.78
02.01.06 M3 S/. 10.42 S/. 10.57 - - - - - - - - - - - - - - - - - - - - - - -
DETALUDES
02.02 RELLENOS CON MATERIAL DE PRESTAMO S/. - - - - - - - - - - - - - - - - - - - - - - - -
02.02.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA RELLENO M3 S/. 8.38 S/. 8.41 4,163.80 1,262.42 5,426.22 45,471.72 - - 1,262.42 1,262.42 10,579.08 - - - - - - - - - - - 5,426.22 45,471.72 45,634.51
02.02.02 CARGUIO DE MATERIAL PARA RELLENO M3 S/. 2.99 S/. 3.00 5,204.75 1,578.03 6,782.78 20,280.50 - - 1,578.03 1,578.03 4,718.29 - - - - - - - - - - - 6,782.78 20,280.50 20,348.33
02.02.03 TRANSPORTE DE MATERIAL DE RELLENO (Dp=5 Km) M3 S/. 7.25 S/. 7.27 5,204.75 1,578.03 6,782.78 49,175.12 - - 1,578.03 1,578.03 11,440.68 - - - - - - - - - - - 6,782.78 49,175.12 49,310.77
02.02.04 CONFORMACION DE RELLENOS (PERFILADO Y COMPACTADO) M3 S/. 19.30 S/. 19.44 3,785.27 1,640.95 5,426.22 104,726.05 - - 1,640.95 1,640.95 31,670.34 - - - - - - - - - - - 5,426.22 104,726.05 105,485.72
MEJORAMIENTO A NIVEL DE SUB RASANTE (ENROCADO
02.03 S/. - - - - - - - - - - - - - - - - - - - - - - - -
e=0.60 M)
02.03.01 CORTE PARA MEJORAMIENTO M3 S/. 5.58 S/. 5.60 828.85 - 828.85 4,624.98 - 828.85 - 828.85 4,624.98 828.85 - - 828.85 4,624.98 28,913.76 161,917.06 - - - - - - -
02.03.02 SELECCIÓN Y CARGUIO DE MATERIAL PARA ENROCADO M3 S/. 31.60 S/. 31.97 1,160.38 - 1,160.38 36,668.01 - 1,160.38 - 1,160.38 36,668.01 1,160.38 - - 1,160.38 36,668.01 37,505.02 1,199,035.49 - - - - - - -
02.03.03 TRANSPORTE DE MATERIAL PARA ENROCADO (Dp=8 Km) M3 S/. 11.79 S/. 11.82 1,160.38 - 1,160.38 13,680.88 - 1,160.38 - 1,160.38 13,680.88 1,160.38 - - 1,160.38 13,680.88 37,505.02 443,309.34 - - - - - - -
02.03.04 ACOMODO DE ROCA PARA MEJORAMIENTO M3 S/. 33.26 S/. 33.69 828.85 - 828.85 27,567.55 - 828.85 - 828.85 27,567.55 828.85 - - 828.85 27,567.55 37,836.55 1,274,713.37 - - - - - - -
02.03.05 CAPA NIVELANTE CON MATERIAL DE PRESTAMO M2 S/. 7.24 S/. 7.29 1,381.41 - 1,381.41 10,001.41 - 1,381.41 - 1,381.41 10,001.41 1,381.41 - - 1,381.41 10,001.41 34,118.59 248,724.52 - - - - - - -
02.04 ACONDICIONAMIENTO DE TALUDES Y PLATAFORMA S/. - - - - - - - - - - - - - - - - - - - - - - - -
02.04.01 PERFILADO Y COMPACTADO EN ZONAS DE CORTE M2 S/. 7.87 S/. 7.94 30,210.39 - 30,210.39 237,755.77 - 2,010.00 - 2,010.00 15,818.70 14,110.00 - - 14,110.00 111,045.70 - - - - - - 16,100.39 126,710.07 127,837.10
02.04.02 BANQUETA EN TALUDES M3 S/. 6.84 S/. 6.88 4,500.00 - 4,500.00 30,780.00 - 4,500.00 - 4,500.00 30,780.00 4,500.00 - - 4,500.00 30,780.00 5,788.67 39,826.05 - - - - - - -
02.04.03 REMOCION DE DERRUMBES M3 S/. 9.07 S/. 9.16 14,958.80 - 14,958.80 135,676.32 - 12,511.65 - 12,511.65 113,480.67 8,561.65 - - 8,561.65 77,654.17 - - 6,397.15 - 6,397.15 58,022.15 - - -
ELIMINACION DE MATERIAL EXCEDENTE PRODUCTO DE
02.05 S/. - - - - - - - - - - - - - - - - - - - - - - - -
CORTES
02.05.01 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 265,770.33 67,528.35 ### 996,563.05 - 325,227.85 67,528.35 ### 1,174,341.03 265,770.33 45,063.80 134,740.76 310,834.13 929,394.05 - - - 11,981.00 11,981.00 35,823.19 10,483.55 31,345.82 31,450.65
ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE
02.05.02 M3 S/. 5.24 S/. 5.25 265,770.33 67,528.35 ### 1,746,485.08 - 332,248.12 67,528.35 ### 2,094,828.72 265,770.33 45,063.80 236,134.31 310,834.13 1,628,770.84 - - - 11,981.00 11,981.00 62,780.44 10,483.55 54,933.81 55,038.64
(Dp=3.3 Km)
03 SUB BASE Y BASE S/. - - - - - - - - - - - - - - - - - - - - - - - -
03.01 SUB BASE DE 0.20 M DE ESPESOR S/. - - - - - - - - - - - - - - - - - - - - - - - -
03.01.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA SUB BASE M3 S/. 8.11 S/. 8.16 20,530.11 - 20,530.11 166,499.19 - 7,463.11 - 7,463.11 60,525.79 - - - - - - - - - - - 20,530.11 166,499.19 167,525.70
03.01.02 ZARANDEO DE MATERIAL PARA SUB BASE M3 S/. 8.66 S/. 8.75 17,565.87 - 17,565.87 152,120.43 - 4,652.93 - 4,652.93 40,294.33 - - - - - - - - - - - 17,565.87 152,120.43 153,701.36
03.01.03 CARGUIO DE MATERIAL PARA SUB BASE M3 S/. 2.99 S/. 3.00 17,565.87 - 17,565.87 52,521.95 - 4,652.93 - 4,652.93 13,912.25 - - - - - - - - - - - 17,565.87 52,521.95 52,697.61
03.01.04 TRANSPORTE DE MATERIAL DE CANTERA A OBRA (Dp=5.5 Km) M3 S/. 8.74 S/. 8.82 17,565.87 - 17,565.87 153,525.70 - 4,652.93 - 4,652.93 40,666.56 - - - - - - - - - - - 17,565.87 153,525.70 154,930.97
03.01.05 EXTENDIDO RIEGO Y COMPACTADO DE SUB BASE e= 0.20 M M2 S/. 3.91 S/. 3.97 65,872.00 - 65,872.00 257,559.52 - - - - - - - - - - - - - - - - 65,872.00 257,559.52 261,511.84
03.01.06 CONTROL DE CALIDAD DEL MATERIAL PARA SUB BASE KM S/. 1,010.00 S/. 1,010.00 5.80 - 5.80 5,858.00 - - - - - - - - - - - - - - - - 5.80 5,858.00 5,858.00
03.01.07 ENSAYOS NO DESTRUCTIVOS KM S/. 1,610.00 S/. 1,610.00 5.80 - 5.80 9,338.00 - - - - - - - - - - - - - - - - 5.80 9,338.00 9,338.00
03.02 BASE DE 0.20 M DE ESPESOR S/. - - - - - - - - - - - - - - - - - - - - - - - -
03.02.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA BASE M3 S/. 8.11 S/. 8.16 7,116.81 - 7,116.81 57,717.33 - 286.89 - 286.89 2,326.69 - - - - - - - - - - - 7,116.81 57,717.33 58,073.17
03.02.02 ZARANDEO DE MATERIAL PARA BASE M3 S/. 8.66 S/. 8.75 6,089.25 - 6,089.25 52,732.91 - 64.04 - 64.04 554.57 - - - - - - - - - - - 6,089.25 52,732.91 53,280.94
03.02.03 CARGUIO DE MATERIAL PARA BASE M3 S/. 2.99 S/. 3.00 6,089.25 - 6,089.25 18,206.86 - 64.04 - 64.04 191.47 - - - - - - - - - - - 6,089.25 18,206.86 18,267.75
03.02.04 TRANSPORTE DE MATERIAL DE CANTERA A OBRA (Dp=16.5 Km) M3 S/. 20.99 S/. 21.18 6,089.25 - 6,089.25 127,813.36 - 64.04 - 64.04 1,344.16 - - - - - - - - - - - 6,089.25 127,813.36 128,970.32
03.02.05 ADQUISICION DE HORMIGON PARA CONFORMACION DE BASE M3 S/. 65.00 S/. 65.00 9,133.87 - 9,133.87 593,701.55 - 1,980.92 - 1,980.92 128,760.01 - - - - - - - - - - - 9,133.87 593,701.55 593,701.55
03.02.06 EXTENDIDO RIEGO Y COMPACTADO DE BASE e= 0.20 M M2 S/. 4.72 S/. 4.79 57,086.70 - 57,086.70 269,449.22 - 7,351.98 - 7,351.98 34,701.34 - - - - - - - - - - - 57,086.70 269,449.22 273,445.29
03.02.07 CONTROL DE CALIDAD DEL MATERIAL PARA BASE KM S/. 1,010.00 S/. 1,010.00 5.80 - 5.80 5,858.00 - 0.04 - 0.04 38.07 - - - - - - - - - - - 5.80 5,858.00 5,858.00
03.02.08 ENSAYOS NO DESTRUCTIVOS KM S/. 1,610.00 S/. 1,610.00 5.80 - 5.80 9,338.00 - 0.04 - 0.04 60.68 - - - - - - - - - - - 5.80 9,338.00 9,338.00
04 PAVIMENTO ASFALTICO S/. - - - - - - - - - - - - - - - - - - - - - - - -
04.01 IMPRIMACION ASFALTICA S/. - - - - - - - - - - - - - - - - - - - - - - - -
ADQUISICION DE ASFALTO PARA IMPRIMADO MC-30 (PUESTO
04.01.01 GLN S/. 10.00 S/. 10.00 20,312.25 - 20,312.25 203,122.50 - 10,000.00 - 10,000.00 100,000.00 - - - - - - - - - - - 20,312.25 203,122.50 203,122.50
EN OBRA)
04.01.02 M3 S/. 75.00 S/. 75.00 256.47 - 256.47 19,235.25 - - - - - - - - - - - - - - - - 256.47 19,235.25 19,235.25
OBRA)
04.01.03 LIMPIEZA DE LA SUPERFICIE A IMPRIMAR CON EQUIPO M2 S/. 0.44 S/. 0.45 51,293.55 - 51,293.55 22,569.16 - - - - - - - - - - - - - - - - 51,293.55 22,569.16 23,082.10
04.01.04 IMPRIMACION ASFALTICA M2 S/. 0.50 S/. 0.50 51,293.55 - 51,293.55 25,646.78 - - - - - - - - - - - - - - - - 51,293.55 25,646.78 25,646.78
04.01.05 ARENADO DE LA SUPERFICIE IMPRIMADA M2 S/. 0.98 S/. 1.00 51,293.55 - 51,293.55 50,267.68 - - - - - - - - - - - - - - - - 51,293.55 50,267.68 51,293.55
04.02 PAVIMENTO ASFALTICO S/. - - - - - - - - - - - - - - - - - - - - - - - -
VAL FINAL T1
2020
EJECUTADO PROGRAM
TEC MOD. N°02 DO
ORIGINAL MODIFIC
ADO N01
O
04.02.01 SUMINISTRO DE OVER (PUESTO EN PLANTA CHANCADORA) M3 S/. 15.75 S/. 15.75 2,065.08 - 2,065.08 32,525.01 - 620.42 - 620.42 9,771.65 - - - - - - - - - - - 2,065.08 32,525.01 32,525.01
04.02.02 M3 S/. 23.00 S/. 23.07 2,065.08 - 2,065.08 47,496.84 - 620.42 - 620.42 14,269.71 - - - - - - - - - - - 2,065.08 47,496.84 47,641.40
ASFALTICA
04.02.03 CARGUIO DE PIEDRA CHANCADA M3 S/. 2.49 S/. 2.50 2,065.08 - 2,065.08 5,142.05 - - - - - - - - - - - - - - - - 2,065.08 5,142.05 5,162.70
TRANSPORTE DE PIEDRA CHANCADA A PLANTA DE ASFALTO
04.02.04 M3 S/. 20.99 S/. 21.18 2,065.08 - 2,065.08 43,346.03 - - - - - - - - - - - - - - - - 2,065.08 43,346.03 43,738.39
(Dp=18.5 Km)
SUMINISTRO DE ARENA LAVADA PARA CARPETA ASFALTICA
04.02.05 M3 S/. 110.00 S/. 110.00 4,818.52 - 4,818.52 530,037.20 - - - - - - - - - - - - - - - - 4,818.52 530,037.20
(PUESTO EN PLANTA DE ASFALTO) 530,037.20
04.02.06 ADQUISICION DE ASFALTO PARA CARPETA ASFALTICA GLN S/. 9.50 S/. 9.50 177,151.42 - ### 1,682,938.49 - - - - - - - - - - - - - - - - 177,151.42 1,682,938.49 1,682,938.49
04.02.07 ADQUISICION DE ADITIVO MEJORADOR DE ADHERENCIA GLN S/. 95.00 S/. 95.00 1,328.64 - 1,328.64 126,220.80 - - - - - - - - - - - - - - - - 1,328.64 126,220.80 126,220.80
04.02.08 LIMPIEZA DE LA SUPERFICIE IMPRIMADA CON EQUIPO M2 S/. 0.44 S/. 0.45 51,293.55 - 51,293.55 22,569.16 - - - - - - - - - - - - - - - - 51,293.55 22,569.16 23,082.10
PREPARACION DE MEZCLA ASFALTICA EN CALIENTE (PLANTA
04.02.09 TON S/. 95.80 S/. 95.95 10,122.94 - 10,122.94 969,777.65 - - - - - - - - - - - - - - - - 10,122.94 969,777.65 971,296.09
DE HUAMBUTIO)
04.02.10 TRANSPORTE MEZCLA ASFALTICA A OBRA (Dp = 50 Km) TON S/. 29.40 S/. 29.55 9,828.10 - 9,828.10 288,946.14 - - - - - - - - - - - - - - - - 9,828.10 288,946.14 290,420.36
04.02.11 ESPARCIDO Y COMPACTADO DE MEZCLA ASFALTICA (e = 2") M2 S/. 2.50 S/. 2.56 - - - - - - - - - - - - - - - - - - - - - - -
04.02.12 ESPARCIDO Y COMPACTADO DE MEZCLA ASFALTICA (e = 3") M2 S/. 3.73 S/. 3.82 51,293.55 - 51,293.55 191,324.94 - - - - - - - - - - - - - - - - 51,293.55 191,324.94 195,941.36
05 ACERAS S/. - - - - - - - - - - - - - - - - - - - - - - - -
05.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 54.60 - 54.60 2,794.43 - - - - - - - - - - - - - - - - 54.60 2,794.43 2,956.59
05.02 PERFILADO Y COMPACTADO MANUAL M2 S/. 9.67 S/. 10.08 273.00 - 273.00 2,639.91 - - - - - - - - - - - - - - - - 273.00 2,639.91 2,751.84
05.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 54.60 - 54.60 2,964.78 - - - - - - - - - - - - - - - - 54.60 2,964.78 3,085.99
05.04 CAMA DE PIEDRA MEDIANA e=5 cm M2 S/. 17.02 S/. 17.61 273.00 - 273.00 4,646.46 - - - - - - - - - - - - - - - - 273.00 4,646.46 4,807.53
05.05 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 27.30 - 27.30 11,256.88 - - - - - - - - - - - - - - - - 27.30 11,256.88 11,440.07
05.06 BRUÑAS M S/. 8.11 S/. 8.48 273.00 - 273.00 2,214.03 - - - - - - - - - - - - - - - - 273.00 2,214.03 2,315.04
05.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 273.00 - 273.00 622.44 - - - - - - - - - - - - - - - - 273.00 622.44 627.90
05.08 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 68.25 - 68.25 204.07 - - - - - - - - - - - - - - - - 68.25 204.07 204.75
05.09 M3 S/. 5.24 S/. 5.25 68.25 - 68.25 357.63 - - - - - - - - - - - - - - - - 68.25 357.63 358.31
(Dp=3.3 Km)
06 OBRAS DE ARTE Y DRENAJE S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.01 PONTON L = 7.5 M S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.01.01 TRABAJOS PRELIMINARES S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.01.01.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 S/. 143.68 - - - - - - - - - - - - - - - - - - - - - - -
06.01.01.02 EXCAVACION NO CLASIFICADA CON MAQUINARIA M3 S/. 17.20 S/. 17.27 - - - - - - - - - - - - - - - - - - - - - - -
06.01.01.03 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 - - - - - - - - - - - - - - - - - - - - - - -
06.01.01.04 M3 S/. 53.93 S/. 55.05 - - - - - - - - - - - - - - - - - - - - - - -
CANTERA
06.01.01.05 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 - - - - - - - - - - - - - - - - - - - - - - -
ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=5
06.01.01.06 M3 S/. 7.25 S/. 7.27 - - - - - - - - - - - - - - - - - - - - - - -
Km)
06.01.02 ESTRIBOS S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.01.02.01 SUB ZAPATA MEZCLA C:H 1:12 + 30% PG M3 S/. 242.67 S/. 247.89 - - - - - - - - - - - - - - - - - - - - - - -
06.01.02.02 CONCRETO fć = 210 Kg/cm2 PARA CIMENTACIONES M3 S/. 470.03 S/. 477.85 - - - - - - - - - - - - - - - - - - - - - - -
06.01.02.03 CONCRETO fć = 210 Kg/cm2 PARA ESTRIBOS Y PILARES M3 S/. 470.03 S/. 477.85 - - - - - - - - - - - - - - - - - - - - - - -
06.01.02.04 ENCOFRADO Y DESENCOFRADO PARA CIMENTACIONES M2 S/. 54.30 S/. 56.52 - - - - - - - - - - - - - - - - - - - - - - -
ENCOFRADO Y DESENCOFRADO CARAVISTA (MUROS Y
06.01.02.05 M2 S/. 67.50 S/. 70.10 - - - - - - - - - - - - - - - - - - - - - - -
PILARES)
06.01.02.06 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 - - - - - - - - - - - - - - - - - - - - - - -
06.01.03 SUPERESTRUCTURA S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.01.03.01 FALSO PUENTE M2 S/. 75.00 S/. 75.00 - - - - - - - - - - - - - - - - - - - - - - -
06.01.03.02 CONCRETO fć = 210 Kg/cm2 P/SUPERESTRUCTURAS M3 S/. 470.03 S/. 477.85 - - - - - - - - - - - - - - - - - - - - - - -
06.01.03.03 CONCRETO fć = 280 Kg/cm2 P/ SUPERESTRUCTURA M3 S/. 520.43 S/. 528.25 - - - - - - - - - - - - - - - - - - - - - - -
06.01.03.04 M2 S/. 67.50 S/. 70.10 - - - - - - - - - - - - - - - - - - - - - - -
(SUPERESTRUCTURA)
06.01.04 LOSA DE APROXIMACION S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.01.04.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 - - - - - - - - - - - - - - - - - - - - - - -
06.01.04.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05 VARIOS S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.01 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.02 APOYO DE NEOPRENO UND S/. 501.44 S/. 513.53 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.03 JUNTA DE DILATACIÓN PARA MUROS M S/. 12.58 S/. 12.78 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.04 JUNTA DE DILATACIÓN PARA PUENTES M S/. 202.21 S/. 202.51 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.05 BRUÑA ROMPE AGUA DE 1 PULG M S/. 17.78 S/. 18.53 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.06 SUM Y COL TUB PVC SAP 3" P/DRENAJE M S/. 14.88 S/. 15.05 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.07 ACABADO DE VEREDAS M2 S/. 12.68 S/. 13.43 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.08 VERIFICACION DEL EMS UND S/. 3,000.00 S/. 3,000.00 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.09 ROTURA DE BRIQUETAS UND S/. 75.00 S/. 75.00 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.10 PRUEBAS DE CARGA ESTÁTICA Y DINÁMICA UND S/. 10,500.00 S/. 10,500.00 - - - - - - - - - - - - - - - - - - - - - - -
06.02 ALCANTARILLAS TIPO AMC S/. - - - - - - - - - - - - - - - - - - - - - - - -
VAL FINAL T1
2020
EJECUTADO PROGRAM
TEC MOD. N°02 DO
ORIGINAL MODIFIC
ADO N01
O
06.02.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 S/. 143.68 22.17 - 22.17 3,119.54 - 22.17 - 22.17 3,119.54 22.17 - - 22.17 3,119.54 - - - - - - - - -
06.02.02 EXCAVACION NO CLASIFICADA CON MAQUINARIA M3 S/. 17.20 S/. 17.27 416.37 - 416.37 7,161.56 - 416.37 - 416.37 7,161.56 416.37 - - 416.37 7,161.56 18.32 316.35 - - - - - - -
06.02.03 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 70.96 - 70.96 1,006.92 - 70.96 - 70.96 1,006.92 70.96 - - 70.96 1,006.92 1.45 21.49 - - - - - - -
06.02.04 M3 S/. 53.93 S/. 55.05 236.34 - 236.34 12,745.82 - 189.07 - 189.07 10,196.65 189.07 - - 189.07 10,196.65 - - - - - - 47.27 2,549.16 2,602.10
CANTERA
06.02.05 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 541.28 - 541.28 1,618.43 - 541.28 - 541.28 1,618.43 541.28 - - 541.28 1,618.43 - - - - - - 0.00 0.00 0.00
06.02.06 M3 S/. 7.25 S/. 7.27 541.28 - 541.28 3,924.29 - 541.28 - 541.28 3,924.29 541.28 - - 541.28 3,924.28 - - - - - - 0.00 0.01 0.01
Km)
06.02.07 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c = 175 kg/cm2 M2 S/. 100.11 S/. 102.32 134.00 - 134.00 13,414.74 - - - - - - - - - - - - - - - - 134.00 13,414.74 13,710.88
06.02.08 CONCRETO f'c = 100 kg/cm2 M3 S/. 300.79 S/. 305.49 70.96 - 70.96 21,344.06 - 70.96 - 70.96 21,344.06 70.96 - - 70.96 21,344.06 1.45 444.43 - - - - - - -
06.02.09 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 S/. 477.85 60.67 - 60.67 28,516.72 - 60.67 - 60.67 28,516.72 60.67 - - 60.67 28,516.72 16.16 7,722.06 - - - - - - -
06.02.10 CONCRETO fć = 280 Kg/cm2 M3 S/. 520.43 S/. 528.25 12.65 - 12.65 6,583.44 - 12.65 - 12.65 6,583.44 12.65 - - 12.65 6,583.44 3.37 1,780.20 - - - - - - -
06.02.11 ENCOFRADO Y DESENCOFRADO PARA CIMENTACIONES M2 S/. 54.30 S/. 56.52 80.65 - 80.65 4,379.30 - 80.65 - 80.65 4,379.30 80.65 - - 80.65 4,379.30 21.49 1,214.61 - - - - - - -
06.02.12 ENCOFRADO Y DESENCOFRADO PARA ELEVACIONES M2 S/. 54.30 S/. 56.52 182.58 - 182.58 9,914.09 - 182.58 - 182.58 9,914.09 182.58 - - 182.58 9,914.09 48.64 2,749.13 - - - - - - -
06.02.13 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 4,542.27 - 4,542.27 26,208.90 - 4,542.27 - 4,542.27 26,208.90 4,542.27 - - 4,542.27 26,208.90 1,210.08 7,066.87 - - - - - - -
06.02.14 JUNTA DE DILATACIÓN PARA MUROS M S/. 12.58 S/. 12.78 5.70 - 5.70 71.71 - - - - - - - - - - - - - - - - 5.70 71.71 72.85
06.02.15 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 263.23 - 263.23 600.16 - 263.23 - 263.23 600.16 263.23 - - 263.23 600.16 - - - - - - - - -
06.02.16 VERIFICACION DEL EMS UND S/. 3,000.00 S/. 3,000.00 1.00 - 1.00 3,000.00 - 1.00 - 1.00 3,000.00 1.00 - - 1.00 3,000.00 - - - - - - - - -
06.02.17 ROTURA DE BRIQUETAS UND S/. 75.00 S/. 75.00 3.00 - 3.00 225.00 - - - - - - - - - - - - - - - - 3.00 225.00 225.00
06.03 ALCANTARILLAS TIPO TMC S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.03.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 S/. 143.68 29.16 - 29.16 4,103.10 - - - - - - - - - - - - - - - - 29.16 4,103.10 4,189.71
06.03.02 EXCAVACION DE ZANJAS PARA ALCANTARILLAS M3 S/. 17.77 S/. 17.94 715.93 - 715.93 12,722.08 - - - - - - - - - - - - - - - - 715.93 12,722.08 12,843.78
06.03.03 CAMA DE ARENA M3 S/. 127.27 S/. 128.47 41.30 - 41.30 5,256.25 - - - - - - - - - - - - - - - - 41.30 5,256.25 5,305.81
06.03.04 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=24" M S/. 521.40 S/. 525.54 177.50 - 177.50 92,548.50 - - - - - - - - - - - - - - - - 177.50 92,548.50 93,283.35
06.03.05 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=36" M S/. 790.61 S/. 795.80 17.45 - 17.45 13,796.14 - - - - - - - - - - - - - - - - 17.45 13,796.14 13,886.71
06.03.06 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 617.42 - 617.42 33,525.91 - - - - - - - - - - - - - - - - 617.42 33,525.91 34,896.58
06.03.07 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 70% PG. M3 S/. 198.73 S/. 203.24 68.99 - 68.99 13,710.38 - - - - - - - - - - - - - - - - 68.99 13,710.38 14,021.53
06.03.08 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 14.46 - 14.46 5,962.44 - - - - - - - - - - - - - - - - 14.46 5,962.44 6,059.46
06.03.09 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 4,823.93 - 4,823.93 27,834.08 - - - - - - - - - - - - - - - - 4,823.93 27,834.08 28,171.75
06.03.10 RELLENO SOBRE LOS MODULO DE ALCANTARILLA TMC M3 S/. 40.93 S/. 42.05 198.65 - 198.65 8,130.74 - - - - - - - - - - - - - - - - 198.65 8,130.74 8,353.23
06.03.12 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 617.42 - 617.42 1,407.72 - - - - - - - - - - - - - - - - 617.42 1,407.72 1,420.07
06.03.13 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 932.83 - 932.83 2,789.16 - - - - - - - - - - - - - - - - 932.83 2,789.16 2,798.49
06.03.14 M3 S/. 5.24 S/. 5.25 932.83 - 932.83 4,888.03 - - - - - - - - - - - - - - - - 932.83 4,888.03 4,897.36
(Dp=3.3 Km)
06.03.15 PRUEBAS DE RESISTENCIA DEL CONCRETO UND S/. 75.00 S/. 75.00 19.00 - 19.00 1,425.00 - - - - - - - - - - - - - - - - 19.00 1,425.00 1,425.00
06.04 CUNETAS LATERALES REVESTIDAS EN CONCRETO S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.04.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 1,425.40 - 1,425.40 72,951.97 - - - - - - - - - - - - - - - - 1,425.40 72,951.97 77,185.41
06.04.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 S/. 3.87 7,417.30 - 7,417.30 27,147.32 - - - - - - - - - - - - - - - - 7,417.30 27,147.32 28,704.95
ENCOFRADO Y DESENCOFRADO PARA CUNETAS
06.04.03 M2 S/. 54.30 S/. 56.52 2,114.00 - 2,114.00 114,790.20 - 528.50 - 528.50 28,697.55 - - - - - - - - - - - 2,114.00 114,790.20 119,483.28
RECTANGULARES
06.04.04 ENCOFRADO Y DESENCOFRADO DE CUNETAS TRIANGULARES M S/. 8.10 S/. 8.26 5,000.00 - 5,000.00 40,500.00 - - - - - - - - - - - - - - - - 5,000.00 40,500.00 41,300.00
06.04.06 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 6,815.43 - 6,815.43 39,325.03 - 1,703.86 - 1,703.86 9,831.26 - - - - - - - - - - - 6,815.43 39,325.03 39,802.11
06.04.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 7,462.29 - 7,462.29 17,014.02 - - - - - - - - - - - - - - - - 7,462.29 17,014.02 17,163.27
06.04.08 SELLADO DE JUNTAS EN CUNETAS REVESTIDAS M S/. 3.62 S/. 3.75 2,418.68 - 2,418.68 8,755.62 - - - - - - - - - - - - 12.50 - 12.50 45.25 2,406.18 8,710.37 9,023.18
06.04.09 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 1,435.40 - 1,435.40 4,291.85 - - - - - - - - - - - - - - - - 1,435.40 4,291.85 4,306.20
06.04.10 M3 S/. 5.24 S/. 5.25 1,435.40 - 1,435.40 7,521.50 - - - - - - - - - - - - - - - - 1,435.40 7,521.50 7,535.85
(Dp=3.3 Km)
06.05 CUNETAS DE CORONACION REVESTIDAS EN CONCRETO S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.05.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 65.63 81.68 147.31 6,282.77 - 65.63 81.68 147.31 6,282.77 65.63 41.29 1,761.02 106.92 4,560.14 - - - - - - 40.39 1,722.63 1,822.39
06.05.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 S/. 3.87 137.50 534.60 672.10 2,459.89 - 137.50 534.60 672.10 2,459.89 137.50 424.82 1,554.84 562.32 2,058.09 - - - - - - 109.78 401.79 424.85
06.05.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 200.00 336.60 536.60 29,137.38 - 200.00 336.60 536.60 29,137.38 175.68 259.92 14,113.66 435.60 23,653.08 - - - - - - 101.00 5,484.30 5,708.52
06.05.04 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 22.50 61.58 84.08 34,669.55 - 22.50 61.58 84.08 34,669.55 17.22 34.26 14,126.77 51.48 21,227.26 - - - - - - 32.60 13,442.28 13,661.03
06.05.05 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 338.00 603.90 941.90 2,147.53 - 338.00 603.90 941.90 2,147.53 338.00 176.80 403.10 514.80 1,173.74 - - - - - - 427.10 973.79 982.33
06.05.06 SELLADO DE JUNTAS EN CUNETAS REVESTIDAS M S/. 3.62 S/. 3.75 100.00 435.24 535.24 1,937.57 - - 435.24 435.24 1,575.57 100.00 111.20 402.54 211.20 764.54 - - - - - - 324.04 1,173.02 1,215.15
06.05.07 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 S/. 9.79 82.03 102.11 184.14 1,688.54 - 82.03 102.11 184.14 1,688.54 82.03 51.62 473.36 133.65 1,225.57 - - - - - - 50.49 462.97 494.27
06.06 BADENES S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.06.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 136.06 - 136.06 5,802.96 - - - - - - - - - - - - - - - - 136.06 5,802.96 6,139.03
06.06.02 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 234.20 - 234.20 3,323.30 - - - - - - - - - - - - - - - - 234.20 3,323.30 3,459.13
06.06.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 182.58 - 182.58 9,914.09 - - - - - - - - - - - - - - - - 182.58 9,914.09 10,319.42
06.06.07 CONCRETO f'c = 210 Kg/cm2 + 50% PG M3 S/. 300.05 S/. 306.45 27.98 - 27.98 8,395.40 - - - - - - - - - - - - - - - - 27.98 8,395.40 8,574.47
VAL FINAL T1
2020
EJECUTADO PROGRAM
TEC MOD. N°02 DO
ORIGINAL MODIFIC
ADO N01
O
06.06.10 CONCRETO CICLOPEO f'c=175Kg/cm2.+70% PG. M3 S/. 204.32 S/. 209.36 31.50 - 31.50 6,436.08 - - - - - - - - - - - - - - - - 31.50 6,436.08 6,594.84
06.06.11 RELLENO Y COMPACACION EN MUROS DE SALIDA M3 S/. 40.93 S/. 42.05 10.78 - 10.78 441.23 - - - - - - - - - - - - - - - - 10.78 441.23 453.30
06.06.12 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 182.58 - 182.58 416.28 - - - - - - - - - - - - - - - - 182.58 416.28 419.93
06.06.13 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 S/. 9.79 156.60 - 156.60 1,436.02 - - - - - - - - - - - - - - - - 156.60 1,436.02 1,533.11
06.06.14 SELLADO DE JUNTAS DE DILATACION M S/. 3.62 S/. 3.75 59.00 - 59.00 213.58 - - - - - - - - - - - - - - - - 59.00 213.58 221.25
06.07 ALIVIADEROS REVESTIDOS EN CONCRETO S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.07.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 20.51 8.20 28.71 1,224.65 - 10.08 8.20 18.28 779.81 10.08 - - 10.08 429.91 - - - - - - 18.63 794.74 840.77
06.07.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 S/. 3.87 30.55 12.22 42.77 156.54 - - 12.22 12.22 44.73 12.22 - - 12.22 44.73 - - - - - - 30.55 111.81 118.23
06.07.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 45.60 18.24 63.84 3,466.51 - 28.38 18.24 46.62 2,531.47 28.38 - - 28.38 1,541.03 - - - - - - 35.46 1,925.48 2,004.20
06.07.04 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 7.29 2.92 10.21 4,208.34 - 5.55 2.92 8.47 3,490.87 5.55 - - 5.55 2,288.49 - - - - - - 4.66 1,919.86 1,951.10
06.07.05 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 70% PG. M3 S/. 198.73 S/. 203.24 2.45 0.98 3.43 681.64 - - 0.98 0.98 194.76 1.23 - - 1.23 244.44 - - - - - - 2.20 437.21 447.13
06.07.06 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 744.35 297.74 1,042.09 6,012.86 - 136.03 297.74 433.77 2,502.85 136.03 - - 136.03 784.89 - - - - - - 906.06 5,227.97 5,291.39
06.07.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 45.60 18.24 63.84 145.56 - 36.95 18.24 55.19 125.83 36.95 - - 36.95 84.25 - - - - - - 26.89 61.31 61.85
06.07.08 SELLADO DE JUNTAS DE DILATACION M S/. 3.62 S/. 3.75 22.53 9.01 31.54 114.18 - - 9.01 9.01 32.62 11.27 - - 11.27 40.80 - - - - - - 20.27 73.38 76.02
06.07.09 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 S/. 9.79 25.63 10.26 35.89 329.13 - - 10.26 10.26 94.11 12.60 - - 12.60 115.54 - - - - - - 23.29 213.59 228.03
06.08 DREN TRAPEZOIDAL S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.08.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 199.08 695.52 894.60 38,154.69 - 120.00 695.52 815.52 34,781.93 - - - - - - - - - - - 894.60 38,154.69 40,364.35
06.08.02 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 S/. 9.79 248.85 869.40 1,118.25 10,254.35 - 152.00 869.40 1,021.40 9,366.24 - - - - - - - - - - - 1,118.25 10,254.35 10,947.67
06.09 SUB DREN RECTANGULAR S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.09.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 423.90 477.36 901.26 38,438.73 - 379.49 477.36 856.85 36,544.73 48.36 - - 48.36 2,062.55 - - - - - - 852.90 36,376.18 38,482.84
06.09.02 CAMA DE APOYO M3 S/. 121.27 S/. 122.47 47.10 53.04 100.14 12,143.98 - 55.99 53.04 109.03 13,221.83 4.64 - - 4.64 562.69 - - - - - - 95.50 11,581.29 11,695.89
06.09.03 TUBERIA PVC SAP CRIBADA C-5 DE 8" M S/. 53.06 S/. 53.31 706.50 795.60 1,502.10 79,701.43 - 663.22 795.60 1,458.82 77,404.99 78.00 - - 78.00 4,138.68 - - - - - - 1,424.10 75,562.75 75,918.77
06.09.04 GEOTEXTIL PARA SUB DRENAJE M2 S/. 5.87 S/. 5.89 1,130.40 1,272.96 2,403.36 14,107.72 - 1,173.75 1,272.96 2,446.71 14,362.20 257.40 - - 257.40 1,510.94 - - - - - - 2,145.96 12,596.79 12,639.70
06.09.05 RELLENO CON MATERIAL SELECCIONADO M3 S/. 105.11 S/. 106.05 347.23 391.02 738.25 77,597.46 - 324.34 391.02 715.36 75,191.28 34.79 - - 34.79 3,656.78 - - - - - - 703.46 73,940.68 74,601.93
06.09.06 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 529.88 596.70 1,126.58 3,368.46 - 550.12 596.70 1,146.81 3,428.96 60.45 - - 60.45 180.75 - - - - - - 1,066.13 3,187.71 3,198.38
06.09.07 M3 S/. 5.24 S/. 5.25 529.88 596.70 1,126.58 5,903.25 - 550.12 596.70 1,146.81 6,009.28 60.45 - - 60.45 316.76 - - - - - - 1,066.13 5,586.50 5,597.16
(Dp=3.3 Km)
06.10 BORDILLOS S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.10.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 14.15 - 14.15 724.20 - 2.55 - 2.55 130.36 - - - - - - - - - - - 14.15 724.20 766.22
06.10.02 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 155.65 - 155.65 8,451.80 - 28.02 - 28.02 1,521.32 - - - - - - - - - - - 155.65 8,451.80 8,797.34
06.10.03 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 775.21 - 775.21 4,472.96 - 139.54 - 139.54 805.13 - - - - - - - - - - - 775.21 4,472.96 4,527.23
06.10.04 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 19.81 - 19.81 8,168.46 - 3.57 - 3.57 1,470.32 - - - - - - - - - - - 19.81 8,168.46 8,301.38
06.10.05 SELLADO DE JUNTAS DE CONSTRUCCION M S/. 3.62 S/. 3.75 37.73 - 37.73 136.58 - 6.79 - 6.79 24.58 - - - - - - - - - - - 37.73 136.58 141.49
06.10.06 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 250.00 - 250.00 570.00 - 45.00 - 45.00 102.60 - - - - - - - - - - - 250.00 570.00 575.00
06.10.07 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 17.69 - 17.69 52.89 - 3.18 - 3.18 9.52 - - - - - - - - - - - 17.69 52.89 53.07
06.10.08 M3 S/. 5.24 S/. 5.25 17.69 - 17.69 92.70 - 3.18 - 3.18 16.69 - - - - - - - - - - - 17.69 92.70 92.87
(Dp=3.3 Km)
07 SEÑALIZACION Y SEGURIDAD VIAL S/. - - - - - - - - - - - - - - - - - - - - - - - -
07.01 SEÑALIZACION S/. - - - - - - - - - - - - - - - - - - - - - - - -
07.01.01 SEÑALES PREVENTIVAS (INC INSTALACION) UND S/. 594.86 S/. 606.55 68.00 - 68.00 40,450.48 - - - - - - - - - - - - - - - - 68.00 40,450.48 41,245.40
07.01.02 SEÑALES REGULADORAS (INC INSTALACION) UND S/. 674.86 S/. 686.55 12.00 - 12.00 8,098.32 - - - - - - - - - - - - - - - - 12.00 8,098.32 8,238.60
07.01.03 SEÑALES INFORMATIVAS M2 S/. 668.15 S/. 671.10 3.00 - 3.00 2,004.45 - - - - - - - - - - - - - - - - 3.00 2,004.45 2,013.30
07.01.04 ESTRUCTURA DE SOPORTE DE SEÑAL INFORMATIVA M S/. 139.86 S/. 143.93 26.60 - 26.60 3,720.28 - - - - - - - - - - - - - - - - 26.60 3,720.28 3,828.54
07.01.05 CIMENTACION DE SEÑAL INFORMATIVA UND S/. 978.52 S/. 1,006.17 6.00 - 6.00 5,871.12 - - - - - - - - - - - - - - - - 6.00 5,871.12 6,037.02
07.01.06 POSTES DELINEADORES UND S/. 118.04 S/. 121.14 609.00 - 609.00 71,886.36 - - - - - - - - - - - - - - - - 609.00 71,886.36 73,774.26
07.01.07 TACHAS RETRORREFLECTIVAS UND S/. 17.34 S/. 17.82 1,851.00 - 1,851.00 32,096.34 - - - - - - - - - - - - - - - - 1,851.00 32,096.34 32,984.82
07.01.08 MARCAS EN EL PAVIMENTO M2 S/. 13.99 S/. 14.09 2,107.40 - 2,107.40 29,482.53 - - - - - - - - - - - - - - - - 2,107.40 29,482.53 29,693.27
07.01.09 BARRERA DE SEGURIDAD M S/. 299.42 S/. 301.62 809.20 - 809.20 242,290.66 - - - - - - - - - - - - - - - - 809.20 242,290.66 244,070.90
07.01.10 POSTES DE KILOMETRAJE UND S/. 155.15 S/. 159.47 6.00 - 6.00 930.90 - - - - - - - - - - - - - - - - 6.00 930.90 956.82
08 MUROS DE CONTENCIÓN S/. - - - - - - - - - - - - - - - - - - - - - - - -
08.01 MUROS DE CONTENCION S/. - - - - - - - - - - - - - - - - - - - - - - - -
08.01.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 3,153.99 - 3,153.99 134,517.67 - 3,153.97 - 3,153.97 134,516.75 2,810.51 - - 2,810.51 119,868.25 - - 112.50 - 112.50 4,798.13 230.98 9,851.30 10,421.82
08.01.02 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 2,252.85 - 2,252.85 31,967.94 - 1,782.50 - 1,782.50 25,293.69 709.89 - - 709.89 10,073.34 - - - - - - 1,542.96 21,894.60 22,789.52
08.01.03 SOLADO DE CONCRETO C:H 1:10 e=2" M2 S/. 67.86 S/. 68.21 2,252.85 - 2,252.85 152,878.40 - 1,660.00 - 1,660.00 112,647.67 709.89 - - 709.89 48,173.14 - - 57.00 - 57.00 3,868.02 1,485.96 100,837.25 101,357.33
08.01.04 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 5,506.10 - 5,506.10 298,981.23 - 4,210.95 - 4,210.95 228,654.59 1,486.02 - - 1,486.02 80,690.89 - - 74.57 - 74.57 4,049.15 3,945.51 214,241.19 223,000.23
08.01.05 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 37,982.50 - 37,982.50 219,159.03 - 23,450.80 - 23,450.80 135,311.09 7,822.44 - - 7,822.44 45,135.49 - - 3,818.98 - 3,818.98 22,035.51 26,341.08 151,988.02 153,831.90
08.01.06 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 S/. 477.85 891.10 - 891.10 418,843.73 - 526.14 - 526.14 247,299.80 136.80 - - 136.80 64,300.10 - - 32.20 - 32.20 15,134.97 722.10 339,408.66 345,055.49
08.01.07 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 40% PG M3 S/. 316.82 S/. 323.96 821.23 - 821.23 260,182.09 - 959.51 - 959.51 303,992.40 773.46 - - 773.46 245,047.60 - - - - - - 47.77 15,134.49 15,475.57
08.01.08 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 5,506.10 - 5,506.10 12,553.91 - 4,066.02 - 4,066.02 9,270.53 1,331.40 - - 1,331.40 3,035.59 - - - - - - 4,174.70 9,518.32 9,601.81
08.01.09 SELLADO DE JUNTAS DE CONSTRUCCION M S/. 3.62 S/. 3.75 161.00 - 161.00 582.82 - 91.30 - 91.30 330.51 - - - - - - - - - - - 161.00 582.82 603.75
08.01.10 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 4,100.19 - 4,100.19 12,259.57 - 4,505.44 - 4,505.44 13,471.26 3,513.14 - - 3,513.14 10,504.29 - - - - - - 587.05 1,755.28 1,761.15
08.01.11 M3 S/. 7.25 S/. 7.27 4,100.19 - 4,100.19 29,726.38 - 4,516.58 - 4,516.58 32,745.18 3,513.14 - - 3,513.14 25,470.27 - - - - - - 587.05 4,256.11 4,267.85
Km)
08.01.12 FALSA ZAPATA fć = 100 Kg/cm2 + 70% PG M3 S/. 269.13 S/. 273.99 - 249.30 249.30 67,094.11 - 98.16 249.30 347.46 93,510.84 - 249.30 67,094.11 249.30 67,094.11 - - - - - - - 0.00 - 0.00 - 0.00
09 SEGURIDAD, MEDIO AMBIENTE Y OTROS S/. - - - - - - - - - - - - - - - - - - - - - - - -
09.01 SEGURIDAD EN OBRA S/. - - - - - - - - - - - - - - - - - - - - - - - -
09.01.01 EQUIPOS DE PROTECCION INDIVIDUAL GLB S/.358,550.00 S/. 358,550.00 0.30 0.20 0.50 179,275.00 - 0.33 0.20 0.53 190,031.50 0.30 - - 0.30 107,565.00 - - - - - - 0.20 71,710.00 71,710.00
09.01.02 EQUIPOS DE PROTECCION COLECTIVA GLB S/. 77,147.40 S/. 77,147.40 0.30 0.20 0.50 38,573.70 - 0.33 0.20 0.53 40,888.12 0.30 - - 0.30 23,144.22 - - - - - - 0.20 15,429.48 15,429.48
ELABORACION E IMPLEMENTACION DE PLAN DE SEGURIDAD
09.01.03 GLB S/. 15,700.00 S/. 15,700.00 0.30 0.20 0.50 7,850.00 - 0.32 0.20 0.52 8,164.00 0.30 - - 0.30 4,710.00 - - - - - - 0.20 3,140.00 3,140.00
EN EL TRABAJO
PROGRAMA DE MONITOREO AMBIENTAL DURANTE LA
09.02 S/. - - - - - - - - - - - - - - - - - - - - - - - -
EJECUCION
09.02.01 MONITOREO DE CALIDAD DE AIRE, AGUA. SUELO Y RUIDO GLB S/. 16,000.00 S/. 16,000.00 0.60 - 0.60 9,600.00 - 0.62 - 0.62 9,866.67 0.50 - - 0.50 8,000.00 - - - - - - 0.10 1,600.00 1,600.00
09.02.02 IMPLEMENTACION DE CONTENEDORES GLB S/. 6,800.00 S/. 6,800.00 0.30 - 0.30 2,040.00 0.19 0.11 - 0.11 725.33 0.09 - - 0.09 612.00 - - - - - - 0.02 136.00 136.00
IMPLEMENTACION DE LETRINAS PARA LOS FRENTES DE
09.02.03 UND S/. 500.00 S/. 500.00 3.00 - 3.00 1,500.00 - 3.00 - 3.00 1,500.00 3.00 - - 3.00 1,500.00 - - - - - - - - -
TRABAJO
09.02.04 MANEJO DE EFLUENTES DEL CAMPAMENTO GLB S/. 5,000.00 S/. 5,000.00 0.30 - 0.30 1,500.00 - 0.43 - 0.43 2,166.67 0.30 - - 0.30 1,500.00 - - - - - - - - -
09.02.05 MANEJO DE EFLUENTES DE LETRINAS GLB S/. 4,000.00 S/. 4,000.00 0.30 - 0.30 1,200.00 - 0.38 - 0.38 1,533.33 0.30 - - 0.30 1,200.00 - - - - - - - - -
09.02.06 ELIMINACION DE RESIDUOS SOLIDOS DE CAMPAMENTO GLB S/. 1,500.00 S/. 1,500.00 0.30 - 0.30 450.00 - 0.46 - 0.46 695.00 0.30 - - 0.30 450.00 - - - - - - - - -
PROGRAMA DE READECUACIÓN AMBIENTAL, ABANDONO Y
09.03 S/. - - - - - - - - - - - - - - - - - - - - - - -
CIERRE DE OBRA -
ACONDICIONAMIENTO DE DEPOSITOS DE MATERIAL
09.03.01 M3 S/. 4.72 S/. 4.74 60,000.00 - 60,000.00 283,200.00 - 23,310.90 - 23,310.90 110,027.45 8,310.90 - - 8,310.90 39,227.45 - - - - - - 51,689.10 243,972.55 245,006.33
EXCEDENTE
09.03.02 RESTAURACION DE AREAS EXPLOTADAS COMO CANTERAS M2 S/. 3.72 S/. 3.76 7,500.00 - 7,500.00 27,900.00 - 1,850.00 - 1,850.00 6,882.00 - - - - - - - - - - - 7,500.00 27,900.00 28,200.00
09.03.03 RESTAURACION DE AREAS AFECTADAS POR CAMPAMENTO M2 S/. 3.71 S/. 3.78 1,000.00 - 1,000.00 3,710.00 - 317.80 - 317.80 1,179.04 317.80 - - 317.80 1,179.04 - - - - - - 682.20 2,530.96 2,578.72
09.03.04 REVEGETALIZACION HA S/. 7,175.91 S/. 7,272.56 1.50 - 1.50 10,763.87 - 0.30 - 0.30 2,152.77 0.30 - - 0.30 2,152.77 - - - - - - 1.20 8,611.09 8,727.07
09.03.05 SELLADO DE LETRINAS UND S/. 489.32 S/. 511.61 7.00 - 7.00 3,425.24 - 7.10 - 7.10 3,474.17 7.00 - - 7.00 3,425.24 - - - - - - - - -
09.04 PLAN DE MONITOREO ARQUEOLOGICO S/. - - - - - - - - - - - - - - - - - - - - - - - -
09.04.01 MONITOREO ARQUEOLÓGICO DURANTE LA EJECUCIÓN GLB S/. 32,674.00 S/. 32,674.00 0.30 - 0.30 9,802.20 - 0.28 - 0.28 9,148.72 0.29 - - 0.29 9,475.46 - - - - - - 0.01 326.74 326.74
VAL FINAL T1
2020
PESUPUESTO TOTAL EXP TEC PROGRAMADO 2019 EJECUTADO 2019 ADCIONALES DE OBRA EJECUTADO 2020 PRESUPUESTO DEL SALDO DE OBRA
PU PROGRAM
EJECUTADO EJECUTA
EXPEDIENTE PU EXP. TEC. DE TOTAL TOTAL PARCIAL PROGRAM ADO PARCIAL EJECUTAD EJECUTADO EJECUTADO PARCIAL PU PARCIAL PU
ITEM DESCRIPCIÓN UND 2018 DO
TEC MOD. N°02 EXP TEC MODIFICAD TOTAL ADO MM + PC TOTAL O PARCIAL TOTAL PARCIAL MM Y PC PARCIAL EXP TEC MODIFICAD TOTAL PARCIAL METRADO SIN ACTUALIZAD
TRAMO 1 MODIFIC
ORIGINAL ORIGNAL O N01 EXP TEC APROBAD EXP TEC ORIGINAL O N01 ACTUALIZAR O
ADO N01
O
09.05 PROGRAMA DE ASUNTOS SOCIALES S/. - - - - - - - - - - - - - - - - - - - - - - - -
09.05.01 AFECTACIONES DURANTE LA EJECUCION GLB S/.200,000.00 S/. 200,000.00 0.30 - 0.30 60,000.00 - 0.02 - 0.02 3,333.33 - - - - - - - - - - - 0.30 60,000.00 60,000.00
09.05.02 TALLER DE PARTICIPACION CIUDADANA UND S/. 2,100.00 S/. 2,100.00 0.50 - 0.50 1,050.00 - 0.47 - 0.47 994.00 0.44 - - 0.44 924.00 - - - - - - 0.06 126.00 126.00
09.05.03 TALLER DE EDUCACION AMBIENTAL PARA LA POBLACION UND S/. 2,100.00 S/. 2,100.00 0.50 - 0.50 1,050.00 - 0.03 - 0.03 70.00 0.35 - - 0.35 735.00 - - - - - - 0.15 315.00 315.00
DIFUSION DE CONTENIDOS DE SEGURIDAD E HIGIENE
09.05.04 GLB S/. 25,000.00 S/. 25,000.00 0.30 - 0.30 7,500.00 - 0.12 - 0.12 2,916.67 0.25 - - 0.25 6,250.00 - - - - - - 0.05 1,250.00 1,250.00
INDUSTRIAL
DIFUSION DE CONTENIDOS DE SENSIBILIZACION AMBIENTAL Y
09.05.05 GLB S/. 25,000.00 S/. 25,000.00 0.30 - 0.30 7,500.00 - 0.22 - 0.22 5,416.67 0.27 - - 0.27 6,750.00 - - - - - - 0.03 750.00 750.00
SOCIAL
DIFUSION EN MEDIOS DE COMUNICACION SOBRE RESTRICCION
09.05.06 GLB S/. 25,000.00 S/. 25,000.00 0.30 - 0.30 7,500.00 - 0.22 - 0.22 5,416.67 0.27 - - 0.27 6,750.00 - - - - - - 0.03 750.00 750.00
DE TRANSITO
### ### 589,578.74 ### ### ### ### ###
VAL FINAL T1
2020
PROGRAM
EXPEDIENTE PU EXP. TEC. DE TOTAL PARCIAL EJECUTADO PROGRAM PARCIAL EJECUTAD EJECUTAD EJECUTAD
ITEM DESCRIPCIÓN UND TOTAL ADO EJECUTAD
TEC MOD. N°02 2018 O O O PARCIAL PU SIN PARCIAL PU
EXP TEC MODIFICA TOTAL ADO MM + PC TOTAL O PARCIAL TOTAL PARCIAL MM Y PC PARCIAL TOTAL PARCIAL METRADO
ORIGINAL MODIFICA EXP TEC MODIFICA ACTUALIZAR ACTUALIZADO
ORIGNAL DO N01 EXP TEC APROBAD EXP TEC
DO N01 ORIGINAL DO N01
O
01.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPO Y MATERIALES GLB S/.179,229.71 S/. 179,229.71 0.56 - 0.56 100,368.64 0.46 0.11 - 0.11 19,715.27 0.10 - - 0.10 17,922.97 - - - - - - 0.00 0.00 0.00
01.02 TOPOGRAFIA Y GEOREFERENCIACIÓN KM S/. 1,682.09 S/. 1,742.74 11.65 - 11.65 19,596.35 11.65 0.13 - 0.13 225.90 - - - - - - - - - - - - - -
01.03 CARTEL DE OBRA (INC. INSTALACION) UND S/. 2,000.00 S/. 2,000.00 2.00 - 2.00 4,000.00 2.00 - - - - - - - - - - - - - - - - - -
01.04 REUBICACION DE POSTES UND S/. 968.82 S/. 986.82 - - - - - - - - - - - - - - - - - - - - - - -
01.05 HABILITACION DE ACCESOS A CANTERAS Y BOTADEROS KM S/. 4,875.92 S/. 4,905.59 3.50 1.50 5.00 24,379.60 2.50 1.49 1.50 2.99 14,579.00 1.00 - - 1.00 4,875.92 - - - - - - 1.50 7,313.88 7,358.39
01.06 CONSTRUCCION DE CAMPAMENTO M2 S/. 70.97 S/. 72.72 1,950.22 - 1,950.22 138,407.11 1,950.22 240.14 - 240.14 17,042.74 - - - - - - - - - - - - - -
01.07 TRAZO Y REPLANTEO DURANTE EL PROCESO CONSTRUCTIVO MES S/. 35,101.25 S/. 36,293.98 10.03 1.50 11.53 404,717.41 8.53 2.37 1.50 3.87 135,724.83 1.50 - - 1.50 52,651.88 2.00 72,587.96 - 0.55 0.55 19,305.69 0.95 33,346.19 34,479.28
01.08 MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL DURANTE EL PROCESO DE EJECUCION MES S/. 34,244.13 S/. 34,244.13 10.03 1.50 11.53 394,834.82 8.18 2.58 1.50 4.08 139,601.90 1.85 - - 1.85 63,351.64 1.00 34,244.13 - 0.55 0.55 18,834.27 0.95 32,531.92 32,531.92
02 MOVIMIENTO DE TIERRAS S/. - - - - - - - - - - - - - - - - - - - - - - - -
02.01 CORTES PARA EXPLANACIONES S/. - - - - - - - - - - - - - - - - - - - - - - - -
02.01.01 LIMPIEZA Y ROCE DE TERRENO M2 S/. 0.63 S/. 0.67 28,000.00 - 28,000.00 17,640.00 28,000.00 1,441.76 - 1,441.76 908.31 - - - - - - - - - - - - - -
02.01.02 CORTE EN MATERIAL SUELTO M3 S/. 6.52 S/. 6.56 74,930.07 - 74,930.07 488,544.06 74,930.07 - - - - - - - - - 677.44 4,444.01 - - - - - - -
02.01.03 CORTE EN ROCA SUELTA - PERFORACION Y DISPARO M3 S/. 11.36 S/. 11.48 135,015.95 - ### 1,533,781.19 507.28 20,822.86 - 20,822.86 236,547.68 10,701.07 - - ### 121,564.19 - - 8,896.30 - 8,896.30 101,061.97 114,911.30 1,305,392.33 1,319,181.69
02.01.04 CORTE EN ROCA SUELTA - EXCAVACION, DESQUINCHE Y PEINADO DE TALUDES M3 S/. 7.79 S/. 7.87 270,031.89 - ### 2,103,548.42 33,465.18 31,601.58 - 31,601.58 246,176.33 6,381.85 - - 6,381.85 49,714.65 - - 6,731.05 - 6,731.05 52,434.88 223,453.81 1,740,705.15 1,758,581.45
02.01.05 CORTE EN ROCA FIJA - PERFORACION Y DISPARO M3 S/. 20.97 S/. 21.18 - - - - - - - - - - - - - - - - - - - - - - -
02.01.06 CORTE EN ROCA FIJA - EXCAVACION, DESQUINCHE Y PEINADO DETALUDES M3 S/. 10.42 S/. 10.57 - - - - - - - - - - - - - - - - - - - - - - -
02.02 RELLENOS CON MATERIAL DE PRESTAMO S/. - - - - - - - - - - - - - - - - - - - - - - - -
02.02.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA RELLENO M3 S/. 8.38 S/. 8.41 3,420.55 - 3,420.55 28,664.21 3,420.55 512.80 - 512.80 4,297.28 - - - - - - - - - - - - - -
02.02.02 CARGUIO DE MATERIAL PARA RELLENO M3 S/. 2.99 S/. 3.00 4,275.69 - 4,275.69 12,784.31 4,275.69 641.00 - 641.00 1,916.60 - - - - - - - - - - - - - -
02.02.03 TRANSPORTE DE MATERIAL DE RELLENO (Dp=5 Km) M3 S/. 7.25 S/. 7.27 4,275.69 - 4,275.69 30,998.75 4,275.69 641.00 - 641.00 4,647.27 - - - - - - - - - - - - - -
02.02.04 CONFORMACION DE RELLENOS (PERFILADO Y COMPACTADO) M3 S/. 19.30 S/. 19.44 3,109.59 - 3,109.59 60,015.09 3,109.59 490.85 - 490.85 9,473.39 - - - - - - - - - - - - - -
02.03 MEJORAMIENTO A NIVEL DE SUB RASANTE (ENROCADO e=0.60 M) S/. - - - - - - - - - - - - - - - - - - - - - - - -
02.03.01 CORTE PARA MEJORAMIENTO M3 S/. 5.58 S/. 5.60 7,485.19 - 7,485.19 41,767.36 7,485.19 736.09 - 736.09 4,107.39 - - - - - 3,849.00 21,554.40 - - - - - - -
02.03.02 SELECCIÓN Y CARGUIO DE MATERIAL PARA ENROCADO M3 S/. 31.60 S/. 31.97 10,479.27 - 10,479.27 331,144.93 10,479.27 1,030.53 - 1,030.53 32,564.70 - - - - - 5,177.50 165,524.68 - - - - - - -
02.03.03 TRANSPORTE DE MATERIAL PARA ENROCADO (Dp=8 Km) M3 S/. 11.79 S/. 11.82 10,479.27 - 10,479.27 123,550.59 10,479.27 1,030.53 - 1,030.53 12,149.93 - - - - - 5,177.50 61,198.05 - - - - - - -
02.03.04 ACOMODO DE ROCA PARA MEJORAMIENTO M3 S/. 33.26 S/. 33.69 7,485.19 - 7,485.19 248,957.42 2,728.00 5,402.27 - 5,402.27 179,679.62 3,849.00 - - 3,849.00 128,017.74 - - - - - - 908.19 30,206.40 30,596.92
02.03.05 CAPA NIVELANTE CON MATERIAL DE PRESTAMO M2 S/. 7.24 S/. 7.29 12,475.32 - 12,475.32 90,321.32 - 12,475.32 - 12,475.32 90,321.32 12,475.32 - - ### 90,321.32 7,050.00 51,394.50 - - - - - - -
02.04 ACONDICIONAMIENTO DE TALUDES Y PLATAFORMA S/. - - - - - - - - - - - - - - - - - - - - - - -
02.04.01 PERFILADO Y COMPACTADO EN ZONAS DE CORTE M2 S/. 7.87 S/. 7.94 78,702.35 - 78,702.35 619,387.49 21,830.00 10,230.00 - 10,230.00 80,510.10 12,411.16 - - ### 97,675.83 - - - - - - 44,461.19 349,909.57 353,021.85
02.04.02 BANQUETA EN TALUDES M3 S/. 6.84 S/. 6.88 8,400.00 - 8,400.00 57,456.00 5,277.00 - - - - - - - - - - - - - - - 3,123.00 21,361.32 21,486.24
02.04.03 REMOCION DE DERRUMBES M3 S/. 9.07 S/. 9.16 27,857.40 - 27,857.40 252,666.62 180.00 4,657.50 - 4,657.50 42,243.53 1,437.50 - - 1,437.50 13,038.13 - - 4,017.00 - 4,017.00 36,434.19 22,222.90 201,561.70 203,561.76
02.05 ELIMINACION DE MATERIAL EXCEDENTE PRODUCTO DE CORTES S/. - - - - - - - - - - - - - - - - - - - - - - - -
02.05.01 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 494,395.91 6,531.19 ### 1,497,772.03 217,338.90 153,469.67 6,531.19 ### 478,402.58 22,727.55 - - ### 67,955.37 - - 13,134.48 - 13,134.48 39,272.08 247,726.18 740,701.26 743,178.53
02.05.02 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 S/. 5.25 494,395.91 6,531.19 ### 2,624,858.00 212,000.70 131,267.46 6,531.19 ### 722,064.94 22,727.55 - - ### 119,092.36 - - 13,134.48 - 13,134.48 68,824.65 253,064.38 1,326,057.33 1,328,587.97
03 SUB BASE Y BASE S/. - - - - - - - - - - - - - - - - - - - - - - - -
03.01 SUB BASE DE 0.20 M DE ESPESOR S/. - - - - - - - - - - - - - - - - - - - - - - - -
03.01.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA SUB BASE M3 S/. 8.11 S/. 8.16 36,146.90 - 36,146.90 293,151.36 - 33,355.44 - 33,355.44 270,512.64 11,947.27 - - ### 96,892.35 - - - - - - 24,199.63 196,259.01 197,468.99
03.01.02 ZARANDEO DE MATERIAL PARA SUB BASE M3 S/. 8.66 S/. 8.75 30,927.83 - 30,927.83 267,835.01 - 30,810.46 - 30,810.46 266,818.61 11,947.27 - - ### 103,463.35 - - - - - - 18,980.56 164,371.66 166,079.91
03.01.03 CARGUIO DE MATERIAL PARA SUB BASE M3 S/. 2.99 S/. 3.00 30,927.83 - 30,927.83 92,474.21 - 22,120.71 - 22,120.71 66,140.92 11,947.27 - - ### 35,722.33 - - - - - - 18,980.56 56,751.88 56,941.68
03.01.04 TRANSPORTE DE MATERIAL DE CANTERA A OBRA (Dp=5.5 Km) M3 S/. 8.74 S/. 8.82 30,927.83 - 30,927.83 270,309.23 - 22,120.71 - 22,120.71 193,334.98 11,947.27 - - ### 104,419.13 - - - - - - 18,980.56 165,890.11 167,408.55
03.01.05 EXTENDIDO RIEGO Y COMPACTADO DE SUB BASE e= 0.20 M M2 S/. 3.91 S/. 3.97 115,979.35 - ### 453,479.26 - 95,978.54 - 95,978.54 375,276.10 26,951.02 - - ### 105,378.49 - - - - - - 89,028.33 348,100.77 353,442.47
03.01.06 CONTROL DE CALIDAD DEL MATERIAL PARA SUB BASE KM S/. 1,010.00 S/. 1,010.00 11.60 - 11.60 11,716.00 - 3.15 - 3.15 3,181.50 - - - - - - - - - - - 11.60 11,716.00 11,716.00
03.01.07 ENSAYOS NO DESTRUCTIVOS KM S/. 1,610.00 S/. 1,610.00 11.60 - 11.60 18,676.00 - 8.66 - 8.66 13,939.38 2.36 - - 2.36 3,796.38 - - - - - - 9.24 14,879.62 14,879.62
03.02 BASE DE 0.20 M DE ESPESOR S/. - - - - - - - - - - - - - - - - - - - - - - - -
03.02.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA BASE M3 S/. 8.11 S/. 8.16 12,506.37 - 12,506.37 101,426.66 - 5,676.30 - 5,676.30 46,034.77 5,983.77 - - 5,983.77 48,528.35 - - - - - - 6,522.60 52,898.31 53,224.44
03.02.02 ZARANDEO DE MATERIAL PARA BASE M3 S/. 8.66 S/. 8.75 10,700.64 - 10,700.64 92,667.54 - 5,653.44 - 5,653.44 48,958.82 5,983.77 - - 5,983.77 51,819.43 - - - - - - 4,716.87 40,848.12 41,272.63
03.02.03 CARGUIO DE MATERIAL PARA BASE M3 S/. 2.99 S/. 3.00 10,700.64 - 10,700.64 31,994.91 - 5,653.44 - 5,653.44 16,903.79 5,983.77 - - 5,983.77 17,891.46 - - - - - - 4,716.87 14,103.45 14,150.62
03.02.04 TRANSPORTE DE MATERIAL DE CANTERA A OBRA (Dp=16.5 Km) M3 S/. 20.99 S/. 21.18 10,700.64 - 10,700.64 224,606.43 - 5,653.44 - 5,653.44 118,665.77 5,983.77 - - 5,983.77 125,599.28 - - - - - - 4,716.87 99,007.15 99,903.36
03.02.05 ADQUISICION DE HORMIGON PARA CONFORMACION DE BASE M3 S/. 65.00 S/. 65.00 16,050.96 - 16,050.96 1,043,312.40 - 1,980.92 - 1,980.92 128,760.01 - - - - - - - - - - - 16,050.96 1,043,312.40 1,043,312.40
03.02.06 EXTENDIDO RIEGO Y COMPACTADO DE BASE e= 0.20 M M2 S/. 4.72 S/. 4.79 100,318.50 - ### 473,503.32 - 25,434.56 - 25,434.56 120,051.12 23,275.10 - - ### 109,858.47 - - - - - - 77,043.40 363,644.85 369,037.89
03.02.07 CONTROL DE CALIDAD DEL MATERIAL PARA BASE KM S/. 1,010.00 S/. 1,010.00 11.60 - 11.60 11,716.00 - 2.74 - 2.74 2,765.07 1.60 - - 1.60 1,616.00 - - - - - - 10.00 10,100.00 10,100.00
03.02.08 ENSAYOS NO DESTRUCTIVOS KM S/. 1,610.00 S/. 1,610.00 11.60 - 11.60 18,676.00 - 2.74 - 2.74 4,407.68 1.60 - - 1.60 2,576.00 - - - - - - 10.00 16,100.00 16,100.00
04 PAVIMENTO ASFALTICO S/. - - - - - - - - - - - - - - - - - - - - - - - -
04.01 IMPRIMACION ASFALTICA S/. - - - - - - - - - - - - - - - - - - - - - - - -
04.01.01 ADQUISICION DE ASFALTO PARA IMPRIMADO MC-30 (PUESTO EN OBRA) GLN S/. 10.00 S/. 10.00 35,489.31 - 35,489.31 354,893.10 - 35,424.18 - 35,424.18 354,241.78 20,000.00 - - ### 200,000.00 - - - - - - 15,489.31 154,893.10 154,893.10
04.01.02 SUMINISTRO DE ARENA GRUESA PARA IMPRIMADO (PUESTO EN OBRA) M3 S/. 75.00 S/. 75.00 448.10 - 448.10 33,607.50 - 328.89 - 328.89 24,666.90 274.27 - - 274.27 20,570.47 - - - - - - 173.83 13,037.03 13,037.03
04.01.03 LIMPIEZA DE LA SUPERFICIE A IMPRIMAR CON EQUIPO M2 S/. 0.44 S/. 0.45 89,619.48 - 89,619.48 39,432.57 - 65,778.67 - 65,778.67 28,942.62 16,697.46 - - ### 7,346.88 - - - - - - 72,922.02 32,085.69 32,814.91
04.01.04 IMPRIMACION ASFALTICA M2 S/. 0.50 S/. 0.50 89,619.48 - 89,619.48 44,809.74 - 65,778.67 - 65,778.67 32,889.34 16,697.46 - - ### 8,348.73 - - - - - - 72,922.02 36,461.01 36,461.01
04.01.05 ARENADO DE LA SUPERFICIE IMPRIMADA M2 S/. 0.98 S/. 1.00 89,619.48 - 89,619.48 87,827.09 - 65,778.67 - 65,778.67 64,463.10 16,697.46 - - ### 16,363.51 - - - - - - 72,922.02 71,463.58 72,922.02
04.02 PAVIMENTO ASFALTICO S/. - - - - - - - - - - - - - - - - - - - - - - - -
04.02.01 SUMINISTRO DE OVER (PUESTO EN PLANTA CHANCADORA) M3 S/. 15.75 S/. 15.75 2,405.39 - 2,405.39 37,884.89 - 2,400.00 - 2,400.00 37,800.00 2,100.00 - - 2,100.00 33,075.00 - - - - - - 305.39 4,809.89 4,809.89
04.02.02 CHANCADO DE OVER PARA AGREGADO GRUESO DE MEZCLA ASFALTICA M3 S/. 23.00 S/. 23.07 2,405.39 - 2,405.39 55,323.97 - 2,400.00 - 2,400.00 55,200.00 2,100.00 - - 2,100.00 48,300.00 - - - - - - 305.39 7,023.97 7,045.35
04.02.03 CARGUIO DE PIEDRA CHANCADA M3 S/. 2.49 S/. 2.50 2,405.39 - 2,405.39 5,989.42 - 2,040.84 - 2,040.84 5,081.70 364.21 - - 364.21 906.88 - - - - - - 2,041.18 5,082.55 5,102.96
04.02.04 TRANSPORTE DE PIEDRA CHANCADA A PLANTA DE ASFALTO (Dp=18.5 Km) M3 S/. 20.99 S/. 21.18 2,405.39 - 2,405.39 50,489.14 - 2,040.84 - 2,040.84 42,837.32 364.21 - - 364.21 7,644.71 - - - - - - 2,041.18 42,844.43 43,232.25
SUMINISTRO DE ARENA LAVADA PARA CARPETA ASFALTICA (PUESTO EN PLANTA DE
04.02.05 M3 S/. 110.00 S/. 110.00 5,612.57 - 5,612.57 617,382.70 - 4,761.97 - 4,761.97 523,816.92 290.00 - - 290.00 31,900.00 - - - - - - 5,322.57 585,482.70 585,482.70
ASFALTO)
04.02.06 ADQUISICION DE ASFALTO PARA CARPETA ASFALTICA GLN S/. 9.50 S/. 9.50 206,344.57 - ### 1,960,273.42 - 196,072.44 - ### 1,862,688.18 42,000.00 - - ### 399,000.00 - - 21,000.00 - 21,000.00 199,500.00 143,344.57 1,361,773.42 1,361,773.42
04.02.07 ADQUISICION DE ADITIVO MEJORADOR DE ADHERENCIA GLN S/. 95.00 S/. 95.00 1,547.58 - 1,547.58 147,020.10 - 1,313.04 - 1,313.04 124,739.18 336.68 - - 336.68 31,984.60 - - - - - - 1,210.90 115,035.50 115,035.50
04.02.08 LIMPIEZA DE LA SUPERFICIE IMPRIMADA CON EQUIPO M2 S/. 0.44 S/. 0.45 89,619.48 - 89,619.48 39,432.57 - 65,778.67 - 65,778.67 28,942.62 12,843.39 - - ### 5,651.09 - - - - - - 76,776.09 33,781.48 34,549.24
04.02.09 PREPARACION DE MEZCLA ASFALTICA EN CALIENTE (PLANTA DE HUAMBUTIO) TON S/. 95.80 S/. 95.95 11,791.12 - 11,791.12 1,129,589.30 - 10,004.14 - 10,004.14 958,396.61 674.28 - - 674.28 64,596.02 - - - - - - 11,116.84 1,064,993.27 1,066,660.80
04.02.10 TRANSPORTE MEZCLA ASFALTICA A OBRA (Dp = 50 Km) TON S/. 29.40 S/. 29.55 11,447.69 - 11,447.69 336,562.09 - 9,712.76 - 9,712.76 285,555.03 674.28 - - 674.28 19,823.83 - - - - - - 10,773.41 316,738.25 318,354.27
04.02.11 ESPARCIDO Y COMPACTADO DE MEZCLA ASFALTICA (e = 2") M2 S/. 2.50 S/. 2.56 89,619.48 - 89,619.48 224,048.70 - 45,261.25 - 45,261.25 113,153.13 12,843.39 - - ### 32,108.48 - - - - - - 76,776.09 191,940.23 196,546.79
04.02.12 ESPARCIDO Y COMPACTADO DE MEZCLA ASFALTICA (e = 3") M2 S/. 3.73 S/. 3.82 - - - - - - - - - - - - - - - - - - - - - - -
05 ACERAS S/. - - - - - - - - - - - - - - - - - - - - - - - -
VAL FINAL T2
2020
PROGRAM
O
05.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 - - - - - - - - - - - - - - - - - - - - - - -
05.02 PERFILADO Y COMPACTADO MANUAL M2 S/. 9.67 S/. 10.08 - - - - - - - - - - - - - - - - - - - - - - -
05.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 - - - - - - - - - - - - - - - - - - - - - - -
05.04 CAMA DE PIEDRA MEDIANA e=5 cm M2 S/. 17.02 S/. 17.61 - - - - - - - - - - - - - - - - - - - - - - -
05.05 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 - - - - - - - - - - - - - - - - - - - - - - -
05.06 BRUÑAS M S/. 8.11 S/. 8.48 - - - - - - - - - - - - - - - - - - - - - - -
05.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 - - - - - - - - - - - - - - - - - - - - - - -
05.08 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 - - - - - - - - - - - - - - - - - - - - - - -
05.09 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 S/. 5.25 - - - - - - - - - - - - - - - - - - - - - - -
06 OBRAS DE ARTE Y DRENAJE S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.01 PONTON L = 7.5 M S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.01.01 TRABAJOS PRELIMINARES S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.01.01.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 S/. 143.68 - - - - - - - - - - - - - - - - - - - - - - -
06.01.01.02 EXCAVACION NO CLASIFICADA CON MAQUINARIA M3 S/. 17.20 S/. 17.27 - - - - - - - - - - - - - - - - - - - - - - -
06.01.01.03 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 - - - - - - - - - - - - - - - - - - - - - - -
06.01.01.04 RELLENO Y COMPACTACION CON MATERIAL GRANULAR DE CANTERA M3 S/. 53.93 S/. 55.05 - - - - - - - - - - - - - - - - - - - - - - -
06.01.01.05 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 - - - - - - - - - - - - - - - - - - - - - - -
06.01.01.06 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=5 Km) M3 S/. 7.25 S/. 7.27 - - - - - - - - - - - - - - - - - - - - - - -
06.01.02 ESTRIBOS S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.01.02.01 SUB ZAPATA MEZCLA C:H 1:12 + 30% PG M3 S/. 242.67 S/. 247.89 - - - - - - - - - - - - - - - - - - - - - - -
06.01.02.02 CONCRETO fć = 210 Kg/cm2 PARA CIMENTACIONES M3 S/. 470.03 S/. 477.85 - - - - - - - - - - - - - - - - - - - - - - -
06.01.02.03 CONCRETO fć = 210 Kg/cm2 PARA ESTRIBOS Y PILARES M3 S/. 470.03 S/. 477.85 - - - - - - - - - - - - - - - - - - - - - - -
06.01.02.04 ENCOFRADO Y DESENCOFRADO PARA CIMENTACIONES M2 S/. 54.30 S/. 56.52 - - - - - - - - - - - - - - - - - - - - - - -
06.01.02.05 ENCOFRADO Y DESENCOFRADO CARAVISTA (MUROS Y PILARES) M2 S/. 67.50 S/. 70.10 - - - - - - - - - - - - - - - - - - - - - - -
06.01.03 SUPERESTRUCTURA S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.01.03.01 FALSO PUENTE M2 S/. 75.00 S/. 75.00 - - - - - - - - - - - - - - - - - - - - - - -
06.01.03.02 CONCRETO fć = 210 Kg/cm2 P/SUPERESTRUCTURAS M3 S/. 470.03 S/. 477.85 - - - - - - - - - - - - - - - - - - - - - - -
06.01.03.04 ENCOFRADO Y DESENCOFRADO CARAVISTA (SUPERESTRUCTURA) M2 S/. 67.50 S/. 70.10 - - - - - - - - - - - - - - - - - - - - - - -
06.01.04 LOSA DE APROXIMACION S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.01.04.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 - - - - - - - - - - - - - - - - - - - - - - -
06.01.04.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05 VARIOS S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.01 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.02 APOYO DE NEOPRENO UND S/. 501.44 S/. 513.53 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.03 JUNTA DE DILATACIÓN PARA MUROS M S/. 12.58 S/. 12.78 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.04 JUNTA DE DILATACIÓN PARA PUENTES M S/. 202.21 S/. 202.51 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.05 BRUÑA ROMPE AGUA DE 1 PULG M S/. 17.78 S/. 18.53 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.06 SUM Y COL TUB PVC SAP 3" P/DRENAJE M S/. 14.88 S/. 15.05 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.07 ACABADO DE VEREDAS M2 S/. 12.68 S/. 13.43 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.08 VERIFICACION DEL EMS UND S/. 3,000.00 S/. 3,000.00 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.09 ROTURA DE BRIQUETAS UND S/. 75.00 S/. 75.00 - - - - - - - - - - - - - - - - - - - - - - -
06.01.05.10 PRUEBAS DE CARGA ESTÁTICA Y DINÁMICA UND S/. 10,500.00 S/. 10,500.00 - - - - - - - - - - - - - - - - - - - - - - -
06.02 ALCANTARILLAS TIPO AMC S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.02.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 S/. 143.68 - - - - - - - - - - - - - - - - - - - - - - -
06.02.02 EXCAVACION NO CLASIFICADA CON MAQUINARIA M3 S/. 17.20 S/. 17.27 - - - - - - - - - - - - - - - - - - - - - - -
06.02.03 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 - - - - - - - - - - - - - - - - - - - - - - -
06.02.04 RELLENO Y COMPACTACION CON MATERIAL GRANULAR DE CANTERA M3 S/. 53.93 S/. 55.05 - - - - - - - - - - - - - - - - - - - - - - -
06.02.05 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 - - - - - - - - - - - - - - - - - - - - - - -
06.02.06 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=5 Km) M3 S/. 7.25 S/. 7.27 - - - - - - - - - - - - - - - - - - - - - - -
06.02.07 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c = 175 kg/cm2 M2 S/. 100.11 S/. 102.32 - - - - - - - - - - - - - - - - - - - - - - -
06.02.08 CONCRETO f'c = 100 kg/cm2 M3 S/. 300.79 S/. 305.49 - - - - - - - - - - - - - - - - - - - - - - -
06.02.09 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 S/. 477.85 - - - - - - - - - - - - - - - - - - - - - - -
06.02.11 ENCOFRADO Y DESENCOFRADO PARA CIMENTACIONES M2 S/. 54.30 S/. 56.52 - - - - - - - - - - - - - - - - - - - - - - -
06.02.12 ENCOFRADO Y DESENCOFRADO PARA ELEVACIONES M2 S/. 54.30 S/. 56.52 - - - - - - - - - - - - - - - - - - - - - - -
06.02.13 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 - - - - - - - - - - - - - - - - - - - - - - -
06.02.14 JUNTA DE DILATACIÓN PARA MUROS M S/. 12.58 S/. 12.78 - - - - - - - - - - - - - - - - - - - - - - -
06.02.15 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 - - - - - - - - - - - - - - - - - - - - - - -
06.02.16 VERIFICACION DEL EMS UND S/. 3,000.00 S/. 3,000.00 - - - - - - - - - - - - - - - - - - - - - - -
06.02.17 ROTURA DE BRIQUETAS UND S/. 75.00 S/. 75.00 - - - - - - - - - - - - - - - - - - - - - - -
06.03 ALCANTARILLAS TIPO TMC S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.03.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 S/. 143.68 20.72 - 20.72 2,915.51 - - - - - - - - - - - - - - - - 20.72 2,915.51 2,977.05
06.03.02 EXCAVACION DE ZANJAS PARA ALCANTARILLAS M3 S/. 17.77 S/. 17.94 1,174.74 - 1,174.74 20,875.13 1,020.94 153.80 - 153.80 2,733.03 153.80 - - 153.80 2,733.03 - - - - - - - - -
06.03.03 CAMA DE ARENA M3 S/. 127.27 S/. 128.47 74.17 - 74.17 9,439.62 53.05 - - - - - - - - - - - - - - - 21.12 2,687.94 2,713.29
06.03.04 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=24" M S/. 521.40 S/. 525.54 330.58 - 330.58 172,364.41 97.70 - - - - - - - - - - - - - - - 232.88 121,423.63 122,387.76
06.03.05 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=36" M S/. 790.61 S/. 795.80 21.56 - 21.56 17,045.55 11.90 - - - - - - - - - - - - - - - 9.66 7,637.29 7,687.43
06.03.06 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 1,082.17 - 1,082.17 58,761.83 - 254.22 - 254.22 13,804.15 254.22 - - 254.22 13,804.15 - - - - - - 827.95 44,957.69 46,795.73
06.03.08 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 26.27 - 26.27 10,832.17 - 26.27 - 26.27 10,832.17 26.27 - - 26.27 10,832.17 - - - - - - - - -
VAL FINAL T2
2020
PROGRAM
O
06.03.09 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 8,525.83 - 8,525.83 49,194.04 - 2,429.84 - 2,429.84 14,020.18 2,429.84 - - 2,429.84 14,020.18 - - - - - - 6,095.99 35,173.86 35,600.58
06.03.10 RELLENO SOBRE LOS MODULO DE ALCANTARILLA TMC M3 S/. 40.93 S/. 42.05 347.37 - 347.37 14,217.85 337.39 - - - - - - - - - - - - - - - 9.98 408.48 419.66
06.03.12 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 1,082.17 - 1,082.17 2,467.35 - - - - - - - - - - - - - - - - 1,082.17 2,467.35 2,488.99
06.03.13 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 1,495.35 - 1,495.35 4,471.10 269.50 - - - - - - - - - - - - - - - 1,225.85 3,665.29 3,677.55
06.03.14 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 S/. 5.25 1,495.35 - 1,495.35 7,835.63 269.50 - - - - - - - - - - - - - - - 1,225.85 6,423.45 6,435.71
06.03.15 PRUEBAS DE RESISTENCIA DEL CONCRETO UND S/. 75.00 S/. 75.00 34.00 - 34.00 2,550.00 - - - - - - - - - - - - - - - - 34.00 2,550.00 2,550.00
06.04 CUNETAS LATERALES REVESTIDAS EN CONCRETO S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.04.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 2,734.05 - 2,734.05 139,928.68 - 1,310.29 - 1,310.29 67,060.39 869.40 - - 869.40 44,495.89 - - - - - - 1,864.65 95,432.79 100,970.80
06.04.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 S/. 3.87 13,450.08 - 13,450.08 49,227.29 - 6,518.30 - 6,518.30 23,856.96 4,270.97 - - 4,270.97 15,631.75 - - - - - - 9,179.11 33,595.54 35,523.16
06.04.03 ENCOFRADO Y DESENCOFRADO PARA CUNETAS RECTANGULARES M2 S/. 54.30 S/. 56.52 - - - - - - - - - - - - - - 12.62 713.06 - - - - - - -
06.04.04 ENCOFRADO Y DESENCOFRADO DE CUNETAS TRIANGULARES M S/. 8.10 S/. 8.26 11,000.00 - 11,000.00 89,100.00 - 4,943.21 - 4,943.21 40,040.00 1,402.59 - - 1,402.59 11,360.98 - - - - - - 9,597.41 77,739.02 79,274.61
06.04.05 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 1,191.03 - 1,191.03 491,109.31 - 571.37 - 571.37 235,596.64 346.52 - - 346.52 142,884.06 - - - - - - 844.51 348,225.25 353,891.92
06.04.06 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 - - - - - - - - - - - - - - 183.64 1,072.46 - - - - - - -
06.04.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 13,550.08 - 13,550.08 30,894.18 - 6,642.01 - 6,642.01 15,143.79 2,646.76 - - 2,646.76 6,034.62 - - - - - - 10,903.32 24,859.57 25,077.63
06.04.08 SELLADO DE JUNTAS EN CUNETAS REVESTIDAS M S/. 3.62 S/. 3.75 4,685.14 - 4,685.14 16,960.21 - 2,018.70 - 2,018.70 7,307.68 1,197.00 - - 1,197.00 4,333.14 - - 160.75 - 160.75 581.92 3,327.39 12,045.15 12,477.71
06.04.09 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 2,754.06 - 2,754.06 8,234.64 - 1,353.62 - 1,353.62 4,047.31 1,123.12 - - 1,123.12 3,358.14 - - - - - - 1,630.94 4,876.50 4,892.81
06.04.10 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 S/. 5.25 2,754.06 - 2,754.06 14,431.27 - 1,353.62 - 1,353.62 7,092.94 1,123.12 - - 1,123.12 5,885.17 - - - - - - 1,630.94 8,546.10 8,562.41
06.05 CUNETAS DE CORONACION REVESTIDAS EN CONCRETO S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.05.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 150.93 56.43 207.36 8,843.90 150.93 - 56.43 56.43 2,406.74 - 19.71 840.63 19.71 840.63 - - - - - - 36.72 1,566.11 1,656.81
06.05.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 S/. 3.87 316.25 369.36 685.61 2,509.33 - 316.25 369.36 685.61 2,509.33 316.25 369.36 1,351.86 685.61 2,509.33 387.93 1,501.29 - - - - - - -
06.05.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 460.00 232.56 692.56 37,606.01 - 460.00 232.56 692.56 37,606.12 460.00 52.35 2,842.61 512.35 27,820.71 - - - - - - 180.21 9,785.29 10,185.36
06.05.04 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 51.75 42.54 94.29 38,879.54 - 51.75 42.54 94.29 38,879.54 51.75 42.54 ### 94.29 38,879.54 17.48 7,324.99 - - - - - - -
06.05.05 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 865.00 369.36 1,234.36 2,814.34 - 865.00 369.36 1,234.36 2,814.34 865.00 230.16 524.76 1,095.16 2,496.96 - - - - - - 139.20 317.38 320.16
06.05.06 SELLADO DE JUNTAS EN CUNETAS REVESTIDAS M S/. 3.62 S/. 3.75 230.00 177.84 407.84 1,476.38 - 230.00 177.84 407.84 1,476.38 230.00 - - 230.00 832.60 - - - - - - 177.84 643.78 666.90
06.05.07 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 S/. 9.79 188.67 70.53 259.20 2,376.86 - 188.67 70.53 259.20 2,376.86 188.67 - - 188.67 1,730.10 - - - - - - 70.53 646.76 690.49
06.06 BADENES S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.06.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 - - - - - - - - - - - - - - - - - - - - - - -
06.06.02 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 - - - - - - - - - - - - - - - - - - - - - - -
06.06.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 - - - - - - - - - - - - - - - - - - - - - - -
06.06.06 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 70% PG. M3 S/. 198.73 S/. 203.24 - - - - - - - - - - - - - - - - - - - - - - -
06.06.07 CONCRETO f'c = 210 Kg/cm2 + 50% PG M3 S/. 300.05 S/. 306.45 - - - - - - - - - - - - - - - - - - - - - - -
06.06.09 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c = 175 kg/cm2 M2 S/. 100.11 S/. 102.32 - - - - - - - - - - - - - - - - - - - - - - -
06.06.10 CONCRETO CICLOPEO f'c=175Kg/cm2.+70% PG. M3 S/. 204.32 S/. 209.36 - - - - - - - - - - - - - - - - - - - - - - -
06.06.11 RELLENO Y COMPACACION EN MUROS DE SALIDA M3 S/. 40.93 S/. 42.05 - - - - - - - - - - - - - - - - - - - - - - -
06.06.13 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 S/. 9.79 - - - - - - - - - - - - - - - - - - - - - - -
06.06.14 SELLADO DE JUNTAS DE DILATACION M S/. 3.62 S/. 3.75 - - - - - - - - - - - - - - - - - - - - - - -
06.07 ALIVIADEROS REVESTIDOS EN CONCRETO S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.07.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 32.71 15.05 47.76 2,036.82 - 32.71 15.05 47.76 2,036.82 32.71 11.14 475.12 43.85 1,870.20 - - - - - - 3.91 166.62 176.27
06.07.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 S/. 3.87 48.95 22.52 71.47 261.57 - 20.48 22.52 42.99 157.36 48.95 - - 48.95 179.16 - - - - - - 22.52 82.41 87.14
06.07.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 71.20 32.75 103.95 5,644.59 - 71.20 32.75 103.95 5,644.59 71.20 14.70 798.21 85.90 4,664.37 - - - - - - 18.05 980.22 1,020.30
06.07.04 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 11.21 5.16 16.37 6,748.60 - 11.21 5.16 16.37 6,748.60 11.21 5.16 2,126.27 16.37 6,748.60 14.59 6,112.85 - - - - - - -
06.07.05 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 70% PG. M3 S/. 198.73 S/. 203.24 - - - - - - - - - - - - - - - - - - - - - - -
06.07.06 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 - 255.65 255.65 1,475.10 - - 255.65 255.65 1,475.10 - 255.65 1,475.10 255.65 1,475.10 - - - - - - - - -
06.07.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 71.20 32.75 103.95 237.01 - 71.20 32.75 103.95 237.00 71.20 32.75 74.67 103.95 237.00 25.81 59.36 - - - - 0.00 0.01 0.01
06.07.08 SELLADO DE JUNTAS DE DILATACION M S/. 3.62 S/. 3.75 35.60 16.38 51.98 188.15 - 22.80 16.38 39.18 141.82 35.60 - - 35.60 128.87 - - - - - - 16.38 59.28 61.41
06.07.09 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 S/. 9.79 40.88 18.80 59.68 547.31 - 40.88 18.80 59.68 547.31 40.88 - - 40.88 374.87 - - - - - - 18.80 172.44 184.10
06.08 DREN TRAPEZOIDAL S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.08.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 831.60 95.13 926.73 39,525.03 - 335.33 95.13 430.46 18,359.23 - - - - - - - - - - - 926.73 39,525.03 41,814.06
06.08.02 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 S/. 9.79 1,039.50 118.91 1,158.41 10,622.64 - 417.17 118.91 536.08 4,915.84 - - - - - - - - - - - 1,158.41 10,622.64 11,340.86
06.09 SUB DREN RECTANGULAR S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.09.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 62.10 882.90 945.00 40,304.25 - 183.98 882.90 1,066.88 45,502.43 52.98 - - 52.98 2,259.60 - - - - - - 892.02 38,044.65 40,247.94
06.09.02 CAMA DE APOYO M3 S/. 121.27 S/. 122.47 - 105.00 105.00 12,733.35 - - 105.00 105.00 12,733.35 - 2.40 291.05 2.40 291.05 - - - - - - 102.60 12,442.30 12,565.42
06.09.03 TUBERIA PVC SAP CRIBADA C-5 DE 8" M S/. 53.06 S/. 53.31 - 1,575.00 1,575.00 83,569.50 - 185.00 1,575.00 1,760.00 93,385.60 - 40.00 2,122.40 40.00 2,122.40 - - - - - - 1,535.00 81,447.10 81,830.85
06.09.04 GEOTEXTIL PARA SUB DRENAJE M2 S/. 5.87 S/. 5.89 - 2,520.00 2,520.00 14,792.40 - 316.00 2,520.00 2,836.00 16,647.32 - 120.00 704.40 120.00 704.40 - - - - - - 2,400.00 14,088.00 14,136.00
06.09.05 RELLENO CON MATERIAL SELECCIONADO M3 S/. 105.11 S/. 106.05 - 774.08 774.08 81,363.55 - 89.00 774.08 863.08 90,718.34 - 28.70 3,016.66 28.70 3,016.66 - - - - - - 745.38 78,346.89 79,047.55
06.09.06 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 77.63 1,103.62 1,181.25 3,531.94 - 154.23 1,103.62 1,257.85 3,760.97 66.23 - - 66.23 198.03 - - - - - - 1,115.02 3,333.91 3,345.06
06.09.07 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 S/. 5.25 77.63 1,103.62 1,181.25 6,189.75 - 154.23 1,103.62 1,257.85 6,591.13 66.23 - - 66.23 347.05 - - - - - - 1,115.02 5,842.70 5,853.86
06.10 BORDILLOS S/. - - - - - - - - - - - - - - - - - - - - - - - -
06.10.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 - - - - - - - - - - - - - - - - - - - - - - -
06.10.02 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 - - - - - - - - - - - - - - - - - - - - - - -
06.10.05 SELLADO DE JUNTAS DE CONSTRUCCION M S/. 3.62 S/. 3.75 - - - - - - - - - - - - - - - - - - - - - - -
06.10.07 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 - - - - - - - - - - - - - - - - - - - - - - -
06.10.08 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 S/. 5.25 - - - - - - - - - - - - - - - - - - - - - - -
07 SEÑALIZACION Y SEGURIDAD VIAL S/. - - - - - - - - - - - - - - - - - - - - - - - -
07.01 SEÑALIZACION S/. - - - - - - - - - - - - - - - - - - - - - - - -
07.01.01 SEÑALES PREVENTIVAS (INC INSTALACION) UND S/. 594.86 S/. 606.55 107.00 - 107.00 63,650.02 - - - - - - - - - - - - - - - - 107.00 63,650.02 64,900.85
07.01.02 SEÑALES REGULADORAS (INC INSTALACION) UND S/. 674.86 S/. 686.55 18.00 - 18.00 12,147.48 - - - - - - - - - - - - - - - - 18.00 12,147.48 12,357.90
07.01.03 SEÑALES INFORMATIVAS M2 S/. 668.15 S/. 671.10 4.00 - 4.00 2,672.60 - - - - - - - - - - - - - - - - 4.00 2,672.60 2,684.40
07.01.04 ESTRUCTURA DE SOPORTE DE SEÑAL INFORMATIVA M S/. 139.86 S/. 143.93 34.20 - 34.20 4,783.21 - - - - - - - - - - - - - - - - 34.20 4,783.21 4,922.41
07.01.05 CIMENTACION DE SEÑAL INFORMATIVA UND S/. 978.52 S/. 1,006.17 10.00 - 10.00 9,785.20 - - - - - - - - - - - - - - - - 10.00 9,785.20 10,061.70
07.01.06 POSTES DELINEADORES UND S/. 118.04 S/. 121.14 1,350.00 - 1,350.00 159,354.00 - - - - - - - - - - - - - - - - 1,350.00 159,354.00 163,539.00
07.01.07 TACHAS RETRORREFLECTIVAS UND S/. 17.34 S/. 17.82 4,461.00 - 4,461.00 77,353.74 - - - - - - - - - - - - - - - - 4,461.00 77,353.74 79,495.02
07.01.08 MARCAS EN EL PAVIMENTO M2 S/. 13.99 S/. 14.09 5,128.99 - 5,128.99 71,754.57 - - - - - - - - - - - - - - - - 5,128.99 71,754.57 72,267.47
07.01.09 BARRERA DE SEGURIDAD M S/. 299.42 S/. 301.62 1,051.89 - 1,051.89 314,956.90 - - - - - - - - - - - - - - - - 1,051.89 314,956.90 317,271.06
07.01.10 POSTES DE KILOMETRAJE UND S/. 155.15 S/. 159.47 13.00 - 13.00 2,016.95 - - - - - - - - - - - - - - - - 13.00 2,016.95 2,073.11
08 MUROS DE CONTENCIÓN S/. - - - - - - - - - - - - - - - - - - - - - - - -
08.01 MUROS DE CONTENCION S/. - - - - - - - - - - - - - - - - - - - - - - - -
VAL FINAL T2
2020
PROGRAM
O
08.01.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 3,190.74 - 3,190.74 136,085.06 784.20 1,335.19 - 1,335.19 56,945.71 719.91 - - 719.91 30,703.99 - - 738.00 - 738.00 31,475.70 948.63 40,459.24 42,802.37
08.01.02 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 2,279.10 - 2,279.10 32,340.43 250.95 216.57 - 216.57 3,073.15 188.57 - - 188.57 2,675.83 - - 310.00 - 310.00 4,398.90 1,529.58 21,704.72 22,591.88
08.01.03 SOLADO DE CONCRETO C:H 1:10 e=2" M2 S/. 67.86 S/. 68.21 2,279.10 - 2,279.10 154,659.73 - 28.00 - 28.00 1,900.08 - - - - - - - 120.00 - 120.00 8,143.20 2,159.10 146,516.53 147,272.21
08.01.04 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 5,479.70 - 5,479.70 297,547.71 766.27 906.16 - 906.16 49,204.49 867.36 - - 867.36 47,097.65 - - 284.00 - 284.00 15,421.20 3,562.08 193,420.67 201,328.48
08.01.06 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 S/. 477.85 541.54 - 541.54 254,540.05 - - - - - - - - - - - - 16.10 - 16.10 7,567.48 525.44 246,972.56 251,081.50
08.01.07 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 40% PG M3 S/. 316.82 S/. 323.96 1,111.53 - 1,111.53 352,154.93 284.89 230.48 - 230.48 73,019.09 201.48 - - 201.48 63,831.31 - - 192.50 - 192.50 60,987.85 432.67 137,077.72 140,166.96
08.01.08 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 5,479.70 - 5,479.70 12,493.72 - 92.86 - 92.86 211.72 54.06 - - 54.06 123.26 - - - - - - 5,425.64 12,370.46 12,478.97
08.01.09 SELLADO DE JUNTAS DE CONSTRUCCION M S/. 3.62 S/. 3.75 165.00 - 165.00 597.30 - - - - - - - - - - - - - - - - 165.00 597.30 618.75
08.01.10 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 4,147.96 - 4,147.96 12,402.40 - 555.33 - 555.33 1,660.42 343.46 - - 343.46 1,026.95 - - 1,108.65 - 1,108.65 3,314.86 2,695.85 8,060.59 8,087.55
08.01.11 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=5 Km) M3 S/. 7.25 S/. 7.27 4,147.96 - 4,147.96 30,072.71 - 555.33 - 555.33 4,026.11 343.46 - - 343.46 2,490.09 - - 1,108.65 - 1,108.65 8,037.71 2,695.85 19,544.91 19,598.83
08.01.12 FALSA ZAPATA fć = 100 Kg/cm2 + 70% PG M3 S/. 269.13 S/. 273.99 - 111.50 111.50 30,008.00 - - 111.50 111.50 30,008.00 - 111.50 ### 111.50 30,008.00 - - - - - - - 0.00 - 0.00 - 0.01
09 SEGURIDAD, MEDIO AMBIENTE Y OTROS S/. - - - - - - - - - - - - - - - - - - - - - - - -
09.01 SEGURIDAD EN OBRA S/. - - - - - - - - - - - - - - - - - - - - - - - -
09.01.01 EQUIPOS DE PROTECCION INDIVIDUAL GLB S/.358,550.00 S/. 358,550.00 0.56 0.20 0.76 272,498.00 0.31 0.29 0.20 0.49 174,972.40 0.25 - - 0.25 87,844.75 - - 0.01 - 0.01 1,792.75 0.20 73,193.10 73,193.10
09.01.02 EQUIPOS DE PROTECCION COLECTIVA GLB S/. 77,147.40 S/. 77,147.40 0.56 0.20 0.76 58,632.02 0.41 0.16 0.20 0.36 27,618.77 0.15 - - 0.15 11,186.37 - - 0.00 - 0.00 231.44 0.20 15,583.77 15,583.77
09.01.03 ELABORACION E IMPLEMENTACION DE PLAN DE SEGURIDAD EN EL TRABAJO GLB S/. 15,700.00 S/. 15,700.00 0.56 0.20 0.76 11,932.00 0.56 0.05 0.20 0.25 3,893.60 - - - - - - - - - - - 0.20 3,140.00 3,140.00
09.02 PROGRAMA DE MONITOREO AMBIENTAL DURANTE LA EJECUCION S/. - - - - - - - - - - - - - - - - - - - - - - - -
09.02.01 MONITOREO DE CALIDAD DE AIRE, AGUA. SUELO Y RUIDO GLB S/. 16,000.00 S/. 16,000.00 1.12 - 1.12 17,920.00 0.62 0.52 - 0.52 8,266.67 0.35 - - 0.35 5,600.00 - - - - - - 0.15 2,400.00 2,400.00
09.02.02 IMPLEMENTACION DE CONTENEDORES GLB S/. 6,800.00 S/. 6,800.00 0.56 - 0.56 3,808.00 0.56 0.09 - 0.09 589.33 - - - - - - - - - - - - - -
09.02.03 IMPLEMENTACION DE LETRINAS PARA LOS FRENTES DE TRABAJO UND S/. 500.00 S/. 500.00 6.00 - 6.00 3,000.00 6.00 - - - - - - - - - - - - - - - - - -
09.02.04 MANEJO DE EFLUENTES DEL CAMPAMENTO GLB S/. 5,000.00 S/. 5,000.00 0.56 - 0.56 2,800.00 - 0.32 - 0.32 1,616.67 0.45 - - 0.45 2,250.00 - - - - - - 0.11 550.00 550.00
09.02.05 MANEJO DE EFLUENTES DE LETRINAS GLB S/. 4,000.00 S/. 4,000.00 0.56 - 0.56 2,240.00 0.36 0.18 - 0.18 733.33 0.16 - - 0.16 640.00 - - - - - - 0.04 160.00 160.00
09.02.06 ELIMINACION DE RESIDUOS SOLIDOS DE CAMPAMENTO GLB S/. 1,500.00 S/. 1,500.00 0.56 - 0.56 840.00 0.05 0.31 - 0.31 470.00 0.47 - - 0.47 705.00 - - - - - - 0.04 60.00 60.00
09.03 PROGRAMA DE READECUACIÓN AMBIENTAL, ABANDONO Y CIERRE DE OBRA S/. - - - - - - - - - - - - - - - - - - - - - - - -
09.03.01 ACONDICIONAMIENTO DE DEPOSITOS DE MATERIAL EXCEDENTE M3 S/. 4.72 S/. 4.74 111,000.00 - ### 523,920.00 - 64,950.50 - 64,950.50 306,566.36 1,750.50 - - 1,750.50 8,262.36 - - - - - - 109,249.50 515,657.64 517,842.63
09.03.02 RESTAURACION DE AREAS EXPLOTADAS COMO CANTERAS M2 S/. 3.72 S/. 3.76 14,000.00 - 14,000.00 52,080.00 - 8,150.00 - 8,150.00 30,318.00 - - - - - - - - - - - 14,000.00 52,080.00 52,640.00
09.03.03 RESTAURACION DE AREAS AFECTADAS POR CAMPAMENTO M2 S/. 3.71 S/. 3.78 2,000.00 - 2,000.00 7,420.00 - 1,480.00 - 1,480.00 5,490.80 80.00 - - 80.00 296.80 - - - - - - 1,920.00 7,123.20 7,257.60
09.03.04 REVEGETALIZACION HA S/. 7,175.91 S/. 7,272.56 2.80 - 2.80 20,092.55 - 2.19 - 2.19 15,715.24 0.39 - - 0.39 2,798.60 - - - - - - 2.41 17,293.94 17,526.87
09.03.05 SELLADO DE LETRINAS UND S/. 489.32 S/. 511.61 14.00 - 14.00 6,850.48 11.00 3.35 - 3.35 1,639.22 3.00 - - 3.00 1,467.96 - - - - - - - - -
09.04 PLAN DE MONITOREO ARQUEOLOGICO S/. - - - - - - - - - - - - - - - - - - - - - - - -
09.04.01 MONITOREO ARQUEOLÓGICO DURANTE LA EJECUCIÓN GLB S/. 32,674.00 S/. 32,674.00 0.56 - 0.56 18,297.44 0.46 0.08 - 0.08 2,613.92 0.08 - - 0.08 2,613.92 - - 0.01 - 0.01 326.74 0.01 326.74 326.74
09.05 PROGRAMA DE ASUNTOS SOCIALES S/. - - - - - - - - - - - - - - - - - - - - - - - -
09.05.01 AFECTACIONES DURANTE LA EJECUCION GLB S/.200,000.00 S/. 200,000.00 0.56 - 0.56 112,000.00 - 0.07 - 0.07 13,333.33 - - - - - - - - - - - 0.56 112,000.00 112,000.00
09.05.02 TALLER DE PARTICIPACION CIUDADANA UND S/. 2,100.00 S/. 2,100.00 1.00 - 1.00 2,100.00 - 0.59 - 0.59 1,246.00 0.71 - - 0.71 1,491.00 - - - - - - 0.29 609.00 609.00
09.05.03 TALLER DE EDUCACION AMBIENTAL PARA LA POBLACION UND S/. 2,100.00 S/. 2,100.00 1.00 - 1.00 2,100.00 1.00 0.13 - 0.13 280.00 - - - - - - - - - - - - - -
09.05.04 DIFUSION DE CONTENIDOS DE SEGURIDAD E HIGIENE INDUSTRIAL GLB S/. 25,000.00 S/. 25,000.00 0.56 - 0.56 14,000.00 - 0.27 - 0.27 6,666.67 0.30 - - 0.30 7,500.00 - - - - - - 0.26 6,500.00 6,500.00
09.05.05 DIFUSION DE CONTENIDOS DE SENSIBILIZACION AMBIENTAL Y SOCIAL GLB S/. 25,000.00 S/. 25,000.00 0.56 - 0.56 14,000.00 - 0.27 - 0.27 6,666.67 0.30 - - 0.30 7,500.00 - - - - - - 0.26 6,500.00 6,500.00
09.05.06 DIFUSION EN MEDIOS DE COMUNICACION SOBRE RESTRICCION DE TRANSITO GLB S/. 25,000.00 S/. 25,000.00 0.56 - 0.56 14,000.00 - 0.27 - 0.27 6,666.67 0.30 - - 0.30 7,500.00 - - - - - - 0.26 6,500.00 6,500.00
24,800,884.67 ### ### ### 427,731.73 ### 16,094,708.59 16,228,633.77
VAL FINAL T2
2020
PU PESUPUESTO TOTAL EXP TEC EJECUTADO
EJECUT2019 EJECUTADO 2020 PRESUPUESTO DEL SALDO DE OBRA
EXPEDIENTE PU EXP. TEC. DE TOTAL EJECUTADO EJECUTAD ADO EJECUTAD EJECUTA
ITEM DESCRIPCIÓN UND TOTAL PARCIAL PU
TEC MOD. N°02 2018 O DO PARCIAL PU
EXP TEC MODIFICA TOTAL O MODIFI TOTAL TOTAL METRADO SIN
ORIGINAL EXP TEC MODIFIC ACTUALIZADO
ORIGNAL DO N01 EXP TEC CADO ACTUALIZAR
ORIGINAL ADO N01
N01
01.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPO Y MATERIALES GLB S/.179,229.71 S/. 179,229.71 0.14 - 0.14 0.12 0.01 - 0.01 0.01 - 0.01 - - -
01.02 TOPOGRAFIA Y GEOREFERENCIACIÓN KM S/. 1,682.09 S/. 1,742.74 3.56 - 3.56 3.31 - - - 0.20 - 0.20 0.05 84.10 87.14
01.03 CARTEL DE OBRA (INC. INSTALACION) UND S/. 2,000.00 S/. 2,000.00 2.00 - 2.00 2.00 - - - - - - - - -
01.04 REUBICACION DE POSTES UND S/. 968.82 S/. 986.82 - - - - - - - - - - - - -
01.05 HABILITACION DE ACCESOS A CANTERAS Y BOTADEROS KM S/. 4,875.92 S/. 4,905.59 1.00 1.00 2.00 0.50 0.50 - 0.50 - - - 1.00 4,875.92 4,905.59
01.06 CONSTRUCCION DE CAMPAMENTO M2 S/. 70.97 S/. 72.72 502.56 - 502.56 422.56 5.00 - 5.00 - - - 75.00 5,322.75 5,454.00
01.07 TRAZO Y REPLANTEO DURANTE EL PROCESO CONSTRUCTIVO MES S/. 35,101.25 S/. 36,293.98 2.58 1.00 3.58 2.35 0.23 - 0.23 - 0.25 0.25 0.75 26,325.94 27,220.49
01.08 MANTENIMIENTO DE TRANSITO Y SEGURIDAD VIAL DURANTE EL PROCESO DE EJECUCION MES S/. 34,244.13 S/. 34,244.13 2.58 1.00 3.58 2.03 0.55 - 0.55 - 0.25 0.25 0.75 25,683.10 25,683.10
02 MOVIMIENTO DE TIERRAS S/. - - - - - - - - - - - - - -
02.01 CORTES PARA EXPLANACIONES S/. - - - - - - - - - - - - - -
02.01.01 LIMPIEZA Y ROCE DE TERRENO M2 S/. 0.63 S/. 0.67 7,000.00 - 7,000.00 7,000.00 - - - - - - - - -
02.01.02 CORTE EN MATERIAL SUELTO M3 S/. 6.52 S/. 6.56 49,928.72 - 49,928.72 49,928.72 - - - - - - - - -
02.01.03 CORTE EN ROCA SUELTA - PERFORACION Y DISPARO M3 S/. 11.36 S/. 11.48 - 13,376.10 13,376.10 - - - - - - - 13,376.10 151,952.50 153,557.63
02.01.04 CORTE EN ROCA SUELTA - EXCAVACION, DESQUINCHE Y PEINADO DE TALUDES M3 S/. 7.79 S/. 7.87 - - - - - - - - - - - - -
02.01.05 CORTE EN ROCA FIJA - PERFORACION Y DISPARO M3 S/. 20.97 S/. 21.18 14,134.92 29,929.28 44,064.20 14,134.92 - - - - - - 29,929.28 627,617.00 633,902.15
02.01.06 CORTE EN ROCA FIJA - EXCAVACION, DESQUINCHE Y PEINADO DETALUDES M3 S/. 10.42 S/. 10.57 14,134.92 - 14,134.92 14,134.92 - - - - - - - - -
02.02 RELLENOS CON MATERIAL DE PRESTAMO S/. - - - - - - - - - - - - - -
02.02.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA RELLENO M3 S/. 8.38 S/. 8.41 1,409.28 - 1,409.28 1,409.28 - - - - - - - - -
02.02.02 CARGUIO DE MATERIAL PARA RELLENO M3 S/. 2.99 S/. 3.00 1,761.60 - 1,761.60 1,761.60 - - - - - - - - -
02.02.03 TRANSPORTE DE MATERIAL DE RELLENO (Dp=5 Km) M3 S/. 7.25 S/. 7.27 1,761.60 - 1,761.60 1,320.00 - - - - - - 441.60 3,201.60 3,210.43
02.02.04 CONFORMACION DE RELLENOS (PERFILADO Y COMPACTADO) M3 S/. 19.30 S/. 19.44 1,281.17 - 1,281.17 230.00 - - - - - - 1,051.17 20,287.58 20,434.74
02.03 MEJORAMIENTO A NIVEL DE SUB RASANTE (ENROCADO e=0.60 M) S/. - - - - - - - - - - - - - -
02.03.01 CORTE PARA MEJORAMIENTO M3 S/. 5.58 S/. 5.60 1,500.51 - 1,500.51 - - - - - - - 1,500.51 8,372.85 8,402.86
02.03.02 SELECCIÓN Y CARGUIO DE MATERIAL PARA ENROCADO M3 S/. 31.60 S/. 31.97 2,100.73 - 2,100.73 690.00 - - - - - - 1,410.73 44,579.07 45,101.04
02.03.03 TRANSPORTE DE MATERIAL PARA ENROCADO (Dp=8 Km) M3 S/. 11.79 S/. 11.82 2,100.73 - 2,100.73 225.00 - - - - - - 1,875.73 22,114.86 22,171.13
02.03.04 ACOMODO DE ROCA PARA MEJORAMIENTO M3 S/. 33.26 S/. 33.69 1,500.51 - 1,500.51 - - - - - - - 1,500.51 49,906.96 50,552.18
02.03.05 CAPA NIVELANTE CON MATERIAL DE PRESTAMO M2 S/. 7.24 S/. 7.29 2,500.86 - 2,500.86 - - - - - - - 2,500.86 18,106.23 18,231.27
02.04 ACONDICIONAMIENTO DE TALUDES Y PLATAFORMA S/. - - - - - - - - - - - - - -
02.04.01 PERFILADO Y COMPACTADO EN ZONAS DE CORTE M2 S/. 7.87 S/. 7.94 52,442.34 - 52,442.34 1,360.00 - - - - - - 51,082.34 402,018.02 405,593.78
02.04.02 BANQUETA EN TALUDES M3 S/. 6.84 S/. 6.88 2,100.00 - 2,100.00 607.50 - - - - - - 1,492.50 10,208.70 10,268.40
02.04.03 REMOCION DE DERRUMBES M3 S/. 9.07 S/. 9.16 7,183.80 - 7,183.80 - - - - 1,240.00 - 1,240.00 5,943.80 53,910.27 54,445.21
02.05 ELIMINACION DE MATERIAL EXCEDENTE PRODUCTO DE CORTES S/. - - - - - - - - - - - - - -
02.05.01 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 94,572.35 17,388.93 ### 75,739.10 - - - - - - 36,222.18 108,304.32 108,666.54
02.05.02 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 S/. 5.25 94,572.35 38,908.06 ### 47,345.00 - - - - - - 86,135.41 451,349.55 452,210.90
03 SUB BASE Y BASE S/. - - - - - - - - - - - - - -
03.01 SUB BASE DE 0.20 M DE ESPESOR S/. - - - - - - - - - - - - - -
03.01.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA SUB BASE M3 S/. 8.11 S/. 8.16 8,200.01 - 8,200.01 - - - - - - - 8,200.01 66,502.08 66,912.08
03.01.02 ZARANDEO DE MATERIAL PARA SUB BASE M3 S/. 8.66 S/. 8.75 7,016.05 - 7,016.05 - - - - - - - 7,016.05 60,758.99 61,390.44
03.01.03 CARGUIO DE MATERIAL PARA SUB BASE M3 S/. 2.99 S/. 3.00 7,016.05 - 7,016.05 - - - - - - - 7,016.05 20,977.99 21,048.15
03.01.04 TRANSPORTE DE MATERIAL DE CANTERA A OBRA (Dp=5.5 Km) M3 S/. 8.74 S/. 8.82 7,016.05 - 7,016.05 - - - - - - - 7,016.05 61,320.28 61,881.56
03.01.05 EXTENDIDO RIEGO Y COMPACTADO DE SUB BASE e= 0.20 M M2 S/. 3.91 S/. 3.97 26,310.20 - 26,310.20 - - - - - - - 26,310.20 102,872.88 104,451.49
03.01.06 CONTROL DE CALIDAD DEL MATERIAL PARA SUB BASE KM S/. 1,010.00 S/. 1,010.00 3.60 - 3.60 - - - - - - - 3.60 3,636.00 3,636.00
03.01.07 ENSAYOS NO DESTRUCTIVOS KM S/. 1,610.00 S/. 1,610.00 3.60 - 3.60 - - - - - - - 3.60 5,796.00 5,796.00
03.02 BASE DE 0.20 M DE ESPESOR S/. - - - - - - - - - - - - - -
03.02.01 EXTRACCION Y APILAMIENTO DE MATERIAL PARA BASE M3 S/. 8.11 S/. 8.16 3,734.22 - 3,734.22 - - - - - - - 3,734.22 30,284.52 30,471.24
03.02.02 ZARANDEO DE MATERIAL PARA BASE M3 S/. 8.66 S/. 8.75 3,195.05 - 3,195.05 - - - - - - - 3,195.05 27,669.13 27,956.69
03.02.03 CARGUIO DE MATERIAL PARA BASE M3 S/. 2.99 S/. 3.00 3,195.05 - 3,195.05 - - - - - - - 3,195.05 9,553.20 9,585.15
03.02.04 TRANSPORTE DE MATERIAL DE CANTERA A OBRA (Dp=16.5 Km) M3 S/. 20.99 S/. 21.18 3,195.05 - 3,195.05 - - - - - - - 3,195.05 67,064.10 67,671.16
03.02.05 ADQUISICION DE HORMIGON PARA CONFORMACION DE BASE M3 S/. 65.00 S/. 65.00 4,792.58 - 4,792.58 - - - - - - - 4,792.58 311,517.70 311,517.70
03.02.06 EXTENDIDO RIEGO Y COMPACTADO DE BASE e= 0.20 M M2 S/. 4.72 S/. 4.79 29,953.60 - 29,953.60 - - - - - - - 29,953.60 141,380.99 143,477.74
03.02.07 CONTROL DE CALIDAD DEL MATERIAL PARA BASE KM S/. 1,010.00 S/. 1,010.00 3.60 - 3.60 - - - - - - - 3.60 3,636.00 3,636.00
03.02.08 ENSAYOS NO DESTRUCTIVOS KM S/. 1,610.00 S/. 1,610.00 3.60 - 3.60 - - - - - - - 3.60 5,796.00 5,796.00
04 PAVIMENTO ASFALTICO S/. - - - - - - - - - - - - - -
04.01 IMPRIMACION ASFALTICA S/. - - - - - - - - - - - - - -
VAL FINAL T4
2020
ORIGINAL ADO N01
N01
04.01.01 ADQUISICION DE ASFALTO PARA IMPRIMADO MC-30 (PUESTO EN OBRA) GLN S/. 10.00 S/. 10.00 9,319.33 - 9,319.33 - - - - - - - 9,319.33 93,193.30 93,193.30
04.01.02 SUMINISTRO DE ARENA GRUESA PARA IMPRIMADO (PUESTO EN OBRA) M3 S/. 75.00 S/. 75.00 117.66 - 117.66 - - - - - - - 117.66 8,824.50 8,824.50
04.01.03 LIMPIEZA DE LA SUPERFICIE A IMPRIMAR CON EQUIPO M2 S/. 0.44 S/. 0.45 23,533.65 - 23,533.65 - - - - - - - 23,533.65 10,354.81 10,590.14
04.01.04 IMPRIMACION ASFALTICA M2 S/. 0.50 S/. 0.50 23,533.65 - 23,533.65 - - - - - - - 23,533.65 11,766.83 11,766.83
04.01.05 ARENADO DE LA SUPERFICIE IMPRIMADA M2 S/. 0.98 S/. 1.00 23,533.65 - 23,533.65 - - - - - - - 23,533.65 23,062.98 23,533.65
04.02 PAVIMENTO ASFALTICO S/. - - - - - - - - - - - - - -
04.02.01 SUMINISTRO DE OVER (PUESTO EN PLANTA CHANCADORA) M3 S/. 15.75 S/. 15.75 631.64 - 631.64 - - - - - - - 631.64 9,948.33 9,948.33
04.02.02 CHANCADO DE OVER PARA AGREGADO GRUESO DE MEZCLA ASFALTICA M3 S/. 23.00 S/. 23.07 631.64 - 631.64 - - - - - - - 631.64 14,527.72 14,571.93
04.02.03 CARGUIO DE PIEDRA CHANCADA M3 S/. 2.49 S/. 2.50 631.64 - 631.64 - - - - - - - 631.64 1,572.78 1,579.10
04.02.04 TRANSPORTE DE PIEDRA CHANCADA A PLANTA DE ASFALTO (Dp=18.5 Km) M3 S/. 20.99 S/. 21.18 631.64 - 631.64 - - - - - - - 631.64 13,258.12 13,378.14
SUMINISTRO DE ARENA LAVADA PARA CARPETA ASFALTICA (PUESTO EN PLANTA DE
04.02.05 M3 S/. 110.00 S/. 110.00 1,473.84 - 1,473.84 - - - - - - - 1,473.84 162,122.40 162,122.40
ASFALTO)
04.02.06 ADQUISICION DE ASFALTO PARA CARPETA ASFALTICA GLN S/. 9.50 S/. 9.50 54,185.11 - 54,185.11 - - - - - - - 54,185.11 514,758.55 514,758.55
04.02.07 ADQUISICION DE ADITIVO MEJORADOR DE ADHERENCIA GLN S/. 95.00 S/. 95.00 406.39 - 406.39 - - - - - - - 406.39 38,607.05 38,607.05
04.02.08 LIMPIEZA DE LA SUPERFICIE IMPRIMADA CON EQUIPO M2 S/. 0.44 S/. 0.45 23,533.65 - 23,533.65 - - - - - - - 23,533.65 10,354.81 10,590.14
04.02.09 PREPARACION DE MEZCLA ASFALTICA EN CALIENTE (PLANTA DE HUAMBUTIO) TON S/. 95.80 S/. 95.95 3,096.29 - 3,096.29 - - - - - - - 3,096.29 296,624.58 297,089.03
04.02.10 TRANSPORTE MEZCLA ASFALTICA A OBRA (Dp = 50 Km) TON S/. 29.40 S/. 29.55 3,006.10 - 3,006.10 - - - - - - - 3,006.10 88,379.34 88,830.26
04.02.11 ESPARCIDO Y COMPACTADO DE MEZCLA ASFALTICA (e = 2") M2 S/. 2.50 S/. 2.56 23,533.65 - 23,533.65 - - - - - - - 23,533.65 58,834.13 60,246.14
04.02.12 ESPARCIDO Y COMPACTADO DE MEZCLA ASFALTICA (e = 3") M2 S/. 3.73 S/. 3.82 - - - - - - - - - - - - -
05 ACERAS S/. - - - - - - - - - - - - - -
05.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 - - - - - - - - - - - - -
05.02 PERFILADO Y COMPACTADO MANUAL M2 S/. 9.67 S/. 10.08 - - - - - - - - - - - - -
05.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 - - - - - - - - - - - - -
05.04 CAMA DE PIEDRA MEDIANA e=5 cm M2 S/. 17.02 S/. 17.61 - - - - - - - - - - - - -
05.05 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 - - - - - - - - - - - - -
05.06 BRUÑAS M S/. 8.11 S/. 8.48 - - - - - - - - - - - - -
05.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 - - - - - - - - - - - - -
05.08 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 - - - - - - - - - - - - -
05.09 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 S/. 5.25 - - - - - - - - - - - - -
06 OBRAS DE ARTE Y DRENAJE S/. - - - - - - - - - - - - - -
06.01 PONTON L = 7.5 M S/. - - - - - - - - - - - - - -
06.01.01 TRABAJOS PRELIMINARES S/. - - - - - - - - - - - - - -
06.01.01.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 S/. 143.68 75.35 - 75.35 - 75.35 - 75.35 - - - - - -
06.01.01.02 EXCAVACION NO CLASIFICADA CON MAQUINARIA M3 S/. 17.20 S/. 17.27 364.25 - 364.25 - 364.25 - 364.25 - - - - - -
06.01.01.03 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 115.92 - 115.92 - 115.92 - 115.92 - - - - - -
06.01.01.04 RELLENO Y COMPACTACION CON MATERIAL GRANULAR DE CANTERA M3 S/. 53.93 S/. 55.05 364.25 - 364.25 - - - - 64.25 - 64.25 300.00 16,179.00 16,515.00
06.01.01.05 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 473.53 - 473.53 - 473.53 - 473.53 - - - - - -
06.01.01.06 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=5 Km) M3 S/. 7.25 S/. 7.27 473.53 - 473.53 - 473.53 - 473.53 - - - - - -
06.01.02 ESTRIBOS S/. - - - - - - - - - - - - - -
06.01.02.01 SUB ZAPATA MEZCLA C:H 1:12 + 30% PG M3 S/. 242.67 S/. 247.89 69.55 - 69.55 - 69.55 - 69.55 - - - - - -
06.01.02.02 CONCRETO fć = 210 Kg/cm2 PARA CIMENTACIONES M3 S/. 470.03 S/. 477.85 69.55 - 69.55 - 69.55 - 69.55 - - - - - -
06.01.02.03 CONCRETO fć = 210 Kg/cm2 PARA ESTRIBOS Y PILARES M3 S/. 470.03 S/. 477.85 56.09 - 56.09 - 56.09 - 56.09 - - - - - -
06.01.02.04 ENCOFRADO Y DESENCOFRADO PARA CIMENTACIONES M2 S/. 54.30 S/. 56.52 52.80 - 52.80 - 52.80 - 52.80 - - - - - -
06.01.02.05 ENCOFRADO Y DESENCOFRADO CARAVISTA (MUROS Y PILARES) M2 S/. 67.50 S/. 70.10 280.70 - 280.70 - 280.70 - 280.70 - - - - - -
06.01.02.06 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 9,886.98 - 9,886.98 - 9,886.98 - ### - - - - - -
06.01.03 SUPERESTRUCTURA S/. - - - - - - - - - - - - - -
06.01.03.01 FALSO PUENTE M2 S/. 75.00 S/. 75.00 72.60 - 72.60 - 72.60 - 72.60 - - - - - -
06.01.03.02 CONCRETO fć = 210 Kg/cm2 P/SUPERESTRUCTURAS M3 S/. 470.03 S/. 477.85 1.82 - 1.82 - 1.82 - 1.82 - - - - - -
06.01.03.03 CONCRETO fć = 280 Kg/cm2 P/ SUPERESTRUCTURA M3 S/. 520.43 S/. 528.25 45.96 - 45.96 - 45.96 - 45.96 - - - - - -
06.01.03.04 ENCOFRADO Y DESENCOFRADO CARAVISTA (SUPERESTRUCTURA) M2 S/. 67.50 S/. 70.10 130.73 - 130.73 - 130.73 - 130.73 - - - - - -
06.01.03.05 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 5,792.02 - 5,792.02 - 5,792.02 - ### - - - - - -
06.01.04 LOSA DE APROXIMACION S/. - - - - - - - - - - - - - -
06.01.04.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 37.76 - 37.76 - - - - - - - 37.76 1,932.56 2,044.70
06.01.04.02 CONCRETO fć = 280 Kg/cm2 P/ SUPERESTRUCTURA M3 S/. 520.43 S/. 528.25 30.87 - 30.87 - - - - - - - 30.87 16,065.67 16,307.08
06.01.04.03 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 29.82 - 29.82 - - - - - - - 29.82 1,619.23 1,685.43
06.01.04.04 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 2,148.15 - 2,148.15 - - - - - - - 2,148.15 12,394.83 12,545.20
VAL FINAL T4
2020
ORIGINAL ADO N01
N01
06.01.05 VARIOS S/. - - - - - - - - - - - - - -
06.01.05.01 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 566.58 - 566.58 - 566.58 - 566.58 - - - - - -
06.01.05.02 APOYO DE NEOPRENO UND S/. 501.44 S/. 513.53 8.00 - 8.00 - 8.00 - 8.00 - - - - - -
06.01.05.03 JUNTA DE DILATACIÓN PARA MUROS M S/. 12.58 S/. 12.78 21.90 - 21.90 - - - - - - - 21.90 275.50 279.88
06.01.05.04 JUNTA DE DILATACIÓN PARA PUENTES M S/. 202.21 S/. 202.51 18.20 - 18.20 - 18.20 - 18.20 - - - - - -
06.01.05.05 BRUÑA ROMPE AGUA DE 1 PULG M S/. 17.78 S/. 18.53 18.20 - 18.20 - 18.20 - 18.20 - - - - - -
06.01.05.06 SUM Y COL TUB PVC SAP 3" P/DRENAJE M S/. 14.88 S/. 15.05 5.40 - 5.40 - 5.40 - 5.40 - - - - - -
06.01.05.07 ACABADO DE VEREDAS M2 S/. 12.68 S/. 13.43 9.83 - 9.83 - 9.83 - 9.83 - - - - - -
06.01.05.08 VERIFICACION DEL EMS UND S/. 3,000.00 S/. 3,000.00 1.00 - 1.00 - 1.00 - 1.00 - - - - - -
06.01.05.09 ROTURA DE BRIQUETAS UND S/. 75.00 S/. 75.00 8.00 - 8.00 - 8.00 - 8.00 - - - - - -
06.01.05.10 PRUEBAS DE CARGA ESTÁTICA Y DINÁMICA UND S/. 10,500.00 S/. 10,500.00 1.00 - 1.00 - - - - - - - 1.00 10,500.00 10,500.00
06.02 ALCANTARILLAS TIPO AMC S/. - - - - - - - - - - - - - -
06.02.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 S/. 143.68 - - - - - - - - - - - - -
06.02.02 EXCAVACION NO CLASIFICADA CON MAQUINARIA M3 S/. 17.20 S/. 17.27 - - - - - - - - - - - - -
06.02.03 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 - - - - - - - - - - - - -
06.02.04 RELLENO Y COMPACTACION CON MATERIAL GRANULAR DE CANTERA M3 S/. 53.93 S/. 55.05 - - - - - - - - - - - - -
06.02.05 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 - - - - - - - - - - - - -
06.02.06 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=5 Km) M3 S/. 7.25 S/. 7.27 - - - - - - - - - - - - -
06.02.07 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c = 175 kg/cm2 M2 S/. 100.11 S/. 102.32 - - - - - - - - - - - - -
06.02.08 CONCRETO f'c = 100 kg/cm2 M3 S/. 300.79 S/. 305.49 - - - - - - - - - - - - -
06.02.09 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 S/. 477.85 - - - - - - - - - - - - -
06.02.11 ENCOFRADO Y DESENCOFRADO PARA CIMENTACIONES M2 S/. 54.30 S/. 56.52 - - - - - - - - - - - - -
06.02.12 ENCOFRADO Y DESENCOFRADO PARA ELEVACIONES M2 S/. 54.30 S/. 56.52 - - - - - - - - - - - - -
06.02.13 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 - - - - - - - - - - - - -
06.02.14 JUNTA DE DILATACIÓN PARA MUROS M S/. 12.58 S/. 12.78 - - - - - - - - - - - - -
06.02.15 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 - - - - - - - - - - - - -
06.02.16 VERIFICACION DEL EMS UND S/. 3,000.00 S/. 3,000.00 - - - - - - - - - - - - -
06.02.17 ROTURA DE BRIQUETAS UND S/. 75.00 S/. 75.00 - - - - - - - - - - - - -
06.03 ALCANTARILLAS TIPO TMC S/. - - - - - - - - - - - - - -
06.03.01 DEMOLICION DE ESTRUCTURAS EXISTENTES M3 S/. 140.71 S/. 143.68 18.71 - 18.71 - - - - - - - 18.71 2,632.68 2,688.25
06.03.02 EXCAVACION DE ZANJAS PARA ALCANTARILLAS M3 S/. 17.77 S/. 17.94 486.87 - 486.87 - - - - - - - 486.87 8,651.68 8,734.45
06.03.03 CAMA DE ARENA M3 S/. 127.27 S/. 128.47 28.19 - 28.19 - - - - - - - 28.19 3,587.74 3,621.57
06.03.04 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=24" M S/. 521.40 S/. 525.54 123.76 - 123.76 - - - - - - - 123.76 64,528.46 65,040.83
06.03.05 SUMINISTRO ARMADO Y COLOCACION DE MODULO TMC Ø=36" M S/. 790.61 S/. 795.80 10.27 - 10.27 - - - - - - - 10.27 8,119.56 8,172.87
06.03.06 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 416.50 - 416.50 - - - - - - - 416.50 22,615.95 23,540.58
06.03.07 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 70% PG. M3 S/. 198.73 S/. 203.24 47.64 - 47.64 - - - - - - - 47.64 9,467.50 9,682.35
06.03.08 CONCRETO fć = 175 Kg/cm2 M3 S/. 412.34 S/. 419.05 9.31 - 9.31 - - - - - - - 9.31 3,838.89 3,901.36
06.03.09 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 3,236.43 - 3,236.43 - - - - - - - 3,236.43 18,674.20 18,900.75
06.03.10 RELLENO SOBRE LOS MODULO DE ALCANTARILLA TMC M3 S/. 40.93 S/. 42.05 135.00 - 135.00 - - - - - - - 135.00 5,525.55 5,676.75
06.03.11 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c = 175 kg/cm2 M2 S/. 100.11 S/. 102.32 136.20 - 136.20 - - - - - - - 136.20 13,634.98 13,935.98
06.03.12 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 416.50 - 416.50 - - - - - - - 416.50 949.62 957.95
06.03.13 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 632.91 - 632.91 - - - - - - - 632.91 1,892.40 1,898.73
06.03.14 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 S/. 5.25 632.91 - 632.91 - - - - - - - 632.91 3,316.45 3,322.78
06.03.15 PRUEBAS DE RESISTENCIA DEL CONCRETO UND S/. 75.00 S/. 75.00 13.00 - 13.00 - - - - - - - 13.00 975.00 975.00
06.04 CUNETAS LATERALES REVESTIDAS EN CONCRETO S/. - - - - - - - - - - - - - -
06.04.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 518.01 - 518.01 - - - - - - - 518.01 26,511.75 28,050.24
06.04.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 S/. 3.87 3,156.72 - 3,156.72 - - - - - - - 3,156.72 11,553.60 12,216.51
06.04.03 ENCOFRADO Y DESENCOFRADO PARA CUNETAS RECTANGULARES M2 S/. 54.30 S/. 56.52 - - - - - - - - - - - - -
06.04.04 ENCOFRADO Y DESENCOFRADO DE CUNETAS TRIANGULARES M S/. 8.10 S/. 8.26 2,000.00 - 2,000.00 - - - - - - - 2,000.00 16,200.00 16,520.00
06.04.07 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 3,183.04 - 3,183.04 - - - - - - - 3,183.04 7,257.33 7,320.99
06.04.08 SELLADO DE JUNTAS EN CUNETAS REVESTIDAS M S/. 3.62 S/. 3.75 970.97 - 970.97 - - - - - - - 970.97 3,514.91 3,641.14
06.04.09 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 520.40 - 520.40 - - - - - - - 520.40 1,556.00 1,561.20
VAL FINAL T4
2020
ORIGINAL ADO N01
N01
06.04.10 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 S/. 5.25 520.40 - 520.40 - - - - - - - 520.40 2,726.90 2,732.10
06.05 CUNETAS DE CORONACION REVESTIDAS EN CONCRETO S/. - - - - - - - - - - - - - -
06.05.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 70.88 - 70.88 70.88 - - - - - - - - -
06.05.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 S/. 3.87 148.50 - 148.50 - - - - - - - 148.50 543.51 574.70
06.05.06 SELLADO DE JUNTAS EN CUNETAS REVESTIDAS M S/. 3.62 S/. 3.75 108.00 - 108.00 - - - - - - - 108.00 390.96 405.00
06.05.07 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 S/. 9.79 88.60 - 88.60 - - - - - - - 88.60 812.46 867.39
06.06 BADENES S/. - - - - - - - - - - - - - -
06.06.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 65.75 - 65.75 - - - - - - - 65.75 2,804.24 2,966.64
06.06.02 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 111.01 - 111.01 - - - - - - - 111.01 1,575.23 1,639.62
06.06.06 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 70% PG. M3 S/. 198.73 S/. 203.24 26.64 - 26.64 - - - - - - - 26.64 5,294.17 5,414.31
06.06.07 CONCRETO f'c = 210 Kg/cm2 + 50% PG M3 S/. 300.05 S/. 306.45 18.47 - 18.47 - - - - - - - 18.47 5,541.92 5,660.13
06.06.09 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c = 175 kg/cm2 M2 S/. 100.11 S/. 102.32 13.00 - 13.00 - - - - - - - 13.00 1,301.43 1,330.16
06.06.10 CONCRETO CICLOPEO f'c=175Kg/cm2.+70% PG. M3 S/. 204.32 S/. 209.36 26.64 - 26.64 - - - - - - - 26.64 5,443.08 5,577.35
06.06.11 RELLENO Y COMPACACION EN MUROS DE SALIDA M3 S/. 40.93 S/. 42.05 5.50 - 5.50 - - - - - - - 5.50 225.12 231.28
06.06.14 SELLADO DE JUNTAS DE DILATACION M S/. 3.62 S/. 3.75 22.80 - 22.80 - - - - - - - 22.80 82.54 85.50
06.07 ALIVIADEROS REVESTIDOS EN CONCRETO S/. - - - - - - - - - - - - - -
06.07.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 18.37 - 18.37 - - - - - - - 18.37 783.48 828.85
06.07.02 PERFILADO Y COMPACTADO DE ZANJA M2 S/. 3.66 S/. 3.87 27.50 - 27.50 - - - - - - - 27.50 100.65 106.43
06.07.05 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 70% PG. M3 S/. 198.73 S/. 203.24 - - - - - - - - - - - - -
06.07.08 SELLADO DE JUNTAS DE DILATACION M S/. 3.62 S/. 3.75 20.00 - 20.00 - - - - - - - 20.00 72.40 75.00
06.08 DREN TRAPEZOIDAL S/. - - - - - - - - - - - - - -
06.08.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 - - - - - - - - - - - - -
06.08.02 ELIMINACION MANUAL DE MATERIAL EXCEDENTE D = 50 mt. M3 S/. 9.17 S/. 9.79 - - - - - - - - - - - - -
06.09 SUB DREN RECTANGULAR S/. - - - - - - - - - - - - - -
06.09.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 151.80 312.60 464.40 - - - - - - - 464.40 19,806.66 20,953.73
06.09.02 CAMA DE APOYO M3 S/. 121.27 S/. 122.47 - 51.60 51.60 - - - - - - - 51.60 6,257.53 6,319.45
06.09.03 TUBERIA PVC SAP CRIBADA C-5 DE 8" M S/. 53.06 S/. 53.31 - 774.00 774.00 - - - - - - - 774.00 41,068.44 41,261.94
06.09.04 GEOTEXTIL PARA SUB DRENAJE M2 S/. 5.87 S/. 5.89 - 1,238.40 1,238.40 - - - - - - - 1,238.40 7,269.41 7,294.18
06.09.05 RELLENO CON MATERIAL SELECCIONADO M3 S/. 105.11 S/. 106.05 - 380.41 380.41 - - - - - - - 380.41 39,984.90 40,342.48
06.09.06 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 189.74 390.76 580.50 - - - - - - - 580.50 1,735.70 1,741.50
06.09.07 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 S/. 5.25 189.74 390.76 580.50 - - - - - - - 580.50 3,041.82 3,047.63
06.10 BORDILLOS S/. - - - - - - - - - - - - - -
06.10.01 EXCAVACION MANUAL EN TERRENO COMPACTO M3 S/. 51.18 S/. 54.15 - - - - - - - - - - - - -
06.10.02 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 - - - - - - - - - - - - -
06.10.05 SELLADO DE JUNTAS DE CONSTRUCCION M S/. 3.62 S/. 3.75 - - - - - - - - - - - - -
06.10.06 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 - - - - - - - - - - - - -
06.10.07 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 - - - - - - - - - - - - -
06.10.08 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=3.3 Km) M3 S/. 5.24 S/. 5.25 - - - - - - - - - - - - -
07 SEÑALIZACION Y SEGURIDAD VIAL S/. - - - - - - - - - - - - - -
VAL FINAL T4
2020
ORIGINAL ADO N01
N01
07.01 SEÑALIZACION S/. - - - - - - - - - - - - - -
07.01.01 SEÑALES PREVENTIVAS (INC INSTALACION) UND S/. 594.86 S/. 606.55 40.00 - 40.00 - - - - - - - 40.00 23,794.40 24,262.00
07.01.02 SEÑALES REGULADORAS (INC INSTALACION) UND S/. 674.86 S/. 686.55 6.00 - 6.00 - - - - - - - 6.00 4,049.16 4,119.30
07.01.03 SEÑALES INFORMATIVAS M2 S/. 668.15 S/. 671.10 7.00 - 7.00 - - - - - - - 7.00 4,677.05 4,697.70
07.01.04 ESTRUCTURA DE SOPORTE DE SEÑAL INFORMATIVA M S/. 139.86 S/. 143.93 60.80 - 60.80 - - - - - - - 60.80 8,503.49 8,750.94
07.01.05 CIMENTACION DE SEÑAL INFORMATIVA UND S/. 978.52 S/. 1,006.17 16.00 - 16.00 - - - - - - - 16.00 15,656.32 16,098.72
07.01.06 POSTES DELINEADORES UND S/. 118.04 S/. 121.14 238.00 - 238.00 - - - - - - - 238.00 28,093.52 28,831.32
07.01.07 TACHAS RETRORREFLECTIVAS UND S/. 17.34 S/. 17.82 790.00 - 790.00 - - - - - - - 790.00 13,698.60 14,077.80
07.01.08 MARCAS EN EL PAVIMENTO M2 S/. 13.99 S/. 14.09 925.14 - 925.14 - - - - - - - 925.14 12,942.71 13,035.22
07.01.09 BARRERA DE SEGURIDAD M S/. 299.42 S/. 301.62 518.91 - 518.91 - - - - - - - 518.91 155,372.03 156,513.63
07.01.10 POSTES DE KILOMETRAJE UND S/. 155.15 S/. 159.47 3.00 - 3.00 - - - - - - - 3.00 465.45 478.41
08 MUROS DE CONTENCIÓN S/. - - - - - - - - - - - - - -
08.01 MUROS DE CONTENCION S/. - - - - - - - - - - - - - -
08.01.01 EXCAVACION MANUAL EN TERRENO SUELTO M3 S/. 42.65 S/. 45.12 1,739.64 - 1,739.64 1,303.69 - - - - - - 435.95 18,593.27 19,670.06
08.01.02 NIVELACION Y COMPACTADO M2 S/. 14.19 S/. 14.77 1,242.60 - 1,242.60 - - - - - - - 1,242.60 17,632.49 18,353.20
08.01.03 SOLADO DE CONCRETO C:H 1:10 e=2" M2 S/. 67.86 S/. 68.21 1,242.60 - 1,242.60 - - - - - - - 1,242.60 84,322.84 84,757.75
08.01.04 ENCOFRADO Y DESENCOFRADO M2 S/. 54.30 S/. 56.52 2,851.50 - 2,851.50 728.21 - - - - - - 2,123.29 115,294.65 120,008.35
08.01.05 ACERO DE REFUERZO fy = 4200 Kg/cm2 KG S/. 5.77 S/. 5.84 14,034.22 - 14,034.22 11,099.55 - - - - - - 2,934.67 16,933.05 17,138.47
08.01.06 CONCRETO fć = 210 Kg/cm2 M3 S/. 470.03 S/. 477.85 337.07 - 337.07 242.30 - - - - - - 94.77 44,544.74 45,285.84
08.01.07 CONCRETO CICLOPEO f'c=175 Kg/cm2 + 40% PG M3 S/. 316.82 S/. 323.96 531.86 - 531.86 - - - - - - - 531.86 168,503.89 172,301.37
08.01.08 CURADO DE CONCRETO CON ADITIVO M2 S/. 2.28 S/. 2.30 2,851.50 - 2,851.50 - - - - - - - 2,851.50 6,501.42 6,558.45
08.01.09 SELLADO DE JUNTAS DE CONSTRUCCION M S/. 3.62 S/. 3.75 89.00 - 89.00 - - - - - - - 89.00 322.18 333.75
08.01.10 ELIMINACION DE MATERIAL EXCEDENTE - CARGUIO M3 S/. 2.99 S/. 3.00 2,261.53 - 2,261.53 - - - - - - - 2,261.53 6,761.97 6,784.59
08.01.11 ELIMINACION DE MATERIAL EXCEDENTE - TRANSPORTE (Dp=5 Km) M3 S/. 7.25 S/. 7.27 2,261.53 - 2,261.53 - - - - - - - 2,261.53 16,396.09 16,441.32
08.01.12 FALSA ZAPATA fć = 100 Kg/cm2 + 70% PG M3 S/. 269.13 S/. 273.99 - 84.00 84.00 - - - - - - - 84.00 22,606.92 23,015.16
09 SEGURIDAD, MEDIO AMBIENTE Y OTROS S/. - - - - - - - - - - - - - -
09.01 SEGURIDAD EN OBRA S/. - - - - - - - - - - - - - -
09.01.01 EQUIPOS DE PROTECCION INDIVIDUAL GLB S/.358,550.00 S/. 358,550.00 0.14 0.20 0.34 0.14 - - - - - - 0.20 72,228.41 72,228.41
09.01.02 EQUIPOS DE PROTECCION COLECTIVA GLB S/. 77,147.40 S/. 77,147.40 0.14 0.20 0.34 0.08 0.03 - 0.03 - - - 0.23 17,743.90 17,743.90
09.01.03 ELABORACION E IMPLEMENTACION DE PLAN DE SEGURIDAD EN EL TRABAJO GLB S/. 15,700.00 S/. 15,700.00 0.14 0.20 0.34 0.09 0.02 - 0.02 - - - 0.23 3,611.00 3,611.00
09.02 PROGRAMA DE MONITOREO AMBIENTAL DURANTE LA EJECUCION S/. - - - - - - - - - - - - - -
09.02.01 MONITOREO DE CALIDAD DE AIRE, AGUA. SUELO Y RUIDO GLB S/. 16,000.00 S/. 16,000.00 0.28 - 0.28 - - - - - - - 0.28 4,480.00 4,480.00
09.02.02 IMPLEMENTACION DE CONTENEDORES GLB S/. 6,800.00 S/. 6,800.00 0.14 - 0.14 0.04 0.10 - 0.10 - - - - - -
09.02.03 IMPLEMENTACION DE LETRINAS PARA LOS FRENTES DE TRABAJO UND S/. 500.00 S/. 500.00 1.00 - 1.00 1.00 - - - - - - - - -
09.02.04 MANEJO DE EFLUENTES DEL CAMPAMENTO GLB S/. 5,000.00 S/. 5,000.00 0.14 - 0.14 0.06 - - - - - - 0.08 400.00 400.00
09.02.05 MANEJO DE EFLUENTES DE LETRINAS GLB S/. 4,000.00 S/. 4,000.00 0.14 - 0.14 - - - - - - - 0.14 560.00 560.00
09.02.06 ELIMINACION DE RESIDUOS SOLIDOS DE CAMPAMENTO GLB S/. 1,500.00 S/. 1,500.00 0.14 - 0.14 - - - - - - - 0.14 210.00 210.00
09.03 PROGRAMA DE READECUACIÓN AMBIENTAL, ABANDONO Y CIERRE DE OBRA S/. - - - - - - - - - - - - - -
09.03.01 ACONDICIONAMIENTO DE DEPOSITOS DE MATERIAL EXCEDENTE M3 S/. 4.72 S/. 4.74 29,000.00 - 29,000.00 - - - - - - - 29,000.00 136,880.00 137,460.00
09.03.02 RESTAURACION DE AREAS EXPLOTADAS COMO CANTERAS M2 S/. 3.72 S/. 3.76 3,500.00 - 3,500.00 - - - - - - - 3,500.00 13,020.00 13,160.00
09.03.03 RESTAURACION DE AREAS AFECTADAS POR CAMPAMENTO M2 S/. 3.71 S/. 3.78 500.00 - 500.00 - - - - - - - 500.00 1,855.00 1,890.00
09.03.04 REVEGETALIZACION HA S/. 7,175.91 S/. 7,272.56 0.70 - 0.70 0.05 - - - - - - 0.65 4,678.69 4,741.71
09.03.05 SELLADO DE LETRINAS UND S/. 489.32 S/. 511.61 4.00 - 4.00 3.00 - - - - - - 1.00 489.32 511.61
09.04 PLAN DE MONITOREO ARQUEOLOGICO S/. - - - - - - - - - - - - - -
09.04.01 MONITOREO ARQUEOLÓGICO DURANTE LA EJECUCIÓN GLB S/. 32,674.00 S/. 32,674.00 0.14 - 0.14 0.14 - - - - - - - - -
09.05 PROGRAMA DE ASUNTOS SOCIALES S/. - - - - - - - - - - - - - -
09.05.01 AFECTACIONES DURANTE LA EJECUCION GLB S/.200,000.00 S/. 200,000.00 0.14 - 0.14 - - - - - - - 0.14 28,000.00 28,000.00
09.05.02 TALLER DE PARTICIPACION CIUDADANA UND S/. 2,100.00 S/. 2,100.00 0.50 - 0.50 0.02 0.20 - 0.20 0.10 - 0.10 0.18 378.00 378.00
09.05.03 TALLER DE EDUCACION AMBIENTAL PARA LA POBLACION UND S/. 2,100.00 S/. 2,100.00 0.50 - 0.50 - 0.20 - 0.20 - - - 0.30 630.00 630.00
09.05.04 DIFUSION DE CONTENIDOS DE SEGURIDAD E HIGIENE INDUSTRIAL GLB S/. 25,000.00 S/. 25,000.00 0.14 - 0.14 - - - - - - - 0.14 3,500.00 3,500.00
09.05.05 DIFUSION DE CONTENIDOS DE SENSIBILIZACION AMBIENTAL Y SOCIAL GLB S/. 25,000.00 S/. 25,000.00 0.14 - 0.14 - 0.05 - 0.05 - - - 0.09 2,250.00 2,250.00
09.05.06 DIFUSION EN MEDIOS DE COMUNICACION SOBRE RESTRICCION DE TRANSITO GLB S/. 25,000.00 S/. 25,000.00 0.14 - 0.14 - - - - - - - 0.14 3,500.00 3,500.00
### 6,017,690.13
VAL FINAL T4
PRESUPUESTO ADICIONAL POR ACTUALIZACION DE MANO DE OBRA
EXP. TEC. SALDO DE EJEC. ACT. MANO DE OBRA
ADICIONAL DE OBRA ACT. MNO
MODIF. N°01 MONTO S/. % MONTO S/. % MONTO S/. %
COSTO DIRECTO TRAMO 18,028,936.79 11,851,640.78 65.74% 11,959,262.01 66.33% 107,621.23 0.60%
1
2
4
COSTO DIRECTO TOTAL 51,003,466.06 33,910,025.26 66.49% 34,205,585.90 67.07% 295,560.64 0.58%
GASTOS GENERALES 5,469,554.75 2,770,170.43 50.65 2,770,170.43 50.65% - 0.00%

GASTOS DE 930,379.94 250,537.45 26.93 250,537.45 26.93% - 0.00%
SUPERVISIÓN
GASTOS DE 43,368.55 43,368.55 100.00 43,368.55 100.00% - 0.00%
LIQUIDACIÓN
GASTOS ELAB. 250,000.00 55,648.20 22.26 55,648.20 22.26% - 0.00%
EXPEDIENTE TECNICO
PRESUPUESTO TOTAL 57,696,769.32 37,029,749.91 64.18 37,325,310.54 64.69% 295,560.64 0.51%

Programacion Acu - Ac.sal7

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Programacion Acu - Ac.sal7

Cargado por

Copyright:

Formatos disponibles

RESUMEN DE PRESUPUESTO TOTAL

EXPEDIENTE MODIFICADO N°03

EXPEDIENTE MODIFICADO N°03

06.01.03.01 FALSO PUENTE M2 S/. 5,445.00

EXPEDIENTE MODIFICADO N°03

EXPEDIENTE MODIFICADO N°03

GASTOS GENERALES S/. 681,694.76

EXPEDIENTE TECNICO ORIGINAL EXP MODIFICADO N°2 AVANCES

EXPEDIENTE TECNICO ORIGINAL EXP MODIFICADO N°2 AVANCES

EXPEDIENTE TECNICO ORIGINAL EXP MODIFICADO N°2 AVANCES

EXPEDIENTE TECNICO ORIGINAL EXP MODIFICADO N°2 AVANCES

ACERO DE REFUERZO fy = 4200

EXPEDIENTE TECNICO ORIGINAL EXP MODIFICADO N°2 AVANCES

EXPEDIENTE TECNICO ORIGINAL EXP MODIFICADO N°2 AVANCES

EXPEDIENTE TECNICO ORIGINAL EXP MODIFICADO N°2 AVANCES

EXPEDIENTE TECNICO ORIGINAL EXP MODIFICADO N°2 AVANCES

EXPEDIENTE TECNICO ORIGINAL EXP MODIFICADO N°2 AVANCES

EXPEDIENTE MODIFICADO N°01 EXPEDIENTE MODIFICADO N°02 EXPEDIENTE MODIFICADO N°03

PRESUPUESTO TOTAL PRESUPUESTO

01 TRABAJOS PRELIMINARES S/. -

EXPEDIENTE MODIFICADO N°01 EXPEDIENTE MODIFICADO N°02 EXPEDIENTE MODIFICADO N°03

PRESUPUESTO TOTAL PRESUPUESTO

EXPEDIENTE MODIFICADO N°01 EXPEDIENTE MODIFICADO N°02 EXPEDIENTE MODIFICADO N°03

PRESUPUESTO TOTAL PRESUPUESTO

EXPEDIENTE MODIFICADO N°01 EXPEDIENTE MODIFICADO N°02 EXPEDIENTE MODIFICADO N°03

PRESUPUESTO TOTAL PRESUPUESTO

EXPEDIENTE MODIFICADO N°01 EXPEDIENTE MODIFICADO N°02 EXPEDIENTE MODIFICADO N°03

PRESUPUESTO TOTAL PRESUPUESTO

EXPEDIENTE MODIFICADO N°01 EXPEDIENTE MODIFICADO N°02 EXPEDIENTE MODIFICADO N°03

ITEM DESCRIPCIÓN UND

01 TRABAJOS PRELIMINARES S/. -

EXPEDIENTE MODIFICADO N°01 EXPEDIENTE MODIFICADO N°02 EXPEDIENTE MODIFICADO N°03

METRADO SALDOS DE PRESUPUESTO TOTAL PRESUPUESTO

EXPEDIENTE MODIFICADO N°01 EXPEDIENTE MODIFICADO N°02 EXPEDIENTE MODIFICADO N°03

METRADO SALDOS DE PRESUPUESTO TOTAL PRESUPUESTO

PARTIDAS NUEVAS S/. -

EXPEDIENTE MODIFICADO N°01 EXPEDIENTE MODIFICADO N°02 EXPEDIENTE MODIFICADO N°03

EXPEDIENTE MODIFICADO N°01 EXPEDIENTE MODIFICADO N°02 EXPEDIENTE MODIFICADO N°03

EXPEDIENTE MODIFICADO N°01 EXPEDIENTE MODIFICADO N°02 EXPEDIENTE MODIFICADO N°03

PARTIDAS NUEVAS S/. -

PREPARACION DE MEZCLA ASFALTICA EN

DIFUSION EN MEDIOS DE COMUNICACION SOBRE

### ### 9,418,233.84 4,495,742.28 1,025,956.00 ### 34,205,585.90

VAL FINAL GENERAL

### ### 589,578.74 ### ### ### ### ###

24,800,884.67 ### ### ### 427,731.73 ### 16,094,708.59 16,228,633.77

GASTOS GENERALES 5,469,554.75 2,770,170.43 50.65 2,770,170.43 50.65% - 0.00%

También podría gustarte