CRONOGRAMA VALORIZADO DE OBRA

Item Descripción Und. Metrado Precio (S/.) Parcial (S/.) S/. 281,269.28 S/. 279,275.35 S/. 462,669.75 S/. 956,820.29 S/. 396,879.52 S/. 153,870.24
11% 11% 18% 38% 16% 6%
01 MEJORAMIENTO DE LA CARRETERA 2,530,784.39 S/. 83,060.10 S/. 826.67 S/. 800.00 S/. 826.67 S/. 800.00 S/. 590.01
01.01 TRABAJOS PRELIMINARES 86,903.43 S/. 2,500.00
01.01.01 CAMPAMENTO PROVISIONAL DE OBRA glb 1.00 2,500.00 2,500.00 S/. 1,500.00
01.01.02 CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60 X 2.40 m u 1.00 1,500.00 1,500.00 S/. 45,000.00
01.01.03 MOVILIZACION Y DESMOVILIZACION DE EQUIPO glb 1.00 45,000.00 45,000.00 S/. 33,103.43
01.01.04 TOPOGRAFIA Y GEOREFERENCIACION glb 1.00 33,103.43 33,103.43 S/. 418.54 S/. 361.67 S/. 350.00 S/. 361.67 S/. 350.00 S/. 258.13
01.01.05 ALQUILER DE OFICINAS ADMINISTRATIVAS mes 6.00 350.00 2,100.00 S/. 538.13 S/. 465.00 S/. 450.00 S/. 465.00 S/. 450.00 S/. 331.88
01.01.06 GUARDIANIA Y ALMACEN mes 6.00 450.00 2,700.00 S/. 176,216.57 S/. 138,598.25 S/. 130,887.71 S/. 263,478.92
01.02 MOVIMIENTO DE TIERRAS 709,181.44 S/. 152,156.97 S/. 135,250.64 S/. 130,887.71 S/. 105,255.54
01.02.01 CORTE DE MATERIAL SUELTO EN TERRENO NORMAL m3 75,114.90 6.97 523,550.85 S/. 11,653.73
01.02.02 CORTE DE MATERIAL EN ROCA SUELTA m3 689.57 16.90 11,653.73 S/. 12,405.87 S/. 3,347.61
01.02.03 CORTE DE MATERIAL EN ROCA FIJA m3 610.60 25.80 15,753.48 S/. 158,223.38
01.02.04 CONFORMACION DE TERRAPLENES m3 15,743.62 10.05 158,223.38 S/. 21,992.61 S/. 139,850.43 S/. 135,339.13 S/. 192,024.33 S/. 158,815.56
01.03 TRANSPORTE 648,022.06 S/. 15,444.32 S/. 98,210.01 S/. 95,041.95 S/. 76,429.57
01.03.01 TRANSPORTE DE MATERIAL EXCEDENTE D < 1 km m3-km 34,187.75 8.34 285,125.84 S/. 6,548.29 S/. 41,640.42 S/. 40,297.18 S/. 32,405.65
01.03.02 TRANSPORTE DE MATERIAL EXCEDENTE D > 1 km m3-km 65,701.93 1.84 120,891.55 S/. 49,255.35 S/. 94,032.94
01.03.03 TRANSPORTE DE MATERIAL AFIRMADO D < 1 km m3-km 16,937.15 8.46 143,288.29 S/. 33,933.76 S/. 64,782.62
01.03.04 TRANSPORTE DE MATERIAL AFIRMADO D > 1 km m3-km 56,088.85 1.76 98,716.38 S/. 74,918.45 S/. 411,732.45 S/. 126,370.13 S/. 98,287.88
01.04 PAVIMENTOS 711,308.91 S/. 104,088.61
01.04.01 PERFILADO Y COMPACTADO EN ZONA DE CORTE m2 64,252.23 1.62 104,088.61 S/. 42,001.99 S/. 172,476.27
01.04.02 EXTRACCION Y APILAMIENTO (prestamo de cantera) m3 38,028.06 5.64 214,478.26 S/. 32,916.46 S/. 135,167.57
01.04.03 ZARANDEADO DE MATERIAL DE PRESTAMO (prestamo de cantera) m3 38,028.06 4.42 168,084.03 S/. 126,370.13 S/. 98,287.88
01.04.04 EXTENDIDO Y COMPACTADO DE BASE GRANULAR m2 117,009.38 1.92 224,658.01 S/. 120,724.46 S/. 56,070.15 S/. 53,973.18 S/. 6,018.50
01.05 OBRAS DE ARTE Y DRENAJE 236,786.29 S/. 96,491.56
01.05.01 PONTON 10 M 96,491.56 S/. 2,473.74
01.05.01.01 EXCAVACION EN MATERIAL SUELTO (EN SECO) m3 160.32 15.43 2,473.74 S/. 314.21
01.05.01.02 RELLENO NO ESTRUCTURAL m3 47.25 6.65 314.21 S/. 9,785.06
01.05.01.03 ENCOFRADO Y DESENCOFRADO CARAVISTA EN SECO DE ESTRIBOS m2 104.03 94.06 9,785.06 S/. 21,926.25
01.05.01.04 CONCRETO CICLOPEO f'c=140 kg/cm2 + 30 % PM. m3 69.88 313.77 21,926.25 S/. 43,541.58
01.05.01.05 CONCRETO F'C=210 KG/CM2 (EN SECO) EN ESTRIBOS m3 87.20 499.33 43,541.58 S/. 3,066.34
01.05.01.06 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 486.72 6.30 3,066.34 S/. 2,785.09
01.05.01.07 SUMINISTRO Y COLOCACION DE ROLLIZOS glb 1.00 2,785.09 2,785.09 S/. 12,099.29
01.05.01.08 SUMINISTRO Y COLOCACION DE MADERA PARA TABLERO glb 1.00 12,099.29 12,099.29 S/. 500.00
01.05.01.09 PRUEBA DE CARGA u 1.00 500.00 500.00 S/. 24,232.90 S/. 16,046.11
01.05.02 PONTON 6 M 40,279.01 S/. 546.53
01.05.02.01 EXCAVACION EN MATERIAL SUELTO (EN SECO) m3 35.42 15.43 546.53 S/. 314.21
01.05.02.02 RELLENO NO ESTRUCTURAL m3 47.25 6.65 314.21 S/. 3,351.36
01.05.02.03 ENCOFRADO Y DESENCOFRADO CARAVISTA EN SECO DE ESTRIBOS m2 35.63 94.06 3,351.36 S/. 4,204.52
01.05.02.04 CONCRETO CICLOPEO f'c=140 kg/cm2 + 30 % PM. m3 13.40 313.77 4,204.52 S/. 15,816.28 S/. 2,259.47
01.05.02.05 CONCRETO F'C=210 KG/CM2 (EN SECO) EN ESTRIBOS m3 36.20 499.33 18,075.75 S/. 3,066.34
01.05.02.06 ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60 kg 486.72 6.30 3,066.34 S/. 2,785.09
01.05.02.07 SUMINISTRO Y COLOCACION DE ROLLIZOS D=.45 m glb 1.00 2,785.09 2,785.09 S/. 7,435.21
01.05.02.08 SUMINISTRO Y COLOCACION DE MADERA PARA TABLERO L=6m glb 1.00 7,435.21 7,435.21 S/. 500.00
01.05.02.09 PRUEBA DE CARGA u 1.00 500.00 500.00 S/. 37,711.41 S/. 1,553.27
01.05.03 ALCANTARILLAS 06 UND TMC 39,264.68 S/. 2,685.45
01.05.03.01 EXCAVACION DE ZANJA PARA ALCANTARILLAS m3 184.44 14.56 2,685.45 S/. 813.63
01.05.03.02 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c=140 kg/cm2 m3 4.44 183.25 813.63 S/. 5,397.35
01.05.03.03 CONCRETO f'c=175 kg/cm2 m3 12.48 432.48 5,397.35 S/. 7,952.91
01.05.03.04 ENCOFRADO Y DESENCOFRADO ALCANTARILLAS m2 126.78 62.73 7,952.91 S/. 20,862.07 S/. 672.97
01.05.03.05 ALCANTARILLA TMC 0=36" C=12 m 37.80 569.71 21,535.04 S/. 880.30
01.05.03.06 RELLENO CON MATERIAL SELECCIONADO m3 27.84 31.62 880.30 S/. 48,639.06
01.05.04 BADEN DE CONCRETO SIMPLE 8 UND 48,639.06 S/. 8,350.99
01.05.04.01 EXCAVACION PARA BADENES m3 260.48 32.06 8,350.99 S/. 25,166.23
01.05.04.02 CONCRETO F'C=210 KG/CM2 m3 50.40 499.33 25,166.23 S/. 12,021.20
01.05.04.03 EMBOQUILLADO DE PIEDRA CON CONCRETO f'c=140 kg/cm2 m3 65.60 183.25 12,021.20 S/. 2,291.17
01.05.04.04 ENCOFRADO Y DESENCOFRADO PARA BADENES m2 35.20 65.09 2,291.17 S/. 809.47
01.05.04.05 RELLENO CON MATERIAL SELECCIONADO m3 25.60 31.62 809.47 S/. 3,780.85 S/. 6,018.50
01.05.05 CUNETAS DE CONCRETO 9,799.35 S/. 176.04
01.05.05.01 EXCAVACION DE ZANJA PARA CUNETAS m3 7.20 24.45 176.04 S/. 1,340.37
01.05.05.02 NIVELACION Y COMPACTACION MANUAL m2 130.64 10.26 1,340.37 S/. 2,264.44 S/. 2,566.36
01.05.05.03 CONCRETO f'c=175 kg/cm2 m3 11.17 432.48 4,830.80 S/. 1,754.24
01.05.05.04 ENCOFRADO Y DESENCOFRADO PARA CUNETAS m2 31.50 55.69 1,754.24 S/. 1,631.50
01.05.05.05 JUNTAS ASFALTICAS m 130.00 12.55 1,631.50 S/. 66.40
01.05.05.06 RELLENO CON MATERIAL SELECCIONADO m3 2.10 31.62 66.40 S/. 2,312.63
01.05.06 MURO DE MAMPOSTRIA CON CONCRETO 2,312.63 S/. 121.83
01.05.06.01 EXCAVACION DE ZANJA PARA MUROS DE CONTENCION m3 3.80 32.06 121.83 S/. 1,364.33
01.05.06.02 CONCRETO f 'c=175 kg/cm2 + 70% PG m3 7.20 189.49 1,364.33 S/. 679.32
01.05.06.03 ENCOFRADO Y DESENCOFRADO EN MURO DE CONTECION m2 9.00 75.48 679.32 S/. 147.15
01.05.06.04 RELLENO CON MATERIAL PROPIO m3 9.00 16.35 147.15 S/. 23,667.52
01.06 SEÑALIZACIONES 23,667.52 S/. 5,099.22
01.06.01 POSTE KILOMETRICOS u 18.00 283.29 5,099.22 S/. 10,358.40
01.06.02 SEÑALES INFORMATIVAS u 5.00 2,071.68 10,358.40 S/. 8,209.90
01.06.03 SEÑALES PREVENTIVAS u 10.00 820.99 8,209.90 S/. 32,687.77 S/. 56,920.65 S/. 25,306.33
01.07 MITIGACION AMBIENTAL 114,914.74 S/. 12,091.71
01.07.01 RESTAURACION DE CANTERAS ha 3.00 4,030.57 12,091.71 S/. 32,687.77 S/. 44,828.94 S/. 12,141.17
01.07.02 ACONDICIONAMIENTO DE MATERIAL EXCEDENTE EN EL DME m3 47,188.35 1.90 89,657.87 S/. 7,800.00
01.07.03 RESTAURACION DE AREA OCUPADA POR MAQUINARIA Y CAMPAMENTO m2 10,000.00 0.78 7,800.00 S/. 5,365.16
01.07.04 REVEGETACION (ESTABILIZACION DE TALUDES) ha 1.06 5,061.47 5,365.16