Académique Documents
Professionnel Documents
Culture Documents
REHABILITACION Y MEJORAMIENTO DE LA
CARRETERA AYACUCHO - ABANCAY
INICIO
OBRAS PRELIMINARES
Movilizacion y desmovilizacion de equipo
Trazo y replanteo
Mantenimiento de transito y seguridad vial
Accesos a canteras, DME, plantas y fuentes de agua
MOVIMIENTO DE TIERRAS
Desbroce y limpieza en zonas no boscosas
Excavacion en explanaciones en roca fija
Excavacion en explanaciones en roca suelta
Excavacion en explanaciones en material comun
Remocion de derrumbes
Conformacion de terraplenes
Mejoramiento de suelos a nivel de subrasante
Perfilado y compactado en zonas de corte
Material de prestamo
SUB BASE Y BASE
Sub base granular
Base granular
PAVIMENTO ASFALTICO
Imprimacion asfaltica
Pavimento de concreto asfaltico en caliente
Cemento asfaltico PEN 85-100
Asfalto diluido MC-30
Filler mineral (Cal hidratada)
Aditivo mejorador de adherencia
OBRAS DE ARTE Y DRENAJE
Excavacion para estructuras no clasificado
Rellenos para estructuras
Relleno de material filtrante
Concreto clase C (f'c=280 kg/cm2)
Concreto clase D (f'c=210 kg/cm2)
Concreto clase F (f'c=140 kg/cm2)
Concreto clase H (f'c=140 kg/cm2)
Concreto clase I (f'c=100 kg/cm2)
Encofrado y desencofrado - O. A.
Acero de refuerzo
Tuberia metalica corrugada circular D=0.90m
Mes 1
Mes 2
419,375.67
3,341,558.43
391,791.17
88,310.27
65,633.75
65,393.10
172,454.05
194,966.33
78,498.02
58,341.11
58,127.20
1,448,407.23
78,615.73
721,390.43
305,393.97
343,007.10
1,418,620.59
452,692.08
965,928.51
274,874.61
274,395.79
187.73
241.09
50
4,689.67
4,689.67
2,738.16
1,124.00
827.51
VARIOS
Barandas metalicas
Tubo de PVC SAP D=4''
Tubo de PVC SAP D=2''
Tuberia corrugada perforada D=6''
Tubo de drenaje
Riego de liga
Emulsion asfaltica de rotura rapida CRS-2
Pase provicional en pontones
Falso puente
Geocompuesto de drenaje tridimensional
Pintura bituminosa
DEFENSA RIBEREA
Excavacion para estructuras en seco
Excavacion para estructuras bajo agua
Geotextil no tejido clase 2
Enrocado
Transporte de escombros entre 120m y 1000m
Transporte de escombros para distancias mayores de 1000m
FIN
Mes 3
Mes 4
Mes 5
Mes 6
Mes 7
Mes 8
3,831,035.91
4,171,851.48
4,622,818.37
4,774,029.46
6,220,609.21
8,040,826.97
160,165.05
85,039.52
12,154.40
62,971.13
148,010.65
85,039.52
153,703.37
88,310.27
142,317.94
81,768.77
153,703.37
88,310.27
148,010.65
85,039.52
62,971.13
65,393.10
60,549.17
65,393.10
62,971.13
1,607,421.75
58,961.79
815,484.83
345,227.97
387,747.16
1,548,459.96
1,844,476.71
1,950,376.60
2,106,406.72
2,124,751.17
815,484.83
345,227.97
387,747.16
846,849.63
358,505.97
402,660.51
784,120.03
331,949.97
372,833.81
846,849.63
358,505.97
402,660.51
815,484.83
239,003.98
387,747.16
156,291.57
260,485.96
281,324.83
35,370.19
44,798.84
126,322.10
74,664.73
136,427.87
80,637.91
270,905.39
202,583.51
131,374.98
77,651.32
85,614.38
85,614.38
276,897.57
79,272.58
620,577.06
85,614.38
39,168.96
2,051,662.26
82,443.48
63,649.56
41,221.74
41,221.74
2,933.11
67,642.91
170,867.12
307,560.82
207,007.17
72,846.22
173,258.19
275,953.31
296,169.68
102,376.08
5,324.92
71,900.77
15,632.97
15,675.21
62
444,760.64
14,447.96
125,215.69
26,757.87
103,208.92
99,386.37
1,603,658.06
1,603,658.06
1,665,337.22
1,541,978.90
1,703,742.71
2,183,184.58
180,073.15
354,065.06
511,738.87
1,091,919.19
511,738.87
1,091,919.19
531,421.14
1,133,916.08
492,056.61
1,049,922.29
531,421.14
1,133,916.08
38,405.49
511,738.87
1,091,919.19
45,388.31
310,705.27
310,705.27
322,655.48
298,755.07
322,655.48
310,705.27
310,186.54
310,186.54
322,116.80
298,256.29
322,116.80
310,186.54
203.38
261.18
54.17
203.38
261.18
54.17
211.2
271.23
56.25
195.56
251.14
52.08
211.2
271.23
56.25
203.38
261.18
54.17
69,562.14
58,817.04
11,595.36
11,595.36
896,136.77
896,136.77
7,730.24
132,750.00
333,348.80
1,130,355.80
637,854.43
422,307.73
69,562.14
48,316.22
277,634.48
84,461.55
798.4
268,000.00
6,960.00
47,221.68
20,706.95
8,408.56
18,106.17
21,245.92
492,501.37
492,501.37
149,085.78
149,085.78
52,025.10
22,692.35
23,628.98
519,795.80
519,795.80
7,876.33
15,937.18
311.99
425,812.58
67,906.21
481,469.07
481,469.07
504,886.34
317,791.46
124,195.34
15,977.93
26,302.80
105,330.27
209,662.73
19,727.10
167,591.08
85,773.57
19,353.70
25,346.01
29,224.06
21,515.29
417,387.10
59,306.03
92,157.24
38,987.98
8,797.13
11,520.92
1,124.00
827.51
38,441.10
38,441.10
190,214.33
124,933.58
28,329.94
36,950.81
65,416.84
6,295.54
59,121.30
148,653.78
65,191.96
26,740.40
26,254.31
172.8
612.85
2,929.59
1,375.44
190.75
295.34
103,937.10
34,364.04
10,352.64
29,696.31
13,581.93
16,823.04
102,674.78
13,687.68
10,137.89
1,863.81
54,472.15
13,685.61
8,827.64
Mes 9
Mes 10
Mes 11
Mes 12
Mes 13
Mes 14
9,164,762.75
9,734,470.21
9,154,711.46
9,149,747.96
13,244,897.91
9,118,935.55
148,010.65
85,039.52
153,703.37
88,310.27
142,317.94
81,768.77
153,703.37
88,310.27
153,703.37
88,310.27
136,625.22
78,498.02
62,971.13
65,393.10
60,549.17
65,393.10
65,393.10
58,127.20
1,948,251.10
876,886.20
335,150.69
361,962.74
309,865.55
71,678.14
815,484.83
125,459.21
387,747.16
30,517.05
270,905.39
234,570.37
131,374.98
77,651.32
283,353.69
281,324.83
260,485.96
281,324.83
229,227.64
106,110.56
80,637.91
1,045,492.07
662,742.16
382,749.91
74,664.73
1,677,246.70
720,371.92
956,874.78
80,637.91
1,811,426.43
778,001.67
1,033,424.76
15,686.83
15,686.83
3,406,353.84
3,742,145.31
3,381,479.10
80,637.91
1,465,647.91
432,223.15
1,033,424.76
5,035,604.98
84,708.87
1,218,407.20
2,900,348.71
326,831.32
373,314.36
131,994.52
2,877,018.49
66,097.62
61,201.50
66,097.62
103,043.70
175,282.17
3,094,645.68
9,512.71
63,649.56
149,314.44
175,282.17
162,298.31
768,883.79
798,456.24
207,007.17
300,314.20
275,953.31
296,169.68
311,864.75
286,566.89
159,475.98
288,763.66
116,749.48
69,303.28
66,097.62
20,252.67
139,845.03
84,395.12
71,678.14
421,024.90
421,024.90
4,645,354.71
75,296.78
1,124,683.56
2,677,244.96
301,690.45
344,597.87
121,841.09
883,048.27
58,753.44
26,039.14
166,361.14
33,428.30
172,759.64
108,774.59
116,838.76
121,332.56
49,431.78
750,533.57
300,708.36
694,938.49
1,879,427.24
750,533.57
2,029,781.42
750,533.57
1,503,541.79
115,955.20
667,140.95
120,399.70
6,239.14
77,989.28
84,228.42
84,228.42
59,271.85
103,208.92
95,563.81
103,208.92
64,983.39
22,992.19
68,976.57
310
722,736.03
125,215.69
99,386.37
2,571,394.52
312,126.80
613,712.76
2,626,786.00
324,131.68
637,317.10
2,432,209.25
300,121.92
590,108.43
2,626,786.00
324,131.68
637,317.10
511,738.87
1,091,919.19
41,896.90
531,421.14
1,133,916.08
492,056.61
1,049,922.29
531,421.14
1,133,916.08
3,582.90
20,610.59
2,931,396.42
324,131.68
637,317.10
92,885.82
211,724.60
531,421.14
1,133,916.08
2,616,099.75
288,117.05
566,504.09
85,740.76
195,438.10
472,374.35
1,007,925.40
7,525.02
143,803.66
4,062.13
1,672.58
1,790.31
97,491.06
3,345.16
42,967.44
20,142.29
19,663.47
310,705.27
322,655.48
298,755.07
322,655.48
215,283.21
310,186.54
322,116.80
298,256.29
322,116.80
214,744.53
2,866.32
203.38
261.18
54.17
211.2
271.23
56.25
195.56
251.14
52.08
211.2
271.23
56.25
211.2
271.23
56.25
187.73
241.09
50
1,091,755.53
1,302,593.25
526,886.50
476,048.01
248,852.96
181,158.61
535,014.85
724,439.47
48,561.68
10,780.42
235,914.80
32,131.41
322,830.77
460,351.58
46,482.64
232,413.18
46,482.64
18,915.98
216,568.64
37,778.43
33,102.96
50,176.87
231,359.27
20,703.60
556,740.68
556,740.68
29,284.69
13,903.95
6,002.53
43,927.03
4,634.65
578,153.78
578,153.78
455,274.86
85,652.41
84,699.45
284,923.00
227,938.40
99,668.66
112,286.25
85,293.66
14,375.00
23,049.96
1,927.39
24,877.32
23,958.33
4,188.00
50,324.66
8,937.94
68,872.36
40,606.97
1,062.53
21,539.46
16,714.33
11,551.06
339.39
525.47
1,510.50
15,696.43
15,696.43
100,774.27
3,139.29
9,010.30
3,459.60
66,572.61
18,592.47
Mes 15
Mes 16
Mes 17
Mes 18
Mes 19
Mes 20
7,808,616.60
6,690,989.75
1,243,082.51
1,118,406.75
860,166.49
65,434.63
148,010.65
85,039.52
148,010.65
85,039.52
148,010.65
85,039.52
138,198.40
75,227.27
65,393.10
62,971.13
62,971.13
62,971.13
62,971.13
62,971.13
65,393.10
62,971.13
5,032,467.62
81,571.51
1,218,407.20
2,900,348.71
326,831.32
373,314.36
131,994.52
200,341.11
5,013,643.42
62,747.31
1,218,407.20
2,900,348.71
326,831.32
373,314.36
131,994.52
310,024.76
60,250.97
60,250.97
13,904.07
63,649.56
34,272.84
56,745.19
56,745.19
83,392.62
215,500.95
53,298.93
60,250.97
1,796,997.30
108,043.89
212,439.03
92,885.82
211,724.60
373,963.02
797,940.94
304,610.42
489,418.79
20,807.66
29,385.88
59,360.59
52,807.66
866,578.98
45,083.26
56,322.93
64,307.30
60,250.97
60,250.97
13,904.07
894,652.75
45,083.26
820,110.99
1,733.97
780,330.64
1,944.77
50,564.02
66,947.51
700,865.49
52,508.79
1,944.77
92,885.82
211,724.60
49,467.16
3,580.62
42,963.24
323,476.38
700,865.49
28,921.52
28,402.79
48,121.52
28,402.79
48,689.10
700,865.49
7,584.50
140,168.14
28,402.79
111,246.62
99,846.39
7,646.91
64,180.75
727,821.85
538.68
518.73
19,200.00
203.38
261.18
54.17
55,714.42
203.38
261.18
54.17
203.38
261.18
54.17
14,700.00
6,400.00
6,400.00
203.38
261.18
54.17
211.2
271.23
56.25
203.38
261.18
54.17
55,714.42
55,714.42
Mes 21
46,396.44
46,017.37
46,017.37
379.07
148.62
190.87
39.58