04 Presup Obra - Acopio Pagado

7/26/2019 04 Presup Obra - Acopio Pagado

1/122

RESUMENOBRAS CIVILES PARA CONSTRUCCION PAD DE LIXIVIACION Y

PREMINADO - PUCAMARCA FASE 1 - REV.06ENE10

tem Desc!"c!#$

1.00 $

2.00 $

3.00 CAMINO DE ACCESO A PLANTA, CANALES Y ESTRUCTURAS DE DRENAJE SUPERFICIAL $

4.00 BOTADERO NORTE $

5.00 PREMINADO. $

COSTO DIRECTO TOTAL CONSTRUCCI%N PAD DE LIXIVIACI%N PUCAMARCA FASE 1 &

GASTOS GENERALES $

UTILIDAD $

PARCIAL &

P'st'(San Ma!"n C#n!a!%!a% G&n&a'&% S.A.

PAD DE LI(I)IACION FASE 1 *INC. CAMINO DE ACCESO PERIMETRAL, NI)ELACION Y CANALES DE DERI)ACIONNORTE Y ESTE+

CANAL DE CONDUCCION DE SOLUCION, PLANTA DE PROCESOS, POAS PLS Y GRANDES E)ENTOS *INC.CAMINO DE ACCESO PERIMETRAL, NI)ELACION Y CANALES DE CORONACION ESTE Y OESTE+


2/122


PREMINADO - PUCAMARCA FASE 1 - REV.06ENE10


DESCUENTO COMERCIAL POR AD)UDICACION &

PARCIAL &

IMPUESTO *IG)+ 1- $

TOTAL $


3/122

COSTO DIRECTO

/,20,/51.5/

2,4/3,52.4

1,0-,-4-.-

1,--1,0/-.1

13,010,-3.1

*+,16,**6./

4,5-4,30-.23

3,5/-,4/4.42

*,0,000.00


4/122

-1*/,000.00

*,//,000.00

/,242,450.00

3-,0-,450.00


5/122


PREMINADO - PUCAMARCA FASE 1

tem Desc!"c!#$

1.00 $

2.00 $

3.00 CAMINO DE ACCESO A PLANTA, CANALES Y ESTRUCTURAS DE DRENAJE SUPERFICIAL $

4.00 BOTADERO NORTE $

5.00 PREMINADO. $

COSTO DIRECTO TOTAL CONSTRUCCI%N PAD DE LIXIVIACI%N PUCAMARCA FASE 1 &

ASTOS ENERALES &

UTILIDAD &

PARCIAL &


PAD DE LI(I)IACION FASE 1 *INC. CAMINO DE ACCESO PERIMETRAL, NI)ELACION Y CANALES DE DERI)ACIONNORTE Y ESTE+

CANAL DE CONDUCCION DE SOLUCION, PLANTA DE PROCESOS, POAS PLS Y GRANDES E)ENTOS *INC.CAMINO DE ACCESO PERIMETRAL, NI)ELACION Y CANALES DE CORONACION ESTE Y OESTE+


6/122


PREMINADO - PUCAMARCA FASE 1


IMPUESTO 2IV3 14 &

TOTAL &


7/122

COSTO DIRECTO

/,20,/51.5/

2,4/3,52.4

1,0-,-4-.-

1,--1,0/-.1

13,010,-3.1

*+,16,**6./

+,/+,0.*

,/6,+6+.+*

*,0,000.00


8/122

6,*66,*00.00

,*+6,*00.00


9/122

FORMATO )-1

METRADOS PAD DE LIXIVIACI%N FASE 1

tem Desc!"c!#$

1.00 M'5!m!e$t' e T!e7s-P7 e L!8!5!7c!#$ F7se 1 2I$c9:;e c7m!$' e 7cces' "e!met79, $!5e97c!#$ ; c7$79es e e!57c!#$ N

1.01 10.01 M#'an 6& E789#

1.02 10.02 Ca:9a:&n!#, #;na% < Ta''&&% G&n&a'&%

1.03 10.03 Ta# < R&9'an!

1.04 10.04 M&=#a:&n!# < >a?' !an 6& "a% &@%!&n!&%

1.05 10.04 Man!&n:&n!# 6& a:n#% 6& a&%#

1.0/ 20.01 C#!& 6& :a!&a' na6&8a6# *n'8a%!a &' n&' 6& :&n!an. E':n

1.0 20.02 C#!& %:9'& < !an%9#!& 9aa n&'an 6& 'a 9'a!a;#:a 6& &%!a?'6a6, a&%# 9&:&!a' < ana'&% 6& 6&an N#!& < E%!&. E'

1.0 20.02

1.0- 20.02

1.10 20.02

1.11 20.01 C#n;#:an 6& D78& 9aa ?#!a6 6& T#9 S#'

1.12 20.03 E@aan 6& Tn>&a% 6& %8?6&na=&.

1.13 20.03 E@aan 6& Tn>&a% 6& %8?6&na=& &n #a :&!a6a.

1.14 20.03 Tan%9#!&, #'#an < n&'an 6& a:a 6& a9#


10/122

FORMATO )-1


tem Desc!"c!#$


1.15 20.04 Tan%9#!&, #'#an < #:9a!an 6& %8&'# 6& ?a=a 9&:&a?'6a6, &0.30: *n'8


11/122

FORMATO )-1


tem Desc!"c!#$


S:< T't79 M'5!m!e$t' e T!e7s P7 e L!8!5!7c!#$ =7se 1

*.00 I$st797c!#$ S!stem7 e s:e - c'9ecc!#$ e s'9:c!#$

2.01 10.01 M#'an 6& E789# 5

S!stem7 e s:e 2I$st797c!#$3

2.02 20.03 T8?&"a 9&;#a6a 9n9a' 6& %8?6&na=& DPE 9a&6 6#?'& 6& 300:: Man# 6& #?a.

2.03 20.03 T8?&"a 9&;#a6a 'a!&a' 6& %8?6&na=& DPE 9a&6 6#?'& 6& 100 :: Man# 6& #?a.

2.04 20.03 T8?&"a %#'6a 6& DPE SDR 21 6& 300 :: Man# 6& #?a.

2.05 20.03 G!&@!' n# !&=6# 6& 20 H:2 9aa !n>&a 6& %8?6&na=&. Man# 6& O?a.

S!stem7 e C'9ecc!#$ e S'9:c!#$ 2I$st797c!#$3

2.0/ 20.03 T8?&"a 9&;#a6a #'&n 9n9a' DPE 9a&6 6#?'& 6& 450:: Man# 6& #?a.

2.0 20.03 T8?&"a 9&;#a6a #'&n 'a!&a' DPE 9a&6 6#?'& 6& 300 :: Man# 6& #?a.

2.0 20.03 T8?&"a 9&;#a6a #'&n 'a!&a' DPE 9a&6 6#?'& 6& 100:: Man# 6& #?a.

2.0- 20.03 T8?&"a n# 9&;#a6a DPE 9a&6 6#?'& 6& 450 :: Man# 6& #?a.

2.10 20.03 T8?&"a n# 9&;#a6a DPE 9a&6 6#?'& 6& 300 :: Man# 6& #?a.

2.11 20.03 T8?&"a %'6a 6& DPE SDR 1 6& 300 :: Man# 6& #?a.


12/122

FORMATO )-1


tem Desc!"c!#$


2.12 20.03 G!&@!' n# !&=6# 6& 20 H:2 9aa !8?&"a% 6& #'&n 6& %#'8n.

S:< T't79 I$st797c!#$ S:e-C'9ecc!#$ e S'9:c!#$

.00 C7$79es e e!57c!#$ P7 e L!8!5!7c!#$ F7se 1 2I$c9:;e c7m!$' e 7cces' "e!met79, $!5e97c!#$ ; c7$79es e e!57c!#$ N'

3.01 10.01 M#'an 6& E789# 5

3.02 50.04 M#! 6& &:&n!#a&na 9aa %&''a 98n!#% 6& n;'!an

3.03 50.04 E:?#78''a6# *&%9&%# 100 ::+, 9aa ana' 6& 6&an.

3.04 50.04 E:?#78''a6# *&%9&%# 150 ::+, 9aa ana' 6& 6&an.

3.05 50.04 E:?#78''a6# *&%9&%# 200 ::+, 9aa ana' 6& 6&an.

S:< T't79 C7$79es e De!57c!#$ F7se 1

TOTAL PAD DE LIXIVIACION FASE 1 2I$c. C7m!$'s e 7cces' "e!met79 ; c7$79es e e!57c!#$ N'te ; este3

10.01

10.02

10.03

10.04

20.01

20.02

20.03


13/122

FORMATO )-1


tem Desc!"c!#$


20.04 $

20.05 $1

20.0/20.0 $

20.0 $

20.0-

$5


14/122

U$!7 C'st' P7c!79

10 P&':na&%

G'? 1.00 14-,523.20 14-,523.20 20PAD

G'? 1.00 5-4,.20 5-4,.20

a 33.00 2,1/.3 1,523.54

: 1.50 1,1./0 2,21.40

:&% /.00 10,340./- /2,044.14

:3 1/,053.00 2.- 45,/3.1

:3 115,122.00 2.4/ 23,200.12

:3 51,1.00 4.52 231,3/-./

:3 12,3.00 /.14 ,240.-2

:3 1,10.00 5.04 3/1,-22.40

:3 3,00.00 .05 2/,05.00

:3 4,//2.00 24.12 112,44.44

:3 4/2.00 3.5 1,23.-/

:3 341.00 25.3 ,0.03

C7$t!7T't79

C'st' U$!t.2US&3


15/122

U$!7 C'st' P7c!79C7$t!7

T't79C'st' U$!t.

2US&3

:3 5,0/.00 -.1 5/4,015.0/

:3 5,3.00 22.4 131,1-./

:3 4,321.00 12.25 52,-32.25

:3 2,431.00 13.43 32,/4.33

:3 1,50.00 23.- 41,-4.50

:3 -/,/00.00 11./ 1,12,2.00

:3 1,250.00 11.52 14,400.00

: 5--.00 53.5- 32,100.41

:3 1,02-.00 1-.2 203,55/.

:3 2,01/.00 .0/ 1/,24.-/

:3: 550,000.00 0.35 1-2,500.00


16/122

U$!7 C'st' P7c!79C7$t!7

T't79C'st' U$!t.

2US&3

/,60,/.+

G'? 1.00 1,20.-5 1,20.-5

: 2,00.00 2.3- 4,-4.30

: 2,/05.00 2.11 5,4-/.55

: 2.00 14.2 3--.5/

:2 30,1--.00 0.- 2/,.11

: 1,1/0.00 3.5/ 4,12-./0

: 1,2//.00 2.3- 3,025.4

: 10,41/.00 2.11 21,-./

: 3-.00 2.54 --.0/

: 15.00 2.3- 35.5

: 1,200.00 1-.1 23,/52.00


17/122

U$!7 C'st' P7c!79C7$t!7

T't79C'st' U$!t.

2US&3

:2 11,5/-.00 1.02 11,00.3

10,?11.6

G'? 1.00 1,4-5.23 1,4-5.23

:3 320.00 220.4/ 0,54.20

:2 3,140.00 2.54 /,45./0

:2 1,434.00 41.0- 5,-23.0/

:2 ,/1.00 41.5 31,-/0.1

/6,+01.*?

6,*?0,6/1./6


18/122

U$!7 C'st' P7c!79C7$t!7

T't79C'st' U$!t.

2US&3


19/122

FORMATO )-*

METRADOS PO@AS PLS Y RANDES EVENTOS

tem Desc!"c!#$

1.00

1.01 10.01 M#'an 6& E789#

1.02 10.03 Ta# < R&9'an!

1.03 10.04 Man!&n:&n!# 6& a:n#% 6& a&%#

1.04 /0.01

1.05 /0.02 C#!& %:9'& 9aa #n;#:an 6& 9#a PLS. E':nan >a%!a 1 :.

1.0/ /0.02 C#!& %:9'& 9aa #n;#:an 6& 9#a 6& Gan6&% &&n!#%. E':nan >a%!a 1 :.

1.0 /0.02 C#!& %:9'& 9aa #n;#:an 6& P'an!a. E':nan >a%!a 1 :.

1.0 /0.02 C#!& %:9'& 9aa #n;#:an 6& Cana' 6& #n68n, ana'&% 6& ##nan E%!& < O&%!&. E':nan >a%!a 1 :.

1.0- /0.02

1.10 /0.02 E@aan 6& Tn>&a% 6& %8?6&na=&.


M'5!m!e$t' e T!e7s-C7$79 e c'$:cc!#$ e t:a%!a 1 :.

C#!& &n #a 9aa #n;#:an 6& P'an!a, 9#a PLS, Cana' 6& #n68n < ana'&% 6& ##nan E%!& < O&%!&.E':nan >a%!a 1 :.


20/122

FORMATO )-*


tem Desc!"c!#$


1.11 /0.02 E@aan 6& Tn>&a% 6& %8?6&na=& &n #a :&!a6a.

1.12 /0.03 Tan%9#!&, #'#an < n&'an 6& a:a 6& a9#&a% 6& an'a=&.

1.1 40.03 Tan%9#!& < C#'#an 6& &''&n# 9aa ?&:a% &n 9'an!a 6& 9#&%#%.

1.1- 40.04 Tan%9#!& < #'#an 6& ?a%& 6& a:n#, & 0.20 :.

1.20 /0.03 P#&%a:&n!#, !an%9#!& 6& aa 6& 6&na=& &n 9## 6& 6&!&n 6& ;8a%.

N&'an, #:9a!an 6& &''&n# 9aa #n;#:an 6& Cana' 6& C#n68n, P'an!a, 9#a% PLS, G.E. < ana'&% 6&6&an E%!& < O&%!&.

Tan%9#!&, #'#an < #:9a!an 6& %8&'# 6& ?a=a 9&:&a?'6a6, ana' 6& #n68n, 9#a% PLS,G.E. < 9#a 6&%8?6&na=& &0.30:.


21/122

FORMATO )-*


tem Desc!"c!#$


1.21 /0.04 Tan%9#!& 6& :a!&a' 9aa 6%!ana% :a&a 6& %8?6&na=& Man# 6& O?a.

S:< T't79 I$st797c!#$ S!stem7 e etecc!#$ e =:7s ; s!stem7 e s:e


22/122

FORMATO )-*


tem Desc!"c!#$ U


.00 C7$79es e e!57c!#$ - C7$79 e C'$:cc!#$, P97$t7, P'7s PLS ; 7$es E5e$t's

3.01 10.01 M#'an 6& E789#

3.02 50.04 M#! 6& &:&n!#a&na 9aa %&''a 98n!#% 6& n;'!an

3.03 50.04 E:?#78''a6# *&%9&%# 100 ::+, 9aa ana' 6& 6&an

3.04 50.04 E:?#78''a6# *&%9&%# 150 ::+, 9aa ana' 6& 6&an

S:< T't79 C7$79es e e!57c!'$ C7$79, P97$t7, P'7s, etc.3

+.00 M!sce97$e's

4.01 10.01 M#'an 6& E789# 5

4.02 /0.05 In%!8:&n!an G!na

S:< T't79 m!sce9$e's

TOTAL CANAL DE CONDUCCION TUBERIAS DE SOLUCION, PLANTA DE PROCESOS, PO@AS PLS Y RANDESEVENTOS 2I$c. C7m!$' e 7cces' "e!met79, $!5e97c!#$ ; c7$79es e c''$7c!#$ Este ; Oeste3


23/122

C7$t!7 T't79 C'st' P7c!79

1.00 5-,0-.2 5-,0-.2

.50 3,3-./2 25,34.15

/.00 10,340./- /2,044.14

-,25.00 2.- 22-,104.5

54,20.00 2.2 123,5.40

1,/5.00 2.24 422,/32.00

3-,1/5.00 2.2 -,2-/.20

,4-5.00 4.0 34,54./5

3/,03/.00 /.14 221,2/1.04

1,520.00 24.12 3/,//2.40

C'st' U$!t.

2US&3


24/122

C7$t!7 T't79 C'st' P7c!79C'st' U$!t.

2US&3 1/0.00 3.5 /,12.0

13.00 25.3 3,53.1

35,112.00 2.5 -0,23.4

11,52.00 11.11 12,//.02

1,55.00 12.25 1-,2-3.5

1,544.00 22.4 34,/-3./

1,4/.00 23.- 41,51./2

4.00 12.4 -42./

1,4-1.00 .0/ 12,01.4/

5.00 12.25 /1.25


25/122

C7$t!7 T't79 C'st' P7c!79C'st' U$!t.

2US&3

1,500,000.00 0.35 525,000.00

*,166,?/.0

1.00 4./2 4./2

33.00 2.3- .

/0.00 2.3- 1,/25.20

1,510.00 2.11 3,1/.10

155.00 14.2 2,211.5

10,241.00 0.- -,114.4-

16,6+.1


26/122

C7$t!7 T't79 C'st' P7c!79C'st' U$!t.

2US&3

1.00 4./2 4./2

-0.00 220.4/ 1-,41.40

21.00 2.54 22,/10.34

2,545.00 41.0- 104,54.05

1+?,??.+1

1.00 1,/-.04 1,/-.04

1.00 130,000.00 130,000.00

11,6.0+

*,+6,/*.+


27/122

FORMATO )-

METRADOS CAMINO DE ACCESO A PLANTA DE PROCE

tem Desc!"c!#$

1.00 M'5!m!e$t' e T!e7s-C7m!$' e 7cces' 7 "97$t7 e "'ces's 2I$c9:;e c7$79es e e!57c!#$3.

1.01 10.01 M#'an 6& E789#

1.02 10.03 Ta# < R&9'an!

1.03 10.04 Man!&n:&n!# 6& a:n#% 6& a&%#

1.04 50.01 C#!& %:9'& 9aa a:n# 6& a&%# E%!& < ana'&% 6& 6&an *In. E':nan a 1:.+.

1.05 50.01 C#!& &n #a 9aa a:n# 6& a&%# E%!& *C#!& 9# #'a68a+ *In. E':nan a 1 :.+.

1.0/ 50.01 C#!& %:9'& 9aa a:n# 6& a&%# O&%!& !a:# 1 < ana'1 :.+. 6& 6&an *In. E':nan a 1:+

1.0 50.01 C#!& &n #a 9aa a:n# 6& a&%# O&%!& !a:# 1*C#!& 9# #'a68a+ *In. E':nan a 1 :.+

1.0 50.01 C#!& &n #a 9aa a:n# 6& a&%# O&%!& !a:# 2*C#!& 9# #'a68a+ *In. E':nan a 1 :.+

1.0- 50.02

1.10 50.02

1.11 50.02


C#'#an < #:9a!an 6& &''&n# 6&' a:n# 6& a&%# E%!& < ana'&% 6& 6&an :a!&a' 6& #!& 9#9#, *-0#!& 9#9#+.

C#'#an < #:9a!an 6& &''&n# 6&' a:n# 6& a&%# O&%!& !a:# 1 < ana' 6& 6&an :a!&a' 6& #!&9#9#, *-0 #!& 9#9#+.

C#'#an < #:9a!an 6& &''&n# 6&' a:n# 6& a&%# O&%!& !a:# 2 < ana' 6& 6&an :a!&a' 6& #!&9#9#, *-0 #!& 9#9#+.


28/122

FORMATO )-

METRADOS CAMINO DE ACCESO A PLANTA DE PROCE

tem Desc!"c!#$


1.12 50.01

1.13 50.02

1.14 50.02 Tan%9#!&, #'#an < n&'an 6& a:a 6& a9#


29/122

FORMATO )-

METRADOS CAMINO DE ACCESO A PLANTA DE PROCES

tem Desc!"c!#$


*.00 C7$79 e e!57c!#$ -C7m!$' e 7cces' 7 P97$t7 e P'ces's

2.01 10.01 M#'an 6& E789#

2.02 50.04 T8?&"a DPE n# 9&;#a6a 6& 9a&6 6#?'& 6& /00:: #n #9'a >&:!a Man# 6& #?a.

2.03 50.04 M#! 6& &:&n!#a&na 9aa %&''a 98n!#% 6& n;'!an

2.04 50.04 E:9&6a6# *&%9&%# 150::, D50 5 ::+.

2.05 50.04 E:9&6a6# *&%9&%# 250::, D50 100 ::+.

2.0/ 50.04 E:9&6a6# *&%9&%# 400::, D50 250 ::+.

2.0 50.04 En#a6# *&%9&%# 00 ::, D50 500 ::+.

2.0 50.04 E:?#78''a6# *&%9&%# 150 ::, D50 5 ::+, 9aa ana' 6& 6&an.

2.0- 50.04 E:?#78''a6# *&%9&%# 200 ::, D50 100 ::+, 9aa ana' 6& 6&an.

2.1 50.04 G!&@!' n# !&=6# 20 H:2 .

2.11 50.04 C#n&!# E%!8!8a' *F210 H:2+.


30/122

FORMATO )-

METRADOS CAMINO DE ACCESO A PLANTA DE PROCESOS

tem Desc!"c!#$ U$!


2.12 50.04 C#n&!# %:9'& 9aa %#'a6# *F100 H:2+. :3

2.13 50.04 A 9aa &;8 *F


31/122

C'st' P7c!79

1.00 2-,-04./4 2-,-04./4

1.0 1,21-.4 30,--5.1

/.00 10,340./- /2,044.14

1,40.00 3.35 /1,-0.00

34,335.00 /.15 211,1/0.25

21,000.00 3.35 0,350.00

2,2-.00 /.15 14,0.35

5,/-1.00 /.15 34,---./5

24,1.00 3.0 /,12.3/

12,14-.00 2.-1 35,353.5-

5,21-.00 2.-3 15,2-1./

C7$t!7T't79

C'st' U$!t.2US&3


32/122

C'st' P7c!79C7$t!7

T't79C'st' U$!t.

2US&3

1,23-.00 /.// ,251.4

/-3.00 12.3- ,5/.2

14.00 44.41 /21.4

1,32.00 13.14 24,02.4

/04.00 13.14 ,-3/.5/

352.00 13.14 4,/25.2

3,10.00 .0/ 25,050.4

2/0,000.00 0.35 -1,000.00

1*,/?.1


33/122

C'st' P7c!79C7$t!7

T't79

C'st' U$!t.

2US&3

1.00 -1.-0 -1.-0

2.00 2.-- 215.2

1/0.00 220.4/ 35,23./0

1,155.00 15.2 1,/4.40

3/-.00 1/.0 5,-33.52

2.00 31.21 42./

/43.00 52.3 33,-/-./-

3,542.00 41.0- 145,540.

420.00 41.5 1,4/3./0

44-.00 0.- 3--./1

15.00 1-1.04 2,/5./0


34/122

C'st' P7c!79C7$t!7

T't79C'st' U$!t.

2US&3

4.00 15/.04 /24.1/

2,205.00 2./5 5,43.25

*6?,/*.06

1,0?,+.?


35/122

FORMATO )-+

METRADOS BOTADERO NORTE - PROYECTO PUCAMA

tem Desc!"c!#$

M'5!m!e$t' e T!e7s-B't7e' N'te 2I$c9:;e


36/122

FORMATO )-+

METRADOS BOTADERO NORTE - PROYECTO PUCAMAR

tem Desc!"c!#$


1.12 0.02 P#&%a:&n!#, !an%9#!& < #'#an 6& aa 6& 6&na=& &n %8?6&n&%.

1.13 0.02 E@aan < &''&n# 6& !n>&a% 6& an'a=&.

1.14 40.03 Tan%9#!& < C#'#an 6& &''&n# 9aa ?&:a% 9&:&!a'.

1.15 0.01 L:9&a < 6&%?#& 6& :a!&a' #n# 9aa &@9'#!an 6& an!&a. *In'8


37/122

FORMATO )-+

METRADOS BOTADERO NORTE - PROYECTO PUCAMAR

tem Desc!"c!#$ U


3.01 10.01 M#'an 6& E789#

3.02 0.01 L:9&a < 6&%?#& 6& :a!&a' #n# *!#9%#', &%9&%# 9#:&6# 0./0 :.

3.03 0.02 E@aan 9aa ana' 6& 8nn *9& 6&' ?#!a6 >aa 9#a 6& :#n!#+.

3.04 50.04 M#! 6& &:&n!#a&na 9aa %&''a 98n!#% 6& n;'!an

3.05 50.04 E:9&6a6# #n :#! *& 150 ::, 65050::+, ana' 6& 8nn.

3.0/ 50.04 E:9&6a6# *& 150 ::, 65050::+, ana'&% 6& 6&an n#!& < %8 6&' ?#!a6.

3.0 50.04

3.0 0.02 G!&@!' n# !&=6# 6& 20 H:2 9aa !n>&a 6& %8?6&na=&

S:< T't79 C7$79 em"e7'

TOTAL BOTADERO NORTE PUCAMARCA

E:9&6a6# *& 300 ::, 650150::+, &%!8!8a 9aa &' #n!#' 6& :n+6&' ?#!a6 'a %n *'#n. 10 :. :n+ 6&'B#!a6


38/122

C'st' P7c!79

1.00 /,25.44 /,25.44

2.00 2,1/.3 /0,//./4

/.00 10,340./- /2,044.14

14,350.00 2.- 503,1.50

-40.00 24.12 22,/2.0

105.00 3.5 4,050.-0

110.00 25.3 2,41.30

14,520.00 5. 3,0.40

3/,520.00 4./2 1/,22.40

2,200.00 12./ 2,02.00

.00 22.2 1,-/0./4

C7$t!7

T't79

C'st' U$!t.

2US&3


39/122

C'st' P7c!79C7$t!7

T't79C'st' U$!t.

2US&3

1,045.00 12.25 12,01.25

.00 23.- 1,45./-

2,222.00 11.52 25,5-.44

-,000.00 2.- 2/,010.00

/0,000.00 11.-1 14,/00.00

220,000.00 0.35 ,000.00

1,6,+*./+

1,310.00 2.23 2,-21.30

5,/5.00 0.- 5,035./2

?,/6.*


40/122

C'st' P7c!79C7$t!7

T't79C'st' U$!t.

2US&3

1.00 5,/1. 5,/1.

.00 2.- 254.32

//.00 5.- 3.4

25.00 220.4/ 5,511.50

22.00 4.0 1,01.40

/,4-0.00 15.2 --,1/.20

55.00 20.0 1,104.40

/,43.00 0.- /,0-0.2

11,*6.?1

1,1,06.1?


41/122

FORMATO )-/

METRADO PREMINADO - PROYECTO PUCAMA

tem Desc!"c!#$

TRABA)OS PRELIMINARES

1.01 10.01 M#'an 6& E789#

1.02 10.03 Ta# < R&9'an!

1.03 10.04 M&=#a:&n!# < >a?' !an 6& "a% &@%!&n!&%

1.04 10.04 Man!&n:&n!# 6& a:n#% 6& a&%#

*.00 PREMINADO

2.01 30.01 L:9&a < 6&%?#& 6& :a!&a' #n# *!#9%#', &%9&%# 9#:&6# 0.30 :. *n'8a%!a 1 :+

2.03 30.02 C#!& 9&:na6# *a >ana6#a 9'an!a 6& 9#&%#%+ *n. Ca8"# < !an%9#!& >a%!a 1 :+

2.04 30.03

30.04 Tan%9#!& < C#'#an 6& :a!&a' &n Pa6 6& L@an

2.05 30.05 Tan%9#!& 6& :a!&a' 9&:na6# a6#na' a 1:

2.0/ 30.02 C#!& 9aa >a8' #a6 >a%!a 'a #!a 442 *n. Ca8"# < !an%9#!& >a%!a 1 :.+.

2.0 30.03

30.04 Tan%9#!& < #'#an 6& :a!&a' &n Pa6 6& L@an *>a8' #a6+


P#&%a:&n!#, !an%9#!& < #'#an 6& :a!&a' &n Pa6 6& L@an

P#&%a:&n!#, !an%9#!& < #'#an 6& :a!&a' &n Pa6 6& L@an *>a8' #a6+


42/122

FORMATO )-/

METRADO PREMINADO - PROYECTO PUCAMA

tem Desc!"c!#$


2.0 30.05 Tan%9#!& 6& :a!&a' 6& >a8' #a6 a6#na' a 1:+

2.0- 30.02 R&''&n# 9aa >a8' #a6 >a%!a 'a #!a 442

2.10 30.04 C#'#an 6& a' 9aa 9#&%# *0.0 . 9# :3+ n!&a9a

2.11 30.0/ E':nan 6& :a!&a' a ?#!a6

2.12 30.0/ E':nan 6& :a!&a' 6& #!& >a8' #a6 a ?#!a6.

.00 ACCESO A FLOTA RANDE

3.01 40.01 C#!& &n #a 9a?'& 9aa a:n# 6& a&%# *In. E':nan a 1 :.+.

3.02 40.01 C#!& &n #a 9aa a:n# 6& a&%# *C#!& 9# #'a68a+ *In. E':nan a 1 :.+.

3.03 40.02 C#'#an < #:9a!an 6& &''&n# 6&' a:n# 6& a&%# #n :a!&a' 6& #!&

3.04 40.03 Tan%9#!& < C#'#an 6& &''&n# 9aa ?&:a% 6& %&86a6 &n a:n# 6& a&%#.

3.05 40.01 E':nan 6& :a!&a' a ?#!a6

3.0/ 40.04 Tan%9#!& < #'#an 6& ?a%& 6& a:n#, & 0.50:.

3.0 40.05 S%!&:a 6& 6&na=& < #n!#' 6& %#n

COSTO DIRECTO TOTAL


43/122

U$!7 C'st' P7c!79

'? 1.00 44,5/-./0 44,5/-./0

'? 1.00 42,253.1 42,253.1

: 1.50 1,1./0 2,21.40

:&% /.00 10,340./- /2,044.14

:3 13,-00.00 2.- 40,11.00

:3 -/,/00.00 4.3/ 421,1/.00

:3 45/,000.00 4.40 2,00/,400.00

:3 30,000.00 .- 3,02,/00.0076,000.00

:3.: 3/,000.00 0.3- 32/,040.00

:3 1-2,20.00 4.3/ 3,340.017,480.00

:3 14,00.00 .42 1,41,1/.00

C7$t!7T't79

C'st' U$!t.2US&3


44/122

U$!7 C'st' P7c!79C7$t!7

T't79C'st' U$!t.

2US&3

:3.: 355,1.00 0.3- 13,30.02

:3 1,1-1.00 5.04 /,002./4

40,000.00 0.51 244,00.00

:3 /,000.00 2.- 212,040.00

:3 1,40.00 2.- 4,/-.20

:3 514,53.00 3.3/ 1,2-,50.0

:3 14,50.00 4.3 0,33.10

:3 51-,4/2.00 1.-3 1,002,5/1.//

:3 32,4/3.00 13.14 42/,5/3.2

:3 15,050.00 2.- 41,--.50

:3 33,-15.00 .0/ 23,354.-0

'? 1.00 103,525.50 103,525.50

1,010,?.1?


45/122

tem Desc!"c!#$

1.00

1.01 10.01 M#'an 6& E789#

1.02 10.02 Ca:9a:&n!#, #;na% < Ta''&&% G&n&a'&%

1.03 10.03 Ta# < R&9'an!

1.04 10.04 M&=#a:&n!# < >a?'!an 6& "a% &@%!&n!&%

1.05 10.04 Man!&n:&n!# 6& a:n#% 6& a&%#

*.00 I$st797c!#$ S!stem7 e s:e - c'9ecc!#$ e s'9:c!#$

2.01 10.01 M#'an 6& E789# 5

.00

3.01 10.01 M#'an 6& E789# 5

TOTAL PAD DE LIXIVIACION FASE 1 2I$c. C7m!$'s e 7cces' "e!met79 ; c7$79es

1.00

1.01 10.01 M#'an 6& E789#

1.02 10.03 Ta# < R&9'an!

1.03 10.04 Man!&n:&n!# 6& a:n#% 6& a&%#

*.00 I$st797c!#$ S!stem7 Detecc!#$ e =:7s ; S!stem7 e S:e

2.01 10.01 M#'an 6& E789# 5

.00

3.01 10.01 M#'an 6& E789#

+.00 M!sce97$e's

4.01 10.01 M#'an 6& E789# 5

1.00

M'5!m!e$t' e T!e7s-P7 e L!8!5!7c!#$ F7se 1 2I$c9:;e c7m!$' e 7cces'"e!met79, $!5e97c!#$ ; c7$79es e e!57c!#$ N'te ; Este3

C7$79es e e!57c!#$ P7 e L!8!5!7c!#$ F7se 1 2I$c9:;e c7m!$' e 7cces'"e!met79, $!5e97c!#$ ; c7$79es e e!57c!#$ N'te ; Este3

'5 m e$ ' e e7s- 7$7 e c'$ :cc $ e : e 7s e s' :c $ 7$ 7 e"'ces's "'7s PLS ; 7$es e5e$t's 2I$c9:;e c7m!$' e 7cces' "e!met79,$!5e97c!#$ c7$79es e c''$7c!#$ Este Oeste.

C7$79es e e!57c!#$ - C7$79 e C'$:cc!#$, P97$t7, P'7s PLS ; 7$esE5e$t's

,PROCESOS, PO@AS PLS Y RANDES EVENTOS 2I$c. C7m!$' e 7cces' "e!met79,$!5e97c!#$ c7$79es e c''$7c!#$ Este OesteM'5!m!e$t' e T!e7s-C7m!$' e 7cces' 7 "97$t7 e "'ces's 2I$c9:;e c7$79es ee!57c!#$3.


46/122

1.01 10.01 M#'an 6& E789#

1.02 10.03 Ta# < R&9'an!

1.03 10.04 Man!&n:&n!# 6& a:n#% 6& a&%#

*.00 C7$79 e e!57c!#$ -C7m!$' e 7cces' 7 P97$t7 e P'ces's

2.01 10.01 M#'an 6& E789#

TOTAL CAMINO DE ACCESO A PLANTA DE PROCESOS2I$c. C7$79es e e!57c!#$3

1.01 10.01 M#'an 6& E789#

1.02 10.03 Ta# < R&9'an!

1.03 10.04 Man!&n:&n!# 6& a:n#% 6& a&%#

C7$79 Em"e7'- B't7e' N'te

3.01 10.01 M#'an 6& E789#


TRABA)OS PRELIMINARES

1.01 10.01 M#'an 6& E789#

1.02 10.03 Ta# < R&9'an!

1.03 10.04 M&=#a:&n!# < >a?'!an 6& "a% &@%!&n!&%

1.04 10.04 Man!&n:&n!# 6& a:n#% 6& a&%#

COSTO DIRECTO TOTAL

TOTAL



47/122

U$!7 C'st' P7c!79 Fec7 e F!$ Fe


48/122

G'? 1.00 2-,-04./4 2-,-04./40.25

: 1.0 1,21-.4 30,--5.1 2H11H2010 H12H2010 0.15

:&% /.00 10,340./- /2,044.14 2H1H2010 H12H2010 0.50

G'? 1.00 -1.-0 -1.-00.25

1*,16.

G'? 1.00 /,25.44 /,25.440.25

a 2.00 2,1/.3 /0,//./4 2H11H2010 H12H2010 2.33

:&% /.00 10,340./- /2,044.14 2H1H2010 H12H2010 0.50

G'? 1.00 5,/1. 5,/1.0.25

1/,6.10

'? 1.00 44,5/-./0 44,5/-./0 0.25

'? 1.00 42,253.1 42,253.1 2H11H2010 H12H2010 0.0

: 1.50 1,1./0 2,21.40 2H1-H2010 2H25H2010 1.50

:&% /.00 10,340./- /2,044.14 2H1H2010 H12H2010 0.50

/0,1+./

1,/,*++./

10.03 *0,06./


49/122

METRADOS

M7' A


50/122

0.2 0.015 0.015 0.0 0.35 0.0- ,4/.1/ 5,-0.-3

0.30 0.30 0.30 0.30 0.30 0.15 2,52.- 5,1/5.-5

1.00 1.00 1.00 1.00 1.00 0.50 5,10.35 10,340./-

0.2 0.015 0.015 0.0 0.35 0.0- 242.- 1-4.3

0.2 0.015 0.015 0.0 0.35 0.0- 1/,21.3/ 13,45.0-

4./ 4./ 4./ 4./ 4./ 2.33 5,05.22 10,114.44

1.00 1.00 1.00 1.00 1.00 0.50 5,10.35 10,340./-

0.2 0.015 0.015 0.0 0.35 0.0- 1,420.4 1,13/.3

0.2 0.015 0.015 0.0 0.35 0.0- 112,142.40 -,13.-2

0.1 0.1 0.1 0.1 0.1 0.0 3,521.15 ,042.30

2,21.40

1.00 1.00 1.00 1.00 1.00 0.50 5,10.35 10,340./-

/,006.6 /+1,1/.6+


51/122

VALORI@ADO

A


52/122

44.5 44.5 2,3-2.3 10,4//./2 2,/-1.42

5,1/5.-5 5,1/5.-5 5,1/5.-5 5,1/5.-5 2,52.-

10,340./- 10,340./- 10,340./- 10,340./- 5,10.35

14.5 14.5 .5 340.1 .4

1,00-.2 1,00-.2 5,32.4 23,54-.-0 /,055./-

10,114.44 10,114.44 10,114.44 10,114.44 5,05.22

10,340./- 10,340./- 10,340./- 10,340./- 5,10.35

5.23 5.23 454.55 1,-.// 511.3

/,2.54 /,2.54 35,5.5 15/,---.3/ 40,31.2/

,042.30 ,042.30 ,042.30 ,042.30 3,521.15

10,340./- 10,340./- 10,340./- 10,340./- 5,10.35

101,6.+0 101,6.+0 1/1,601.? /,*.00 11+,1+./1


53/122

tem

1.00

1.0/ 20.01

1.0 20.02

1.0 20.02

1.0- 20.02

1.10 20.02

1.11 20.01

1.12 20.03

1.13 20.03

1.14 20.03

1.15 20.04

1.1/ 20.04

1.1 20.03

1.1 20.03

1.1- 20.03

1.20 20.05

20.0/

1.21 20.0

1.22 20.0

1.23 20.0

1.25 20.0

*.00


54/122

2.02 20.03

2.03 20.03

2.04 20.03

2.05 20.03

2.0/ 20.03

2.0 20.03

2.0 20.03

2.0- 20.03

2.10 20.03

2.11 20.03

2.12 20.03


55/122

Desc!"c!#$

C#n;#:an 6& D78& 9aa ?#!a6 6& T#9 S#'

E@aan 6& Tn>&a% 6& %8?6&na=&.

E@aan 6& Tn>&a% 6& %8?6&na=& &n #a :&!a6a.

Tan%9#!&, #'#an < n&'an 6& a:a 6& a9#a%!a 1 :

C#!& %:9'& < !an%9#!& 9aa n&'an 6& 'a 9'a!a;#:a 6& &%!a?'6a6, a&%# 9&:&!a' < ana'&% 6&6&an N#!& < E%!&. E':nan >a%!a 1 :

C#!& &n #a < !an%9#!& 9aa n&'an 6& 'a 9'a!a;#:a 6& &%!a?'6a6, a&%# 9&:&!a' < ana'&% 6&6&an N#!& < E%!&. E':nan >a%!a 1 :

N&'an, #:9a!an 6& &''&n# 9aa #n;#:an 6& 9'a!a;#:a 6& &%!a?'6a6, a&%# 9&:&!a' a%!a 1 :+

2.03 30.02

2.04 30.03 P#&%a:&n!# 6& :a!&a' &n Pa6 6& L@an

30.04 Tan%9#!& < C#'#an 6& :a!&a' &n Pa6 6& L@an

2.05 30.05 Tan%9#!& 6& :a!&a' 9&:na6# a6#na' a 1:

2.0/ 30.02 C#!& 9aa >a8' #a6 >a%!a 'a #!a 442 *n. Ca8"# < !an%9#!& >a%!a 1 :.+.

2.0 30.03 P#&%a:&n!# 6& :a!&a' &n Pa6 6& L@an *>a8' #a6+

30.04 Tan%9#!& < #'#an 6& :a!&a' &n Pa6 6& L@an *>a8' #a6+

2.0 30.05 Tan%9#!& 6& :a!&a' 6& >a8' #a6 a6#na' a 1:+

2.0- 30.02 R&''&n# 9aa >a8' #a6 >a%!a 'a #!a 442

2.10 30.04 C#'#an 6& a' 9aa 9#&%# *0.0 . 9# :3+ n!&a9a

2.11 30.0/ E':nan 6& :a!&a' a ?#!a6

2.12 30.0/ E':nan 6& :a!&a' 6& #!& >a8' #a6 a ?#!a6.

COSTO DIRECTO TOTAL

L:9&a < 6&%?#& 6& :a!&a' #n# *!#9%#', &%9&%# 9#:&6# 0.30 :. *n'8a%!a 1:+


66/122

U$!7 C'st' P7c!79 Fec7 e F!$

:3 13,-00.00 2.- 40,11.00 0H03H10 1H03H10

:3 -/,/00.00 4.3/ 421,1/.00 1H04H10 0H05H10

:3 45/,000.00 4.40 2,00/,400.00 1H04H10 04H0H10

:3 30,000.00 5. 2,230,/00.00 2H03H10 05H0H10

:3 30,000.00 2.10 -,000.00 14H0/H10 12H0H10

:3.: 3/,000.00 0.3- 32/,040.00 1H04H10 04H0H10

:3 1-2,20.00 4.3/ 3,340.0 0H03H10 1H04H10

:3 14,00.00 /.3- 1,11/,-2.00 2H03H10 05H0H10

:3 14,00.00 2.03 354,44.00 14H0/H10 12H0H10

:3.: 355,1.00 0.3- 13,30.02 14H0/H10 30H0H10

:3 1,1-1.00 5.04 /,002./4 0H03H10 1H04H10

40,000.00 0.51 244,00.00 14H0/H10 30H0H10

:3 /,000.00 2.- 212,040.00 1H04H10 04H0H10

:3 1,40.00 2.- 4,/-.20 0H03H10 1H04H10

,?*,/.66

30.01 +0,1?1.00

C7$t!7T't79

C'st' U$!t.2US&3

Fec7 eI$!c!'


67/122

METRADOS

Fe


68/122

VALORI@ADO

Fe


69/122

tem

1.00

1.24 40.04

1.00

1.1 40.03

1.1- 40.04

1.00

1.15 40.03

1.1/ 40.03

1.1 40.03

1.1 40.04

1.14 40.03

.00

3.01 40.01

3.02 40.01

3.03 40.02

3.04 40.03

3.05 40.01


70/122

3.0/ 40.04

3.0 40.05


71/122

Desc!"c!#$

Tan%9#!& < #'#an 6& ?a%& 6& a:n#, & 0.20:.

S:< T't79 I$st797c!#$ S:e-C'9ecc!#$ e S'9:c!#$

Tan%9#!& < C#'#an 6& &''&n# 9aa ?&:a% &n 9'an!a 6& 9#&%#%.

Tan%9#!& < #'#an 6& ?a%& 6& a:n#, & 0.20 :.

M'5!m!e$t' e T!e7s-C7m!$' e 7cces' 7 "97$t7 e "'ces's 2I$c9:;e c7$79es e e!57c!#$3.

Tan%9#!& < C#'#an 6& &''&n# 9aa ?&:a% 6& %&86a6 &n a:n# 6& a&%# E%!&.

Tan%9#!& < C#'#an 6& &''&n# 9aa ?&:a% 6& %&86a6 &n a:n# 6& a&%# O&%!& Ta:# 1.

Tan%9#!& < C#'#an 6& &''&n# 9aa ?&:a% 6& %&86a6 &n a:n# 6& a&%# O&%!& Ta:# 2.

Tan%9#!& < #'#an 6& ?a%& 6& a:n#, & 0.20:.

TOTAL CAMINO DE ACCESO A PLANTA DE PROCESOS2I$c. C7$79es e e!57c!#$3



72/122

Tan%9#!& < #'#an 6& ?a%& 6& a:n#, & 0.50:.

S%!&:a 6& 6&na=& < #n!#' 6& %#n

COSTO DIRECTO TOTAL

TOTAL


73/122



74/122

:3 33,-15.00 .0/ 23,354.-011H0H10 25H0H10

'? 1.00 103,525.50 103,525.502/H02H10 2H0H10

,6+?,./6

,?6+,+*.

40.05 10,/*/./0


75/122

METRADOS

M7' A


76/122

33,-15 0 0

0.20 0.20 0.20 0.20 0.20 0 20,05

0 *0,?0/


77/122

VALORI@ADO

A


78/122

0 0 0 23,355 0

20,05 20,05 20,05 20,05 0

,0/ /,11 1,06?,1+ 0*,+0/ 0


79/122

tem

.00

3.02 50.04

3.03 50.04

3.04 50.04

3.05 50.04

.00

3.02 50.04

3.03 50.04

3.04 50.04

1.00

1.04 50.01

1.05 50.01

1.0/ 50.01

1.0 50.01

1.0 50.01

1.0- 50.02

1.10 50.02

1.11 50.02

1.12 50.01

1.13 50.02

1.14 50.02


80/122

1.1- 50.03

*.00

2.02 50.04

2.03 50.04

2.04 50.04

2.05 50.04

2.0/ 50.04

2.0 50.04

2.0 50.04

2.0- 50.04

2.1 50.04

2.11 50.04

2.12 50.04

2.13 50.04

3.04 50.04

3.05 50.04

3.0/ 50.04

3.0 50.04


81/122

Desc!"c!#$

M#! 6& &:&n!#a&na 9aa %&''a 98n!#% 6& n;'!an

E:?#78''a6# *&%9&%# 100 ::+, 9aa ana' 6& 6&an.

E:?#78''a6# *&%9&%# 150 ::+, 9aa ana' 6& 6&an.

E:?#78''a6# *&%9&%# 200 ::+, 9aa ana' 6& 6&an.

S:< T't79 C7$79es e De!57c!#$ F7se 1

C7$79es e e!57c!#$ - C7$79 e C'$:cc!#$, P97$t7, P'7s PLS ; 7$es E5e$t's

M#! 6& &:&n!#a&na 9aa %&''a 98n!#% 6& n;'!an

E:?#78''a6# *&%9&%# 100 ::+, 9aa ana' 6& 6&an

E:?#78''a6# *&%9&%# 150 ::+, 9aa ana' 6& 6&an

M'5!m!e$t' e T!e7s-C7m!$' e 7cces' 7 "97$t7 e "'ces's 2I$c9:;e c7$79es e e!57c!#$3.

C#!& %:9'& 9aa a:n# 6& a&%# E%!& < ana'&% 6& 6&an *In. E':nan a 1:.+.

C#!& &n #a 9aa a:n# 6& a&%# E%!& *C#!& 9# #'a68a+ *In. E':nan a 1 :.+.

C#!& %:9'& 9aa a:n# 6& a&%# O&%!& !a:# 1 < ana'1 :.+. 6& 6&an *In. E':nan a 1:+

C#!& &n #a 9aa a:n# 6& a&%# O&%!& !a:# 1*C#!& 9# #'a68a+ *In. E':nan a 1 :.+

C#!& &n #a 9aa a:n# 6& a&%# O&%!& !a:# 2*C#!& 9# #'a68a+ *In. E':nan a 1 :.+

Tan%9#!&, #'#an < n&'an 6& a:a 6& a9#


82/122

Tan%9#!& 6& :a!&a' 9aa 6%!ana% :a


83/122

U$!7 C'st' P7c!79 Fec7 e I$!c!' Fec7 e F!$ Fe


84/122

:3: 2/0,000.00 0.35 -1,000.0001H03H10 24H04H10

: 2.00 2.-- 215.225H04H10 2H0/H10

:3 1/0.00 220.4/ 35,23./0 25H04H10 2H0/H10

:2 1,155.00 15.2 1,/4.4025H04H10 2H0/H10

:2 3/-.00 1/.0 5,-33.5225H04H10 2H0/H10

:2 2.00 31.21 42./25H04H10 2H0/H10

:2 /43.00 52.3 33,-/-./-25H04H10 2H0/H10

:2 3,542.00 41.0- 145,540.25H04H10 2H0/H10

:2 420.00 41.5 1,4/3./025H04H10 2H0/H10

:2 44-.00 0.- 3--./125H04H10 2H0/H10

:3 15.00 1-1.04 2,/5./025H04H10 2H0/H10

:3 4.00 15/.04 /24.1/25H04H10 2H0/H10

2,205.00 2./5 5,43.2525H04H10 2H0/H10

+,+.?

:3 25.00 220.4/ 5,511.5005H04H10 02H0H10

:2 22.00 4.0 1,01.4005H04H10 02H0H10

:2 /,4-0.00 15.2 --,1/.2005H04H10 02H0H10

:2 55.00 20.0 1,104.4005H04H10 02H0H10

106,/+./0

1,6,1/.11

50.04 1,0//,+06.+


85/122

METRADOS

M7' A


86/122

130,000 130,000 0 45,500

0 0

3/ 3/ 0 0

0 0 0 0

5 5 0 0

15 15 0 0

14 14 0 0

322 322 0 0

1,1 1,1 0 0

210 210 0 0

225 225 0 0

0 0

2 2 0 0

1,103 1,103 0 0

0 0

0 0

0 0

0 0

2,1/3 2,1/3 2,1/3 0 0

1 1 1 0 0

0 1,6+


87/122

VALORI@ADO

A


88/122


89/122

tem

1.00

1.04 /0.01

1.05 /0.02

1.0/ /0.02

1.0 /0.02

1.0 /0.02

1.0- /0.02

1.10 /0.02

1.11 /0.02

1.12 /0.03

1.13 /0.03

1.14 /0.03

1.15 /0.03

1.1/ /0.03

1.1 /0.02

1.20 /0.03

1.21 /0.04

2.02 /0.03

2.03 /0.03

2.04 /0.03

2.05 /0.03


90/122

2.0/ /0.03

+.00

4.02 /0.05


91/122

Desc!"c!#$ U$!7

:3

C#!& %:9'& 9aa #n;#:an 6& 9#a PLS. E':nan >a%!a 1 :. :3

C#!& %:9'& 9aa #n;#:an 6& 9#a 6& Gan6&% &&n!#%. E':nan >a%!a 1 :. :3

C#!& %:9'& 9aa #n;#:an 6& P'an!a. E':nan >a%!a 1 :. :3

:3

:3

E@aan 6& Tn>&a% 6& %8?6&na=&. :3

E@aan 6& Tn>&a% 6& %8?6&na=& &n #a :&!a6a. :3

Tan%9#!&, #'#an < n&'an 6& a:a 6& a9#&a% 6& an'a=&. :3

P#&%a:&n!#, !an%9#!& 6& aa 6& 6&na=& &n 9## 6& 6&!&n 6& ;8a%. :3

Tan%9#!& 6& :a!&a' 9aa 6%!ana% :a


92/122

G!&@!' n# !&=6# 6& 20 H:2 9aa !n>&a 6& %8?6&na=& Man# 6& O?a. :2

M!sce97$e's

In%!8:&n!an G!na 8n6

TOTAL CANAL DE CONDUCCION TUBERIAS DE SOLUCION, PLANTA DE PROCESOS, PO@AS

PLS Y RANDES EVENTOS 2I$c. C7m!$' e 7cces' "e!met79, $!5e97c!#$ ; c7$79es ec''$7c!#$ Este ; Oeste3


93/122

C7$t!7 T't79 C'st' P7c!79 Fec7 e F!$ Fe


94/122

10,241.00 0.- -,114.4- 24H05H10 04H0/H10

1.00 130,000.00 130,000.00 25H04H10 0H05H10

*,1/,01.6*

/0.02 ?6,*0.11


95/122

METRADOS

M7' A


96/122

10,241 0 0

0 0

1 0 0

0 ?0,06


97/122

VALORI@ADO

A


98/122

0 0 -,114 0 0

0 0 0 0 0

0 130,000 0 0 0

6?,60/ /?1,+/6 */,0 0 0


99/122

tem

A

1.04 0.01

1.05 0.02

1.0/ 0.02

1.0 0.02

1.0 0.02

1.0- 0.03

1.10 0.03

1.11 0.03

1.12 0.02

1.13 0.02

1.15 0.01

1.1/ 0.04

1.1 0.05

2.01 0.02

2.02 0.02

3.02 0.01

3.03 0.02

3.0 0.02


100/122


101/122

Desc!"c!#$

M'5!m!e$t' e T!e7s-B't7e' N'te 2I$c9:;e &a% 6& an'a=&.

E@!an, 9#&%a:&n!#, !an%9#!& < #'#an 6& a'a *>0.50 :+

Tan%9#!& 6& :a!&a' 9aa 6%!ana% :aaa 9#a 6& :#n!#+.

G!&@!' n# !&=6# 6& 20 H:2 9aa !n>&a 6& %8?6&na=&


L:9&a < 6&%?#& 6& :a!&a' #n# 9aa &@9'#!an 6& an!&a. *In'8


102/122


103/122



104/122

0.02 1+*,+*.*?


105/122

METRADOS

M7' A


106/122


107/122

VALORI@ADO

A


108/122


109/122

CODIO FASE SUBFASE

F10 PRELIMINARES10.01 M#'an 6& E789#

10.02 Ca:9a:&n!#, #;na% < Ta''&&% G&n&a'&%

10.03 Ta# < R&9'an!

10.04 Man!&n:&n!# 6& a:n#% 6& a&%#

F*0 PAD20.01 D&%?#&

20.02 P'a!a;#:a6#

20.03 S8?D&n&% < S%!. C#'&n

20.04 Ma!&a' I:9&:&a?'&

20.05 P#&%a:&n!# 6& S#?& &&%!:&n!#

20.0/ C#'#an 6& S#?& &&%!:&n!#

20.0 B&:a% 6& %&86a6 &n a:n# 9&:&!a'

20.0 Tan%9#!& 6& :a!&a' 9aa 6%!ana% :a


110/122

TOTAL PRESUPUESTO


111/122

MONTO

1,/,*+//,/

5-4,

230,0

3/4,4

+,11,/0511,5

1,//4,33

3/-,04

/-5,1-5

-3,550

234,3

250,05

1-2,500

,?*,640,113,21,-1-

3,34,52

1,3-,/44

4/4,0

2/0,0-

,?6+,+01,41,-33

1,002,5/2

4-,3

32/,/2

103,52/

1,6,1/400,4

135,-2

-1,000

1,055,40/

*,1/,0*22-,105

-/,20-

2-2,1

525,000130,000

1,66*,1530,13/

142,42

1-,55

14,/00

,000


112/122

*+,16,**6


113/122

DESCRIPCI%N

M#'an < D&%:#'an 6& E789#%

Man!&n:&n!# 6& a:n#% 6& a&%#K M&=#a:&n!# < >a?'!an 6& "a% &@%!&n!&%

C#!& 6& :a!&a' na6&8a6#K C#n;#:an 6& D78& 9aa ?#!a6 6& T#9 S#'

C#!& *S:9'& < &n R#a+, R&''&n# *:a!. P#9# < 9%!a:#+. In'. A&%# P&:&!a' < ana'&% 6& 6&an.

S8?6&na=&% < C#'&n. In'. T8?&"a, G!&@!' < Gaa 6& a9#


114/122


115/122

CODIO FASE MONTOe$e-10 =e


116/122

VALORI@ADO

7:$-10 >:9-10 7'-10

101,/- 101,/- 151,/01 35,-2 114,1-5

2,240,0/3 /5,45 5-,134 144,45

1,//,135 1,50,0/5 2,054,252 2,003,-44 521,/3

-,05- -5,11- 1,0/,143 02,405

/01,2- 420,43 34,230

/3,/05 51,45/ 235,-03

2/0,21 21,-0 21,-0 /5,413

6,/6,/6 +,,? +,66+,0/+ ,?/,/+ 6/,/?11,0?,+? 16,1+0,6 *0,0+,?? *+,10,*?1 *+,16,**

4/ /5 4 - 100

ARCA


117/122

CODIO FASE SUBFASE

F10 PRELIMINARES10.01 M#'an 6& E789#

10.02 Ca:9a:&n!#, #;na% < Ta''&&% G&n&a'&%

10.03 Ta# < R&9'an!

10.04 Man!&n:&n!# 6& a:n#% 6& a&%#

F*0 PAD20.01 D&%?#&

20.02 E@aan

R&''&n#

20.03 S8?D&n&%

S%!. C#'&n

20.04 Ma!&a' I:9&:&a?'&

E@9'#!an 6& Can!&a A''a

20.05 P#&%a:&n!# 6& S#?& &&%!:&n!#

20.0/ C#'#an 6& S#?& &&%!:&n!#

20.0 Tan%9#!& 6& :a!&a' 9aa 6%!ana% :a


118/122

0.04 Ca'a

0.05 Tan%9#!& 6& :a!&a' 9aa 6%!ana% :a


119/122

UND. MONTO

1,/,*+//,/

5-4,

230,0

3/4,4

+,/61,/*:3 511,5

1,//4,33

3/-,04

/-5,1-5

-3,550

234,3

1-2,500

,?*,640,11

3,21,-1-

3,34,52

1,3-,/44

4/4,0

2/0,0-

,?6+,+01,41,-33

1,002,5/2

4-,3

32/,/2

103,52/

1,,1*400,4

135,-2

-1,000

250,05

1,055,40/

*,1/,0*

22-,105-/,20-

2-2,1

525,000

130,000

1,66*,1530,13/

142,42

1-,55


120/122

14,/00

,000

*+,16,**6

P#a!&a &n ?a%& a '#%


121/122

DESCRIPCI%N

M#'an < D&%:#'an 6& E789#%

Man!&n:&n!# 6& a:n#% 6& a&%#K M&=#a:&n!# < >a?'!an 6& "a% &@%!&n!&%

C#!& 6& :a!&a' na6&8a6#K C#n;#:an 6& D78& 9aa ?#!a6 6& T#9 S#'

C#!& *S:9'& < &n R#a+, R&''&n# *:a!. P#9# < 9%!a:#+. In'. A&%# P&:&!a' < ana'&% 6& 6&an.

S8?6&na=&% < C#'&n. In'. T8?&"a, G!&@!' < Gaa 6& a9#


122/122

E@!an, 9#&%a:&n!#, !an%9#!& < #'#an 6& a'a *>0.50 :+

#'8:&n&%

04 Presup Obra - Acopio Pagado

Documents

Transcript of 04 Presup Obra - Acopio Pagado