No Valorizado Rev.03

Precio Unitario Monto S/.
ATENCION DETALLES
DESCRIPCION DE LA PARTIDA Unidad S/. Metrado NOTAS
MOVIMIENTO DE TIERRA 567,328.36
Falta de protocolos de topografia 59+110 - 59+140

LD,59+055 - 59+075 LI,63+810 - 63+890 LI,65+730 -
65+760 LI,66+880 - 66+900 LD,67+530 - 67+560
LD,68+070 - 68+100 LD,68+730 - 68+780 LD,69+000 -
69+020 PC,69+050 - 69+070 PC,69+440 - 69+480
OBSERVACIONES POR
LD,69+620 - 69+700 LD.70+060 - 70+080 LI,70+320 -
Mejoramiento de Suelos a Nivel de PROTOCOLO DE
m3 13.76 8,259.43 113,649.76 70+350 PC,70+450 - 70+470 LI,70+980 - 71+000
Subrasante - Contractuales TOPOGRAFIA
PC,71+000 - 71+010 LI,71+210 - 71+230 PC,72+330 -
SUPERVISION
72+360 LI,72+980 - 73+010 LD,74+030 - 74+100
LD,76+180 - 76+200 LI,80+680 - 80+730 PC,82+500 -
82+610 PC,84+060 - 84+170 PC,85+590 - 85+620
LI,89+550 - 89+600 LD,89+670 - 89+700 PC,89+700 -
89+950 LI,89+950 - 90+020 LI
* Se a deducido el 10 % sobre los metrados de avance en

dicha partida , debido a que no se han ejecutado trabajos
Conformacion de terraplenes m3 7.17 27,412.60 196,548.37 CORREGIR INTERNO
de perfilado de talud de relleno.km 35+000 al km 36+000,
OBSERVACIONES km 36+000 al km 37+000, km 88+000 al km 89+000, km
PROCESOS 89+000 al km 90+000, km 90+000 al km 91+000, km
CONSTRUCTIVO 91+000 al km 92+000, km 92+000 al km 93+000, km
Material de cantera para terraplenes m3 9.38 27,412.60 257,130.23 93+000 al km 94+000, km 94+000 al km 95+000, km CORREGIR INTERNO
95+000 al km 95+460
SUB BASES Y BASE 241,150.82

* km 75+000 al km 88+440 se desconto el 10 % por el
Base granular m3 76.12 3,168.03 241,150.82 SUPERVISION
uso de esparcidora
PAVIMENTO ASFALTICO 166,367.80
Riego de Liga m2 0.75 2,284.90 1,713.68 Se presentan observaciones por parte de supervision por
Pavimento de concreto asfaltico en m3 150.34 274.20 41,223.23 parte de suelos y pavimentos y produccion en el sector
caliente
Cemento asfaltico BETUTEC kg 3.02 36,827.65 111,219.50 SUPERVISION del km 43+980 al km 44+460 lado derecho, para falta de
Aditivo mejorador de adherencia kg 25.84 184.15 4,758.44 autorizacion en su ejecucion
Filler Mineral kg 0.75 9,937.26 7,452.95
OBRAS DE ARTE 7,299,518.86
del km 93+710 al km 94+750 pedraplen ejecutado en
Excavación No Clasificada para epoca de suspension , deberán ser debidamente Ejecutado en la suspensión de plazo 2022-2023, en caso no arribar a una
m3 12.36 5,362.28 66,277.78 SUPERVISION sustentadas mediante ensayos, calicatas, material
Estructuras solución, solicitar intervención de especialistas de calidad de PVN
fotográfico y otros que el Supervisor solicite.
Subdrenes ml 137.14 2,690.01 368,907.97 No se tiene protocolos de suelos
Subdren de descarga ml 130.37 256.56 33,447.73 No se tiene protocolos de suelos

Zanjas de drenaje Tipo I ml 220.91 3482.62 769,345.59 Según carta TP.145000.3224.22.JS no se esta
OBSERVACIONES cumpliendo con lo señalado en los planos tipicos del
PROCESOS proyecto
Bordillos ml 110.95 4,449.55 493,678.08 CONSTRUCTIVO
Concreto Clase C 27.4 MPa (f'c=280 m3 470.49 697.05 327,955.05 Observado por presencia de fisuras longitudinales y
Kg/cm2) Clase D 20.6 MPa (f'c=210 OBSERVACIONES transversales, desgaste superficial prematuro en las losas PAÑOS Y BORDILLOS.
Concretgo m3 425.51 63.83 27,162.43
PROCESOS rigidas del km 16 y km 17 y observacio de las alcantarillas GESTIÓN CON LA SUPERVISIÓN
Kg/cm2)
Encofrado y Desencofrado m2 72.85 1,739.47 126,720.39 CONSTRUCTIVO de concreto armando por presencia de BOTAR 4 PAÑOS DE LOSA.
Acero de Refuerzo kg 4.52 75,641.89 341,901.33 fisuras en los km 71+295
ml 163.36 19,274.96 OBSERVACIONES CAMBIO DE TIPO DE CUNETAS, PROYECTAR ADICIONAL Y
Cuneta Triangular Tipo I Revestida en DEDUCTIVO PARA PODER COBRAR.
3,148,757.47 PROCESOS
Concreto PROBLEMA INTERNO.
CONSTRUCTIVO Según carta TP.145000.3224.22.JS no se esta
cumpliendo con lo señalado en los planos tipicos del
OBSERVACIONES proyecto
Cuneta Rectangular Tipo I Revestida en
ml 737.41 278.68 205,501.42 PROCESOS
Concreto
CONSTRUCTIVO
Según INFORME TP.145000.242.23.CATV/EyOdA que
OBSERVACIONES las estructuras no cumplen las dimensiones señaladas en
Caja Cuneta und 1455.85 4.00 5,823.40 PROCESOS los planos de diseño tipico .
CONSTRUCTIVO
Km 93+710 al km 94+750, deberán ser debidamente

ESPECIALIDAD SUELOS sustentadas mediante ensayos, calicatas, material Ejecutado en la suspensión de plazo 2022-2023, en caso no arribar a una
Pedraplenes m3 18.47 74,934.50 1,384,040.22 fotográfico y otros que el Supervisor solicite
- SUPERVISION solución, solicitar intervención de especialistas de calidad de PVN
SEÑALIZACION Y SEGURIDAD VIAL 1,132,710.74
Señales Preventivas (0.60 m x 0.60 m) und 362.71 82.00 29,742.22
Señales Preventivas (0.80 m x 0.80 m) und 460.36 30.00 13,810.80
Postes de Soporte de Señales und 652.68 112.00 73,100.16
Barrera de Seguridad Borde Lateral

m 353.73 269.50 95,328.47
(Hincada)
Barrera de Seguridad Borde Puente

m 535.23 10.00 5,352.30
(Montada)
Tachas Retroreflectivas Bidireccional und 15.52 126.00 1,955.52
INFORME TP.145000.092.23 TTDVSVS/EFMR desetima

los Tramos Km 26+595.07 al Km 26+649.19 (LD), Km
27+098 al Km 27+176.73 (LD), km 28+110 al km km
Viga de Anclaje para Barrera de FALTA DE 28+201.58 (LD), km 70+248 al km 70+368.74 (LD), km
m 276.96 3195.94 885,147.54 71+918.30 al km 72+035 (LD), km 87+060 al km
Seguridad PROTOCOLOS
87+858.15 (LI), km 87+140 al 87+718.80 (LD).Por falta de
protocolo
INFORME TP.145000.137.22.TTDVSVS/VHRCH
OBSERVACIONES Presenta observaciones como falta de verticalidad en una
Postes Delineadores Und 148.03 191.00 28,273.73 PROCESOS o ambas caras, falta de horizontalidad en la base
CONSTRUCTIVO superior,mal encuadrado de la lamina reflectiva
PROGRAMA DE CIERRE 999,602.84

OBSERVACIONES Observado porque no se a ejecutado de acuerdo a las En proceso de levantamiento, se están efectuando trabajos de
Conformacion de Material Excedente especificaciones tecnicas, con los equipos conformación
m3 1.88 531,703.64 999,602.84 PROCESOS
(DME) correspondientes
CONSTRUCTIVO
ZONA ARQUEOLOGICA
OBRAS DE ARTE Y DRENAJE 143,226.76
Concreto Clase D 20.6 MPa (f'c=210 En el periodo abril-mayo 2023, se ha observado
m3 425.51 152.91 65,064.73 inadecuados procesos constructivos e incumplimiento a
Kg/cm2)
los diseños de concreto aprobados, por lo que, conforme
a lo señalado en la carta TP.145000.3357.23.OI.JS, el
SUPERVISION concreto de todas las resistencias se encuentra DE NO LLEGAR A SOLUCION, SOLICITAR VISITA DE PVN.
observado y no se está valorizando ninguna estructura
paños 2-4-6
En el periodo abril-mayo 2023, se ha observado
inadecuados procesos constructivos e incumplimiento a
Encofrado y Desencofrado m2 72.85 431.06 31,402.79 a lo señalado en la carta TP.145000.3357.23.OI.JS, el
paños 2-4-6
Acerfo de Refuerzo kg 4.52 10,344.97 46,759.24
TRANSPORTE 3,997,379.88
Transporte de Material Granular ente 120 m3k 4.62 98,547.00 455,287.14
y 1000 m. de Material Granular para
Transporte m3k 0.90 1,875,925.00 1,688,332.50
Distancias Mayores
Transporte de Roca apara
10 Distancia entre m3k 4.86 95,784.00 465,510.24
120 m y 1000
Transporte de m
Roca para Distancia m3k 0.90 1,542,500.00 1,388,250.00
MayoresDIRECTO
COSTO de 1000 m 14,547,286.06
GASTOS GENERALES 14.21% 2,066,558.59
UTILIDAD 4.00% 82,662.34
SUB TOTAL 16,696,506.99

Porcentaje 7.80%
Obra : “MEJORAMIENTO, REHABILITACION Y CONSERVACION POR NIVELES DE SERVICIO Y OPERACION
DEL CORREDOR VIAL: LIMA - CANTA - HUAYLLAY - DV. COCHAMARCA - EMP. PE-3N"
Cliente : MINISTERIO DE TRANSPORTE Y COMUNICACIONES
Contratista : CHINA ROAD AND BRIDGE CORPORATION SUCURSAL PERU
Supervisor : CONSORCIO CESEL - CAL Y MAYOR
RESUMEN DE METRADOS ACUMULADOS
Partida: 220.B Mejoramientos

Unidad: M3
220.B
Progresiva Longitud
Mejoramientos Precio Unitario Costo Parcial Observaciones
Inicial Final (m) (m3) (S/) (S/)
57+440.000 57+530.000 90.00 648.00 13.76 8,916.48 no valorizado con protocolo

58+950.000 59+060.000 110.00 - 13.76 - Desestimado por hoja de Inspeccion
COSTO DIRECTO 8,916.48
Precio Unitario Monto S/. ATENCION DETALLES
DESCRIPCION DE LA PARTIDA Unidad S/. Metrado NOTAS
ESPECIALIDAD : TOPOGRAFIA
MOVIMIENTO DE TIERRA 567,328.36
Falta de protocolos de topografia 59+110 - 59+140

LD,59+055 - 59+075 LI,63+810 - 63+890 LI,65+730 -
65+760 LI,66+880 - 66+900 LD,67+530 - 67+560
LD,68+070 - 68+100 LD,68+730 - 68+780 LD,69+000 -
69+020 PC,69+050 - 69+070 PC,69+440 - 69+480
OBSERVACIONES POR
LD,69+620 - 69+700 LD.70+060 - 70+080 LI,70+320 -
Mejoramiento de Suelos a Nivel de PROTOCOLO DE
m3 13.76 8,259.43 113,649.76 70+350 PC,70+450 - 70+470 LI,70+980 - 71+000
Subrasante - Contractuales TOPOGRAFIA
PC,71+000 - 71+010 LI,71+210 - 71+230 PC,72+330 -
SUPERVISION
72+360 LI,72+980 - 73+010 LD,74+030 - 74+100
LD,76+180 - 76+200 LI,80+680 - 80+730 PC,82+500 -
82+610 PC,84+060 - 84+170 PC,85+590 - 85+620
LI,89+550 - 89+600 LD,89+670 - 89+700 PC,89+700 -
89+950 LI,89+950 - 90+020 LI
* Se a deducido el 10 % sobre los metrados de avance en

dicha partida , debido a que no se han ejecutado trabajos
Conformacion de terraplenes m3 7.17 27,412.60 196,548.37 REGULARIZANDO
de perfilado de talud de relleno.km 35+000 al km 36+000,
OBSERVACIONES km 36+000 al km 37+000, km 88+000 al km 89+000, km
PROCESOS 89+000 al km 90+000, km 90+000 al km 91+000, km
CONSTRUCTIVO 91+000 al km 92+000, km 92+000 al km 93+000, km
Material de cantera para terraplenes m3 9.38 27,412.60 257,130.23 93+000 al km 94+000, km 94+000 al km 95+000, km REGULARIZANDO
95+000 al km 95+460
ESPECIALIDAD : SUELOS Y PAVIMENTOS
SUB BASES Y BASE 241,150.82

* km 75+000 al km 91+440 se desconto el 10 % por el
Base granular m3 76.12 3,168.03 241,150.82 SUPERVISION
uso de esparcidora
PAVIMENTO ASFALTICO 166,367.80
Riego de Liga m2 0.75 2,284.90 1,713.68 Se presentan observaciones por parte de supervision por
Pavimento de concreto asfaltico en m3 150.34 274.20 41,223.23 parte de suelos y pavimentos y produccion en el sector
caliente
Cemento asfaltico BETUTEC kg 3.02 36,827.65 111,219.50 SUPERVISION del km 43+980 al km 44+460 lado derecho, para falta de
Aditivo mejorador de adherencia kg 25.84 184.15 4,758.44 autorizacion en su ejecucion
Filler Mineral kg 0.75 9,937.26 7,452.95
ESPECIALIDAD : OBRAS DE ARTE
OBRAS DE ARTE 7,299,518.86

del km 93+710 al km 94+750 pedraplen ejecutado en
Excavación No Clasificada para epoca de suspension , deberán ser debidamente Ejecutado en la suspensión de plazo 2022-2023, en caso no arribar a una
m3 12.36 5,362.28 66,277.78 SUPERVISION sustentadas mediante ensayos, calicatas, material
Estructuras solución, solicitar intervención de especialistas de calidad de PVN
fotográfico y otros que el Supervisor solicite.
Subdrenes ml 137.14 2,690.01 368,907.97 No se tiene protocolos de suelos y topografia REGULARIZANDO
Subdren de descarga ml 130.37 256.56 33,447.73 No se tiene protocolos de suelos y topografia REGULARIZANDO
Zanjas de drenaje Tipo I ml 220.91 3482.62 769,345.59 Según carta TP.145000.3224.22.JS no se esta
OBSERVACIONES cumpliendo con lo señalado en los planos tipicos del
PROCESOS proyecto
Bordillos ml 110.95 4,449.55 493,678.08 CONSTRUCTIVO
Concreto Clase C 27.4 MPa (f'c=280 m3 470.49 697.05 327,955.05 Observado por presencia de fisuras longitudinales y
Kg/cm2) Clase D 20.6 MPa (f'c=210 OBSERVACIONES transversales, desgaste superficial prematuro en las losas PAÑOS Y BORDILLOS.
Concretgo m3 425.51 63.83 27,162.43
PROCESOS rigidas del km 16 y km 17 y observacio de las alcantarillas GESTIÓN CON LA SUPERVISIÓN
Kg/cm2)
Encofrado y Desencofrado m2 72.85 1,739.47 126,720.39 CONSTRUCTIVO de concreto armando por presencia de BOTAR 4 PAÑOS DE LOSA.
Acero de Refuerzo kg 4.52 75,641.89 341,901.33 fisuras en los km 71+295
ml 163.36 19,274.96 OBSERVACIONES CAMBIO DE TIPO DE CUNETAS, PROYECTAR ADICIONAL Y
Cuneta Triangular Tipo I Revestida en DEDUCTIVO PARA PODER COBRAR.
3,148,757.47 PROCESOS
Concreto PROBLEMA INTERNO.
CONSTRUCTIVO Según carta TP.145000.3224.22.JS no se esta
cumpliendo con lo señalado en los planos tipicos del
OBSERVACIONES proyecto
Cuneta Rectangular Tipo I Revestida en
ml 737.41 278.68 205,501.42 PROCESOS
Concreto
CONSTRUCTIVO
Según INFORME TP.145000.242.23.CATV/EyOdA que
OBSERVACIONES las estructuras no cumplen las dimensiones señaladas en
Caja Cuneta und 1455.85 4.00 5,823.40 PROCESOS los planos de diseño tipico .
CONSTRUCTIVO
Km 93+710 al km 94+750, deberán ser debidamente

ESPECIALIDAD SUELOS sustentadas mediante ensayos, calicatas, material Ejecutado en la suspensión de plazo 2022-2023, en caso no arribar a una
Pedraplenes m3 18.47 74,934.50 1,384,040.22 fotográfico y otros que el Supervisor solicite
- SUPERVISION solución, solicitar intervención de especialistas de calidad de PVN
ESPECIALIDAD : SEÑALIZACION Y SEGURIDAD VIAL
SEÑALIZACION Y SEGURIDAD VIAL 1,014,102.04
Barrera de Seguridad Borde Lateral

m 353.73 269.50 95,328.47
(Hincada)
Barrera de Seguridad Borde Puente

m 535.23 10.00 5,352.30
(Montada)
INFORME TP.145000.092.23 TTDVSVS/EFMR desetima

los Tramos Km 26+595.07 al Km 26+649.19 (LD), Km
27+098 al Km 27+176.73 (LD), km 28+110 al km km
Viga de Anclaje para Barrera de FALTA DE 28+201.58 (LD), km 70+248 al km 70+368.74 (LD), km
m 276.96 3195.94 885,147.54 71+918.30 al km 72+035 (LD), km 87+060 al km REGULARIZANDO
Seguridad PROTOCOLOS
87+858.15 (LI), km 87+140 al 87+718.80 (LD).Por falta de
protocolo
INFORME TP.145000.137.22.TTDVSVS/VHRCH
OBSERVACIONES Presenta observaciones como falta de verticalidad en una
Postes Delineadores Und 148.03 191.00 28,273.73 PROCESOS o ambas caras, falta de horizontalidad en la base
CONSTRUCTIVO superior,mal encuadrado de la lamina reflectiva
ESPECIALIDAD : AMBIENTAL
PROGRAMA DE CIERRE 999,602.84

OBSERVACIONES Observado porque no se a ejecutado de acuerdo a las En proceso de levantamiento, se están efectuando trabajos de
Conformacion de Material Excedente especificaciones tecnicas, con los equipos conformación
m3 1.88 531,703.64 999,602.84 PROCESOS
(DME) correspondientes
CONSTRUCTIVO
ZONA ARQUEOLOGICA
ESPECIALIDAD : OBRAS DE ARTE
OBRAS DE ARTE Y DRENAJE 143,226.76

Concreto Clase D 20.6 MPa (f'c=210 En el periodo abril-mayo 2023, se ha observado
m3 425.51 152.91 65,064.73 inadecuados procesos constructivos e incumplimiento a
Kg/cm2)
Encofrado y Desencofrado m2 72.85 431.06 31,402.79 a lo señalado en la carta TP.145000.3357.23.OI.JS, el
paños 2-4-6
Acerfo de Refuerzo kg 4.52 10,344.97 46,759.24
TRANSPORTE 3,997,379.88
Transporte de Material Granular ente 120 m3k 4.62 98,547.00 455,287.14
yTransporte
1000 m. de Material Granular para m3k 0.90 1,875,925.00 1,688,332.50
Distancias Mayores
Transporte de Roca apara
10 Distancia entre m3k 4.86 95,784.00 465,510.24
120 m y 1000
Transporte de m
Roca para Distancia m3k 0.90 1,542,500.00 1,388,250.00
Mayores de 1000
COSTO DIRECTO m 14,428,677.36
GASTOS GENERALES 14.21% 2,049,709.27
UTILIDAD 4.00% 81,988.37
SUB TOTAL 16,560,375.00

Porcentaje 7.74%
PRESUPUESTO INCLUIDO DEDUCTIVOS
METRADO METRADO METRADO METRADO METRADO METRADO Precio

METRADO METRADO MENORES Parcial
ítem Descripcion Und. Cantidad DECUCTIVO N° DECUCTIVO N° DECUCTIVO N° DECUCTIVO N° DECUCTIVO N° DECUCTIVO N° METRADO Unitario
DECUCTIVO N° 01 DECUCTIVO N° 02 METRADOS (S/)
03 04 05 07 08 09 (S/)
01 ORAS INICIALES (OI)- TRAMO 2: CANTA - HUAYLLAY 181,112,987.77
01.01 OI TRAMO 2: CANTA - HUAYLLAY 178,310,444.80
01.01.01 OBRAS PRELIMINARES Y PROVISIONALES 5,927,064.44
01.01.01.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS glb 1.00000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.07 0.93 1,491,854.30 1,380,091.72
01.01.01.02 TRAZO Y REPLANTEO km 70.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00 70.68 3,310.97 234,019.36
01.01.01.03 MANTENIMIENTO DE TRÁNSITO TEMPORAL Y SEGURIDAD VIAL glb 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 1,529,345.92 1,529,345.92
01.01.01.04 MANTENIMIENTO DE VARIANTE HUAYLLAY mes 24.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 24.00 59,609.19 1,430,620.56
01.01.01.05 MANTENIMIENTO DE ACCESO HUAYLLAY mes 24.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 24.00 40,047.24 961,133.76
01.01.01.06 ACCESOS A CANTERAS, DME, PLANTAS Y FUENTES DE AGUA km 7.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.80 50,237.58 391,853.12
01.01.02 MOVIMIENTO DE TIERRAS 19,952,072.20
01.01.02.01 DESBROCE Y LIMPIEZA DE ZONAS NO BOSCOSAS ha 25.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 25.35 3,590.31 91,014.36
01.01.02.02 DEMOLICION DE ESTRUCTURAS m3 2,526.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,526.15 124.44 314,354.11 -
01.01.02.03 EXCAVACION EN EXPLANACIONES EN ROCA FIJA m3 122,331.73 0.00 228.98 0.00 0.00 0.00 0.00 0.00 49,210.60 72,892.15 22.65 1,651,007.20 -
01.01.02.04 EXCAVACION EN EXPLANACIONES EN ROCA SUELTA m3 60,775.95 0.00 48.99 0.00 0.00 0.00 0.00 0.00 4,578.36 56,148.60 15.02 843,352.05 1,114,620.09
01.01.02.05 EXCAVACION EN EXPLANACIONES EN MATERIAL COMÚN m3 203,252.42 0.00 12.70 0.00 0.00 0.00 0.00 0.00 33,173.58 170,066.14 4.34 738,087.04 68,766.89
01.01.02.06 PERFILADO Y COMPACTADO EN ZONAS DE CORTE m2 84,594.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 36,765.91 47,828.24 2.00 95,656.48 143,973.34
01.01.02.07 REMOCION DE DERRUMBES m3 41,048.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 41,048.37 5.53 226,997.49 73,531.82
01.01.02.08 CONFORMACION DE TERRAPLENES m3 1,065,906.94 0.00 0.00 4,681.55 0.00 0.00 0.00 0.00 213,001.92 848,223.47 7.17 6,081,762.28 -
01.01.02.09 MEJORAMIENTO DE SUELOS A NIVEL DE SUBRASANTE m3 110,530.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 110,530.70 13.76 1,520,902.43 1,527,223.77
01.01.02.10 MATERIAL DE CANTERA PARA TERRAPLENES m3 1,063,061.32 0.00 0.00 4,681.55 0.00 0.00 0.00 0.00 213,001.92 845,377.85 9.38 7,929,644.23 -
01.01.02.11 MATERIAL PROPIO PARA TERRAPLENES m3 12,075.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12,075.09 - 3.45 0.00 1,997,958.01
01.01.02.12 BANQUETAS PARA RELLENO m3 9,229.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,229.47 19.64 181,266.79 41,659.06
01.01.02.13 LIMPIEZA MANUAL EN SECTORES INESTABLES m2 507.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 507.50 1.20 609.00 -
01.01.02.14 ESTABILIZACIÓN DE TALUDES m3 6,393.61 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,393.61 43.39 277,418.74 -
01.01.03 SUB-BASES Y BASES 14,471,328.16 -
01.01.03.01 SUB BASE GRANULAR (CANTERA KM 107+210) m3 21,537.40 0.00 0.00 0.00 0.00 0.00 0.00 21,537.40 - 43.57 0.00 -
01.01.03.02 SUB BASE GRANULAR m3 143,256.83 0.00 0.00 0.00 41.60 0.00 0.00 0.00 143,215.23 39.97 5,724,312.74 -
01.01.03.03 BASE GRANULAR (CANTERA KM 107+210) m3 8,472.20 0.00 0.00 0.00 0.00 0.00 0.00 8,472.20 - 72.32 0.00 -
01.01.03.04 BASE GRANULAR m3 115,504.91 0.00 0.00 269.74 324.30 0.00 0.00 0.00 114,910.87 76.12 8,747,015.42 -
01.01.04 PAVIMENTO ASFALTICO 3,285,268.85 -
01.01.04.01 IMPRIMACION ASFALTICA m2 728,236.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 728,236.08 0.94 684,541.92 -
01.01.04.02 PAVIMENTO DE CONCRETO ASFALTICO CALIENTE (CANTERA KM 37+100 Y CANTERA KM 18+600) m3 35,581.42 0.00 0.00 0.00 0.00 24,802.80 9,542.40 0.00 1,236.22 142.53 176,198.44 -
01.01.04.03 PAVIMENTO DE CONCRETO ASFALTICO CALIENTE (CANTERA KM 83+700 Y CANTERA KM 107+210) m3 36,338.80 0.00 0.00 0.00 0.00 0.00 0.00 36,338.80 - 147.09 0.00 -
01.01.04.04 CEMENTO ASFALTICO PEN 85/100 kg 10,038,315.80 0.00 0.00 0.00 0.00 3,425,524.63 1,317,904.65 0.00 5,124,152.12 170,734.40 2.27 387,567.09 -
01.01.04.05 ASFALTO DILUIDO TIPO MC-30 l 873,888.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 873,888.09 2.27 1,983,725.96 -
01.01.04.06 ADITIVO MEJORADOR DE ADHERENCIA kg 70,268.14 0.00 0.00 0.00 0.00 23,978.64 9,225.33 0.00 35,869.06 1,195.11 16.05 19,181.52 -
01.01.04.07 FIBRA DE REFUERZO kg 84,025.65 0.00 0.00 0.00 0.00 29,421.69 11,318.65 0.00 43,243.20 42.11 25.30 1,065.38 -
01.01.04.08 FILLER MINERAL kg 2,995,713.82 0.00 0.00 0.00 0.00 882,483.64 339,518.58 0.00 1,729,726.88 43,984.72 0.75 32,988.54 -
01.01.05 OBRAS COMPLEMENTARIAS 6,791,457.45 -
01.01.05.01 MURO DE CONCRETO ARMADO 3,384,198.75 -
01.01.05.01.01 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 8,526.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,526.60 12.33 105,132.98 -
01.01.05.01.02 RELLENO PARA ESTRUCTURAS m3 9,851.92 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,851.92 30.68 302,256.91 -
01.01.05.01.03 CONCRETO CLASE D 20.6 MPa (f'c=210 Kg/cm2) m3 3,387.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 64.70 3,322.61 425.51 1,413,803.78 -
01.01.05.01.04 CONCRETO CLASE I 9.8 MPa (f'c=100 Kg/cm2) m3 241.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.87 237.29 324.80 77,071.79 27,530.50
01.01.05.01.05 ENCOFRADO Y DESENCOFRADO m2 8,461.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00 846.02 7,615.51 72.85 554,789.90 1,256.98
01.01.05.01.06 ACERO DE REFUERZO kg 190,406.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10,389.12 180,017.14 4.52 813,677.47 61,632.56
01.01.05.01.07 GEOCOMPUESTO DE DRENAJE PARA MUROS m2 2,782.84 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,782.84 28.20 78,476.09 46,958.82
01.01.05.01.08 TUBO PVC-SAP , D=2" m 360.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 360.43 11.27 4,062.05 -
01.01.05.01.09 TUBO DE HDPE, D=4" (SIN PERFORAR) m 547.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 547.40 25.25 13,821.85 -
01.01.05.01.10 TUBO DE HDPE, D=4" (PERFORADA) m 579.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 579.00 27.96 16,188.84 -
01.01.05.01.11 JUNTA DE MUROS DE CONCRETO ARMADO m 660.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.00 653.00 7.53 4,917.09 -
01.01.05.02 MURO DE CONCRETO CICLÓPEO 548,922.92 52.71
01.01.05.02.01 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 2,520.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 467.85 2,052.80 12.33 25,311.02 -
01.01.05.02.02 RELLENO PARA ESTRUCTURAS m3 1,927.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 772.80 1,154.76 30.68 35,427.97 5,768.59
01.01.05.02.03 CONCRETO CLASE H1 17.2 MPa (f'c=175 Kg/cm2) (CONCRETO CLASE E Y 30%P.G.) m3 865.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11.80 853.86 336.32 287,168.51 23,709.57
01.01.05.02.04 ENCOFRADO Y DESENCOFRADO m2 3,535.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,336.01 2,199.14 72.85 160,207.38 3,970.26
01.01.05.02.05 TUBO PVC-SAP , D=2" m 167.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11.96 155.72 11.27 1,754.96 97,328.30
01.01.05.02.06 TUBO DE HDPE, D=4" (SIN PERFORAR) m 79.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 79.65 25.25 2,011.16 134.79
01.01.05.02.08 JUNTA DE MUROS DE CONCRETO CICLOPEO m 406.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11.11 395.08 7.53 2,974.91 -
01.01.05.02.09 GEOCOMPUESTO DE DRENAJE PARA MUROS m2 956.99 0.00 0.00 0.00 0.00 0.00 0.00 0.00 72.55 884.44 28.20 24,941.15 83.62
01.01.05.03 MURO DE SUELO REFORZADO TIPO 1 1,441,885.98 2,045.97
01.01.05.03.03 CONCRETO PARA SOLERA DE NIVELACIÓN f'c=175 Kg/cm2 m3 38.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 38.28 404.10 15,468.95 -
01.01.05.03.04 ENCOFRADO Y DESENCOFRADO PARA SOLERA DE NIVELACIÓN m2 232.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 232.00 67.17 15,583.44 -
01.01.05.03.05 APUNTALAMIENTO DE PANELES m2 2,504.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,504.16 47.16 118,096.19 -
01.01.05.03.06 INSTALACIÓN DE PANELES m2 2,504.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,504.16 44.97 112,612.08 -
01.01.05.03.07 GEOTEXTIL NO TEJIDO CLASE 2 m2 7,840.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,840.00 5.13 40,219.20 -
01.01.05.03.08 INSTALACIÓN DE REFUERZOS Y ACCESORIOS DE FIJACION m2 2,504.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,504.16 35.19 88,121.39 -
01.01.05.03.09 GEOCOMPUESTO DE DRENAJE PARA MUROS TIPO I m2 2,777.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,777.50 13.07 36,301.93 -
01.01.05.03.12 GEOTEXTIL NO TEJIDO DE POLIPROPILENO, 760 N m2 4,608.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,608.80 4.70 21,661.36 -
01.01.05.04 MURO DE SUELO REFORZADO TIPO 2 1,416,449.80 -
01.01.05.04.03 GAVIÓN 1.0X1.0X4.0 M und 291.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 291.00 761.51 221,599.41 -
01.01.05.04.04 GAVIÓN 1.0X0.5X4.0 M und 346.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 346.00 380.78 131,749.88 -
01.01.05.04.06 GEOCPMPUESTO DE DRENAJE PARA MUROS TIPO II m2 2,452.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,452.32 13.07 32,051.82 -
01.01.05.04.09 GEOMALLA UNIAXIAL, 6 KN m2 9,425.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9,425.30 21.10 198,873.83 -
01.01.05.04.10 SUBDRENAJE EN MUROS INESTABLES (D=150 mm) m 587.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 587.07 140.71 82,606.62 -
01.01.05.04.11 SUBDRENAJE EN MUROS INESTABLES (D=100 mm) m 195.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 195.55 135.43 26,483.34 -
01.01.05.04.13 ELEMENTO MURO DE SUELO REFORZADO m3 671.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 671.00 344.36 231,065.56 -
01.01.06 OBRAS DE ARTE 45,830,772.51 -

03 04 05 07 08 09 (S/)
01.01.06.01 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 363,470.87 0.00 113.75 0.00 0.00 0.00 0.00 0.00 27,007.18 336,349.94 12.36 4,157,285.31 -
01.01.06.02 ELIMINACION DE ALCANTARILLA EXISTENTE m 229.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 229.66 97.89 22,481.42 333,808.70
01.01.06.03 LIMPIEZA DE CAUCE Y ENCAUZAMIENOT PARA BADENES Y ALCANTARILLAS m3 18,677.41 0.00 56.75 0.00 0.00 0.00 0.00 0.00 3,257.72 15,362.94 25.96 398,821.82 -
01.01.06.04 RELLENO PARA ESTRUCTURAS m3 44,858.82 0.00 45.38 0.00 0.00 0.00 0.00 0.00 8,460.56 36,352.88 30.68 1,115,306.32 84,570.52
01.01.06.05 CONCRETO CLASE C 27.4 MPa (f'c=280 Kg/cm2) m3 2,677.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,677.32 470.49 1,259,652.29 259,570.02
01.01.06.06 CONCRETO CLASE D 20.6 MPa (f'c=210 Kg/cm2) m3 1,435.05 0.00 3.20 0.00 0.00 0.00 0.00 0.00 1,431.85 425.51 609,266.49 -
01.01.06.07 CONCRETO CLASE E 17.2 MPa (f'c=175 Kg/cm2) m3 2,267.45 0.00 2.90 0.00 0.00 0.00 0.00 0.00 100.30 2,164.25 392.30 849,036.00 -
01.01.06.08 CONCRETO CLASE I 9.8 MPa (f'c=100 Kg/cm2) m3 756.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 23.41 733.14 324.80 238,125.02 39,346.96
01.01.06.09 ENCOFRADO Y DESENCOFRADO m2 19,546.77 0.00 26.32 0.00 0.00 0.00 0.00 0.00 605.35 18,915.10 72.85 1,377,965.21 7,602.42
01.01.06.10 ACERO DE REFUERZO kg 409,685.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,370.15 407,315.72 4.52 1,841,067.05 44,099.57
01.01.06.11 TUBERIA CORRUGADA DE ACERO GALVANIZADO CIRCULAR DE 0.90 M. DE DIAMETRO m 2,255.04 0.00 2.90 0.00 0.00 0.00 0.00 0.00 144.97 2,107.17 504.83 1,063,762.63 10,713.08
01.01.06.12 TUBERIA CORRUGADA DE ACERO GALVANIZADO CIRCULAR DE 1.20 m. DE DIAMETRO m 1,190.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 114.27 1,076.43 615.98 663,059.35 73,185.21
01.01.06.13 TUBERIA PVC CLASE 10, D=12" m 24.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 24.00 68.48 1,643.52 70,388.03
01.01.06.14 TUBO PVC-SAP , D=2" m 142.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 142.60 11.27 1,607.10 -
01.01.06.15 TUBO PVC-SAP , D=3" m 136.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 136.50 21.38 2,918.37 -
01.01.06.16 TUBO DE HDPE, D=4" (SIN PERFORAR) m 77.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 77.65 25.25 1,960.66 -
01.01.06.17 ALCANTARILLA DE GRAN LUZ ARCO PERFIL BAJO 8.31m. x 3.05m m 11.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11.24 8,419.17 94,631.47 -
01.01.06.18 SUBDREN PROFUNDO m 28,102.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,573.25 24,529.50 137.14 3,363,975.63 -
01.01.06.19 SUBDREN DE DESCARGA m 2,305.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,305.27 130.37 300,538.05 490,035.51
01.01.06.20 CUNETA TRIANGULAR TIPO I REVESTIDA EN CONCRETO m 76,542.79 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,591.67 68,951.12 163.36 11,263,855.45 -
01.01.06.21 CUNETA TRIANGULAR TIPO II REVESTIDA EN CONCRETO m 1,561.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,561.90 141.15 220,462.19 1,240,174.72
01.01.06.22 CUNETA RECTANGULAR TIPO I REVESTIDA EN CONCRETO m 1,913.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,913.70 737.41 1,411,181.52 -
01.01.06.23 CUNETAS EN BANQUETA m 490.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 490.00 93.04 45,589.60 -
01.01.06.24 CUNETAS DE CORONACION m 667.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 667.00 263.76 175,927.92 -
01.01.06.25 ZANJAS DE DRENAJE TIPO I m 10,901.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10,901.26 220.91 2,408,197.35 -
01.01.06.26 ZANJAS DE DRENAJE TIPO II m 865.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 865.00 44.74 38,700.10 -
01.01.06.27 CAJA CUNETA und 17.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17.00 1,455.85 24,749.45 -
01.01.06.28 BYPASS m 93.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 93.00 198.72 18,480.96 -
01.01.06.29 BORDILLO m 8,609.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,609.10 110.95 955,179.65 -
01.01.06.30 EMBOQUILLADO DE PIEDRA E=0.15 M. m2 3,581.35 0.00 0.00 0.00 0.00 0.00 0.00 0.00 187.90 3,393.45 72.01 244,362.60 -
01.01.06.31 EMBOQUILLADO DE PIEDRA E=0.20 M. m2 10,053.56 0.00 6.61 0.00 0.00 0.00 0.00 0.00 439.34 9,607.61 94.17 904,748.26 13,530.41
01.01.06.32 EMBOQUILLADO DE PIEDRA E=0.35 M. m2 7,032.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,032.12 100.43 706,235.81 41,373.02
01.01.06.33 PIEDRA ASENTADA m3 714.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13.68 700.54 326.79 228,929.47 -
01.01.06.34 GEOTEXTIL NO TEJIDO CLASE 2 m2 161,888.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 159,454.90 2,434.00 5.13 12,486.42 4,470.49
01.01.06.35 JUNTA DE LONGITUDINAL PARA BADENES m 660.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 660.00 13.71 9,048.60 818,003.64
01.01.06.36 JUNTA TRANSVERSAL PARA BADENES m 1,116.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,116.00 51.29 57,239.64 -
01.01.06.37 CRUCE VEHICULAR m 321.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 321.20 787.26 252,867.91 -
01.01.06.38 PASE PEATONAL m 115.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 115.00 1,033.00 118,795.00 -
01.01.06.39 GAVION TIPO CAJA m3 2,932.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 42.38 2,890.38 201.24 581,659.07 -
01.01.06.40 PEDRAPLENES m3 473,186.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,704.02 468,482.20 18.47 8,652,866.23 8,527.55
01.01.06.41 TRINCHERA DRENANTE m 1,920.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,920.00 55.27 106,118.40 86,883.25
01.01.06.42 DESCARGA DE TRINCHERA DRENANTE m 400.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 400.00 73.24 29,296.00 -
01.01.06.43 PREPARACION Y COMPACTACION DE CAMA DE ASIENTO m3 13.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13.30 51.97 691.20 -
01.01.07 TRANSPORTES 36,588,525.23 -
01.01.07.01 TRANSPORTE DE MATERIALES GRANULARES ENTRE CIENTO VEINTE METROS (120 m.) Y MIL METROS (1000 m.) m3k 1,578,895.33 8,955.90 55.05 9,778.92 3,703.48 10,383.63 3,994.90 64,650.00 1,477,373.45 4.62 6,825,465.34 -
01.01.07.02 TRANSPORTE DE MATERIALES GRANULARES PARA DISTANCIAS MAYORES DE MIL METROS (1000 m.) m3k 21,292,228.22 702,385.37 904.50 785,482.32 20,789.46 120,615.26 46,404.35 545,788.47 19,069,858.49 0.90 17,162,872.64 -
01.01.07.03 TRANSPORTE DE MEZCLA ASFALTICA HASTA MIL METROS (1000 m.) m3k 70,328.51 0.00 0.00 0.00 0.00 24,802.80 8,771.56 0.00 36,754.15 5.70 209,498.66 -
01.01.07.04 TRANSPORTE DE MEZCLA ASFALTICA PARA DISTANCIAS MAYORES DE MIL METROS (1000 m.) m3k 865,907.60 118,178.48 0.00 0.00 0.00 393,654.05 15,855.33 0.00 338,219.74 0.90 304,397.77 -
01.01.07.05 TRANSPORTE DE DESECHOS Y EXCEDENTES A DME ENTRE CIENTO VEINTE METROS (120 m.) Y MIL METROS (1000 m.) m3k 730,032.92 0.00 349.52 0.00 0.00 0.00 0.00 0.00 729,683.40 4.86 3,546,261.32 -
01.01.07.06 TRANSPORTE DE DESECHOS Y EXCEDENTES A DME PARA DISTANCIAS MAYORES DE MIL METROS (1000 m.) m3k 2,672,086.44 0.00 1,847.78 0.00 0.00 0.00 0.00 0.00 2,670,238.66 0.90 2,403,214.79 -
01.01.07.07 TRANSPORTE DE ROCA PARA DISTANCIAS ENTRE 120 M Y 1000 M. m3k 594,946.58 0.00 16.52 0.00 0.00 20,609.94 7,929.28 0.00 566,390.84 4.86 2,752,659.48 -
01.01.07.08 TRANSPORTE DE ROCA PARA DISTANCIAS MAYORES DE 1000 M. m3k 3,761,425.92 0.00 134.58 0.00 0.00 152,747.76 58,766.83 0.00 3,549,776.75 0.90 3,194,799.08 -
01.01.07.09 TRANSPORTE DE MATERIAL DE DERRUMBES PARA DISTANCIAS MAYORES DE 1000 M. m3k 210,395.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 210,395.72 0.90 189,356.15 -
01.01.08 SEÑALIZACION Y SEGURIDAD VIAL 28,178,851.02 -
01.01.08.01 SEÑALES PREVENTIVAS (0.60 M x 0.60 M) und 463.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 463.00 362.71 167,934.73 -
01.01.08.02 SEÑALES PREVENTIVAS (0.80 M x 0.80 M) und 60.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 60.00 460.36 27,621.60 -
01.01.08.03 SEÑAL REGLAMENTARIA OCTOGONAL (0.60 M X 0.60 M) und 23.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 23.00 810.09 18,632.07 -
01.01.08.04 SEÑAL REGLAMENTARIA RECTANGULAR (0.60 M X 0.60 M) und 120.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 120.00 362.03 43,443.60 -
01.01.08.05 SEÑAL REGLAMENTARIA RECTANGULAR (0.80 M X 0.80 M) und 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00 451.83 45,183.00 -
01.01.08.06 SEÑAL INFORMATIVA DE SERVICIOS AUXILIARES (0.75 M x 0.60 M) und 135.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 135.00 386.43 52,168.05 -
01.01.08.07 SEÑAL INFORMATIVA m2 206.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 206.42 745.37 153,859.28 -
01.01.08.08 POSTES DE SOPORTE DE SEÑALES und 909.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 909.00 652.68 593,286.12 -
01.01.08.09 ESTRUCTURAS DE SOPORTE DE SEÑALES TIPO E-1 und 91.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 91.00 1,967.01 178,997.91 -
01.01.08.10 POSTES DELINEADORES und 3,103.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 186.00 2,917.00 148.03 431,803.51 -
01.01.08.11 TACHAS RETROREFLECTIVAS UNIDIRECCIONAL und 19.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19.00 15.46 293.74 27,533.58
01.01.08.12 TACHAS RETROREFLECTIVAS BIDIRECCIONAL und 17,961.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17,961.00 15.52 278,754.72 -
01.01.08.13 TACHONES RETROREFLECTIVAS und 496.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 496.00 15.64 7,757.44 -
01.01.08.14 CHEVRONES und 367.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 367.00 400.67 147,045.89 -
01.01.08.15 MARCAS EN EL PAVIMENTO TIPO I m2 35,492.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 35,492.43 9.82 348,535.66 -
01.01.08.16 POSTE DE KILOMETRAJE und 95.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 95.00 174.35 16,563.25 -
01.01.08.17 PINTADO DE SARDINELES, PARAPETOS EN MUROS Y ALCANTARILLAS m2 931.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 931.19 30.27 28,187.12 -
01.01.08.18 REDUCTORES DE VELOCIDAD TIPO RESALTO m 10.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.50 873.46 9,171.33 -
01.01.08.19 RAMPA DE FRENADO m 395.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 395.00 217.90 86,070.50 -
01.01.08.20 BARRERA DE SEGURIDAD BORDE LATERAL (HINCADA) m 45,930.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,398.55 42,531.70 353.73 15,044,738.24 -
01.01.08.21 BARRERA DE SEGURIDAD BORDE PUENTE (MONTADA) m 19,906.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,849.18 13,056.97 535.23 6,988,482.05 1,202,169.09
01.01.08.22 VIGA DE ANCLAJE PARA BARRERA DE SEGURIDAD m 19,906.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,231.68 12,674.47 276.96 3,510,321.21 3,665,886.61
01.01.09 PROTECCION AMBIENTAL 4,621,686.64 2,002,886.09
01.01.09.01 SUB PROGRAMA DE MONITOREO AMBIENTAL AMBIENTE 449,748.00 -
01.01.09.01.01 MONITOREO DE CALIDAD DE AIRE (INC. METEREOLÓGICO) pto 432.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 432.00 700.00 302,400.00 -
01.01.09.01.02 MONITOREO DE CALIDAD DE RUIDO AMBIENTAL pto 216.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 216.00 85.50 18,468.00 -
01.01.09.01.03 MONITOREO DE RUIDO OCUPACIONAL pto 120.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 120.00 90.00 10,800.00 -
01.01.09.01.04 MONITOREO DE CALIDAD DE AGUA pto 56.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 56.00 900.00 50,400.00 -
01.01.09.01.05 MONITOREO DE EFLUENTES pto 24.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 24.00 - 1,000.00 0.00 -
01.01.09.01.06 MONITOREO DE EMISIONES ATMOSFÉRICAS pto 16.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.00 850.00 13,600.00 24,000.00
01.01.09.01.07 MONITOREO DE CALIDAD DE SUELO pto 16.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.00 880.00 14,080.00 -
01.01.09.01.08 MONITOREO BIOLOGICO pto 2.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.00 20,000.00 40,000.00 -
01.01.09.02 PROGRAMA DE CIERRE 4,171,938.64 -
01.01.09.02.01 CONFORMACION DE MATERIAL EXCEDENTE EN DME m3 977,683.57 0.00 113.75 0.00 0.00 0.00 0.00 0.00 977,569.82 1.88 1,837,831.26 -
01.01.09.02.02 READECUACION AMBIENTAL DE DME m2 449,418.92 0.00 0.00 0.00 0.00 0.00 0.00 0.00 449,418.92 1.50 674,128.38 -

03 04 05 07 08 09 (S/)
01.01.09.02.03 READECUACION AMBIENTAL DE DME ABANDONADO m2 286,024.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 286,024.63 1.50 429,036.95 -
01.01.09.02.04 READECUACION AMBIENTAL DE CANTERAS m2 485,510.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 485,510.22 0.94 456,379.61 -
01.01.09.02.05 READECUACION AMBIENTAL DE PATIO DE MAQUINAS m2 34,470.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00 34,470.53 2.86 98,585.72 -
01.01.09.02.06 READECUACION AMBIENTAL DE PLANTAS INDUSTRIALES m2 147,296.38 20,189.63 0.00 0.00 0.00 0.00 0.00 0.00 127,106.75 2.57 326,664.35 -
01.01.09.02.07 READECUACION AMBIENTAL DE POLVORIN m2 1,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,500.00 1.77 2,655.00 -
01.01.09.02.08 REVEGETACION DE AREAS AUXILIARES (SIN INCLUIR DME'S) m2 405,364.48 20,189.63 0.00 0.00 0.00 0.00 0.00 0.00 385,174.85 0.90 346,657.37 -
01.01.10 PONTONES 1,335,166.23 -
01.01.10.01 TRAZO, REPLANTEO Y CONTROL TOPOGRÁFICO m2 282.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 282.60 2.44 689.54 -
01.01.10.02 FALSO PUENTE PARA PONTONES m 19.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19.60 4,021.09 78,813.36 -
01.01.10.03 PINTURA BITUMINOSA m2 988.41 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.17 985.24 63.64 62,700.67 -
01.01.10.04 DEMOLICION DE ESTRUCTURAS m3 20.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20.00 124.44 2,488.80 201.74
01.01.10.05 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS EN SECO m3 168.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 138.21 30.66 20.18 618.72 -
01.01.10.06 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS BAJO AGUA m3 2,083.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,083.20 21.31 44,392.99 2,789.08
01.01.10.07 ENCAUZAMIENTO PARA PUENTES Y PONTONES m3 540.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 110.74 429.26 3.51 1,506.70 -
01.01.10.08 RELLENO PARA ESTRUCTURAS m3 2,242.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00 237.81 2,004.58 30.68 61,500.51 388.70
01.01.10.09 CONCRETO CLASE C 27.4 MPa (f'c=280 Kg/cm2) m3 441.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 97.84 343.72 470.49 161,716.82 7,296.01
01.01.10.10 CONCRETO CLASE C1 27.4 MPa (f'c=280 Kg/cm2) BAJO AGUA m3 319.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20.61 298.91 565.96 169,171.10 46,032.74
01.01.10.11 CONCRETO CLASE D1 20.6 MPa (f'c=210 Kg/cm2) BAJO AGUA m3 334.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 114.62 219.98 612.85 134,814.74 11,664.44
01.01.10.12 CONCRETO CLASE H1 17.2 MPa (f'c=175 Kg/cm2) (CONCRETO CLASE E Y 30%P.G.) m3 157.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 157.26 336.32 52,889.68 70,244.87
01.01.10.13 CONCRETO CLASE I 9.8 MPa (f'c=100 Kg/cm2) m3 25.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.89 23.69 324.80 7,694.51 -
01.01.10.14 ENCOFRADO Y DESENCOFRADO CARAVISTA m2 254.91 0.00 0.00 0.00 0.00 0.00 0.00 0.00 32.34 222.57 91.89 20,451.96 613.87
01.01.10.15 ENCOFRADO Y DESENCOFRADO CARAVISTA BAJO AGUA m2 337.98 0.00 0.00 0.00 0.00 0.00 0.00 0.00 337.98 149.50 50,528.01 2,971.72
01.01.10.16 ENCOFRADO Y DESENCOFRADO CARA NO VISTA EN SECO m2 464.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.48 447.84 71.59 32,060.87 -
01.01.10.17 ENCOFRADO Y DESENCOFRADO CARA NO VISTA BAJO AGUA m2 476.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19.44 456.92 129.34 59,098.03 1,179.80
01.01.10.18 ACERO DE REFUERZO kg 71,908.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 71,908.42 4.52 325,026.06 2,514.37
01.01.10.19 TUBO PVC-SAP , D=4" m 16.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.00 33.28 532.48 -
01.01.10.20 TRANSPORTE DE MATERIALES GRANULARES ENTRE CIENTO VEINTE METROS (120 m.) Y MIL METROS (1000 m.) m3k 3,368.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 397.50 2,970.64 4.62 13,724.36 -
01.01.10.21 TRANSPORTE DE MATERIALES GRANULARES PARA DISTANCIAS MAYORES DE MIL METROS (1000 m.) m3k 9,962.79 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,727.08 2,235.71 0.90 2,012.14 1,836.45
01.01.10.22 TRANSPORTE DE MATERIALES EXCEDENTES PARA DISTANCIAS ENTRE 120 M Y 1000 M. m3k 2,160.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,160.57 4.84 10,457.16 6,954.37
01.01.10.23 TRANSPORTE DE MATERIAL EXCEDENTE DE CORTE PARA DISTANCIAS MAYORES A 1000 M. m3k 22,661.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 22,661.36 0.90 20,395.22 -
01.01.10.24 TRANSPORTE DE ROCA PARA DISTANCIAS ENTRE 120 M Y 1000 M. m3k 1,449.29 0.00 0.00 0.00 0.00 0.00 0.00 0.00 549.90 899.39 9.81 8,823.02 -
01.01.10.25 TRANSPORTE DE ROCA PARA DISTANCIAS MAYORES DE 1000 M. m3k 10,840.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,237.43 6,602.61 1.13 7,460.95 5,394.52
01.01.10.26 CONFORMACION DE MATERIAL EXCEDENTE EN DME m3 2,455.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,455.19 2.28 5,597.83 4,788.30
01.01.11 ZONA ARQUEOLOGICA 11,300,752.07 -
01.01.11.01 OBRAS PRELIMINARES Y PROVISIONALES 12,018.82 -
01.01.11.01.01 TRAZO Y REPLANTEO km 3.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.63 3,310.97 12,018.82 -
01.01.11.02 MOVIMIENTO DE TIERRAS 1,217,134.97 -
01.01.11.02.01 DESBROCE Y LIMPIEZA DE ZONAS NO BOSCOSAS ha 2.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.56 3,590.31 9,191.19 -
01.01.11.02.02 EXCAVACION EN EXPLANACIONES EN ROCA FIJA m3 5,413.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 940.75 4,472.62 29.65 132,613.03 -
01.01.11.02.03 EXCAVACION EN EXPLANACIONES EN ROCA SUELTA m3 11,451.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11,451.93 19.02 217,815.71 27,893.39
01.01.11.02.04 EXCAVACION EN EXPLANACIONES EN MATERIAL COMÚN m3 87,457.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 51,614.32 35,843.58 4.34 155,561.15 -
01.01.11.02.05 PERFILADO Y COMPACTADO EN ZONA DE CORTE m2 25,328.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 25,328.50 2.00 50,657.00 224,006.14
01.01.11.02.06 CONFORMACION DE TERRAPLENES m3 44,249.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,896.30 37,352.80 7.53 281,266.58 -
01.01.11.02.07 MATERIAL DE CANTERA PARA TERRAPLENES m3 44,926.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,896.30 38,030.30 9.38 356,724.21 51,929.14
01.01.11.02.08 BANQUETAS PARA RELLENO m3 677.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 677.50 19.64 13,306.10 64,687.29
01.01.11.03 BASES Y SUB BASES 743,426.10 -
01.01.11.03.01 SUB BASE GRANULAR m3 7,358.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7,358.20 39.97 294,107.25 -
01.01.11.03.02 BASE GRANULAR m3 5,907.50 0.00 0.00 4.73 0.00 0.00 0.00 0.00 5,902.77 76.12 449,318.85 -
01.01.11.04 PAVIMENTO ASFALTICO 109,957.29 -
01.01.11.04.01 IMPRIMACION ASFALTICA m2 35,127.99 0.00 0.00 0.00 0.00 0.00 0.00 0.00 35,127.99 0.94 33,020.31 -
01.01.11.04.02 RIEGO DE LIGA m2 176.40 0.00 0.00 0.00 0.00 0.00 176.40 0.00 - 0.75 0.00 -
01.01.11.04.03 PAVIMENTO DE CONCRETO ASFALTICO CALIENTE (CANTERA KM 37+100 Y CANTERA KM 18+600) m3 3,480.00 0.00 0.00 0.00 0.00 0.00 3,515.50 0.00 - 35.50 142.53 -5,059.82 -
01.01.11.04.04 CEMENTO ASFALTICO PEN 85/100 kg 480,695.25 0.00 0.00 0.00 0.00 0.00 485,598.15 0.00 - 4,902.90 2.27 -11,129.58 -
01.01.11.04.05 ASFALTO DILUIDO TIPO MC-30 l 42,154.15 0.00 0.00 0.00 0.00 0.00 0.00 42,154.15 2.27 95,689.92 -
01.01.11.04.06 ADITIVO MEJORADOR DE ADHERENCIA kg 3,364.36 0.00 0.00 0.00 0.00 0.00 3,398.68 0.00 - 34.32 16.05 -550.84 -
01.01.11.04.07 FIBRA DE REFUERZO kg 4,128.29 0.00 0.00 0.00 0.00 0.00 4,170.40 0.00 - 42.11 25.30 -1,065.38 -
01.01.11.04.08 FILLER MINERAL kg 123,818.40 0.00 0.00 0.00 0.00 0.00 125,081.49 0.00 - 1,263.09 0.75 -947.32 -
01.01.11.05 OBRAS COMPLEMENTARIAS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 232,973.80 -
01.01.11.05.01 REPOSICIÓN DE INFRAESTRUCTURA DE ABASTECIMIENTO DE AGUA glb 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 232,973.80 232,973.80 -
01.01.11.06 OBRAS DE ARTE 6,318,820.95 -
01.01.11.06.01 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 499.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 499.82 12.36 6,177.78 -
01.01.11.06.02 LIMPIEZA DE CAUCE Y ENCAUZAMIENOT PARA BADENES Y ALCANTARILLAS m3 203.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 203.44 25.96 5,281.30 -
01.01.11.06.03 RELLENO PARA ESTRUCTURAS m3 418.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 418.45 30.68 12,838.05 -
01.01.11.06.04 CONCRETO CLASE D 20.6 MPa (f'c=210 Kg/cm2) m3 4,457.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,457.01 425.51 1,896,502.33 -
01.01.11.06.05 CONCRETO CLASE E 17.2 MPa (f'c=175 Kg/cm2) m3 112.86 0.00 0.00 0.00 0.00 0.00 0.00 0.00 112.86 392.30 44,274.98 -
01.01.11.06.06 CONCRETO CLASE I 9.8 MPa (f'c=100 Kg/cm2) m3 259.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 259.65 324.80 84,334.32 -
01.01.11.06.07 ENCOFRADO Y DESENCOFRADO m2 12,606.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12,606.42 72.85 918,377.70 -
01.01.11.06.08 ACERO DE REFUERZO kg 344,087.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00 344,087.68 4.52 1,555,276.31 -
01.01.11.06.09 TUBERIA CORRUGADA DE ACERO GALVANIZADO CIRCULAR DE 0.90 M. DE DIAMETRO m 113.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 113.40 504.83 57,247.72 -
01.01.11.06.10 SUBDREN PROFUNDO m 3,415.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,415.00 137.14 468,333.10 -
01.01.11.06.11 SUBDREN DE DESCARGA m 150.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 150.00 130.37 19,555.50 -
01.01.11.06.12 CUNETA TRIANGULAR TIPO I REVESTIDA EN CONCRETO m 3,685.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,685.45 163.36 602,055.11 -
01.01.11.06.13 CUNETA RECTANGULAR TIPO I REVESTIDA EN CONCRETO m 643.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 643.00 737.41 474,154.63 -
01.01.11.06.14 CUNETAS EN BANQUETA m 120.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 120.00 93.04 11,164.80 -
01.01.11.06.15 ZANJAS DE DRENAJE TIPO I m 479.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 479.50 220.91 105,926.35 -
01.01.11.06.16 BORDILLO m 100.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 100.00 110.95 11,095.00 -
01.01.11.06.17 EMBOQUILLADO DE PIEDRA E=0.15 M. m2 386.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 386.20 72.01 27,810.26 -
01.01.11.06.18 EMBOQUILLADO DE PIEDRA E=0.20 M. m2 149.74 0.00 0.00 0.00 0.00 0.00 0.00 0.00 149.74 94.17 14,101.02 -
01.01.11.06.19 JUNTA DE MUROS DE CONCRETO ARMADO m 573.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 573.00 7.53 4,314.69 -
01.01.11.07 TRANSPORTE 2,388,501.36 -
01.01.11.08 TRANSPORTE DE MATERIALES GRANULARES ENTRE CIENTO VEINTE METROS (120 m.) Y MIL METROS (1000 m.) m3k 72,908.61 0.00 0.00 805.17 0.00 0.00 1,471.76 0.00 70,631.68 4.62 326,318.36 -
01.01.11.09 TRANSPORTE DE MATERIALES GRANULARES PARA DISTANCIAS MAYORES DE MIL METROS (1000 m.) m3k 239,171.40 0.00 0.00 6,329.10 0.00 0.00 17,095.76 0.00 215,746.54 0.90 194,171.89 -
01.01.11.10 TRANSPORTE DE MEZCLA ASFALTICA HASTA MIL METROS (1000 m.) m3k 3,480.00 0.00 0.00 0.00 0.00 0.00 3,515.50 0.00 - 35.50 5.70 -202.35 -
01.01.11.11 TRANSPORTE DE MEZCLA ASFALTICA PARA DISTANCIAS MAYORES DE MIL METROS (1000 m.) m3k 20,728.27 0.00 0.00 0.00 0.00 0.00 20,982.87 0.00 - 254.60 0.90 -229.14 -
01.01.11.12 TRANSPORTE DE DESECHOS Y EXCEDENTES A DME ENTRE CIENTO VEINTE METROS (120 m.) Y MIL METROS (1000 m.) m3k 107,266.89 0.00 0.00 0.00 0.00 0.00 0.00 0.00 107,266.89 4.86 521,317.09 -
01.01.11.13 TRANSPORTE DE DESECHOS Y EXCEDENTES A DME PARA DISTANCIAS MAYORES DE MIL METROS (1000 m.) m3k 1,117,473.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,117,473.11 0.90 1,005,725.80 -
01.01.11.14 TRANSPORTE DE ROCA PARA DISTANCIAS ENTRE 120 M Y 1000 M. m3k 21,653.86 0.00 0.00 0.00 0.00 0.00 2,921.21 0.00 18,732.65 9.81 183,767.30 -
01.01.11.15 TRANSPORTE DE ROCA PARA DISTANCIAS MAYORES DE 1000 M. m3k 161,147.89 0.00 0.00 0.00 0.00 0.00 21,650.18 0.00 139,497.71 1.13 157,632.41 -
01.01.11.16 PROTECCION AMBIENTAL 277,918.78 -

03 04 05 07 08 09 (S/)
01.01.11.16.01 CONFORMACION DE MATERIAL EXCEDENTE EN DME m3 121,894.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 121,894.20 2.28 277,918.78 -
01.01.12 INTERFERENCIAS 27,500.00 -
01.01.12.01 REUBICACION DE POSTES DE MEDIA TENSIÓN und 5.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.00 5,500.00 27,500.00 -
01.02 PROGRAMA DE MEDIDAS PREVENTIVAS, MITIGADORAS Y CORRECTIVAS PARA LAS OI TRAMO 2: CANTA - HUAYALLAY 2,802,542.97 -
01.02.01 SUB PROGRAMA MANEJO RESIDUOS SÓL, LÍQUIDOS Y EFLUENTES glb 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 877,342.97 877,342.97 -
01.02.02 SUB PROGRAMA DE CONTROL DE PROTECCIÓN DE RECURSOS NATURALES glb 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 60,000.00 60,000.00 -
01.02.03 SUB PROGRAMA DE SALUD glb 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 80,000.00 80,000.00 -
01.02.04 SUB PROGRAMA DE SEGURIDAD VIAL glb 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 110,000.00 110,000.00 -
01.02.05 PROGRAMA DE ASUNTOS SOCIALES glb 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 400,000.00 400,000.00 -
01.02.06 PROGRAMA EDUCACION Y CAPACITACION AMBIENTAL glb 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 150,000.00 150,000.00 -
01.02.07 PROGRAMA PREVENCION DE PERDIDAS Y CONTINGENCIAS glb 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 1,025,200.00 1,025,200.00 -
01.02.08 COMPENSACION POR USO DE TERRENOS glb 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 100,000.00 100,000.00 -
COSTO DIRECTO (A) 181,112,987.77 242,843,953.28 61,730,965.51 16,320,351.04
GASTOS GENERALES (B) 14.21% DE ( A ) 25,728,551.63 34,497,930.09 2318436.68
UTILIDAD (C) 4.00% DE ( A ) 7,244,519.51 9,713,758.13 652814.04
SUB TOTAL (D) 214,086,058.91 287,055,641.50 19291601.755291

IGV (E) 18.00% DE ( D ) 38,535,490.60 51,670,015.47 3472488.32
TOTAL (F) 252,621,549.51 338,725,656.97 22,764,090.08

PORCENTAJE DE OBRA ACTUAL CON DEDUCTIVOS 74.58% 6.72%
VALORIZACION N° 37 - OBRAS INICIALES (OI)

DEL 01 AL 31 DE AGOSTO DEL 2023
Precio Acumulado Anterior Presente Valorización Valorización Acumulada Saldo por Valorizar
Parcial
ítem Descripcion Und. METRADO Unitario
(S/) Metrado Costo (S/) % Metrado Costo (S/) % Metrado Costo (S/) % Metrado Costo (S/) %
(S/)
01 ORAS INICIALES (OI)- TRAMO 2: CANTA - HUAYLLAY 181,112,987.77 115,934,198.43 64.01% 5,189,941.95 2.87% 121,124,140.38 66.88% 59,988,847.39 33.12%
01.01 OI TRAMO 2: CANTA - HUAYLLAY 178,310,444.80 113,698,703.46 63.76% 5,189,941.95 2.91% 118,888,645.41 66.68% 59,421,799.39 33.32%
01.01.01 OBRAS PRELIMINARES Y PROVISIONALES 5,927,064.44 3,319,576.89 56.01% 56,337.10 0.95% 3,375,913.99 56.96% 2,551,150.45 43.04%
01.01.01.01 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS glb 0.93 1,491,854.30 1,380,091.72 0.25566 381,400.25 27.64% - - 0.00% 0.25566 381,400.25 27.64% 0.74 1,110,454.05 80.46%
01.01.01.02 TRAZO Y REPLANTEO km 70.68 3,310.97 234,019.36 70.00 231,767.90 99.04% - - 0.00% 70.00 231,767.90 99.04% 0.68 2,251.46 0.96%
01.01.01.03 MANTENIMIENTO DE TRÁNSITO TEMPORAL Y SEGURIDAD VIAL glb 1.00 1,529,345.92 1,529,345.92 0.25 388,488.97 25.40% 0.01 16,289.86 1.07% 0.26 404,778.83 26.47% 0.74 1,124,567.09 73.53%
01.01.01.04 MANTENIMIENTO DE VARIANTE HUAYLLAY mes 24.00 59,609.19 1,430,620.56 24.00 1,430,620.56 100.00% - - 0.00% 24.00 1,430,620.56 100.00% - - 0.00%
01.01.01.05 MANTENIMIENTO DE ACCESO HUAYLLAY mes 24.00 40,047.24 961,133.76 18.80 753,044.30 78.35% 1.00 40,047.24 4.17% 19.80 793,091.54 82.52% 4.20 168,042.22 17.48%
01.01.01.06 ACCESOS A CANTERAS, DME, PLANTAS Y FUENTES DE AGUA km 7.80 50,237.58 391,853.12 2.67 134,254.91 34.26% - - 0.00% 2.67 134,254.91 34.26% 5.13 257,598.22 65.74%
01.01.02 MOVIMIENTO DE TIERRAS 19,952,072.20 17,426,636.00 87.34% 303,467.29 1.52% 17,730,103.29 88.86% 2,221,968.91 11.14%
01.01.02.01 DESBROCE Y LIMPIEZA DE ZONAS NO BOSCOSAS ha 25.35 3,590.31 91,014.36 8.86 31,810.15 34.95% 0.10 352.04 0.39% 8.96 32,162.19 35.34% 16.39 58,852.17 64.66%
01.01.02.02 DEMOLICION DE ESTRUCTURAS m3 2,526.15 124.44 314,354.11 629.70 78,359.87 24.93% - - 0.00% 629.70 78,359.87 24.93% 1,896.45 235,994.24 75.07%
01.01.02.03 EXCAVACION EN EXPLANACIONES EN ROCA FIJA m3 72,892.15 22.65 1,651,007.20 72,941.82 1,652,132.18 100.07% - - 0.00% 72,941.82 1,652,132.18 100.07% - 49.67 - 1,124.98 -0.07%
01.01.02.04 EXCAVACION EN EXPLANACIONES EN ROCA SUELTA m3 56,148.60 15.02 843,352.05 55,418.34 832,383.51 98.70% - - 0.00% 55,418.34 832,383.51 98.70% 730.26 10,968.54 1.30%
01.01.02.05 EXCAVACION EN EXPLANACIONES EN MATERIAL COMÚN m3 170,066.14 4.34 738,087.04 162,295.90 704,364.20 95.43% 9.95 43.18 0.01% 162,305.85 704,407.38 95.44% 7,760.29 33,679.66 4.56%
01.01.02.06 PERFILADO Y COMPACTADO EN ZONAS DE CORTE m2 47,828.24 2.00 95,656.48 33,890.58 67,781.16 70.86% 6,293.50 12,587.00 13.16% 40,184.08 80,368.16 84.02% 7,644.16 15,288.32 15.98%
01.01.02.07 REMOCION DE DERRUMBES m3 41,048.37 5.53 226,997.49 27,557.92 152,395.30 67.14% - - 0.00% 27,557.92 152,395.30 67.14% 13,490.45 74,602.19 32.86%
01.01.02.08 CONFORMACION DE TERRAPLENES m3 848,223.47 7.17 6,081,762.28 809,431.41 5,803,623.21 95.43% 16,508.30 118,364.51 1.95% 825,939.71 5,921,987.72 97.37% 22,283.76 159,774.56 2.63%
01.01.02.09 MEJORAMIENTO DE SUELOS A NIVEL DE SUBRASANTE m3 110,530.70 13.76 1,520,902.43 41,054.65 564,911.92 37.14% - - 0.00% 41,054.65 564,911.92 37.14% 69,476.06 955,990.52 62.86%
01.01.02.10 MATERIAL DE CANTERA PARA TERRAPLENES m3 845,377.85 9.38 7,929,644.23 797,631.03 7,481,779.06 94.35% 17,103.50 160,430.83 2.02% 814,734.53 7,642,209.89 96.38% 30,643.32 287,434.34 3.62%
01.01.02.11 MATERIAL PROPIO PARA TERRAPLENES m3 - 3.45 0.00 - - #DIV/0! - - #DIV/0! - - #DIV/0! - - #DIV/0!
01.01.02.12 BANQUETAS PARA RELLENO m3 9,229.47 19.64 181,266.79 2,907.10 57,095.44 31.50% 595.20 11,689.73 6.45% 3,502.30 68,785.17 37.95% 5,727.17 112,481.62 62.05%
01.01.02.13 LIMPIEZA MANUAL EN SECTORES INESTABLES m2 507.50 1.20 609.00 - - 0.00% - - 0.00% - - 0.00% 507.50 609.00 100.00%
01.01.02.14 ESTABILIZACIÓN DE TALUDES m3 6,393.61 43.39 277,418.74 - - 0.00% - - 0.00% - - 0.00% 6,393.61 277,418.74 100.00%
01.01.03 SUB-BASES Y BASES 14,471,328.16 13,406,872.73 92.64% - 0.00% 13,406,872.73 92.64% 1,064,455.43 7.36%
01.01.03.01 SUB BASE GRANULAR (CANTERA KM 107+210) m3 - 43.57 0.00 - - 0.00% - 0.00% - - 0.00% - - 0.00%
01.01.03.02 SUB BASE GRANULAR m3 143,215.23 39.97 5,724,312.74 135,379.93 5,411,135.82 94.53% - - 0.00% 135,379.93 5,411,135.82 94.53% 7,835.30 313,176.92 5.47%
01.01.03.03 BASE GRANULAR (CANTERA KM 107+210) m3 - 72.32 0.00 - - 0.00% - - 0.00% - - 0.00% - - 0.00%
01.01.03.04 BASE GRANULAR m3 114,910.87 76.12 8,747,015.42 105,041.21 7,995,736.91 91.41% - - 0.00% 105,041.21 7,995,736.91 91.41% 9,869.66 751,278.52 8.59%
01.01.04 PAVIMENTO ASFALTICO 3,285,268.85 2,164,335.00 65.88% 46,686.84 1.42% 2,211,021.84 67.30% 1,074,247.01 32.70%
01.01.04.01 IMPRIMACION ASFALTICA m2 728,236.08 0.94 684,541.92 658,002.41 618,522.27 90.36% 13,458.66 12,651.14 1.85% 671,461.07 631,173.41 92.20% 56,775.01 53,368.51 7.80%
01.01.04.02 PAVIMENTO DE CONCRETO ASFALTICO CALIENTE (CANTERA KM 37+100 Y CANTERA KM 18+600) m3 1,236.22 142.53 176,198.44 - - 0.00% - - 0.00% - - 0.00% 1,236.22 176,198.44 100.00%
01.01.04.03 PAVIMENTO DE CONCRETO ASFALTICO CALIENTE (CANTERA KM 83+700 Y CANTERA KM 107+210) m3 - 147.09 0.00 - - 0.00% - - 0.00% - - 0.00% - - 0.00%
01.01.04.04 CEMENTO ASFALTICO PEN 85/100 kg 170,734.40 2.27 387,567.09 - - 0.00% - - 0.00% - - 0.00% 170,734.40 387,567.09 100.00%
01.01.04.05 ASFALTO DILUIDO TIPO MC-30 l 873,888.09 2.27 1,983,725.96 680,974.77 1,545,812.73 77.92% 14,993.70 34,035.70 1.72% 695,968.47 1,579,848.43 79.64% 177,919.62 403,877.54 20.36%
01.01.04.06 ADITIVO MEJORADOR DE ADHERENCIA kg 1,195.11 16.05 19,181.52 - - 0.00% - - 0.00% - - 0.00% 1,195.11 19,181.52 100.00%
01.01.04.07 FIBRA DE REFUERZO kg 42.11 25.30 1,065.38 - - 0.00% - 0.00% - - 0.00% 42.11 1,065.38 100.00%
01.01.04.08 FILLER MINERAL kg 43,984.72 0.75 32,988.54 - - 0.00% - 0.00% - - 0.00% 43,984.72 32,988.54 100.00%
01.01.05 OBRAS COMPLEMENTARIAS 6,791,457.45 4,410,058.64 64.94% - 0.00% 4,410,058.64 64.94% 2,381,398.81 35.06%
01.01.05.01 MURO DE CONCRETO ARMADO 3,384,198.75 3,048,268.81 90.07% - 0.00% 3,048,268.81 90.07% 335,929.94 9.93%
01.01.05.01.01 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 8,526.60 12.33 105,132.98 7,035.16 86,743.58 82.51% - - 0.00% 7,035.16 86,743.58 82.51% 1,491.44 18,389.39 17.49%
01.01.05.01.02 RELLENO PARA ESTRUCTURAS m3 9,851.92 30.68 302,256.91 6,357.02 195,033.37 64.53% - - 0.00% 6,357.02 195,033.37 64.53% 3,494.90 107,223.53 35.47%
01.01.05.01.03 CONCRETO CLASE D 20.6 MPa (f'c=210 Kg/cm2) m3 3,322.61 425.51 1,413,803.78 3,164.13 1,346,368.96 95.23% - - 0.00% 3,164.13 1,346,368.96 95.23% 158.48 67,434.82 4.77%
01.01.05.01.04 CONCRETO CLASE I 9.8 MPa (f'c=100 Kg/cm2) m3 237.29 324.80 77,071.79 233.19 75,740.11 98.27% - - 0.00% 233.19 75,740.11 98.27% 4.10 1,331.68 1.73%
01.01.05.01.05 ENCOFRADO Y DESENCOFRADO m2 7,615.51 72.85 554,789.90 7,544.51 549,617.55 99.07% - - 0.00% 7,544.51 549,617.55 99.07% 71.00 5,172.35 0.93%
01.01.05.01.06 ACERO DE REFUERZO kg 180,017.14 4.52 813,677.47 158,356.79 715,772.68 87.97% - - 0.00% 158,356.79 715,772.68 87.97% 21,660.35 97,904.79 12.03%
01.01.05.01.07 GEOCOMPUESTO DE DRENAJE PARA MUROS m2 2,782.84 28.20 78,476.09 1,904.09 53,695.34 68.42% - - 0.00% 1,904.09 53,695.34 68.42% 878.75 24,780.75 31.58%
01.01.05.01.08 TUBO PVC-SAP , D=2" m 360.43 11.27 4,062.05 286.27 3,226.26 79.42% - - 0.00% 286.27 3,226.26 79.42% 74.16 835.78 20.58%
01.01.05.01.09 TUBO DE HDPE, D=4" (SIN PERFORAR) m 547.40 25.25 13,821.85 358.65 9,055.91 65.52% - - 0.00% 358.65 9,055.91 65.52% 188.75 4,765.94 34.48%
01.01.05.01.10 TUBO DE HDPE, D=4" (PERFORADA) m 579.00 27.96 16,188.84 380.00 10,624.80 65.63% - - 0.00% 380.00 10,624.80 65.63% 199.00 5,564.04 34.37%
01.01.05.01.11 JUNTA DE MUROS DE CONCRETO ARMADO m 653.00 7.53 4,917.09 317.43 2,390.25 48.61% - - 0.00% 317.43 2,390.25 48.61% 335.57 2,526.84 51.39%
01.01.05.02 MURO DE CONCRETO CICLÓPEO 548,922.92 545,388.58 99.36% - 0.00% 545,388.58 99.36% 3,534.34 0.64%
01.01.05.02.01 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 2,052.80 12.33 25,311.02 2,065.57 25,468.48 100.62% - 0.00% 2,065.57 25,468.48 100.62% - 12.77 - 157.45 -0.62%
01.01.05.02.02 RELLENO PARA ESTRUCTURAS m3 1,154.76 30.68 35,427.97 905.70 27,786.88 78.43% - - 0.00% 905.70 27,786.88 78.43% 249.06 7,641.10 21.57%
01.01.05.02.03 CONCRETO CLASE H1 17.2 MPa (f'c=175 Kg/cm2) (CONCRETO CLASE E Y 30%P.G.) m3 853.86 336.32 287,168.51 853.86 287,170.20 100.00% - - 0.00% 853.86 287,170.20 100.00% - 0.01 - 1.68 0.00%
01.01.05.02.04 ENCOFRADO Y DESENCOFRADO m2 2,199.14 72.85 160,207.38 2,274.41 165,690.77 103.42% - - 0.00% 2,274.41 165,690.77 103.42% - 75.27 - 5,483.39 -3.42%
01.01.05.02.05 TUBO PVC-SAP , D=2" m 155.72 11.27 1,754.96 155.68 1,754.51 99.97% - - 0.00% 155.68 1,754.51 99.97% 0.04 0.45 0.03%
01.01.05.02.06 TUBO DE HDPE, D=4" (SIN PERFORAR) m 79.65 25.25 2,011.16 79.65 2,011.16 100.00% - - 0.00% 79.65 2,011.16 100.00% - - 0.00%
01.01.05.02.07 TUBO DE HDPE, D=4" (PERFORADA) m 326.39 27.96 9,125.86 326.39 9,125.86 100.00% - - 0.00% 326.39 9,125.86 100.00% - - 0.00%
01.01.05.02.08 JUNTA DE MUROS DE CONCRETO CICLOPEO m 395.08 7.53 2,974.91 191.17 1,439.51 48.39% - - 0.00% 191.17 1,439.51 48.39% 203.90 1,535.40 51.61%
01.01.05.02.09 GEOCOMPUESTO DE DRENAJE PARA MUROS m2 884.44 28.20 24,941.15 884.44 24,941.21 100.00% - - 0.00% 884.44 24,941.21 100.00% - 0.00 - 0.06 0.00%
01.01.05.03 MURO DE SUELO REFORZADO TIPO 1 1,441,885.98 410,995.72 28.50% - 0.00% 410,995.72 28.50% 1,030,890.26 71.50%
01.01.05.03.02 RELLENO PARA ESTRUCTURAS m3 22,366.92 30.68 686,217.11 8,698.94 266,883.44 38.89% - - 0.00% 8,698.94 266,883.44 38.89% 13,667.98 419,333.67 61.11%
01.01.05.03.03 CONCRETO PARA SOLERA DE NIVELACIÓN f'c=175 Kg/cm2 m3 38.28 404.10 15,468.95 8.19 3,309.58 21.39% - - 0.00% 8.19 3,309.58 21.39% 30.09 12,159.37 78.61%
01.01.05.03.04 ENCOFRADO Y DESENCOFRADO PARA SOLERA DE NIVELACIÓN m2 232.00 67.17 15,583.44 36.00 2,418.12 15.52% - - 0.00% 36.00 2,418.12 15.52% 196.00 13,165.32 84.48%
01.01.05.03.05 APUNTALAMIENTO DE PANELES m2 2,504.16 47.16 118,096.19 889.44 41,945.99 35.52% - - 0.00% 889.44 41,945.99 35.52% 1,614.72 76,150.20 64.48%
01.01.05.03.06 INSTALACIÓN DE PANELES m2 2,504.16 44.97 112,612.08 - - 0.00% - - 0.00% - - 0.00% 2,504.16 112,612.08 100.00%
01.01.05.03.07 GEOTEXTIL NO TEJIDO CLASE 2 m2 7,840.00 5.13 40,219.20 2,173.20 11,148.52 27.72% - - 0.00% 2,173.20 11,148.52 27.72% 5,666.80 29,070.68 72.28%
01.01.05.03.08 INSTALACIÓN DE REFUERZOS Y ACCESORIOS DE FIJACION m2 2,504.16 35.19 88,121.39 - - 0.00% - - 0.00% - - 0.00% 2,504.16 88,121.39 100.00%
01.01.05.03.09 GEOCOMPUESTO DE DRENAJE PARA MUROS TIPO I m2 2,777.50 13.07 36,301.93 - - 0.00% - - 0.00% - - 0.00% 2,777.50 36,301.93 100.00%
01.01.05.03.10 TUBO DE HDPE, D=6" (PERFORADA) m 510.00 32.58 16,615.80 120.00 3,909.60 23.53% - - 0.00% 120.00 3,909.60 23.53% 390.00 12,706.20 76.47%
01.01.05.03.11 TUBO DE HDPE, D=4" (SIN PERFORAR) m 306.00 25.25 7,726.50 87.10 2,199.28 28.46% - - 0.00% 87.10 2,199.28 28.46% 218.90 5,527.22 71.54%
01.01.05.03.12 GEOTEXTIL NO TEJIDO DE POLIPROPILENO, 760 N m2 4,608.80 4.70 21,661.36 1,224.00 5,752.80 26.56% - - 0.00% 1,224.00 5,752.80 26.56% 3,384.80 15,908.56 73.44%
01.01.05.04 MURO DE SUELO REFORZADO TIPO 2 1,416,449.80 405,405.53 28.62% - 0.00% 405,405.53 28.62% 1,011,044.27 71.38%
01.01.05.04.02 RELLENO PARA ESTRUCTURAS m3 9,557.24 30.68 293,216.12 3,037.07 93,177.31 31.78% - 0.00% 3,037.07 93,177.31 31.78% 6,520.17 200,038.82 68.22%
01.01.05.04.03 GAVIÓN 1.0X1.0X4.0 M und 291.00 761.51 221,599.41 - - 0.00% - 0.00% - - 0.00% 291.00 221,599.41 100.00%
01.01.05.04.04 GAVIÓN 1.0X0.5X4.0 M und 346.00 380.78 131,749.88 - - 0.00% - 0.00% - - 0.00% 346.00 131,749.88 100.00%
01.01.05.04.05 GEOTEXTIL NO TEJIDO CLASE 1 m2 2,202.00 4.56 10,041.12 - - 0.00% - 0.00% - - 0.00% 2,202.00 10,041.12 100.00%
01.01.05.04.06 GEOCPMPUESTO DE DRENAJE PARA MUROS TIPO II m2 2,452.32 13.07 32,051.82 1,311.00 17,134.77 53.46% - 0.00% 1,311.00 17,134.77 53.46% 1,141.32 14,917.05 46.54%
01.01.05.04.07 TUBO DE HDPE, D=4" (SIN PERFORAR) m 276.98 25.25 6,993.75 69.82 1,762.96 25.21% - 0.00% 69.82 1,762.96 25.21% 207.16 5,230.79 74.79%
01.01.05.04.08 TUBO DE HDPE, D=4" (PERFORADA) m 322.00 27.96 9,003.12 124.00 3,467.04 38.51% - 0.00% 124.00 3,467.04 38.51% 198.00 5,536.08 61.49%
01.01.05.04.09 GEOMALLA UNIAXIAL, 6 KN m2 9,425.30 21.10 198,873.83 864.00 18,230.40 9.17% - - 0.00% 864.00 18,230.40 9.17% 8,561.30 180,643.43 90.83%
01.01.05.04.10 SUBDRENAJE EN MUROS INESTABLES (D=150 mm) m 587.07 140.71 82,606.62 - - 0.00% - 0.00% - - 0.00% 587.07 82,606.62 100.00%

Parcial
(S/)
01.01.05.04.11 SUBDRENAJE EN MUROS INESTABLES (D=100 mm) m 195.55 135.43 26,483.34 - - 0.00% - 0.00% - - 0.00% 195.55 26,483.34 100.00%
01.01.05.04.12 GEOTEXTIL NO TEJIDO CLASE 2 m2 1,573.50 5.13 8,072.06 1,573.50 8,072.06 100.00% - - 0.00% 1,573.50 8,072.06 100.00% - - 0.00%
01.01.05.04.13 ELEMENTO MURO DE SUELO REFORZADO m3 671.00 344.36 231,065.56 671.00 231,065.56 100.00% - - 0.00% 671.00 231,065.56 100.00% - - 0.00%
01.01.06 OBRAS DE ARTE 45,830,772.51 30,879,947.73 67.38% 190,105.82 0.41% 31,070,053.55 67.79% 14,760,718.96 32.21%
01.01.06.01 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 336,349.94 12.36 4,157,285.31 321,096.18 3,968,748.73 95.46% - - 0.00% 321,096.18 3,968,748.73 95.46% 15,253.77 188,536.58 4.54%
01.01.06.02 ELIMINACION DE ALCANTARILLA EXISTENTE m 229.66 97.89 22,481.42 - - 0.00% - - 0.00% - - 0.00% 229.66 22,481.42 100.00%
01.01.06.03 LIMPIEZA DE CAUCE Y ENCAUZAMIENOT PARA BADENES Y ALCANTARILLAS m3 15,362.94 25.96 398,821.82 - - 0.00% - - 0.00% - - 0.00% 15,362.94 398,821.82 100.00%
01.01.06.04 RELLENO PARA ESTRUCTURAS m3 36,352.88 30.68 1,115,306.32 22,534.70 691,364.57 61.99% - - 0.00% 22,534.70 691,364.57 61.99% 13,818.18 423,941.75 38.01%
01.01.06.05 CONCRETO CLASE C 27.4 MPa (f'c=280 Kg/cm2) m3 2,677.32 470.49 1,259,652.29 2,053.50 966,151.22 76.70% - - 0.00% 2,053.50 966,151.22 76.70% 623.82 293,501.07 23.30%
01.01.06.06 CONCRETO CLASE D 20.6 MPa (f'c=210 Kg/cm2) m3 1,431.85 425.51 609,266.49 1,279.53 544,453.15 89.36% - - 0.00% 1,279.53 544,453.15 89.36% 152.32 64,813.34 10.64%
01.01.06.07 CONCRETO CLASE E 17.2 MPa (f'c=175 Kg/cm2) m3 2,164.25 392.30 849,036.00 1,449.58 568,670.23 66.98% - - 0.00% 1,449.58 568,670.23 66.98% 714.67 280,365.77 33.02%
01.01.06.08 CONCRETO CLASE I 9.8 MPa (f'c=100 Kg/cm2) m3 733.14 324.80 238,125.02 267.89 87,010.67 36.54% - - 0.00% 267.89 87,010.67 36.54% 465.25 151,114.34 63.46%
01.01.06.09 ENCOFRADO Y DESENCOFRADO m2 18,915.10 72.85 1,377,965.21 14,357.95 1,045,976.66 75.91% - - 0.00% 14,357.95 1,045,976.66 75.91% 4,557.15 331,988.56 24.09%
01.01.06.10 ACERO DE REFUERZO kg 407,315.72 4.52 1,841,067.05 307,377.33 1,389,345.53 75.46% - - 0.00% 307,377.33 1,389,345.53 75.46% 99,938.39 451,721.52 24.54%
01.01.06.11 TUBERIA CORRUGADA DE ACERO GALVANIZADO CIRCULAR DE 0.90 M. DE DIAMETRO m 2,107.17 504.83 1,063,762.63 2,151.99 1,086,389.11 102.13% - - 0.00% 2,151.99 1,086,389.11 102.13% - 44.82 - 22,626.48 -2.13%
01.01.06.12 TUBERIA CORRUGADA DE ACERO GALVANIZADO CIRCULAR DE 1.20 m. DE DIAMETRO m 1,076.43 615.98 663,059.35 933.93 575,282.20 86.76% - - 0.00% 933.93 575,282.20 86.76% 142.50 87,777.15 13.24%
01.01.06.13 TUBERIA PVC CLASE 10, D=12" m 24.00 68.48 1,643.52 - - 0.00% - - 0.00% - - 0.00% 24.00 1,643.52 100.00%
01.01.06.14 TUBO PVC-SAP , D=2" m 142.60 11.27 1,607.10 - - 0.00% - - 0.00% - - 0.00% 142.60 1,607.10 100.00%
01.01.06.15 TUBO PVC-SAP , D=3" m 136.50 21.38 2,918.37 - - 0.00% - - 0.00% - - 0.00% 136.50 2,918.37 100.00%
01.01.06.16 TUBO DE HDPE, D=4" (SIN PERFORAR) m 77.65 25.25 1,960.66 - - 0.00% - - 0.00% - - 0.00% 77.65 1,960.66 100.00%
01.01.06.17 ALCANTARILLA DE GRAN LUZ ARCO PERFIL BAJO 8.31m. x 3.05m m 11.24 8,419.17 94,631.47 11.24 94,631.47 100.00% - - 0.00% 11.24 94,631.47 100.00% - - 0.00%
01.01.06.18 SUBDREN PROFUNDO m 24,529.50 137.14 3,363,975.63 21,144.46 2,899,751.24 86.20% - - 0.00% 21,144.46 2,899,751.24 86.20% 3,385.04 464,224.39 13.80%
01.01.06.19 SUBDREN DE DESCARGA m 2,305.27 130.37 300,538.05 1,361.85 177,544.38 59.08% - - 0.00% 1,361.85 177,544.38 59.08% 943.42 122,993.67 40.92%
01.01.06.20 CUNETA TRIANGULAR TIPO I REVESTIDA EN CONCRETO m 68,951.12 163.36 11,263,855.45 43,446.18 7,097,367.96 63.01% 805.20 131,537.47 1.17% 44,251.38 7,228,905.43 64.18% 24,699.74 4,034,950.02 35.82%
01.01.06.21 CUNETA TRIANGULAR TIPO II REVESTIDA EN CONCRETO m 1,561.90 141.15 220,462.19 - - 0.00% - - 0.00% - - 0.00% 1,561.90 220,462.19 100.00%
01.01.06.22 CUNETA RECTANGULAR TIPO I REVESTIDA EN CONCRETO m 1,913.70 737.41 1,411,181.52 650.25 479,500.85 33.98% - - 0.00% 650.25 479,500.85 33.98% 1,263.45 931,680.66 66.02%
01.01.06.23 CUNETAS EN BANQUETA m 490.00 93.04 45,589.60 - - 0.00% - - 0.00% - - 0.00% 490.00 45,589.60 100.00%
01.01.06.24 CUNETAS DE CORONACION m 667.00 263.76 175,927.92 - - 0.00% - - 0.00% - - 0.00% 667.00 175,927.92 100.00%
01.01.06.25 ZANJAS DE DRENAJE TIPO I m 10,901.26 220.91 2,408,197.35 3,093.63 683,413.80 28.38% 180.00 39,763.80 1.65% 3,273.63 723,177.60 30.03% 7,627.63 1,685,019.74 69.97%
01.01.06.26 ZANJAS DE DRENAJE TIPO II m 865.00 44.74 38,700.10 - - 0.00% - - 0.00% - - 0.00% 865.00 38,700.10 100.00%
01.01.06.27 CAJA CUNETA und 17.00 1,455.85 24,749.45 - - 0.00% 4.00 5,823.40 23.53% 4.00 5,823.40 23.53% 13.00 18,926.05 76.47%
01.01.06.28 BYPASS m 93.00 198.72 18,480.96 - - 0.00% - - 0.00% - - 0.00% 93.00 18,480.96 100.00%
01.01.06.29 BORDILLO m 8,609.10 110.95 955,179.65 1,796.21 199,288.94 20.86% 117.00 12,981.15 1.36% 1,913.21 212,270.09 22.22% 6,695.90 742,909.55 77.78%
01.01.06.30 EMBOQUILLADO DE PIEDRA E=0.15 M. m2 3,393.45 72.01 244,362.60 - - 0.00% - - 0.00% - - 0.00% 3,393.45 244,362.60 100.00%
01.01.06.31 EMBOQUILLADO DE PIEDRA E=0.20 M. m2 9,607.61 94.17 904,748.26 2,454.40 231,130.85 25.55% - - 0.00% 2,454.40 231,130.85 25.55% 7,153.21 673,617.41 74.45%
01.01.06.32 EMBOQUILLADO DE PIEDRA E=0.35 M. m2 7,032.12 100.43 706,235.81 1,734.58 174,203.87 24.67% - - 0.00% 1,734.58 174,203.87 24.67% 5,297.54 532,031.94 75.33%
01.01.06.33 PIEDRA ASENTADA m3 700.54 326.79 228,929.47 601.66 196,616.47 85.89% - - 0.00% 601.66 196,616.47 85.89% 98.88 32,313.00 14.11%
01.01.06.34 GEOTEXTIL NO TEJIDO CLASE 2 m2 2,434.00 5.13 12,486.42 1,489.00 7,638.57 61.18% - - 0.00% 1,489.00 7,638.57 61.18% 945.00 4,847.85 38.82%
01.01.06.35 JUNTA DE LONGITUDINAL PARA BADENES m 660.00 13.71 9,048.60 - - 0.00% - - 0.00% - - 0.00% 660.00 9,048.60 100.00%
01.01.06.36 JUNTA TRANSVERSAL PARA BADENES m 1,116.00 51.29 57,239.64 - - 0.00% - - 0.00% - - 0.00% 1,116.00 57,239.64 100.00%
01.01.06.37 CRUCE VEHICULAR m 321.20 787.26 252,867.91 - - 0.00% - - 0.00% - - 0.00% 321.20 252,867.91 100.00%
01.01.06.38 PASE PEATONAL m 115.00 1,033.00 118,795.00 - - 0.00% - - 0.00% - - 0.00% 115.00 118,795.00 100.00%
01.01.06.39 GAVION TIPO CAJA m3 2,890.38 201.24 581,659.07 2,420.63 487,127.58 83.75% - - 0.00% 2,420.63 487,127.58 83.75% 469.74 94,531.48 16.25%
01.01.06.40 PEDRAPLENES m3 468,482.20 18.47 8,652,866.23 389,757.10 7,198,813.64 83.20% - - 0.00% 389,757.10 7,198,813.64 83.20% 78,725.10 1,454,052.60 16.80%
01.01.06.41 TRINCHERA DRENANTE m 1,920.00 55.27 106,118.40 437.48 24,179.52 22.79% - - 0.00% 437.48 24,179.52 22.79% 1,482.52 81,938.88 77.21%
01.01.06.42 DESCARGA DE TRINCHERA DRENANTE m 400.00 73.24 29,296.00 73.00 5,346.52 18.25% - - 0.00% 73.00 5,346.52 18.25% 327.00 23,949.48 81.75%
01.01.06.43 PREPARACION Y COMPACTACION DE CAMA DE ASIENTO m3 13.30 51.97 691.20 - - 0.00% - - 0.00% - - 0.00% 13.30 691.20 100.00%
01.01.07 TRANSPORTES 36,588,525.23 24,277,211.81 66.35% 685,068.44 1.87% 24,962,280.25 68.22% 11,626,244.98 31.78%
01.01.07.01 TRANSPORTE DE MATERIALES GRANULARES ENTRE CIENTO VEINTE METROS (120 m.) Y MIL METROS (1000 m.) m3k 1,477,373.45 4.62 6,825,465.34 1,004,461.60 4,640,612.59 67.99% 30,291.92 139,948.67 2.05% 1,034,753.52 4,780,561.26 70.04% 442,619.93 2,044,904.08 29.96%
01.01.07.02 TRANSPORTE DE MATERIALES GRANULARES PARA DISTANCIAS MAYORES DE MIL METROS (1000 m.) m3k 19,069,858.49 0.90 17,162,872.64 11,989,346.11 10,790,411.50 62.87% 589,672.11 530,704.90 3.09% 12,579,018.22 11,321,116.40 65.96% 6,490,840.27 5,841,756.24 34.04%
01.01.07.03 TRANSPORTE DE MEZCLA ASFALTICA HASTA MIL METROS (1000 m.) m3k 36,754.15 5.70 209,498.66 - - 0.00% - - 0.00% - - 0.00% 36,754.15 209,498.66 100.00%
01.01.07.04 TRANSPORTE DE MEZCLA ASFALTICA PARA DISTANCIAS MAYORES DE MIL METROS (1000 m.) m3k 338,219.74 0.90 304,397.77 - - 0.00% - - 0.00% - - 0.00% 338,219.74 304,397.77 100.00%
01.01.07.05 TRANSPORTE DE DESECHOS Y EXCEDENTES A DME ENTRE CIENTO VEINTE METROS (120 m.) Y MIL METROS (1000 m.) m3k 729,683.40 4.86 3,546,261.32 524,106.35 2,547,156.86 71.83% 1,840.00 8,942.40 0.25% 525,946.35 2,556,099.26 72.08% 203,737.05 990,162.06 27.92%
01.01.07.06 TRANSPORTE DE DESECHOS Y EXCEDENTES A DME PARA DISTANCIAS MAYORES DE MIL METROS (1000 m.) m3k 2,670,238.66 0.90 2,403,214.79 2,099,317.62 1,889,385.86 78.62% 6,080.52 5,472.47 0.23% 2,105,398.14 1,894,858.33 78.85% 564,840.52 508,356.47 21.15%
01.01.07.07 TRANSPORTE DE ROCA PARA DISTANCIAS ENTRE 120 M Y 1000 M. m3k 566,390.84 4.86 2,752,659.48 428,375.83 2,081,906.53 75.63% - - 0.00% 428,375.83 2,081,906.53 75.63% 138,015.01 670,752.95 24.37%
01.01.07.08 TRANSPORTE DE ROCA PARA DISTANCIAS MAYORES DE 1000 M. m3k 3,549,776.75 0.90 3,194,799.08 2,375,980.36 2,138,382.32 66.93% - - 0.00% 2,375,980.36 2,138,382.32 66.93% 1,173,796.39 1,056,416.75 33.07%
01.01.07.09 TRANSPORTE DE MATERIAL DE DERRUMBES PARA DISTANCIAS MAYORES DE 1000 M. m3k 210,395.72 0.90 189,356.15 210,395.72 189,356.15 100.00% - - 0.00% 210,395.72 189,356.15 100.00% - - 0.00%
01.01.08 SEÑALIZACION Y SEGURIDAD VIAL 28,178,851.02 9,643,604.46 34.22% 3,750,954.13 13.31% 13,394,558.59 47.53% 14,784,292.43 52.47%
01.01.08.01 SEÑALES PREVENTIVAS (0.60 M x 0.60 M) und 463.00 362.71 167,934.73 - - 0.00% - 0.00% - - 0.00% 463.00 167,934.73 100.00%
01.01.08.02 SEÑALES PREVENTIVAS (0.80 M x 0.80 M) und 60.00 460.36 27,621.60 - - 0.00% - 0.00% - - 0.00% 60.00 27,621.60 100.00%
01.01.08.03 SEÑAL REGLAMENTARIA OCTOGONAL (0.60 M X 0.60 M) und 23.00 810.09 18,632.07 - - 0.00% - 0.00% - - 0.00% 23.00 18,632.07 100.00%
01.01.08.04 SEÑAL REGLAMENTARIA RECTANGULAR (0.60 M X 0.60 M) und 120.00 362.03 43,443.60 - - 0.00% - 0.00% - - 0.00% 120.00 43,443.60 100.00%
01.01.08.05 SEÑAL REGLAMENTARIA RECTANGULAR (0.80 M X 0.80 M) und 100.00 451.83 45,183.00 - - 0.00% - 0.00% - - 0.00% 100.00 45,183.00 100.00%
01.01.08.06 SEÑAL INFORMATIVA DE SERVICIOS AUXILIARES (0.75 M x 0.60 M) und 135.00 386.43 52,168.05 - - 0.00% - 0.00% - - 0.00% 135.00 52,168.05 100.00%
01.01.08.07 SEÑAL INFORMATIVA m2 206.42 745.37 153,859.28 - - 0.00% - 0.00% - - 0.00% 206.42 153,859.28 100.00%
01.01.08.08 POSTES DE SOPORTE DE SEÑALES und 909.00 652.68 593,286.12 - - 0.00% - 0.00% - - 0.00% 909.00 593,286.12 100.00%
01.01.08.09 ESTRUCTURAS DE SOPORTE DE SEÑALES TIPO E-1 und 91.00 1,967.01 178,997.91 - - 0.00% - 0.00% - - 0.00% 91.00 178,997.91 100.00%
01.01.08.10 POSTES DELINEADORES und 2,917.00 148.03 431,803.51 89.00 13,174.67 3.05% - - 0.00% 89.00 13,174.67 3.05% 2,828.00 418,628.84 96.95%
01.01.08.11 TACHAS RETROREFLECTIVAS UNIDIRECCIONAL und 19.00 15.46 293.74 - - 0.00% - 0.00% - - 0.00% 19.00 293.74 100.00%
01.01.08.12 TACHAS RETROREFLECTIVAS BIDIRECCIONAL und 17,961.00 15.52 278,754.72 - - 0.00% - 0.00% - - 0.00% 17,961.00 278,754.72 100.00%
01.01.08.13 TACHONES RETROREFLECTIVAS und 496.00 15.64 7,757.44 - - 0.00% - 0.00% - - 0.00% 496.00 7,757.44 100.00%
01.01.08.14 CHEVRONES und 367.00 400.67 147,045.89 - - 0.00% - 0.00% - - 0.00% 367.00 147,045.89 100.00%
01.01.08.15 MARCAS EN EL PAVIMENTO TIPO I m2 35,492.43 9.82 348,535.66 11,051.72 108,527.89 31.14% - - 0.00% 11,051.72 108,527.89 31.14% 24,440.71 240,007.77 68.86%
01.01.08.16 POSTE DE KILOMETRAJE und 95.00 174.35 16,563.25 - - 0.00% - 0.00% - - 0.00% 95.00 16,563.25 100.00%
01.01.08.17 PINTADO DE SARDINELES, PARAPETOS EN MUROS Y ALCANTARILLAS m2 931.19 30.27 28,187.12 - - 0.00% - 0.00% - - 0.00% 931.19 28,187.12 100.00%
01.01.08.18 REDUCTORES DE VELOCIDAD TIPO RESALTO m 10.50 873.46 9,171.33 - - 0.00% - 0.00% - - 0.00% 10.50 9,171.33 100.00%
01.01.08.19 RAMPA DE FRENADO m 395.00 217.90 86,070.50 - - 0.00% - 0.00% - - 0.00% 395.00 86,070.50 100.00%
01.01.08.20 BARRERA DE SEGURIDAD BORDE LATERAL (HINCADA) m 42,531.70 353.73 15,044,738.24 25,770.23 9,115,703.46 60.59% 4,429.28 1,566,767.45 10.41% 30,199.51 10,682,470.91 71.00% 12,332.19 4,362,267.34 29.00%
01.01.08.21 BARRERA DE SEGURIDAD BORDE PUENTE (MONTADA) m 13,056.97 535.23 6,988,482.05 124.00 66,368.52 0.95% 103.00 55,128.69 0.79% 227.00 121,497.21 1.74% 12,829.97 6,866,984.84 98.26%
01.01.08.22 VIGA DE ANCLAJE PARA BARRERA DE SEGURIDAD m 12,674.47 276.96 3,510,321.21 1,227.00 339,829.92 9.68% 7,687.24 2,129,057.99 60.65% 8,914.24 2,468,887.91 70.33% 3,760.23 1,041,433.30 29.67%
01.01.09 PROTECCION AMBIENTAL 4,621,686.64 909,200.77 19.67% - 0.00% 909,200.77 19.67% 3,712,485.87 80.33%
01.01.09.01 SUB PROGRAMA DE MONITOREO AMBIENTAL AMBIENTE 449,748.00 222,926.50 49.57% - 0.00% 222,926.50 49.57% 226,821.50 50.43%
01.01.09.01.01 MONITOREO DE CALIDAD DE AIRE (INC. METEREOLÓGICO) pto 432.00 700.00 302,400.00 166.00 116,200.00 38.43% - - 0.00% 166.00 116,200.00 38.43% 266.00 186,200.00 61.57%
01.01.09.01.02 MONITOREO DE CALIDAD DE RUIDO AMBIENTAL pto 216.00 85.50 18,468.00 83.00 7,096.50 38.43% - - 0.00% 83.00 7,096.50 38.43% 133.00 11,371.50 61.57%
01.01.09.01.03 MONITOREO DE RUIDO OCUPACIONAL pto 120.00 90.00 10,800.00 54.00 4,860.00 45.00% - - 0.00% 54.00 4,860.00 45.00% 66.00 5,940.00 55.00%

Parcial
(S/)
01.01.09.01.04 MONITOREO DE CALIDAD DE AGUA pto 56.00 900.00 50,400.00 56.00 50,400.00 100.00% - - 0.00% 56.00 50,400.00 100.00% - - 0.00%
01.01.09.01.05 MONITOREO DE EFLUENTES pto - 1,000.00 0.00 - - #DIV/0! - - #DIV/0! - - #DIV/0! - - #DIV/0!
01.01.09.01.06 MONITOREO DE EMISIONES ATMOSFÉRICAS pto 16.00 850.00 13,600.00 1.00 850.00 6.25% - - 0.00% 1.00 850.00 6.25% 15.00 12,750.00 93.75%
01.01.09.01.07 MONITOREO DE CALIDAD DE SUELO pto 16.00 880.00 14,080.00 4.00 3,520.00 25.00% - - 0.00% 4.00 3,520.00 25.00% 12.00 10,560.00 75.00%
01.01.09.01.08 MONITOREO BIOLOGICO pto 2.00 20,000.00 40,000.00 2.00 40,000.00 100.00% - - 0.00% 2.00 40,000.00 100.00% - - 0.00%
01.01.09.02 PROGRAMA DE CIERRE 4,171,938.64 686,274.27 16.45% - 0.00% 686,274.27 16.45% 3,485,664.37 83.55%
01.01.09.02.01 CONFORMACION DE MATERIAL EXCEDENTE EN DME m3 977,569.82 1.88 1,837,831.26 341,388.29 641,809.99 34.92% - - 0.00% 341,388.29 641,809.99 34.92% 636,181.53 1,196,021.28 65.08%
01.01.09.02.02 READECUACION AMBIENTAL DE DME m2 449,418.92 1.50 674,128.38 - - 0.00% - 0.00% - - 0.00% 449,418.92 674,128.38 100.00%
01.01.09.02.03 READECUACION AMBIENTAL DE DME ABANDONADO m2 286,024.63 1.50 429,036.95 29,642.85 44,464.28 10.36% - - 0.00% 29,642.85 44,464.28 10.36% 256,381.78 384,572.67 89.64%
01.01.09.02.04 READECUACION AMBIENTAL DE CANTERAS m2 485,510.22 0.94 456,379.61 - - 0.00% - 0.00% - - 0.00% 485,510.22 456,379.61 100.00%
01.01.09.02.05 READECUACION AMBIENTAL DE PATIO DE MAQUINAS m2 34,470.53 2.86 98,585.72 - - 0.00% - 0.00% - - 0.00% 34,470.53 98,585.72 100.00%
01.01.09.02.06 READECUACION AMBIENTAL DE PLANTAS INDUSTRIALES m2 127,106.75 2.57 326,664.35 - - 0.00% - 0.00% - - 0.00% 127,106.75 326,664.35 100.00%
01.01.09.02.07 READECUACION AMBIENTAL DE POLVORIN m2 1,500.00 1.77 2,655.00 - - 0.00% - 0.00% - - 0.00% 1,500.00 2,655.00 100.00%
01.01.09.02.08 REVEGETACION DE AREAS AUXILIARES (SIN INCLUIR DME'S) m2 385,174.85 0.90 346,657.37 - - 0.00% - 0.00% - - 0.00% 385,174.85 346,657.37 100.00%
01.01.10 PONTONES 1,335,166.23 1,157,523.40 86.70% - 0.00% 1,157,523.40 86.70% 177,642.83 13.30%
01.01.10.01 TRAZO, REPLANTEO Y CONTROL TOPOGRÁFICO m2 282.60 2.44 689.54 254.34 620.59 90.00% - - 0.00% 254.34 620.59 90.00% 28.26 68.95 10.00%
01.01.10.02 FALSO PUENTE PARA PONTONES m 19.60 4,021.09 78,813.36 19.60 78,813.36 100.00% - - 0.00% 19.60 78,813.36 100.00% - - 0.00%
01.01.10.03 PINTURA BITUMINOSA m2 985.24 63.64 62,700.67 753.59 47,958.47 76.49% - - 0.00% 753.59 47,958.47 76.49% 231.65 14,742.21 23.51%
01.01.10.04 DEMOLICION DE ESTRUCTURAS m3 20.00 124.44 2,488.80 10.00 1,244.40 50.00% - - 0.00% 10.00 1,244.40 50.00% 10.00 1,244.40 50.00%
01.01.10.05 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS EN SECO m3 30.66 20.18 618.72 9.28 187.27 30.27% - - 0.00% 9.28 187.27 30.27% 21.38 431.45 69.73%
01.01.10.06 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS BAJO AGUA m3 2,083.20 21.31 44,392.99 1,865.02 39,743.58 89.53% - - 0.00% 1,865.02 39,743.58 89.53% 218.18 4,649.42 10.47%
01.01.10.07 ENCAUZAMIENTO PARA PUENTES Y PONTONES m3 429.26 3.51 1,506.70 - - 0.00% - - 0.00% - - 0.00% 429.26 1,506.70 100.00%
01.01.10.08 RELLENO PARA ESTRUCTURAS m3 2,004.58 30.68 61,500.51 - - 0.00% - - 0.00% - - 0.00% 2,004.58 61,500.51 100.00%
01.01.10.09 CONCRETO CLASE C 27.4 MPa (f'c=280 Kg/cm2) m3 343.72 470.49 161,716.82 304.11 143,080.71 88.48% - - 0.00% 304.11 143,080.71 88.48% 39.61 18,636.11 11.52%
01.01.10.10 CONCRETO CLASE C1 27.4 MPa (f'c=280 Kg/cm2) BAJO AGUA m3 298.91 565.96 169,171.10 297.39 168,310.84 99.49% - - 0.00% 297.39 168,310.84 99.49% 1.52 860.26 0.51%
01.01.10.11 CONCRETO CLASE D1 20.6 MPa (f'c=210 Kg/cm2) BAJO AGUA m3 219.98 612.85 134,814.74 219.77 134,686.04 99.90% - - 0.00% 219.77 134,686.04 99.90% 0.21 128.70 0.10%
01.01.10.12 CONCRETO CLASE H1 17.2 MPa (f'c=175 Kg/cm2) (CONCRETO CLASE E Y 30%P.G.) m3 157.26 336.32 52,889.68 131.88 44,353.88 83.86% - - 0.00% 131.88 44,353.88 83.86% 25.38 8,535.80 16.14%
01.01.10.13 CONCRETO CLASE I 9.8 MPa (f'c=100 Kg/cm2) m3 23.69 324.80 7,694.51 11.92 3,871.62 50.32% - - 0.00% 11.92 3,871.62 50.32% 11.77 3,822.90 49.68%
01.01.10.14 ENCOFRADO Y DESENCOFRADO CARAVISTA m2 222.57 91.89 20,451.96 206.56 18,980.80 92.81% - - 0.00% 206.56 18,980.80 92.81% 16.01 1,471.16 7.19%
01.01.10.15 ENCOFRADO Y DESENCOFRADO CARAVISTA BAJO AGUA m2 337.98 149.50 50,528.01 310.21 46,376.40 91.78% - - 0.00% 310.21 46,376.40 91.78% 27.77 4,151.62 8.22%
01.01.10.16 ENCOFRADO Y DESENCOFRADO CARA NO VISTA EN SECO m2 447.84 71.59 32,060.87 375.20 26,860.57 83.78% - - 0.00% 375.20 26,860.57 83.78% 72.64 5,200.30 16.22%
01.01.10.17 ENCOFRADO Y DESENCOFRADO CARA NO VISTA BAJO AGUA m2 456.92 129.34 59,098.03 458.51 59,303.68 100.35% - - 0.00% 458.51 59,303.68 100.35% - - 0.00%
01.01.10.18 ACERO DE REFUERZO kg 71,908.42 4.52 325,026.06 65,052.11 294,035.54 90.47% - - 0.00% 65,052.11 294,035.54 90.47% 6,856.31 30,990.52 9.53%
01.01.10.19 TUBO PVC-SAP , D=4" m 16.00 33.28 532.48 15.20 505.86 95.00% - - 0.00% 15.20 505.86 95.00% 0.80 26.62 5.00%
01.01.10.20 TRANSPORTE DE MATERIALES GRANULARES ENTRE CIENTO VEINTE METROS (120 m.) Y MIL METROS (1000 m.) m3k 2,970.64 4.62 13,724.36 849.26 3,923.58 28.59% - - 0.00% 849.26 3,923.58 28.59% 2,121.38 9,800.78 71.41%
01.01.10.21 TRANSPORTE DE MATERIALES GRANULARES PARA DISTANCIAS MAYORES DE MIL METROS (1000 m.) m3k 2,235.71 0.90 2,012.14 5,074.33 4,566.90 226.97% - - 0.00% 5,074.33 4,566.90 226.97% - - 0.00%
01.01.10.22 TRANSPORTE DE MATERIALES EXCEDENTES PARA DISTANCIAS ENTRE 120 M Y 1000 M. m3k 2,160.57 4.84 10,457.16 1,649.38 7,983.00 76.34% - - 0.00% 1,649.38 7,983.00 76.34% 511.19 2,474.16 23.66%
01.01.10.23 TRANSPORTE DE MATERIAL EXCEDENTE DE CORTE PARA DISTANCIAS MAYORES A 1000 M. m3k 22,661.36 0.90 20,395.22 18,452.46 16,607.21 81.43% - - 0.00% 18,452.46 16,607.21 81.43% 4,208.90 3,788.01 18.57%
01.01.10.24 TRANSPORTE DE ROCA PARA DISTANCIAS ENTRE 120 M Y 1000 M. m3k 899.39 9.81 8,823.02 849.26 8,331.24 94.43% - - 0.00% 849.26 8,331.24 94.43% 50.13 491.78 5.57%
01.01.10.25 TRANSPORTE DE ROCA PARA DISTANCIAS MAYORES DE 1000 M. m3k 6,602.61 1.13 7,460.95 6,352.09 7,177.86 96.21% - - 0.00% 6,352.09 7,177.86 96.21% 250.52 283.09 3.79%
01.01.10.26 CONFORMACION DE MATERIAL EXCEDENTE EN DME m3 2,455.19 2.28 5,597.83 - - 0.00% - - 0.00% - - 0.00% 2,455.19 5,597.83 100.00%
01.01.11 ZONA ARQUEOLOGICA 11,300,752.07 6,076,236.03 53.77% 157,322.33 1.39% 6,233,558.36 55.16% 5,067,193.71 44.84%
01.01.11.01 OBRAS PRELIMINARES Y PROVISIONALES 12,018.82 - 0.00% - 0.00% - 0.00% 12,018.82 100.00%
01.01.11.01.01 TRAZO Y REPLANTEO km 3.63 3,310.97 12,018.82 - - 0.00% - 0.00% - - 0.00% 3.63 12,018.82 100.00%
01.01.11.02 MOVIMIENTO DE TIERRAS 1,217,134.97 1,093,141.79 89.81% - 0.00% 1,093,141.79 89.81% 123,993.18 10.19%
01.01.11.02.01 DESBROCE Y LIMPIEZA DE ZONAS NO BOSCOSAS ha 2.56 3,590.31 9,191.19 1.08 3,881.13 42.23% - - 0.00% 1.08 3,881.13 42.23% 1.48 5,310.07 57.77%
01.01.11.02.02 EXCAVACION EN EXPLANACIONES EN ROCA FIJA m3 4,472.62 29.65 132,613.03 4,196.40 124,423.26 93.82% - - 0.00% 4,196.40 124,423.26 93.82% 276.21 8,189.77 6.18%
01.01.11.02.03 EXCAVACION EN EXPLANACIONES EN ROCA SUELTA m3 11,451.93 19.02 217,815.71 8,485.25 161,389.46 74.09% - - 0.00% 8,485.25 161,389.46 74.09% 2,966.68 56,426.25 25.91%
01.01.11.02.04 EXCAVACION EN EXPLANACIONES EN MATERIAL COMÚN m3 35,843.58 4.34 155,561.15 76,916.25 333,816.53 214.59% - - 0.00% 76,916.25 333,816.53 214.59% - 41,072.67 - 178,255.38 -114.59%
01.01.11.02.05 PERFILADO Y COMPACTADO EN ZONA DE CORTE m2 25,328.50 2.00 50,657.00 - - 0.00% - - 0.00% - - 0.00% 25,328.50 50,657.00 100.00%
01.01.11.02.06 CONFORMACION DE TERRAPLENES m3 37,352.80 7.53 281,266.58 27,343.20 205,894.30 73.20% - - 0.00% 27,343.20 205,894.30 73.20% 10,009.60 75,372.29 26.80%
01.01.11.02.07 MATERIAL DE CANTERA PARA TERRAPLENES m3 38,030.30 9.38 356,724.21 27,593.30 258,825.15 72.56% - - 0.00% 27,593.30 258,825.15 72.56% 10,437.00 97,899.06 27.44%
01.01.11.02.08 BANQUETAS PARA RELLENO m3 677.50 19.64 13,306.10 250.10 4,911.96 36.92% - - 0.00% 250.10 4,911.96 36.92% 427.40 8,394.14 63.08%
01.01.11.03 BASES Y SUB BASES 743,426.10 - 0.00% - 0.00% - 0.00% 743,426.10 100.00%
01.01.11.03.01 SUB BASE GRANULAR m3 7,358.20 39.97 294,107.25 - - 0.00% - 0.00% - - 0.00% 7,358.20 294,107.25 100.00%
01.01.11.03.02 BASE GRANULAR m3 5,902.77 76.12 449,318.85 - - 0.00% - 0.00% - - 0.00% 5,902.77 449,318.85 100.00%
01.01.11.04 PAVIMENTO ASFALTICO 109,957.29 - 0.00% - 0.00% - 0.00% 109,957.29 100.00%
01.01.11.04.01 IMPRIMACION ASFALTICA m2 35,127.99 0.94 33,020.31 - - 0.00% - 0.00% - - 0.00% 35,127.99 33,020.31 100.00%
01.01.11.04.02 RIEGO DE LIGA m2 - 0.75 0.00 - - 0.00% - 0.00% - - 0.00% - - 0.00%
01.01.11.04.03 PAVIMENTO DE CONCRETO ASFALTICO CALIENTE (CANTERA KM 37+100 Y CANTERA KM 18+600) m3 - 35.50 142.53 -5,059.82 - - 0.00% - 0.00% - - 0.00% - 35.50 - 5,059.82 100.00%
01.01.11.04.04 CEMENTO ASFALTICO PEN 85/100 kg - 4,902.90 2.27 -11,129.58 - - 0.00% - 0.00% - - 0.00% - 4,902.90 - 11,129.58 100.00%
01.01.11.04.05 ASFALTO DILUIDO TIPO MC-30 l 42,154.15 2.27 95,689.92 - - 0.00% - 0.00% - - 0.00% 42,154.15 95,689.92 100.00%
01.01.11.04.06 ADITIVO MEJORADOR DE ADHERENCIA kg - 34.32 16.05 -550.84 - - 0.00% - 0.00% - - 0.00% - 34.32 - 550.84 100.00%
01.01.11.04.07 FIBRA DE REFUERZO kg - 42.11 25.30 -1,065.38 - - 0.00% - 0.00% - - 0.00% - 42.11 - 1,065.38 100.00%
01.01.11.04.08 FILLER MINERAL kg - 1,263.09 0.75 -947.32 - - 0.00% - 0.00% - - 0.00% - 1,263.09 - 947.32 100.00%
01.01.11.05 OBRAS COMPLEMENTARIAS 232,973.80 - 0.00% - 0.00% - 0.00% 232,973.80 100.00%
01.01.11.05.01 REPOSICIÓN DE INFRAESTRUCTURA DE ABASTECIMIENTO DE AGUA glb 1.00 232,973.80 232,973.80 - - 0.00% - 0.00% - - 0.00% 1.00 232,973.80 100.00%
01.01.11.06 OBRAS DE ARTE 6,318,820.95 4,242,521.73 67.14% 149,211.72 2.36% 4,391,733.45 69.50% 1,927,087.50 30.50%
01.01.11.06.01 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 499.82 12.36 6,177.78 385.78 4,768.24 77.18% 39.04 482.53 7.81% 424.82 5,250.77 84.99% 75.00 927.00 15.01%
01.01.11.06.02 LIMPIEZA DE CAUCE Y ENCAUZAMIENOT PARA BADENES Y ALCANTARILLAS m3 203.44 25.96 5,281.30 - - 0.00% - - 0.00% - - 0.00% 203.44 5,281.30 100.00%
01.01.11.06.03 RELLENO PARA ESTRUCTURAS m3 418.45 30.68 12,838.05 319.95 9,816.07 76.46% 21.71 666.06 5.19% 341.66 10,482.13 81.65% 76.79 2,355.92 18.35%
01.01.11.06.04 CONCRETO CLASE D 20.6 MPa (f'c=210 Kg/cm2) m3 4,457.01 425.51 1,896,502.33 3,951.39 1,681,355.96 88.66% 48.98 20,841.48 1.10% 4,000.37 1,702,197.44 89.75% 456.64 194,304.89 10.25%
01.01.11.06.05 CONCRETO CLASE E 17.2 MPa (f'c=175 Kg/cm2) m3 112.86 392.30 44,274.98 77.94 30,575.86 69.06% 6.74 2,644.10 5.97% 84.68 33,219.96 75.03% 28.18 11,055.01 24.97%
01.01.11.06.06 CONCRETO CLASE I 9.8 MPa (f'c=100 Kg/cm2) m3 259.65 324.80 84,334.32 253.48 82,330.30 97.62% 1.88 610.95 0.72% 255.36 82,941.25 98.35% 4.29 1,393.07 1.65%
01.01.11.06.07 ENCOFRADO Y DESENCOFRADO m2 12,606.42 72.85 918,377.70 8,789.82 640,338.39 69.72% 574.40 41,845.04 4.56% 9,364.22 682,183.43 74.28% 3,242.20 236,194.27 25.72%
01.01.11.06.08 ACERO DE REFUERZO kg 344,087.68 4.52 1,555,276.31 299,866.24 1,355,395.40 87.15% 6,022.74 27,222.78 1.75% 305,888.98 1,382,618.18 88.90% 38,198.70 172,658.12 11.10%
01.01.11.06.09 TUBERIA CORRUGADA DE ACERO GALVANIZADO CIRCULAR DE 0.90 M. DE DIAMETRO m 113.40 504.83 57,247.72 100.44 50,705.13 88.57% 11.34 5,724.77 10.00% 111.78 56,429.90 98.57% 1.62 817.82 1.43%
01.01.11.06.10 SUBDREN PROFUNDO m 3,415.00 137.14 468,333.10 2,794.53 383,241.84 81.83% 294.83 40,433.26 8.63% 3,089.36 423,675.10 90.46% 325.64 44,658.00 9.54%
01.01.11.06.11 SUBDREN DE DESCARGA m 150.00 130.37 19,555.50 30.64 3,994.54 20.43% 33.95 4,426.06 22.63% 64.59 8,420.60 43.06% 85.41 11,134.90 56.94%
01.01.11.06.12 CUNETA TRIANGULAR TIPO I REVESTIDA EN CONCRETO m 3,685.45 163.36 602,055.11 - - 0.00% - - 0.00% - - 0.00% 3,685.45 602,055.11 100.00%
01.01.11.06.13 CUNETA RECTANGULAR TIPO I REVESTIDA EN CONCRETO m 643.00 737.41 474,154.63 - - 0.00% - 0.00% - - 0.00% 643.00 474,154.63 100.00%
01.01.11.06.14 CUNETAS EN BANQUETA m 120.00 93.04 11,164.80 - - 0.00% - 0.00% - - 0.00% 120.00 11,164.80 100.00%
01.01.11.06.15 ZANJAS DE DRENAJE TIPO I m 479.50 220.91 105,926.35 - - 0.00% - 0.00% - - 0.00% 479.50 105,926.35 100.00%
01.01.11.06.16 BORDILLO m 100.00 110.95 11,095.00 - - 0.00% - 0.00% - - 0.00% 100.00 11,095.00 100.00%
01.01.11.06.17 EMBOQUILLADO DE PIEDRA E=0.15 M. m2 386.20 72.01 27,810.26 - - 0.00% - 0.00% - - 0.00% 386.20 27,810.26 100.00%

Parcial
(S/)
01.01.11.06.18 EMBOQUILLADO DE PIEDRA E=0.20 M. m2 149.74 94.17 14,101.02 - - 0.00% - 0.00% - - 0.00% 149.74 14,101.02 100.00%
01.01.11.06.19 JUNTA DE MUROS DE CONCRETO ARMADO m 573.00 7.53 4,314.69 - - 0.00% 573.00 4,314.69 100.00% 573.00 4,314.69 100.00% - - 0.00%
01.01.11.07 TRANSPORTE 2,388,501.36 740,572.51 31.01% 8,110.61 0.34% 748,683.12 31.35% 1,639,818.24 68.65%
01.01.11.08 TRANSPORTE DE MATERIALES GRANULARES ENTRE CIENTO VEINTE METROS (120 m.) Y MIL METROS (1000 m.) m3k 70,631.68 4.62 326,318.36 22,549.47 104,178.55 31.93% 1,248.55 5,768.30 1.77% 23,798.02 109,946.85 33.69% 46,833.66 216,371.51 66.31%
01.01.11.09 TRANSPORTE DE MATERIALES GRANULARES PARA DISTANCIAS MAYORES DE MIL METROS (1000 m.) m3k 215,746.54 0.90 194,171.89 52,881.24 47,593.12 24.51% 1,574.32 1,416.89 0.73% 54,455.56 49,010.01 25.24% 161,290.98 145,161.88 74.76%
01.01.11.10 TRANSPORTE DE MEZCLA ASFALTICA HASTA MIL METROS (1000 m.) m3k - 35.50 5.70 -202.35 - - 0.00% - - 0.00% - - 0.00% - 35.50 - 202.35 100.00%
01.01.11.11 TRANSPORTE DE MEZCLA ASFALTICA PARA DISTANCIAS MAYORES DE MIL METROS (1000 m.) m3k - 254.60 0.90 -229.14 - - 0.00% - - 0.00% - - 0.00% - 254.60 - 229.14 100.00%
01.01.11.12 TRANSPORTE DE DESECHOS Y EXCEDENTES A DME ENTRE CIENTO VEINTE METROS (120 m.) Y MIL METROS (1000 m.) m3k 107,266.89 4.86 521,317.09 38,072.42 185,031.96 35.49% - - 0.00% 38,072.42 185,031.96 35.49% 69,194.47 336,285.12 64.51%
01.01.11.13 TRANSPORTE DE DESECHOS Y EXCEDENTES A DME PARA DISTANCIAS MAYORES DE MIL METROS (1000 m.) m3k 1,117,473.11 0.90 1,005,725.80 372,157.88 334,942.09 33.30% - - 0.00% 372,157.88 334,942.09 33.30% 745,315.23 670,783.71 66.70%
01.01.11.14 TRANSPORTE DE ROCA PARA DISTANCIAS ENTRE 120 M Y 1000 M. m3k 18,732.65 9.81 183,767.30 3,768.88 36,972.71 20.12% 50.67 497.07 0.27% 3,819.55 37,469.78 20.39% 14,913.10 146,297.51 79.61%
01.01.11.15 TRANSPORTE DE ROCA PARA DISTANCIAS MAYORES DE 1000 M. m3k 139,497.71 1.13 157,632.41 28,189.45 31,854.08 20.21% 379.07 428.35 0.27% 28,568.52 32,282.43 20.48% 110,929.19 125,349.98 79.52%
01.01.11.16 PROTECCION AMBIENTAL 277,918.78 - 0.00% - 0.00% - 0.00% 277,918.78 100.00%
01.01.11.16.01 CONFORMACION DE MATERIAL EXCEDENTE EN DME m3 121,894.20 2.28 277,918.78 - - 0.00% - 0.00% - - 0.00% 121,894.20 277,918.78 100.00%
01.01.12 INTERFERENCIAS 27,500.00 27,500.00 100.00% - 0.00% 27,500.00 100.00% - 0.00%
01.01.12.01 REUBICACION DE POSTES DE MEDIA TENSIÓN und 5.00 5,500.00 27,500.00 5.00 27,500.00 100.00% - 0.00% 5.00 27,500.00 100.00% - - 0.00%
01.02 PROGRAMA DE MEDIDAS PREVENTIVAS, MITIGADORAS Y CORRECTIVAS PARA LAS OI TRAMO 2: CANTA - HUAYALLAY 2,802,542.97 2,235,494.97 79.77% - 0.00% 2,235,494.97 79.77% 567,048.00 20.23%
01.02.01 SUB PROGRAMA MANEJO RESIDUOS SÓL, LÍQUIDOS Y EFLUENTES glb 1.00 877,342.97 877,342.97 1.00 877,342.97 100.00% - - 0.00% 1.00 877,342.97 100.00% - - 0.00%
01.02.02 SUB PROGRAMA DE CONTROL DE PROTECCIÓN DE RECURSOS NATURALES glb 1.00 60,000.00 60,000.00 0.63 37,800.00 63.00% - - 0.00% 0.63 37,800.00 63.00% 0.37 22,200.00 37.00%
01.02.03 SUB PROGRAMA DE SALUD glb 1.00 80,000.00 80,000.00 1.00 80,000.00 100.00% - - 0.00% 1.00 80,000.00 100.00% - - 0.00%
01.02.04 SUB PROGRAMA DE SEGURIDAD VIAL glb 1.00 110,000.00 110,000.00 0.32 35,200.00 32.00% - - 0.00% 0.32 35,200.00 32.00% 0.68 74,800.00 68.00%
01.02.05 PROGRAMA DE ASUNTOS SOCIALES glb 1.00 400,000.00 400,000.00 0.75 300,000.00 75.00% - - 0.00% 0.75 300,000.00 75.00% 0.25 100,000.00 25.00%
01.02.06 PROGRAMA EDUCACION Y CAPACITACION AMBIENTAL glb 1.00 150,000.00 150,000.00 0.84 126,000.00 84.00% - - 0.00% 0.84 126,000.00 84.00% 0.16 24,000.00 16.00%
01.02.07 PROGRAMA PREVENCION DE PERDIDAS Y CONTINGENCIAS glb 1.00 1,025,200.00 1,025,200.00 0.76 779,152.00 76.00% - - 0.00% 0.76 779,152.00 76.00% 0.24 246,048.00 24.00%
01.02.08 COMPENSACION POR USO DE TERRENOS glb 1.00 100,000.00 100,000.00 - - 0.00% - - 0.00% - - 0.00% 1.00 100,000.00 100.00%
COSTO DIRECTO (A) 181,112,987.77 115,934,198.43 5,189,941.95 121,124,140.38 59,988,847.39
GASTOS GENERALES (B) DE ( A ) 25,728,551.63 16,469,382.16 737,272.85 17,206,655.01 8,521,896.62
UTILIDAD (C) DE ( A ) 7,244,519.51 4,637,367.94 207,597.68 4,844,965.62 2,399,553.90
SUB TOTAL (D) 214,086,058.91 137,040,948.53 6,134,812.48 143,175,761.01 70,910,297.90

IGV (E) DE ( D ) 38,535,490.60 24,667,370.74 1,104,266.25 25,771,636.99 12,763,853.62
TOTAL (F) 252,621,549.51 161,708,319.27 7,239,078.73 168,947,398.00 83,674,151.52

PORCENTAJE DE AVANCE VALORIZADO 100.00% 64.01% 2.87% 66.88% 33.12%

(DEL 01 AL 31 DE JULIO DEL 2023)
Partida: 210.A CONFORMACION DE TERRAPLENES

221.A MATERIAL DE CANTERA PARA TERRAPLENES
222.A MATERIAL PROPIO PARA TERRAPLENES
Unidad: M3
210.A 210.A 221.A 221.A 222.A
Progresiva Conformacion de Conformacion de Mat. De Cantera para Mat. De Cantera Mat. Propio para
% VAL. % VAL.
Terraplens Terraplens Terraplenes para Terraplenes Terraplenes
Inicial Final (m3) (m3) (m3) (m3) (m3)
20+900.000 21+000.000 151.10 100% 151.10 151.10 100% 151.10

21+000.000 21+050.000 0.03 100% 0.03 0.03 100% 0.03
24+680.000 24+920.000 1,163.45 100% 1,163.45 1,163.45 100% 1,163.45
35+000.000 36+000.000 2,060.50 100% 2,060.50 2,060.50 100% 2,060.50
36+000.000 37+000.000 2,357.60 90% 2,121.84 2,357.60 90% 2,121.84
37+000.000 38+000.000 3,989.20 90% 3,590.28 3,989.20 90% 3,590.28
38+000.000 39+000.000 1,755.15 100% 1,755.15 1,755.15 100% 1,755.15
39+000.000 40+000.000 2,801.50 100% 2,801.50 2,801.50 100% 2,801.50
40+000.000 41+000.000 2,209.57 100% 2,209.57 2,209.57 100% 2,209.57
41+000.000 42+000.000 1,913.00 100% 1,913.00 1,913.00 100% 1,913.00
42+000.000 43+000.000 2,035.70 100% 2,035.70 2,035.70 100% 2,035.70
43+000.000 44+000.000 2,965.40 100% 2,965.40 2,965.40 100% 2,965.40
44+000.000 45+000.000 1,058.80 100% 1,058.80 1,058.80 100% 1,058.80
45+000.000 46+000.000 127.10 100% 127.10 127.10 100% 127.10
46+000.000 47+000.000 541.70 100% 541.70 541.70 100% 541.70
47+000.000 48+000.000 3,520.40 100% 3,520.40 3,520.40 100% 3,520.40
48+000.000 49+000.000 2,726.90 100% 2,726.90 2,726.90 100% 2,726.90
49+000.000 50+000.000 3,697.00 100% 3,697.00 3,697.00 100% 3,697.00
50+000.000 51+000.000 1,618.84 100% 1,618.84 1,618.84 100% 1,618.84
51+000.000 52+000.000 1,056.78 100% 1,056.78 1,056.78 100% 1,056.78
52+000.000 53+000.000 1,498.88 100% 1,498.88 1,498.88 100% 1,498.88
53+000.000 54+000.000 1,242.32 100% 1,242.32 1,242.32 100% 1,242.32
54+000.000 55+000.000 3,612.58 100% 3,612.58 3,612.58 100% 3,612.58
55+000.000 56+000.000 895.80 100% 895.80 895.80 100% 895.80
56+000.000 57+000.000 2,243.80 100% 2,243.80 2,243.80 100% 2,243.80
57+000.000 58+000.000 3,053.13 100% 3,053.13 3,053.13 100% 3,053.13
58+000.000 59+000.000 3,097.80 100% 3,097.80 3,097.80 100% 3,097.80
59+000.000 60+000.000 1,786.88 100% 1,786.88 1,786.88 100% 1,786.88
60+000.000 61+000.000 1,331.92 100% 1,331.92 1,331.92 100% 1,331.92
61+000.000 62+000.000 2,142.52 100% 2,142.52 2,142.52 100% 2,142.52
62+000.000 63+000.000 1,649.60 100% 1,649.60 1,649.60 100% 1,649.60
63+000.000 64+000.000 2,316.50 100% 2,316.50 2,316.50 100% 2,316.50
64+000.000 65+000.000 9,827.97 100% 9,827.97 9,827.97 100% 9,827.97
65+000.000 66+000.000 4,936.11 100% 4,936.11 4,936.11 100% 4,936.11
66+000.000 67+000.000 9,782.20 100% 9,782.20 9,782.20 100% 9,782.20
67+000.000 68+000.000 9,610.21 100% 9,610.21 9,610.21 100% 9,610.21
68+000.000 69+000.000 13,018.51 100% 13,018.51 13,018.51 100% 13,018.51
69+000.000 70+000.000 10,670.29 100% 10,670.29 10,670.29 100% 10,670.29
70+000.000 71+000.000 7,099.17 100% 7,099.17 7,099.17 100% 7,099.17
71+000.000 72+000.000 24,991.60 100% 24,991.60 24,991.60 100% 24,991.60
72+000.000 73+000.000 7,595.11 100% 7,595.11 7,595.11 100% 7,595.11
73+000.000 74+000.000 13,308.90 100% 13,308.90 13,308.90 100% 13,308.90
74+000.000 75+000.000 16,969.46 100% 16,969.46 16,969.46 100% 16,969.46
75+000.000 76+000.000 20,817.97 100% 20,817.97 20,817.97 100% 20,817.97
76+000.000 77+000.000 10,700.25 100% 10,700.25 10,700.25 100% 10,700.25
77+000.000 78+000.000 32,581.38 100% 32,581.38 32,581.38 100% 32,581.38
78+000.000 79+000.000 27,348.40 100% 27,348.40 27,348.40 100% 27,348.40
79+000.000 80+000.000 22,608.31 100% 22,608.31 22,608.31 100% 22,608.31
80+000.000 81+000.000 15,376.99 100% 15,376.99 15,376.99 100% 15,376.99
81+000.000 82+000.000 13,525.06 100% 13,525.06 13,525.06 100% 13,525.06
82+000.000 83+000.000 13,004.49 100% 13,004.49 13,004.49 100% 13,004.49
83+000.000 84+000.000 40,496.46 100% 40,496.46 40,496.46 100% 40,496.46
84+000.000 85+000.000 30,312.15 100% 30,312.15 30,312.15 100% 30,312.15
85+000.000 86+000.000 22,932.47 100% 22,932.47 22,932.47 100% 22,932.47
86+000.000 87+000.000 48,164.84 90% 43,348.36 48,164.84 90% 43,348.36
87+000.000 88+000.000 40,641.98 100% 40,641.98 40,641.98 100% 40,641.98
88+000.000 89+000.000 18,110.17 97% 17,566.86 18,110.17 97% 17,566.86
89+000.000 90+000.000 4,483.90 90% 4,035.51 4,483.90 90% 4,035.51
90+000.000 91+000.000 25,823.85 100% 25,823.85 25,823.85 100% 25,823.85
91+000.000 92+000.000 32,035.60 98% 31,394.89 32,035.60 98% 31,394.89
92+000.000 93+000.000 52,726.56 90% 47,453.90 52,726.56 90% 47,453.90 Avance
93+000.000 94+000.000 73,738.65 90% 66,364.79 73,738.65 90% 66,364.79 Avance
94+000.000 95+000.000 43,974.12 90% 39,576.71 43,974.12 90% 39,576.71 Avance
95+000.000 95+460.000 32,851.00 90% 29,565.90 32,851.00 90% 29,565.90 Avance
ACUMULADO PARCIAL 812,685.58 785,272.98 812,685.58 785,272.98 -
Material de cantera
Terraplenes
para terraplenes
VOLUMEN DESCONTADOS 27,412.60 27,412.60
HOJA DE SUSTENTO DE METRADOS

Partida: 635.A CUNETA TRIANGULAR TIPO I RESVESTIDA EN CONCRETO

Unidad: ml
Aplicación: CUNETA TRIANGULAR TIPO I RESVESTIDA EN CONCRETO
CUNETA
PROGRESIVA PROGRESIVA TIPO DE
TRIANGULAR TIPO I CUNETA
ÍTEM INICIO FINAL TIPO LADO ESTRUCTURA LONGITUD
RESVESTIDA EN EJECUTADA
(Km) (Km)
CONCRETO PAGADO
1 0+735.00 0+949.00 I Izq. CUNETA 100.00

2 1+125.00 1+269.00 I Izq. CUNETA 18.00
3 2+138.00 2+409.00 I Der. CUNETA 100.00
4 1+965.00 2+208.00 I Izq. CUNETA 12.00
46 25+195.00 25+479.00 I Izq. CUNETA 281.30 224.32 280.40 ###
47 25+255.00 25+315.00 I Der. CUNETA 62.60 50.04 62.55 ###
48 25+348.00 25+479.00 I Der. CUNETA 130.70 98.40 123.00 ###
49 25+481.00 25+719.00 I Izq. CUNETA 235.70 188.16 235.20 ###
50 25+635.00 25+655.00 I Der. CUNETA 20.50 16.36 20.45 ###
51 25+721.00 25+983.00 I Izq. CUNETA 263.76 211.01 263.76 ###
52 25+800.00 25+983.00 I Der. CUNETA 180.60 80.40 100.50 ###
53 25+991.00 26+177.00 I Izq. CUNETA 184.90 144.44 180.55 ###
54 26+179.00 26+375.00 I Izq. CUNETA 197.00 157.32 196.65 ###
55 26+220.00 26+275.00 I Der. CUNETA 55.00 44.00 55.00 ###
56 26+322.00 26+365.00 I Der. CUNETA 43.20 32.00 40.00 ###
57 26+397.00 36+778.00 I Izq. CUNETA 392.00 269.68 337.10 ###
58-60 26+500.00 26+775.00 I Der. CUNETA 269.50 179.36 224.20 ###
61 26+781.00 27+114.00 I Izq. CUNETA 325.94 260.33 325.41 ###
62 26+784.00 26+800.00 I Der. CUNETA 26.15 4.80 6.00 ###
64 27+115.00 27+427.00 I Izq. CUNETA 313.82 250.44 313.05 ###
65 27+429.00 27+711.00 I Izq. CUNETA 276.51 221.12 276.40 ###
66 27+560.00 27+603.95 I Der. CUNETA 45.00 32.00 40.00
67 27+675.00 27+703.00 I Der. CUNETA 28.00 22.40 28.00
68 27+711.71 27+760.00 I Der. CUNETA 48.80 39.04 48.80
69 27+717.40 27+788.04 I Izq. CUNETA 70.70 55.52 69.40
70 27+794.38 27+855.00 I Izq. CUNETA 62.39 49.92 62.39
71 27+778.00 27+835.00 I Der. CUNETA 57.30 45.84 57.30
72 27+855.00 27+860.00 I Izq. CUNETA 5.00 4.00 5.00 REV
74 27+920.00 28+010.00 I Der. CUNETA 90.00 72.00 90.00
75 27+920.00 28+139.32 I Izq. CUNETA 220.63 176.51 220.63
76 28+059.66 28+115.00 I Der. CUNETA 55.34 40.00 50.00
77 28+140.72 28+423.29 I Izq. CUNETA 279.39 223.12 278.90
78 28+200.00 28+267.00 I Der. CUNETA 68.55 54.84 68.55
79 28+330.00 28+395.00 I Der. CUNETA 65.96 52.76 65.95
80 28+424.62 28+596.79 I Izq. CUNETA 171.69 136.80 171.00
82 28+598.19 29+019.29 I Izq. CUNETA 421.04 336.40 420.50 ###
84 29+020.72 29+209.35 I Izq. CUNETA 190.49 151.84 189.80 ###
85 29+157.00 29+206.00 I Der. CUNETA 47.72 24.92 31.15 ###
86 29+210.70 29+408.00 I Izq. CUNETA 201.05 160.32 200.40 ###
87 29+409.40 29+574.28 I Izq. CUNETA 161.57 128.80 161.00 ###
89 29+575.75 29+730.00 I Izq. CUNETA 149.40 119.52 149.40 rev
90 29+620.00 29+725.00 I Der. CUNETA 107.90 86.32 107.90 rev
91 29+820.00 29+970.00 I Izq. CUNETA 134.40 107.52 134.40 rev
92 29+910.00 29+970.00 I Der. CUNETA 59.10 47.24 59.05 rev
93 29+970.00 29+971.50 I Izq. CUNETA 1.50 1.20 1.50
94 29+970.00 29+975.00 I Der. CUNETA 5.00 4.00 5.00
95 30+040.00 30+125.00 I Der. CUNETA 85.00 68.00 85.00
96 30+040.00 30+319.28 I Izq. CUNETA 274.53 219.62 274.53
97 30+320.72 30+578.00 I Izq. CUNETA 259.66 164.16 205.20 ###
98 30+330.00 30+475.00 I Der. CUNETA 147.05 109.36 136.70 ###
99 30+625.00 30+698.00 I Izq. CUNETA 77.30 43.92 54.90 ###
100 30+730.00 30+810.00 I Der. CUNETA 84.30 37.28 46.60 ###
101 30+707.00 31+033.00 I Izq. CUNETA 317.40 232.64 290.80 ###
102 30+876.00 30+960.00 I Der. CUNETA 85.10 54.40 68.00 ###
103 31+035.00 31+283.00 I Izq. CUNETA 248.00 198.40 248.00 ###
104 31+160.00 31+275.00 I Der. CUNETA 115.00 92.00 115.00 ###
105 31+290.00 31+594.17 I Izq. CUNETA 308.05 244.08 305.10 ###
106 31+497.00 31+580.00 I Der. CUNETA 80.21 64.17 80.21 ###
107 31+595.82 31+960.00 I Izq. CUNETA 365.80 292.32 365.40 ###
108 31+610.00 31+670.00 I Izq. CUNETA 60.00 48.00 60.00 ###
110 31+967.84 31+995.00 I Izq. CUNETA 31.30 18.96 23.70
111 32+045.00 32+371.00 I Izq. CUNETA 331.10 264.16 330.20 ###
112 32+060.00 32+150.00 I Der. CUNETA 86.20 66.12 82.65 ###
113 32+373.00 32+649.00 I Izq. CUNETA 276.00 220.80 276.00 ###
115 32+595.00 32+642.00 I Der. CUNETA 47.00 36.00 45.00 ###
116 32+651.00 32+909.00 I Izq. CUNETA 247.37 197.90 247.37 ###


Unidad: ml
CUNETA
(Km) (Km)
CONCRETO PAGADO
117 32+719.00 32+780.00 I Der. CUNETA 63.20 50.56 63.20 ###

118 32+911.00 33+148.00 I Izq. CUNETA 237.40 189.84 237.30 ###
119 33+153.00 33+299.27 I Izq. CUNETA 149.20 119.28 149.10 ###
120 33+235.00 33+295.00 I Der. CUNETA 59.60 47.60 59.50 ###
121 33+301.27 33+405.00 I Izq. CUNETA 99.30 79.44 99.30 ###
122 33+305.00 33+375.00 I Der. CUNETA 70.20 48.00 60.00 ###
123 33+500.00 33+864.30 I Der. CUNETA 376.20 291.05 363.81 ###
124 33+405.00 33+650.00 I Izq. CUNETA 75.70 52.48 65.60 rev
125 33+800.00 33+850.00 I Izq. CUNETA 50.00 40.00 50.00 ###
126 33+866.00 34+057.00 I Der. CUNETA 163.23 130.40 163.00 ###
127 33+950.00 34+057.00 I Izq. CUNETA 117.80 87.92 109.90 ###
128 34+059.00 34+445.00 I Izq. CUNETA 298.65 238.92 298.65 ###
129 34+061.00 34+110.00 I Der. CUNETA 49.10 39.28 49.10
130 34+265.00 34+426.00 I Der. CUNETA 165.60 129.92 162.40
131 34+458.00 34+692.00 I Der. CUNETA 233.80 187.04 233.80 ###
132 34+675.00 34+685.00 I Der. CUNETA 9.52 7.62 9.52
133 34+694.00 34+750.00 I Der. CUNETA 53.70 42.96 53.70
134 34+701.00 34+928.93 I Der. CUNETA 226.62 181.30 226.62 ###
138 35+110.00 35+155.00 I Der. CUNETA 37.70 30.16 37.70
139-140 35+210.00 35+330.00 I Der. CUNETA 113.90 49.28 61.60
141 35+560.00 35+824.00 I Izq. CUNETA 262.30 209.76 262.20
142 35+560.00 35+640.00 I Der. CUNETA 83.90 62.24 77.80
143 35+826.00 36+180.00 I Izq. CUNETA 356.29 276.64 345.80
145 36+100.00 36+160.00 I Der. CUNETA 60.80 0.00 60.70
146 36+215.00 36+440.00 I Izq. CUNETA 215.20 172.16 215.20
147 36+250.00 36+360.00 I Der. CUNETA 115.00 91.20 114.00
148 36+380.00 36+791.00 I Der. CUNETA 409.23 323.28 404.10
149 36+635.00 36+745.00 I Izq. CUNETA 110.10 84.00 105.00
150 36+805.00 36+926.50 I Der. CUNETA 128.90 0.00 128.90
152 37+040.00 37+260.00 I Der. CUNETA 218.20 0.00 218.20
154 37+600.00 37+719.86 I Der. CUNETA 130.50 0.00 130.50
155 37+721.86 37+877.22 I Der. CUNETA 165.90 129.12 161.40
157 37+889.12 37+977.70 I Der. CUNETA 90.10 71.52 89.40
37+979.70 38+095.54 I Der. CUNETA 109.30 87.44 109.30
158
38+097.85 38+180.00 I Der. CUNETA 87.62 70.10 87.62
160 38+210.00 38+476.09 I Der. CUNETA 271.10 216.88 271.10
161 38+215.00 38+355.00 I Izq. CUNETA 140.00 96.00 120.00
162 38+478.02 38+780.64 I Der. CUNETA 300.40 236.64 295.80
163 38+515.00 38+483.00 I Izq. CUNETA 30.90 22.32 27.90
164 38+690.00 38+760.00 I Izq. CUNETA 73.76 54.32 67.90
165 38+782.83 38+980.00 I Der. CUNETA 190.00 152.00 190.00
166 39+040.00 39+318.37 I Izq. CUNETA 277.84 222.27 277.84
167 39+320.37 39+649.01 I Izq. CUNETA 327.10 261.20 326.50
170 39+650.94 40+059.00 I Izq. CUNETA 407.70 280.48 350.60
171 39+707.00 39+760.00 I Der. CUNETA 51.11 38.19 47.74
172 40+060.70 40+335.69 I Izq. CUNETA 277.00 217.72 272.15 ###
173 40+280.00 40+325.00 I Der. CUNETA 45.30 40.00 40.00 ###
174 40+430.00 40+665.00 I Izq. CUNETA 240.00 240.00 240.00 ###
175 40+465.00 40+565.00 I Der. CUNETA 100.00 100.00 100.00 ###
176 40+690.00 40+940.00 I Izq. CUNETA 220.40 220.40 220.40 ###
178 40+835.00 41+130.00 I Der. CUNETA 317.80 316.75 316.75 ###
179 41+055.00 41+120.00 I Izq. CUNETA 64.30 59.20 59.20 ###
180 41+133.31 41+289.81 I Der. CUNETA 157.70 157.70 157.70 ###
181 41+133.40 41+175.00 I Izq. CUNETA 39.80 27.80 27.80 ###
182 41+200.00 41+265.00 I Izq. CUNETA 64.10 64.10 64.10 rev
183 41+291.21 41+599.29 I Der. CUNETA 301.60 276.30 276.30 ###
184 41+325.00 41+595.00 I Izq. CUNETA 274.50 274.50 274.50 ###
185 41+600.71 41+879.00 I Der. CUNETA 274.50 138.00 274.50 ###
186 41+740.00 41+879.00 I Izq. CUNETA 140.40 70.50 140.40 ###
187 41+884.35 41+945.00 I Izq. CUNETA 59.40 30.00 59.40 ###
188 41+888.70 42+296.11 I Der. CUNETA 409.96 205.50 393.40 ###
190 42+297.60 42+490.00 I Der. CUNETA 193.30 153.60 193.30 ###
191-192 42+300.72 42+470.00 I Izq. CUNETA 169.50 136.80 160.70 ###
193 42+582.00 42+690.00 I Der. CUNETA 108.00 86.40 108.00 ###
194 42+610.00 42+675.00 I Izq. CUNETA 65.00 52.80 65.00 ###
195 42+820.00 42+890.00 I Izq. CUNETA 69.20 51.36 64.20 ###


Unidad: ml
CUNETA
(Km) (Km)
CONCRETO PAGADO
196-197 42+890.00 43+099.30 I Izq. CUNETA 145.00 113.16 141.45 ###

199 42+955.00 43+016.00 I Der. CUNETA 62.00 49.28 61.60 ###
200-201 43+101.00 43+259.00 I Izq. CUNETA 160.00 94.64 118.30 ###
203 43+260.74 43+479.30 I Izq. CUNETA 216.00 172.72 215.90 ###
204 43+480.70 43+700.00 I Izq. CUNETA 238.10 190.48 238.10 ###
205 43+700.00 43+917.30 I Izq. CUNETA 218.90 174.88 218.60 ###
206 43+763.00 43+845.00 I Der. CUNETA 85.00 68.00 85.00 ###
207 43+918.70 44+139.30 I Izq. CUNETA 220.60 176.00 220.00 ###
210 44+140.70 44+427.00 I Izq. CUNETA 290.10 193.12 241.40 ###
211 44+436.00 44+510.00 I Izq. CUNETA 77.00 36.00 45.00 ###
212 44+465.00 44+510.00 I Der. CUNETA 45.00 36.00 45.00 ###
213 44+510.00 44+565.00 I Der. CUNETA 64.85 51.88 64.85 ###
214 44+510.00 44+575.00 I Izq. CUNETA 54.90 43.92 54.90 ###
215 44+600.00 44+949.32 I Der. CUNETA 350.92 247.80 309.75 ###
216-217 44+605.00 44+865.00 I Izq. CUNETA 260.30 180.24 225.30 ###
218 44+950.68 45+125.31 I Der. CUNETA 117.95 94.36 117.95 ###
219 44+990.00 45+121.00 I Izq. CUNETA 128.90 88.80 111.00 ###
220 45+126.70 45+436.29 I Der. CUNETA 311.40 248.48 310.60 ###
221 45+130.00 45+200.00 I Izq. CUNETA 68.90 51.20 64.00 ###
224 45+437.72 45+799.32 I Der. CUNETA 364.88 291.90 364.88 ###
225 45+440.00 45+510.00 I Izq. CUNETA 71.10 48.76 60.95 ###
226 45+585.00 45+799.00 I Izq. CUNETA 211.30 141.28 176.60 ###
227 45+800.68 46+041.16 I Der. CUNETA 239.15 0.00 239.15
228 45+905.00 45+990.00 I Izq. CUNETA 87.20 0.00 82.00
229 46+048.00 46+418.42 I Der. CUNETA 368.95 262.40 328.00 ###
230 46+250.00 46+390.00 I Izq. CUNETA 142.70 105.28 131.60 ###
231 46+421.00 46+569.30 I Der. CUNETA 154.10 123.28 154.10 ###
232 46+480.00 46+535.00 I Izq. CUNETA 57.60 42.08 52.60 ###
233 46+570.00 46+706.07 I Der. CUNETA 132.10 105.68 132.10 ###
234 46+707.52 46+954.93 I Der. CUNETA 246.55 197.24 246.55 ###
46+956.33 47+068.29 I Der. CUNETA 113.50 90.80 113.50 ###
236
47+071.00 47+115.00 Der. CUNETA 18.00 18.00
237 47+115.00 47+299.00 I Der. CUNETA 184.00 118.48 148.10 ###
239 47+360.00 47+680.00 I Der. CUNETA 316.85 253.48 316.85 ###
240 47+510.00 47+555.00 I Izq. CUNETA 45.22 36.18 45.22 ###
47+605.00 47+680.00 I Izq. CUNETA 80.00 64.00 80.00 ###
241
47+680.00 47+695.00 I Izq. CUNETA 10.00 10.00
243 47+850.00 47+885.00 I Izq. CUNETA 35.00 28.00 35.00 ###
245 48+015.00 48+065.00 I Izq. CUNETA 52.60 41.76 52.20 ###
246 48+085.00 48+253.38 I Izq. CUNETA 163.80 131.04 163.80 ###
249 48+395.00 48+640.00 I Der. CUNETA 245.15 196.12 245.15 ###
251 48+490.00 48+555.00 I Izq. CUNETA 65.00 48.00 60.00 ###
252 48+640.00 48+725.00 I Izq. CUNETA 85.80 68.56 85.70 ###
253 48+640.00 48+730.00 I Der. CUNETA 89.30 71.36 89.30 ###
254 48+805.00 48+920.00 I Der. CUNETA 115.00 85.60 107.00 ###
255 48+928.00 49+077.00 I Der. CUNETA 145.70 116.56 145.70 ###
259 49+505.00 49+879.55 I Izq. CUNETA 386.56 308.24 385.30 ###
260 49+710.00 49+800.00 I Der. CUNETA 88.54 39.84 49.80 ###
262 49+886.00 49+940.00 I Der. CUNETA 43.50 34.80 43.50 ###
263 50+105.00 50+220.00 I Der. CUNETA 119.15 95.32 119.15 ###
50+250.00 50+362.00 I Izq. CUNETA 109.38 87.50 109.38 ###
264
50+365.13 50+675.00 I Izq. CUNETA 302.00 241.60 302.00 ###
265 50+385.00 50+490.00 I Der. CUNETA 110.32 87.28 109.10 ###
266 50+545.00 50+635.00 I Der. CUNETA 130.40 72.40 90.50 ###
267 50+730.00 50+875.00 I Izq. CUNETA 147.50 113.44 141.80 ###
268 50+935.00 51+146.50 I Izq. CUNETA 212.80 169.84 212.30 ###
269 51+147.00 51+214.04 I Izq. CUNETA 67.10 43.20 54.00 ###
271 51+215.44 51+638.42 I Izq. CUNETA 436.00 326.16 407.70 ###
270 51+216.45 51+229.00 I Der. CUNETA 14.30 11.20 14.00 ###
272 51+229.00 51+275.00 I Der. CUNETA 46.40 31.60 39.50 ###
273 51+435.00 51+505.00 I Der. CUNETA 70.00 56.00 70.00 ###
274 51+545.00 51+615.00 I Der. CUNETA 66.30 53.04 66.30 ###
275 51+639.75 52+019.00 I Izq. CUNETA 377.00 301.60 377.00 ###
276 51+940.00 52+019.00 I Der. CUNETA 79.00 63.20 79.00 ###
277 52+026.08 52+075.00 I Der. CUNETA 42.80 34.24 42.80 ###
278 52+280.00 52+527.00 I Izq. CUNETA 241.70 193.36 241.70 ###


Unidad: ml
CUNETA
(Km) (Km)
CONCRETO PAGADO
280 52+295.00 52+529.30 I Der. CUNETA 237.50 186.96 233.70 ###

281 52+660.00 52+890.00 I Der. CUNETA 230.00 143.12 178.90 ###
282 52+790.00 52+890.00 I Izq. CUNETA 100.00 80.00 100.00 ###
283 52+890.00 53+200.83 I Izq. CUNETA 313.10 248.64 310.80 ###
284 52+890.00 52+935.00 I Der. CUNETA 45.00 0.00 45.00
285 53+105.00 53+160.00 I Der. CUNETA 55.12 0.00 55.12
286 53+204.00 53+489.30 I Izq. CUNETA 291.24 231.60 289.50 ###
287-289 53+290.00 53+488.29 I Der. CUNETA 195.33 0.00 92.80
290 53+490.70 53+793.00 I Izq. CUNETA 290.00 169.84 212.30 ###
291 53+492.00 53+535.00 I Der. CUNETA 43.00 0.00 43.00
292 53+801.00 54+079.00 I Izq. CUNETA 278.10 278.00
294 54+080.52 54+423.75 I Izq. CUNETA 343.43 0.00 338.40
295 54+425.17 54+667.11 I Izq. CUNETA 242.75 178.00 222.50 ###
296 54+670.00 54+760.00 I Izq. CUNETA 109.00 0.00 109.00
297 54+685.00 54+735.00 I Der. CUNETA 50.00 40.00 50.00 ###
298 54+960.00 55+333.29 I Izq. CUNETA 338.40 338.40
300 55+336.00 55+435.00 I Izq. CUNETA 106.50 69.70
303 55+561.00 55+780.00 I Izq. CUNETA 214.40 168.24 210.30 ###
304 55+585.00 55+770.00 I Der. CUNETA 185.00 135.92 169.90 rev
305 55+918.00 56+135.00 I Izq. CUNETA 218.70 173.20 216.50 ###
306 55+942.00 55+975.00 I Der. CUNETA 32.30 19.84 24.80 ###
307 56+027.00 56+120.00 I Der. CUNETA 93.00 74.40 93.00 ###
308 56+185.00 56+248.00 I Izq. CUNETA 65.00 52.00 65.00 ###
309 56+185.00 56+255.00 I Der. CUNETA 70.00 56.00 70.00 ###
310-311 56+420.00 56+740.02 I Izq. CUNETA 323.30 225.36 281.70 ###
312 56+490.00 56+660.00 I Der. CUNETA 168.70 131.36 164.20 ###
313-314 56+745.88 57+356.00 I Izq. CUNETA 305.00 193.68 242.10 ###
315 57+370.00 57+700.00 I Izq. CUNETA 318.67 254.94 318.67 ###
316 57+445.00 57+515.00 I Der. CUNETA 72.80 57.68 72.10 ###
318 57+700.00 57+898.30 I Izq. CUNETA 200.00 160.00 200.00 ###
322 58+300.00 58+590.00 I Der. CUNETA 278.70 211.68 264.60 ###
323 58+315.00 58+542.00 I Izq. CUNETA 236.38 187.44 234.30 ###
325 58+598.00 58+830.00 I Izq. CUNETA 38.50 30.80 38.50 ###
330 59+325.00 59+499.00 I Izq. CUNETA 174.00 139.20 174.00
331 59+350.00 59+437.00 I Der. CUNETA 87.00 66.88 83.60
332 59+501.00 59+810.00 I Izq. CUNETA 309.00 103.20 300.20
333 59+535.00 59+560.00 I Der. CUNETA 25.00 20.00 25.00
335 59+850.00 59+995.00 I Izq. CUNETA 145.00 116.00 145.00
336 59+935.00 59+955.00 I Der. CUNETA 20.00 15.84 19.80
337 60+190.00 60+455.00 I Izq. CUNETA 265.00 212.00 265.00
338 60+187.00 60+318.00 I Der. CUNETA 131.00 0.00 126.90
339 60+510.00 60+555.00 I Izq. CUNETA 45.00 36.00 45.00
340 60+620.00 60+655.00 I Izq. CUNETA 35.00 28.00 35.00
341 60+715.00 60+850.00 I Der. CUNETA 135.00 0.00 119.90
342 60+865.00 61+025.00 I Izq. CUNETA 160.00 128.00 160.00
343 61+135.00 61+360.00 I Izq. CUNETA 225.00 180.00 225.00
344 61+150.00 61+283.00 I Der. CUNETA 133.00 100.56 125.70
346 61+470.00 61+760.00 I Izq. CUNETA 290.00 128.00 290.00
347 61+490.00 61+615.00 I Der. CUNETA 125.00 100.00 125.00
348 61+830.00 62+053.00 I Izq. CUNETA 180.00 127.20 180.00
349 61+850.00 61+995.00 I Der. CUNETA 145.00 116.00 145.00
353 62+295.00 62+465.00 I Izq. CUNETA 170.00 135.20 169.00
354 62+317.00 62+415.00 I Der. CUNETA 98.00 64.96 81.20
355 62+510.00 62+814.00 I Izq. CUNETA 304.00 182.72 228.40
356 62+816.00 62+979.00 I Izq. CUNETA 163.00 0.00 163.00
357 62+890.00 62+950.00 I Der. CUNETA 60.00 48.00 60.00
358 62+981.00 63+178.00 I Izq. CUNETA 197.00 157.60 197.00
359 63+185.00 63+317.00 I Izq. CUNETA 270.00 105.60 270.00
360 63+195.00 63+285.00 I Der. CUNETA 90.00 72.00 90.00
361 63+462.00 63+839.00 I Izq. CUNETA 377.00 188.50 377.00
362 63+595.00 63+655.00 I Der. CUNETA 60.00 0.00 60.00
363 63+841.00 64+110.00 I Izq. CUNETA 269.80 134.90 269.80
364 63+925.00 63+983.50 I Der. CUNETA 58.50 0.00 58.50
366 64+026.00 64+065.00 I Der. CUNETA 39.00 0.00 39.00
367 64+390.00 64+440.00 I Izq. CUNETA 50.00 40.00 50.00
368 64+345.00 64+486.00 I Der. CUNETA 195.00 112.80 195.00


Unidad: ml
CUNETA
(Km) (Km)
CONCRETO PAGADO
369 64+610.00 64+818.98 I Der. CUNETA 209.00 0.00 206.40

370 64+821.00 64+880.00 I Der. CUNETA 59.00 0.00 58.60
371 65+108.00 65+350.00 I Der. CUNETA 242.00 193.60 242.00
372 65+165.00 65+305.00 I Izq. CUNETA 140.20 112.16 140.20
373 65+527.00 65+849.39 I Der. CUNETA 332.50 265.60 332.00
374 65+540.00 65+750.00 I Izq. 209.70 209.70
375 65+860.00 66+195.78 I Der. 311.70 311.70
376 65+920.00 65+997.00 I Izq. 78.00 75.90
377 66+197.78 66+495.00 I Der. 294.50 291.70
378 66+410.00 66+475.00 I Izq. 65.20 65.20
379 66+575.00 66+790.00 I Der. 216.40 215.90
380 66+580.00 66+698.00 I Izq. 117.80 117.80
381 66+855.00 66+897.00 I Der. 43.40 43.40
382 66+865.00 66+895.00 I Izq. 29.10 29.10
383 66+950.00 67+060.00 I Izq. 110.30 110.20
384 66+970.00 67+198.96 I Der. 224.60 224.60
385 67+201.04 67+494.56 I Der. 292.71 292.71
386 67+496.56 67+720.00 I Der. 223.20 221.00
387 67+583.00 67+615.00 I Izq. 32.00 30.00
389 67+845.00 67+883.00 I Der. 38.00 30.00
390 68+101.01 68+170.00 I Der. 68.50 58.50
391 68+440.00 68+590.00 I Der. 160.00 135.60
392 68+715.00 68+835.00 I Izq. 148.20 118.50
393 68+760.00 68+825.00 I Der. 65.80 65.60
394 69+170.00 69+259.00 I Izq. 89.00 49.00
395 69+263.00 69+540.00 I Der. 279.50 279.50
396 69+261.00 69+297.00 I Izq. 36.80 36.80
397 69+420.00 69+608.88 I Izq. 177.30 172.60
398 69+611.10 69+914.00 I Izq. 305.20 301.30
399 69+741.00 69+860.00 I Der. CUNETA 117.80 94.24 117.80
400 69+916.00 69+985.00 I Izq. CUNETA 69.00 55.20 69.00
401 69+930.00 69+985.00 I Der. CUNETA 55.20 44.16 55.20
402 70+005.00 70+179.00 I Izq. CUNETA 174.00 137.68 172.10
403 70+005.00 70+079.00 I Der. CUNETA 74.00 57.52 71.90
404 70+181.00 70+379.00 I Izq. CUNETA 198.00 158.16 197.70
406 70+381.00 70+650.00 I Izq. CUNETA 269.00 215.20 269.00
408 70+535.00 70+650.00 I Der. CUNETA 70.00 56.00 70.00
411 70+704.00 70+915.00 I Izq. CUNETA 211.00 165.20 206.50
412 70+705.00 70+795.00 I Der. CUNETA 90.00 72.00 90.00
413 70+845.00 70+920.00 I Der. CUNETA 75.00 56.00 70.00
414 70+989.00 71+235.00 I Izq. CUNETA 246.00 196.80 246.00
415 71+090.00 71+225.00 I Der. CUNETA 125.00 100.00 125.00
416 71+285.00 71+400.00 I Der. CUNETA 115.00 88.48 110.60
417 71+285.00 71+420.00 I Izq. CUNETA 135.00 108.00 135.00
418 71+535.00 71+579.00 I Izq. CUNETA 44.00 35.20 44.00
419 71+581.00 71+665.00 I Izq. CUNETA 84.00 66.32 82.90
420 71+640.00 71+665.00 I Der. CUNETA 25.00 12.48 15.60
423 71+690.00 71+875.00 I Izq. CUNETA 185.00 148.00 185.00
425 72+221.00 72+540.00 I Izq. CUNETA 319.00 255.20 319.00
426 72+370.00 72+453.00 I Der. CUNETA 83.00 63.92 79.90
427 72+480.00 72+510.00 I Der. CUNETA 30.00 23.92 29.90
428 72+570.00 72+829.00 I Izq. CUNETA 259.00 207.20 259.00
429 72+580.00 72+715.00 I Der. CUNETA 135.00 108.00 135.00
430 72+831.00 73+060.00 I Izq. CUNETA 229.00 172.88 216.10
431 72+855.00 73+025.00 I Der. CUNETA 170.00 136.00 170.00
432 73+105.00 73+145.00 I Der. CUNETA 40.00 31.60 39.50
433 73+105.00 73+239.00 I Izq. CUNETA 134.00 105.36 131.70
434 73+186.00 73+215.00 I Der. CUNETA 29.00 23.20 29.00
435 73+241.00 73+520.00 I Izq. CUNETA 279.00 223.20 279.00
436 73+255.00 73+370.00 I Der. CUNETA 115.00 92.00 115.00
437 73+595.00 73+800.00 I Izq. CUNETA 205.00 142.80 178.50
438 73+645.00 73+700.00 I Der. CUNETA 55.00 42.72 53.40
439 73+860.00 74+100.00 I Izq. CUNETA 240.00 192.00 240.00
440 73+865.00 73+980.00 I Der. CUNETA 115.00 92.00 115.00
441 74+035.00 74+100.00 I Der. CUNETA 65.00 39.92 49.90
442 74+165.00 74+300.00 I Der. CUNETA 135.00 108.00 135.00


Unidad: ml
CUNETA
(Km) (Km)
CONCRETO PAGADO
443 74+165.00 74+375.00 I Izq. CUNETA 210.00 168.00 210.00

444 74+600.00 74+851.00 I Izq. CUNETA 251.00 196.00 245.00
74+620.00 74+640.00 I Der. CUNETA 20.00 0.00 20.00
445
74+690.00 74+820.00 I Der. CUNETA 130.00 104.00 130.00
446 74+857.00 75+240.00 I Izq. CUNETA 383.00 306.40 383.00
447 74+905.00 74+935.00 I Der. CUNETA 30.00 0.00 19.30
75+240.00 75+275.00 I Izq. CUNETA 35.00 28.00 35.00
448
75+350.00 75+715.00 I Izq. CUNETA 370.00 296.00 370.00
449 75+383.00 75+515.00 I Der. CUNETA 132.00 105.60 132.00
450 75+610.00 75+670.00 I Der. CUNETA 60.00 48.00 60.00
451 76+030.00 76+190.00 I Izq. CUNETA 140.00 112.00 140.00
452 76+465.00 76+760.00 I Der. CUNETA 295.00 224.00 280.00
453 76+585.00 76+680.00 I Izq. CUNETA 95.00 76.00 95.00
454 76+820.00 76+960.00 I Izq. CUNETA 55.00 44.00 55.00
455 76+830.00 76+880.00 I Der. CUNETA 113.00 90.40 113.00
456 76+953.00 77+090.00 I Izq. CUNETA 137.00 97.60 122.00
457 76+990.00 77+075.00 I Der. CUNETA 85.00 60.00 75.00
458 77+515.00 77+675.00 I Der. CUNETA 160.00 127.76 159.70
459 77+515.00 77+670.00 I Izq. CUNETA 155.00 124.00 155.00
460 79+445.00 79+485.00 I Izq. CUNETA 40.00 32.00 40.00
461 79+460.00 79+510.00 I Der. CUNETA 50.00 40.00 50.00
462 79+590.00 79+610.00 I Der. CUNETA 20.00 16.00 20.00
463 79+695.00 80+140.00 I Der. CUNETA 445.00 356.00 445.00
464 79+715.00 80+130.00 I Izq. CUNETA 415.00 329.12 411.40
466 80+450.00 80+490.00 I Izq. CUNETA 40.00 14.40 18.00
467 80+491.00 80+735.00 I Izq. CUNETA 244.00 118.55 237.10
468 80+570.00 80+720.00 I Der. CUNETA 150.00 75.00 150.00
469 80+830.00 81+120.00 I Der. CUNETA 290.00 145.00 290.00
470 81+020.00 81+100.00 I Izq. CUNETA 80.00 64.00 80.00
471 81+405.00 81+500.00 I Der. CUNETA 95.00 47.00 85.00
473 81+605.00 81+713.00 I Der. CUNETA 108.00 62.40 108.00
474 81+715.00 82+100.00 I Der. CUNETA 385.00 269.50 385.00
475 81+920.00 82+070.00 I Izq. CUNETA 150.00 120.00 150.00
476 82+147.00 82+395.00 I Der. CUNETA 248.00 194.64 243.30
477 82+217.00 82+365.00 I Izq. CUNETA 148.00 118.40 148.00
478 82+600.00 82+890.00 I Der. CUNETA 290.00 207.68 259.60
479 82+710.00 82+855.00 I Izq. CUNETA 145.00 72.50 145.00
480 82+891.00 83+035.25 I Der. CUNETA 142.00 113.60 142.00
481 82+370.00 82+439.00 I Der. CUNETA 69.00 34.50 69.00
482 82+440.00 82+717.00 I Der. CUNETA 274.00 107.50 215.00
484 83+000.00 83+035.25 I Izq. CUNETA 32.25 16.13 32.25
82+370.00 82+440.00 I Izq. CUNETA 69.00 34.50 69.00
485
82+440.00 82+540.00 I Izq. CUNETA 99.50 79.60 99.50
486 82+971.00 83+220.00 I Der. CUNETA 240.00 120.00 240.00
487 83+220.00 83+460.00 I Der. CUNETA 235.50 185.36 231.70
488 83+325.00 83+457.00 I Izq. CUNETA 132.50 105.76 132.20
494 84+070.00 84+260.00 I Der. CUNETA 189.00 150.96 188.70
495 84+260.00 84+370.00 I Der. CUNETA 109.00 87.20 109.00
496 84+100.00 84+260.00 I Izq. CUNETA 161.50 128.88 161.10
497 84+260.00 84+340.00 I Izq. CUNETA 81.00 64.64 80.80 rev
498 84+520.00 84+615.00 I Der. CUNETA 93.50 74.80 93.50
500 85+050.00 85+090.00 I Der. CUNETA 40.00 20.00 40.00
502 85+235.00 85+340.00 I Izq. CUNETA 105.00 72.00 105.00
503 85+280.00 85+340.00 I Der. CUNETA 60.00 2.60 7.00
504 85+280.00 85+396.37 I Izq. CUNETA 115.50 77.40 115.50
505 85+280.00 85+315.00 I Der. CUNETA 35.00 28.00 35.00
506 85+396.37 85+720.00 I Izq. CUNETA 319.00 66.00 220.00
507 85+675.00 85+720.00 I Der. CUNETA 46.00 23.00 46.00
508 85+680.00 85+760.00 I Der. CUNETA 80.00 25.00 50.00
509 85+720.00 85+800.00 I Izq. CUNETA 80.00 24.00 80.00
510 85+885.00 85+920.00 I Izq. CUNETA 35.00 10.50 35.00
86+060.00 86+145.00 I Der. CUNETA 84.50 84.50
511 57.25
86+220.00 86+250.00 I Der. CUNETA 30.00 30.00
512 86+250.00 86+263.00 I Der. CUNETA 12.00 6.00 12.00
513 86+075.00 86+145.00 I Izq. CUNETA 71.50 35.75 71.50
514 86+230.00 86+245.00 I Izq. CUNETA 15.00 7.50 15.00


Unidad: ml
CUNETA
(Km) (Km)
CONCRETO PAGADO
515 86+340.00 86+380.00 I Der. CUNETA 40.00 20.00 40.00

86+945.00 86+960.00 I Der. CUNETA 13.00 0.00 13.00
517
86+965.00 87+110.00 I Der. CUNETA 146.00 43.80 146.00
518 86+985.00 87+050.00 I Izq. CUNETA 65.00 19.50 65.00 rev
519 87+375.00 87+385.00 I Der. CUNETA 10.00 8.00 10.00
520 87+380.00 87+385.00 I Izq. CUNETA 5.00 4.00 5.00
521 87+865.00 88+110.00 I Izq. CUNETA 249.50 187.13 249.50
88+140.00 88+320.00 I Izq. CUNETA 174.00 139.20 174.00
522
88+323.00 88+415.00 I Izq. CUNETA 92.00 27.60 92.00
523 87+870.00 88+050.00 I Der. CUNETA 180.00 144.00 180.00
524 88+140.00 88+260.00 I Der. CUNETA 125.00 100.00 125.00
525 88+960.00 89+150.00 I Izq. CUNETA 201.50 129.50 185.00
526 88+960.00 88+985.00 I Der. CUNETA 25.00 20.00 25.00
527 89+020.00 89+165.00 I Der. CUNETA 145.00 116.00 145.00
528 89+180.00 89+195.00 I Izq. CUNETA 15.00 12.00 15.00
529 89+202.00 89+296.00 I Izq. CUNETA 97.00 62.60 97.00
530 89+297.00 89+405.00 I Izq. CUNETA 104.00 72.80 104.00
531 89+245.00 89+295.00 I Der. CUNETA 48.00 33.60 48.00
532 89+300.00 89+405.00 I Der. CUNETA 105.00 73.50 105.00
533 89+420.00 89+560.00 I Izq. CUNETA 138.00 86.40 138.00
534 89+570.00 89+693.00 I Izq. CUNETA 125.00 52.50 105.00
535 89+695.00 89+891.00 I Izq. CUNETA 194.00 97.00 194.00
536 89+895.00 90+115.00 I Izq. CUNETA 216.00 78.00 100.00
537 89+700.00 89+870.00 I Der. CUNETA 170.00 133.00 170.00
539 90+030.00 90+110.00 I Der. CUNETA 84.00 33.00 50.00
540 90+145.00 90+180.00 I Izq. CUNETA 33.50 30.15 33.50
541 90+250.00 90+305.00 I Izq. CUNETA 55.00 42.00 50.00
542 90+415.00 90+475.00 I Der. CUNETA 60.00 0.00 55.00
543 90+420.00 90+485.00 I Izq. CUNETA 65.00 52.50 65.00
544 90+500.00 90+580.00 I Der. CUNETA 75.00 61.50 75.00
545 90+580.00 90+655.00 I Der. CUNETA 74.00 60.60 74.00
548 90+695.00 90+810.00 I Der. CUNETA 115.00 94.50 115.00
549 90+740.00 90+765.00 I Izq. CUNETA 25.00 22.50 25.00
550 90+910.00 90+955.00 I Der. CUNETA 45.00 40.50 45.00
551 91+010.00 91+105.00 I Der. CUNETA 95.00 76.50 95.00
552 91+015.00 91+055.00 I Izq. CUNETA 40.00 36.00 40.00
553 91+250.00 91+415.00 I Der. CUNETA 165.00 148.50 165.00
554 91+270.00 91+300.00 I Izq. CUNETA 30.00 27.00 30.00
91+540.00 91+854.00 I Der. CUNETA 312.00 277.80 312.00
556
91+855.00 91+985.00 I Der. CUNETA 81.00 64.80 81.00
557 91+620.00 91+670.00 I Izq. CUNETA 50.00 40.00 50.00
558 91+750.00 91+830.00 I Izq. CUNETA 80.00 53.00 80.00
559 91+865.00 91+980.00 I Izq. CUNETA 115.00 92.00 115.00
560 92+360.00 92+405.00 I Der. CUNETA 45.00 36.00 45.00
561 92+370.00 92+415.00 I Izq. CUNETA 45.00 16.00 20.00
562 92+700.00 92+745.00 I Der. CUNETA 45.00 32.00 40.00
563 92+780.00 92+880.00 I Der. CUNETA 100.00 80.00 100.00
564 92+900.00 93+042.50 I Der. CUNETA TIPO I 142.50 51.00 140.00
567 92+790.00 92+820.00 I Izq. CUNETA TIPO I 30.00 18.00 30.00
TOTAL 43972.47 63247.43 ###
METRADO
METRADO
CONTRACTUAL DIFERENCIA
VALORIZADO
EJECUTADO
43,972.47 63,247.43 19,274.96

Partida: 636.C BORDILLO

Unidad: ml
Aplicación: 636.C BORDILLO

BORDILLOS BORDILLLOS
ÍTEM INICIO FINAL TIPO LADO ESTRUCTURA LONGITUD Observaciones
VALORIZADOS EJECUTADOS
(Km) (Km)
16 25+196.72 25+240.00 I Der. BORDILLO 40.60 36.54 40.60
18 26+136.99 26+177.22 I Der. BORDILLO 37.20 37.20
19 26+178.79 26+215.00 I Der. BORDILLO 35.40 35.40
20 26+365.00 26+475.00 I Der. BORDILLO 108.00 0.00 108.00 Presencia de cangrejeras y exposicion de acero
26 31+825.00 31+963.56 130.30 130.30
31 36+745.00 36+830.00 79.00 79.00
32 38+120.00 38+215.00 I Izq. BORDILLO 86.10 77.49 86.10
33 39+651.66 39+707.00 I Der. BORDILLO 64.70 6.89 7.65
34 39+835.00 39+895.00 I Der. BORDILLO 58.30 52.47 58.30
35 40+335.82 40+440.00 I Der. BORDILLO 97.20 72.90 81.00
36 40+580.00 40+730.00 I Der. BORDILLO 133.20 119.88 133.20
37 44+370.00 44+450.00 I Der. BORDILLO 79.00 71.10 79.00
38 44+920.00 44+990.00 I Izq. BORDILLO 68.00 54.00 60.00
39 46+390.00 46+480.00 I Izq. BORDILLO 86.40 74.70 83.00
40 47+700.00 47+800.00 I Izq. BORDILLO 97.10 87.39 97.10
52 56+260.00 56+415.00 I Izq. BORDILLO 151.10 114.30 127.00
54 59+725.00 59+860.00 I Der. BORDILLO 131.00 104.80 131.00 Corregir acabados y altura junto a la vía. Está ejecutada la descarga.
55 60+540.00 60+585.00 I Der. BORDILLO 45.00 0.00 45.00 Corregir acabados y altura junto a la vía
56 60+585.70 60+640.00 I Der. BORDILLO 52.00 0.00 40.00 Corregir acabados. 2 paños observados. Falta el sellado de juntas
57 61+062.00 61+135.00 BORDILLO 74.00 64.00
58 61+320.00 61+440.00 I Der. BORDILLO 116.50 58.25 116.50 Corregir acabados. 1 paño observado. Falta el sellado de juntas
61+700.00 61+765.00 I Der. BORDILLO 65.00 32.50 65.00 Corregir acabados . Falta el sellado de juntas
59
61+765.00 61+800.73 I Der. BORDILLO 25.00 0.00 25.00 Corregir acabados.. Falta el sellado de juntas
60 61+800.73 61+830.00 I Der. BORDILLO 28.80 13.00 26.00 Corregir acabados . Falta el sellado de juntas
61 64+100.00 64+126.00 I Der. BORDILLO 26.00 0.00 26.00 Corregir acabados y dimensiones
62 64+134.00 64+270.00 I Der. BORDILLO 136.00 103.50 135.00 Corregir acabados en 7 paños (21ml). Falta el sellado de juntas
63 64+480.00 64+700.00 BORDILLO 216.30 216.30
64 65+430.00 65+520.00 I Der. BORDILLO 89.50 40.00 80.00 Corregir acabados. 1 paño observado. Falta el sellado de juntas
66+475.00 66+504.00 28.30 28.30
65
66+533.48 66+580.00 45.10 45.10
66 66+760.00 66+865.00 101.80 85.00
67 68+920.00 69+000.00 78.50 66.00
68 69+860.00 69+900.00 39.70 34.00
69 70+650.00 70+705.00 I Der. BORDILLO 55.00 47.70 53.00 Corregir acabados. Falta el sellado de juntas
70 71+215.00 71+265.00 50.00 22.00
71 71+265.00 71+285.00 20.00 20.00
78 74+138.00 74+165.00 I Der. BORDILLO 27.00 0.00 17.00 Corregir acabados. Falta el sellado de juntas. 2 a 3 paños presentan daño por impacto
79 75+720.00 75+890.00 I Izq. BORDILLO 170.00 82.50 165.00 Corregir acabados . Falta el sellado de juntas
80 76+220.00 76+380.00 I Der. BORDILLO 160.00 65.00 130.00 Corregir acabados .Falta el sellado de juntas
82 83+480.00 83+640.00 160.00 25.00 Corregir acabados. Falta el sellado de juntas
91 89+520.00 89+605.00 I Der. BORDILLO 85.00 0.00 0.00 adicional
96 90+655.00 90+685.00 I Der. BORDILLO 25.00 22.00 25.00 1 paño obs
97 91+110.00 91+250.00 I Izq. BORDILLO 138.50 114.00 120.00 2 paño obs
98 91+985.00 92+100.00 I Izq. BORDILLO 114.00 46.80 52.00 1 paño obs sin juntas
99 92+290.00 92+370.00 I Izq. BORDILLO 79.00 63.00 70.00 Corregir acabados. Falta el sellado de juntas
100 92+540.00 92+700.00 I Der. BORDILLO 158.00 0.00 158.00 No esta autorizado. Ubicado en pedraplen en monitoreo
101 92+750.00 92+780.00 I Der. BORDILLO 30.00 0.00 30.00 No esta autorizado. Ubicado en pedraplen en monitoreo
102 93+515.00 93+630.00 Der. BORDILLO 115.00 0.00 30.00
103 93+680.00 93+835.00 Izq. BORDILLO 155.00 0.00 155.00
104 94+270.00 94+365.00 Izq. BORDILLO 95.00 0.00 80.00
105 94+365.00 94+450.00 Izq. BORDILLO 85.00 0.00 85.00
106 95+030.00 95+050.00 Der. BORDILLO 20.00 0.00 20.00
107 95+095.00 95+155.00 Der. BORDILLO 60.00 0.00 60.00
108 95+155.00 95+180.00 Der. BORDILLO 25.00 0.00 20.00
TOTAL 1,796.21 6,245.76
METRADO
METRADO
VALORIZADO
EJECUTADO
1,796.21 6,245.76 4,449.55

Partida: 635.G ZANJA DE DRENAJE TIPO I

Unidad: ml
Aplicación: 635.G ZANJA DE DRENAJE TIPO I
PROGRESIVA PROGRESIVA TIPO DE ZANJAS DE ZANJAS DE

ÍTEM INICIO FINAL TIPO LADO ESTRUCTURA LONGITUD DRENAJE DRENAJE
(Km) (Km) VALORIZADO EJECUTADO
62 59+180.00 59+325.00 I Izq. ZANJA 145.00 0.00 54.00
63 59+810.00 59+827.00 I Izq. ZANJA 17.00 0.00 17.00
64 59+827.00 59+850.00 I Izq. ZANJA 23.00 0.00 20.00
65 60+070.00 60+140.00 I Izq. ZANJA 145.00 67.00 145.00
66 60+478.00 60+510.00 I Izq. ZANJA 32.00 0.00 24.00
67 60+585.00 60+610.00 I Izq. ZANJA 25.00 0.00 25.00
68 60+655.00 60+715.00 I Izq. ZANJA 60.00 0.00 16.00
69 61+025.00 61+060.00 35.00 29.00
70 61+080.00 61+135.00 55.00 55.00
71 61+450.00 61+470.00 I Izq. ZANJA 20.00 0.00 14.00
72 62+185.00 62+300.00 115.00 115.00
73 62+473.00 62+510.00 37.00 37.00
74 64+110.00 64+130.00 I Izq. ZANJA 20.00 0.00 20.00
75 64+130.00 64+360.00 I Izq. ZANJA 230.00 184.00 230.00
76 64+550.00 64+600.00 I Der. ZANJA 50.00 40.00 50.00
77 64+880.00 65+086.00 I Der. ZANJA 206.00 164.80 206.00
78 65+088.47 65+108.00 I Der. ZANJA 20.70 7.20 9.00
79 65+350.00 65+460.50 Der. ZANJA 114.20 91.36 114.20
80 66+495.00 66+526.74 37.50 0.00 33.00
81 66+530.93 66+575.00 49.00 49.00
82 66+790.00 66+826.57 41.20 41.20
83 66+829.83 66+855.00 30.00 25.50
84 66+897.00 66+970.00 73.00 70.00
85 67+720.00 67+836.29 117.10 116.50
87 67+883.00 68+010.00 127.00 127.00
88 68+170.00 68+423.29 254.30 254.30
90 68+590.00 68+697.95 113.20 112.20
91 68+665.00 68+681.83 18.30 18.30
92 68+686.11 68+715.00 29.00 23.00
93 68+835.00 68+963.35 131.20 131.20
94 68+966.65 69+010.00 46.10 45.50
95 69+010.00 69+040.28 32.60 29.50
96 69+043.58 69+070.00 28.20 28.20
97 69+070.00 69+170.00 101.20 101.20
98 69+297.00 69+420.00 124.60 107.10
100 70+650.00 70+661.00 9.60 9.60
101 70+660.00 70+675.00 I Izq. ZANJA 19.50 15.60 19.50
102 70+915.00 70+986.00 I Izq. ZANJA 77.30 61.84 77.30
103 70+937.00 70+937.00 I Der. ZANJA 29.30 0.00 29.30
104 71+235.00 71+259.00 I Izq. ZANJA 23.30 18.64 23.30
105 71+259.00 71+285.00 I Izq. ZANJA 36.00 28.80 36.00
106 71+420.00 71+525.00 I Izq. ZANJA 117.00 93.60 117.00
107 71+875.00 71+902.00 36.40 0.00 36.40
109 72+540.00 72+555.00 I Izq. ZANJA 15.00 7.68 9.60
110 73+060.00 73+090.00 I Izq. ZANJA 30.00 24.00 30.00
111 73+090.00 73+105.00 I Izq. ZANJA 15.00 12.00 15.00
112 73+520.00 73+556.00 I Izq. ZANJA 36.00 27.44 34.30
113 73+557.00 73+595.00 I Izq. ZANJA 38.00 30.40 38.00
114 73+800.00 73+809.00 I Izq. ZANJA 9.00 7.20 9.00
115 73+811.00 73+860.00 I Izq. ZANJA 49.00 38.72 48.40
116 74+100.00 74+140.00 40.00 0.00 40.00
117 74+145.00 74+165.00 20.00 0.00 20.00
119 74+541.00 74+600.00 I Izq. ZANJA 59.00 47.20 59.00
120 76+000.00 76+030.00 I Izq. ZANJA 30.00 24.00 30.00
121 76+190.00 76+200.00 I Izq. ZANJA 10.00 8.00 10.00
122 76+200.00 76+230.00 I Izq. ZANJA 30.00 24.00 30.00
123 76+390.00 76+465.00 I Der. ZANJA 79.40 38.40 79.40
124 76+760.00 76+820.00 I Der. ZANJA 70.00 56.00 70.00
125 77+675.00 77+738.00 I Der. ZANJA 65.40 52.32 65.40
126 77+738.00 77+920.00 I Der. ZANJA 178.90 143.12 178.90
127 77+920.00 78+190.00 I Der. ZANJA 300.00 240.00 300.00
128 79+200.00 79+275.00 I Der. ZANJA 75.00 60.00 75.00
129 79+275.00 79+340.00 I Der. ZANJA 65.00 46.56 58.20
130 79+310.00 79+445.00 I Der. ZANJA 135.00 108.00 135.00
131 79+510.00 79+590.00 I Der. ZANJA 80.00 56.00 70.00
132 79+610.00 79+680.00 I Der. ZANJA 70.00 42.00 52.50
133 79+685.00 79+695.00 10.00 0.00 10.00

Partida: 635.G ZANJA DE DRENAJE TIPO I

Unidad: ml
Aplicación: 635.G ZANJA DE DRENAJE TIPO I
PROGRESIVA PROGRESIVA TIPO DE ZANJAS DE ZANJAS DE

ÍTEM INICIO FINAL TIPO LADO ESTRUCTURA LONGITUD DRENAJE DRENAJE
(Km) (Km) VALORIZADO EJECUTADO
134 80+130.00 80+293.00 I Izq. ZANJA 163.00 160.00 163.00
137 80+350.00 80+430.00 I Izq. ZANJA 83.00 66.40 83.00
138 80+570.00 80+570.00 I Der. ZANJA 67.00 53.60 67.00
139 80+735.00 80+780.00 I Izq. ZANJA 52.30 41.84 52.30
140 80+780.00 80+830.00 I Der. ZANJA 58.70 46.96 58.70
141 81+400.00 81+405.00 5.00 0.00 5.00
142 81+470.00 81+520.00 50.00 0.00 50.00
143 82+395.00 82+410.00 I Der. ZANJA 15.00 12.00 15.00
144 82+410.00 82+600.00 I Der. ZANJA 189.00 151.20 189.00
145 83+980.00 84+070.00 I Der. ZANJA 91.00 0.00 90.50
146 84+615.00 84+677.00 I Der. ZANJA 63.50 0.00 62.25
147 84+677.00 84+700.00 I Der. ZANJA 23.50 0.00 23.50
148 84+820.00 84+880.00 I Der. ZANJA 63.00 0.00 63.00
149 85+030.00 85+050.00 I Der. ZANJA 20.00 0.00 20.00
152 85+800.00 85+885.00 I Izq. ZANJA 86.50 25.50 85.00
153 85+920.00 85+940.00 I Izq. ZANJA 20.00 6.00 20.00
154 86+940.00 86+945.00 I Der. ZANJA 5.00 0.00 5.00
155 88+110.00 88+130.00 I Izq. ZANJA 20.00 16.00 20.00
156 88+415.00 88+450.00 I Izq. ZANJA 35.00 28.00 35.00
157 88+920.00 88+954.00 I Izq. ZANJA 33.50 26.80 33.50
158 89+150.00 89+180.00 I Izq. ZANJA 30.00 21.00 30.00
159 89+165.00 89+185.00 I Der. ZANJA 20.00 16.00 20.00
160 90+115.00 90+124.00 I Izq. ZANJA 8.50 7.65 8.50
161 90+125.00 90+145.00 I Izq. ZANJA 19.50 13.50 15.00
162 90+180.00 90+250.00 I Izq. ZANJA 71.00 60.00 70.00
163 90+305.00 90+320.00 I Izq. ZANJA 14.50 10.05 14.50
164 90+323.00 90+360.00 I Izq. ZANJA 19.00 17.10 19.00
165 90+655.00 90+671.00 I Der. ZANJA 17.50 10.75 17.50
166 90+810.00 90+866.00 I Der. ZANJA 57.00 0.00 57.00
167 90+869.00 90+910.00 I Der. ZANJA 41.50 35.10 39.00
168 90+955.00 91+010.00 I Der. ZANJA 57.00 0.00 55.00
169 91+105.00 91+131.00 I Der. ZANJA 29.00 22.50 25.00
170 91+134.00 91+250.00 I Der. ZANJA 124.00 80.50 115.00
171 91+415.00 91+536.00 I Der. ZANJA 121.00 73.50 85.00
172 91+985.00 92+040.00 I Der. ZANJA 59.00 45.60 57.00
173 92+180.00 92+235.00 I Der. ZANJA 56.00 44.80 56.00
174 92+239.00 92+333.00 I Der. ZANJA 96.00 73.80 96.00
175 92+337.00 92+360.00 I Der. ZANJA 24.00 16.00 20.00
176 92+420.00 92+452.00 I Der. ZANJA 47.00 37.60 47.00
177 92+470.00 92+490.00 I Der. ZANJA 20.00 8.00 10.00
178 92+475.00 92+550.00 I Izq. ZANJA 75.00 0.00 70.00
179 93+515.00 93+560.00 I Der. ZANJA 45.00 4.00 45.00
180 94+980.00 95+060.00 I Der. ZANJA 80.00 21.00 70.00
181 94+985.00 95+050.00 I Izq. ZANJA 65.00 0.00 40.00
182 95+050.00 95+120.00 I Izq. ZANJA 70.00 0.00 70.00
TOTAL 3118.63 6601.25 ###
METRADO
METRADO
VALORIZADO
EJECUTADO
3,118.63 6,601.25 3,482.62
PROPIETARIO : MINISTERIO DE TRANSPORTES Y COMUNICACIONES - MTC
PROYECTO ESPECIAL DE INFRAESTRUCUTRA DE TRANSPORTE NACIONAL - PROVÍAS NACIONAL
OBRA: : "MEJORAMIENTO, REHABILITACION, CONSERVACION POR NIVELES DE SERVICIO Y OPERACIÓN DEL CORREDOR VIAL: LIMA
- CANTA - HUAYLLAY - DV. COCHAMARCA - Emp. PE3N TRAMO: CANTA - HUAYLLAY"
CONTRATISTA : CHINA ROAD BRIDGE CORPORATION SUCURSAL PERU
SUPERVISOR : CONSORCIO CESEL - CAL Y MAYOR
SUSTENTO DE METRADO DE PEDRAPLEN 93+710 - 94+750
AREA DE AREA DE 680.A

INICIO FINAL A1 BASE Y CUERPO A2 TRANSICIÓN
TRAMO LONGITUD PEDRAPLEN TRANSICION PEDRAPLENES
(Km) (Km) (0.60m - 1.00m) (0.075m - 0.15m)
CUERPO (m2) (m2) (m3)
PIEDRA DE PIEDRA DE TOTAL REPLANTEO REPLANTEO TOTAL

PROYECTO REPLANTEO
0.60m A 1.00m 0.075m A 0.15m PROYECTO 0.60m A 1.00m 0.075m A 0.15m REPLANTEO
93+710.00 314.52 22.97 314.52 22.97 3145.20 229.70 3374.90 3145.20 229.70 3374.90
93+720.00 10.00 314.52 22.97 314.52 22.97 3145.20 229.70 3374.90 3145.20 229.70 3374.90
93+730.00 10.00 314.52 22.97 314.52 22.97 3145.20 229.70 3374.90 3145.20 229.70 3374.90
93+740.00 10.00 314.52 22.97 314.52 22.97 3101.70 227.20 3328.90 3101.70 227.20 3328.90
93+750.00 10.00 305.82 22.47 305.82 22.47 3343.50 220.85 3564.35 3343.50 220.85 3564.35
93+760.00 10.00 362.88 21.70 362.88 21.70 2893.45 214.75 3108.20 2893.45 214.75 3108.20
93+770.00 10.00 215.81 21.25 215.81 21.25 2128.10 205.35 2333.45 2128.10 205.35 2333.45
93+780.00 10.00 209.81 19.82 209.81 19.82 1912.70 205.85 2118.55 1912.70 205.85 2118.55
93+790.00 10.00 172.73 21.35 172.73 21.35 1674.80 207.25 1882.05 1674.80 207.25 1882.05
93+800.00 10.00 162.23 20.10 162.23 20.10 1622.30 201.00 1823.30 1622.30 201.00 1823.30
93+810.00 10.00 162.23 20.10 162.23 20.10 1622.30 201.00 1823.30 1622.30 201.00 1823.30
93+820.00 10.00 162.23 20.10 162.23 20.10 1776.95 189.25 1966.20 1776.95 189.25 1966.20
93+830.00 10.00 193.16 17.75 193.16 17.75 1901.70 172.50 2074.20 1901.70 172.50 2074.20
93+840.00 10.00 187.18 16.75 187.18 16.75 1733.30 165.35 1898.65 1733.30 165.35 1898.65
93+850.00 10.00 159.48 16.32 159.48 16.32 1482.30 148.20 1630.50 1482.30 148.20 1630.50
93+860.00 10.00 136.98 13.32 136.98 13.32 1369.50 133.20 1502.70 1369.80 133.20 1503.00
93+870.00 10.00 136.92 13.32 136.98 13.32 1373.25 133.20 1506.45 1373.55 133.20 1506.75
93+880.00 10.00 137.73 13.32 137.73 13.32 1298.55 143.45 1442.00 1298.55 132.45 1431.00
93+890.00 10.00 121.98 15.37 121.98 13.17 1219.80 149.95 1369.75 1219.80 131.75 1351.55
93+900.00 10.00 121.98 14.62 121.98 13.18 1172.05 142.05 1314.10 1172.05 134.85 1306.90
93+910.00 10.00 112.43 13.79 112.43 13.79 1054.00 141.25 1195.25 1054.00 141.25 1195.25
93+920.00 10.00 98.37 14.46 98.37 14.46 1091.25 137.85 1229.10 1091.15 137.85 1229.00
93+930.00 10.00 119.88 13.11 119.86 13.11 1211.55 132.35 1343.90 1211.45 132.35 1343.80
93+940.00 10.00 122.43 13.36 122.43 13.36 1224.30 133.60 1357.90 1224.30 133.60 1357.90
93+950.00 10.00 122.43 13.36 122.43 13.36 1153.30 133.25 1286.55 1153.30 133.25 1286.55
93+960.00 10.00 108.23 13.29 108.23 13.29 1082.30 132.90 1215.20 1082.30 132.90 1215.20
93+970.00 10.00 108.23 13.29 108.23 13.29 1115.30 137.90 1253.20 1115.30 137.90 1253.20
93+980.00 10.00 114.83 14.29 114.83 14.29 1148.30 142.90 1291.20 1148.30 142.90 1291.20
93+990.00 10.00 114.83 14.29 114.83 14.29 1061.50 143.75 1205.25 1061.50 143.75 1205.25
94+000.00 10.00 97.47 14.46 97.47 14.46 1042.48 150.38 1192.86 1110.25 156.25 1266.50
94+010.00 10.00 111.03 15.62 124.58 16.79 1178.03 161.93 1339.96 1245.80 167.90 1413.70
94+020.00 10.00 124.58 16.77 124.58 16.79 1242.05 163.10 1405.15 1242.05 163.20 1405.25
94+030.00 10.00 123.83 15.85 123.83 15.85 1238.30 158.50 1396.80 1238.30 158.50 1396.80
94+040.00 10.00 123.83 15.85 123.83 15.85 1296.15 163.50 1459.65 1296.05 163.50 1459.55
94+050.00 10.00 135.40 16.85 135.38 16.85 1353.90 168.50 1522.40 1353.80 168.50 1522.30
94+060.00 10.00 135.38 16.85 135.38 16.85 1324.55 168.50 1493.05 1324.55 168.50 1493.05
94+070.00 10.00 129.53 16.85 129.53 16.85 1309.55 171.00 1480.55 1309.55 171.00 1480.55
94+080.00 10.00 132.38 17.35 132.38 17.35 1323.80 173.50 1497.30 1323.80 173.50 1497.30
94+090.00 10.00 132.38 17.35 132.38 17.35 1348.55 178.50 1527.05 1348.55 178.50 1527.05
94+100.00 10.00 137.33 18.35 137.33 18.35 1377.05 183.50 1560.55 1377.05 183.50 1560.55
94+110.00 10.00 138.08 18.35 138.08 18.35 1387.55 186.00 1573.55 1387.55 186.00 1573.55
94+120.00 10.00 139.43 18.85 139.43 18.85 1394.30 188.50 1582.80 1394.30 188.50 1582.80
94+130.00 10.00 139.43 18.85 139.43 18.85 1394.30 188.50 1582.80 1394.30 188.50 1582.80
94+140.00 10.00 139.43 18.85 139.43 18.85 1371.65 183.50 1555.15 1371.65 183.50 1555.15
94+150.00 10.00 134.90 17.85 134.90 17.85 1350.65 178.50 1529.15 1350.65 178.50 1529.15
94+160.00 10.00 135.23 17.85 135.23 17.85 1352.30 178.50 1530.80 1352.30 178.50 1530.80
94+170.00 10.00 135.23 17.85 135.23 17.85 1323.80 173.50 1497.30 1323.80 173.50 1497.30
94+180.00 10.00 129.53 16.85 129.53 16.85 1295.30 168.35 1463.65 1295.30 168.50 1463.80
94+190.00 10.00 129.53 16.82 129.53 16.85 1266.80 163.35 1430.15 1266.80 163.50 1430.30
94+200.00 10.00 123.83 15.85 123.83 15.85 1242.05 158.50 1400.55 1242.05 158.50 1400.55
94+210.00 10.00 124.58 15.85 124.58 15.85 1245.80 158.45 1404.25 1245.80 158.50 1404.30
94+220.00 10.00 124.58 15.84 124.58 15.85 1245.80 158.45 1404.25 1245.80 158.50 1404.30
94+230.00 10.00 124.58 15.85 124.58 15.85 1242.05 158.50 1400.55 1242.05 158.50 1400.55
94+240.00 10.00 123.83 15.85 123.83 15.85 1238.30 158.50 1396.80 1238.30 158.50 1396.80
94+250.00 10.00 123.83 15.85 123.83 15.85 1242.05 158.30 1400.35 1242.05 158.50 1400.55
94+260.00 10.00 124.58 15.81 124.58 15.85 1245.80 158.20 1404.00 1245.80 158.50 1404.30
94+270.00 10.00 124.58 15.83 124.58 15.85 1298.80 156.25 1455.05 1298.80 156.35 1455.15
94+280.00 10.00 135.18 15.42 135.18 15.42 1351.80 154.20 1506.00 1351.80 154.20 1506.00
94+290.00 10.00 135.18 15.42 135.18 15.42 1351.80 154.20 1506.00 1351.80 154.20 1506.00
94+300.00 10.00 135.18 15.42 135.18 15.42 1351.80 154.20 1506.00 1351.80 154.20 1506.00
94+310.00 10.00 135.18 15.42 135.18 15.42 1322.55 150.45 1473.00 1322.55 150.45 1473.00
94+320.00 10.00 129.33 14.67 129.33 14.67 1293.30 146.70 1440.00 1293.30 146.70 1440.00
94+330.00 10.00 129.33 14.67 129.33 14.67 1309.80 149.20 1459.00 1309.80 149.20 1459.00
94+340.00 10.00 132.63 15.17 132.63 15.17 1326.30 151.70 1478.00 1326.30 151.70 1478.00
94+350.00 10.00 132.63 15.17 132.63 15.17 1154.25 149.40 1303.65 1154.25 149.40 1303.65
94+360.00 10.00 98.22 14.71 98.22 14.71 982.20 147.10 1129.30 982.20 147.10 1129.30
94+370.00 10.00 98.22 14.71 98.22 14.71 982.20 147.10 1129.30 982.20 147.10 1129.30
94+380.00 10.00 98.22 14.71 98.22 14.71 982.20 147.10 1129.30 982.20 147.10 1129.30
94+390.00 10.00 98.22 14.71 98.22 14.71 973.95 145.85 1119.80 973.95 145.85 1119.80
94+400.00 10.00 96.57 14.46 96.57 14.46 965.70 144.60 1110.30 965.70 144.60 1110.30
94+410.00 10.00 96.57 14.46 96.57 14.46 1093.50 141.60 1235.10 1093.50 141.60 1235.10
94+420.00 10.00 122.13 13.86 122.13 13.86 1221.30 136.40 1357.70 1221.30 136.40 1357.70
94+430.00 10.00 122.13 13.42 122.13 13.42 1108.50 144.40 1252.90 1108.50 144.40 1252.90
94+440.00 10.00 99.57 15.46 99.57 15.46 995.70 154.60 1150.30 995.70 154.60 1150.30
94+450.00 10.00 99.57 15.46 99.57 15.46 983.70 151.60 1135.30 983.70 152.10 1135.80
94+460.00 10.00 97.17 14.86 97.17 14.96 971.70 149.10 1120.80 971.70 149.60 1121.30
94+470.00 10.00 97.17 14.96 97.17 14.96 971.70 149.60 1121.30 971.70 149.60 1121.30
94+480.00 10.00 97.17 14.96 97.17 14.96 936.45 140.85 1077.30 936.45 140.85 1077.30
PROPIETARIO : MINISTERIO DE TRANSPORTES Y COMUNICACIONES - MTC
PROYECTO ESPECIAL DE INFRAESTRUCUTRA DE TRANSPORTE NACIONAL - PROVÍAS NACIONAL
OBRA: : "MEJORAMIENTO, REHABILITACION, CONSERVACION POR NIVELES DE SERVICIO Y OPERACIÓN DEL CORREDOR VIAL: LIMA
- CANTA - HUAYLLAY - DV. COCHAMARCA - Emp. PE3N TRAMO: CANTA - HUAYLLAY"
CONTRATISTA : CHINA ROAD BRIDGE CORPORATION SUCURSAL PERU
SUPERVISOR : CONSORCIO CESEL - CAL Y MAYOR
SUSTENTO DE METRADO DE PEDRAPLEN 93+710 - 94+750
AREA DE AREA DE 680.A

INICIO FINAL A1 BASE Y CUERPO A2 TRANSICIÓN
TRAMO LONGITUD PEDRAPLEN TRANSICION PEDRAPLENES
(Km) (Km) (0.60m - 1.00m) (0.075m - 0.15m)
CUERPO (m2) (m2) (m3)
PIEDRA DE PIEDRA DE TOTAL REPLANTEO REPLANTEO TOTAL

PROYECTO REPLANTEO
0.60m A 1.00m 0.075m A 0.15m PROYECTO 0.60m A 1.00m 0.075m A 0.15m REPLANTEO
94+490.00 10.00 90.12 13.21 90.12 13.21 901.20 132.10 1033.30 901.20 132.10 1033.30
94+500.00 10.00 90.12 13.21 90.12 13.21 901.20 132.10 1033.30 901.20 132.10 1033.30
94+510.00 10.00 90.12 13.21 90.12 13.21 901.20 132.10 1033.30 901.20 132.10 1033.30
94+520.00 10.00 90.12 13.21 90.12 13.21 901.20 132.10 1033.30 901.20 132.10 1033.30
94+530.00 10.00 90.12 13.21 90.12 13.21 705.60 151.05 856.65 705.60 151.05 856.65
94+540.00 10.00 51.00 17.00 51.00 17.00 510.00 198.75 708.75 510.00 170.00 680.00
94+550.00 10.00 51.00 22.75 51.00 17.00 495.00 193.75 688.75 495.00 165.00 660.00
94+560.00 10.00 48.00 16.00 48.00 16.00 480.00 160.00 640.00 480.00 160.00 640.00
94+570.00 10.00 48.00 16.00 48.00 16.00 476.25 158.75 635.00 476.25 158.75 635.00
94+580.00 10.00 47.25 15.75 47.25 15.75 457.50 152.50 610.00 457.50 152.50 610.00
94+590.00 10.00 44.25 14.75 44.25 14.75 442.50 147.50 590.00 442.50 147.50 590.00
94+600.00 10.00 44.25 14.75 44.25 14.75 442.50 147.50 590.00 442.50 147.50 590.00
94+610.00 10.00 44.25 14.75 44.25 14.75 450.00 150.00 600.00 450.00 150.00 600.00
94+620.00 10.00 45.75 15.25 45.75 15.25 457.50 152.50 610.00 457.50 152.50 610.00
94+630.00 10.00 45.75 15.25 45.75 15.25 457.50 152.50 610.00 457.50 152.50 610.00
94+640.00 10.00 45.75 15.25 45.75 15.25 457.50 152.50 610.00 457.50 152.50 610.00
94+650.00 10.00 45.75 15.25 45.75 15.25 453.75 151.25 605.00 453.75 151.25 605.00
94+660.00 10.00 45.00 15.00 45.00 15.00 450.00 150.00 600.00 450.00 150.00 600.00
94+670.00 10.00 45.00 15.00 45.00 15.00 450.00 150.00 600.00 450.00 150.00 600.00
94+680.00 10.00 45.00 15.00 45.00 15.00 450.00 150.00 600.00 450.00 150.00 600.00
94+690.00 10.00 45.00 15.00 45.00 15.00 450.00 150.00 600.00 450.00 150.00 600.00
94+700.00 10.00 45.00 15.00 45.00 15.00 450.00 150.00 600.00 450.00 150.00 600.00
94+710.00 10.00 45.00 15.00 45.00 15.00 450.00 150.00 600.00 450.00 150.00 600.00
94+720.00 10.00 45.00 15.00 45.00 15.00 453.75 151.25 605.00 453.75 151.25 605.00
94+730.00 10.00 45.75 15.25 45.75 15.25 457.50 152.50 610.00 457.50 152.50 610.00
94+740.00 10.00 45.75 15.25 45.75 15.25 457.50 152.50 610.00 457.50 152.50 610.00
94+750.00 10.00 45.75 15.25 45.75 15.25 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL 141,783.85
METRADO VALORIZADO METRADO EJECUTADO
66,849.35 141,783.85
140+513
METRADO
METRADO
VALORIZADO
EJECUTADO
66,849.35 141,783.85 74,934.50

Partida: 305.A1 BASE GRANULAR
Unidad: M3
Progresiva 305.A1 305.A1

METRADO QUE SE
Base Granular PORENTAJE
Inicio Fin Base Granular Valorizar DEBE DE
Ejecutado VALORIZADO
RECONOCER
(m3) (m3)
-
100%
25+000.001 26+000.000 1,686.84 1,683.00 1,683.00
100%
26+000.001 27+000.000 1,640.15 1,640.15 1,640.15
100%
27+000.001 28+000.000 1,570.56 1,295.40 1,295.40
100%
28+000.001 29+000.000 1,619.30 1,588.70 1,588.70
100%
29+000.001 30+000.000 1,644.68 1,190.50 1,190.50
100%
30+000.001 31+000.000 1,317.15 1,317.15 1,317.15
100%
31+000.001 32+000.000 1,686.55 1,669.90 1,669.90
100%
32+000.001 33+000.000 1,668.10 1,668.10 1,668.10
100%
33+000.001 34+000.000 1,821.15 1,821.15 1,821.15
100%
34+000.000 35+000.000 1,701.55 1,513.80 1,513.80
100%
35+000.000 36+000.000 1,773.86 1,706.30 1,706.30
100%
36+000.000 37+000.000 1,792.53 1,702.20 1,702.20
100%
37+000.000 38+000.000 1,788.77 1,720.50 1,720.50
100%
38+000.000 39+000.000 1,846.23 1,731.80 1,731.80
100%
39+000.000 40+000.000 1,749.14 1,697.10 1,697.10
100%
40+000.000 41+000.000 1,821.41 1,821.41 1,821.41
100%
41+000.000 42+000.000 1,607.64 1,607.64 1,607.64
100%
42+000.000 43+000.000 1,607.17 1,607.17 1,607.17
100%
43+000.000 44+000.000 1,668.89 1,668.89 1,668.89
100%
44+000.000 45+000.000 1,591.04 1,591.04 1,591.04
100%
45+000.000 46+000.000 1,574.53 1,574.53 1,574.53
100%
46+000.000 47+000.000 1,654.92 1,654.92 1,654.92
100%
47+000.000 48+000.000 1,594.31 1,594.31 1,594.31
100%
48+000.000 49+000.000 1,677.82 1,677.82 1,677.82
100%
49+000.000 50+000.000 1,731.59 1,718.00 1,718.00
100%
50+000.000 51+000.000 1,661.66 1,661.66 1,661.66
100%
51+000.000 52+000.000 1,675.89 1,675.89 1,675.89
100%
52+000.000 53+000.000 1,637.92 1,637.90 1,637.90
100%
53+000.000 54+000.000 1,660.06 1,660.06 1,660.06
100%
54+000.000 55+000.000 1,697.47 1,688.90 1,688.90
100%
55+000.000 56+000.000 1,736.54 1,736.54 1,736.54
100%
56+000.000 57+260.000 1,426.90 1,426.90 1,426.90
100%
57+260.000 58+000.000 1,213.45 1,211.20 1,211.20
100%
58+000.000 59+000.000 1,524.19 1,524.19 1,524.19
100%
59+000.000 60+000.000 1,606.74 1,606.74 1,606.74
100%
60+000.000 61+000.000 1,669.21 1,640.80 1,640.80
100%
61+000.000 62+000.000 1,641.65 1,629.40 1,629.40
100%
62+000.000 63+000.000 1,652.58 1,646.70 1,646.70
100%
63+000.000 64+000.000 1,601.57 1,584.30 1,584.30
100%
64+000.000 65+000.000 1,635.11 1,606.40 1,606.40
100%
65+000.000 66+000.000 1,570.38 1,570.38 1,570.38
100%
66+000.000 67+000.000 1,660.06 1,660.06 1,660.06
100%
67+000.000 68+000.000 1,631.88 1,631.88 1,631.88
100%
68+000.000 69+000.000 1,612.32 1,612.32 1,612.32
100%
69+000.000 70+000.000 1,655.77 1,655.77 1,655.77
100%
70+000.000 71+000.000 1,594.67 1,594.67 1,594.67
100%
71+000.000 72+000.000 1,228.33 1,228.33 1,228.33
100%
72+000.000 73+000.000 1,286.17 1,286.17 1,286.17
100%
73+000.000 74+000.000 1,678.57 1,678.57 1,678.57
100%
74+000.000 75+000.000 1,642.89 1,299.77 1,642.89
75+000.000 76+000.000 1,692.73 1,517.13 90% 1,685.70
76+000.000 77+000.000 1,594.80 1,435.32 90% 1,594.80
77+000.000 78+000.000 1,630.40 1,467.36 90% 1,630.40
78+000.000 79+000.000 1,656.31 1,459.26 90% 1,621.40
79+000.000 80+000.000 1,615.92 1,450.08 90% 1,611.20
80+000.000 81+000.000 1,636.79 1,473.11 90% 1,636.79
81+000.000 82+000.000 1,581.03 1,374.84 90% 1,527.60
82+000.000 83+000.000 1,552.69 1,397.42 90% 1,552.69
83+000.000 84+000.000 2,734.17 2,460.75 90% 2,734.17
84+000.000 85+000.000 1,724.98 1,489.95 90% 1,655.50
85+000.000 86+000.000 1,728.85 1,555.02 90% 1,727.80
86+000.000 87+000.000 1,716.62 1,478.07 90% 1,642.30
87+000.000 88+000.000 1,718.89 1,460.97 90% 1,623.30
88+000.000 89+000.000 1,684.40 1,491.93 90% 1,657.70
89+000.000 90+000.000 1,578.10 1,420.29 90% 1,578.10
90+000.000 91+000.000 1,683.75 1,473.93 90% 1,637.70
91+000.000 91+720.000 1,162.54 1,018.80 90% 1,132.00
AVANCE ACUMULADO 110,130.83 105,041.21 108,209.25
METRADO
METRADO
VALORIZADO
EJECUTADO
105,041.21 108,209.25 3,168.03

(DEL 01 AL 31 DE MAYO DEL 2022)
Partida: 914.A CONFORMACION DE MATERIAL EXCEDENTE EN DME

Unidad: M3
914 914
CONFORMACION CONFORMACION
Progresiva METRADO
Avance DE MATERIAL DE MATERIAL
Item Descripcion Metrados CONTRACTUAL Situación
(%) EXCEDENTE EXCEDENTE
EJECUTADO
EJECUTADO VALORIZADO
km (m3) (m3)
1 13+200.000 DME 39,398.95 100% 39,398.95 - 39,398.95

2 42+000.000 DME 160,934.82 100% 160,934.82 67,751.84 93,871.20 Avance
3 55+800.000 DME 43,444.33 100% 43,444.33 34,755.46 23,996.70
4 57+120.000 DME 38,634.15 100% 38,634.15 17,438.07 27,219.29
5 58+000.000 DME - 100% - - -
6 60+500.000 DME 29,172.51 100% 29,172.51 8,770.95 20,771.88
5 65+500.000 DME 46,471.65 100% 46,471.65 7,055.54 46,471.65
6 77+500.000 DME 248,396.03 100% 248,396.03 46,448.43 70,303.12
7 85+560.000 DME 162,212.88 100% 162,212.88 94,966.50 140,426.65
8 86+200.000 DME 138,418.88 100% 138,418.88 15,828.53 138,418.88
9 87+100.000 DME 143,337.28 100% 143,337.28 31,198.50 128,690.33
10 89+720.000 DME 73,938.50 100% 73,938.50 9,795.93 48,850.10
11 91+700.000 DME 36,227.15 100% 36,227.15 - 26,473.40
12 95+675.000 DME 68,199.78 100% 68,199.78 7,378.54 68,199.78
METRADO TOTAL 1,228,786.91 341,388.29 873,091.93
METRADO
METRADO
VALORIZADO
EJECUTADO
341,388.29 873,091.93 531,703.64

Partida: 615.A ACERO DE REFUERZO

Unidad: Kg
Aplicación: Muro de concreto Armado
SUSTENTO METRADO DE ACERO
b=
Cantidad Longitud Longitud Total
Marca Ø s Cantidad N° veces a Alto ó c d e tras. Kg/m
total parcial total (Kg)
Ancho
TRAMO : 1 TIPO : MCA - 7.00
A 3/4 0.20 26 1 26.00 0.20 7.41 0.40 8.01 208.13 2.24 466.21
B 1 0.20 26 1 26.00 5.08 0.40 5.48 142.48 3.97 565.65
C1 3/4 0.20 26 1 26.00 0.50 5.40 0.50 6.40 166.40 2.24 372.74
C2 1 0.20 26 1 26.00 4.85 4.85 126.10 3.97 500.62
D 5/8 0.25 21 1 21.00 0.50 5.40 0.50 6.40 134.40 1.55 208.32
E 5/8 - 28 1 28.00 4.90 4.90 137.2 1.55 212.66
F 1/2 - 28 1 28.00 4.90 4.90 137.2 1.00 137.20
G 5/8 0.25 23 1 23.00 4.90 4.90 112.70 1.55 174.69
H 5/8 0.25 23 1 23.00 4.90 4.90 112.70 1.55 174.69
I 5/8 0.20 26 1 26.00 0.20 7.44 0.35 7.99 207.87 1.55 322.20
J 1/2 - 4 1 4.00 4.90 4.90 19.60 1.00 19.60
K1 1/2 0.20 26 1 26.00 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8.00 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26.00 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3329.09
b=
Ancho
OBSERVADO TRAMO : 2 TIPO : MCA - 7.00
A 3/4 0.20 26 1 26 0.20 8.40 0.40 9.00 234.13 2.24 524.45
B 1 0.20 26 1 26 5.08 0.40 5.48 142.48 3.97 565.65
C1 3/4 0.20 26 1 26 0.50 5.40 0.50 6.40 166.40 2.24 372.74
C2 1 0.20 26 1 26 4.85 4.85 126.10 3.97 500.62
D 5/8 0.25 21 1 21 0.50 5.40 0.50 6.40 134.40 1.55 208.32
E 5/8 - 28 1 28 4.90 4.90 137.20 1.55 212.66
F 1/2 - 28 1 28 4.90 4.90 137.20 1.00 137.20
G 5/8 0.25 23 1 23 4.90 4.90 112.70 1.55 174.69
H 5/8 0.25 23 1 23 4.90 4.90 112.70 1.55 174.69
I 5/8 0.20 26 1 26 0.20 8.44 0.35 8.99 233.87 1.55 362.50
J 1/2 - 4 1 4 4.90 4.90 19.60 1.00 19.60
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3427.63
b=
Ancho
A 3/4 0.20 26 1 26 0.20 7.41 0.40 8.01 208.13 2.24 466.21
B 1 0.20 26 1 26 5.08 0.40 5.48 142.48 3.97 565.65
C1 3/4 0.20 26 1 26 0.50 5.40 0.50 6.40 166.40 2.24 372.74
C2 1 0.20 26 1 26 4.85 4.85 126.10 3.97 500.62
D 5/8 0.25 21 1 21 0.50 5.40 0.50 6.40 134.40 1.55 208.32
E 5/8 - 28 1 28 4.90 4.90 137.20 1.55 212.66
F 1/2 - 28 1 28 4.90 4.90 137.20 1.00 137.20
G 5/8 0.25 23 1 23 4.90 4.90 112.70 1.55 174.69
H 5/8 0.25 23 1 23 4.90 4.90 112.70 1.55 174.69
I 5/8 0.20 26 1 26 0.20 7.44 0.35 7.99 207.87 1.55 322.20
J 1/2 - 4 1 4 4.90 4.90 19.60 1.00 19.60
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3329.09


Unidad: Kg
b=
Ancho
b=
Ancho
A 3/4 0.20 26 1 26 0.20 8.72 0.40 9.32 242.32 2.24 542.80
B 1 0.20 26 1 26 5.08 0.40 5.48 142.48 3.97 565.65
C1 3/4 0.20 26 1 26 0.50 5.40 0.50 6.40 166.40 2.24 372.74
C2 1 0.20 26 1 26 4.85 4.85 126.10 3.97 500.62
D 5/8 0.25 21 1 21 0.50 5.40 0.50 6.40 134.40 1.55 208.32
E 5/8 - 28 1 28 4.90 4.90 137.20 1.55 212.66
F 1/2 - 28 1 28 4.90 4.90 137.20 1.00 137.20
G 5/8 0.25 23 1 23 4.90 4.90 112.70 1.55 174.69
H 5/8 0.25 23 1 23 4.90 4.90 112.70 1.55 174.69
I 5/8 0.20 26 1 26 0.20 8.76 0.35 9.31 242.06 1.55 375.19
J 1/2 - 4 1 4 4.90 4.90 19.60 1.00 19.60
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3458.67
b=
Ancho
A 3/4 0.20 26 1 26 0.20 7.41 0.40 8.01 208.13 2.24 466.21
B 1 0.20 26 1 26 5.08 0.40 5.48 142.48 3.97 565.65
C1 3/4 0.20 26 1 26 0.50 5.40 0.50 6.40 166.40 2.24 372.74
C2 1 0.20 26 1 26 4.85 4.85 126.10 3.97 500.62
D 5/8 0.25 21 1 21 0.50 5.40 0.50 6.40 134.40 1.55 208.32
E 5/8 - 28 1 28 4.90 4.90 137.20 1.55 212.66
F 1/2 - 28 1 28 4.90 4.90 137.20 1.00 137.20
G 5/8 0.25 23 1 23 4.90 4.90 112.70 1.55 174.69
H 5/8 0.25 23 1 23 4.90 4.90 112.70 1.55 174.69
I 5/8 0.20 26 1 26 0.20 7.44 0.35 7.99 207.87 1.55 322.20
J 1/2 - 4 1 4 4.90 4.90 19.60 1.00 19.60
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3329.09
b=
Ancho
A 3/4 0.20 26 1 26 0.20 8.72 0.40 9.32 242.32 2.24 542.80
B 1 0.20 26 1 26 5.08 0.40 5.48 142.48 3.97 565.65
C1 3/4 0.20 26 1 26 0.50 5.40 0.50 6.40 166.40 2.24 372.74
C2 1 0.20 26 1 26 4.85 4.85 126.10 3.97 500.62
D 5/8 0.25 21 1 21 0.50 5.40 0.50 6.40 134.40 1.55 208.32
E 5/8 - 28 1 28 4.90 4.90 137.20 1.55 212.66
F 1/2 - 28 1 28 4.90 4.90 137.20 1.00 137.20
G 5/8 0.25 23 1 23 4.90 4.90 112.70 1.55 174.69
H 5/8 0.25 23 1 23 4.90 4.90 112.70 1.55 174.69
I 5/8 0.20 26 1 26 0.20 8.76 0.35 9.31 242.06 1.55 375.19
J 1/2 - 4 1 4 4.90 4.90 19.60 1.00 19.60
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3458.67


Unidad: Kg
b=
Ancho
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.21 0.40 6.81 231.37 2.24 518.27
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.52 0.35 7.07 240.38 1.55 372.59
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3271.14
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.52 0.40 7.12 242.08 2.24 542.26
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.52 0.35 7.07 240.38 1.55 372.59
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3295.13
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.21 0.40 6.81 231.37 2.24 518.27
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.25 0.35 6.80 231.03 1.55 358.10
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3256.65


Unidad: Kg
b=
Ancho
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.52 0.40 7.12 242.08 2.24 542.26
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.52 0.35 7.07 240.38 1.55 372.59
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 0 4.90 4.90 0.00 1.00 0.00
Estribo 5/8 0.20 26 1 0 2.10 2.10 0.00 1.55 0.00
SUBTOTAL 3171.30
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.21 0.40 6.81 231.37 2.24 518.27
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.25 0.35 6.80 231.03 1.55 358.10
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3256.65
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.52 0.40 7.12 242.08 2.24 542.26
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.56 0.35 7.11 241.74 1.55 374.70
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3297.24


Unidad: Kg
b=
Ancho
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.21 0.40 6.81 231.37 2.24 518.27
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.25 0.35 6.80 231.03 1.55 358.10
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3256.65
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.52 0.40 7.12 242.08 2.24 542.26
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.56 0.35 7.11 241.74 1.55 374.70
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3297.24
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.17 0.40 6.77 230.01 2.24 515.22
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.21 0.35 6.76 229.67 1.55 355.99
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3251.49


Unidad: Kg
b=
Ancho
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.50 0.40 7.10 241.40 2.24 540.74
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.54 0.35 7.09 241.06 1.55 373.64
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3294.66
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.07 0.40 6.67 226.61 2.24 507.61
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.10 0.35 6.65 226.27 1.55 350.72
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3238.61
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.48 0.40 7.08 240.55 2.24 538.83
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.52 0.35 7.06 240.21 1.55 372.33
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3291.44


Unidad: Kg
b=
Ancho
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.10 0.40 6.71 227.97 2.24 510.65
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.15 0.35 6.70 227.63 1.55 352.83
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3243.76
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.49 0.40 7.09 241.06 2.24 539.97
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.53 0.35 7.08 240.72 1.55 373.12
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3293.37
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.22 0.40 6.82 231.88 2.24 519.41
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.26 0.35 6.81 231.54 1.55 358.89
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3258.58


Unidad: Kg
b=
Ancho
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.50 0.40 7.10 241.40 2.24 540.74
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.54 0.35 7.09 241.06 1.55 373.64
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3294.66
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.23 0.40 6.83 232.22 2.24 520.17
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.27 0.35 6.82 231.88 1.55 359.41
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3259.87
b=
Ancho
A 3/4 0.15 34 1 34 0.20 6.53 0.40 7.13 242.42 2.24 543.02
B 1 0.15 34 1 34 2.88 0.40 3.28 111.52 3.97 442.73
C1 3/4 0.15 34 1 34 0.40 4.50 0.40 5.30 180.20 2.24 403.65
C2 1 0.15 34 1 34 4.05 4.05 137.70 3.97 546.67
D 5/8 0.25 21 1 21 0.40 4.50 0.40 5.30 111.30 1.55 172.52
E 1/2 - 31 1 31 4.90 4.90 151.90 1.00 151.90
F 5/8 - 31 1 31 4.90 4.90 151.90 1.55 235.45
G 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
H 5/8 0.30 16 1 16 4.90 4.90 78.40 1.55 121.52
I 5/8 0.15 34 1 34 0.20 6.57 0.35 7.12 242.08 1.55 375.22
J 1/2 - 2 1 2 4.90 4.90 9.80 1.00 9.80
K1 1/2 0.20 26 1 26 1.95 1.95 50.70 1.00 50.70
K2 1/2 - 8 1 8 4.90 4.90 39.20 1.00 39.20
Estribo 5/8 0.20 26 1 26 2.10 2.10 54.60 1.55 84.63
SUBTOTAL 3298.53


Unidad: Kg
b=
Ancho
b=
Ancho
A 3/4 0.15 32 1 32 0.20 6.54 0.40 7.14 228.48 2.24 511.80
B 1 0.15 32 1 32 2.88 0.40 3.28 104.96 3.97 416.69
C1 3/4 0.15 32 1 32 0.40 4.50 0.40 5.30 169.60 2.24 379.90
C2 1 0.15 32 1 32 4.05 4.05 129.60 3.97 514.51
D 5/8 0.25 20 1 20 0.40 4.50 0.40 5.30 106.00 1.55 164.30
E 1/2 - 31 1 31 4.55 4.55 141.05 1.00 141.05
F 5/8 - 31 1 31 4.55 4.55 141.05 1.55 218.63
G 5/8 0.30 16 1 16 4.55 4.55 72.80 1.55 112.84
H 5/8 0.30 16 1 16 4.55 4.55 72.80 1.55 112.84
I 5/8 0.15 32 1 32 0.20 6.58 0.35 7.13 228.16 1.55 353.65
J 1/2 - 2 1 2 4.55 4.55 9.10 1.00 9.10
K1 1/2 0.20 24 1 24 1.95 1.95 46.80 1.00 46.80
K2 1/2 - 8 1 8 4.55 4.55 36.40 1.00 36.40
Estribo 5/8 0.20 24 1 24 2.10 2.10 50.40 1.55 78.12
SUBTOTAL 3096.63
615.A ACERO DE REFUERZO (kg)
Tramo 1 = 3329.09
Tramo 2 = 3427.63
Tramo 3 = 3329.09
Tramo 4 = 3458.67
Tramo 5 = 3329.09
Tramo 6 = 3458.67
Tramo 7 = 3271.14
Tramo 8 = 3295.13
Tramo 9 = 3256.65
Tramo 10 = 3171.30
Tramo 11 = 3256.65
Tramo 12 = 3297.24
Tramo 13 = 3256.65
Tramo 14 = 3297.24
Tramo 15 = 3251.49
Tramo 16 = 3294.66
Tramo 17 = 3238.61
Tramo 18 = 3291.44
Tramo 19 = 3243.76
Tramo 20 = 3293.37
Tramo 21 = 3258.58
Tramo 22 = 3294.66
Tramo 23 = 3259.87
Tramo 24 = 3298.53
Tramo 25 = 3096.63
Total = 82,255.81
Ø Parcial (Kg)
(3/8") 0.00
(1/2") 6203.15
(3/4") 22920.93
(5/8") 27993.68
(1") 25138.04
TOTAL (kg) 82,255.81
METRADO
METRADO
VALORIZADO
EJECUTADO
71,910.84 82,255.81 10,344.97

Partida: 610.D CONCRETO CLASE D 20.6 MPa (210 Kg/cm2)

Unidad: M3
Aplicación: Muro de Defensa Ribereña
MURO DE DEFENSA RIBEREÑA LADO DERECHO "KM 21+100.00 AL 21+230.00"
610.D CONCRETO CLASE D 20.6 MPa ( f'c = 210 kg/cm2)
LONGITUD AREA INICIO AREA FINAL METRADO VOLUMEN DE

PROGR. INICIO PROGR. FINAL AREA DE MURO
TIPO MURO L A1 A2 A= Lx(A1+A2)/2 CONCRETO
KM KM PERFIL "F"
m m2 m2 m3 m3
Paño 01 21+100.00 21+105.30 MCA-7.00 5.00 0.22 9.68 9.89 50.04 50.05
Paño 02 21+105.30 21+110.60 MCA-7.00 5.00 0.22 9.89 10.09 50.97 50.97
Paño 03 21+110.60 21+115.90 MCA-7.00 5.00 0.22 9.68 9.89 49.95 49.95
Paño 04 21+115.90 21+121.20 MCA-7.00 5.00 0.22 9.89 10.09 50.97 50.97
Paño 05 21+121.20 21+126.50 MCA-7.00 5.00 0.22 9.68 9.89 49.95 49.95
Paño 06 21+126.50 21+131.80 MCA-7.00 5.00 0.22 9.89 10.09 50.97 50.97
Paño 07 21+131.80 21+137.00 MCA-6.00 5.00 0.22 6.95 7.14 36.25 36.25
Paño 08 21+137.00 21+142.30 MCA-6.00 5.00 0.22 7.14 7.33 37.20 37.20
Paño 09 21+142.30 21+147.60 MCA-6.00 5.00 0.22 6.95 7.14 36.25 36.25
Paño 10 21+147.60 21+152.90 MCA-6.00 5.00 0.22 7.14 7.33 37.20 37.20
Paño 11 21+152.90 21+158.20 MCA-6.00 5.00 0.22 6.95 7.14 36.25 36.25
Paño 12 21+158.20 21+163.50 MCA-6.00 5.00 0.22 7.14 7.33 37.20 37.20
Paño 13 21+163.50 21+168.80 MCA-6.00 5.00 0.22 6.95 7.14 36.25 36.25
Paño 14 21+168.80 21+174.10 MCA-6.00 5.00 0.22 7.14 7.33 37.20 37.20
Paño 15 21+174.10 21+179.40 MCA-6.00 5.00 0.22 6.92 7.11 36.10 36.10
Paño 16 21+179.40 21+184.70 MCA-6.00 5.00 0.22 7.11 7.33 37.22 37.22
Paño 17 21+184.70 21+190.00 MCA-6.00 5.00 0.22 6.83 7.08 35.80 35.80
Paño 18 21+190.00 21+195.20 MCA-6.00 5.00 0.22 7.08 7.33 37.14 37.15
Paño 19 21+195.20 21+200.40 MCA-6.00 5.00 0.22 6.86 7.10 36.02 36.02
Paño 20 21+200.40 21+205.40 MCA-6.00 5.00 0.22 7.10 7.33 37.20 37.20
Paño 21 21+205.40 21+210.40 MCA-6.00 5.00 0.22 6.95 7.14 36.35 36.35
Paño 22 21+210.40 21+215.30 MCA-6.00 5.00 0.22 7.14 7.33 37.29 37.30
Paño 23 21+215.30 21+220.30 MCA-6.00 5.00 0.22 6.97 7.15 36.42 36.42
Paño 24 21+220.30 21+225.30 MCA-6.00 5.00 0.22 7.15 7.33 37.32 37.32
Paño 25 21+225.30 21+230.00 MCA-6.00 4.65 0.22 7.16 7.33 34.43 34.43
METRADO TOTAL 997.97
METRADO
METRADO
VALORIZADO
EJECUTADO
845.06 997.97 152.91

Partida: 612.A ENCOFRADO Y DESENCOFRADO

Unidad: m2
Aplicación: Muro de Defensa Ribereña

MURO DE DEFENSA RIBEREÑA LADO DERECHO "KM 21+100.00 AL 21+230.00"
612.A ENCOFRADO Y DESENCOFRADO
AREA DE
MURO PERFIL "F" DIMENSIONES DE ENCOFR. FRONTAL DE MURO DIMENSIONES DE ENCOFR. POSTERIOR DE MURO
MUROS
AREA N° METRAD. ZAPATA

LONG. AREA AREA AREA FRONTAL AREA POST. DE AT= TOTAL
PROGRESIVA PROGRESIVA TAPA TAPAS ZAPATA FRONT.=A' PANTALL. FRONT.=B' POSTERIOR= PANTALL. POSTERIOR=B'
TIPO L FRONTAL POSTERIOR DE MURO MURO C+D+E AREA
INICIO FIN (Und) TAPAS C=AxB A'
m (m2)
A B (m2) E=(a1+..
D=(a1+ ..
L1 L2 a1 b2 b3 a1 b2 b3 b4 b5 (m2)
(b2+b3+b4+b5)/2)
(b2+b3)/2)xL
xL
Paño 01 21+100.00 21+105.30 MCA-7.00 9.79 2.00 19.57 5.00 0.85 0.80 1.00 6.40 6.72 46.05 1.00 5.87 0.54 6.18 0.54 37.82 103.45 103.45
Paño 02 21+105.30 21+110.60 MCA-7.00 9.99 2.00 19.98 5.00 0.85 0.80 1.00 6.22 6.53 45.13 1.00 6.18 0.54 6.50 0.54 39.40 104.51 104.51
Paño 03 21+110.60 21+115.90 MCA-7.00 9.79 2.00 19.57 5.00 0.85 0.80 1.00 6.40 6.72 46.05 1.00 5.87 0.54 6.18 0.54 37.82 103.45 103.45
Paño 04 21+115.90 21+121.20 MCA-7.00 9.99 2.00 19.98 5.00 0.85 0.80 1.00 6.22 6.53 45.13 1.00 6.18 0.54 6.50 0.54 39.40 104.51 104.51
Paño 05 21+121.20 21+126.50 MCA-7.00 9.79 2.00 19.57 5.00 0.85 0.80 1.00 6.40 6.72 46.05 1.00 5.87 0.54 6.18 0.54 37.82 103.45 103.45
Paño 06 21+126.50 21+131.80 MCA-7.00 9.99 2.00 19.98 5.00 0.85 0.80 1.00 6.22 6.53 45.13 1.00 6.18 0.54 6.50 0.54 39.40 104.51 104.51
Paño 07 21+131.80 21+137.00 MCA-6.00 7.05 2.00 14.09 5.00 0.85 0.80 0.80 5.40 5.72 40.05 0.80 4.87 0.54 5.18 0.54 31.82 85.97 85.97
Paño 08 21+137.00 21+142.30 MCA-6.00 7.23 2.00 14.47 5.00 0.85 0.80 0.80 5.72 6.03 41.63 0.80 5.18 0.54 5.50 0.54 33.40 89.49 89.49
Paño 09 21+142.30 21+147.60 MCA-6.00 7.05 2.00 14.09 5.00 0.85 0.80 0.80 5.40 5.72 40.05 0.80 4.87 0.54 5.18 0.54 31.82 85.97 85.97
Paño 10 21+147.60 21+152.90 MCA-6.00 7.23 2.00 14.47 5.00 0.85 0.80 0.80 5.72 6.03 41.63 0.80 5.18 0.54 5.50 0.54 33.40 89.49 89.49
Paño 11 21+152.90 21+158.20 MCA-6.00 7.05 2.00 14.09 5.00 0.85 0.80 0.80 5.40 5.71 40.02 0.80 4.87 0.54 5.18 0.54 31.82 85.94 85.94
Paño 12 21+158.20 21+163.50 MCA-6.00 7.23 2.00 14.47 5.00 0.85 0.80 0.80 5.71 6.03 41.60 0.80 5.18 0.54 5.50 0.54 33.40 89.47 89.47
Paño 13 21+163.50 21+168.80 MCA-6.00 7.05 2.00 14.09 5.00 0.85 0.80 0.80 5.40 5.72 40.05 0.80 4.87 0.54 5.18 0.54 31.82 85.97 85.97
Paño 14 21+168.80 21+174.10 MCA-6.00 7.23 2.00 14.47 5.00 0.85 0.80 0.80 5.72 6.03 41.63 0.80 5.18 0.54 5.50 0.54 33.40 89.49 89.49
Paño 15 21+174.10 21+179.40 MCA-6.00 7.02 2.00 14.03 5.00 0.85 0.80 0.80 5.36 5.67 39.83 0.80 4.83 0.54 5.14 0.54 31.63 85.48 85.48
Paño 16 21+179.40 21+184.70 MCA-6.00 7.22 2.00 14.44 5.00 0.85 0.80 0.80 5.67 6.03 41.50 0.80 5.14 0.54 5.50 0.54 33.30 89.24 89.24
Paño 17 21+184.70 21+190.00 MCA-6.00 6.96 2.00 13.91 5.00 0.85 0.80 0.80 5.21 5.63 39.35 0.80 4.68 0.54 5.09 0.54 31.12 84.38 84.38
Paño 18 21+190.00 21+195.20 MCA-6.00 7.21 2.00 14.41 5.00 0.85 0.80 0.80 5.63 6.03 41.40 0.80 5.09 0.54 5.50 0.54 33.18 88.99 88.99
Paño 19 21+195.20 21+200.40 MCA-6.00 6.98 2.00 13.96 5.00 0.85 0.80 0.80 5.27 5.66 39.58 0.80 4.73 0.54 5.12 0.54 31.33 84.86 84.86
Paño 20 21+200.40 21+205.40 MCA-6.00 7.22 2.00 14.43 5.00 0.85 0.80 0.80 5.66 6.03 41.48 0.80 5.12 0.54 5.50 0.54 33.25 89.16 89.16
Paño 21 21+205.40 21+210.40 MCA-6.00 7.05 2.00 14.09 5.00 0.85 0.80 0.80 5.42 5.73 40.13 0.80 4.88 0.54 5.20 0.54 31.90 86.12 86.12
Paño 22 21+210.40 21+215.30 MCA-6.00 7.23 2.00 14.47 5.00 0.85 0.80 0.80 5.73 6.03 41.65 0.80 5.20 0.54 5.50 0.54 33.45 89.57 89.57
Paño 23 21+215.30 21+220.30 MCA-6.00 7.06 2.00 14.12 5.00 0.85 0.80 0.80 5.43 5.73 40.15 0.80 4.90 0.54 5.20 0.54 31.95 86.22 86.22
Paño 24 21+220.30 21+225.30 MCA-6.00 7.24 2.00 14.48 5.00 0.85 0.80 0.80 5.73 6.03 41.65 0.80 5.20 0.54 5.50 0.54 33.45 89.58 89.58
Paño 25 21+225.30 21+230.00 MCA-6.00 7.25 2.00 14.49 4.65 0.85 0.80 0.80 5.75 6.03 38.78 0.80 5.22 0.54 5.50 0.54 31.16 84.43 84.43
METRADO TOTAL 2283.66
NOTA : LAS DIMENSIONES SE SACARAN DE LAS SECCIONES DE MURO Proyecto

Muro 2314.50
Perfil F 250.64
METRADO
METRADO
VALORIZADO
EJECUTADO
1,852.60 2,283.66 431.06

Unidad: M3
220.B
Progresiva Distancia Area Volumen Levantado Ejecucion
Mejoramientos
(km) (m) (m2) (m3) (%) (m3)
58+950.00
59+060.00 110.00 9.60 1,056.00 100% 1,056.00
SUB TOTAL 1,056.00
59+060.00 4.65 0.00 100% 0.00

59+070.00 10.00 4.65 46.50 100% 46.50
SUB TOTAL 46.50
59+110.00 4.23
59+120.00 10.00 3.86 40.45 100% 40.45
59+130.00 10.00 3.88 38.70 100% 38.70
59+140.00 10.00 3.74 38.10 100% 38.10
SUB TOTAL 117.25
63+810.00 10.00 1.16 100% 0.00

63+820.00 10.00 1.02 10.90 100% 10.90
63+830.00 10.00 0.83 9.25 100% 9.25
63+840.00 10.00 0.55 6.90 100% 6.90
63+850.00 10.00 0.36 4.55 100% 4.55
63+860.00 10.00 0.26 3.10 100% 3.10
63+870.00 10.00 0.29 2.75 100% 2.75
63+880.00 10.00 0.54 4.15 100% 4.15
63+890.00 10.00 0.79 6.65 100% 6.65
SUB TOTAL 48.25
65+730.00 10.00 4.33 100% 0.00

65+740.00 10.00 4.65 44.90 100% 44.90
65+750.00 10.00 4.65 46.50 100% 46.50
65+760.00 10.00 4.56 46.05 100% 46.05
SUB TOTAL 137.45
66+860.00 4.25 0.00 100% 0.00

66+870.00 10.00 4.25 42.50 100% 42.50
66+880.00 10.00 4.25 42.50 100% 42.50
66+890.00 10.00 4.25 42.50 100% 42.50
66+900.00 10.00 3.85 40.50 100% 40.50
SUB TOTAL 168.00
67+530.00 4.65 0.00 100% 0.00

67+540.00 10.00 4.56 46.05 100% 46.05
67+550.00 10.00 4.50 45.30 100% 45.30
67+560.00 10.00 4.51 45.05 100% 45.05
SUB TOTAL 136.40
68+070.00 3.27 0.00 100% 0.00

68+080.00 10.00 2.78 30.25 100% 30.25
68+090.00 10.00 2.71 27.45 100% 27.45
68+100.00 10.00 2.87 27.90 100% 27.90
SUB TOTAL 85.60
68+730.00 5.83 0.00 100% 0.00

68+740.00 10.00 9.18 75.05 100% 75.05
68+750.00 10.00 9.08 91.30 100% 91.30
68+760.00 10.00 9.08 90.80 100% 90.80
68+770.00 10.00 8.97 90.25 100% 90.25
68+780.00 10.00 9.29 91.30 100% 91.30
68+790.00 10.00 9.23 92.60 100% 92.60
68+800.00 10.00 9.12 91.75 100% 91.75
68+810.00 10.00 8.93 90.25 100% 90.25
68+820.00 10.00 8.95 89.40 100% 89.40
68+830.00 10.00 7.82 83.85 100% 83.85
68+840.00 10.00 4.51 61.65 100% 61.65
SUB TOTAL 948.20
69+000.00 0.00 0.00 100% 0.00

69+010.00 10.00 4.94 12.35 100% 12.35
69+020.00 10.00 4.09 45.15 100% 45.15
SUB TOTAL 57.50
69+050.00 0.35 0.00 100% 0.00

69+060.00 10.00 7.80 40.75 100% 40.75
69+070.00 10.00 8.98 83.90 100% 83.90

Unidad: M3
220.B
Mejoramientos
(km) (m) (m2) (m3) (%) (m3)

SUB TOTAL 124.65
69+440.00 0.00 5.51 0.00 100% 0.00

69+450.00 10.00 5.92 57.15 100% 57.15
69+460.00 10.00 6.14 60.30 100% 60.30
69+470.00 10.00 6.13 61.35 100% 61.35
69+480.00 10.00 6.14 61.35 100% 61.35
SUB TOTAL 240.15
69+620.00 0.47 0.00 100% 0.00

69+630.00 10.00 0.53 5.00 100% 5.00
69+640.00 10.00 0.32 4.25 100% 4.25
69+650.00 10.00 0.00 0.80 100% 0.80
69+660.00 10.00 0.00 0.00 100% 0.00
69+670.00 10.00 0.00 0.00 100% 0.00
69+680.00 10.00 0.00 0.00 100% 0.00
69+690.00 10.00 0.00 0.00 100% 0.00
69+700.00 10.00 0.00 0.00 100% 0.00
SUB TOTAL 10.05
70+060.00 9.84 0.00 100% 0.00

70+070.00 10.00 9.84 98.40 100% 98.40
70+080.00 10.00 9.45 96.45 100% 96.45
SUB TOTAL 194.85
70+320.00 3.56 0.00 100% 0.00

70+330.00 10.00 2.33 29.45 100% 29.45
70+340.00 10.00 3.17 27.50 100% 27.50
NO COINCIDE 70+350.00 10.00 3.53 33.50 100% 33.50
SUB TOTAL 90.45
70+450.00 4.44 0.00 100% 0.00

70+460.00 10.00 3.32 38.80 100% 38.80
70+470.00 10.00 2.32 28.20 100% 28.20
SUB TOTAL 67.00
70+980.00 9.18 0.00 100% 0.00

70+990.00 10.00 4.95 70.65 100% 70.65
SUB TOTAL 70.65
71+010.00 10.00 9.46 0.00 100% 0.00

71+020.00 10.00 9.91 96.85 100% 96.85
SUB TOTAL 96.85
71+210.00 9.57 0.00 100% 0.00

71+220.00 10.00 9.57 95.70 100% 95.70
71+230.00 10.00 9.43 95.00 100% 95.00
SUB TOTAL 190.70
72+330.00 0.52 0.00 100% 0.00

72+340.00 10.00 0.34 4.30 100% 4.30
72+350.00 10.00 0.16 2.50 100% 2.50
72+360.00 10.00 2.71 14.35 100% 14.35
SUB TOTAL 21.15
72+980.00 5.92 0.00 100% 0.00

72+990.00 10.00 5.25 55.85 100% 55.85
73+000.00 10.00 5.98 56.15 100% 56.15
73+010.00 10.00 3.18 45.80 100% 45.80
SUB TOTAL 157.80
74+030.00 10.64 0.00

74+040.00 10.00 11.69 111.65 100% 111.65
74+050.00 10.00 10.85 112.70 100% 112.70
74+060.00 10.00 10.18 105.15 100% 105.15
74+070.00 10.00 10.32 102.50 100% 102.50
74+080.00 10.00 10.00 101.60 100% 101.60
74+090.00 10.00 10.74 103.70 100% 103.70
74+100.00 10.00 6.12 84.30 100% 84.30
SUB TOTAL 721.60

Unidad: M3
220.B
Mejoramientos
(km) (m) (m2) (m3) (%) (m3)
76+180.00 10.00 3.38 8.45 100% 8.45

76+190.00 10.00 2.97 31.75 100% 31.75
76+200.00 10.00 0.00 7.43 100% 7.43
SUB TOTAL 47.63
80+680.00 10.00 3.72 9.30 100% 9.30

80+690.00 10.00 3.72 37.20 100% 37.20
80+700.00 10.00 3.72 37.20 100% 37.20
80+710.00 10.00 3.68 37.00 100% 37.00
80+720.00 10.00 3.61 36.45 100% 36.45
80+730.00 10.00 2.32 29.65 100% 29.65
SUB TOTAL 186.80
82+500.00 5.56
82+510.00 10.00 5.56 55.60 100% 55.60
82+520.00 10.00 5.56 55.60 100% 55.60
82+530.00 10.00 5.56 55.60 100% 55.60
82+540.00 10.00 5.27 54.15 100% 54.15
82+550.00 10.00 5.27 52.70 100% 52.70
82+560.00 10.00 5.27 52.70 100% 52.70
82+570.00 10.00 5.27 52.70 100% 52.70
82+580.00 10.00 5.23 52.50 100% 52.50
82+590.00 10.00 4.07 46.50 100% 46.50
82+600.00 10.00 3.17 36.20 100% 36.20
82+610.00 10.00 0.73 19.50 100% 19.50
SUB TOTAL 533.75
84+060.00 0.47
84+070.00 10.00 1.86 11.65 100% 11.65
84+080.00 10.00 6.97 44.15 100% 44.15
84+090.00 10.00 8.43 77.00 100% 77.00
84+100.00 10.00 8.90 86.65 100% 86.65
84+110.00 10.00 8.90 89.00 100% 89.00
84+120.00 10.00 8.90 89.00 100% 89.00
84+130.00 10.00 8.90 89.00 100% 89.00
84+140.00 10.00 8.90 89.00 100% 89.00
84+150.00 10.00 8.90 89.00 100% 89.00
84+160.00 10.00 8.89 88.95 100% 88.95
84+170.00 10.00 8.83 0.00 100% 0.00
SUB TOTAL 753.40
85+590.00 10.00 0.60 1.50 100% 1.50

85+600.00 10.00 0.79 6.95 100% 6.95
85+610.00 10.00 1.17 9.80 100% 9.80
85+620.00 10.00 3.27 22.20 100% 22.20
SUB TOTAL 40.45
89+550.00 5.17 0.00 100% 0.00

89+560.00 10.00 6.72 59.45 100% 59.45
89+570.00 10.00 6.55 66.35 100% 66.35
89+580.00 10.00 4.29 54.20 100% 54.20
89+590.00 10.00 4.33 43.10 100% 43.10
89+600.00 10.00 7.69 60.10 100% 60.10
SUB TOTAL 283.20
89+670.00 10.00 5.18 12.95 100% 12.95

89+680.00 10.00 9.26 72.20 100% 72.20
89+690.00 10.00 12.34 108.00 100% 108.00
89+700.00 10.00 12.23 122.85 100% 122.85
SUB TOTAL 316.00
89+700.00 4.75 0.00 100% 0.00

89+710.00 10.00 4.75 47.50 100% 47.50
89+720.00 10.00 4.75 47.50 100% 47.50
89+730.00 10.00 4.75 47.50 100% 47.50
89+740.00 10.00 4.63 46.90 100% 46.90
89+750.00 10.00 4.28 44.55 100% 44.55
89+760.00 10.00 4.00 41.40 100% 41.40
89+770.00 10.00 3.74 38.70 100% 38.70
89+780.00 10.00 3.71 37.25 100% 37.25
89+790.00 10.00 3.71 37.10 100% 37.10
89+800.00 10.00 3.71 37.10 100% 37.10
89+810.00 10.00 3.71 37.10 100% 37.10
89+820.00 10.00 3.71 37.10 100% 37.10
89+830.00 10.00 3.71 37.10 100% 37.10
89+840.00 10.00 3.71 37.10 100% 37.10

Unidad: M3
220.B
Mejoramientos
(km) (m) (m2) (m3) (%) (m3)

89+850.00 10.00 3.71 37.10 100% 37.10
89+860.00 10.00 3.71 37.10 100% 37.10
89+870.00 10.00 3.71 37.10 100% 37.10
89+880.00 10.00 3.71 37.10 100% 37.10
89+890.00 10.00 3.71 37.10 100% 37.10
89+900.00 10.00 3.70 37.05 100% 37.05
89+910.00 10.00 3.65 36.75 100% 36.75
89+920.00 10.00 3.69 36.70 100% 36.70
89+930.00 10.00 3.54 36.15 100% 36.15
89+940.00 10.00 3.61 35.75 100% 35.75
89+950.00 10.00 3.20 34.05 100% 34.05
SUB TOTAL 975.85
89+950.00 4.26
89+960.00 10.00 4.62 44.40 100% 44.40
89+970.00 10.00 4.77 46.95 100% 46.95
89+980.00 10.00 4.77 47.70 100% 47.70
89+990.00 10.00 4.77 47.70 100% 47.70
90+000.00 10.00 4.77 47.70 100% 47.70
90+010.00 10.00 5.03 49.00 100% 49.00
90+020.00 10.00 5.34 51.85 100% 51.85
SUB TOTAL 335.30
ACUMULADO PARCIAL 8,259.43

PROPIETARIO :MINISTERIO DE TRANSPORTES Y COMUNICACIONES - MTC
PROYECTO ESPECIAL DE INFRAESTRUCTURA DE TRANSPORTE NACIONAL - PROVIAS NACIONAL
OBRA :"MEJORAMIENTO, REHABILITACIÓN, CONSERVACIÓN POR NIVELES DE SERVICIO Y OPERACIÓN DEL

CORREDOR VIAL: LIMA-CANTA-HUAYLLAY-DV. COCHAMARCA - Emp. PE3N TRAMO: CANTA - HUAYLLAY"
CONTRATISTA :CHINA ROAD AND BRIGE CORPORATION SUCURSAL PERÚ
SUPERVISIÓN :CONSORCIO CESEL - CAL Y MAYOR
610.C CONCRETO CLASE C 27.4 MPa (280 Kg/cm2) m3 610.C CONCRETO CLASE C 27.4 MPa (280 Kg/cm2) 610.C CONCRETO CLASE C 27.4 MPa (280 Kg/cm2)
km 17+440 - 17+510 km 17+560 - 17+680 km 16+000 - 16+350
PROGRESIVA PROGRESIVA PROGRESIVA

LONGITUD AREA VOLUMEN LONGITUD AREA VOLUMEN LONGITUD AREA
INICIO FIN INICIO FIN INICIO FIN
Km Km (m) (m2) (m3) Km Km (m) (m2) (m3) Km Km (m) (m2)
17+440.00 17+450.00 10.00 3.15 29.25 17+560.00 17+570.00 10.00 2.70 27.00 16+000.00 16+010.00 10.00 3.04
17+450.00 17+460.00 10.00 2.70 27.00 17+570.00 17+580.00 10.00 2.70 27.00 16+010.00 16+020.00 10.00 3.04
17+460.00 17+470.00 10.00 2.70 27.30 17+580.00 17+590.00 10.00 2.70 27.00 16+020.00 16+030.00 10.00 3.01
17+470.00 17+475.00 5.00 2.76 13.85 17+590.00 17+600.00 10.00 2.70 27.00 16+030.00 16+040.00 10.00 2.92
17+475.00 17+480.00 5.00 2.78 14.05 17+600.00 17+610.00 10.00 2.70 27.00 16+040.00 16+050.00 10.00 2.82
17+480.00 17+490.00 10.00 2.84 28.85 17+610.00 17+620.00 10.00 2.70 27.00 16+050.00 16+060.00 10.00 2.73
17+490.00 17+500.00 10.00 2.93 29.35 17+620.00 17+630.00 10.00 2.70 27.00 16+060.00 16+070.00 10.00 2.70
17+500.00 17+510.00 10.00 2.94 29.40 17+630.00 17+640.00 10.00 2.70 27.00 16+070.00 16+080.00 10.00 2.70
17+510.00 0.00 2.94 0.00 17+640.00 17+650.00 10.00 2.70 27.15 16+080.00 16+090.00 10.00 2.70
17+650.00 17+660.00 10.00 2.73 27.75 16+090.00 16+100.00 10.00 2.69
TOTAL m3 199.05 17+660.00 17+670.00 10.00 2.82 28.60 16+100.00 16+110.00 10.00 2.70
17+670.00 17+680.00 10.00 2.90 29.20 16+110.00 16+120.00 10.00 2.70
610.D CONCRETO CLASE D 20.6 MPa (210 Kg/cm2) m3 17+680.00 2.940 0.00 16+120.00 16+130.00 10.00 2.70
TOTAL m3 328.70 16+130.00 16+140.00 10.00 2.70
PROGRESIVA 16+140.00 16+150.00 10.00 2.70
LONGITUD AREA VOLUMEN
INICIO FIN 610.D CONCRETO CLASE D 20.6 MPa (210 Kg/cm2) 16+150.00 16+160.00 10.00 2.70
Km Km (m) (m2) (m3) 16+160.00 16+170.00 10.00 2.70
17+440.00 17+450.00 10.00 0.35 PROGRESIVA 16+170.00 16+180.00 10.00 2.70
LONGITUD AREA VOLUMEN
17+450.00 17+460.00 10.00 0.35 3.50 INICIO FIN 16+180.00 16+190.00 10.00 2.70
17+460.00 17+470.00 10.00 0.35 3.50 Km Km (m) (m2) (m3) 16+190.00 16+200.00 10.00 2.70
17+470.00 17+473.05 3.05 0.35 1.07 17+560.00 17+570.00 10.00 0.35 3.50 16+200.00 16+210.00 10.00 2.70
17+473.05 0.35 0.00 17+580.00 17+590.00 10.00 0.35 3.50 16+210.00 16+220.00 10.00 2.70
17+590.00 17+600.00 10.00 0.35 3.50 16+220.00 16+230.00 10.00 2.74
ALC KM 16+475 17+600.00 17+610.00 10.00 0.35 3.50 16+230.00 16+240.00 10.00 2.84
17+610.00 17+620.00 10.00 0.35 1.75 16+240.00 16+250.00 10.00 2.93
17+476.95 17+480.00 3.05 0.35 1.07 17+620.00 17+630.00 10.00 0.00 1.75 16+250.00 16+260.00 10.00 3.03
17+480.00 17+490.00 10.00 0.35 3.50 17+630.00 17+640.00 10.00 0.35 3.50 16+260.00 16+270.00 10.00 3.03
17+490.00 17+500.00 10.00 0.35 3.50 17+640.00 17+650.00 10.00 0.35 3.50 16+270.00 16+280.00 10.00 3.03
17+500.00 17+510.00 10.00 0.35 3.50 17+650.00 17+660.00 10.00 0.35 3.50 16+280.00 16+290.00 10.00 3.03
17+510.00 0.35 0.00 17+660.00 17+670.00 10.00 0.35 3.50 16+290.00 16+300.00 10.00 3.03
17+670.00 17+680.00 10.00 0.35 3.50 16+300.00 16+310.00 10.00 3.03
TOTAL m3 19.63 17+680.00 0.350 0.00 16+310.00 16+320.00 10.00 2.99
TOTAL m3 35.00 16+320.00 16+330.00 10.00 2.90
16+330.00 16+340.00 10.00 2.80
16+340.00 16+350.00 10.00 2.71
16+350.00 2.70
METRADO CONCRETO TOTAL m3
16+000 - 16+350 17+440 - 17+510 17+560 - 17+680 TOTAL VALORIZADO 610.D CONCRETO CLASE D 20.6 MPa (210 Kg/cm2)
610.C CONCRETO CLASE C 27.4 MPa (280 Kg/cm2) 986.70 328.70 199.05 1,514.45 817.4 697.05
610.D CONCRETO CLASE D 20.6 MPa (210 Kg/cm2) 119.00 35.00 19.63 173.63 109.8 63.83 PROGRESIVA
LONGITUD AREA
612.A ENCOFRADO Y DESENCOFRADO 1,570.78 328.70 506.14 2,405.62 666.15 1,739.47 INICIO FIN
615.A ACERO DE REFUEZO 127,526.66 24,798.88 39,442.88 191,768.42 116,126.53 75,641.89 Km Km (m) (m2)
16+000.00 16+010.00 10.00 0.35
16+010.00 16+020.00 10.00 0.35
16+020.00 16+030.00 10.00 0.35
16+030.00 16+040.00 10.00 0.35
16+040.00 16+050.00 10.00 0.35
16+050.00 16+060.00 10.00 0.35
16+060.00 16+070.00 10.00 0.35
16+070.00 16+080.00 10.00 0.35
16+080.00 16+090.00 10.00 0.35
16+090.00 16+100.00 10.00 0.35
16+100.00 16+110.00 10.00 0.35
16+110.00 16+120.00 10.00 0.35
16+120.00 16+130.00 10.00 0.35
16+130.00 16+140.00 10.00 0.35
16+140.00 16+150.00 10.00 0.35
16+150.00 16+160.00 10.00 0.35
16+160.00 16+170.00 10.00 0.35
16+170.00 16+180.00 10.00 0.35
16+180.00 16+190.00 10.00 0.35
16+190.00 16+200.00 10.00 0.35
16+200.00 16+210.00 10.00 0.35
16+210.00 16+220.00 10.00 0.35
16+220.00 16+230.00 10.00 0.00
16+230.00 16+240.00 10.00 0.35
16+240.00 16+250.00 10.00 0.35
16+250.00 16+260.00 10.00 0.35
16+260.00 16+270.00 10.00 0.35
16+270.00 16+280.00 10.00 0.35
16+280.00 16+290.00 10.00 0.35
16+290.00 16+300.00 10.00 0.35
16+300.00 16+310.00 10.00 0.35
16+310.00 16+320.00 10.00 0.35
16+320.00 16+330.00 10.00 0.35
16+330.00 16+340.00 10.00 0.35
16+340.00 16+350.00 10.00 0.35
16+350.00 0.00 0.35
TOTAL m3
VOLUMEN
(m3)
30.40
30.25
29.65
28.70
27.75
27.15
27.00
27.00
26.95
26.95
27.00
27.00
27.00
27.00
27.00
27.00
27.00
27.00
27.00
27.00
27.00
27.20
27.90
28.85
29.80
30.30
30.30
30.30
30.30
30.30
30.10
29.45
28.50
27.55
27.05
0.00
986.70
VOLUMEN
(m3)
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
1.75
1.75
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
3.50
0.00
119.00
CONTROL DE SUB DRENES
CONTROL DE ACTUALIZACIÓN: 8/3/2023
DATOS DE PROYECTO
PROG. PROG. LONG DE SUBDREN
ÍTEM TRAMO Inicio (Km) Fin (Km) LADO (m)
2A
15 2A 36+798 36+900 Der. 109.14
16 2A 37+370 37+420 Der. 50
17 2A 37+425 37+721 Der. 307
18 2A 37+724 37+750 Der. 25.8
24 2A 39+795 40+060 Izq. 259.1
26 2A 40+960 41+020 Der. 60
29 2A 44+830 44+910 Der. 79.3
37 2A 49+930 50+010 Izq. 80.86
47 2A 53+202 53+350 Izq. 149.08
49 2A 53+490 53+800 Izq. 295.56
50 2A 53+800 54+080 Izq. 277.3
52 2A 54+420 54+530 Izq. 107.39
53 2A 54+645 54+900 Izq. 240
2A
#REF! 2B 68+600 68+690 Izq. 87.22
#REF! 2B 87+870 88+060 Der. 190.00

#REF! 2B 88+160 88+260 Der. 100.00
#REF! 2B 93+040 93+320 Der. 280.00
#REF! 2B 94+720 94+830 Izq. 110.00
Concepción Tramos Long. (m)
CONTRACTUAL 20 2,946.6
PAO N°10 0 -
TOTAL 20 2,946.6
DE PROYECTO D
PROGRESIVA LONG DE PROG. PROG.
DESCARGA (Km) DESCARGA TIPO DE DESCARGA Inicio (Km) Fin (Km)
(m)
27+716 27+760
36+798 16 TRANSVERSAL 36+805 36+900
37+370 21 TRANSVERSAL 37+370 37+420
37+425 0 ALCANTARILLA 37+432 37+721
37+724 0 ALCANTARILLA 37+721.563 37+750
39+795 19 TRANSVERSAL ESVIAJADO 39+795 40+060
40+960 15.5 TRANSVERSAL 40+960 41+020
44+910 0 ALCANTARILLA 44+830 44+910
49+930 16 TRANSVERSAL 49+930 50+010
53+350 19.5 TRANSVERSAL 53+205 53+350
53+800 0 ALCANTARILLA 53+492 53+792
54+080 0 ALCANTARILLA 53+795 54+079
54+530 14.7 TRANSVERSAL 54+426 54+530.000
54+900 7 ALCANTARILLA 54+645 54+660
54+870 54+900
68+690 0.00 ALCANTARILLA 68+600.00 68+675.00
87+875 25.00 TRANSVERSAL 87+875.00 88+060.000

88+260 5.00 LONGITUDINAL 88+160.00 88+260.000
93+320 ALCANTARILLA 93+040.000 93+309.400
94+830 5.00 LONGITUDINAL 94+720.000 94+830.000
Estado Tramos Long. (m)
EJECUTADO 20 2,946.6
NO EJECUTADO 0 -
EN EJECUCIÓN 0 -
ANULADO 0 -
TOTAL 20 2,946.6
DATOS DE REPLANTEO
LONG DE PROGRESIVA DESCARGA LONG DE
LADO SUBDREN (Km) DESCARGA TIPO DE DESCARGA
(m) (m)
Izq 44.1 27+716.06 ALCANTARILLA
Der 101.06 36+805.00 16.00 TRANSVERSAL
Der 50.06 37+370.00 21.00 FALTA DESCARGA
Der 304.14 37+432.00 ALCANTARILLA
Der 28.45 37+721.563 28.45 ALCANTARILLA
Izq. 257.72 39+795.00 21.00 TRANS.ESVIAJADO
Der 135.13 40+960.00 15.50 TRANSVERSAL
Der 80.1 44+910.00 15.30 TRANSVERSAL
Izq 80.78 49+930.00 16.00 TRANVERSAL
Izq 149.21 53+350.00 19.50 TRANSVERSAL
Izq 103.46 54+530.00 14.70 TRANSVERSAL
Izq 15 54+660.00 7.51 ALCANTARILLA
Izq 28.55 54+900.00 5.67 ALCANTARILLA
Izquierda 72.60 68+675.00 30.82 Transversal
Derecha 181.43 87+875.00 21.00 Transversal

Derecha 104.48 88+260.00 7.00 Longitudinal
Derecha 269.62 93+309.40 ALCANTARILLA
Izquierda 110.00 94+830.00 17.11 Longitudinal
Total Total
2,690.0 256.6
Profundo Descarga
CONCEPCIÓN ESTADO EN CAMPO
CONTRACTUAL EJECUTADO
OBSERVACIÓN/COMENTARIO
Según TP14500.2856.22.OI.JS (17/08) tramo ejecutado por obligacion de supervision

Según TP14500.2856.22.OI.JS (17/08) tramo ejecutado por obligacion de supervision
PENDIENTE 50% AL CULMINAR MURO TERRAMESH
de supervision
de supervision

No Valorizado Rev.03

Cargado por

Información del documento

Descripción original:

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

No Valorizado Rev.03

Cargado por

Copyright:

Formatos disponibles

Precio Unitario Monto S/.

MOVIMIENTO DE TIERRA 567,328.36

Falta de protocolos de topografia 59+110 - 59+140

* Se a deducido el 10 % sobre los metrados de avance en

SUB BASES Y BASE 241,150.82

Subdrenes ml 137.14 2,690.01 368,907.97 No se tiene protocolos de suelos

Subdren de descarga ml 130.37 256.56 33,447.73 No se tiene protocolos de suelos

Km 93+710 al km 94+750, deberán ser debidamente

SEÑALIZACION Y SEGURIDAD VIAL 1,132,710.74

Señales Preventivas (0.60 m x 0.60 m) und 362.71 82.00 29,742.22

Señales Preventivas (0.80 m x 0.80 m) und 460.36 30.00 13,810.80

Postes de Soporte de Señales und 652.68 112.00 73,100.16

Barrera de Seguridad Borde Lateral

Barrera de Seguridad Borde Puente

Tachas Retroreflectivas Bidireccional und 15.52 126.00 1,955.52

INFORME TP.145000.092.23 TTDVSVS/EFMR desetima

PROGRAMA DE CIERRE 999,602.84

UTILIDAD 4.00% 82,662.34

SUB TOTAL 16,696,506.99

RESUMEN DE METRADOS ACUMULADOS

Partida: 220.B Mejoramientos

Inicial Final (m) (m3) (S/) (S/)

57+440.000 57+530.000 90.00 648.00 13.76 8,916.48 no valorizado con protocolo

MOVIMIENTO DE TIERRA 567,328.36

Falta de protocolos de topografia 59+110 - 59+140

* Se a deducido el 10 % sobre los metrados de avance en

ESPECIALIDAD : SUELOS Y PAVIMENTOS

SUB BASES Y BASE 241,150.82

ESPECIALIDAD : OBRAS DE ARTE

OBRAS DE ARTE 7,299,518.86

Subdrenes ml 137.14 2,690.01 368,907.97 No se tiene protocolos de suelos y topografia REGULARIZANDO

Km 93+710 al km 94+750, deberán ser debidamente

ESPECIALIDAD : SEÑALIZACION Y SEGURIDAD VIAL

SEÑALIZACION Y SEGURIDAD VIAL 1,014,102.04

Barrera de Seguridad Borde Lateral

Barrera de Seguridad Borde Puente

INFORME TP.145000.092.23 TTDVSVS/EFMR desetima

PROGRAMA DE CIERRE 999,602.84

ESPECIALIDAD : OBRAS DE ARTE

OBRAS DE ARTE Y DRENAJE 143,226.76

UTILIDAD 4.00% 81,988.37

SUB TOTAL 16,560,375.00

PRESUPUESTO INCLUIDO DEDUCTIVOS

METRADO METRADO METRADO METRADO METRADO METRADO Precio

PRESUPUESTO INCLUIDO DEDUCTIVOS

METRADO METRADO METRADO METRADO METRADO METRADO Precio

PRESUPUESTO INCLUIDO DEDUCTIVOS

METRADO METRADO METRADO METRADO METRADO METRADO Precio

PRESUPUESTO INCLUIDO DEDUCTIVOS

METRADO METRADO METRADO METRADO METRADO METRADO Precio

SUB TOTAL (D) 214,086,058.91 287,055,641.50 19291601.755291

TOTAL (F) 252,621,549.51 338,725,656.97 22,764,090.08

VALORIZACION N° 37 - OBRAS INICIALES (OI)

VALORIZACION N° 37 - OBRAS INICIALES (OI)

VALORIZACION N° 37 - OBRAS INICIALES (OI)

VALORIZACION N° 37 - OBRAS INICIALES (OI)

SUB TOTAL (D) 214,086,058.91 137,040,948.53 6,134,812.48 143,175,761.01 70,910,297.90

TOTAL (F) 252,621,549.51 161,708,319.27 7,239,078.73 168,947,398.00 83,674,151.52

RESUMEN DE METRADOS ACUMULADOS

Partida: 210.A CONFORMACION DE TERRAPLENES

210.A 210.A 221.A 221.A 222.A

Inicial Final (m3) (m3) (m3) (m3) (m3)