hoja de calculo para pip carretera

8/17/2019 HOJA DE CALCULO PARA PIP CARRETERA

1/38

PRESUPUESTO ALTR. "1" A PRECIOS PRIVADOS

Items Descripcion Parcial S/

1.0 OBRAS PROVISIONALES 64,360.99

2.0 TRABAJOS PRELIMINARES 158,446.01

3.0 EXPLANACIONES 2,701,413.61

4.0 PAVIMENTO 1,207,752.66

5.0 OBRAS DE ARTE Y DRENAJE 1,600,007.70

6.0 REPOSICION DE TBERIA PVC SAP DE 4! "RIE#O$ 36,108.48

7.0 SE%ALI&ACION 51,214.23

8.0 MITI#ACION DEL IMPACTO AMBIENTAL 62,575.84

9.0 TRANSPORTE DE MATERIALES A OBRA 310,780.50

10.0 PREBAS DE CONTROL DE CALIDAD 36,200.00

COSTO DIRECTO 6,228,860.02EXPEDIENTE TECNICO "2,7'$ 168,179.22

#ASTOS #ENERALES "10'$ 622,886.00SPERVICION "3,0'$ 186,865.80LI(IDACION "1,0'$ 62,288.60

COSTO TOTAL 7,269,079.64

PRESUPUESTO ALTR. "2" A PRECIOS PRIVADOS

Items Descripcion Parcial S/

1.0 OBRAS PROVISIONALES 64,360.99

2.0 TRABAJOS PRELIMINARES 158,446.01

3.0 EXPLANACIONES 3,137,575.60

4.0 PAVIMENTO 1,393,564.20

5.0 OBRAS DE ARTE Y DRENAJE 1,600,007.70

6.0 REPOSICION DE TBERIA PVC SAP DE 4! "RIE#O$ 36,108.48

7.0 SE%ALI&ACION 51,214.23

8.0 MITI#ACION DEL IMPACTO AMBIENTAL 62,575.84

9.0 TRANSPORTE DE MATERIALES A OBRA 310,780.50

10.0 PREBAS DE CONTROL DE CALIDAD 36,200.00

COSTO DIRECTO 6,850,833.55

EXPEDIENTE TECNICO "2,7'$ 184,972.51#ASTOS #ENERALES "10'$ 685,083.36SPERVICION "3,0'$ 205,525.01LI(IDACION "1,0'$ 68,508.34

COSTO TOTAL 7,994,922.77


2/38

MANTENIMIENTO RUTINARIO SIN PROYECTO A PRECIOS PRIVADOS

OBRA:

LONGITUD VIA EXISTENTE

ITEM DESCRIPCION UND. CANT. P.U P.PARC.

1.00.01 Roce de malea! " l#m$#ea %a &&.'( 100.00 &)&'*.&+

1.00.0* L#m$#ea de $la,a-oma/deme!2 m( 1'1*.00 *.3* 4)(14.*4

1.00.0( Bac5eo m* *300.00 &4.00 1&0)000.00

1.00.04 Ta6!$o,e de ma,e#al a Oa m( 1100.00 (.** ()34*.00

Ga!,o! Ge6eale! /1072 1')43*.8+

Ga!,o! de S$e9#c#o6 /1.372 *)&1'.+(

TOTAL PRESUPUESTO SMANTENIMIENTO;MAm *0.'8 &'3.00 14)0*&.30

0*.04 Ta6!$o,e de ma,e#al a Oa m( 3&00.00 3.** *+)*(*.00

Ga!,o! Ge6eale! /1072 **)+30.83

Ga!,o! de S$e9#c#o6 /1.372 ()44*.&(

TOTAL PRESUPUESTO S

MANTENIMIENTO;MA


3/38

*0.'8 ;M

P.TOTAL

174528.93

1+4)3++.'&+)(&4.'&

*0.'8 ;M

P.TOTAL

229508.50

*33)+01.+8

1*)(14.8*

A


4/38

ALT. 01 MANTENIMIENTO RUTINARIO CON PROYECTO A PRECIOS PRIVAD

OBRA:


ITEM DESCRIPCION UND. CANT. P.U

01.00 Obras de Limpieza y Mantenimiento

01.01 Roce de malea! " l#m$#ea %a &&.'( 100.00

01.0* L#m$#ea de $la,a-oma/deme!2 m( 1'1*.00 *.3*

01.0( Bac5eo m* 800.00 &4.00

01.04 Ta6!$o,e de ma,e#al a Oa m( 1300.00 (.**

02.00 Obras de Arte y Obras Comp. De drenaje

0*.01 L#m$#ea de Alca6,a#lla! 6d (+.00 141.13

0*.0* L#m$#ea de C6e,a! m (''+.00 *.(40*.0( L#m$#ea de ade6e! m* 84.00 (.30

Ga!,o! Ge6eale! /1072

Ga!,o! de S$e9#c#o6 /1.372

TOTAL PRESUPUESTO

MANTENIMIENTO;MAm *+.0& 3'.*+

0*.0* Bac5eo m* 1(00.00 &4.00

0*.0( Ta6!$o,e de ma,e#al a Oa m( (&00.00 3.**


0(.01 L#m$#ea de Alca6,a#lla! 6d (+.00 141.13

0(.0* L#m$#ea de C6e,a! m (''+.00 *.(4

0(.0( L#m$#ea de ade6e! m* 84.00 (.30


Ga!,o! de S$e9#c#o6 /1.372

TOTAL PRESUPUESTO

ME?ORAMIENTO Y CONSTRUCCION DE LA TROC%A CARRO@ABLE COTABAMBAS%UACLLDISTRITO COTABAMBASCOTABAMBASAPURIMAC.

ME?ORAMIENTO Y CONSTRUCCION DE LA TROC%A CARRO@ABLE COTABAMBAS%UACLL

DISTRITO COTABAMBASCOTABAMBASAPURIMAC.


5/38

MANTENIMIENTO;MA


6/38

S

*+.0& ;M

P.PARC. P.TOTAL 1142

126

&)&'*.&+ 81658.64 1379 2400

4)(14.*4

31)*00.00

4)8(0.00

3)304.83

8)84*.8&*+4.00

8)1&3.8&

1)**4.88

S +1)04+.(8

S ()1((.13

S

*+.0& ;M

P.PARC. P.TOTAL

10,000.00 128298.56

1)&&4.83

8()*00.00

18)'+*.00

3)304.83

8)84*.8&

*+4.00

1*)8*+.8&

1*8)*+8.3&

S *&+)4*&.+'

TAMBUROA


7/38

S +)*'1.40


8/38

3779


9/38


10/38


11/38


12/38

ALT. 0* MANTENIMIENTO RUTINARIO CON PROYECTO A PRECIOS PRIVAD

OBRA:


ITEM DESCRIPCION UND. CANT. P.U

01.00 Obras de Limpieza y Mantenimiento

01.01 Roce de malea! " l#m$#ea %a &&.'( 100.00

01.0* L#m$#ea de $la,a-oma/deme!2 m( 1+00.00 *.3*

01.0( Bac5eo m* +00.00 &4.00

01.04 Ta6!$o,e de ma,e#al a Oa m( 1300.00 (.**


0*.01 L#m$#ea de Alca6,a#lla! 6d (+.00 141.13

0*.0* L#m$#ea de C6e,a! m (''+.00 *.(4

0*.0( L#m$#ea de ade6e! m* 84.00 (.30


Ga!,o! de S$e9#c#o6 /1.372

TOTAL PRESUPUESTO

MANTENIMIENTO;MAm *+.0& 3'.*+

0*.0* Bac5eo m* 1(30.00 &4.000*.0( Ta6!$o,e de ma,e#al a Oa m( (&00.00 3.**


0(.01 L#m$#ea de Alca6,a#lla! 6d (+.00 141.13

0(.0* L#m$#ea de C6e,a! m (''+.00 *.(4

0(.0( L#m$#ea de ade6e! m* 84.00 (.30


Ga!,o! de S$e9#c#o6 /1.372




13/38

TOTAL PRESUPUESTO

MANTENIMIENTO;MA


14/38

S

*+.0& ;M

P.PARC. P.TOTAL 1142

111

126

&)&'*.&+ 88532.40 1379 2400

4)'88.00

3')&00.00

4)8(0.00

3)304.83

8)84*.8&

*+4.00

8)83(.*4

1)(*'.++

S +8)'1(.&(

S ()(+&.8+

S

*+.0& ;M

P.PARC. P.TOTAL

10,000.00 131498.56

1)&&4.83

8&)400.0018)'+*.00

3)304.83

8)84*.8&

*+4.00

1()14+.8&

1(1)4+8.3&

TAMBUROA


15/38

S *'&)14&.+'

S +)30*.&3


16/38

3779


17/38


18/38


19/38


20/38

AÑOS

COSTOS INCREMENTALES

INVERSION

2014 0 7,269,079.64 0.002015 1 194,599.76 91,049.382016 2 194,599.76 91,049.382017 3 255,901.98 269,426.972018 4 194,599.76 91,049.382019 5 194,599.76 91,049.382020 6 255,901.98 269,426.972021 7 194,599.76 91,049.382022 8 194,599.76 91,049.382023 9 255,901.98 269,426.97

2024 10 194,599.76 91,049.38

VALOR ACTUAL DE COSTOS TOTALES (11%) 6,853,212.90

AÑOS


INVERSION

2014 0 7,994,922.77 0.002015 1 194,599.76 98,713.632016 2 194,599.76 98,713.632017 3 255,901.98 276,146.972018 4 194,599.76 98,713.632019 5 194,599.76 98,713.632020 6 255,901.98 276,146.972021 7 194,599.76 98,713.632022 8 194,599.76 98,713.632023 9 255,901.98 276,146.97

2024 10 194,599.76 98,713.632,129,904.23


COSTOS DEOER. !

MANT. SIN !

COSTOS DEMANT. RUT.

CON !

COSTOS DEMANT. ER.

CON !

COSTOS DEOER. !

MANT. SIN !

COSTOS DEMANT. RUT.

CON !

COSTOS DEMANT. ER.

CON !


21/38

7,269,079.64"103,550.37 5,815,263.71 5399396.97"103,550.37 6,178,717.70 5762850.95

13,524.99 6,542,171.68 6126304.94"103,550.37 6,905,625.66 6489758.92"103,550.37 7,269,079.64 6853212.9

13,524.99 7,632,533.63 7216666.88"103,550.37 7,995,987.61 7580120.87"103,550.37 8,359,441.59 7943574.85

13,524.99 8,722,895.57 8307028.83

"103,550.37

7,994,922.77"95,886.13 6,395,938.22 6023643.6"95,886.13 6,795,684.35 6423389.7320,244.99 7,195,430.49 6823135.87

"95,886.13 7,595,176.63 7222882.01"95,886.13 7,994,922.77 7622628.1520,244.99 8,394,668.91 8022374.29

"95,886.13 9,595,185.13 9222890.51"95,886.13 10,031,329.91 9659035.2920,244.99 10,467,474.69 10095180.1

"95,886.13

COSTOSINCREMENTALES

COSTOSINCREMENTALES


22/38

AÑOS


INVERSION

2014 0 5,742,572.92 0.002015 1 194,599.76 68,287.042016 2 194,599.76 68,287.042017 3 255,901.98 202,070.232018 4 194,599.76 68,287.042019 5 194,599.76 68,287.042020 6 255,901.98 202,070.232021 7 194,599.76 68,287.042022 8 194,599.76 68,287.042023 9 255,901.98 202,070.23

2024 10 194,599.76 68,287.04


AÑOS


INVERSION

2014 0 6,315,988.99 0.002015 1 194,599.76 74,035.222016 2 194,599.76 74,035.222017 3 255,901.98 207,110.232018 4 194,599.76 74,035.222019 5 194,599.76 74,035.222020 6 255,901.98 207,110.232021 7 194,599.76 74,035.22

2022 8 194,599.76 74,035.222023 9 255,901.98 207,110.23

2024 10 194,599.76 74,035.22


COSTOS DEOER. !

MANT. SIN !

COSTOS DEMANT. RUT.

CON !

COSTOS DEMANT. ER.

CON !

COSTOS DEOER. !

MANT. SIN !

COSTOS DEMANT. RUT.

CON !

COSTOS DEMANT. ER.

CON !


23/38

5,742,572.92 4594058.33459 3970256.78 3782524.72"126,312.72 4881186.9805 4257385.42 4003225.08"126,312.72 5168315.62641 4544514.07 4223925.44

"53,831.75 5455444.27233 4831642.72 4444625.8"126,312.72 5742572.91824 5118771.36 4665326.16"126,312.72 6029701.56415 5405900.01 4886026.52

"53,831.75 6316830.21006 5693028.65 5106726.88"126,312.72 6603958.85597 5980157.30 5327427.24"126,312.72 6891087.50189 6267285.95 5548127.6

"53,831.75

"126,312.72

6,315,988.99 5,052,791.19 4461668.73"120,564.54 5,368,590.64 4777468.17"120,564.54 5,684,390.09 5093267.62

"48,791.75 6,000,189.54 5409067.07"120,564.54 6,315,988.99 5724866.52"120,564.54 6,631,788.44 6040665.97

"48,791.75 6,947,587.89 6356465.42"120,564.54 7,263,387.34 6672264.87

"120,564.54 7,579,186.79 6988064.32"48,791.75

"120,564.54

COSTOSINCREMENTALES

COSTOSINCREMENTALES


24/38

Cantidad prod. Anual Cantidad prod anual com. Autoconsumo Perdidas

P)*) "+-$ 74,400.00 74,400.00 26,040.00 3,720.00

M)/ "+-$ 29,760.00 29,760.00 7,440.00 1,190.40

29,760.00 29,760.00 4,464.00 892.80

)) "+-$ 59,520.00 59,520.00 11,904.00 1,190.40

T"+-$ 29,760.00 29,760.00 4,464.00 1,785.60

:; S-: =-:)-

Descripcion Autoconsumo Perdidas Excedente de productor

Papa (kls) 35% 5% 60%

Maíz (kls) 25% % !5%

Ce"ada (kls) #5% 3% !5%

$a"a (kls) 20% 2% !%

&ri'o(kls) #5% 6% !!%

:; S-: =-:)-

Cantidad prod. Anual Cantidad prod anual com. Autoconsumo Perdidas

P)*) "+-$ 89,280.00 89,280.00 11,160.00 1,488.00

M)/ "+-$ 35,712.00 35,712.00 3,273.60 595.20

35,712.00 35,712.00 1,785.60 595.20

)) "+-$ 71,424.00 71,424.00 3,571.20 595.20

T"+-$ 35,712.00 35,712.00 1,488.00 297.60

:; S-: =-:)-

Descripcion Autoconsumo Perdidas Excedente de productor

Papa (kls) #3% 2% 5%

Maíz (kls) % 2% !0%

Ce"ada (kls) 5% 2% !0%

$a"a (kls) 5% #% 0%

&ri'o(kls) % #% 0%

:; S-: =-:)-

escripci*n

"+-$

escripci*n

C)>)"+-$


25/38

#$#&' *+-'' *+#-/+$

Años

2014 0 187,964.16 213,647.042015 1 187,964.16 213,647.04 9517502016 2 187,964.16 213,647.04 9517502017 3 187,964.16 213,647.04 9517502018 4 187,964.16 213,647.04 9517502019 5 187,964.16 213,647.04 9517502020 6 187,964.16 213,647.04 9517502021 7 187,964.16 213,647.04 9517502022 8 187,964.16 213,647.04 9517502023 9 187,964.16 213,647.04 951750

2024 10 187,964.16 213,647.04 951750

EVALUACION SOCIAL

Años Flujo

2014 0 5,742,572.92 0.00 "5,742,572.922015 1 "126,312.72 977,432.88 1,103,745.602016 2 "126,312.72 977,432.88 1,103,745.60

2017 3 "53,831.75 977,432.88 1,031,264.632018 4 "126,312.72 977,432.88 1,103,745.602019 5 "126,312.72 977,432.88 1,103,745.602020 6 "53,831.75 977,432.88 1,031,264.632021 7 "126,312.72 977,432.88 1,103,745.602022 8 "126,312.72 977,432.88 1,103,745.602023 9 "53,831.75 977,432.88 1,031,264.632024 10 "126,312.72 977,432.88 1,103,745.60

VALOR ACTUAL NETO A RECIOS SOCIALES (11%) 637,557.64 TASA INTERNA DE RETORNO 13.6%RELACION ENEICIOCOSTO 1.12

Años Flujo

2014 0 6,315,988.99 0.00 "6,315,988.992015 1 "120,564.54 977,432.88 1,097,997.422016 2 "120,564.54 977,432.88 1,097,997.422017 3 "48,791.75 977,432.88 1,026,224.632018 4 "120,564.54 977,432.88 1,097,997.42

Ingresos sinProyecto

Ingresos conProyecto

Ingresos conProyectoGanadero

costosincrementales

Ingresosincrementales

costosincrementales

Ingresosincrementales


26/38

2019 5 "120,564.54 977,432.88 1,097,997.422020 6 "48,791.75 977,432.88 1,026,224.632021 7 "120,564.54 977,432.88 1,097,997.422022 8 "120,564.54 977,432.88 1,097,997.422023 9 "48,791.75 977,432.88 1,026,224.632024 10 "120,564.54 977,432.88 1,097,997.42

VALOR ACTUAL NETO A RECIOS SOCIALES (11%) 31,462.48 TASA INTERNA DE RETORNO 11.1%RELACION ENEICIOCOSTO 1.01


27/38

Precio de +enta Costo de producci*n ,n'resos

44,640.00 1.80 0.60 53,568.00

22,320.00 1.70 0.60 24,552.00

22,320.00 1.25 0.42 18,525.60

46,425.60 1.80 0.45 62,674.56

22,915.20 1.80 0.55 28,644.00

1!#$%.1$

Precio de +enta Costo de producci*n ,n'resos

75,888.00 1.30 0.40 68,299.20

24,998.40 1.60 0.50 27,498.24

24,998.40 1.00 0.40 14,999.04

57,139.20 1.60 0.40 68,567.04

28,569.60 1.60 0.40 34,283.52

21&$%!.'%

-cedente de productor

-cedente de productor


28/38

0977,432.88977,432.88977,432.88977,432.88977,432.88977,432.88977,432.88977,432.88977,432.88

977,432.88

4594058.33459088 "4594058.33459 1,786,072.23 19.70%4881186.98050281 "4881186.9805 1,498,943.58 17.95%

5168315.62641474 "5168315.62641 1,211,814.94 16.37%5455444.27232667 "5455444.27233 924,686.29 14.92%5742572.9182386 "5742572.91824 637,557.64 13.60%

6029701.56415053 "6029701.56415 350,429.00 12.37%6316830.21006246 "6316830.21006 63,300.35 11.24%6603958.85597439 "6603958.85597 "223,828.29 10.18%6891087.50188632 "6891087.50189 "510,956.94 9.20%

5,052,791.19 "5052791.19064 16.85%5,368,590.64 "5368590.64006 15.21%5,684,390.09 "5684390.08947 13.73%6,000,189.54 "6000189.53889 12.37%

Ingresosincremental

es


29/38

6,315,988.99 "6315988.9883 11.12%6,631,788.44 "6631788.43772 9.96%6,947,587.89 "6947587.88713 8.89%7,263,387.34 "7263387.33655 7.90%7,579,186.79 "7579186.78596 6.96%


30/38


31/38

1679342.68302471458642.3226726

1237941.96232051017241.6019683796541.24161624575840.88126413355140.52091203134440.16055992"86260.19979218

1,294,660.28978,860.83663,061.38347,261.93


32/38

31,462.48"284,336.97"600,136.42"915,935.87

"1,231,735.31


33/38

AÑOS


INVERSION

2014 0 5,742,572.92 0.00

2015 1 194,599.76 68,287.042016 2 194,599.76 68,287.042017 3 255,901.98 202,070.232018 4 194,599.76 68,287.042019 5 194,599.76 68,287.042020 6 255,901.98 202,070.232021 7 194,599.76 68,287.042022 8 194,599.76 68,287.042023 9 255,901.98 202,070.23

2024 10 194,599.76 68,287.04

VALOR ACTUAL DE COSTOS TOTALES (11%) 5,118,771.36OLACION ENEICIARIA ROMEDIO 620.00

RATIO COSTOEECTIVIDAD S AITANTE 8,256.08&+ E$'-$#*'+ -'*$

AOS

COS!OS INC"E#EN!ALES

INVE"SION

2014 0 6,315,988.99 0.00

2015 1 194,599.76 74,035.22

2016 2 194,599.76 74,035.22

2017 3 255,901.98 207,110.23

2018 4 194,599.76 74,035.22

2019 5 194,599.76 74,035.22

2020 6 255,901.98 207,110.23

2021 7 194,599.76 74,035.22

2022 8 194,599.76 74,035.22

2023 9 255,901.98 207,110.23

2024 10 194,599.76 74,035.22

VALOR ACTUAL DE COSTOS TOTALES (11%) 5,724,866.52OLACION ENEICIARIA ROMEDIO 620.00

RATIO COSTOEECTIVIDAD S AITANTE 9,233.66&+ $ '-$# '+ -' $

COSTOS DEOER. ! MANT.

SIN !

COSTOS DEMANT. RUT.

CON !

COSTOS DEMANT. ER.

CON !

COS!OS $EOPE"% & #AN!%

SIN P&

COS!OS $E#AN!% "U!%

CON P&

COS!OS $E#AN!% PE"%

CON P&


34/38

5,742,572.92

"126,312.72"126,312.72

"53,831.75"126,312.72"126,312.72

"53,831.75"126,312.72"126,312.72

"53,831.75

"126,312.72

6,315,988.99

"120,564.54

"120,564.54

"48,791.75

"120,564.54

"120,564.54

"48,791.75

"120,564.54

"120,564.54

"48,791.75

"120,564.54

COSTOSINCREMENTALES

COS!OSINC"E#EN!ALES


35/38

RECIOS DE MERCADO RECIOS SOCIALES

CO INVERSION VACT CO INVERSION"20% 5,815,263.71 5,399,396.97 "20% 4,594,058.33"15% 6,178,717.70 5,762,850.95 "15% 4,881,186.98"10% 6,542,171.68 6,126,304.94 "10% 5,168,315.63

"5% 6,905,625.66 6,489,758.92 "5% 5,455,444.270% 7,269,079.64 6,853,212.90 0% 5,742,572.925% 7,632,533.63 7,216,666.88 5% 6,029,701.56

10% 7,995,987.61 7,580,120.87 10% 6,316,830.2115% 8,359,441.59 7,943,574.85 15% 6,603,958.8620% 8,722,895.57 8,307,028.83 20% 6,891,087.50

CO INVERSION VACT CO INVERSION

"20% 6,395,938.22 6,023,643.60 "20% 5,052,791.19

"15% 6,795,684.35 6,423,389.73 "15% 5,368,590.64"10% 7,195,430.49 6,823,135.87 "10% 5,684,390.09"5% 7,595,176.63 7,222,882.01 "5% 6,000,189.540% 7,994,922.77 7,622,628.15 0% 6,315,988.995% 8,394,668.91 8,022,374.29 5% 6,631,788.44

10% 9,595,185.13 9,222,890.51 10% 6,947,587.8915% 10,031,329.91 9,659,035.29 15% 7,263,387.3420% 10,467,474.69 10,095,180.07 20% 7,579,186.79

"20% "15% "10% "5% 0% 5% 10% 15

"1,500,000

"1,000,000

"500,000

0

500,000

1,000,000

1,500,000

2,000,000

ANALISIS $E SENSI'ILI$A$

VANPS Py ( VANPS Py )


36/38

VACT TIRS 1 VANS 1

3,970,256.78 19.70% 1,786,072.23 3531205.765633684,257,385.42 17.95% 1,498,943.58 3751906.125985794,544,514.07 16.37% 1,211,814.94 3972606.48633789

4,831,642.72 14.92% 924,686.29 4193306.846695,118,771.36 13.60% 637,557.64 4414007.20704215,405,900.01 12.37% 350,429.00 4634707.567394215,693,028.65 11.24% 63,300.35 4855407.927746315,980,157.30 10.18% "223,828.29 5076108.288098426,267,285.95 9.20% "510,956.94 5296808.64845052

VACT TIRS 2 VANS 2

4,461,668.73 16.85% 1,294,660.28 3,916,166.50

4,777,468.17 15.21% 978,860.83 4,160,926.915,093,267.62 13.73% 663,061.38 4,405,687.325,409,067.07 12.37% 347,261.93 4,650,447.725,724,866.52 11.12% 31,462.48 4,895,208.136,040,665.97 9.96% "284,336.97 5,139,968.536,356,465.42 8.89% "600,136.42 5,384,728.946,672,264.87 7.90% "915,935.87 5,629,489.356,988,064.32 6.96% "1,231,735.31 5,874,249.75

20%


37/38

I,em! De!c#$c#o6 Ao 0

M 1 M * M ( M 4 M 3 M & M ' M 8

1.0 OBRAS PROVISIONALES

2.0 TRABAJOS PRELIMINARES

3.0 EXPLANACIONES

4.0 PAVIMENTO5.0 OBRAS DE ARTE Y DRENAJE

6.0 REPOSICION DE TBERIA PVC SAP DE 4! "RIE#O$

7.0 SE%ALI&ACION

8.0 MITI#ACION DEL IMPACTO AMBIENTAL

9.0 TRANSPORTE DE MATERIALES A OBRA

10.0 PREBAS DE CONTROL DE CALIDAD

11.0 EXPEDIENTE TECNICO "2,7'$

12.0 #ASTOS #ENERALES "10'$

13.0 SPERVICION "3,0'$14.0 LI(IDACION "1,0'$

15.0 OPERACI?N Y MANTENIMIENTO


38/38

Ao1 Ao* Ao( Ao4 Ao3 Ao& Ao' Ao8 Ao+ Ao 10

hoja de calculo para pip carretera

Documents