MANTENIMIENTO PERIODICO METRADOS

TRAMO II TRAMO III TRAMO IV TRAMO V TRAMO VI TRAMO VII

UND SECTOR II SECTOR III SECTOR I SECTOR II SECTOR II SECTOR III
DESCRIPCION CP(*3) C.P. (*1) CP(*3) C.P. (*1) SECTOR I CP(*3) C.P. (*2) C.P. (*1) C.P. (*1) C.P. (*4) C.P. (*5) C.P. (*2) C.P. (*6) C.P. (*7)

TDR PGV TDR PGV TDR PGV TDR PGV TDR PGV TDR PGV TDR PGV TDR PGV TDR PGV TDR PGV TDR PGV TDR PGV TDR PGV
TRABAJOS PRELIMINARES
MOVILIZACION Y DESMOVILIZACION DE EQUIPOS gb 1.00 1.00 1.00 0.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
TOPOGRAFIA Y GEOREFERENCIACION km 15.61 15.72 0.38 0.00 25.05 25.04 7.79 7.69 15.65 15.80 28.69 29.06 14.96 14.39 0.33 0.29 15.98 15.90 29.62 29.64 14.76 14.78 3.87 3.87 2.11 2.10

TRABAJOS EN PLATAFORMA
RECONFORMACIÓN Y ESTABILIZACIÓN CON EMULSIÓN ASFÁLT ICA (E=15.00 CM) m2 106,156.70 101,721.20 47,937.00 46,498.32 51,663.50 51,720.38
RECONFORMACIÓN Y ESTABILIZACIÓN CON EMULSIÓN ASFÁLT ICA (E=20.00 CM) m2 70,758.50 58,448.12 88,860.00 86,684.13 14,326.40 14,327.70
RECONFORMACIÓN Y ESTABILIZACIÓN CON EMULSIÓN ASFÁLT ICA (E=22.00 CM) m2 93,898.84 7,810.70 7,757.64
RECARGA DE MATERIAL GRANULAR SELECCIONADO (E=5.00 CM) m3 2,396.85 2,324.92 4,443.00 4,334.21
RECARGA DE MATERIAL GRANULAR SELECCIONADO (E=15.00 CM) m3 256.50 0.00 4,379.06 4,063.82 8,412.19 7,609.48 146.25 120.63
ESTABILIZACIÓN CON EMULSIÓN ASFÁLT ICA (E=15.00 CM) m2 1,710.00 0.00 29,193.75 27,092.13 56,081.25 53,967.98 975.00 804.19
IMPRIMACIÓN ASFÁLT ICA m2 70,758.50 1,710.00 0.00 93,898.84 29,193.75 27,092.13 58,448.12 106,156.70 101,721.20 56,081.25 53,967.98 975.00 804.19 47,937.00 46,498.32 88,860.00 86,684.13 51,663.50 51,720.38 14,326.40 14,327.70 7,810.70 7,757.64
MORTERO ASFÁLT ICO (E=1.00 CM) m2 70,231.50 70,758.50 1,710.00 93,948.75 93,898.84 29,193.75 27,092.13 57,905.00 58,448.12 106,156.70 101,721.20 56,081.25 53,967.98 975.00 804.19 47,937.00 46,498.32 88,860.00 86,684.13 51,663.50 51,720.38 14,326.40 14,327.70 7,810.70 7,757.64
0.00
DRENAJE Y OBRAS COMPLEMENTARIAS
ALCANTARILLA MTC DE 48" und 2.00 2.00
ALCANTARILLA MTC DE 36" und 1.00 1.00
PASO DE AGUA (TUBERIA HDPE CORRUGADA 12") und 5.00 5.00 5.00 5.00
BADEN DE CONCRETO m 20.00 20.00 20.00 20.00
CUNETA REVESTIDA DE CONCRET O m 500.00 500.00 300.00 300.00 508.00 508.00

SEÑALIZACION Y SEGURIDAD VIAL

REPOSICION SENALES PREVENT IVAS und 2.00 0.00 2.00 2.00 10.00 10.00 6.00 6.00
REPOSICION SEÑALES REGLAMENTARIAS und 3.00 3.00 2.00 2.00
REPOSICION SEÑALES INFORMAT IVAS m2 4.40 0.00 4.40 4.40 4.40 4.40
REPOSICION POSTES DELINEADORES und 50.00 0.00 10.00 10.00 70.00 70.00 60.00 60.00
MARCAS EN EL PAVIMENTO m2 3,121.40 3,144.82 76.00 0.00 5,010.60 5,007.94 1,557.00 1,537.14 3,130.00 3,159.36 5,738.20 5,812.64 2,991.00 2,878.29 65.00 57.96 3,195.80 3,179.37 5,924.00 5,927.12 2,952.20 2,955.45 774.40 774.47 422.20 419.33

COSTO DIRECTO 1,062,914.61 3,140,486.06 236,651.53 0.00 1,448,349.63 4,405,546.70 1,761,924.86 1,657,221.45 965,724.85 2,683,269.63 4,535,111.54 4,371,064.01 3,111,116.63 2,964,139.89 175,014.87 166,400.18 2,243,003.58 2,183,130.33 4,331,659.07 4,234,086.77 2,180,111.95 2,182,292.95 723,321.14 723,377.67 468,843.42 466,512.93
UTILIDAD (%) 52,060.05 153,816.55 11,797.62 0.00 73,938.59 224,904.20 88,002.26 82,772.67 48,872.61 135,792.71 223,217.87 215,143.46 156,170.66 148,792.78 8,747.84 8,317.25 113,221.84 110,199.57 214,257.88 209,431.64 111,595.85 111,707.49 35,656.49 35,659.28 23,663.61 23,545.98
SUB-TOTAL 1,114,974.66 3,294,302.61 248,449.15 0.00 1,522,288.22 4,630,450.90 1,849,927.12 1,739,994.12 1,014,597.46 2,819,062.34 4,758,329.41 4,586,207.47 3,267,287.29 3,112,932.67 183,762.71 174,717.43 2,356,225.42 2,293,329.90 4,545,916.95 4,443,518.41 2,291,707.80 2,294,000.44 758,977.63 759,036.95 492,507.03 490,058.91
IGV (18%) 200,695.44 592,974.47 44,720.85 0.00 27,411.88 833,481.16 332,986.88 313,198.94 182,627.54 507,431.22 856,499.29 825,517.34 588,111.71 560,327.88 33,077.29 31,449.14 424,120.58 412,799.38 818,265.05 799,833.31 412,507.40 412,920.08 136,615.97 136,626.65 88,651.27 88,210.60
PRESUPUESTO TOTAL 1,315,670.10 3,887,277.08 293,170.00 0.00 1,796,300.10 5,463,932.06 2,182,914.00 2,053,193.06 1,197,225.00 3,326,493.56 5,614,828.70 5,411,724.81 3,855,399.00 3,673,260.55 216,840.00 206,166.57 2,780,346.00 2,706,129.28 5,364,182.00 5,243,351.72 2,704,215.20 2,706,920.52 895,593.60 895,663.60 581,158.30 578,269.51
LONGITUD EN KM 15.61 15.72 0.38 0.38 25.053 25.04 7.785 7.686 15.65 15.797 28.691 29.063 14.955 14.391 0.325 0.29 15.979 15.897 29.62 29.635 14.761 14.777 3.872 3.872 2.111 2.097
COSTO POR (*) (PT/Long) 84,300.00 247,219.35 771,500.00 0.00 71,700.00 218,208.15 280,400.00 267,134.15 76,500.00 210,577.55 195,700.00 186,206.68 257,800.00 255,247.07 667,200.00 710,919.21 174,000.00 170,228.93 181,100.00 176,931.05 183,200.00 183,184.71 231,300.00 231,318.08 275,300.00 275,760.38
 INICIO FINAL
RUTA TRAMO PROG. INICIO
DESC. PROG. DESC. PROG.

PE-16A TRAMO I 0 huayto 0

18187
30994
PE-16A Tramo II Huayto 18+187 Dv. Ocros 46+979
44512
44774
 CONDICION
PROG. FIN TIPO DE RODADURA SECTORES LONG. (km) SUPERFICIAL
PCI

18187

30994 Pavimento Básico Sector I 12.807 EXCELENTE

44512 Pavimento Básico Sector II 13.519 MUY BUENO
44774 Afirmado Sector III 0.261 EXCELENTE
46979 Pavimento Básico Sector II 2.205 EXCELENTE