DATOS DE OBRA

- ENTIDAD : MUNICIPALIDAD DISTRITAL DE PONTO

- MODALIDAD DE CONCURSO : LICITACION PUBLICA
- PROCESO : Licitcion Publica N° 002-2017-MDP/CS - ADHOC
- CONTRATO DE OBRA : CONTRATO DE EJECUCION DE OBRA S/N
- MODALIDAD DE EJECUCIÓN : PRECIOS UNITARIOS

“CONSTRUCCION DE LA CARRETERA PONTO - GAGAHUAIN-CONIN,

- OBRA :
DISTRITO DE PONTO – HUARI - ANCASH"

- CONTRATISTA : CONSORCIO VIAL HUARI

- REPRESENTANTE DEL CONSORCIO : Ing. HENRY RICHARD SILVA RIMEY
- RESIDENTE DE OBRA : ING. JUAN LUIS BAZAN BARRETO
- SUPERVISIÓN : CONSORCIO SUPERVISOR GAGAHUAIN CONIN RLR
- JEFE DE SUPERVISIÓN : ING. ROBERT SEVERO LEON RODRIGUEZ
- PRESUPUESTO CONTRATADO : S/. 6,393,967.00 June, 2017 Incl. IGV
- VALOR REFERENCIAL : S/. 6,393,967.00 April, 2017 Incl. IGV
- FACTOR DE RELACIÓN : 1.00000
- PLAZO CONTRACTUAL : 210
- INICIO DE OBRA : 13 de July de 2017
- FECHA DE TÉRMINO DE OBRA (Contrac: 7 de February de 2018
- CONDICIÓN DE LA OBRA : EN EJECUCION

- UBICACIÓN
SECTOR : PONTO - GAGAHUAIN - CONIN
DISTRITO : PONTO
PROVINCIA : HUARI
DEPARTAMENTO : ANCASH
REGIÓN : ANCASH

1
 CALENDARIO DE AVANCE DE OBRA ACELERADO

OBRA “CONSTRUCCION DE LA CARRETERA PONTO - GAGAHUAIN-CONIN, DISTRITO DE PONTO – HUARI - ANCASH"

CLIENTE MUNICIPALIDAD DISTRITAL DE PONTO
LUGAR PONTO - GAGAHUAIN - CONIN
RESIDENTE ING. JUAN LUIS BAZAN BARRETO
SUPERVISION CONSORCIO SUPERVISOR GAGAHUAIN CONIN RLR
JEFE SUPERVISIO ING. ROBERT SEVERO LEON RODRIGUEZ
13/7/2017-31/07/17 1/8/2017-31/10/17 1/9/2017-30/09/17 1/10/2017-31/10/17 1/11/2017-30/11/17 1/12/2017-31/12/17 1/01/2018-31/01/18 1/02/2018-07/02/18
MES 1 - EJECUTADO MES 2 - EJECUTADO MES 3 - EJECUTADO MES 4 MES 5 MES 6 MES 7 MES 8
ITEM DESCRIPCION UNIDADMETRADO C. U. TOTAL
METRADO%AVANCE PARCIALMETRADO%AVANCE PARCIALMETRADO%AVANCE PARCIALMETRADO%AVANCE PARCIALMETRADO%AVANCE PARCIALMETRADO%AVANCE PARCIALMETRADO%AVANCE PARCIALMETRADO%AVANCE PARCIAL
01 OBRAS PROVISIONALES, TRABAJOS PRELIMINARES, SEGURIDAD Y SALUD S/255,522.45
01.01 OBRAS PROVISIONALES Y TRABAJOS PRELIMINARES S/233,263.30
01.01.01 OBRAS PROVISIONALES S/208,842.12
01.01.01.01 CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60X2.40m u 1 S/879.87 S/879.87 1.00 100.00% S/879.87 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00
01.01.01.02 CAMPAMENTOS PROVISIONAL DE OBRA glb 2 S/5,054.08 S/10,108.16 1.00 50.00% S/5,054.08 1.00 50.00% S/5,054.08 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00
01.01.01.03 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y MAQUI glb 1 S/193,054.09 S/193,054.09 0.50 50.00% S/96,527.05 0.25 25.00% S/48,263.52 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.25 25.00% S/48,263.52
01.01.01.04 MODULOS DE SS-HH u 4 S/1,200.00 S/4,800.00 0.00 0.00% S/0.00 2.00 50.00% S/2,400.00 0.00 0.00% S/0.00 1.00 25.00% S/1,200.00 0.00 0.00% S/0.00 1.00 25.00% S/1,200.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00
01.01.02 TRABAJOS PRELIMINARES S/24,421.18
01.01.02.01 LIMPIEZA Y DESBROCE DEL TERRENO m2 10000 S/0.44 S/4,400.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 10000.00 100.00% S/4,400.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00
01.01.02.02 TRAZO Y REPLANTEO GENERAL km 8.27 S/907.54 S/7,505.36 8.27 100.00% S/7,505.36 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00
01.01.02.03 TRAZO Y REPLANTEO DURANTE EL PROCESO km 8.27 S/1,513.40 S/12,515.82 0.56 6.77% S/847.50 2.49 30.11% S/3,768.37 2.75 33.25% S/4,161.85 0.75 9.07% S/1,135.05 0.75 9.07% S/1,135.05 0.75 9.07% S/1,135.05 0.22 2.66% S/332.95 0.00 0.00% S/0.00
01.02 SALUD Y SEGURIDAD S/22,259.15
01.02.01 ELABORACION, ADMINISTRACION E IMPLEMENTACION DEL glb 1 S/3,500.00 S/3,500.00 1.00 100.00% S/3,500.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00
01.02.02 PROTECCIONES COLECTIVAS glb 1 S/2,740.38 S/2,740.38 1.00 100.00% S/2,740.38 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00
01.02.03 PROTECCIONES INDIVIDUALES und 50 S/127.37 S/6,368.50 50.00 100.00% S/6,368.50 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00
01.02.04 SEÑALIZACION TEMPORAL DE SEGURIDAD glb 1 S/2,900.27 S/2,900.27 1.00 100.00% S/2,900.27 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00
01.02.05 CAPACITACION EN SEGURIDAD Y SALUD OCUPACIONAL glb 1 S/5,000.00 S/5,000.00 0.25 25.00% S/1,250.00 0.25 25.00% S/1,250.00 0.35 35.00% S/1,750.00 0.05 5.00% S/250.00 0.05 5.00% S/250.00 0.05 5.00% S/250.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00
01.02.06 RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS EN SEGU glb 1 S/1,750.00 S/1,750.00 0.00 0.00% S/0.00 0.25 25.00% S/437.50 0.35 35.00% S/612.50 0.10 10.00% S/175.00 0.10 10.00% S/175.00 0.10 10.00% S/175.00 0.10 10.00% S/175.00 0.00 0.00% S/0.00
02 CONSTRUCCION EN CARRETERA S/3,899,838.10
02.01 MOVIMIENTO DE TIERRAS Y EXPLANACIONES S/3,388,129.86
02.01.01 EXCAVACION EN EXPLANACIONES-MATERIAL COMUN m3 113241.95 S/3.91 S/442,776.02 7473.57 6.60% S/29,221.66 13592.23 12.00% S/53,145.62 26080.08 23.03% S/101,973.11 9467.44 8.36% S/37,017.69 0.00 0.00% S/0.00 0.00 0.00% S/0.00 56628.63 50.01% S/221,417.94 0.00 0.00% S/0.00
02.01.02 EXCAVACION EN EXPLANACIONES-ROCA SUELTA m3 33002.64 S/10.76 S/355,108.41 0.00 0.00% S/0.00 2100.97 6.37% S/22,606.44 2253.82 6.83% S/24,251.09 6287.11 19.05% S/67,649.33 10822.57 32.79% S/116,450.87 10565.46 32.01% S/113,684.35 972.71 2.95% S/10,466.33 0.00 0.00% S/0.00
02.01.03 EXCAVACION EN EXPLANACIONES-ROCA FIJA m3 105448.23 S/18.58 S/1,959,228.11 0.00 0.00% S/0.00 13421.62 12.73% S/249,373.70 7167.72 6.80% S/133,176.26 18409.68 17.46% S/342,051.82 25252.67 23.95% S/469,194.57 24652.74 23.38% S/458,047.91 16543.80 15.69% S/307,383.86 0.00 0.00% S/0.00
02.01.04 MEJORAMIENTO DE TERRENO PARA SUB-RASANTE m3 450 S/32.66 S/14,697.00 0.00 0.00% S/0.00 450.00 100.00% S/14,697.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00
02.01.05 RELLENO Y COMPACTADO CON MATERIAL PROPIO m3 5263.46 S/8.08 S/42,528.76 44.81 0.85% S/362.06 114.50 2.18% S/925.16 726.91 13.81% S/5,873.43 69.17 1.31% S/558.89 42.83 0.81% S/346.07 208.11 3.95% S/1,681.53 4057.13 77.08% S/32,781.61 0.00 0.00% S/0.00
02.01.06 ELIMINACION DE MATERIAL EXCEDENTE, MENOR 1.5 KM m3 79851.21 S/2.95 S/235,561.07 7429.89 9.30% S/21,918.18 0.00 0.00% S/0.00 42671.62 53.44% S/125,881.27 10162.98 12.73% S/29,980.79 11431.45 14.32% S/33,722.79 8155.27 10.21% S/24,058.05 0.00 0.00% S/0.00 0.00 0.00% S/0.00
02.01.07 ELIMINACION DE MATERIAL EXCEDENTE, MAYOR 1.5 KM m3 82899.63 S/4.08 S/338,230.49 0.00 0.00% S/0.00 36250.40 43.73% S/147,901.63 0.00 0.00% S/0.00 0.00 0.00% S/0.00 7441.55 8.98% S/30,361.52 10070.60 12.15% S/41,088.06 29137.08 35.15% S/118,879.27 0.00 0.00% S/0.00
02.02 TRANSPORTE DE MATERIAL S/60,289.93
02.02.01 TRASLADO DE MATERIAL DE CANTERA MENOR 2.5 KM m3 4940 S/6.05 S/29,887.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 1729.00 35.00% S/10,460.45 3211.00 65.00% S/19,426.55 0.00 0.00% S/0.00
02.02.02 TRASLADO DE MATERIAL DE CANTERA MAYOR 2.5 KM m3 3348.34 S/9.08 S/30,402.93 0.00 0.00% S/0.00 450.00 13.44% S/4,086.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 2678.67 80.00% S/24,322.34 219.67 6.56% S/1,994.59
02.03 AFIRMADOS S/451,418.31
02.03.01 PERFILADO Y COMPACTADO EN ZONAS DE CORTE m2 52917.35 S/2.00 S/105,834.70 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 10583.47 20.00% S/21,166.94 13229.34 25.00% S/26,458.68 21166.94 40.00% S/42,333.88 7937.60 15.00% S/15,875.21 0.00 0.00% S/0.00
02.03.02 AFIRMADO GRANULAR E=0.15 m. m3 9922.01 S/34.83 S/345,583.61 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 992.20 10.00% S/34,558.36 1488.30 15.00% S/51,837.54 2480.50 25.00% S/86,395.90 4961.01 50.00% S/172,791.80
03 OBRAS DE ARTE Y DRENAJE S/155,699.93
03.01 ALCANTARILLA TIPO TMC S/116,668.73
03.01.01 OBRAS PRELIMINARES S/188.89
03.01.01.01 TRAZO Y REPLANTEO m 59.4 S/3.18 S/188.89 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 59.40 100.00% S/188.89
03.01.02 MOVIMIENTO DE TIERRAS S/12,850.44
03.01.02.01 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 1492.05 S/4.07 S/6,072.64 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 1492.05 100.00% S/6,072.64
03.01.02.02 EXCAVACION EN ROCA FIJA m3 223.81 S/20.03 S/4,482.91 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 223.81 100.00% S/4,482.91
03.01.02.03 RELLENO Y COMPACTADO CON MATERIAL PROPIO m3 284.02 S/8.08 S/2,294.88 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 284.02 100.00% S/2,294.88
03.01.03 ARMADO Y COLOCACION DE ALCANTARILLAS TMC S/33,949.49
03.01.03.01 ALCANTARILLA METALICA CIRCULAR TMC Ø=36" m 45.45 S/412.51 S/18,748.58 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 45.45 100.00% S/18,748.58
03.01.03.02 ALCANTARILLA METALICA CIRCULAR TMC Ø=48" m 24.8 S/612.94 S/15,200.91 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 24.80 100.00% S/15,200.91
03.01.04 OBRAS DE CONCRETO SIMPLE S/57,732.88
03.01.04.01 SOLADO e=3" m2 160 S/21.69 S/3,470.40 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 160.00 100.00% S/3,470.40
03.01.04.02 ENCOFRADO Y DESENCOFRADO DE CABEZAL Y SALIDA m2 339.24 S/43.46 S/14,743.37 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 339.24 100.00% S/14,743.37
03.01.04.03 CONCRETO f'c=175 kg/cm2 m3 87.8 S/335.26 S/29,435.83 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 87.80 100.00% S/29,435.83
03.01.04.04 ALIVIADERO EMBOQUILLADO DE PIEDRA CON CONCRETO f'c= m3 52.69 S/191.37 S/10,083.29 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 52.69 100.00% S/10,083.29
03.01.05 REVOQUES Y ENLUCIDOS S/11,947.03 S/0.00
03.01.05.01 TARRAJEO CON IMPERMEABILIZANTE EN SUPERFICIE MOJAD m2 271.4 S/44.02 S/11,947.03 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 271.40 100.00% S/11,947.03
03.02 CUNETAS S/39,031.20 S/0.00
03.02.01 CONFORMACION DE CUNETA EN MATERIAL CONGLOMERADO m 9850 S/2.40 S/23,640.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 7000.00 71.07% S/16,800.00 2850.00 28.93% S/6,840.00 0.00 0.00% S/0.00
03.02.02 CONFORMACION DE CUNETA EN MATERIAL ROCOSO m 2120 S/7.26 S/15,391.20 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00% S/0.00 0.00 0.00% S/0.00 2120.00 100.00% S/15,391.20
04 SEÑALIZACION Y SEGURIDAD VIAL S/116,012.59
04.01 HITOS KILOMETRICOS u 9 S/341.79 S/3,076.11 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 9.00 100.00% S/3,076.11
04.02 SEÑALES PREVENTIVAS CON POSTE u 13 S/578.83 S/7,524.79 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 13.00 100.00% S/7,524.79
04.03 SEÑALES INFORMATIVAS 1.00x2.20 m u 2 S/775.62 S/1,551.24 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 2.00 100.00% S/1,551.24
04.04 SUMINISTRO E INSTALACION DE GUARDAVIAS m 745 S/139.41 S/103,860.45 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 745.00 100.00% S/103,860.45
05 MITIGACION DEL IMPACTO AMBIENTAL S/70,833.68
05.01 RESTAURACION DE AREAS AFECTADA POR CAMPAMENTOS Y P m2 11000 S/1.41 S/15,510.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 11000.00 100.00% S/15,510.00
05.02 RESTAURACION DE CANTERAS glb 1 S/12,000.00 S/12,000.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 1.00 100.00% S/12,000.00
05.03 RESTAURACION DE LAS AREAS EN BOTADEROS glb 1 S/12,000.00 S/12,000.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 1.00 100.00% S/12,000.00
05.04 REVEGETACION glb 1 S/20,823.68 S/20,823.68 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 1.00 100.00% S/20,823.68
05.05 PROGRAMA DE EDUCACION AMBIENTAL glb 2 S/2,000.00 S/4,000.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 2.00 100.00% S/4,000.00
05.06 PROGRAMA DE CONTINGENCIAS glb 1 S/3,000.00 S/3,000.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 1.00 100.00% S/3,000.00
05.07 PROGRAMA DE SEGUIMIENTO Y VIGILANCIA glb 1 S/3,500.00 S/3,500.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 1.00 100.00% S/3,500.00
06 FLETE S/26,848.48
06.01 FLETE TERRESTRE glb 1 S/26,848.48 S/26,848.48 0.25 25.00% S/6,712.12 0.50 50.00% S/13,424.24 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.00 0.00% S/0.00 0.25 25.00% S/6,712.12

COSTO DIRECTO 4,524,755.23 185,787.03 567,333.26 402,079.51 501,185.51 712,652.91 762,751.82 844,296.96 548,668.23
GASTOS GENERALES (9.7549% C.D) 441,385.35 18,123.34 55,342.79 39,222.45 48,890.15 69,518.58 74,405.68 82,360.32 53,522.04
UTILIDAD (10% C.D) 452,475.52 18,578.70 56,733.33 40,207.95 50,118.55 71,265.29 76,275.18 84,429.70 54,866.82
SUBTOTAL 5,418,616.10 222,489.07 679,409.38 481,509.91 600,194.21 853,436.78 913,432.68 1,011,086.98 657,057.09
FACTOR 1.0 5,418,616.10 222,489.07 679,409.38 481,509.91 600,194.21 853,436.78 913,432.68 1,011,086.98 657,057.09
TOTAL 5,418,616.10 222,489.07 679,409.38 481,509.91 600,194.21 853,436.78 913,432.68 1,011,086.98 657,057.09
I.G.V. 18% 975,350.90 40,048.03 122,293.69 86,671.78 108,034.96 153,618.62 164,417.88 181,995.66 118,270.28
PRESUPUESTO TOTAL PROGRAMADO 6,393,967.00 262,537.10 801,703.07 568,181.69 708,229.17 1,007,055.40 1,077,850.56 1,193,082.64 775,327.37
AVANCE PARCIAL PROGRAMADO 4.11% 12.54% 8.89% 11.08% 15.75% 16.86% 18.66% 12.13%
AVANCE ACUMULADO PROGRAMADO 4.11% 16.64% 25.53% 36.61% 52.36% 69.21% 87.87% 100.00%
PRESUPUESTO TOTAL EJECUTADO 262,537.10 801,703.07 568,181.69 0.00% 0.00% 0.00% 0.00% 0.00%
PORCENTAJE VALORIZADO EJECUTADO 4.11% 12.54% 8.89% 0.00% 0.00% 0.00% 0.00% 0.00%
PORCENTAJE DE AVANCE DE OBRA ACUMULADO 4.11% 16.64% 25.53% 0.00% 0.00% 0.00% 0.00% 0.00%

2
 HOJA DE METRADOS
“CONSTRUCCION DE LA CARRETERA PONTO - GAGAHUAIN-CONIN, DISTRITO DE PONTO – HUARI -
Obra:
ANCASH"
Entidad MUNICIPALIDAD DISTRITAL DE PONTO
Periodo: SETIEMBRE DEL 2017
RESIDENTE ING. JUAN LUIS BAZAN BARRETO
SUPERVISION CONSORCIO SUPERVISOR GAGAHUAIN CONIN RLR
JEFE SUPERVISI ING. ROBERT SEVERO LEON RODRIGUEZ

METRADO METRADO METRADO

ITEM ESPECIFICACIONES UNIDAD
VALORIZACION 01 VALORIZACION 02 VALORIZACION 03

01.01 OBRAS PROVISIONALES Y TRABAJOS PRELIMINARES

01.01.01 OBRAS PROVISIONALES
01.01.01.01 CARTEL DE IDENTIFICACION DE LA OBRA DE 3.60X2.40m u 1.00 0.00 0.00
01.01.01.02 CAMPAMENTOS PROVISIONAL DE OBRA glb 1.00 1.00 0.00
01.01.01.03 MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y MAQUINARIAS glb 0.50 0.25 0.00
01.01.01.04 MODULOS DE SS-HH u 0.00 2.00 0.00
01.01.02 TRABAJOS PRELIMINARES
01.01.02.01 LIMPIEZA Y DESBROCE DEL TERRENO m2 0.00 0.00 10,000.00
01.01.02.02 TRAZO Y REPLANTEO GENERAL km 8.27 0.00 0.00
01.01.02.03 TRAZO Y REPLANTEO DURANTE EL PROCESO km 0.56 2.49 2.75
01.02 SALUD Y SEGURIDAD
01.02.01 ELABORACION, ADMINISTRACION E IMPLEMENTACION DEL PLAN DE S glb 1.00 0.00 0.00
01.02.02 PROTECCIONES COLECTIVAS glb 1.00 0.00 0.00
01.02.03 PROTECCIONES INDIVIDUALES glb 50.00 0.00 0.00
01.02.04 SEÑALIZACION TEMPORAL DE SEGURIDAD glb 1.00 0.00 0.00
01.02.05 CAPACITACION EN SEGURIDAD Y SALUD OCUPACIONAL glb 0.25 0.25 0.35
01.02.06 RECURSOS PARA RESPUESTAS ANTE EMERGENCIAS EN SEGURIDAD Y glb 0.00 0.25 0.35
02 CONSTRUCCION EN CARRETERA
02.01 MOVIMIENTO DE TIERRAS Y EXPLANACIONES
02.01.01 EXCAVACION EN EXPLANACIONES-MATERIAL COMUN m3 7,473.57 13,592.23 26,080.08
02.01.02 EXCAVACION EN EXPLANACIONES-ROCA SUELTA m3 0.00 2,100.97 2,253.82
02.01.03 EXCAVACION EN EXPLANACIONES-ROCA FIJA m3 0.00 13,421.62 7,167.72
02.01.04 MEJORAMIENTO DE TERRENO PARA SUB-RASANTE m3 0.00 450.00 0.00
02.01.05 RELLENO Y COMPACTADO CON MATERIAL PROPIO m3 44.81 114.50 726.91
02.01.06 ELIMINACION DE MATERIAL EXCEDENTE, MENOR 1.5 KM m3 7,429.89 42,671.62
02.01.07 ELIMINACION DE MATERIAL EXCEDENTE, MAYOR 1.5 KM m3 0.00 36,250.40 0.00
02.02 TRANSPORTE DE MATERIAL
02.02.01 TRASLADO DE MATERIAL DE CANTERA MENOR 2.5 KM m3 0.00 0.00 0.00
02.02.02 TRASLADO DE MATERIAL DE CANTERA MAYOR 2.5 KM m3 0.00 450.00 0.00
02.03 AFIRMADOS
02.03.01 PERFILADO Y COMPACTADO EN ZONAS DE CORTE m2 0.00 0.00 0.00
02.03.02 AFIRMADO GRANULAR E=0.15 m. m3 0.00 0.00 0.00
03 OBRAS DE ARTE Y DRENAJE
03.01 ALCANTARILLA TIPO TMC
03.01.01 OBRAS PRELIMINARES
03.01.01.01 TRAZO Y REPLANTEO m 0.00 0.00 0.00
03.01.02 MOVIMIENTO DE TIERRAS
03.01.02.01 EXCAVACION NO CLASIFICADA PARA ESTRUCTURAS m3 0.00 0.00 0.00
03.01.02.02 EXCAVACION EN ROCA FIJA m3 0.00 0.00 0.00
03.01.02.03 RELLENO Y COMPACTADO CON MATERIAL PROPIO m3 0.00 0.00 0.00
03.01.03 ARMADO Y COLOCACION DE ALCANTARILLAS TMC
03.01.03.01 ALCANTARILLA METALICA CIRCULAR TMC Ø=36" m 0.00 0.00 0.00
03.01.03.02 ALCANTARILLA METALICA CIRCULAR TMC Ø=48" m 0.00 0.00 0.00
03.01.04 OBRAS DE CONCRETO SIMPLE

03.01.04.01 SOLADO e=3" m2 0.00 0.00 0.00

03.01.04.02 ENCOFRADO Y DESENCOFRADO DE CABEZAL Y SALIDA m2 0.00 0.00 0.00
03.01.04.03 CONCRETO f'c=175 kg/cm2 m3 0.00 0.00 0.00
03.01.04.04 ALIVIADERO EMBOQUILLADO DE PIEDRA CON CONCRETO f'c=140 kg/cmm3 0.00 0.00 0.00
03.01.05 REVOQUES Y ENLUCIDOS
03.01.05.01 TARRAJEO CON IMPERMEABILIZANTE EN SUPERFICIE MOJADA m2 0.00 0.00 0.00
03.02 CUNETAS
03.02.01 CONFORMACION DE CUNETA EN MATERIAL CONGLOMERADO m 0.00 0.00 0.00
03.02.02 CONFORMACION DE CUNETA EN MATERIAL ROCOSO m 0.00 0.00 0.00
04 SEÑALIZACION Y SEGURIDAD VIAL
04.01 HITOS KILOMETRICOS u 0.00 0.00 0.00
04.02 SEÑALES PREVENTIVAS CON POSTE u 0.00 0.00 0.00

3
04.03 SEÑALES INFORMATIVAS 1.00x2.20 m u 0.00 0.00 0.00
04.04 SUMINISTRO E INSTALACION DE GUARDAVIAS m 0.00 0.00 0.00
05 MITIGACION DEL IMPACTO AMBIENTAL
05.01 RESTAURACION DE AREAS AFECTADA POR CAMPAMENTOS Y PATIO DE m2 0.00 0.00 0.00
05.02 RESTAURACION DE CANTERAS glb 0.00 0.00 0.00
05.03 RESTAURACION DE LAS AREAS EN BOTADEROS glb 0.00 0.00 0.00
05.04 REVEGETACION glb 0.00 0.00 0.00
05.05 PROGRAMA DE EDUCACION AMBIENTAL glb 0.00 0.00 0.00
05.06 PROGRAMA DE CONTINGENCIAS glb 0.00 0.00 0.00
05.07 PROGRAMA DE SEGUIMIENTO Y VIGILANCIA glb 0.00 0.00 0.00
06 FLETE
06.01 FLETE TERRESTRE glb 0.25 0.50 0.00

4
 VOLUMENES
CONTRACTU VOLUMENES
AL (M3) REPLANTEADOS (M3) CONGLOMERADO
ESTACION

CONTRACT
CORTE RELLENO CORTE RELLENO
0+0. - 0.00 0.00
0+20. 32.82 41.40 376.84 2.21
0+40. 67.42 92.38 480.16 3.91
0+60. 377.02 24.68 489.96 1.90
0+80. 560.95 0.00 515.88 0.24
0+100. 293.31 0.00 381.71 0.00
0+120. 654.08 0.00 478.07 0.00
0+140. 334.41 0.00 603.58 0.02
0+160. 132.76 0.20 289.88 1.43
0+180. 7.72 4.11 123.67 1.55
0+200. 6.84 51.09 125.40 0.00 6.84
0+220. 124.57 215.37 113.27 0.52 124.57
0+240. 108.60 67.18 184.20 0.74 108.60
0+260. 173.98 17.12 398.01 0.23 173.98
0+280. 150.83 0.00 484.49 0.00 150.83
0+300. 158.41 0.00 359.89 0.01 158.41
0+320. 280.92 0.00 269.50 0.65 280.92
0+340. 456.73 17.70 325.88 0.76 456.73
0+360. 149.13 0.00 290.34 1.22 149.13
0+380. 286.23 0.00 229.11 1.18 286.23
0+400. 330.77 0.00 320.73 0.00 330.77
0+420. 214.22 0.00 303.84 0.62 214.22
0+440. 611.61 0.00 207.64 3.00 611.61
0+460. 197.71 0.00 247.87 2.39 197.71
0+480. 691.86 0.00 297.02 0.98 691.86
0+500. 239.79 0.00 249.85 1.00 239.79
0+520. 393.50 0.00 178.26 0.45 393.50
0+540. 430.03 0.00 108.99 2.74 430.03
0+560. 106.50 0.00 80.68 7.00 106.50
0+580. 492.66 0.00 115.71 4.61 492.66
0+600. 470.77 0.00 181.49 0.74 470.77
0+620. 416.58 0.00 238.28 0.70 416.58
0+640. 405.52 0.00 238.92 0.00 405.52
0+660. 391.00 0.00 160.14 0.03 391.00
0+680. 455.17 0.00 122.64 1.76 455.17
0+700. 1811.20 0.00 128.41 1.73 1,811.20
0+720. 1406.14 0.00 155.49 1.64 1,406.14
0+740. 1118.54 0.00 179.65 1.81 1,118.54
0+760. 781.58 0.00 300.54 0.31 781.58
0+780. 327.71 0.00 368.90 0.41 327.71
0+800. 338.91 0.00 223.96 2.59 338.91
0+820. 1124.59 0.00 181.03 2.89 1,124.59
0+840. 424.63 0.00 242.56 1.20 424.63
0+860. 1107.01 0.00 284.83 1.07 1,107.01
0+880. 315.87 0.00 235.79 0.92 315.87
0+900. 1175.28 0.00 156.30 0.71 1,175.28
0+920. 446.06 0.00 236.66 0.06 446.06
0+940. 861.48 0.00 331.80 0.00 861.48
0+960. 838.95 0.00 344.21 0.00 838.95
0+980. 1247.86 0.00 265.16 0.00 1,247.86
1+000. 432.13 0.00 162.61 0.69 432.13
1+020. 1544.33 0.00 179.62 0.69 1,544.33
1+040. 677.83 0.00 216.71 1.24 677.83
1+060. 326.19 0.00 176.56 1.53 326.19
1+080. 323.64 0.00 161.15 0.27 323.64
1+100. 1211.49 0.00 213.06 0.53 1,211.49
1+120. 505.04 0.00 235.32 0.57 505.04
1+140. 190.31 0.00 288.77 0.00 190.31
1+160. 206.34 0.00 387.55 0.00 206.34
1+180. 195.15 0.00 374.94 0.00 195.15
1+200. 330.43 0.00 281.11 0.00 330.43
1+220. 101.18 3.54 221.38 0.00 101.18
1+240. 15.65 34.34 166.28 0.00 15.65
1+260. 2.25 39.85 102.97 0.00 2.25
1+280. 0.76 230.94 89.85 0.00 0.76
1+300. 9.22 117.90 117.54 0.00 9.22
1+340. 19.24 57.90 149.38 0.00 19.24
1+350. 1155.02 27.06 163.89 0.00 1,155.02
1+360. 800.76 0.00 138.93 0.00 800.76
1+380. 1393.68 0.00 115.53 0.00 1,393.68
1+400. 522.70 0.00 105.73 0.00 522.70
1+420. 359.26 0.00 119.65 0.00 359.26
1+440. 255.85 0.00 113.70 0.00 255.85
1+460. 189.06 0.00 138.44 0.00 189.06
1+480. 558.08 0.00 432.59 0.00 558.08
1+500. 369.01 0.00 722.22 0.00 369.01
1+520. 196.54 0.00 466.08 0.00 196.54
1+540. 190.03 0.00 196.25 0.00 190.03
1+560. 144.03 43.94 186.04 0.00 144.03
1+580. 253.07 87.90 231.48 0.00 253.07
1+600. 1632.10 0.00 145.75 0.00 1,632.10
1+620. 1952.88 0.00 97.31 0.00 1,952.88
1+640. 461.86 0.00 86.29 3.97 461.86
1+660. 367.25 0.00 807.22 4.50 367.25
1+680. 939.63 0.00 1,239.06 0.00 939.63
1+700. 1826.65 0.00 658.14 0.00
1+720. 1005.10 0.00 279.83 23.08
1+740. 967.45 0.00 133.98 25.81
1+760. 1668.59 0.00 199.71 3.62
1+780. 301.16 0.00 239.56 0.00
1+800. 239.97 0.00 204.28 0.00
1+820. 195.60 0.00 193.31 0.00
1+840. 172.63 0.00 182.67 0.00 172.63
1+860. 361.56 0.00 90.90 17.01 361.56
1+880. 375.12 0.00 20.70 80.32 375.12
1+900. 169.17 0.00 16.71 114.06 169.17
1+920. 411.64 0.00 37.55 70.64 411.64
1+940. 509.80 0.00 45.50 49.02 509.80
1+960. 1005.56 0.00 36.62 53.55 1,005.56
1+980. 202.24 0.00 38.99 25.36 202.24
2+000. 150.58 3.69 560.30 0.05 150.58
2+020. 35.17 6.46 752.19 0.00 35.17
2+040. 539.86 0.00 257.36 0.00 539.86
2+060. 1742.21 0.00 72.25 11.40 1,742.21
2+080. 362.28 0.00 92.72 11.66 362.28
2+100. 159.36 0.00 791.12 0.51 159.36
2+120. 257.09 0.00 1,798.52 0.00 257.09
2+140. 646.47 0.00 1,089.34 0.00 646.47
2+160. 310.77 0.00 198.58 0.02 310.77
2+180. 115.79 0.34 179.90 0.02 115.79
2+200. 74.76 0.00 198.69 0.00 74.76
2+220. 271.43 0.00 202.80 0.00 271.43
2+240. 234.00 0.00 189.62 0.00 234.00
2+260. 310.14 0.00 165.91 3.10 310.14
2+280. 354.25 0.00 156.92 8.79 354.25
2+300. 1770.92 0.00 154.09 6.55 1,770.92
2+320. 4264.95 0.00 146.58 1.07 4,264.95
2+340. 1061.27 0.00 269.96 0.09 1,061.27
2+360. 511.28 0.00 1,560.87 0.00 511.28
2+380. 1216.19 0.00 2,357.95 0.00 1,216.19
2+400. 681.32 0.00 1,049.55 0.00 681.32
2+420. 923.97 0.00 242.16 0.00 923.97
2+440. 934.64 0.00 248.34 0.00 934.64
2+460. 718.44 0.00 335.62 0.00 718.44
2+480. 159.39 5.63 383.02 0.00 159.39
2+500. 353.22 11.26 530.20 0.00 353.22
2+520. 572.01 0.00 531.88 0.00
2+540. 144.41 0.00 406.48 0.00 28.88
2+560. 328.53 0.00 315.80 17.80 65.71
2+580. 211.44 0.00 263.19 32.83 42.29
2+600. 586.51 0.00 304.84 15.92 117.30
2+620. 242.65 0.00 325.69 0.68 48.53
2+640. 483.01 0.00 306.31 0.08 96.60
2+660. 236.38 0.00 377.74 0.02 47.28
2+680. 232.54 0.00 316.73 0.00 46.51
2+700. 960.71 0.00 238.78 0.00 192.14
2+720. 775.62 49.65 320.31 0.00 155.11
2+740. 314.40 8.11 417.59 0.00 62.88
2+760. 314.73 8.30 493.51 0.00 62.95
2+780. 170.68 23.64 488.83 0.00 34.14
2+800. 145.97 40.75 636.71 0.00 29.19
2+820. 117.72 48.06 578.88 0.16 23.54
2+840. 384.73 76.77 337.47 1.32 76.95
2+860. 170.54 3.75 399.58 2.27 34.11
2+880. 405.84 0.00 452.41 2.27 81.17
2+900. 306.26 68.98 503.84 0.97 61.26
2+920. 317.40 194.79 584.06 0.00 63.48
2+940. 152.78 80.31 641.53 0.00 30.56
2+960. 281.99 148.41 565.16 0.38 56.39
2+980. 479.98 363.77 537.51 0.39 96.00
3+000. 627.38 163.64 602.01 0.05 125.48
3+020. 975.32 193.41 561.60 0.07 195.07
3+040. 564.28 95.68 598.64 0.03 112.85
3+060. 120.17 44.12 781.69 0.00 24.03
3+080. 262.28 0.25 1,617.85 0.49 52.46
3+100. 1136.25 0.00 1,476.32 0.52 227.25
3+120. 373.93 21.20 657.42 0.92 74.79
3+140. 494.93 21.20 520.30 0.89 98.99
3+160. 154.25 0.00 449.79 1.29 30.85
3+180. 381.78 0.00 433.72 1.82 76.36
3+200. 321.43 0.00 436.42 0.41 64.29
3+220. 268.20 4.70 422.73 1.99 53.64
3+240. 180.28 15.91 438.67 1.99 36.06
3+260. 306.90 5.04 454.87 0.00 61.38
3+280. 1471.03 0.00 581.88 0.00 294.21
3+300. 1420.94 0.00 884.78 0.00 284.19
3+320. 774.75 47.26 977.84 0.00 154.95
3+340. 1394.87 241.12 906.13 0.00 278.97
3+360. 2885.97 24.28 1,220.19 0.00 577.19
3+380. 2577.68 0.00 2,399.54 0.00 515.54
3+400. 2798.96 0.00 2,206.39 0.00 559.79
3+420. 767.98 0.00 995.50 0.00 153.60
3+440. 354.86 0.00 1,532.76 0.00 70.97
3+460. 610.87 0.00 1,597.56 0.00 122.17
3+480. 375.06 0.00 454.28 0.00 75.01
3+500. 947.30 0.00 485.29 0.00 189.45
3+520. 1238.03 0.00 847.82 0.00 247.61
3+540. 1048.38 0.00 752.20 0.00 209.67
3+560. 339.71 0.00 789.98 0.00 67.94
3+580. 546.50 0.00 957.01 0.00 109.30
3+600. 702.49 0.00 1,074.60 0.00 140.49
3+620. 938.70 0.00 1,133.96 0.00 187.74
3+640. 1080.55 0.00 1,036.44 0.00 216.11
3+660. 2052.05 0.00 916.83 0.00 410.41
3+680. 1019.13 0.00 1,009.77 0.00
3+700. 3854.97 0.00 1456.10 0.00
3+720. 3063.05 0.00 1,652.43 0.00 612.61
3+740. 4788.01 0.00 1,395.52 5.59 957.60
3+760. 3090.71 0.00 989.55 19.11 618.14
3+780. 1756.41 0.00 749.24 13.96 351.28
3+800. 926.61 25.74 736.26 0.79 185.32
3+820. 357.06 201.80 1,045.05 0.18 71.41
3+840. 474.17 15.19 937.60 1.40 94.83
3+860. 773.94 0.00 1,620.57 1.79 154.79
3+880. 1157.05 0.00 3,458.05 0.00 231.41
3+900. 1561.18 0.00 3,070.80 0.00 312.24
3+920. 1531.89 0.00 1,885.05 0.00 306.38
3+940. 1507.72 0.00 1,671.47 0.01 301.54
3+960. 808.96 0.00 1,823.55 0.00 161.79
3+980. 928.43 0.00 2,078.12 0.00 185.69
4+000. 3553.21 0.00 1,552.21 0.00 710.64
4+020. 4576.81 0.00 823.85 0.00 915.36
4+040. 1774.66 0.00 735.57 0.00 354.93
4+060. 1404.19 0.00 685.13 0.00 280.84
4+070. 1141.99 0.00 654.91 0.00
4+080. 981.22 0.00 539.18 0.00 196.24
4+100. 1815.56 0.00 511.10 0.00 363.11
4+120. 793.94 0.00 486.85 2.55 158.79
4+140. 1113.56 0.00 1,177.95 2.47 222.71
4+160. 1159.90 0.00 1,780.33 0.00 231.98
4+180. 589.07 0.00 1,934.53 36.97 117.81
4+200. 1058.94 0.00 2,018.75 39.07 211.78
4+220. 2374.48 0.00 1,276.21 2.34 474.89
4+240. 2878.18 0.00 757.99 2.36 575.64
4+260. 2716.91 0.00 855.30 6.24 543.39
4+280. 1384.40 0.00 758.75 17.74 276.88
4+300. 1363.88 0.00 771.32 13.73 272.78
4+320. 666.63 0.00 681.28 3.11 133.33
4+340. 592.20 0.00 452.54 1.30 118.44
4+360. 1019.81 0.00 531.11 3.04 203.96
4+380. 502.02 0.00 618.03 3.82 100.40
4+400. 594.56 0.00 556.30 2.60 118.91
4+420. 778.25 0.00 656.57 1.66 155.65
4+440. 1149.51 0.00 733.11 1.49 229.90
4+460. 423.36 0.00 1,097.50 22.40 84.67
4+480. 2844.04 0.00 1,236.81 23.30 568.81
4+500. 2266.31 45.18 988.16 0.25 453.26
4+520. 399.32 3.37 808.14 9.65 79.87
4+540. 773.62 6.46 759.60 12.02 154.72
4+560. 290.95 51.30 1,047.35 0.00 58.19
4+580. 100.04 39.68 945.82 0.00 20.01
4+600. 510.71 2.50 1,226.37 0.00 102.15
4+620. 524.07 0.00 1,149.83 0.00 104.81
4+640. 661.05 0.00 872.01 0.00 132.21
4+660. 551.42 0.00 1,459.62 0.00 110.28
4+680. 1542.24 0.00 1,320.37 0.00 308.45
4+700. 955.33 0.00 798.62 0.00 191.07
4+720. 2322.86 0.00 747.43 0.00 464.57
4+740. 1038.21 0.00 715.37 0.00 207.64
4+760. 1851.99 0.00 643.86 0.00 1,222.61
4+780. 1035.40 0.00 521.92 0.00 207.08
4+800. 411.06 0.00 785.62 0.00 934.42
4+820. 1051.55 6.13 1,231.84 0.00 214.31
4+840. 1090.04 0.00 1,049.99 0.00 218.01
4+860. 2716.14 0.00 856.18 0.00 543.23
4+880. 2677.83 0.00 1,468.74 2.13 535.57
4+900. 3063.07 0.00 1,453.46 3.24 612.61
4+920. 2782.92 0.00 1,113.81 1.28 556.59
4+940. 921.94 0.00 1,417.57 30.38 184.39
4+960. 673.96 0.00 1,283.11 30.49 134.79
4+980. 1719.14 14.47 884.20 0.31 343.83
5+000. 997.74 125.39 872.13 0.32 199.55
5+020. 1287.16 0.00 969.96 2.84 257.43
5+040. 464.73 0.00 924.67 4.75 92.95
5+060. 557.12 0.00 802.67 2.11 111.42
5+080. 741.71 0.00 624.34 1.78 148.34
5+100. 1019.95 0.00 691.42 3.03 203.99
5+120. 1029.57 0.00 1,107.55 2.32 205.91
5+140. 1281.61 47.33 1,313.93 1.24 256.32
5+160. 370.43 74.33 968.35 5.52 74.09
5+180. 717.27 12.83 758.35 5.42 143.46
5+200. 171.07 4.27 1,039.54 0.00 34.21
5+220. 269.01 0.00 1,027.94 0.14 53.80
5+240. 446.40 0.00 1,112.36 0.14 89.28
5+260. 216.65 0.00 2,011.37 0.00 43.33
5+280. 260.47 0.00 2,345.36 0.00 52.09
5+300. 748.88 0.00 2,165.71 0.00 149.77
5+320. 370.55 0.00 1,680.76 0.00
5+340. 313.67 0.00 939.89 0.00
5+360. 271.12 0.00 958.40 0.00
5+380. 244.64 0.00 862.66 0.00
5+400. 217.35 0.00 685.23 0.00
5+420. 245.14 56.91 838.20 0.00
5+440. 82.44 43.53 751.25 0.00
5+460. 157.86 11.47 446.55 0.00
5+480. 290.75 0.00 377.11 0.00
5+500. 355.47 0.00 222.77 0.01
5+520. 360.67 0.00 266.15 0.01
5+540. 333.67 0.00 312.52 0.00
5+560. 289.98 0.00 259.17 0.00
5+580. 303.27 0.00 217.02 0.00
5+600. 186.50 0.00 236.76 0.00
5+620. 228.97 0.00 236.06 0.09
5+640. 606.01 0.00 241.37 0.09
5+660. 770.61 0.00 284.41 0.00
5+700. 786.66 0.00 282.77 0.00
5+720. 1009.34 0.00 305.33 0.00
5+740. 374.21 0.00 300.33 0.00
5+760. 229.26 0.00 281.90 0.00
5+780. 295.20 0.00 319.22 0.00
5+800. 339.37 0.00 294.15 0.00
5+820. 347.45 0.00 283.19 0.00
5+840. 351.84 0.00 317.86 0.00
5+860. 679.67 0.00 286.84 0.00
5+880. 443.14 0.00 232.06 0.00
5+900. 285.73 0.00 251.17 0.00
5+920. 374.74 0.00 288.33 0.00 288.33
5+940. 156.77 1.14 239.66 0.00 239.66
5+960. 269.49 1.14 168.97 1.59 168.97
5+980. 486.90 0.00 173.93 1.42 173.93
6+000. 183.17 0.00 205.82 0.01 205.82
6+020. 124.12 0.94 217.98 0.00 217.98
6+040. 45.63 0.09 244.71 0.00 45.63
6+060. 211.11 0.00 229.49 0.00 229.49
6+080. 336.05 0.00 148.65 0.00
6+100. 323.62 0.00 190.36 0.00 323.62
6+120. 582.27 0.00 182.29 1.36 182.29
6+140. 220.69 0.00 176.67 1.40 220.69
6+160. 115.33 0.74 198.74 0.00 115.33
6+180. 33.26 21.51 191.00 0.00 33.26
6+200. 21.97 35.67 187.09 0.00 21.97
6+220. 5.53 57.11 143.08 0.00 5.53
6+240. 0.00 170.94 179.94 0.00 -
6+260. 70.89 147.48 207.68 0.00 70.89
6+280. 324.24 0.00 163.36 0.00 324.24
6+300. 657.92 0.00 101.05 0.00 657.92
6+320. 210.06 0.00 85.61 0.00
6+340. 71.39 0.43 101.59 0.99
6+360. 41.25 0.50 124.17 1.05
6+380. 32.76 0.01 125.40 0.00
6+400. 38.14 0.00 227.57 0.00
6+420. 50.75 0.49 325.30 0.00
6+440. 50.32 0.49 151.67 87.08 50.32
6+460. 88.08 0.00 116.68 89.18 116.68
6+480. 54.85 0.00 245.45 0.00 54.85
6+500. 61.22 0.00 181.73 0.00 61.22
6+520. 179.75 0.00 76.16 2.43 179.75
6+540. 132.52 0.00 94.70 2.60 146.48
6+560. 340.15 0.00 208.55 0.00 178.13
6+580. 392.84 0.00 234.27 0.00 392.84
6+600. 456.02 0.00 234.01 0.00 456.02
6+620. 689.51 0.00 171.90 0.00 689.51
6+640. 838.14 0.00 62.56 0.00 838.14
6+660. 319.06 0.00 25.66 4.45 319.06
6+680. 323.09 0.00 10.21 4.48 323.08
6+700. 137.73 0.00 55.42 0.00 137.73
6+720. 146.15 0.00 92.82 0.00 146.15
6+740. 739.09 0.00 90.32 0.00 739.09
6+760. 1324.08 0.00 95.70 0.00 1,324.08
6+780. 206.06 0.00 128.27 0.00 206.06
6+800. 122.17 0.00 106.88 10.13 122.17
6+820. 75.74 0.01 172.65 10.52 75.74
6+840. 108.65 0.03 272.06 0.00 108.65
6+860. 114.65 1.45 219.96 0.00 114.65
6+880. 137.04 1.45 143.82 0.00 137.04
6+900. 307.28 0.00 128.27 0.00 307.28
6+920. 370.71 5.63 158.72 0.00 370.71
6+940. 8.85 36.38 178.60 0.00 8.84
6+960. 0.04 158.67 199.89 0.00 0.04
6+980. 0.06 198.62 215.45 0.00 0.06
7+000. 31.26 207.99 233.47 0.00 31.26
7+020. 101.60 148.65 192.11 0.00 101.60
7+040. 218.20 3.29 204.49 0.00 218.20
7+060. 206.28 0.00 223.88 0.00 206.28
7+080. 264.74 0.00 196.75 0.00 264.74
7+100. 313.16 0.00 235.96 0.00 313.16
7+120. 615.40 0.00 297.34 0.00 615.40
7+140. 590.35 0.00 221.89 0.31 590.35
7+160. 601.12 0.00 150.36 0.30 601.12
7+180. 1081.01 0.00 229.25 0.00 1,081.01
7+200. 1412.47 0.00 251.77 0.00 1,412.47
7+220. 558.82 0.00 259.34 0.00 558.82
7+240. 467.14 0.00 230.89 0.11 467.13
7+260. 388.89 0.00 192.44 0.12 388.89
7+280. 170.49 0.00 179.11 0.00 170.48
7+300. 145.05 0.00 142.64 5.13 145.05
7+320. 213.00 0.00 93.42 20.75 213.00
7+340. 146.90 0.82 80.15 30.08 146.90
7+360. 62.09 0.49 112.58 14.89 62.09
7+380. 55.51 0.48 223.75 0.47 55.50
7+400. 99.46 2.13 273.50 0.00 273.50
7+420. 9.43 18.52 219.41 0.04 219.41
7+440. 4.76 16.02 109.97 44.62 109.97
7+460. 148.04 7.11 101.58 45.32 101.58
7+480. 241.22 0.00 296.09 0.11 241.22
7+500. 279.91 0.00 404.43 0.00 279.91
7+520. 150.72 0.00 359.62 0.00 150.72
7+540. 16.89 0.03 309.86 0.00 16.89
7+560. 5.89 0.30 275.10 0.00 5.89
7+580. 21.41 0.65 229.04 0.00 229.04
7+600. 106.48 0.64 151.14 0.44 151.14
7+620. 67.83 0.00 101.82 0.43 67.83
7+640. 62.74 0.00 53.42 17.10 62.74
7+660. 36.86 2.58 48.32 17.10 48.32
7+680. 11.51 0.49 99.61 0.34 11.51
7+700. 132.03 0.18 122.93 0.37 122.93
7+720. 64.75 0.12 123.41 0.00 64.75
7+740. 33.26 0.19 86.04 0.00 33.26
7+760. 15.24 0.31 77.38 0.00 15.24
7+780. 15.15 0.84 89.13 0.00 15.15
7+800. 98.33 0.60 94.14 0.00 94.14
7+820. 60.50 0.00 115.02 0.00 60.50
7+840. 78.37 0.00 124.92 0.00 78.37
7+860. 96.08 0.00 62.87 16.40 96.07
7+880. 97.74 0.00 33.06 16.57 97.74
7+900. 64.98 0.00 62.80 0.48 64.98
7+920. 53.15 0.00 37.27 24.24 53.14
7+940. 98.09 0.00 16.14 25.32 98.09
7+960. 115.47 0.00 38.75 1.11 115.46
7+980. 65.99 0.01 71.08 0.00 65.99
8+000. 17.30 0.06 69.83 4.00 17.30
8+020. 18.36 0.05 57.18 4.00 18.35
8+040. 48.81 0.03 57.13 0.00 57.13
8+060. 16.00 4.54 52.44 0.00 52.44
8+080. 219.88 15.08 63.60 0.00 63.60
8+100. 308.34 2.34 68.29 0.00 68.29
8+120. 280.70 0.00 71.58 0.00 71.58
8+140. 65.24 0.29 57.11 0.00 65.24
8+160. 21.12 0.85 58.94 0.00 21.12
8+180. 20.15 0.41 56.78 0.00 20.14
8+200. 31.90 0.03 48.91 0.00 31.90
8+220. 18.97 0.53 98.07 0.00 18.96
8+240. 2.49 2.93 106.44 0.00 2.49
8+260. 18.96 0.00 74.26 1.38 18.96
8+280. 0.00 64.68 1.43 0.92
8+300. 73.35 0.00
8+320. 74.47 0.00
8+340. 37.45 1.74
8+360. 19.06 1.83
8+380. 28.42 0.00
8+400. 30.99 0.00
8+420. 34.91 0.00
8+440. 61.41 0.00
8+460. 91.43 0.00
8+480. 87.95 0.00
8+482.76 18.23 0.00

251,692.80 5,263.46 205,470.22 1,527.01 112,645.68

TOTAL DE VOLUMEN DE CORTE

CONGLOMERADO
TOTAL CONTRACTUAL
DE VOLUMEN DE CORTE
CONGLOMERADO REPLANTEO
TOTAL DE VOLUMEN DE CORTE RO
FIJA CONTRACTUAL
TOTAL DE VOLUMEN DE CORTE RO
FIJA REPLANTEO
TOTAL DE VOLUMEN DE CORTE RO
SUELTADE
TOTAL CONTRACTUAL
VOLUMEN DE CORTE RO
SUELTA REPLANTEO
CONGLOMERADO ROCA FIJA ROCA SUELTA METRADOS P

CONGLOMERA
REPLANT. CONTRACT. REPLANT. CONTRACT REPLANT
DO

0.00 0.00
32.82 376.84
67.42 480.16
377.02 489.96
560.95 515.88
293.31 381.71
654.08 478.07
334.41 603.58
132.76 289.88
7.72 123.67
125.40
113.27
184.20
398.01
484.49
359.89
269.50
325.88
290.34
229.11
320.73
303.84
207.64
247.87
297.02
249.85
178.26
108.99
80.68
115.71
181.49
238.28
238.92
160.14
122.64
128.41
155.49
179.65
300.54
368.90
223.96
 181.03
242.56
284.83
235.79
156.30
236.66
331.80
344.21
265.16
162.61
179.62
216.71
176.56
161.15
213.06
235.32
288.77
387.55
374.94
281.11
221.38
166.28
102.97
89.85
117.54
149.38
163.89
138.93
115.53
105.73
119.65
113.70
138.44
432.59
722.22
466.08
196.25
186.04
231.48
145.75
97.31
86.29
807.22
1,239.06
1,826.65 658.14
1,005.10 279.83
967.45 133.98
1,668.59 199.71
 301.16 239.56
239.97 204.28
195.60 193.31
182.67
90.90
20.70
16.71
37.55
45.50
36.62
38.99
560.30
752.19
257.36
72.25
92.72
791.12
1,798.52
1,089.34
198.58
179.90
198.69
202.80
189.62
165.91
156.92
154.09
146.58
269.96
1,560.87
2,357.95
1,049.55
242.16
248.34
335.62
383.02
530.20
371.81 372.32 85.8 159.56
93.86 284.54 21.66 121.94
213.55 221.06 49.28 94.74
137.43 184.23 31.72 78.96
381.23 213.39 87.98 91.45
157.72 227.98 36.4 97.71
313.96 214.42 72.45 91.89
153.65 264.42 35.46 113.32
151.15 221.71 34.88 95.02
624.46 167.15 114.11 71.63
215.31 224.22 49.68 96.09
 204.36 292.31 47.16 125.28
204.58 345.46 47.21 148.05
110.94 342.18 25.6 146.65
94.88 445.70 21.9 191.01
76.52 405.22 17.66 173.66
250.07 236.23 57.71 101.24
110.85 279.71 25.58 119.87
263.79 316.69 60.88 135.72
199.07 352.69 45.94 151.15
206.31 408.84 47.61 175.22
99.31 449.07 22.92 192.46
183.29 395.61 42.3 169.55
311.98 376.26 72 161.25
407.80 421.41 94.1 180.60
633.96 393.12 146.3 168.48
366.78 419.05 84.64 179.59
78.11 547.18 18.03 234.51
170.48 1,132.50 39.34 485.35
738.56 1,033.42 170.44 442.90
243.06 460.19 56.09 197.23
321.70 364.21 74.24 156.09
100.26 314.85 23.14 134.94
248.16 303.60 57.26 130.12
208.93 305.49 48.21 130.93
174.33 295.91 40.23 126.82
117.18 307.07 27.04 131.60
199.49 318.41 46.04 136.46
956.17 407.32 220.66 174.56
923.61 619.35 213.15 265.43
503.58 684.49 116.21 293.35
906.66 634.29 209.23 271.84
1,875.89 854.13 432.9 366.06
1,675.49 1,679.68 386.65 719.86
1,819.32 1,544.47 419.85 661.92
499.19 696.85 115.2 298.65
230.66 1,072.93 53.23 459.83
397.07 1,118.29 91.63 479.27
243.79 318.00 56.26 136.28
615.75 339.70 142.09 145.59
804.72 593.47 185.7 254.35
681.45 526.54 157.26 225.66
220.81 552.99 50.96 236.99
355.23 669.91 81.97 287.10
456.62 752.22 105.38 322.38
610.16 793.77 140.81 340.19
702.36 725.51 162.09 310.93
1,333.84 641.78 307.81 275.05
662.43 706.84 152.87 302.93
2,505.73 1,019.27 578.24 436.83
1,990.98 1,156.70 459.46 495.73
3,112.20 976.86 718.2 418.66
2,008.96 692.69 463.61 296.86
1,141.67 524.47 263.46 224.77
602.29 515.38 138.99 220.88
232.09 731.54 53.56 313.52
308.21 656.32 71.13 281.28
503.06 1,134.40 116.09 486.17
752.08 2,420.63 173.56 1,037.42
1,014.77 2,149.56 234.18 921.24
995.73 1,319.53 229.78 565.52
980.02 1,170.03 226.16 501.44
525.82 1,276.49 121.34 547.06
603.48 1,454.68 139.26 623.44
2,309.59 1,086.55 532.98 465.66
2,974.93 576.69 686.52 247.16
1,153.53 514.90 266.2 220.67
912.72 479.59 210.63 205.54
742.30 458.44 171.3 196.47
637.79 377.43 147.18 161.75
1,180.11 357.77 272.33 153.33
516.06 340.80 119.09 146.06
723.81 824.56 167.03 353.39
753.93 1,246.23 173.98 534.10
382.90 1,354.17 88.36 580.36
688.31 1,413.13 158.85 605.63
1,543.41 893.35 356.17 382.86
1,870.82 530.59 431.73 227.40
1,765.99 598.71 407.53 256.59
899.86 531.13 207.66 227.63
886.52 539.92 204.58 231.40
433.31 476.90 99.99 204.38
384.93 316.78 88.83 135.76
662.88 371.78 152.97 159.33
326.31 432.62 75.3 185.41
386.46 389.41 89.18 166.89
505.86 459.60 116.74 196.97
747.18 513.18 172.42 219.93
275.18 768.25 63.5 329.25
1,848.63 865.77 426.61 371.04
1,473.10 691.71 339.95 296.45
259.56 565.70 59.9 242.44
502.85 531.72 116.04 227.88
189.11 733.14 43.64 314.21
65.02 662.07 15.01 283.75
331.96 858.46 76.61 367.91
340.65 804.88 78.61 344.95
 429.68 610.41 99.16 261.60
358.42 1,021.73 82.71 437.89
1,002.45 924.26 231.34 396.11
620.97 559.03 143.3 239.59
1,509.86 523.20 348.43 224.23
674.84 500.76 155.73 214.61
1,203.79 450.70 277.8 193.16
673.01 365.34 155.31 156.58
267.19 549.93 61.66 235.69
696.51 862.29 160.74 369.55
709.36 734.99 163.5 315.00
1,765.49 599.33 407.42 256.85
1,740.59 1,028.12 401.67 440.62
1,991.00 1,017.42 459.46 436.04
1,808.90 779.67 417.43 334.14
599.26 992.30 138.29 425.27
438.07 898.18 101.09 384.93
1,117.44 618.94 257.87 265.26
648.53 610.49 149.66 261.64
836.66 678.97 193.07 290.99
302.08 647.27 69.71 277.40
362.13 561.87 83.57 240.80
482.11 437.04 111.26 187.30
662.97 483.99 152.99 207.43
669.22 775.29 154.43 332.27
833.05 919.75 192.24 394.18
240.78 677.85 55.56 290.51
466.23 530.85 107.59 227.51
111.20 727.68 25.66 311.86
174.86 719.56 40.35 308.38
290.16 778.65 66.96 333.71
140.82 1,407.96 32.5 603.41
458.15 1,641.75 39.07 703.61
486.77 1,516.00 112.33 649.71
1,680.76 370.54
939.89 313.67
958.40 271.12
862.66 244.64
685.23 217.35
838.20 245.14
525.88 82.44 225.38
312.59 157.86 133.97
263.98 290.75 113.13
222.77 355.47
266.15 360.67
312.52 333.67
259.17 289.98
217.02 303.27
 165.73 186.5 71.03
165.24 228.97 70.82
168.96 606.01 72.41
199.09 770.61 85.32
197.94 786.66 84.83
213.73 1009.34 91.60
210.23 374.21 90.10
197.33 229.26 84.57
223.45 295.19 95.77
205.90 339.37 88.24
198.23 347.45 84.96
222.50 351.84 95.36
200.79 679.67 86.05
162.44 443.141 69.62
251.17 382.64
288.33
239.66
168.97
173.93
205.82
217.98
244.71
229.49
148.65
190.36
182.29
176.67
198.74
191.00
187.09 38.86
143.08 143.08
179.94 179.94
207.68 207.68
163.36 163.36
101.05 101.05
85.61 210.06 85.61
101.59 71.38 101.59
124.17 41.24 124.17
125.40 32.76 125.40
38.14 227.57
50.75 325.30
151.67 151.67
116.68 116.68
245.45 245.45
181.73 181.73
76.16 76.16
94.70 94.70
208.55 208.55
234.27 234.27
234.01 234.01
171.90 171.90
62.56 62.56
25.66 25.66
10.21 10.21
55.42 55.42
92.82 92.82
90.32 90.32
95.70 95.70
128.27 128.27
106.88 106.88
172.65 172.65
272.06 272.06
219.96 219.96
143.82 143.82
128.27 128.27
158.72 158.72
178.60 178.60
199.89 199.89
215.45 215.45
233.47 233.47
192.11
204.49
223.88
196.75
235.96
297.34
221.89
150.36
229.25
251.77
259.34
230.89
192.44
179.11
142.64
93.42
80.15
112.58
223.75
273.50
219.41
109.97
101.58
296.09
404.43
359.62
 309.86
275.10
229.04
151.14
101.82 101.82
53.42 53.42
48.32 48.32
99.61 99.61
122.93 122.93
123.41
86.04
77.38
89.13
94.14
115.02
124.92
62.87
33.06
62.80
37.27
16.14
38.75
71.08
69.83
57.18
57.13
52.44
63.60
68.29
71.58
57.11
58.94
56.78
48.91
98.07
106.44
74.26
64.68
73.35
74.47
37.45
19.06
28.42
30.99
34.91
61.41
91.43
87.95
 18.23

52,789.34 105,448.23 110,449.30 33,002.63 42,231.59 6,002.69

AL DE VOLUMEN DE CORTE
GLOMERADO
AL CONTRACTUAL
DE VOLUMEN DE CORTE 112,645.68
GLOMERADO REPLANTEO 52,789.34
AL DE VOLUMEN DE CORTE ROCA
CONTRACTUAL
AL DE VOLUMEN DE CORTE ROCA 105,448.23 251096.534
REPLANTEO 110,449.30
AL DE VOLUMEN DE CORTE ROCA 205470.22
LTADE
AL CONTRACTUAL
VOLUMEN DE CORTE ROCA 33,002.63
LTA REPLANTEO 42,231.59
METRADOS PARA VALORIZACION 01 METRADOS PARA VALORIZACION 02
CORTE
CORTE ROCA
ROCA FIJA RELLENO ROCA SUELTA CONGLOMERA
FIJA
DO
1,680.76
939.89
958.40
862.66
685.23
838.20
525.88
312.59
263.98
222.77
266.15
312.52
259.17
217.02
 165.73
165.24
168.96
199.09
197.94
213.73
210.23
197.33
223.45
205.90
198.23
222.50
200.79
162.44
251.17
288.33
239.66
168.97
173.93
205.82
217.98
244.71
229.49
148.65
190.36
182.29
176.67
198.74
191.00
0.00 148.23
0.00
0.00
0.00
0.00
0.00
0.00
0.99
1.05
0.00
227.57
325.30
87.08
89.18
0.00
0.00
2.43
2.60
0.00
0.00
0.00
0.00
0.00
4.45
4.48
0.00
0.00
0.00
0.00
0.00
10.13
10.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
192.11
204.49
223.88
196.75
235.96
297.34
221.89
150.36
229.25
251.77
259.34
230.89
192.44
179.11
142.64
93.42
80.15
112.58
223.75
273.50
219.41
109.97
101.58
296.09
404.43
359.62
 309.86
275.10
229.04
151.14
0.43
17.10
17.10
0.34
0.37
0.00 248.25 0.00 11,239.13 10,094.38
OS PARA VALORIZACION 02 METRADOS PARA VALORIZACION 03
CORTE
CORTE ROCA CORTE ROCA CORTE ROCA
RELLENOS CONGLOMERA
SUELTA FIJA SUELTA
DO
 162.61
179.62
216.71
176.56
161.15
213.06
235.32
288.77
387.55
374.94
281.11
221.38
166.28
102.97
89.85
117.54
149.38
163.89
138.93
115.53
105.73
119.65
113.70
138.44
432.59
722.22
466.08
196.25
186.04
231.48
145.75
97.31
86.29
807.22
1,239.06
658.14
279.83
133.98
199.71
 239.56
204.28
193.31
182.67
90.90
20.70
16.71
37.55
45.50
36.62
38.99
560.30
752.19
257.36
72.25
92.72
791.12
1,798.52
1,089.34
198.58
179.90
198.69
202.80
189.62
165.91
156.92
154.09
146.58
269.96
1,560.87
2,357.95
1,049.55
242.16
248.34
335.62
383.02
530.20
372.32 159.56
284.54 121.94
221.06 94.74
184.23 78.96
213.39 91.45
227.98 97.71
214.42 91.89
264.42 113.32
221.71 95.02
167.15 71.63
224.22 96.09
292.31 125.28
345.46 148.05
342.18 146.65
445.70 191.01
405.22 173.66
236.23 101.24
279.71 119.87
316.69 135.72
352.69 151.15
 0.00
0.00
0.00
0.00
0.00
0.00
225.38 0.00
133.97 0.00
113.13 0.00
0.01
0.01
0.00
0.00
0.00
71.03 0.00
70.82 0.09
72.41 0.09
85.32 0.00
84.83 0.00
91.60 0.00
90.10 0.00
84.57 0.00
95.77 0.00
88.24 0.00
84.96 0.00
95.36 0.00
86.05 0.00
69.62 0.00
0.00
0.00
0.00
1.59
1.42
0.01
0.00
0.00
0.00
0.00
0.00
1.36
1.40
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.31
0.30
0.00
0.00
0.00
0.11
0.12
0.00
5.13
20.75
30.08
14.89
0.47
0.00
0.04
44.62
45.32
0.11
0.00
0.00
0.00
0.00
0.00
0.44
101.82
53.42
48.32
99.61
122.93
123.41
86.04
77.38
89.13
94.14
115.02
124.92
62.87
33.06
62.80
37.27
16.14
38.75
71.08
69.83
57.18
57.13
52.44
63.60
68.29
71.58
57.11
58.94
56.78
48.91
98.07
106.44
74.26
64.68
73.35
74.47
37.45
19.06
28.42
30.99
34.91
61.41
91.43
87.95
 18.23

1,643.15 168.67 26,506.18 7,520.41 2,404.97

IZACION 03 METRADOS PARA VALORIZACION 04 METRADOS PARA VALORIZACION 0
CORTE CORTE CORTE
CORTE CORTE
RELLENOS CONGLOM ROCA RELLENOS CONGLOM
ROCA FIJA ROCA FIJA
ERADO SUELTA ERADO
0.00 0.00 0.00 0.00
0.00 376.84 0.00 2.21
0.00 480.16 0.00 3.91
0.00 489.96 0.00 1.90
0.00 515.88 0.00 0.24
0.00 381.71 0.00 0.00
0.00 478.07 0.00 0.00
0.00 603.58 0.00 0.02
0.00 289.88 0.00 1.43
0.00 123.67 0.00 1.55
125.40 0.00 0.00 0.00
113.27 0.00 0.00 0.52
184.20 0.00 0.00 0.74
398.01 0.00 0.00 0.23
484.49 0.00 0.00 0.00
359.89 0.00 0.00 0.01
269.50 0.00 0.00 0.65
325.88 0.00 0.00 0.76
290.34 0.00 0.00 1.22
229.11 0.00 0.00 1.18
320.73 0.00 0.00 0.00
303.84 0.00 0.00 0.62
207.64 0.00 0.00 3.00
247.87 0.00 0.00 2.39
297.02 0.00 0.00 0.98
249.85 0.00 0.00 1.00
178.26 0.00 0.00 0.45
108.99 0.00 0.00 2.74
80.68 0.00 0.00 7.00
115.71 0.00 0.00 4.61
181.49 0.00 0.00 0.74
238.28 0.00 0.00 0.70
238.92 0.00 0.00 0.00
160.14 0.00 0.00 0.03
122.64 0.00 0.00 1.76
128.41 0.00 0.00 1.73
155.49 0.00 0.00 1.64
179.65 0.00 0.00 1.81
300.54 0.00 0.00 0.31
368.90 0.00 0.00 0.41
223.96 0.00 0.00 2.59
 181.03 0.00 0.00 2.89
242.56 0.00 0.00 1.20
284.83 0.00 0.00 1.07
235.79 0.00 0.00 0.92
156.30 0.00 0.00 0.71
236.66 0.00 0.00 0.06
331.80 0.00 0.00 0.00
344.21 0.00 0.00 0.00
265.16 0.00 0.00 0.00
0.69
0.69
1.24
1.53
0.27
0.53
0.57
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.97
4.50
0.00
0.00
23.08
25.81
3.62
 0.00
0.00
0.00
0.00
17.01
80.32
114.06
70.64
49.02
53.55
25.36
0.05
0.00
0.00
11.40
11.66
0.51
0.00
0.00
0.02
0.02
0.00
0.00
0.00
3.10
8.79
6.55
1.07
0.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
17.80
32.83
15.92
0.68
0.08
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.16
1.32
2.27
2.27
0.97
0.00 408.84 175.22 0.00
0.00 449.07 192.46 0.00
0.00 395.61 169.55 0.38
0.00 376.26 161.25 0.39
0.00 421.41 180.60 0.05
0.00 393.12 168.48 0.07
0.00 419.05 179.59 0.03
0.00 547.18 234.51 0.00
0.00 1,132.50 485.35 0.49
0.00 1,033.42 442.90 0.52
0.00 460.19 197.23 0.92
0.00 364.21 156.09 0.89
0.00 314.85 134.94 1.29
0.00 303.60 130.12 1.82
0.00 305.49 130.93 0.41
0.00 295.91 126.82 1.99
0.00 307.07 131.60 1.99
0.00 318.41 136.46 0.00
0.00 407.32 174.56 0.00
0.00 619.35 265.43 0.00
0.00 684.49 293.35 0.00
0.00 634.29 271.84 0.00
0.00 854.13 366.06 0.00
0.00 1,679.68 719.86 0.00
0.00 1,544.47 661.92 0.00
0.00 696.85
0.00 1,072.93
0.00 1,118.29
0.00 318.00
0.00 339.70
0.00 593.47
0.00 526.54
0.00 552.99
0.00 669.91
0.00 752.22
0.00 793.77
0.00 725.51
0.00 641.78
0.00 706.84
0.00 1,019.27
0.00 1,156.70
0.00 976.86
0.00 692.69
0.00 524.47
0.00 515.38
0.00 731.54
0.00 656.32
0.00 1,134.40
0.00 2,420.63
0.00 2,149.56
0.00 1,319.53
0.00 1,170.03
0.00 1,276.49
0.43
17.10
17.10
0.34
0.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16.40
16.57
0.48
24.24
25.32
1.11
0.00
4.00
4.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.38
1.43
0.00
0.00
1.74
1.83
0.00
0.00
0.00
0.00
0.00
0.00
 0.00

727.88 9,467.44 18,409.68 6,287.11 69.17 0.00 25,252.67

OS PARA VALORIZACION 05 METRADOS PARA VALORIZACION 06 METRADOS PARA VALORIZA
CORTE CORTE CORTE CORTE
CORTE CORTE
ROCA RELLENOS CONGLOM ROCA RELLENOS CONGLOM
ROCA FIJA ROCA FIJA
SUELTA ERADO SUELTA ERADO
298.65 0.00
459.83 0.00
479.27 0.00
136.28 0.00
145.59 0.00
254.35 0.00
225.66 0.00
236.99 0.00
287.10 0.00
322.38 0.00
340.19 0.00
310.93 0.00
275.05 0.00
302.93 0.00
 436.83 0.00
495.73 0.00
418.66 5.59
296.86 19.11
224.77 13.96
220.88 0.79
313.52 0.18
281.28 1.40
486.17 1.79
1,037.42 0.00
921.24 0.00
565.52 0.00
501.44 0.01
547.06 0.00
0.00 1,454.68 623.44 0.00
0.00 1,086.55 465.66 0.00
0.00 576.69 247.16 0.00
0.00 514.90 220.67 0.00
0.00 479.59 205.54 0.00
0.00 458.44 196.47 0.00
0.00 377.43 161.75 0.00
0.00 357.77 153.33 0.00
0.00 340.80 146.06 2.55
0.00 824.56 353.39 2.47
0.00 1,246.23 534.10 0.00
0.00 1,354.17 580.36 36.97
0.00 1,413.13 605.63 39.07
0.00 893.35 382.86 2.34
0.00 530.59 227.40 2.36
0.00 598.71 256.59 6.24
0.00 531.13 227.63 17.74
0.00 539.92 231.40 13.73
0.00 476.90 204.38 3.11
0.00 316.78 135.76 1.30
0.00 371.78 159.33 3.04
0.00 432.62 185.41 3.82
0.00 389.41 166.89 2.60
0.00 459.60 196.97 1.66
0.00 513.18 219.93 1.49
0.00 768.25 329.25 22.40
0.00 865.77 371.04 23.30
0.00 691.71 296.45 0.25
0.00 565.70 242.44 9.65
0.00 531.72 227.88 12.02
0.00 733.14 314.21 0.00
0.00 662.07 283.75 0.00
0.00 858.46 367.91 0.00
0.00 804.88 344.95 0.00
0.00 610.41 261.60 0.00
0.00 1,021.73 437.89 0.00
10,822.57 42.83 0.00 24,652.74 10,565.46 208.11 0.00 0.00
OS PARA VALORIZACION 07
CORTE
ROCA RELLENOS
SUELTA
0.00 0.00