00+000ESTUDIO DEFINITIVO DE LA CARRETERA CAMANA - Dv.

QUILCA ILO TACNA

TRAMO: PUNTA DE BOMBON FUNDICION - ILO

PRESUPUESTO OBRA
Item

Descripcin

Und.

Metrado

Precio S/.

Parcial S/.

100

1,270,314.13

101.A

Movilizacin y desmovilzacin de equipos

glb

1.00

956,451.28

956,451.28

102.A

Topografa y Georeferenciacin

glb

1.00

166,892.45

166,892.45

103.A

Limpieza y desbroce

ha

100.00

780.00

78,000.00

km

8.00

8,621.30

68,970.40

107.A

TOTAL

Accesos a canteras, botaderos, plantas de proceso y fuente de agua,

sin explosivo

200

8,831,492.11

205.A

Corte en material suelto

m3

546,396.40

5.10

2,786,621.64

205.B

Corte en roca suelta

m3

100,138.22

14.88

1,490,056.71

205.C

Corte en roca fija

m3

91,318.65

23.66

2,160,599.26

207.A

Perfilado y compactado en zonas de corte

m2

363,000.00

2.59

940,170.00

210.C

Conformacin de Terraplenes con material cantera Explanaciones

m3

146,750.00

7.83

1,149,052.50

220.B

Mejoramiento de suelo a nivel de subrasante 0+000 - 15+000

m3

28,800.00

10.59

304,992.00

300

4,809,516.82

303.A

Subbase granular

m3

79,782.08

25.76

2,055,186.38

305.A

Base granular

m3

82,539.12

33.37

2,754,330.43

400

8,874,449.25

401.A

Imprimacin asfltica

m2

462,456.25

0.36

166,484.25

410.A

Pavimento de concreto asfltico en caliente (MAC)

m3

24,879.90

350.00

8,707,965.00

700

8,320,622.51

700.A

Transporte de material granular para D< = 1 km

m3k

141,965.65

5.13

728,283.78

700.B

Transporte de material granular para D>1 km

m3k

3,647,075.71

1.67

6,090,616.44

700.C

Transporte de mezcla asfltica para D<=1 Km

m3k

9,951.96

6.13

61,005.51

700.D

Transporte de mezcla asfltica para D>1 Km

m3k

307,760.65

1.90

584,745.24

700.G

Transporte de material excedente a DME para D<= 1km

m3k

72,943.73

5.14

374,930.75

700.H

Transporte de material excedente a DME para D> 1km

m3k

217,665.51

2.21

481,040.78

Costo Directo

32,106,394.82

Gastos Generales

3,210,639.48

Utilidades

3,210,639.48

Sub Total

38,527,673.79

IGV

6,934,981.28

Total

45,462,655.07

SIGT S.A. INGENIEROS CONSULTORES

INFORME FINAL
ABRIL - 2009

RESUMEN DE METRADO DE EXPLANACIONES

VOLUMEN (m3)
PROGRESIVA
KM
KM

0.00
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
27.00
28.00
29.00
30.00
31.00
32.00
33.00
34.00
35.00
36.00
37.00
38.00
39.00
40.00
41.00
42.00
43.00

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
27.00
28.00
29.00
30.00
31.00
32.00
33.00
34.00
35.00
36.00
37.00
38.00
39.00
40.00
41.00
42.00
43.00
44.00

LONG.
(m)

1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00

CORTE

16,658.00
22,099.00
29,663.60
23,601.20
447.60
11,262.00
21,901.20
72,346.40
57,993.60
0.00
58,438.80
19,268.20
0.00
11,023.60
0.00
1,852.80
1,558.40
472.80
18,306.80
597.80
29,368.76
6,190.96
25,030.40
1,039.60
5,036.55
41,189.20
34,081.25
9,405.24
8,254.70
27,504.00
15,405.40
48,015.00
2,499.80
6,461.00
6,785.40
7,752.76
7,806.80
19,986.00
6,345.20
3,847.20
703.20
2,404.65
9,686.30
1,188.00

RELLENO

0.00
0.00
0.00
0.00
0.00
3,500.00
12,000.00
5,000.00
17,000.00
18,000.00
2,000.00
4,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,000.00
12,000.00
3,000.00
1,400.00
2,300.00
500.00
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

RELLENO

VOLUMEN DE CORTE (M3)

MATERIAL

MATERIAL

ROCA

CANTERA

SUELTO

SUELTA

0.00
0.00
0.00
0.00
0.00
3,500.00
12,000.00
5,000.00
17,000.00
18,000.00
2,000.00
4,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,000.00
12,000.00
3,000.00
1,400.00
2,300.00
500.00
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

15,050.00
22,099.00
28,470.40
21,422.80
0.00
10,108.00
20,722.80
72,346.40
57,993.60
0.00
58,438.80
19,268.20
0.00
11,023.60
0.00
0.00
0.00
0.00
16,345.20
0.00
23,639.00
180.60
22,190.00
159.60
0.00
39,141.20
0.00
0.00
0.00
27,504.00
0.00
0.00
912.80
4,690.00
6,785.40
2,795.80
0.00
19,300.40
5,832.40
1,292.20
0.00
0.00
9,354.20
0.00

0.00
0.00
1,193.20
2,178.40
447.60
1,154.00
1,178.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,852.80
1,558.40
472.80
1,961.60
597.80
2,148.66
4,703.76
2,840.40
880.00
0.00
2,048.00
7,175.00
5,787.84
6,460.20
0.00
0.00
19,206.00
1,242.00
1,386.00
0.00
3,879.36
7,806.80
685.60
512.80
2,555.00
703.20
1,881.90
332.10
1,188.00

44.00
45.00
46.00
47.00
48.00
49.00
50.00

ALC
TOTAL

45.00
46.00
47.00
48.00
49.00
50.00
51.00

1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00

4,248.10
5,211.20
6,245.20
4,842.00
9,642.60
12,527.80
1,657.20

0.00
0.00
12,000.00
31,100.00
6,700.00
6,750.00
5,000.00

0.00
0.00
12,000.00
31,100.00
6,700.00
6,750.00
5,000.00

0.00
1,813.00
1,680.00
4,354.00
9,338.00
12,145.00
0.00

3,324.60
3,398.20
4,565.20
488.00
304.60
382.80
1,657.20

737,853.27

146,750.00

146,750.00

546,396.40

100,138.22

0.00

2,626.04
149,376.04
210.C

546,396.40
205.A

100,138.22
205.B

N DE CORTE (M3)
ROCA
FIJA

1,608.00
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
3,581.10
1,306.60
0.00
0.00
5,036.55
0.00
26,906.25
3,617.40
1,794.50
0.00
15,405.40
28,809.00
345.00
385.00
0.00
1,077.60
0.00
0.00
0.00
0.00
0.00
522.75
0.00
0.00

KM
0.00
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
13.00
14.00
15.00
16.00
17.00
18.00
19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
27.00
28.00
29.00
30.00
31.00
32.00
33.00
34.00
35.00
36.00
37.00
38.00
39.00
40.00
41.00
42.00
43.00

546,396.40
MS
15,050.00
22,099.00
28,470.40
21,422.80
0.00
10,108.00
20,722.80
72,346.40
57,993.60
0.00
58,438.80
19,268.20
0.00
11,023.60
0.00
0.00
0.00
0.00
16,345.20
0.00
23,639.00
180.60
22,190.00
159.60
0.00
39,141.20
0.00
0.00
0.00
27,504.00
0.00
0.00
912.80
4,690.00
6,785.40
2,795.80
0.00
19,300.40
5,832.40
1,292.20
0.00
0.00
9,354.20
0.00

100,138.22
RS
0.00
0.00
1,193.20
2,178.40
447.60
1,154.00
1,178.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,852.80
1,558.40
472.80
1,961.60
597.80
2,148.66
4,703.76
2,840.40
880.00
0.00
2,048.00
7,175.00
5,787.84
6,460.20
0.00
0.00
19,206.00
1,242.00
1,386.00
0.00
3,879.36
7,806.80
685.60
512.80
2,555.00
703.20
1,881.90
332.10
1,188.00

91,318.65 146,750.00
RF
RELLENO
1,608.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,500.00
0.00
12,000.00
0.00
5,000.00
0.00
17,000.00
0.00
18,000.00
0.00
2,000.00
0.00
4,500.00
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
3,581.10
0.00
1,306.60
4,000.00
0.00
12,000.00
0.00
3,000.00
5,036.55
1,400.00
0.00
2,300.00
26,906.25
500.00
3,617.40
0.00
1,794.50
0.00
0.00
0.00
15,405.40
0.00
28,809.00
0.00
345.00
0.00
385.00
0.00
0.00
0.00
1,077.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
522.75
0.00
0.00
0.00
0.00
0.00
80,000.00

70,000.00

923.50
0.00
0.00
0.00
0.00
0.00
0.00

44.00
45.00
46.00
47.00
48.00
49.00
50.00

0.00
1,813.00
1,680.00
4,354.00
9,338.00
12,145.00
0.00

3,324.60
3,398.20
4,565.20
488.00
304.60
382.80
1,657.20

923.50
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
12,000.00
31,100.00
6,700.00
6,750.00
5,000.00

80,000.00

70,000.00

60,000.00

91,318.65
50,000.00

91,318.65
205.C

40,000.00

30,000.00

20,000.00

10,000.00

0.00
0.00

25,000.00

20,000.00

15,000.00

10,000.00

5,000.00

0.00
0.00

35,000.00
30,000.00

35,000.00
30,000.00
25,000.00
20,000.00
15,000.00
10,000.00
5,000.00
0.00
0.00

35,000.00
30,000.00
25,000.00
20,000.00
15,000.00
10,000.00
5,000.00
0.00
0.00

80,000.00

70,000.00

CORTE MATERIAL SU

CORTE MATERIAL SU

80,000.00

70,000.00

60,000.00

50,000.00

40,000.00

30,000.00

20,000.00

10,000.00

0.00
0.00

5.00

10.00

15.00

20.00

25.00

CORTE ROCA SUEL

25,000.00

20,000.00

15,000.00

10,000.00

5,000.00

0.00
0.00

5.00

10.00

15.00

20.00

25.00

CORTE ROCA FIJA

35,000.00
30,000.00

CORTE ROCA FIJA

35,000.00
30,000.00
25,000.00
20,000.00
15,000.00
10,000.00
5,000.00
0.00
0.00

5.00

10.00

15.00

20.00

25.00

RELLENO MATERIAL DE

35,000.00

30,000.00

25,000.00

20,000.00

15,000.00

10,000.00
5,000.00
0.00
0.00

5.00

10.00

15.00

20.00

25.00

RTE MATERIAL SUELTO

RTE MATERIAL SUELTO

25.00

30.00

35.00

40.00

45.00

50.00

30.00

35.00

40.00

45.00

50.00

CORTE ROCA SUELTA

25.00

CORTE ROCA FIJA

CORTE ROCA FIJA

25.00

30.00

35.00

40.00

45.00

50.00

ENO MATERIAL DE CANTERA

25.00

30.00

35.00

40.00

45.00

50.00

50.00

50.00

50.00

50.00

24

dic

23 nov
22

oct

21 sep
20 ago
19

jul

18

jun

17 may
16

abr

15 mar
14

feb

TIEMPO MESES

13 ene
12

dic

11

nov

10

oct

TIEMPO MES

sep

ago

jul

jun

may

abr

mar

feb

ene
1

10

11

12

13

14

15

16

Diagrama tiempo camino

17

18

19

20

21

22

23

24

25

26

27

28

29

PROGRESIVA EN Km

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

Diagr
18

jun

S
CARPETA A

17 may
16

abr

15 mar
14

PER

feb

TIEMPO MESES

13 ene
12

dic

11

nov

10

oct

sep

ago

jul

jun

may

abr

IA
R
E
T
MA

TE
R
CO LTO
E
SU

mar

feb

ene

IA
R
E
T
MA

TE
R
CO LTO
E
SU
1

10

11

12

13

14

15

16

17

18

Diagrama tiempo camino

TICA
L
A
F
S
A
A
T
CARPE

ER

PERIODO DE LLUVIAS

LAR
U
N
RA
G
E
BAS

LA
U
N
A
R
SE G
A
B
B
SU

PONTON 1

IAL

IA
R
E
T
MA

TE
R
CO LTO
E
SU

TE
A
M

RTE
O
O
C
T
L
E
SU

L
RIA

19

20

21

22

23

24

25

26

27

28

29

30

PROGRESIVA EN Km

31

32

33

34

35

36

37

38

39

IA
R
E
T
MA

TE
O
ELT

TE
A
M

TE
O
T
L
E

40

41

42

43

44

45

46

47

48

49

50

00+000ESTUDIO DEFINITIVO DE LA CARRETERA CAMANA - Dv. QUILCA ILO TACNA

TRAMO: PUNTA DE BOMBON FUNDICION - ILO

PRESUPUESTO OBRA
Item Descripcin

Und.

Metrado

Rend

factor de
multiplicidad

tiempo
dias

10

11

12

13

14

15

16

17

18

100 OBRAS PRELIMINARES

101.A Movilizacin y desmovilzacin de equipos

glb

102.A Topografa y Georeferenciacin

glb

1.00

103.A

ha

100.00

km

8.00

205.A Corte en material suelto

m3

546,396.40

205.B Corte en roca suelta

m3

100,138.22

205.C Corte en roca fija

m3

91,318.65

207.A Perfilado y compactado en zonas de corte

m2

363,000.00

210.C Conformacin de Terraplenes con material cantera

Explanaciones

m3

146,750.00

220.B Mejoramiento de suelo a nivel de subrasante 0+000 15+000

m3

28,800.00

303.A Subbase granular

m3

79,782.08

305.A Base granular

m3

82,539.12

Limpieza y desbroce

107.A Accesos a canteras, botaderos, plantas de proceso y

fuente de agua, sin explosivo

1.00

200 MOVIMIENTO DE TIERRAS

300 SUB BASES Y BASES

400 PAVIMENTOS ASFALTICOS

401.A Imprimacin asfltica

m2

462,456.25

410.A Pavimento de concreto asfltico en caliente (MAC)

m3

24,879.90

700 TRANSPORTE
700.A Transporte de material granular para D< = 1 km

m3k

141,965.65

700.B Transporte de material granular para D>1 km

m3k

3,647,075.71

700.C Transporte de mezcla asfltica para D<=1 Km

m3k

9,951.96

700.D Transporte de mezcla asfltica para D>1 Km

m3k

307,760.65

700.

m3k

72,943.73

m3k

217,665.51

Transporte de material excedente a DME para D<= 1km

700.H Transporte de material excedente a DME para D> 1km

SIGT S.A. INGENIEROS CONSULTORES

INFORME FINAL
ABRIL - 2009