Presupuesto y Evaluacion Utcubamba Definitivo 13-08

DATOS ESTADISTICOS PARA EL CALCULO DE L
POBLACION SEGN INEI
1993
2007
Tasa de
Crecimiento
intercensal
102,920.00
109,043.00
0.00414
5,539.00
5,847.00
0.00387
770.00
1,049.00
0.02233
1993
2007
5,539.00
5,847.00
Tasa de
Crecimiento
intercensal
0.00387
770.00
1,049.00
0.02233
AOS
CENTRO POBLADO
PROVINCIA DE UTCUBAMBA
DISTRITO DE EL MILAGRO
SAN PEDRO, NIO POBRE Y PAPAYA
BAJA
CENTRO POBLADO
BAJA
AOS
CULTIVOS
N DE HAS
2013
L CALCULO DE LA DEMANDA
AOS
2010
2011
2012
2013
2014
109,947.00
110,402.00
110,859.00
111,318.00
111,778.00
5,892.00
5,915.00
5,938.00
5,961.00
5,984.00
1,096.00
1,120.00
1,145.00
1,171.00
1,197.00
2013
2014
AOS
2012
2010
2011
5,892.00
5,915.00
5,938.00
5,961.00
5,984.00
1,096.00
1,120.00
1,145.00
1,171.00
1,197.00
Familias de las unidades

productoras
Mienbros por
familia
Total
96
384
ANEXO N 01
CALCULOS DE DEMANDA DEL PROYE
TASA DE CRECIMIENTO
VALOR
OBSERVACION
TASA DE CRECIMIENTO LOCALIDADES
2.23%
NO SE CONSIDERA
TASA DE CRECIMIENTO DISTRITAL
0.39%
NO SE CONSIDERA
TASA POBLACIONAL PROVINCIAL
0.41%
SE CONSIDERA
POBLACIN REFERENCIAL
POBLACION DE REFERENCIA
HORIZANT
Ao Base
2014
2,015
2,016
2,017
5,984
6,007
6,030
6,054

BAJA
1,197
1,224
1,251
1,279
LOCALIDADES
POBLACIN DEMANDANTE POTENC
HORIZANT
Ao Base
2014
2,015
2,016
2,017
5,984
6,007
6,030
6,054

BAJA
1,197
1,224
1,251
1,279
LOCALIDADES
POBLACIN DEMANDANTE EFECTI
LOCALIDADES
BAJA
HORIZANT
Ao Base
2014
2,015
2,016
2,017
5,984
6,007
6,030
6,054
384
393
401
410
0.97815624
DEMANDA PROYECTADA DE LOS SERVICIOS A PRO

CULTIVOS A PROTEGER CON PROYECTO
SAN PEDRO
Tramo I
Arroz
AO BASE
2014
N DE HAS
HORIZANT
2,015
2,016
2,017
10.57
10.68
10.78
10.89
NIO POBRE
Tramo II
Arroz
Tramo III
Arroz
25.87
26.13
26.39
26.65
30.69
31.00
31.31
31.62
PAPAYA BAJA
Tramo IV
Arroz
Tramo V
Arroz
22.48
22.70
22.93
23.16
50.39
50.89
51.40
51.92
140.00
141.00
143.00
144.00
TOTAL
PROTECCIN DE LOS BIENES PBLICOS A PROTEGER

(SAN PEDRO, NIO POBRE Y PAPAYA BAJA)
BIENES PBLICOS
UNIDAD
Canal de Riego
1
Trocha Carrozable
1
I.E. Nio Pobre
1
3
1
1
1
3
1
1
1
3
1
1
1
223.00
223.00
228.00
228.00
233.00
233.00
TOTAL
226.00
231.00
236.00
TOTAL UNIDADES
367.00
374.00
380.00
BIENES PRIVADOS
Viviendas (San Pedro, Nio Pobre y Papaya Ba
218
RUBRO DE SERVICIOS
DEMANDA DE LOS SERVICIOS DE PROTECCIN
OFERTA SIN PIP DE LOS SERVICIOS PROTECCIN
BRECHA
BRECHA OFERTA - DEMANDA

2,015
2,016
2,017
367.00
374.00
380.00
-367.00
-374.00
-380.00
ANEXO N 01
OS DE DEMANDA DEL PROYECTO
OBSERVACION
NO SE CONSIDERA
NO SE CONSIDERA
SE CONSIDERA
POBLACIN REFERENCIAL
HORIZANTE DE EVALUACION (AOS)
2,018
2,019
2,020
2,021
2,022
2,023
2,024
6,077
6,101
6,124
6,148
6,172
6,196
6,220
1,308
1,337
1,367
1,397
1,428
1,460
1,493
ACIN DEMANDANTE POTENCIAL

2,018
2,019
2,020
2,021
2,022
2,023
2,024
6,077
6,101
6,124
6,148
6,172
6,196
6,220
1,308
1,337
1,367
1,397
1,428
1,460
1,493
ACIN DEMANDANTE EFECTIVA

2,018
2,019
2,020
2,021
2,022
2,023
2,024
6,077
6,101
6,124
6,148
6,172
6,196
6,220
419
429
438
448
458
468
479
DA DE LOS SERVICIOS A PROTEGER 2015 - 2024

2,018
2,019
2,020
2,021
2,022
2,023
2,024
11.00
11.11
11.22
11.33
11.45
11.56
11.68
26.92
27.19
27.46
27.74
28.01
28.29
28.58
31.94
32.26
32.58
32.90
33.23
33.57
33.90
23.39
23.63
23.86
24.10
24.34
24.59
24.83
52.44
52.96
53.49
54.02
54.57
55.11
55.66
146.00
147.00
149.00
150.00
152.00
153.00
155.00
3
1
1
1
3
1
1
1
3
1
1
1
3
1
1
1
3
1
1
1
3
1
1
1
3
1
1
1
238.00
238.00
243.00
243.00
248.00
248.00
254.00
254.00
260.00
260.00
266.00
266.00
272.00
272.00
241.00
246.00
251.00
257.00
263.00
269.00
275.00
387.00
393.00
400.00
407.00
415.00
422.00
430.00
BRECHA OFERTA - DEMANDA

2,018
2,019
2,020
2,021
2,022
2,023
2,024
387.00
393.00
400.00
407.00
415.00
422.00
430.00
-387.00
-393.00
-400.00
-407.00
-415.00
-422.00
-430.00
AREAS INUNDABLES
LOCALIDAD
DESCRIPCIN REA (HA)
SAN PEDRO
Tramo I
10.57
NIO POBRE
Tramo II
Tramo III
25.87
30.69
PAPAYA BAJA
Tramo IV
Tramo V
22.48
50.39
140.00
TOTAL
CASA N
NOMBRE DEL PROPIETARIO
LUGAR DE RESIDENCIA
ESTADO DE CONSERVACION DE CASA
TIPOS DE MATERIALES DE LA VIVIEN
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR TOTAL S/.por M2
VALOR DE VIVIENDA
01
Julia Correo de Revia
Papaya Baja
Regular
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
02
Cesar Antinori Saman
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
75 m2.
8 m2.
83 m2.
S/. 132
S/. 10,700
Luz
Agua
Desague
SERVICIOS CON LOS QUE CUENTA
x
x
ANIMALES CON LOS QUE CUENTA
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
30
15
450
HECTAREAS DE TERRENO QUE POSE
03 Ha.
-HECTAREAS EN RIESGO INMINENTE
03 Ha.
-HECTAREAS EN RIESGO PASIVO
00 Ha.
HECTAREAS PERDIDAS POR INUNDAC
00 Ha.
PRECIO POR HECTAREA
S/. 80,000
VALOR TOTAL DEL TERRENO AGRICO
S/. 240,000
VALOR TOTAL DE LAS PROPIEDA
S/. 251,150
CCiclopeo
Adobe
Calamina
No
No Presenta
75 m2.
0 m2.
75 m2.
S/. 132
S/. 9,900
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
0
15
0
02 Ha.
02 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA

S/. 100,000
S/. 200,000
S/. 209,900
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
03
Aurelio Cordova Abad
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
75 m2.
5 m2.
80 m2.
S/. 132
S/. 10,400
Agua
Desague
Luz

Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
0
15
0
10 Ha.
10 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 80,000
S/. 800,000
S/. 810,400
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
04
Alejandro Lozano Diaz
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
75 m2.
10 m2.
85 m2.
S/. 132
S/. 10,900
Agua
Desague
Luz
Cant.
0
0
0
Precio
Sub.Total
3000
0
500
0
15
0

PRECIO POR HECTAREA
08 Ha.
08 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 480,000
S/. 490,900
CASA N
05
Noemi Ventura Alcntara
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
45 m2.
AREA LIBRE
10 m2.
AREA TOTAL
55 m2.
S/. 132
VALOR DE VIVIENDA
S/. 6,940
Luz
Agua
Desague
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
40
15
600
01 Ha.
01 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 80,000
S/. 80,000
S/. 87,540
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
06
Humberto Ortz Paucar
Papaya Baja
Regular
CCiclopeo
Ladrillo
Aligerado
No
No Presenta
60 m2.
8 m2.
68 m2.
S/. 169
S/. 10,940
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
0
3000
0
0
500
0
0
15
0

PRECIO POR HECTAREA
03 Ha.
03 Ha.
00 Ha.
08 Ha.
S/. 60,000
S/. 180,000
S/. 190,940
CASA N
07
Carloman Monteza Guevara
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Ladrillo
-Tipo de Techo
Aligerado
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
65 m2.
AREA LIBRE
8 m2.
AREA TOTAL
73 m2.
S/. 169
VALOR DE VIVIENDA
S/. 11,785
Luz
Agua
Desague
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
0
15
0
02.0 Ha
02.0 Ha
00.0 Ha
01.5 Ha
PRECIO POR HECTAREA
S/. 60,000
S/. 120,000
S/. 131,785
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
08
Vera Risco
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
80 m2.
10 m2.
90 m2.
S/. 132
S/. 11,560
Agua
Desague
Luz
Cant.
0
0
0
Precio
Sub.Total
3000
0
500
0
15
0

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
20 Ha.
S/. 60,000
S/. 0
S/. 11,560
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
09
Pedro Flores Vela
Papaya Baja
Bueno
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
10
Ricarte Torres Rodrigo
Nio Pobre
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
80 m2.
10 m2.
90 m2.
S/. 132
S/. 11,560
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
50
15
750
02 Ha.
02 Ha.
00 Ha.
01 Ha.
PRECIO POR HECTAREA
S/. 80,000
S/. 160,000
S/. 172,310

-Ganado Mayor
-Ganado Menor
-Aves
Luz
x
Cant.
0
0
70
CCiclopeo
Adobe
Calamina
No
No Presenta
80 m2.
10 m2.
90 m2.
S/. 132
S/. 11,560
Agua
Desague
Precio
Sub.Total
3000
0
500
0
15
1050

PRECIO POR HECTAREA
06 Ha.
03 Ha.
03 Ha.
00 Ha.
S/. 60,000
S/. 360,000
S/. 372,610
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
11
Andres Herrera Tapia
Nio Pobre
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
60 m2.
10 m2.
70 m2.
S/. 132
S/. 8,920
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
0
15
0
00 Ha.
00 Ha.
00 Ha.
01 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 8,920
CASA N
12
Alamiro Vsquez Chuquiln
LUGAR DE RESIDENCIA
Nio Pobre
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Ladrillo
-Tipo de Techo
Aligerado
-Pisos
Si
-Acabados
No Presenta
AREA CONSTRUIDA
60 m2.
AREA LIBRE
8 m2.
AREA TOTAL
68 m2.
S/. 203
VALOR DE VIVIENDA
S/. 12,968
Luz
Agua
Desague
-Ganado Mayor
-Ganado Menor
-Aves
Cant.
0
0
0
Precio
Sub.Total
3000
0
500
0
15
0

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
05 Ha.
S/. 60,000
S/. 0
S/. 12,968
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
13
Vidal Leyva Burga
Nio Pobre
Regular
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
14
Jos Aveldao Crespo
Nio Pobre
Regular
CCiclopeo
Adobe
Calamina
Si
Enlucido
70 m2.
10 m2.
80 m2.
S/. 174
S/. 13,197
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
0
15
0
01 Ha.
00.5 Ha
00.5 Ha
00.5 Ha
PRECIO POR HECTAREA
S/. 60,000
S/. 60,000
S/. 73,197

-Ganado Mayor
-Ganado Menor
-Aves
Luz
Cant.
0
0
30
CCiclopeo
Ladrillo
Aligerado
Si
Enlucido
90 m2.
8 m2.
98 m2.
S/. 223
S/. 20,877
Agua
Desague
Precio
Sub.Total
3000
0
500
0
15
450

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
03 Ha.
S/. 60,000
S/. 0
S/. 21,327
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
15
Audn Alvitres Cruzado
Nio Pobre
Malo
Luz
CCiclopeo
Adobe
Calamina
No
No Presenta
40 m2.
30 m2.
70 m2.
S/. 132
S/. 8,280
Agua
Desague

Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
20
15
300
01.5 Ha
00.5 Ha
01.0 Ha
00.0 Ha
PRECIO POR HECTAREA
S/. 80,000
S/. 120,000
S/. 128,580
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
16
Lucio Delgado Mera
San Pedro
Regular
Luz
Cant.
0
0
50
CCiclopeo
Adobe
Calamina
No
No Presenta
80 m2.
10 m2.
90 m2.
S/. 132
S/. 11,560
Agua
Desague
Precio
Sub.Total
3000
0
500
0
15
750

PRECIO POR HECTAREA
03 Ha.
03 Ha.
00 Ha.
07 Ha.
S/. 60,000
S/. 180,000
S/. 192,310
CASA N
17
Wilmer A. Solano Vsquez
LUGAR DE RESIDENCIA
Nio Pobre
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
75 m2.
AREA LIBRE
10 m2.
AREA TOTAL
85 m2.
S/. 132
VALOR DE VIVIENDA
S/. 10,900
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
50
15
750
02 Ha.
02 Ha.
00 Ha.
01 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 120,000
S/. 131,650
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
18
Jess Guevara Correa
San Pedro
Regular
CCiclopeo
Ladrillo
Aligerado
Si
Enlucido
100 m2.
40 m2.
140 m2.
S/. 223
S/. 26,308
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
0
3000
0
0
500
0
0
15
0

PRECIO POR HECTAREA
05 Ha.
05 Ha.
00 Ha.
00 Ha.
S/. 80,000
S/. 400,000
S/. 426,308
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
19
Bagner Delgado Cubas
San Pedro
Regular
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
20
Antonio Revilla Salinas
Nio Pobre
Regular
CCiclopeo
Ladrillo
Aligerado
Si
Tarrajeo
90 m2.
15 m2.
105 m2.
S/. 243
S/. 23,402
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
30
15
450
10 Ha.
10 Ha.
00 Ha.
10 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 600,000
S/. 623,852

-Ganado Mayor
-Ganado Menor
-Aves
Luz
Cant.
0
0
50
CCiclopeo
Adobe
Calamina
Si
Enlucido
100 m2.
20 m2.
120 m2.
S/. 174
S/. 19,424
Agua
Desague
Precio
Sub.Total
3000
0
500
0
15
750

PRECIO POR HECTAREA
17 Ha.
17 Ha.
00 Ha.
12 Ha.
S/. 60,000
S/. 1,020,000
S/. 1,040,174
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
21
Jos Zurita Solano
San Pedro
Regular
CCiclopeo
Ladrillo
Aligerado
No
No Presenta
70 m2.
10 m2.
80 m2.
S/. 169
S/. 12,830
Agua
Desague
Luz

Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
0
15
0
09 Ha.
00 Ha.
09 Ha.
07 Ha.
PRECIO POR HECTAREA
S/. 80,000
S/. 720,000
S/. 732,830
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
22
Luis Delgado Cubas
Nio Pobre
Regular
CCiclopeo
Adobe
Calamina
Si
Enlucido
90 m2.
10 m2.
100 m2.
S/. 174
S/. 16,682
Agua
Desague
Luz
x
Cant.
0
0
0
Precio
Sub.Total
3000
0
500
0
15
0

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
03 Ha.
S/. 60,000
S/. 0
S/. 16,682
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
23
Yoni Quispe Garca
Nio Pobre
Bueno
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
24
Nicida Vigo de Mendoza
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
100 m2.
10 m2.
110 m2.
S/. 132
S/. 14,200
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
40
15
600
01.5 Ha
01.5 Ha
00.0 Ha
00.0 Ha
PRECIO POR HECTAREA
S/. 60,000
S/. 90,000
S/. 104,800

-Ganado Mayor
-Ganado Menor
-Aves
CCiclopeo
Adobe
Calamina
No
No Presenta
80 m2.
10 m2.
90 m2.
S/. 132
S/. 11,560
Agua
Desague
Luz
Cant.
0
0
0
Precio
Sub.Total
3000
0
500
0
15
0

PRECIO POR HECTAREA
01 Ha.
01 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 60,000
S/. 71,560
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
25
Delia Daz Daz
Nio Pobre
Regular
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
26
Victor Machuca Rojas
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
60 m2.
12 m2.
72 m2.
S/. 132
S/. 9,120
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
10
15
150
00 Ha.
00 Ha.
00 Ha.
05 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 9,270

-Ganado Mayor
-Ganado Menor
-Aves
CCiclopeo
Adobe
Calamina
No
No Presenta
30 m2.
60 m2.
90 m2.
S/. 132
S/. 9,960
Agua
Desague
Luz
Cant.
0
0
0
Precio
Sub.Total
3000
0
500
0
15
0

PRECIO POR HECTAREA
06 Ha.
02 Ha.
04 Ha.
00 Ha.
S/. 60,000
S/. 360,000
S/. 369,960
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
27
Mariano Dvila Dvila
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
40 m2.
10 m2.
50 m2.
S/. 132
S/. 6,280
Agua
Desague
Luz

Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
0
15
0
03 Ha.
03 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 180,000
S/. 186,280
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
28
Oscar Cubas Apolitano
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
60 m2.
10 m2.
70 m2.
S/. 132
S/. 8,920
Agua
Desague
Luz
Cant.
0
0
0
Precio
Sub.Total
3000
0
500
0
15
0

PRECIO POR HECTAREA
01 Ha.
01 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 60,000
S/. 68,920
CASA N
29
Enemecio Quispe Garca
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
85 m2.
AREA LIBRE
30 m2.
AREA TOTAL
115 m2.
S/. 132
VALOR DE VIVIENDA
S/. 14,220
Luz
Agua
Desague
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
0
15
0
01 Ha.
01 Ha.
00 Ha.
03 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 60,000
S/. 74,220
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
30
Leonel Chinchn Pretel
Papaya Baja
Regular
Luz
Cant.
0
0
40
CCiclopeo
Ladrillo
Calamina
No
No Presenta
70 m2.
10 m2.
80 m2.
S/. 156
S/. 11,920
Agua
Desague
Precio
Sub.Total
3000
0
500
0
15
600

PRECIO POR HECTAREA
03 Ha.
03 Ha.
00 Ha.
0.5 Ha
S/. 60,000
S/. 180,000
S/. 192,520
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
PRECIO POR HECTAREA
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
31
Mario Vsquez Delgado
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
70 m2.
10 m2.
80 m2.
S/. 132
S/. 10,240
Agua
Desague
Luz
x
Cant.
Precio
Sub.Total
4
3000
12000
0
500
0
80
15
1200
06 Ha.
06 Ha.
00 Ha.
04 Ha.
S/. 60,000
S/. 360,000
S/. 383,440
32
Santos Tern Rojas
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
70 m2.
10 m2.
80 m2.
S/. 132
S/. 10,240
Agua
Desague
Luz
x
Cant.
0
0
0
Precio
Sub.Total
3000
0
500
0
15
0

PRECIO POR HECTAREA
02 Ha.
02 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 120,000
S/. 130,240
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
33
Fidel Daz Campos
Papaya Baja
Regular
Luz
CCiclopeo
Adobe
Calamina
No
No Presenta
70 m2.
10 m2.
80 m2.
S/. 132
S/. 10,240
Agua
Desague

Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
0
15
0
03 Ha.
03 Ha.
00 Ha.
0.5 Ha
PRECIO POR HECTAREA
S/. 60,000
S/. 180,000
S/. 190,240
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
34
Cevero Alvares Ramrez
San Pedro
Regular
Luz
Cant.
0
0
20
CCiclopeo
Ladrillo
Aligerado
Si
Tarrajeo
90 m2.
50 m2.
140 m2.
S/. 243
S/. 26,902
Agua
Desague
Precio
Sub.Total
3000
0
500
0
15
300

PRECIO POR HECTAREA
15.5 Ha
00 Ha.
15.5 Ha
00.5 Ha
S/. 80,000
S/. 1,240,000
S/. 1,267,202
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
35
Elver Solano Vsquez
Nio Pobre
Regular
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
36
Julian Tello Alvites
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
70 m2.
0 m2.
70 m2.
S/. 132
S/. 9,240
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
0
15
0
05 Ha.
05 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 300,000
S/. 309,240

-Ganado Mayor
-Ganado Menor
-Aves
Luz
Cant.
0
0
30
CCiclopeo
Adobe
Calamina
No
No Presenta
70 m2.
10 m2.
80 m2.
S/. 132
S/. 10,240
Agua
Desague
Precio
Sub.Total
3000
0
500
0
15
450

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
02 Ha.
S/. 60,000
S/. 0
S/. 10,690
CASA N
37
Armandina Muguerza hernandez
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
75 m2.
AREA LIBRE
10 m2.
AREA TOTAL
85 m2.
S/. 132
VALOR DE VIVIENDA
S/. 10,900
Luz
Agua
Desague
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
50
15
750
01 Ha.
00 Ha.
01 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 80,000
S/. 80,000
S/. 91,650
CASA N
38
Delmer Muguerza hernandez
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
Si
-Acabados
No Presenta
AREA CONSTRUIDA
65 m2.
AREA LIBRE
10 m2.
AREA TOTAL
75 m2.
S/. 158
VALOR DE VIVIENDA
S/. 11,296
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
0
15
0

PRECIO POR HECTAREA
0.5 Ha
00 Ha.
0.5 Ha
00 Ha.
S/. 60,000
S/. 30,000
S/. 41,296
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
PRECIO POR HECTAREA
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
39
Sacarias Cueva Peralta
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
80 m2.
12 m2.
92 m2.
S/. 132
S/. 11,760
Agua
Desague
Luz
x
Cant.
Precio
Sub.Total
0
3000
0
0
500
0
20
15
300
0.5 Ha
00 Ha.
0.5 Ha
00 Ha.
S/. 60,000
S/. 30,000
S/. 42,060
40
Guido Ramirez Galvez
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
75 m2.
7 m2.
82 m2.
S/. 132
S/. 10,600
Agua
Desague
Luz
Cant.
0
0
0
Precio
Sub.Total
3000
0
500
0
15
0

PRECIO POR HECTAREA
04 Ha.
04 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 240,000
S/. 250,600
CASA N
41
Jesus hernan Hernandez
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
60 m2.
AREA LIBRE
5 m2.
AREA TOTAL
65 m2.
S/. 132
VALOR DE VIVIENDA
S/. 8,420
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
60
15
900
04 Ha.
00 Ha.
04 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 240,000
S/. 249,320
CASA N
42
Geremias Vasquez Ramirez
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
70 m2.
AREA LIBRE
0 m2.
AREA TOTAL
70 m2.
S/. 132
VALOR DE VIVIENDA
S/. 9,240
Luz
Agua
Desague
-Ganado Mayor
-Ganado Menor
-Aves
Cant.
0
0
0
Precio
Sub.Total
3000
0
500
0
15
0

PRECIO POR HECTAREA
14 Ha.
00 Ha.
14 Ha.
00 Ha.
S/. 60,000
S/. 840,000
S/. 849,240
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
43
Eber Cadenilla Burgos
Papaya Baja
Regular
Luz
CCiclopeo
Adobe
Calamina
No
No Presenta
70 m2.
10 m2.
80 m2.
S/. 132
S/. 10,240
Agua
Desague

Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
30
15
450
0.5 Ha
00 Ha.
0.5 Ha
00 Ha.
PRECIO POR HECTAREA
S/. 80,000
S/. 40,000
S/. 50,690
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
44
Juan Lozano Cruzado
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
75 m2.
5 m2.
80 m2.
S/. 132
S/. 10,400
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
0
3000
0
0
500
0
0
15
0

PRECIO POR HECTAREA
11 Ha.
00 Ha.
11 Ha.
00 Ha.
S/. 60,000
S/. 660,000
S/. 670,400
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
PRECIO POR HECTAREA
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
45
Edit Artiaga Mesa
Papaya Baja
Regular
Luz
x
Cant.
CCiclopeo
Adobe
Calamina
No
No Presenta
70 m2.
6 m2.
76 m2.
S/. 132
S/. 9,840
Agua
Desague
Precio
Sub.Total
0
3000
0
0
500
0
30
15
450
1.75 Ha
00 Ha.
1.75 Ha
00 Ha.
S/. 80,000
S/. 140,000
S/. 150,290
46
Orlando Ramos Carn
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
75 m2.
5 m2.
80 m2.
S/. 132
S/. 10,400
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
0
3000
0
0
500
0
30
15
450

PRECIO POR HECTAREA
4.5 Ha
00 Ha.
4.5 Ha
00 Ha.
S/. 60,000
S/. 270,000
S/. 280,850
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
PRECIO POR HECTAREA
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
47
Roberto Salazar Briones
Papaya Baja
Regular
Luz
x
Cant.
CCiclopeo
Adobe
Calamina
No
No Presenta
75 m2.
15 m2.
90 m2.
S/. 132
S/. 11,400
Agua
Desague
Precio
Sub.Total
0
3000
0
0
500
0
60
15
900
06 Ha.
00 Ha.
06 Ha.
00 Ha.
S/. 60,000
S/. 360,000
S/. 372,300
48
Margo Rumiche Inuan
San Pedro
Bueno
CCiclopeo
Adobe
Calamina
No
No Presenta
70 m2.
10 m2.
80 m2.
S/. 132
S/. 10,240
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
0
3000
0
0
500
0
0
15
0

PRECIO POR HECTAREA
01 Ha.
00 Ha.
01 Ha.
00 Ha.
S/. 100,000
S/. 100,000
S/. 110,240
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
49
Edilberto Quiroz Cieza
San Pedro
Regular
Luz
CCiclopeo
Adobe
Calamina
No
No Presenta
80 m2.
10 m2.
90 m2.
S/. 132
S/. 11,560
Agua
Desague

Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
0
15
0
05 Ha.
00 Ha.
05 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 80,000
S/. 400,000
S/. 411,560
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
50
Mara Alcantara Surez
Nio Pobre
Regular
Luz
x
Cant.
0
0
40
CCiclopeo
Adobe
Calamina
No
No Presenta
80 m2.
10 m2.
90 m2.
S/. 132
S/. 11,560
Agua
Desague
Precio
Sub.Total
3000
0
500
0
15
600

PRECIO POR HECTAREA
03 Ha.
00 Ha.
03 Ha.
00 Ha.
S/. 80,000
S/. 240,000
S/. 252,160
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
51
Natividad Ruiz Tuesta
Nio Pobre
Regular
CCiclopeo
Adobe
Calamina
Si
Enlucido
80 m2.
15 m2.
95 m2.
S/. 174
S/. 15,439
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
20
15
300
02 Ha.
00 Ha.
02 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 100,000
S/. 200,000
S/. 215,739
CASA N
52
Floridoro Cadenillas Tafur
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
90 m2.
AREA LIBRE
35 m2.
AREA TOTAL
125 m2.
S/. 132
VALOR DE VIVIENDA
S/. 15,380
Luz
Agua
Desague
-Ganado Mayor
-Ganado Menor
-Aves
Cant.
9
0
50
Precio
Sub.Total
3000
27000
500
0
15
750

PRECIO POR HECTAREA
16 Ha.
00 Ha.
16 Ha.
10 Ha.
S/. 80,000
S/. 1,280,000
S/. 1,323,130
CASA N
53
Santos Achaca Mendoza
LUGAR DE RESIDENCIA
Nio Pobre
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
75 m2.
AREA LIBRE
10 m2.
AREA TOTAL
85 m2.
S/. 132
VALOR DE VIVIENDA
S/. 10,900
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
40
15
600
07 Ha.
00 Ha.
07 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 80,000
S/. 560,000
S/. 571,500
CASA N
54
Hernan R. Muguersa Hernandez
LUGAR DE RESIDENCIA
Nio Pobre
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
40 m2.
AREA LIBRE
20 m2.
AREA TOTAL
60 m2.
S/. 132
VALOR DE VIVIENDA
S/. 7,280
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
50
15
750

PRECIO POR HECTAREA
01 Ha.
00 Ha.
01 Ha.
10 Ha.
S/. 80,000
S/. 40,000
S/. 48,030
CASA N
55
Yola Viuda de Hernandez
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
75 m2.
AREA LIBRE
10 m2.
AREA TOTAL
85 m2.
S/. 132
VALOR DE VIVIENDA
S/. 10,900
Luz
Agua
Desague
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
0
15
0
01 Ha.
00 Ha.
01 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 80,000
S/. 80,000
S/. 90,900
CASA N
56
Enma Salazar Santa Cruz
LUGAR DE RESIDENCIA
San Pedro
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
75 m2.
AREA LIBRE
15 m2.
AREA TOTAL
90 m2.
S/. 132
VALOR DE VIVIENDA
S/. 11,400
Luz
Agua
Desague
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
0
15
0

PRECIO POR HECTAREA
05 Ha.
00 Ha.
05 Ha.
00 Ha.
S/. 60,000
S/. 300,000
S/. 311,400
CASA N
57
Julio Montalvan Sanchez
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
70 m2.
AREA LIBRE
15 m2.
AREA TOTAL
85 m2.
S/. 132
VALOR DE VIVIENDA
S/. 10,740
Luz
Agua
Desague
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
50
15
750
08 Ha.
00 Ha.
08 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 480,000
S/. 491,490
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
58
Nelypa Correa Quiroz
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
60 m2.
5 m2.
65 m2.
S/. 132
S/. 8,420
Agua
Desague
Luz
Cant.
0
0
0
Precio
Sub.Total
3000
0
500
0
15
0

PRECIO POR HECTAREA
08 Ha.
00 Ha.
08 Ha.
00 Ha.
S/. 60,000
S/. 480,000
S/. 488,420
CASA N
59
Ancelmo Rodriguez Sanchez
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Ladrillo
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
75 m2.
AREA LIBRE
12 m2.
AREA TOTAL
87 m2.
S/. 156
VALOR DE VIVIENDA
S/. 12,900
Luz
Agua
Desague
x
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
50
15
750
10 Ha.
00 Ha.
10 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 600,000
S/. 613,650
CASA N
60
Grimaldo Alvarez Ramirez
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Ladrillo
-Tipo de Techo
Calamina
-Pisos
Si
-Acabados
No Presenta
AREA CONSTRUIDA
80 m2.
AREA LIBRE
15 m2.
AREA TOTAL
95 m2.
S/. 187
VALOR DE VIVIENDA
S/. 16,476
Luz
Agua
Desague
-Ganado Mayor
-Ganado Menor
-Aves
Cant.
0
0
0
Precio
Sub.Total
3000
0
500
0
15
0

PRECIO POR HECTAREA
12 Ha.
00 Ha.
12 Ha.
00 Ha.
S/. 60,000
S/. 720,000
S/. 736,476
CASA N
61
Alfonso Romero Ventura
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
75 m2.
AREA LIBRE
10 m2.
AREA TOTAL
85 m2.
S/. 132
VALOR DE VIVIENDA
S/. 10,900
Luz
Agua
Desague
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
30
15
450
05 Ha.
00 Ha.
05 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 300,000
S/. 311,350
CASA N
62
Alejandro Ortiz Quintana
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
75 m2.
AREA LIBRE
10 m2.
AREA TOTAL
85 m2.
S/. 132
VALOR DE VIVIENDA
S/. 10,900
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
20
15
300

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 11,200
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
63
Mesias Ortiz Quintana
Papaya Baja
Regular
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
64
Lucila Aguinaga Buquez
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
70 m2.
10 m2.
80 m2.
S/. 132
S/. 10,240
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
20
15
300
00 Ha.
00 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 10,540

-Ganado Mayor
-Ganado Menor
-Aves
CCiclopeo
Adobe
Calamina
No
No Presenta
75 m2.
5 m2.
80 m2.
S/. 132
S/. 10,400
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
0
3000
0
0
500
0
30
15
450

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 10,850
CASA N
65
Catalina Monteza Achaca
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
80 m2.
AREA LIBRE
10 m2.
AREA TOTAL
90 m2.
S/. 132
VALOR DE VIVIENDA
S/. 11,560
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
10
15
150
00 Ha.
00 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 11,710
CASA N
66
Edilberto Tarrillo Quintana
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
70 m2.
AREA LIBRE
10 m2.
AREA TOTAL
80 m2.
S/. 132
VALOR DE VIVIENDA
S/. 10,240
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
20
15
300

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 10,540
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
PRECIO POR HECTAREA
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
67
Adelmo Ortiz Tapia
Papaya Baja
Regular
Luz
x
Cant.
CCiclopeo
Adobe
Calamina
No
No Presenta
75 m2.
5 m2.
80 m2.
S/. 132
S/. 10,400
Agua
Desague
Precio
Sub.Total
0
3000
0
0
500
0
70
15
1050
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 11,450
68
Benicio Ortiz Quintana
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
80 m2.
10 m2.
90 m2.
S/. 132
S/. 11,560
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
0
3000
0
0
500
0
10
15
150

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 11,710
CASA N
69
Segundo Guevara Leyva
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
70 m2.
AREA LIBRE
10 m2.
AREA TOTAL
80 m2.
S/. 132
VALOR DE VIVIENDA
S/. 10,240
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
20
15
300
00 Ha.
00 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 10,540
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
70
Mario Sanchez Abanto
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
80 m2.
10 m2.
90 m2.
S/. 132
S/. 11,560
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
3
3000
9000
0
500
0
30
15
450

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 21,010
CASA N
71
Hilario Mendoza Bautista
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
55 m2.
AREA LIBRE
10 m2.
AREA TOTAL
65 m2.
S/. 132
VALOR DE VIVIENDA
S/. 8,260
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
30
15
450
00 Ha.
00 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 8,710
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
72
Jorge Mendoza Ochoa
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
80 m2.
15 m2.
95 m2.
S/. 132
S/. 12,060
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
0
3000
0
0
500
0
50
15
750

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 12,810
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
73
German Ruiz Tuesta
Papaya Baja
Regular
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
74
Willy Teran Torres
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
70 m2.
10 m2.
80 m2.
S/. 132
S/. 10,240
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
30
15
450
00 Ha.
00 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 10,690

-Ganado Mayor
-Ganado Menor
-Aves
Luz
x
Cant.
0
0
50
CCiclopeo
Adobe
Calamina
No
No Presenta
75 m2.
10 m2.
85 m2.
S/. 132
S/. 10,900
Agua
Desague
Precio
Sub.Total
3000
0
500
0
15
750

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 11,650
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
PRECIO POR HECTAREA
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
75
Veronica Cordova Iman
Papaya Baja
Regular
Luz
x
Cant.
CCiclopeo
Adobe
Calamina
No
No Presenta
60 m2.
5 m2.
65 m2.
S/. 132
S/. 8,420
Agua
Desague
Precio
Sub.Total
0
3000
0
0
500
0
30
15
450
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 8,870
76
Dionila Perez Villaloboz
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
50 m2.
10 m2.
60 m2.
S/. 132
S/. 7,600
Luz
Agua
Desague
x
Cant.
Precio
Sub.Total
0
3000
0
0
500
0
70
15
1050

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 8,650
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
77
Cesar Chinchon Pretel
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
60 m2.
5 m2.
65 m2.
S/. 132
S/. 8,420
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
30
15
450
00 Ha.
00 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 8,870
CASA N
78
Benito de la Cruz Santiesteban
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
60 m2.
AREA LIBRE
5 m2.
AREA TOTAL
65 m2.
S/. 132
VALOR DE VIVIENDA
S/. 8,420
Luz
Agua
Desague
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
40
15
600

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 9,020
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
79
Rovertina Caro Perez
Papaya Baja
Regular
Luz
CCiclopeo
Adobe
Calamina
No
No Presenta
75 m2.
10 m2.
85 m2.
S/. 132
S/. 10,900
Agua
Desague

Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
70
15
1050
00 Ha.
00 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 11,950
CASA N
80
Graciela Huaman Sanchez
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
65 m2.
AREA LIBRE
5 m2.
AREA TOTAL
70 m2.
S/. 132
VALOR DE VIVIENDA
S/. 9,080
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
50
15
750

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 9,830
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
81
Julio Ortiz
Papaya Baja
Regular
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
82
Juana Llaile
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
60 m2.
5 m2.
65 m2.
S/. 132
S/. 8,420
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
10
15
150
00 Ha.
00 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 8,570

-Ganado Mayor
-Ganado Menor
-Aves
Luz
x
Cant.
0
0
50
CCiclopeo
Adobe
Calamina
No
No Presenta
70 m2.
10 m2.
80 m2.
S/. 132
S/. 10,240
Agua
Desague
Precio
Sub.Total
3000
0
500
0
15
750

PRECIO POR HECTAREA
04 Ha.
00 Ha.
04 Ha.
00 Ha.
S/. 60,000
S/. 240,000
S/. 250,990
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
83
Sabina Vasquez Muos
Papaya Baja
Regular
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
84
Orlando Ortiz Hoyos
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
70 m2.
5 m2.
75 m2.
S/. 132
S/. 9,740
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
20
15
300
00 Ha.
00 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 10,040

-Ganado Mayor
-Ganado Menor
-Aves
Luz
x
Cant.
0
0
30
CCiclopeo
Adobe
Calamina
No
No Presenta
80 m2.
15 m2.
95 m2.
S/. 132
S/. 12,060
Agua
Desague
Precio
Sub.Total
3000
0
500
0
15
450

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 12,510
CASA N
85
Teodolinda Hernandez Vioslado
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
75 m2.
AREA LIBRE
5 m2.
AREA TOTAL
80 m2.
S/. 132
VALOR DE VIVIENDA
S/. 10,400
Luz
Agua
Desague
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
30
15
450
00 Ha.
00 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 10,850
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
86
Oscar Molina Alvarado
Papaya Baja
Regular
Luz
x
Cant.
0
0
30
CCiclopeo
Adobe
Calamina
No
No Presenta
75 m2.
10 m2.
85 m2.
S/. 132
S/. 10,900
Agua
Desague
Precio
Sub.Total
3000
0
500
0
15
450

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 11,350
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
87
Mario Vioslado Rodas
Papaya Baja
Regular
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
88
Neylor Palay Ajinoga
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
65 m2.
15 m2.
80 m2.
S/. 132
S/. 10,080
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
30
15
450
00 Ha.
00 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 10,530

-Ganado Mayor
-Ganado Menor
-Aves
Luz
x
Cant.
0
0
30
CCiclopeo
Adobe
Calamina
No
No Presenta
60 m2.
5 m2.
65 m2.
S/. 132
S/. 8,420
Agua
Desague
Precio
Sub.Total
3000
0
500
0
15
450

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 8,870
CASA N
89
Antonio Hernandez Vioslado
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
50 m2.
AREA LIBRE
10 m2.
AREA TOTAL
60 m2.
S/. 132
VALOR DE VIVIENDA
S/. 7,600
Luz
Agua
Desague
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
40
15
600
00 Ha.
00 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 8,200
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
-Ganado Mayor
-Ganado Menor
-Aves
90
Aladino Uriol Cubas
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
50 m2.
10 m2.
60 m2.
S/. 132
S/. 7,600
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
0
3000
0
0
500
0
50
15
750

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 8,350
CASA N
LUGAR DE RESIDENCIA
-Cimientos
-Tipo de Muros
-Tipo de Techo
-Pisos
-Acabados
AREA CONSTRUIDA
AREA LIBRE
AREA TOTAL
VALOR DE VIVIENDA
91
Maria Huaman Ortiz
Papaya Baja
Regular
CCiclopeo
Adobe
Calamina
No
No Presenta
55 m2.
10 m2.
65 m2.
S/. 132
S/. 8,260
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
30
15
450
00 Ha.
00 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 8,710
CASA N
92
Segundo Herrera Linares
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
60 m2.
AREA LIBRE
5 m2.
AREA TOTAL
65 m2.
S/. 132
VALOR DE VIVIENDA
S/. 8,420
Luz
Agua
Desague
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
30
15
450

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 8,870
CASA N
93
Antero Rodrigo Bustamante
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
80 m2.
AREA LIBRE
15 m2.
AREA TOTAL
95 m2.
S/. 132
VALOR DE VIVIENDA
S/. 12,060
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
30
15
450
00 Ha.
00 Ha.
00 Ha.
00 Ha.
PRECIO POR HECTAREA
S/. 60,000
S/. 0
S/. 12,510
CASA N
94
Damian Tarrillo Quintana
LUGAR DE RESIDENCIA
Papaya Baja
Regular
-Cimientos
CCiclopeo
-Tipo de Muros
Adobe
-Tipo de Techo
Calamina
-Pisos
No
-Acabados
No Presenta
AREA CONSTRUIDA
65 m2.
AREA LIBRE
15 m2.
AREA TOTAL
80 m2.
S/. 132
VALOR DE VIVIENDA
S/. 10,080
Luz
Agua
Desague
x
x
Cant.
Precio
Sub.Total
-Ganado Mayor
0
3000
0
-Ganado Menor
0
500
0
-Aves
60
15
900

PRECIO POR HECTAREA
00 Ha.
00 Ha.
00 Ha.
00 Ha.
S/. 60,000
S/. 0
S/. 10,980
Otras Hectreas pertenecientes a los agricultores registrados en el canal riego "
Total
S/. 450
Nivel Inicial
Total
S/. 0
Total
S/. 0
Total
S/. 0
Total
S/. 600
Total
S/. 0
Total
S/. 0
Total
S/. 0
Total
S/. 750
Total
S/. 1,050
Total
S/. 0
Total
S/. 0
Total
S/. 0
Total
S/. 450
Total
S/. 300
Total
S/. 750
Total
S/. 750
Total
S/. 0
Total
S/. 450
Total
S/. 750
Total
S/. 0
Total
S/. 0
Total
S/. 600
Total
S/. 0
Total
S/. 150
Total
S/. 0
Total
S/. 0
Total
S/. 0
Total
S/. 0
Total
S/. 600
Total
S/. 13,200
Total
S/. 0
Total
S/. 0
Total
S/. 300
Total
S/. 0
Total
S/. 450
Total
S/. 750
Total
S/. 0
Total
S/. 300
Total
S/. 0
Total
S/. 900
Total
S/. 0
Total
S/. 450
Total
S/. 0
Total
S/. 450
Total
S/. 450
Total
S/. 900
Total
S/. 0
Total
S/. 0
Total
S/. 600
Total
S/. 300
Total
S/. 27,750
Total
S/. 600
Total
S/. 750
Total
S/. 0
Total
S/. 0
Total
S/. 750
Total
S/. 0
Total
S/. 750
Total
S/. 0
Total
S/. 450
Total
S/. 300
Total
S/. 300
Total
S/. 450
Total
S/. 150
Total
S/. 300
Total
S/. 1,050
Total
S/. 150
Total
S/. 300
Total
S/. 9,450
Total
S/. 450
Total
S/. 750
Total
S/. 450
Total
S/. 750
Total
S/. 450
Total
S/. 1,050
Total
S/. 450
Total
S/. 600
Total
S/. 1,050
Total
S/. 750
Total
S/. 150
Total
S/. 750
Total
S/. 300
Total
S/. 450
Total
S/. 450
Total
S/. 450
Total
S/. 450
Total
S/. 450
Total
S/. 600
Total
S/. 750
Total
S/. 450
Total
S/. 450
Total
S/. 450
Total
S/. 900
35.5
POBLACION ACTUAL BENEFICIADA (TOTAL EN SAN PEDRO,NIO POBRE Y PAPAYA BAJA)

Censo Poblacional CP.San Pedro
Nio Pobre
Papaya Baja Total
1993
387
188
195
770
2007
527
1049
Cuadro N 2.1 Proyeccin de las poblacines afectadas de la localidades

POBLACION PROYECTADA BENEFICIADA (TOTAL EN SAN PEDRO,NIO POBRE Y PAPAYA
Ao
Aritmtico
Geomtrico Parablico
Curva Elegida
2014
1189
1224
1224
1224
2015
1208
1251
1252
1252
2016
1228
1279
1280
1280
2017
1248
1308
1308
1308
2018
1268
1337
1337
1337
2019
1288
1367
1367
1367
2020
1308
1397
1398
1398
2021
1328
1428
1429
1429
2022
1348
1460
1461
1461
2023
1368
1493
1494
1494
2024
1388
1526
1527
1527
2025
1408
1560
1561
1561
*Fuente: Censos de poblacin 1993 y 2007
Cuadro N 2.2 Condicin de tenencia de vivienda en las localidades
-CP.San Pedro
V: Tenencia de la vivienda - La Vivienda que ocupa es:
V: Tipo de rea
Rural
%
Alquilada
4
4.88
Propia pagando a plazos
0
0.00
Propia totalmente pagada
65
79.27
Cedida por el Centro de Trabajo /otro hogar/Instituci
0
0.00
Otra forma
13
15.85
Total
82
100.00
-Nio Pobre
Alquilada
Otra forma
Total
-Papaya baja
V: Tipo de rea
Rural
%
0
0.00
0
0.00
30
61.22
0
0.00
19
38.78
49
100.00

Alquilada
Otra forma
Total
V: Tipo de rea
Rural
%
4
7.69
0
0.00
21
40.38
0
0.00
27
51.92
52
100.00
Fuente: Censos de poblacin y vivienda 1993

Cuadro N 2.3 Material predominante en paredes en las localidades
CP.San Pedro
V: Material de construccin predominante en las paredes
V: Tipo de rea
Rural
%
Ladrillo o Bloque de cemento
0
0
Quincha
8
10
Estera
0
0
Piedra con barro
0
0
Piedra o Sillar con cal o cemento
0
0
Otro
74
90
Total
82 100.00
Nio Pobre
V: Tipo de rea
%
Rural
4
2
27
Quincha
13
0
Estera
0
Piedra con barro
0
0
0
0
Otro
34
69
Total
49 100.00
Papaya Baja
V: Tipo de rea
%
Rural
19
10
27
Quincha
14
0
Estera
0
0
Piedra con barro
0
0
0
54
Otro
28
Total
52 100.00
Cuadro N 2.5 Tipo de abastecimiento de agua en las localidaddes

-Total: CP.San Pedro,Nio Pobre y Papaya Baja
V: Abastecimiento de agua en la vivienda
Red pblica (Agua potable)
Piln de uso pblico
Pozo
Otro (Ro,acequia, vecino)
Total
V: Tipo de rea
Rural
%
42
45
0
0
0
0
52
55
94
100
Fuente: Encuestas Socio - Econmicas

Cuadro N 2.6 Servicios higinicos en las localidades
V: Servicio Higinico que tiene la vivienda
Red pblica de desage
Pozo sptico
Pozo ciego o negro / letrina
Total
V: Tipo de rea
Rural
%
0
0
0
0
94
100
94
100

Cuadro N 2.7 Servicios de alumbrado elctrico en las localidades
V: La vivienda tiene alumbrado elctrico
Rural
Si
No
Total
V: Tipo de rea
%
70
66
30
28
100
94

Cuadro N 2.9 Actividad econmica de la poblacin de las localidades
Actividad segn agrupacin
P: Tipo de rea
Actividad segn agrupacin

Rural
Agricultura
Ganadera
Pesca
Caza
Suministro electricidad, gas y agua
Construccin
Admin.pub.y defensa;p.segur.soc.afil.
Otras activi. serv.comun.,soc.y personales
Total
%
82
2
0
0
0
2
0
8
94
87%
2%
0%
0%
0%
2%
0%
9%
100%

Cuadro N 2.10 ndice de desarrollo humano del Distrito de El Milagro
Departamento
Provincia
Distrito
ndice de Desarrollo Humano
Utcubamba
El Milagro
Amazonas
Tasa
Tasa
Tasa
Tasa
de
de
de
de
Crecimiento(1993-2007)Geomtri
Crecimiento(1993-2007) Aritmtic
Crecimiento(1993-2007) Parablic
Crecimiento(1993-2007) Exp. Mod.
2.23%
19.93
0.022
e la localidades
O POBRE Y PAPAYA BAJA)
Curva Elegida
1224
1252
1280
1308
1337
1367
1398
1429
1461
1494
1527
1561
Cuadro N 2.2 Condicin de tenencia de vivienda en las

localidades
V: Tenencia de la vivienda - La Vivienda
V: Tipo de rea
que ocupa es:
Rural
%
Alquilada
8
4.37
0
0.00
116
63.39
Cedida por el Centro de Trabajo /otro
0
0.00
Otra forma
59
32.24
Total
183
100.00
Cuadro N 2.3 Material predominante en paredes en las

localidades
V: Material de construccin
V: Tipo de rea
predominante en las paredes
%
Rural
12
11
88
Adobe
83
0
Madera
0
Quincha
0
0
Estera
0
0
Otro
0
0
Total
94 100.00
Valorizacin del patrimonio de las localidades de San Pedro, Nio Pobre y Papaya Baja
CONCEPTO
Unidad
Cantidad
Unitario
Infraestructura de Riego
Dos tomas
Obras de arte
Canal de tierra
Infraestructura Vial
Trocha carrozable, San Pedro - Nio Pobre
Produccin Agrcola
Und
Glb
Km
2
1
3
5,000.00
30,000.00
100,000.00
km
###
Arroz
Ha
205.7
2,000.00
Ha
Ha
140.00
65.70
60,000.00
80,000.00
Terrenos Agrcolas
Perdida total a perpetuidad
Hectreas en riesgo por inundacin frec.
Hectreas en menor riesgo
Atender la Emergencia
Limpieza canal de riego
Interrupcin de Servicios
Und
218
Vivienda con muros de Ladrillo
Und
26
Vivienda con muros de adobe
Und
192
Instituciones Educativas en riesgo

Und
Equipos y enseres de viviendas
Und
Red de Servicio Elctrico
Tendido elctrico
Glb
Paralizacin de actividad comercial
Disminucin de ventas
Bodegas
Enfermedades
Gastos en atencin mdica y medicinas
glb
TOTAL
Produccin Agrcola
Terrenos Agrcolas
12,000.00
100,000.00
4,000.00
500,000.00
2,000.00
150,000.00
Monto S/.
288,135.59
1,059,322.03
125,888.40
11,992,509.36
306,127.66
8,000.00 1,539,914.89
1
60
Valor Total de Costos Evitados con Proyecto

Localidades: San Pedro, Nio Pobre y Papaya Baja
CONCEPTO
###
10,000.00
30,000.00
300,000.00
###
###
###
411,400.00
###
411,400.00
###
###
31,680.00
31,680.00
###
2,186,042.55
Viviendas e Instituciones
Viviendas
Precios
Privados
100,000.00
240,000.00
500,000.00
500,000.00
6,000.00
6,000.00
150,000.00
150,000.00
###
TOTAL
28,166.40
2,432,009.02
15,926,030.80
Precios
Sociales
###
8,474.58
25,423.73
254,237.29
###
###
###
125,888.40
###
419,628.00
###
###
28,166.40
28,166.40
###
1,852,578.43
259,430.22
1,305,012.62
84,745.76
203,389.83
447,227.19
447,227.19
5,084.75
5,084.75
127,118.64 1 peon
127,118.64
###
10
94.72
FLUJO DE COSTOS DE OPERACIN Y MANTENIMIENTO A

CON PROYECTO
ALTERNATIVA UNICA
1
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
11,600.00
11,600.00
11,600.00
Reposicin de Geotextil
6,000.00
6,000.00
6,000.00
Conformacin relleno c/mat. Propio lecho ro.
4,000.00
4,000.00
4,000.00
Eliminacin de material extrao
1,000.00
1,000.00
1,000.00
600.00
600.00
600.00
13,400.00
13,400.00
13,400.00
* Operacin del sistema

Inspector (1 a S/. 450/mes durante 4 meses)
* Mantenimiento del sistema
Gastos Generales
TOTAL
COSTOS DE OPERACIN Y MANTENIMIENTO A PRE

CON PROYECTO
ALTERNATIVA UNICA
=
0.847
1,525.42
1,525.42
1,525.42
1,525.42
1,525.42
1,525.42
9,830.51
9,830.51
9,830.51
Reposicin de Geotextil
5,084.75
5,084.75
5,084.75
Conformacin relleno c/mat. Propio lecho ro.
3,389.83
3,389.83
3,389.83
Eliminacin de material extrao
847.46
847.46
847.46
Gastos Generales
508.47
508.47
508.47
11,355.93
11,355.93
11,355.93
FACTOR DE CORRECCIN (FC)
* Operacin del sistema

Inspector (1 a S/. 450/mes durante 4 meses)
* Mantenimiento del sistema
TOTAL
CIN Y MANTENIMIENTO A PRECIOS PRIVADOS

CON PROYECTO
ALTERNATIVA UNICA
AO
4
10
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
1,800.00
11,600.00
11,600.00
11,600.00
11,600.00
11,600.00
11,600.00
11,600.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
4,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
1,000.00
600.00
600.00
600.00
600.00
600.00
600.00
600.00
13,400.00
13,400.00
13,400.00
13,400.00
13,400.00
13,400.00
13,400.00
Y MANTENIMIENTO A PRECIOS SOCIALES

CON PROYECTO
LTERNATIVA UNICA
AO
4
10
1,525.42
1,525.42
1,525.42
1,525.42
1,525.42
1,525.42
1,525.42
1,525.42
1,525.42
1,525.42
1,525.42
1,525.42
1,525.42
1,525.42
9,830.51
9,830.51
9,830.51
9,830.51
9,830.51
9,830.51
9,830.51
5,084.75
5,084.75
5,084.75
5,084.75
5,084.75
5,084.75
5,084.75
3,389.83
3,389.83
3,389.83
3,389.83
3,389.83
3,389.83
3,389.83
847.46
847.46
847.46
847.46
847.46
847.46
847.46
508.47
508.47
508.47
508.47
508.47
508.47
508.47
11,355.93
11,355.93
11,355.93
11,355.93
11,355.93
11,355.93
11,355.93
18,000.00
116,000.00
134,000.00
113,559.32
Costos de Inverisn del proyecto

(En Nuevos Soles - precios privados)
Costos Directos
Costos Indirectos
Total
###
###
###
67%
33%
100%
Costos de Inverisn del proyecto

(En Nuevos Soles - precios sociales)
A precios Factor de
privados Correcin
Total
###
COSTOS DIRECTOS
###
Materiales
###
1.00
Equipo
###
1.00
MO Calificada
472518.10
0.91
MO no Calificada
517872.09
0.41
COSTOS INDIRECTOS
###
G.G. y Uti.
###
Impuesto
###
Exp. Tc.
242524.19
0.91
E.I.A
60631.05
0.91
C.I.R.A.
0.00
0.91
G.S. y Liq.
242524.19
0.91
Rubros
A preciso
sociales
###
### Factor de Combustible
###
###
429518.95
212327.56
###
###
0.00
220454.49
55113.62
0.00
220454.49
Costos de operacin y mantenimiento del PIP

(En Nuevos Soles)
Aos
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
Ao 8
Ao 9
Ao 10
A precios
Privados
13400.00
13400.00
13400.00
13400.00
13400.00
13400.00
13400.00
13400.00
13400.00
13400.00
A precios
Sociales
11355.93
11355.93
11355.93
11355.93
11355.93
11355.93
11355.93
11355.93
11355.93
11355.93
FC
0.847457627
0.3
1.- Costo evitado de la Infraestructura de Riego

(En Nuevos Soles)
Costo Total de reconstruccin
Infraestructura Hidraulica que
A precios
A precios
sera destruida
Privados
Sociales
Dos tomas
10,000.00
8,474.58
Obras de arte
30,000.00
25,423.73
Canal de tierra
300,000.00 254,237.29
Total
340,000.00 288,135.59
FC
Para estimar los costos sociales que seevitarn se aplic como factor de correccin el IGV, ya que los
recursos que se emplearan en la reconstruccin son basicamente materiales no transables.
2.- Costo evitado de la Infraestructura Vial

(En Nuevos Soles)
Costo Total de reconstruccin
Infraestructura Vial que sera
A precios
A precios
destruida
Privados
Sociales
Trocha carrozable, San Pedro - Nio Pob 1,250,000.00 1,059,322.03
0.00
0.00
Total
###
###
FC
Para estimar los costos sociales que seevitarn se aplic como factor de correccin el IGV, ya que los
recursos que se emplearan en la reconstruccin son basicamente materiales no transables.
3.- Costo evitado Produccin agricola

Estimacin del valor bruto de la produccin agricola por campaa
Superficie
Volumen
con Riesgo
Rendimient
de
Cultivos Principales
de
o (kg/ha) Producci
Inundacin
n (T M)
(ha)
Arroz
205.70
8,000.00
1,645.60
Total
205.70
Estimacin del valor Neto de la produccin agricola

Arroz
Costo de
Valor neto
Costo de
produccin
de
Produccin
por ha (S/.
Producci
Total
Por ha)
n
6,000.00 1,234,200.00 411,400.00
Total
6,000.00
###
Estimacin del Valor Social de las perdidas evitadas

(En Nuevos Soles)
Arroz
Valor social
de las
perdidas
valor soscial de la
divisa
1.02
125,888.40
0
0.00
125,888.40
Total
Para estimar los beneficios sociales del PIP se ha considerado que dichos productos son
bienes transables y que su menor produccin puede generar importaciones y, por tanto,
una disminucin de divisas para el pas. En consecuencia, el valor para la sociedad de esta
produccin se medir a travs del valor social de la divisa, para lo cual se ha empleado la
metodologa y factor que se encuentra en el Anexo SNIP 10 de la Directiva General del
SNIP. En el siguiente cuadro se muestran las prdidas avitadas para la sociedad.
4.- Costo evitado perdida terrenos agricolas

Valor de la perdida de terrenos agricolas
(En nuevos Soles precios privados)
Valor terreno
Condicin del Terreno
Ha
Perdida total
S/.
140.00
60,000.00
###
65.7
80,000.00
###
Total
###
Superficie Afectada (Ha)1
Superficie
perdida
(%)2
205.7
10%
Valor de
Superficie
la
Perdida
producci
(ha)
n (S/: por
ha) 3
20.57
2,000.00
1/Superficie afectada por inundacin, flujo de lodo y piedras, interrupcin prolongada del riego, etc.
2/Estimaciones PERPEC.
3/Valor neto de produccin agrcola promedio por ha/ao, mas 15% adicional por cultivos de segunda campa
4/Valor actual del valor neto de la produccin, asumida como renta perpetua y descontada a la tasa social (10%
Fuente: Publicacin 5

(En Nuevos Soles)
Superficie Valor social
Afectada
de las
(Ha)1
perdidas
valor soscial de
la divisa
Perdida total a perpetuidad

Valor terreno agrcola
Total
419,628.00
###
###
205.7
valor soscial de
bien
Para la estimacin del valor social de las prdidas de produccin, por no disponerse ya de los
terrenos agrcolas, se ha asumido que los productos son bienes transables y por tanto la
sociedad perder divisas. El valor social de las prdidas de los terrenos agrcolas ascendera S/.
419,628.00 Nuevos Soles.
5.- Costo evitado por atender la emergencia

Costo de atencin de la emergencia
(En nuevos Soles precios privados) Horas de
Compnente
Limpieza canal de riego
Total
trabajo
Costo de
Costo de
para la
Maquinaria Combusti
atencin de
(S/. Por
ble (S/.
la
Hora)
Por Hora)
emergencia
96.00
210.00
120
96.00
210.00
120.00
valor soscial de la
divisa
1.02
valor soscial del

combustible
0.66

(En Nuevos Soles)
Atencin de la emergencia
Total
Valor social
del Costo
de atencin
de la
emergencia
28,166.40
28,166.40
Total
Para la estimacin de los costos sociales evitados se ha aplicado, a los precios de mercado, los
factores de correccin de bienes transables (divisa) a los costos de maquinaria (1.02) y del
factor de correcin especfico a los costos de combustible (0.66). El valor social de los costos
evitados en la atencin de la emergencia asciende a 28,619 Nuevos Soles.
6.- Costo evitado por interrupcin del servico

Valor de las prdidas en servicios
SERVICIOS
Viviendas e Instituciones
Costo
estimado por
interrucin
de servicios
Valor social
del costo por
interrucin
de servicios
2,186,042.55 1,852,578.43
valor social de
bien o servicio
Red de Servicio Elctrico

Paralizacin de actividad comercial
Enfermedades
Total
500,000.00
6,000.00
150,000.00
###
423,728.81
5,084.75
127,118.64
###
0.847
n el IGV, ya que los

transables.
0.847
n el IGV, ya que los

transables.
ola
cola por campaa
os)
Precio (S/.
Por Kg)
Valor Bruto
de la
produccin
1.00 1,645,600.00
###
n agricola
os)
Valor de
daos( 30
% del
valor
neto)
123,420.00
0.3
###
ricolas
colas
dida total
Prdida
Valor Neto Total valor

de la
a
produccin
perpetuida
Total
41,140.00
d4
411,400.00
gada del riego, etc.

cultivos de segunda campaa.
escontada a la tasa social (10%).
1.02
0.847
disponerse ya de los
es y por tanto la
grcolas ascendera S/.
Costo de
atencin
de la
emergenc
ia
31,680.00
31,680.00
recios de mercado, los

uinaria (1.02) y del
r social de los costos
es.
0.847
Combinacin de probabilidades de ocurrencia del evento y de

xito de las MRR
Escenarios
Escenario
Escenario
Escenario
Escenario
Escenario
Escenario
1
2
3
4
5
6
Probabilida
Momento
Probabilida
d de
de
d de xito
ocurrencia
ocurrencia
de las MRR
del evento
del evento
100%
100%
Ao 5
20% (c/ao)
100%
Ao 1 - 5
100%
80%
Ao 5
20% (c/ao)
80%
Ao 1 - 5
50% (c/ao)
90%
Ao 6 - 7
20% (c/ao)
100%
Ao 6 - 10
Flujos de beneficios y costos socia

Costo de la medida de reduccin de
riesgo
Costo de operacin y mantenimiento
Total de Costos
1.- Costo evitado de la Infraestructura de

Riego
Ao 0
7239204.63
Ao 1
Ao 2
7239204.63
11355.93
11355.93
11355.93
11355.93
0.00
###
0.00
-11355.93
0.00
-11355.93

4.- Costo evitado perdida terrenos
agricolas
5.- Costo evitado por atender la
emergencia
6.- Costo evitado por interrupcin del
servico
Total Beneficios
Flujo Neto Social

riesgo
Total de Costos

Riego
agricolas
emergencia
servico
Total Beneficios
Flujo Neto Social
Ao 0
7239204.63
Ao 1
Ao 2
11355.93
11355.93
11355.93
11355.93
57627.12
57627.12
211864.41
211864.41
25177.68
25177.68
2398501.87 2398501.87
5633.28
5633.28
481702.13
481702.13
0.00 3180506.48 3180506.48
### 3169150.55 3169150.55
7239204.63

riesgo
Total de Costos

Riego
Ao 0
7239204.63
Ao 1
Ao 2
7239204.63
11355.93
11355.93
11355.93
11355.93
0.00
###
0.00
-11355.93
0.00
-11355.93

agricolas
emergencia
servico
Total Beneficios
Flujo Neto Social

riesgo
Ao 0
7239204.63
Ao 1
Ao 2
11355.93
11355.93
Total de Costos
7239204.63
11355.93
11355.93
46101.69
46101.69
Riego
169491.53
169491.53
20142.14
20142.14
1918801.50 1918801.50
agricolas
4506.62
4506.62
emergencia
385361.70
385361.70
servico
Total Beneficios
0.00 2544405.19 2544405.19
Flujo Neto Social
### 2533049.26 2533049.26

riesgo
Total de Costos

Riego
Ao 0
7239204.63
Ao 1
Ao 2
7239204.63
11355.93
11355.93
11355.93
11355.93
0.00
###
0.00
-11355.93
0.00
-11355.93

agricolas
emergencia
servico
Total Beneficios
Flujo Neto Social

Ao 0
7239204.63

riesgo
Total de Costos

Riego
Ao 1
Ao 2
7239204.63
11355.93
11355.93
11355.93
11355.93
0.00
###
0.00
-11355.93
0.00
-11355.93

agricolas
emergencia
servico
Total Beneficios
Flujo Neto Social
Indicadores de evaluacin social del proyecto

Indicador
Escenario 1
Escenario 2
Escenario 3
Valor actual de los costos S/.

Valor actual de los beneficios S/.
Tasa Social de descuento %
VANS
TIRS
Ratio Beneficio - Costo
7,308,981.91 7,308,981.91 7,308,981.91

8,976,564.97 10,960,565.36 7,181,251.98
10%
10%
10%
2,565,239.56 4,747,639.99
590,395.26
17%
33%
12%
1.2
1.5
1.0
s de beneficios y costos sociales Escenario 1

Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
Ao 8
Ao 9
11355.93
11355.93
11355.93
11355.93
11355.93 11355.93 11355.93 11355.93 11355.93

11355.93 11355.93 11355.93 11355.93 11355.93
288135.59
1059322.03
125888.40
11,992,509.36
28,166.40
2408510.64
0.00
-11355.93
0.00
-11355.93
###
###
0.00
###
0.00
###
0.00
###
0.00
###

Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
Ao 8
Ao 9
11355.93
11355.93
11355.93 11355.93 11355.93 11355.93 11355.93
11355.93
11355.93
11355.93 11355.93 11355.93 11355.93 11355.93
57627.12
57627.12
57627.12
211864.41
211864.41
211864.41
25177.68
25177.68
25177.68
2398501.87 2398501.87 2398501.87
5633.28
5633.28
5633.28
481702.13
481702.13
481702.13
3180506.48 3180506.48 3180506.48
0.00
0.00
0.00
0.00
3169150.55 3169150.55 3169150.55
###
###
###
###
Ao 3
Ao 4
11355.93
11355.93
11355.93
11355.93
0.00
-11355.93
0.00
-11355.93
Ao 5
Ao 6
Ao 7
Ao 8
Ao 9
11355.93 11355.93 11355.93 11355.93 11355.93

11355.93 11355.93 11355.93 11355.93 11355.93
230508.47
847457.63
100710.72
9594007.48
22533.12
1926808.51
###
0.00
0.00
0.00
0.00
###
###
###
###
###

Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
Ao 8
Ao 9
11355.93
11355.93
11355.93 11355.93 11355.93 11355.93 11355.93
11355.93
11355.93
11355.93 11355.93 11355.93 11355.93 11355.93
46101.69
46101.69
46101.69
169491.53
169491.53
169491.53
20142.14
20142.14
20142.14
1918801.50 1918801.50 1918801.50
4506.62
4506.62
4506.62
385361.70
385361.70
385361.70
2544405.19 2544405.19 2544405.19
0.00
0.00
0.00
0.00
2533049.26 2533049.26 2533049.26
###
###
###
###

Ao 3
Ao 4
11355.93
11355.93
11355.93
11355.93
0.00
-11355.93
0.00
-11355.93
Ao 5
Ao 6
Ao 7
Ao 8
Ao 9
11355.93 11355.93 11355.93 11355.93 11355.93

11355.93 11355.93 11355.93 11355.93 11355.93
129661.02 129661.02
476694.92 476694.92
56649.78 56649.78
###
###
12674.88 12674.88
###
###
0.00
###
###
0.00
0.00
-11355.93
###
###
###
###

Ao 3
Ao 4
11355.93
11355.93
11355.93
11355.93
0.00
-11355.93
0.00
-11355.93
Ao 5
Ao 6
Ao 7
11355.93 11355.93 11355.93

11355.93 11355.93 11355.93
57627.12 57627.12
211864.41 211864.41
25177.68 25177.68
###
###
5633.28
5633.28
481702.13 481702.13
0.00
###
###
-11355.93
###
###
cial del proyecto

Escenario 4
Escenario 5
Escenario 6
7,308,981.91
8,768,452.29
10%
2,336,315.61
22%
1.2
7,308,981.91
7,010,623.06
10%
402,703.45
11%
1.0
7,308,981.91
6,805,648.75
10%
177,231.71
10%
0.9
Ao 8
Ao 9
11355.93 11355.93
11355.93 11355.93
57627.12 57627.12
211864.41 211864.41
25177.68 25177.68
###
###
5633.28
5633.28
481702.13 481702.13
###
###
###
###
Ao 10
11355.93
11355.93
0.00
-11355.93
Ao 10
11355.93
11355.93
0.00
-11355.93
Ao 10
11355.93
11355.93
0.00
-11355.93
Ao 10
11355.93
11355.93
0.00
-11355.93
Ao 10
11355.93
11355.93
0.00
-11355.93
Ao 10
11355.93
11355.93
57627.12
211864.41
25177.68
###
5633.28
481702.13
###
###
ALTURA (HP) A
ALTURA (HU) A
ALTURA (HP) B
ALTURA (HU) B
ALTURA (HP) C
ALTURA (HU) C
LONGITUD (LC)
C
LONGITUD (PU)
A
SOC TOTAL =
2.67
TALUD SPG =
1.5
1.0
5.0 m
TALUD UA =
ESPACIO ESPIGN ATAGUA =
LONGITUD (PU)
B
LONGITUD (PU)
C
TRAMO I
CUERPO ESPIGON
ESPIGON
N
KM
01
0 + 000
02
0 + 200
03
0 + 360
04
0 + 480
05
0 + 580
06
0 + 700
BLOQUES
ANCHO
CORONA (AC)
ALTURA
(HE)
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
0.00
2.10
5.40
1.30
2.40
4.50
1.20
2.30
3.10
1.10
3.70
7.80
1.40
3.70
5.20
1.80
4.30
0.00
1.40
3.59
0.84
1.59
3.00
0.78
1.52
2.05
0.70
2.47
5.17
0.94
2.45
3.44
1.23
2.89
ANCHO
LONGITUD
BASE A,B=(PU); C=(LC)
0.00
6.30
16.20
3.80
7.20
13.50
3.50
6.90
9.30
3.20
11.10
23.30
4.20
11.10
15.50
5.50
13.00
0.00
10.00
5.00
10.00
10.00
5.00
10.00
20.00
5.00
10.00
10.00
5.00
10.00
5.00
5.00
20.00
10.00
06
0 + 700
07
0 + 840
08
0 + 960
C
A
B
C
A
B
C
5.00
1.80
4.00
4.70
2.10
3.40
3.80
3.32
1.23
2.66
3.15
1.43
2.24
2.54
15.00
5.50
12.00
14.20
6.40
10.10
11.40
BLOQUES
ANCHO
CORONA (AC)
ALTURA
(HE)
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
0.00
0.00
4.40
0.00
2.50
7.30
0.00
3.80
8.30
2.00
3.70
5.80
2.50
5.20
5.60
2.50
5.30
6.10
2.00
4.90
5.50
0.00
2.10
5.20
0.00
2.00
5.50
2.90
4.90
5.20
0.00
0.00
2.90
0.00
1.68
4.89
0.00
2.51
5.51
1.35
2.48
3.86
1.69
3.49
3.74
1.64
3.50
4.04
1.30
3.27
3.69
0.00
1.40
3.48
0.00
1.31
3.68
1.90
3.24
3.45
5.00
10.00
10.00
5.00
10.00
10.00
5.00
TRAMO II
CUERPO ESPIGON
ESPIGON
N
KM
01
0 + 120
02
0 + 240
03
0 + 340
04
0 + 420
05
0 + 520
06
0 + 600
07
0 + 660
08
0 + 760
09
0 + 840
10
0 + 960
TRAMO III
ANCHO
LONGITUD
0.00
0.00
13.10
0.00
7.50
22.00
0.00
11.30
24.80
6.10
11.10
17.40
7.60
15.70
16.80
7.40
15.80
18.20
5.90
14.70
16.60
0.00
6.30
15.60
0.00
5.90
16.50
8.60
14.60
15.60
0.00
0.00
5.00
0.00
5.00
5.00
0.00
5.00
5.00
10.00
5.00
5.00
10.00
5.00
5.00
15.00
10.00
5.00
10.00
5.00
5.00
0.00
5.00
5.00
0.00
5.00
5.00
20.00
10.00
5.00
CUERPO ESPIGON
ESPIGON
N
KM
01
0 + 400
02
0 + 520
03
0 + 600
04
0 + 680
05
0 + 760
06
0 + 840
07
0 + 940
08
1 + 060
BLOQUES
ANCHO
CORONA (AC)
ALTURA
(HE)
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
2.40
5.90
6.60
2.90
4.90
5.90
2.60
5.30
6.00
3.90
7.40
7.70
1.90
5.40
6.20
3.10
4.90
5.30
2.50
5.10
5.30
2.20
4.50
5.00
1.61
3.95
4.39
1.91
3.27
3.91
1.75
3.55
3.97
2.57
4.92
5.15
1.26
3.63
4.13
2.06
3.27
3.56
1.64
3.37
3.54
1.49
2.97
3.34
BLOQUES
ANCHO
CORONA (AC)
ALTURA
(HE)
A
B
C
A
B
C
A
B
C
A
B
C
A
0.00
0.90
3.30
0.00
2.10
5.50
1.70
4.20
6.50
0.00
2.70
7.20
0.00
0.00
0.57
2.18
0.00
1.43
3.66
1.10
2.81
4.31
0.00
1.77
4.83
0.00
ANCHO
LONGITUD
7.20
17.80
19.80
8.60
14.70
17.60
7.90
16.00
17.90
11.60
22.20
23.20
5.70
16.30
18.60
9.30
14.70
16.00
7.40
15.20
15.90
6.70
13.40
15.00
10.00
10.00
5.00
20.00
10.00
5.00
20.00
10.00
5.00
20.00
10.00
5.00
20.00
10.00
5.00
20.00
10.00
5.00
20.00
10.00
5.00
10.00
10.00
5.00
TRAMO IV
CUERPO ESPIGON
ESPIGON
N
KM
01
0 + 400
02
0 + 500
03
0 + 620
04
0 + 680
05
0 + 760
ANCHO
LONGITUD
0.00
2.60
9.80
0.00
6.40
16.50
5.00
12.60
19.40
0.00
8.00
21.70
0.00
0.00
10.00
5.00
0.00
10.00
5.00
10.00
10.00
5.00
0.00
10.00
0.00
0.00
05
0 + 760
06
0 + 860
B
C
A
B
C
0.60
7.60
0.00
2.10
7.30
0.41
5.04
0.00
1.40
4.85
1.80
22.70
0.00
6.30
21.90
BLOQUES
ANCHO
CORONA (AC)
ALTURA
(HE)
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
0.00
2.10
3.20
1.60
2.30
2.30
1.20
3.60
5.10
2.90
5.80
5.80
1.50
4.10
5.70
0.90
2.20
3.90
1.00
2.40
5.30
4.20
5.80
5.90
1.70
3.40
5.70
1.40
2.60
3.90
1.00
4.50
7.50
3.00
5.60
8.40
1.80
0.00
1.37
2.16
1.07
1.52
1.52
0.77
2.42
3.38
1.91
3.85
3.85
1.00
2.71
3.80
0.57
1.49
2.62
0.68
1.61
3.53
2.80
3.87
3.95
1.16
2.24
3.80
0.94
1.75
2.57
0.69
2.97
4.97
1.97
3.75
5.57
1.17
5.00
5.00
0.00
5.00
5.00
TRAMO V
CUERPO ESPIGON
ESPIGON
N
KM
01
0 + 400
02
0 + 520
03
0 + 600
04
0 + 680
05
0 + 760
06
0 + 860
07
0 + 960
08
1 + 260
09
1 + 440
10
1 + 600
11
1 + 700
12
1 + 780
13
1 + 860
ANCHO
LONGITUD
0.00
6.20
9.70
4.80
6.90
6.90
3.50
10.90
15.20
8.60
17.40
17.40
4.50
12.20
17.10
2.60
6.70
11.80
3.00
7.20
15.90
12.60
17.40
17.80
5.20
10.10
17.10
4.20
7.90
11.60
3.10
13.40
22.40
8.90
16.90
25.10
5.30
0.00
20.00
5.00
20.00
10.00
5.00
10.00
20.00
5.00
10.00
10.00
5.00
10.00
10.00
5.00
10.00
5.00
5.00
10.00
10.00
5.00
20.00
10.00
5.00
20.00
10.00
5.00
20.00
10.00
5.00
5.00
10.00
5.00
10.00
10.00
5.00
10.00
13
1 + 860
14
1 + 920
15
1 + 980
16
2 + 040
17
2 + 140
B
C
A
B
C
A
B
C
A
B
C
A
B
C
5.00
6.80
2.00
4.80
6.30
1.00
3.40
6.70
0.00
1.90
6.40
0.00
2.10
6.60
3.35
4.54
1.33
3.17
4.23
0.66
2.27
4.45
0.00
1.29
4.26
0.00
1.38
4.41
15.10
20.40
6.00
14.30
19.00
3.00
10.20
20.10
0.00
5.80
19.20
0.00
6.20
19.80
10.00
5.00
10.00
10.00
5.00
5.00
10.00
5.00
0.00
10.00
5.00
0.00
10.00
5.00
MOVIMIENTO DE TIERRAS
TRAMO I
CUERPO ESPIGON
ESPIGON
N
KM
01
0 + 000
02
0 + 200
03
0 + 360
04
0 + 480
05
0 + 580
06
0 + 700
07
0 + 840
08
0 + 960
BLOQUES
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
PLATA
AREA
LONGITUD
VOLUMEN
TRANSVERSAL (ancho plataf.) TOTAL (1)
0.00
5.61
15.33
0.00
0.62
10.19
0.37
1.14
2.62
0.93
7.48
17.88
2.30
1.83
3.46
4.03
0.92
0.00
0.26
0.94
0.00
0.14
1.44
0.77
3.30
11.80
25.00
7.10
12.70
22.30
6.80
12.40
18.10
6.50
16.60
32.10
7.50
16.60
24.30
8.80
18.50
23.80
8.80
17.50
23.00
9.70
15.60
20.20
0.00
66.16
383.30
0.00
7.82
227.21
2.54
14.19
47.44
6.07
124.20
573.85
17.25
30.44
83.98
35.46
17.09
0.00
2.26
16.36
0.00
1.31
22.46
15.55
1,694.98
ANCHO
3.30
11.80
25.00
7.10
12.70
22.30
6.80
12.40
18.10
6.50
16.60
32.10
7.50
16.60
24.30
8.80
18.50
23.80
8.80
17.50
23.00
9.70
15.60
20.20
TRAMO II
CUERPO ESPIGON
ESPIGON
N
KM
01
0 + 120
02
0 + 240
03
0 + 340
04
0 + 420
05
0 + 520
06
0 + 600
07
0 + 660
08
0 + 760
09
0 + 840
10
0 + 960
BLOQUES
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
PLATA
AREA
LONGITUD
VOLUMEN
0.00
0.00
24.21
0.00
2.02
19.18
0.00
2.29
22.73
5.66
0.27
4.59
1.05
0.56
3.38
3.06
0.00
4.12
0.15
0.00
2.62
0.00
0.29
23.83
0.00
0.85
13.72
5.08
1.30
0.97
3.30
5.50
21.90
3.30
13.00
30.80
3.30
16.80
33.60
9.40
16.60
26.20
10.90
21.20
25.60
10.70
21.30
27.00
9.20
20.20
25.40
3.30
11.80
24.40
3.30
11.40
25.30
11.90
20.10
24.40
0.00
0.00
530.11
0.00
26.21
590.74
0.00
38.52
763.86
53.20
4.40
120.26
11.45
11.77
86.63
32.73
0.00
111.27
1.35
0.00
66.50
0.00
3.37
581.38
0.00
9.66
347.14
60.40
26.21
23.67
ANCHO
3.30
5.50
21.90
3.30
13.00
30.80
3.30
16.80
33.60
9.40
16.60
26.20
10.90
21.20
25.60
10.70
21.30
27.00
9.20
20.20
25.40
3.30
11.80
24.40
3.30
11.40
25.30
11.90
20.10
24.40
3,500.83
TRAMO III
CUERPO ESPIGON
ESPIGON
N
KM
01
0 + 400
02
0 + 520
BLOQUES
A
B
C
A
AREA
LONGITUD
VOLUMEN
1.52
5.21
2.94
0.59
10.50
23.30
28.60
11.90
15.99
121.37
84.03
6.97
PLATA
ANCHO
10.50
23.30
28.60
11.90
02
0 + 520
03
0 + 600
04
0 + 680
05
0 + 760
06
0 + 840
07
0 + 940
08
1 + 060
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
0.00
4.18
4.33
0.00
4.26
8.50
0.00
2.12
1.26
0.00
2.40
6.54
0.00
1.62
5.23
0.00
0.00
2.14
2.28
2.83
20.20
26.40
11.20
21.50
26.70
14.90
27.70
32.00
9.00
21.80
27.40
12.60
20.20
24.80
10.70
20.70
24.70
10.00
18.90
23.80
0.00
110.46
48.47
0.00
113.61
126.71
0.00
67.97
11.36
0.00
65.81
82.38
0.00
40.15
55.92
0.00
0.00
21.44
43.00
67.35
20.20
26.40
11.20
21.50
26.70
14.90
27.70
32.00
9.00
21.80
27.40
12.60
20.20
24.80
10.70
20.70
24.70
10.00
18.90
23.80
1,082.99
TRAMO IV
CUERPO ESPIGON
ESPIGON
N
KM
01
0 + 400
02
0 + 500
03
0 + 620
04
0 + 680
05
0 + 760
06
0 + 860
BLOQUES
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
PLATA
AREA
LONGITUD
VOLUMEN
0.00
1.24
18.99
0.00
1.03
25.36
3.77
1.53
6.52
0.00
3.09
12.35
0.00
1.36
45.81
0.00
3.83
18.25
3.30
8.10
18.60
3.30
11.90
25.30
8.30
18.10
28.20
3.30
13.50
30.50
3.30
7.30
31.50
3.30
11.80
30.70
0.00
10.03
353.20
0.00
12.23
641.63
31.28
27.73
183.98
0.00
41.70
376.58
0.00
9.94
1,443.08
0.00
45.21
560.24
3,736.83
TRAMO V
ANCHO
3.30
8.10
18.60
3.30
11.90
25.30
8.30
18.10
28.20
3.30
13.50
30.50
3.30
7.30
31.50
3.30
11.80
30.70
CUERPO ESPIGON
ESPIGON
N
KM
01
0 + 400
02
0 + 520
03
0 + 600
04
0 + 680
05
0 + 760
06
0 + 860
07
0 + 960
08
1 + 260
09
1 + 440
10
1 + 600
11
1 + 700
12
1 + 780
13
1 + 860
14
1 + 920
15
1 + 980
16
2 + 040
BLOQUES
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
AREA
LONGITUD
VOLUMEN
0.00
3.85
4.61
1.23
1.14
0.00
3.81
2.22
0.00
10.45
0.00
0.00
3.49
2.08
0.00
1.47
0.87
0.30
0.78
3.11
12.12
2.51
1.23
8.56
4.86
0.00
18.88
2.49
0.83
1.77
2.40
1.00
10.82
6.79
0.88
5.66
4.86
5.31
14.05
2.69
2.88
11.66
2.46
0.61
9.49
0.00
5.45
3.30
11.70
18.50
8.10
12.40
15.70
6.80
16.40
24.00
11.90
22.90
26.20
7.80
17.70
25.90
5.90
12.20
20.60
6.30
12.70
24.70
15.90
22.90
26.60
8.50
15.60
25.90
7.50
13.40
20.40
6.40
18.90
31.20
12.20
22.40
33.90
8.60
20.60
29.20
9.30
19.80
27.80
6.30
15.70
28.90
3.30
11.30
0.00
45.08
85.21
9.95
14.07
0.00
25.87
36.34
0.00
124.33
0.00
0.00
27.20
36.80
0.00
8.70
10.61
6.22
4.90
39.45
299.41
39.91
28.17
227.70
41.29
0.00
488.99
18.64
11.14
36.09
15.33
18.92
337.62
82.80
19.64
191.94
41.82
109.39
410.29
25.00
57.02
324.06
15.50
9.51
274.32
0.00
61.61
PLATA
ANCHO
3.30
11.70
18.50
8.10
12.40
15.70
6.80
16.40
24.00
11.90
22.90
26.20
7.80
17.70
25.90
5.90
12.20
20.60
6.30
12.70
24.70
15.90
22.90
26.60
8.50
15.60
25.90
7.50
13.40
20.40
6.40
18.90
31.20
12.20
22.40
33.90
8.60
20.60
29.20
9.30
19.80
27.80
6.30
15.70
28.90
3.30
11.30
16
17
2 + 040
2 + 140
C
A
B
C
21.50
0.00
7.07
15.97
28.00
3.30
11.70
28.60
602.03
0.00
82.68
456.63
28.00
3.30
11.70
28.60
4,802.19
21,530.06 m
TRAMO I
ESPIGON
N
KM
01
0 + 000
02
03
04
05
06
07
08
0 + 200
0 + 360
0 + 480
0 + 580
0 + 700
0 + 840
0 + 960
BLOQUES
LATERALES
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
0.00
20.00
37.88
20.00
20.00
39.70
20.00
40.00
36.85
20.00
20.00
46.21
20.00
10.00
41.02
40.00
20.00
40.66
20.00
20.00
40.15
20.00
20.00
38.32
DIMENCIONES DE ATAGUAS
LONGITUD
ALTO
MEDIO
TOTAL
35.00
32.30
28.10
42.10
34.30
33.80
33.00
30.20
0.00
20.00
72.88
20.00
20.00
72.00
20.00
40.00
64.95
20.00
20.00
88.31
20.00
10.00
75.32
40.00
20.00
74.46
20.00
20.00
73.15
20.00
20.00
68.52
0.00
2.20
4.59
0.00
2.39
4.00
0.00
2.32
3.05
0.00
3.27
6.17
0.00
3.25
4.44
0.00
3.69
4.32
0.00
3.46
4.15
0.00
3.04
3.54
TRAMO II
ESPIGON
N
01
KM
BLOQUES
LATERALES
0 + 120
A
B
0.00
0.00
LONGITUD
ALTO
MEDIO
TOTAL
-
0.00
0.00
0.00
0.80
01
02
03
04
05
06
07
08
09
10
0 + 120
0 + 240
0 + 340
0 + 420
0 + 520
0 + 600
0 + 660
0 + 760
0 + 840
0 + 960
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
39.40
0.00
10.00
45.37
0.00
10.00
47.23
20.00
10.00
42.28
20.00
10.00
41.92
30.00
20.00
42.82
20.00
10.00
41.77
0.00
10.00
41.14
0.00
10.00
41.74
40.00
20.00
41.05
31.90
40.80
43.60
36.20
35.60
37.00
35.40
34.40
35.30
34.40
71.30
0.00
10.00
86.17
0.00
10.00
90.83
20.00
10.00
78.48
20.00
10.00
77.52
30.00
20.00
79.82
20.00
10.00
77.17
0.00
10.00
75.54
0.00
10.00
77.04
40.00
20.00
75.45
3.90
0.00
2.48
5.89
0.00
3.31
6.51
0.00
3.28
4.86
0.00
4.29
4.74
0.00
4.30
5.04
0.00
4.07
4.69
0.00
2.20
4.48
0.00
2.11
4.68
0.00
4.04
4.45
TRAMO III
ESPIGON
N
KM
01
0 + 400
02
03
04
05
0 + 520
0 + 600
0 + 680
0 + 760
BLOQUES
LATERALES
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
20.00
20.00
43.87
40.00
20.00
42.43
40.00
20.00
42.61
40.00
20.00
46.15
40.00
20.00
43.09
LONGITUD
ALTO
MEDIO
TOTAL
38.60
36.40
36.70
42.00
37.40
20.00
20.00
82.47
40.00
20.00
78.83
40.00
20.00
79.31
40.00
20.00
88.15
40.00
20.00
80.49
0.00
4.75
5.39
0.00
4.07
4.91
0.00
4.35
4.97
0.00
5.72
6.15
0.00
4.43
5.13
06
07
08
0 + 840
0 + 940
1 + 060
A
B
C
A
B
C
A
B
C
40.00
20.00
41.38
40.00
20.00
41.32
20.00
20.00
40.72
34.80
34.70
33.80
40.00
20.00
76.18
40.00
20.00
76.02
20.00
20.00
74.52
0.00
4.07
4.56
0.00
4.17
4.54
0.00
3.77
4.34
TRAMO IV
ESPIGON
N
KM
01
0 + 400
02
03
04
05
06
0 + 500
0 + 620
0 + 680
0 + 760
0 + 860
BLOQUES
LATERALES
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
0.00
20.00
37.24
0.00
20.00
41.68
20.00
20.00
43.63
0.00
20.00
35.19
0.00
10.00
45.82
0.00
10.00
45.25
LONGITUD
ALTO
MEDIO
TOTAL
28.60
35.30
38.20
40.50
41.50
40.70
0.00
20.00
65.84
0.00
20.00
76.98
20.00
20.00
81.83
0.00
20.00
75.69
0.00
10.00
87.32
0.00
10.00
85.95
0.00
1.37
3.18
0.00
2.23
4.66
0.00
3.61
5.31
0.00
2.57
5.83
0.00
1.21
6.04
0.00
2.20
5.85
TRAMO V
ESPIGON
N
KM
01
0 + 400
02
0 + 520
BLOQUES
LATERALES
A
B
C
A
B
0.00
40.00
37.18
40.00
20.00
LONGITUD
ALTO
MEDIO
TOTAL
28.50
-
0.00
40.00
65.68
40.00
20.00
0.00
2.17
3.16
0.00
2.32
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
17
0 + 520
0 + 600
0 + 680
0 + 760
0 + 860
0 + 960
1 + 260
1 + 440
1 + 600
1 + 700
1 + 780
1 + 860
1 + 920
1 + 980
2 + 040
2 + 140
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
A
B
C
35.26
20.00
40.00
40.84
20.00
20.00
42.25
20.00
20.00
42.10
20.00
10.00
38.56
20.00
20.00
41.29
40.00
20.00
42.55
40.00
20.00
42.10
40.00
20.00
38.41
10.00
20.00
45.61
20.00
20.00
47.41
20.00
20.00
44.32
20.00
20.00
43.39
10.00
20.00
44.05
0.00
20.00
43.48
0.00
20.00
43.93
25.70
34.00
36.20
35.90
30.60
34.70
36.60
35.90
30.40
41.20
43.90
39.20
37.80
38.90
38.00
38.60
60.96
20.00
40.00
74.84
20.00
20.00
78.45
20.00
20.00
78.00
20.00
10.00
69.16
20.00
20.00
75.99
40.00
20.00
79.15
40.00
20.00
78.00
40.00
20.00
68.81
10.00
20.00
86.81
20.00
20.00
91.31
20.00
20.00
83.52
20.00
20.00
81.19
10.00
20.00
82.95
0.00
20.00
81.48
0.00
20.00
82.53
2.52
0.00
3.22
4.38
0.00
4.65
4.85
0.00
3.51
4.80
0.00
2.29
3.62
0.00
2.41
4.53
0.00
4.67
4.95
0.00
3.04
4.80
0.00
2.55
3.57
0.00
3.77
5.97
0.00
4.55
6.57
0.00
4.15
5.54
0.00
3.97
5.23
0.00
3.07
5.45
0.00
2.09
5.26
0.00
2.18
5.41
ALTURA (HE) A
ALTURA (HE) B
ALTURA ESPIGON
ALTURA (HE) C
ALTURA PLATAFORMA
400
7.8
23.5666667
PLATAFORMA
VOLUMEN
TOTAL (1)
0.00
58.80
246.06
21.42
76.32
165.38
18.33
139.84
73.32
15.05
182.78
558.33
26.32
90.65
224.17
89.79
249.99
IZQ.
ANCHO
MEDIO
DER.
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
0.00
6.30
16.20
3.80
7.20
13.50
3.50
6.90
9.30
3.20
11.10
23.30
4.20
11.10
15.50
5.50
13.00
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
TOTAL
ALTURA
(HP)
LONGITUD
(PU)
3.30
11.80
25.00
7.10
12.70
22.30
6.80
12.40
18.10
6.50
16.60
32.10
7.50
16.60
24.30
8.80
18.50
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
0.00
10.00
13.94
10.00
10.00
14.85
10.00
20.00
13.43
10.00
10.00
18.11
10.00
5.00
15.51
20.00
10.00
207.33
44.90
212.80
183.81
60.78
151.20
114.91
4.00
1.50
2.50
4.00
1.50
2.50
4.00
15.00
5.50
12.00
14.20
6.40
10.10
11.40
4.80
1.80
3.00
4.80
1.80
3.00
4.80
VOLUMEN
TOTAL (1)
IZQ.
ANCHO
MEDIO
DER.
0.00
0.00
154.63
0.00
42.00
489.11
0.00
94.75
644.94
54.68
91.76
288.69
85.35
182.35
268.19
121.77
369.25
320.10
51.35
160.23
260.04
0.00
29.40
228.19
0.00
25.87
258.26
218.50
315.90
225.82
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
0.00
0.00
13.10
0.00
7.50
22.00
0.00
11.30
24.80
6.10
11.10
17.40
7.60
15.70
16.80
7.40
15.80
18.20
5.90
14.70
16.60
0.00
6.30
15.60
0.00
5.90
16.50
8.60
14.60
15.60
23.80
8.80
17.50
23.00
9.70
15.60
20.20
1.00
0.60
0.80
1.00
0.60
0.80
1.00
15.33
10.00
10.00
15.08
10.00
10.00
14.16
3,212.27
PLATAFORMA
4,981.13
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
TOTAL
ALTURA
(HP)
LONGITUD
(PU)
3.30
5.50
21.90
3.30
13.00
30.80
3.30
16.80
33.60
9.40
16.60
26.20
10.90
21.20
25.60
10.70
21.30
27.00
9.20
20.20
25.40
3.30
11.80
24.40
3.30
11.40
25.30
11.90
20.10
24.40
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.00
0.00
14.70
0.00
5.00
17.69
0.00
5.00
18.62
10.00
5.00
16.14
10.00
5.00
15.96
15.00
10.00
16.41
10.00
5.00
15.89
0.00
5.00
15.57
0.00
5.00
15.87
20.00
10.00
15.53
PLATAFORMA
VOLUMEN
TOTAL (1)
IZQ.
ANCHO
MEDIO
DER.
TOTAL
ALTURA
(HP)
LONGITUD
(PU)
77.28
468.08
385.14
219.65
320.46
297.36
183.75
378.08
308.13
398.35
728.16
551.00
95.76
393.86
335.37
255.44
320.46
239.95
162.36
342.06
237.43
66.31
265.82
208.83
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
7.20
17.80
19.80
8.60
14.70
17.60
7.90
16.00
17.90
11.60
22.20
23.20
5.70
16.30
18.60
9.30
14.70
16.00
7.40
15.20
15.90
6.70
13.40
15.00
10.50
23.30
28.60
11.90
20.20
26.40
11.20
21.50
26.70
14.90
27.70
32.00
9.00
21.80
27.40
12.60
20.20
24.80
10.70
20.70
24.70
10.00
18.90
23.80
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
10.00
10.00
16.94
20.00
10.00
16.22
20.00
10.00
16.31
20.00
10.00
18.08
20.00
10.00
16.55
20.00
10.00
15.69
20.00
10.00
15.66
10.00
10.00
15.36
VOLUMEN
TOTAL (1)
IZQ.
ANCHO
MEDIO
DER.
0.00
9.98
83.16
0.00
60.78
256.56
36.85
236.04
369.63
0.00
94.70
125.98
0.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
0.00
2.60
9.80
0.00
6.40
16.50
5.00
12.60
19.40
0.00
8.00
21.70
0.00
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
7,239.07
PLATAFORMA
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
TOTAL
ALTURA
(HP)
LONGITUD
(PU)
3.30
8.10
18.60
3.30
11.90
25.30
8.30
18.10
28.20
3.30
13.50
30.50
3.30
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.00
10.00
13.62
0.00
10.00
15.84
10.00
10.00
16.82
0.00
10.00
12.60
0.00
2.46
526.57
0.00
29.40
482.84
2.50
4.00
1.50
2.50
4.00
1.80
22.70
0.00
6.30
21.90
3.00
4.80
1.80
3.00
4.80
7.30
31.50
3.30
11.80
30.70
0.80
1.00
0.60
0.80
1.00
5.00
17.91
0.00
5.00
17.63
2,314.92
35
PLATAFORMA
VOLUMEN
TOTAL (1)
0.00
113.71
80.86
68.48
69.92
38.95
18.10
350.90
215.23
109.83
446.60
287.78
30.00
220.87
278.33
9.98
33.15
122.91
13.60
77.28
236.62
470.40
448.92
303.08
80.04
151.20
278.33
52.64
91.88
118.91
7.07
265.82
510.45
117.22
421.88
661.94
41.54
IZQ.
ANCHO
MEDIO
DER.
TOTAL
ALTURA
(HP)
LONGITUD
(PU)
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
0.00
6.20
9.70
4.80
6.90
6.90
3.50
10.90
15.20
8.60
17.40
17.40
4.50
12.20
17.10
2.60
6.70
11.80
3.00
7.20
15.90
12.60
17.40
17.80
5.20
10.10
17.10
4.20
7.90
11.60
3.10
13.40
22.40
8.90
16.90
25.10
5.30
3.30
11.70
18.50
8.10
12.40
15.70
6.80
16.40
24.00
11.90
22.90
26.20
7.80
17.70
25.90
5.90
12.20
20.60
6.30
12.70
24.70
15.90
22.90
26.60
8.50
15.60
25.90
7.50
13.40
20.40
6.40
18.90
31.20
12.20
22.40
33.90
8.60
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.00
20.00
13.59
20.00
10.00
12.63
10.00
20.00
15.42
10.00
10.00
16.13
10.00
10.00
16.05
10.00
5.00
14.28
10.00
10.00
15.65
20.00
10.00
16.28
20.00
10.00
16.05
20.00
10.00
14.21
5.00
10.00
17.81
10.00
10.00
18.71
10.00
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
336.68
413.84
53.20
302.74
352.09
6.60
154.36
397.66
0.00
49.67
359.75
0.00
57.27
387.33
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
1.50
2.50
4.00
15.10
20.40
6.00
14.30
19.00
3.00
10.20
20.10
0.00
5.80
19.20
0.00
6.20
19.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
1.80
3.00
4.80
20.60
29.20
9.30
19.80
27.80
6.30
15.70
28.90
3.30
11.30
28.00
3.30
11.70
28.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
10.00
17.16
10.00
10.00
16.70
5.00
10.00
17.03
0.00
10.00
16.74
0.00
10.00
16.97
BASE
UA
ANCHO
SUPERIOR
ALTURA
(HU)
LONGITUD
(PU)
0.00
0.70
1.80
0.43
0.80
1.50
0.40
0.77
1.03
0.37
1.23
2.60
0.47
1.23
1.73
0.60
1.43
1.67
0.60
1.33
1.57
0.70
1.13
1.27
0.00
1.63
4.19
0.99
1.86
3.50
0.92
1.78
2.40
0.83
2.88
6.05
1.09
2.87
4.03
1.42
3.36
3.88
1.42
3.11
3.67
1.65
2.63
2.96
0.00
0.47
1.20
0.28
0.53
1.00
0.26
0.51
0.68
0.23
0.82
1.72
0.31
0.82
1.15
0.00
10.00
13.94
10.00
10.00
14.85
10.00
20.00
13.43
10.00
10.00
18.11
10.00
5.00
15.51
9,715.55
PLATAFORMA
ALTURA
(HP)
UA
LONGITUD VOLUMEN
(PU)
TOTAL (2)
0.60
0.80
1.00
0.00
10.00
13.94
3.48
7.16
1.00
14.85
4.82
13.97
1.00
13.43
4.75
0.80
1.00
10.00
18.11
4.05
0.80
5.00
16.34
6.29
6.57
17.37
0.91
7.07
16.57
1.87
6.56
15.60
0.00
94.40
348.50
24.71
90.96
331.16
32.78
173.23
242.99
30.88
132.80
581.17
30.36
66.40
396.94
55.33
121.58
413.43
8.04
123.64
381.00
18.10
102.34
315.12
4,115.84
6.37
0.96
1.11
10.00
15.33
2.72
0.89
1.05
0.48
0.75
0.85
10.00
15.08
10.00
10.00
14.16
PLATAFORMA
ALTURA
(HP)
UA
LONGITUD VOLUMEN
(PU)
TOTAL (2)
0.60
0.80
1.00
0.60
0.80
1.00
0.60
0.80
1.00
0.00
0.00
14.70
0.00
5.00
17.69
0.00
5.00
18.62
2.69
1.90
16.87
0.69
0.80
1.00
5.00
15.96
2.35
0.80
1.00
10.00
16.41
2.30
0.80
1.00
0.60
0.80
1.00
0.60
5.00
15.89
0.00
5.00
15.57
0.00
1.57
1.00
15.87
6.97
0.80
1.00
10.00
15.53
0.00
0.00
321.93
0.00
52.00
544.70
0.00
67.20
625.46
25.32
31.59
441.97
7.49
84.80
408.58
25.17
170.40
443.07
21.16
80.80
403.48
0.00
47.20
379.91
0.00
17.86
401.51
82.95
160.80
378.81
BASE
UA
ANCHO
SUPERIOR
ALTURA
(HU)
LONGITUD
(PU)
0.00
0.00
1.47
0.00
0.83
2.43
0.00
1.27
2.77
0.67
1.23
1.93
0.83
1.73
1.87
0.83
1.77
2.03
0.67
1.63
1.83
0.00
0.70
1.73
0.00
0.67
1.83
0.97
1.63
1.73
0.00
0.00
3.40
0.00
1.95
5.69
0.00
2.94
6.44
1.57
2.89
4.51
1.96
4.06
4.36
1.93
4.10
4.73
1.53
3.81
4.29
0.00
1.63
4.05
0.00
1.54
4.29
2.23
3.79
4.03
0.00
0.00
0.97
0.00
0.56
1.63
0.00
0.84
1.84
0.00
0.00
14.70
0.00
5.00
17.69
0.00
5.00
18.62
BASE
UA
ANCHO
SUPERIOR
ALTURA
(HU)
LONGITUD
(PU)
0.80
1.97
2.20
0.97
1.87
4.60
5.13
2.24
0.54
1.32
1.46
10.00
10.00
16.94
2.60
0.83
1.29
5.00
16.14
0.77
1.16
1.25
5.00
15.96
2.64
1.17
1.35
10.00
16.41
2.08
1.09
1.23
0.00
0.47
1.16
0.00
5.00
15.89
0.00
5.00
15.57
0.00
1.77
1.23
15.87
10.43
1.08
1.15
10.00
15.53
5,224.16
PLATAFORMA
ALTURA
(HP)
UA
LONGITUD VOLUMEN
(PU)
TOTAL (2)
5.60
0.80
1.00
10.00
16.94
1.03
58.79
186.40
484.34
12.29
5.40
4.70
1.00
16.22
5.25
0.80
1.00
10.00
16.31
3.76
0.80
1.00
10.00
18.08
1.69
0.80
1.00
10.00
16.55
4.27
0.80
1.00
10.00
15.69
3.61
0.80
1.00
10.00
15.66
1.84
0.80
1.00
10.00
15.36
94.88
428.08
58.77
172.00
435.34
56.07
221.60
578.40
15.24
174.40
453.33
53.83
161.60
389.11
38.63
165.60
386.80
18.38
151.20
365.57
1.63
1.97
0.87
1.77
2.00
1.30
2.47
2.57
0.63
1.80
2.07
1.03
1.63
1.77
0.83
1.70
1.77
0.73
1.50
1.67
3.81
4.57
2.03
4.13
4.65
3.01
5.75
6.00
1.47
4.22
4.82
2.41
3.81
4.14
1.93
3.95
4.13
1.73
3.48
3.89
1.09
1.30
10.00
16.22
8.05
1.18
1.32
10.00
16.31
6.58
1.64
1.72
10.00
18.08
1.61
1.21
1.38
10.00
16.55
9.75
1.09
1.19
10.00
15.69
4.07
1.12
1.18
10.00
15.66
3.14
0.99
1.11
10.00
15.36
5,160.64
PLATAFORMA
ALTURA
(HP)
LONGITUD VOLUMEN
(PU)
TOTAL (2)
0.60
0.80
1.00
0.60
0.80
1.00
0.00
10.00
13.62
0.00
10.00
15.84
4.66
6.47
1.00
0.60
16.82
0.00
4.51
1.00
0.60
0.80
1.00
0.60
12.60
0.00
5.00
17.91
0.00
2.71
1.00
UA
17.63
0.00
64.80
253.33
0.00
95.20
400.75
38.69
117.16
474.18
0.00
60.84
384.15
0.00
29.20
564.17
0.00
31.98
541.09
3,055.55
BASE
UA
ANCHO
SUPERIOR
ALTURA
(HU)
LONGITUD
(PU)
0.00
0.30
1.10
0.00
0.70
1.83
0.57
1.40
2.17
0.00
0.90
2.40
0.00
0.20
2.53
0.00
0.70
2.43
0.00
0.68
2.55
0.00
1.65
4.27
1.30
3.27
5.04
0.00
2.08
5.62
0.00
0.47
5.89
0.00
1.63
5.67
0.00
0.19
0.73
0.00
0.48
1.22
0.00
10.00
13.62
0.00
10.00
15.84
3.32
0.94
1.44
0.00
10.00
16.82
0.00
5.32
1.61
0.00
0.14
1.68
0.00
12.60
0.00
5.00
17.91
0.00
2.05
1.62
17.63
PLATAFORMA
ALTURA
(HP)
UA
LONGITUD VOLUMEN
(PU)
TOTAL (2)
0.60
0.00
12.57
1.00
13.59
11.16
0.80
1.00
10.00
12.63
4.88
5.03
17.07
7.74
0.80
1.00
10.00
16.13
5.05
3.05
1.00
16.05
5.91
3.12
1.00
14.28
5.22
0.80
1.00
10.00
15.65
3.59
0.80
1.00
10.00
16.28
7.23
0.80
1.00
10.00
16.05
10.38
7.17
1.00
14.21
2.92
1.50
1.00
17.81
4.03
5.14
1.00
18.71
4.94
0.80
1.00
10.00
17.16
3.76
0.80
1.00
10.00
16.70
2.77
2.19
1.00
0.60
17.03
0.00
5.83
0.00
147.08
251.42
90.37
99.20
198.29
33.19
82.41
409.58
92.14
183.20
422.48
39.37
53.93
415.70
34.86
38.08
294.17
32.90
101.60
386.43
57.13
183.20
432.92
61.43
124.80
415.70
77.87
96.06
289.78
18.67
28.43
555.52
49.17
115.09
634.10
42.49
164.80
501.07
34.99
158.40
464.12
17.44
34.38
492.02
0.00
65.89
BASE
UA
ANCHO
SUPERIOR
ALTURA
(HU)
LONGITUD
(PU)
0.00
0.70
1.07
0.53
0.77
0.77
0.40
1.20
1.70
0.97
1.93
1.93
0.50
1.37
1.90
0.30
0.73
1.30
0.33
0.80
1.77
1.40
1.93
1.97
0.57
1.13
1.90
0.47
0.87
1.30
0.33
1.50
2.50
1.00
1.87
2.80
0.60
1.67
2.27
0.67
1.60
2.10
0.33
1.13
2.23
0.00
0.63
0.00
1.61
2.51
1.25
1.78
1.78
0.91
2.81
3.95
2.24
4.50
4.50
1.17
3.17
4.43
0.68
1.73
3.05
0.79
1.87
4.12
3.27
4.51
4.60
1.34
2.63
4.43
1.09
2.03
3.01
0.79
3.48
5.81
2.31
4.37
6.51
1.38
3.90
5.29
1.55
3.71
4.92
0.77
2.65
5.20
0.00
1.49
0.00
0.46
0.72
0.36
0.51
0.51
0.26
0.00
20.00
13.59
20.00
10.00
12.63
10.00
14.60
1.13
15.42
5.66
1.28
1.28
0.33
10.00
16.13
10.00
7.70
1.27
0.19
0.50
0.87
0.23
0.54
1.18
16.05
10.00
5.00
14.28
10.00
10.00
15.65
12.70
1.29
1.32
10.00
16.28
6.54
0.75
1.27
0.31
0.58
0.86
0.23
10.00
16.05
20.00
10.00
14.21
5.00
8.72
1.66
17.81
5.31
1.25
1.86
10.00
18.71
3.51
1.12
1.51
10.00
17.16
3.82
1.06
1.41
0.22
10.00
16.70
5.00
7.23
1.48
0.00
17.03
0.00
3.67
1.00
0.60
16.74
0.00
5.96
1.00
16.97
468.72
0.00
69.73
485.20
9,545.50
21,530.06 m2
3,054.01
AS
TOTAL REA
EN "M2"
0.00
44.00
334.52
0.00
47.80
288.00
0.00
92.80
198.10
0.00
65.40
544.87
0.00
32.50
334.42
0.00
73.80
321.67
0.00
69.20
303.57
0.00
60.80
242.56
4,308.91
AS
TOTAL REA
EN "M2"
0.00
0.00
2.13
0.00
0.70
2.20
4.97
0.00
1.62
5.14
1.42
0.00
16.74
0.00
4.12
1.47
16.97
278.07
0.00
24.80
507.54
0.00
33.10
591.30
0.00
32.80
381.41
0.00
42.90
367.44
0.00
86.00
402.29
0.00
40.70
361.93
0.00
22.00
338.42
0.00
21.10
360.55
0.00
80.80
335.75
10
5
3,903.30
AS
TOTAL REA
EN "M2"
0.00
95.00
444.51
0.00
81.40
387.06
0.00
87.00
394.17
0.00
114.40
542.12
0.00
88.60
412.91
0.00
81.40
347.38
0.00
83.40
345.13
0.00
75.40
323.42
2,703.81
AS
TOTAL REA
EN "M2"
0.00
27.40
209.37
0.00
44.60
358.73
0.00
72.20
434.52
0.00
51.40
441.27
0.00
12.10
527.41
0.00
22.00
502.81
7,560.02
AS
TOTAL REA
EN "M2"
0.00
86.80
207.55
0.00
46.40
153.62
0.00
128.80
327.80
0.00
93.00
380.48
0.00
70.20
374.40
0.00
22.90
250.36
0.00
48.20
344.23
0.00
93.40
391.79
0.00
60.80
374.40
0.00
51.00
245.65
0.00
75.40
518.26
0.00
91.00
599.91
0.00
83.00
462.70
0.00
79.40
424.62
0.00
61.40
452.08
0.00
41.80
428.58
0.00
43.60
446.49
ANCHO CORONA
1.5
1.5
ANCHO LADO IZQ.
ANCHO LADO DER.
BASE UA
LATERAL UA IZQ.
LATERAL UA DER.
61,324.58 m
1,563.05
UA
0.00
321.32
1,098.06
190.96
342.72
1,029.37
184.01
582.45
804.16
177.23
434.93
1,632.08
200.20
275.14
1,142.98
404.61
480.08
VOLUMEN
TOTAL (2)
BASE
UA
ANCHO
SUPERIOR
ALTURA
(HU)
LONGITUD
(PU)
0.00
94.40
348.50
42.60
101.60
331.16
40.80
198.40
242.99
39.00
132.80
581.17
45.00
66.40
376.89
105.60
148.00
0.00
0.70
1.80
0.43
0.80
1.50
0.40
0.77
1.03
0.37
1.23
2.60
0.47
1.23
1.73
0.60
1.43
0.00
1.63
4.19
0.99
1.86
3.50
0.92
1.78
2.40
0.83
2.88
6.05
1.09
2.87
4.03
1.42
3.36
0.00
0.47
1.20
0.28
0.53
1.00
0.26
0.51
0.68
0.23
0.82
1.72
0.31
0.82
1.15
0.41
0.96
0.00
10.00
13.94
10.00
10.00
14.85
10.00
20.00
13.43
10.00
10.00
18.11
10.00
5.00
15.51
20.00
10.00
VOLUMEN
TOTAL (3)
0.00
21.41
98.20
12.99
24.37
85.92
12.04
45.31
54.65
10.88
37.76
172.69
14.34
19.84
102.07
36.25
44.08
0.00
5.44
49.99
2.00
7.05
37.13
1.72
12.90
15.75
1.40
16.93
134.89
2.44
8.37
51.22
8.28
23.09
1,113.83
230.21
456.33
1,068.77
250.89
411.17
914.82
13,746.31
364.85
52.80
140.00
346.73
58.20
124.80
286.03
1.67
0.60
1.33
1.57
0.70
1.13
1.27
3.88
1.42
3.11
3.67
1.65
2.63
2.96
1.11
0.41
0.89
1.05
0.48
0.75
0.85
15.33
10.00
10.00
15.08
10.00
10.00
14.16
97.52
18.65
40.72
91.07
21.71
34.40
70.15
47.05
4.14
19.68
41.42
5.61
14.04
25.34
4,268.72
535.88
UA
0.00
0.00
1,006.30
0.00
221.08
1,546.84
0.00
277.95
1,734.77
244.11
274.97
1,255.83
278.52
344.00
1,220.54
377.35
546.18
1,304.38
239.27
328.92
1,208.58
0.00
203.19
1,150.04
0.00
197.11
1,203.04
529.58
517.71
1,148.42
17,358.69
VOLUMEN
TOTAL (2)
BASE
UA
ANCHO
SUPERIOR
ALTURA
(HU)
LONGITUD
(PU)
0.00
0.00
321.93
0.00
52.00
544.70
0.00
67.20
625.46
56.40
66.40
422.87
65.40
84.80
408.58
96.30
170.40
443.07
55.20
80.80
403.48
0.00
47.20
379.91
0.00
45.60
401.51
142.80
160.80
378.81
0.00
0.00
1.47
0.00
0.83
2.43
0.00
1.27
2.77
0.67
1.23
1.93
0.83
1.73
1.87
0.83
1.77
2.03
0.67
1.63
1.83
0.00
0.70
1.73
0.00
0.67
1.83
0.97
1.63
1.73
0.00
0.00
3.40
0.00
1.95
5.69
0.00
2.94
6.44
1.57
2.89
4.51
1.96
4.06
4.36
1.93
4.10
4.73
1.53
3.81
4.29
0.00
1.63
4.05
0.00
1.54
4.29
2.23
3.79
4.03
0.00
0.00
0.97
0.00
0.56
1.63
0.00
0.84
1.84
0.45
0.83
1.29
0.56
1.16
1.25
0.55
1.17
1.35
0.43
1.09
1.23
0.00
0.47
1.16
0.00
0.44
1.23
0.63
1.08
1.15
0.00
0.00
14.70
0.00
5.00
17.69
0.00
5.00
18.62
10.00
5.00
16.14
10.00
5.00
15.96
15.00
10.00
16.41
10.00
5.00
15.89
0.00
5.00
15.57
0.00
5.00
15.87
20.00
10.00
15.53
5,521.61
VOLUMEN
TOTAL (3)
0.00
0.00
82.76
0.00
13.54
159.79
0.00
20.35
188.01
20.56
20.00
117.80
25.72
28.13
113.03
37.12
53.70
125.08
20.06
26.41
110.95
0.00
11.31
103.14
0.00
10.65
110.67
56.81
49.69
102.34
1,607.64
0.00
0.00
34.58
0.00
3.90
117.13
0.00
8.80
157.39
5.03
8.51
66.87
7.87
16.85
61.95
11.32
34.22
74.69
4.77
14.84
59.85
0.00
2.72
52.26
0.00
2.41
59.57
20.27
29.30
51.48
906.57
UA
269.10
593.78
1,403.95
529.42
520.15
1,267.98
501.74
551.16
1,285.83
650.68
697.86
1,626.12
412.65
558.14
1,329.36
558.04
520.15
1,173.27
481.01
531.94
1,167.24
257.84
489.33
1,114.88
18,491.64
VOLUMEN
TOTAL (2)
BASE
UA
ANCHO
SUPERIOR
ALTURA
(HU)
LONGITUD
(PU)
63.00
186.40
484.34
142.80
161.60
428.08
134.40
172.00
435.34
178.80
221.60
578.40
108.00
174.40
453.33
151.20
161.60
389.11
128.40
165.60
386.80
60.00
151.20
365.57
0.80
1.97
2.20
0.97
1.63
1.97
0.87
1.77
2.00
1.30
2.47
2.57
0.63
1.80
2.07
1.03
1.63
1.77
0.83
1.70
1.77
0.73
1.50
1.67
1.87
4.60
5.13
2.24
3.81
4.57
2.03
4.13
4.65
3.01
5.75
6.00
1.47
4.22
4.82
2.41
3.81
4.14
1.93
3.95
4.13
1.73
3.48
3.89
0.54
1.32
1.46
0.64
1.09
1.30
0.58
1.18
1.32
0.86
1.64
1.72
0.42
1.21
1.38
0.69
1.09
1.19
0.55
1.12
1.18
0.50
0.99
1.11
10.00
10.00
16.94
20.00
10.00
16.22
20.00
10.00
16.31
20.00
10.00
18.08
20.00
10.00
16.55
20.00
10.00
15.69
20.00
10.00
15.66
10.00
10.00
15.36
5,881.98
VOLUMEN
TOTAL (3)
24.57
60.32
139.04
57.01
49.99
119.93
51.84
54.20
122.35
76.69
75.32
171.27
37.52
55.36
128.42
61.30
49.99
106.00
49.02
51.70
105.45
22.66
45.58
98.05
1,813.59
7.17
43.23
90.78
20.42
29.68
69.11
16.92
34.91
71.71
36.95
67.35
132.91
8.85
36.42
78.43
23.62
29.68
54.99
15.09
31.72
54.45
6.11
24.65
47.54
1,032.68
UA
0.00
233.65
830.30
0.00
323.77
1,201.92
218.59
470.38
1,379.04
0.00
361.49
1,240.42
0.00
VOLUMEN
TOTAL (2)
BASE
UA
ANCHO
SUPERIOR
ALTURA
(HU)
LONGITUD
(PU)
0.00
64.80
253.33
0.00
95.20
400.75
49.80
144.80
474.18
0.00
108.00
384.15
0.00
0.00
0.30
1.10
0.00
0.70
1.83
0.57
1.40
2.17
0.00
0.90
2.40
0.00
0.00
0.68
2.55
0.00
1.65
4.27
1.30
3.27
5.04
0.00
2.08
5.62
0.00
0.00
0.19
0.73
0.00
0.48
1.22
0.37
0.94
1.44
0.00
0.59
1.61
0.00
0.00
10.00
13.62
0.00
10.00
15.84
10.00
10.00
16.82
0.00
10.00
12.60
0.00
VOLUMEN
TOTAL (3)
0.00
8.88
58.75
0.00
21.71
110.12
17.00
42.92
135.91
0.00
27.23
122.35
0.00
0.00
0.93
18.08
0.00
5.61
59.01
3.42
21.89
87.05
0.00
8.79
81.31
0.00
135.77
1,592.18
0.00
203.19
1,538.75
9,729.44
29.20
564.17
0.00
47.20
541.09
0.20
2.53
0.00
0.70
2.43
0.47
5.89
0.00
1.63
5.67
0.14
1.68
0.00
0.47
1.62
5.00
17.91
0.00
5.00
17.63
3,156.67
3.28
166.90
0.00
11.31
158.51
884.88
24
375
50
0.23
126.77
0.00
2.72
115.40
531.21
18750
UA
0.00
553.34
825.74
376.15
335.65
685.24
184.10
746.86
1,125.92
301.22
584.26
1,255.25
207.15
460.86
1,238.14
163.42
209.27
936.17
172.57
342.54
1,166.69
691.21
584.07
1,280.43
392.54
411.17
1,238.14
351.87
359.40
924.64
108.79
489.33
1,572.02
308.18
572.47
1,755.02
225.46
VOLUMEN
TOTAL (2)
BASE
UA
ANCHO
SUPERIOR
ALTURA
(HU)
LONGITUD
(PU)
0.00
187.20
251.42
97.20
99.20
198.29
40.80
262.40
370.08
71.40
183.20
422.48
46.80
141.60
415.70
35.40
48.80
294.17
37.80
101.60
386.43
190.80
183.20
432.92
102.00
124.80
415.70
90.00
107.20
289.78
19.20
151.20
555.52
73.20
179.20
634.10
51.60
0.00
0.70
1.07
0.53
0.77
0.77
0.40
1.20
1.70
0.97
1.93
1.93
0.50
1.37
1.90
0.30
0.73
1.30
0.33
0.80
1.77
1.40
1.93
1.97
0.57
1.13
1.90
0.47
0.87
1.30
0.33
1.50
2.50
1.00
1.87
2.80
0.60
0.00
1.61
2.51
1.25
1.78
1.78
0.91
2.81
3.95
2.24
4.50
4.50
1.17
3.17
4.43
0.68
1.73
3.05
0.79
1.87
4.12
3.27
4.51
4.60
1.34
2.63
4.43
1.09
2.03
3.01
0.79
3.48
5.81
2.31
4.37
6.51
1.38
0.00
0.46
0.72
0.36
0.51
0.51
0.26
0.81
1.13
0.64
1.28
1.28
0.33
0.90
1.27
0.19
0.50
0.87
0.23
0.54
1.18
0.93
1.29
1.32
0.39
0.75
1.27
0.31
0.58
0.86
0.23
0.99
1.66
0.66
1.25
1.86
0.39
0.00
20.00
13.59
20.00
10.00
12.63
10.00
20.00
15.42
10.00
10.00
16.13
10.00
10.00
16.05
10.00
5.00
14.28
10.00
10.00
15.65
20.00
10.00
16.28
20.00
10.00
16.05
20.00
10.00
14.21
5.00
10.00
17.81
10.00
10.00
18.71
10.00
VOLUMEN
TOTAL (3)
0.00
41.03
57.69
31.77
23.32
38.78
11.94
71.72
99.79
29.33
58.97
117.52
15.29
41.57
115.41
8.88
11.97
72.69
10.33
24.57
105.18
83.22
59.17
121.07
34.20
34.40
115.41
27.87
26.68
71.50
5.51
45.58
163.87
30.29
57.26
190.86
18.05
0.00
10.56
17.48
6.35
6.45
8.15
1.69
32.37
49.11
10.21
41.28
66.56
2.78
20.51
64.38
0.93
3.05
27.10
1.27
7.17
54.18
43.56
41.58
70.36
7.37
14.04
64.38
4.89
8.46
26.24
0.65
24.65
122.61
10.88
38.96
161.72
3.86
529.86
1,443.16
241.65
510.63
1,355.15
107.31
413.62
1,422.53
0.00
309.63
1,366.45
0.00
318.78
1,405.23
164.80
501.07
55.80
158.40
464.12
18.90
125.60
492.02
0.00
90.40
468.72
0.00
93.60
485.20
1.67
2.27
0.67
1.60
2.10
0.33
1.13
2.23
0.00
0.63
2.13
0.00
0.70
2.20
32,559.26
3.90
5.29
1.55
3.71
4.92
0.77
2.65
5.20
0.00
1.49
4.97
0.00
1.62
5.14
1.12
1.51
0.44
1.06
1.41
0.22
0.76
1.48
0.00
0.43
1.42
0.00
0.46
1.47
10.00
17.16
10.00
10.00
16.70
5.00
10.00
17.03
0.00
10.00
16.74
0.00
10.00
16.97
51.15
145.08
20.36
48.64
132.08
5.35
34.70
141.60
0.00
19.61
133.69
0.00
21.21
139.65
31.08
98.16
4.92
28.07
82.63
0.61
14.30
93.86
0.00
4.57
84.47
0.00
5.34
91.52
2,965.80
1,615.32
91,885.35
46,417.55 m3
6,343.46
VOL. TOTAL
VOLUMEN EN "M3"
TOTAL (3) (1)+(2)+(3)
0.00
5.44
49.99
2.00
7.05
37.13
1.72
12.90
15.75
1.40
16.93
134.89
2.44
8.37
51.22
6.43
23.09
47.05
2.75
19.68
41.42
5.61
14.04
25.34
532.64
0.00
166.01
781.79
26.71
105.83
595.49
37.04
200.32
306.18
38.35
273.93
1,289.91
50.05
105.22
532.14
97.23
161.76
460.48
13.05
159.68
422.41
25.02
138.84
356.01
7,271.90
9,608.46
VOL. TOTAL
VOLUMEN EN "M3"
TOTAL (3) (1)+(2)+(3)
0.00
0.00
34.58
0.00
3.90
117.13
0.00
8.80
157.39
2.91
8.51
66.87
1.08
16.85
61.95
3.64
34.22
74.69
2.29
14.84
59.85
0.00
2.72
52.26
0.00
1.96
59.57
16.68
29.30
51.48
0.00
0.00
886.62
0.00
82.11
1,252.57
0.00
114.52
1,546.71
81.44
44.50
629.09
20.01
113.41
557.15
61.54
204.62
629.03
24.80
95.64
529.83
0.00
53.30
1,013.54
0.00
29.48
808.22
160.04
216.31
453.96
883.47
7,210.83
VOL. TOTAL
VOLUMEN EN "M3"
TOTAL (3) (1)+(2)+(3)
7.17
43.23
90.78
8.66
81.95
351.00
659.15
27.93
29.68
69.11
11.67
34.91
71.71
14.19
67.35
132.91
1.69
36.42
78.43
16.77
29.68
54.99
5.61
31.72
54.45
3.86
24.65
47.54
124.56
607.64
118.91
206.91
620.66
196.97
288.95
779.27
28.29
210.82
597.58
152.98
191.28
484.25
100.16
197.32
441.25
43.68
218.85
480.46
967.20
7,322.06
VOL. TOTAL
VOLUMEN EN "M3"
TOTAL (3) (1)+(2)+(3)
0.00
0.93
18.08
0.00
5.61
59.01
3.09
21.89
87.05
0.00
7.93
81.31
0.00
0.23
126.77
0.00
2.39
115.40
0.00
75.76
624.61
0.00
113.04
1,101.39
73.07
166.78
745.21
0.00
110.48
842.05
0.00
39.37
2,134.02
0.00
79.57
1,216.73
529.69
15,932.73
VOL. TOTAL
VOLUMEN EN "M3"
TOTAL (3) (1)+(2)+(3)
0.00
10.56
17.48
6.35
6.45
8.15
1.69
29.30
49.11
9.07
41.28
66.56
2.78
17.47
64.38
0.93
3.05
27.10
1.27
7.17
54.18
29.63
41.58
70.36
6.23
14.04
64.38
4.89
8.46
26.24
0.65
21.72
122.61
8.79
38.96
161.72
3.47
31.08
98.16
4.24
28.07
82.63
0.61
13.66
93.86
0.00
3.90
0.00
202.73
354.11
106.68
119.73
206.44
60.75
148.05
458.69
225.54
224.48
489.04
69.34
108.20
480.07
44.48
51.74
327.49
39.07
148.22
740.03
126.66
252.95
730.97
108.95
138.84
969.07
101.39
115.66
352.11
34.65
69.06
1,015.74
140.76
173.69
987.76
87.78
305.27
1,009.52
64.23
243.50
870.81
33.55
57.56
860.20
0.00
131.40
84.47
0.00
4.78
91.52
1,585.05
1,155.21
0.00
157.20
1,033.35
61,324.58 m3
8,016.87
VOL. TOTAL
EN "M3"
(1)+(2)+(3)
0.00
158.64
644.55
66.02
184.97
533.66
60.85
351.14
332.06
55.45
332.51
1,274.39
73.76
165.42
652.28
203.67
421.07
803.19
784.64
744.05
1,662.36
891.47
1,243.98
619.24
101.84
372.48
571.96
124.58
290.04
426.28
1,046.28
840.90
8016.86618417
881855.280258
11,409.32
VOL. TOTAL
EN "M3"
(1)+(2)+(3)
0.00
0.00
511.14
0.00
97.90
1,150.94
0.00
170.75
1,427.79
116.10
166.67
778.43
158.61
284.00
738.71
229.39
573.87
837.87
111.32
255.87
723.37
0.00
79.32
660.36
0.00
73.88
719.34
381.57
506.00
656.11
511.14
1,248.84
1,598.55
1,061.21
1,181.32
1,641.12
1,090.56
739.68
793.22
1,543.68
11409.3166212
1255024.82833
14,153.73
VOL. TOTAL
EN "M3"
(1)+(2)+(3)
147.45
697.71
960.26
382.87
511.74
794.55
335.07
584.98
815.18
614.10
1,017.11
1,262.31
212.61
604.68
867.14
430.26
511.74
684.05
305.85
539.37
678.69
132.41
441.67
621.94
1,805.42
1,689.16
1,735.23
2,893.52
1,684.42
1,626.05
1,523.90
1,196.02
14153.7283293
1556910.11622
6,002.80
VOL. TOTAL
EN "M3"
(1)+(2)+(3)
0.00
75.71
354.57
0.00
161.58
716.31
90.07
402.73
930.86
0.00
211.49
591.44
0.00
430.27
877.90
1,423.66
802.92
31.89
1,217.51
0.00
79.32
1,139.32
1,249.40
1,218.65
6002.80000806
660308.000886
21,741.87
VOL. TOTAL
EN "M3"
(1)+(2)+(3)
0.00
311.47
349.75
172.03
175.57
245.38
60.58
645.67
634.42
191.43
671.08
776.82
79.58
382.97
758.40
46.31
85.01
444.19
52.67
186.05
677.24
704.76
673.70
806.35
189.41
290.04
758.40
147.53
207.53
434.93
26.92
441.67
1,188.58
201.29
640.03
1,457.77
97.00
661.23
592.98
1,340.68
1,639.33
1,220.95
575.50
915.96
2,184.81
1,237.85
789.99
1,657.16
2,299.09
532.56
1,013.07
113.92
489.21
898.84
26.11
294.26
983.54
0.00
144.64
912.93
0.00
156.21
964.05
1,642.62
1,501.97
1,303.91
1,057.57
1,120.26
21,741.87
###
61,324.58
###
PLANILLA DE METRADOS
INSTALACION DEL SERVICIO DE PROTECCION CONTRA INUNDACIO
PROYECTO :
UBICACIN :
FECHA
INSTALACIN DEL SERVICIO DE PROTECCIN Y CONTROL DE INUNDACIONES

REGIN AMAZONAS, PROVINCIA DE UTCUBAMBA
SAN PEDRO, NIO POBREPROV. :
UTCUBAMBA
EL MILAGRO
AMAZONAS
DPTO. :
JULIO DEL 2014
01.00.00 TRABAJOS PROVISIONALES
ITEM
01.01.00
ITEM
01.02.00
A.-
DESCRIPCION
MEDIDAS
N DE
ELEM.
N DE
VECES
LARGO
N DE
ELEM.
N DE
VECES
LARGO
N DE
ELEM.
N DE
VECES
N DE
ELEM.
N DE
VECES
KM
BLOQUE
0+000
0.00
0.00
0.00
0+000
20.00
0.00
20.00
0+000
37.88
35.00
72.88
0+200
20.00
0.00
20.00
0+200
20.00
0.00
20.00
0+200
39.70
32.30
72.00
0+360
20.00
0.00
20.00
0+360
40.00
0.00
40.00
0+360
36.85
28.10
64.95
0+480
20.00
0.00
20.00
0+480
20.00
0.00
20.00
0+480
46.21
42.10
88.31
ANCHO
ALTURA
MOVILIZACIN Y DEMOVILIZACIN DE MAQUINARIA
DESCRIPCION
MEDIDAS
ANCHO
ALTURA
MOVILIZACIN Y DEMOVILIZACIN DE EQUIPO Y HERRAMIENTAS
CONSTRUCCIN DE ESPIGONES
02.00.00 TRABAJOS PRELIMINARES

ITEM
02.01.00
ITEM
02.02.00
DESCRIPCION
MEDIDAS
LARGO
ANCHO
ALTURA
TRAZO , REPLANTEO Y CONTROL TOPOGRAFICO
DESCRIPCION
MEDIDAS
LARGO
ANCHO
ALTURA
LIMPIEZA MANUAL DEL TERRENO
03.00.00 MOVIMIENTO DE TIERRAS
ITEM
03.01.00
DESCRIPCION
LONGITUD
LATERALES
MEDIO
TOTAL
INSTALACIN DE ATAGUAS METLICAS

*TRAMO 01,BLOQUES A,B Y C.
01
02
03
04
05
06
07
08
0+580
20.00
0.00
20.00
0+580
10.00
0.00
10.00
0+580
41.02
34.30
75.32
0+700
40.00
0.00
40.00
0+700
20.00
0.00
20.00
0+700
40.66
33.80
74.46
0+840
20.00
0.00
20.00
0+840
20.00
0.00
20.00
0+840
40.15
33.00
73.15
0+960
20.00
0.00
20.00
0+960
20.00
0.00
20.00
0+960
38.32
30.20
68.52

01
02
03
04
05
06
07
08
09
10
0 + 120
0.00
0.00
0 + 120
0.00
0.00
0.00
0 + 120
39.40
31.90
71.30
0 + 240
0.00
0.00
0.00
0 + 240
10.00
0.00
10.00
0 + 240
45.37
40.80
86.17
0 + 340
0.00
0.00
0.00
0 + 340
10.00
0.00
10.00
0 + 340
47.23
43.60
90.83
0 + 420
20.00
0.00
20.00
0 + 420
10.00
0.00
10.00
0 + 420
42.28
36.20
78.48
0 + 520
20.00
0.00
20.00
0 + 520
10.00
0.00
10.00
0 + 520
41.92
35.60
77.52
0 + 600
30.00
0.00
30.00
0 + 600
20.00
0.00
20.00
0 + 600
42.82
37.00
79.82
0 + 660
20.00
0.00
20.00
0 + 660
10.00
0.00
10.00
0 + 660
41.77
35.40
77.17
0 + 760
0.00
0.00
0.00
0 + 760
10.00
0.00
10.00
0 + 760
41.14
34.40
75.54
0 + 840
0.00
0.00
0.00
0 + 840
10.00
0.00
10.00
0 + 840
41.74
35.30
77.04
0 + 960
40.00
0.00
40.00
0 + 960
20.00
0.00
20.00
0 + 960
41.05
34.40
75.45
0 + 400
20.00
0.00
20.00
0 + 400
20.00
0.00
20.00
0 + 400
43.87
38.60
82.47
0 + 520
40.00
0.00
40.00
0 + 520
20.00
0.00
20.00
0 + 520
42.43
36.40
78.83
0 + 600
40.00
0.00
40.00
0 + 600
20.00
0.00
20.00
0 + 600
42.61
36.70
79.31
0 + 680
40.00
0.00
40.00
0 + 680
20.00
0.00
20.00
0 + 680
46.15
42.00
88.15
0 + 760
40.00
0.00
40.00
0 + 760
20.00
0.00
20.00
0 + 760
43.09
37.40
80.49
0 + 840
40.00
0.00
40.00
0 + 840
20.00
0.00
20.00
0 + 840
41.38
34.80
76.18
0 + 940
40.00
0.00
40.00
0 + 940
20.00
0.00
20.00
0.00

01
02
03
04
05
06
07
08
0 + 940
41.32
34.70
76.02
1 + 060
20.00
0.00
20.00
1 + 060
20.00
0.00
20.00
1 + 060
40.72
33.80
74.52
0 + 400
0.00
0.00
0.00
0 + 400
20.00
0.00
20.00
0 + 400
37.24
28.60
65.84
0 + 500
0.00
0.00
0.00
0 + 500
20.00
0.00
20.00
0 + 500
41.68
35.30
76.98
0 + 620
20.00
0.00
20.00
0 + 620
20.00
0.00
20.00
0 + 620
43.63
38.20
81.83
0 + 680
0.00
0.00
0.00
0 + 680
20.00
0.00
20.00
0 + 680
35.19
40.50
75.69
0 + 760
0.00
0.00
0.00
0 + 760
10.00
0.00
10.00
0 + 760
45.82
41.50
87.32
0 + 860
0.00
0.00
0.00
0 + 860
10.00
0.00
10.00
0 + 860
45.25
40.70
85.95

01
02
03
04
05
06

01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
17
0 + 400
0.00
0.00
0.00
0 + 400
40.00
0.00
40.00
0 + 400
37.18
28.50
65.68
0 + 520
40.00
0.00
40.00
0 + 520
20.00
0.00
20.00
0 + 520
35.26
25.70
60.96
0 + 600
20.00
0.00
20.00
0 + 600
40.00
0.00
40.00
0 + 600
40.84
34.00
74.84
0 + 680
20.00
0.00
20.00
0 + 680
20.00
0.00
20.00
0 + 680
42.25
36.20
78.45
0 + 760
20.00
0.00
20.00
0 + 760
20.00
0.00
20.00
0 + 760
42.10
35.90
78.00
0 + 860
20.00
0.00
20.00
0 + 860
10.00
0.00
10.00
0 + 860
38.56
30.60
69.16
0 + 960
20.00
0.00
20.00
0 + 960
20.00
0.00
20.00
0 + 960
41.29
34.70
75.99
1 + 260
40.00
0.00
40.00
1 + 260
20.00
0.00
20.00
1 + 260
42.55
36.60
79.15
1 + 440
40.00
0.00
40.00
1 + 440
20.00
0.00
20.00
1 + 440
42.10
35.90
78.00
1 + 600
40.00
0.00
40.00
1 + 600
20.00
0.00
20.00
1 + 600
38.41
30.40
68.81
1 + 700
10.00
0.00
10.00
1 + 700
20.00
0.00
20.00
1 + 700
45.61
41.20
86.81
1 + 780
20.00
0.00
20.00
1 + 780
20.00
0.00
20.00
1 + 780
47.41
43.90
91.31
1 + 860
20.00
0.00
20.00
1 + 860
20.00
0.00
20.00
1 + 860
44.32
39.20
83.52
1 + 920
20.00
0.00
20.00
1 + 920
20.00
0.00
20.00
1 + 920
43.39
37.80
81.19
1 + 980
10.00
0.00
10.00
1 + 980
20.00
0.00
20.00
1 + 980
44.05
38.90
82.95
2 + 040
0.00
0.00
0.00
2 + 040
20.00
0.00
20.00
2 + 040
43.48
38.00
81.48
2 + 140
0.00
0.00
0.00
2 + 140
20.00
0.00
20.00
2 + 140
43.93
38.60
82.53
ITEM
03.02.00
ITEM
03.03.00
MEDIDAS
DESCRIPCION
N DE
ELEM.
N DE
VECES
DESCRIPCION
KM
BLOQUE
0 + 000
0.00
3.30
0 + 000
5.61
11.80
0 + 000
15.33
25.00
0 + 200
0.00
7.10
0 + 200
0.62
12.70
0 + 200
10.19
22.30
0 + 360
0.37
6.80
0 + 360
1.14
12.40
0 + 360
2.62
18.10
0 + 480
0.93
6.50
0 + 480
7.48
16.60
0 + 480
17.88
32.10
0 + 580
2.30
7.50
0 + 580
1.83
16.60
0 + 580
3.46
24.30
0 + 700
4.03
8.80
0 + 700
0.92
18.50
0 + 700
0.00
23.80
0 + 840
0.26
8.80
0 + 840
0.94
17.50
0 + 840
0.00
23.00
0 + 960
0.14
9.70
0 + 960
1.44
15.60
0 + 960
0.77
20.20
0 + 120
0.00
3.30
0 + 120
0.00
5.50
0 + 120
24.21
21.90
0 + 240
0.00
3.30
0 + 240
2.02
13.00
0 + 240
19.18
30.80
0 + 340
0.00
3.30
0 + 340
2.29
16.80
0 + 340
22.73
33.60
0 + 420
5.66
9.40
0 + 420
0.27
16.60
0 + 420
4.59
26.20
0 + 520
1.05
10.90
0 + 520
0.56
21.20
0 + 520
3.38
25.60
0 + 600
3.06
10.70
0 + 600
0.00
21.30
0 + 600
4.12
27.00
LARGO
ANCHO
ALTURA
BOMBEO DE AGUA
CUERPO ESPIGON
-
AREA
LONGITUD
EXCAVACIN P/CUERPO DE ESPIGN

01
02
03
04
05
06
07
08

01
02
03
04
05
06
07
08
09
10
0 + 660
0.15
9.20
0 + 660
0.00
20.20
0 + 660
2.62
25.40
0 + 760
0.00
3.30
0 + 760
0.29
11.80
0 + 760
23.83
24.40
0 + 840
0.00
3.30
0 + 840
0.85
11.40
0 + 840
13.72
25.30
0 + 960
5.08
11.90
0 + 960
1.30
20.10
0 + 960
0.97
24.40
0 + 400
1.52
10.50
0 + 400
5.21
23.30
0 + 400
2.94
28.60
0 + 520
0.59
11.90
0 + 520
0.00
20.20
0 + 520
4.18
26.40
0 + 600
4.33
11.20
0 + 600
0.00
21.50
0 + 600
4.26
26.70
0 + 680
8.50
14.90
0 + 680
0.00
27.70
0 + 680
2.12
32.00
0 + 760
1.26
9.00
0 + 760
0.00
21.80
0 + 760
2.40
27.40
0 + 840
6.54
12.60
0 + 840
0.00
20.20
0 + 840
1.62
24.80
0 + 940
5.23
10.70
0 + 940
0.00
20.70
0 + 940
0.00
24.70
1 + 060
2.14
10.00
1 + 060
2.28
18.90
1 + 060
2.83
23.80
0 + 400
0.00
3.30

01
02
03
04
05
06
07
08

01
02
03
04
05
0 + 400
1.24
8.10
0 + 400
18.99
18.60
0 + 500
0.00
3.30
0 + 500
1.03
11.90
0 + 500
25.36
25.30
0 + 620
3.77
8.30
0 + 620
1.53
18.10
0 + 620
6.52
28.20
0 + 680
0.00
3.30
0 + 680
3.09
13.50
0 + 680
12.35
30.50
0 + 760
0.00
3.30
0 + 760
1.36
7.30
0 + 760
45.81
31.50
06
0 + 860
0.00
3.30
0 + 860
3.83
11.80
0 + 860
18.25
30.70
0 + 400

01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
0.00
3.30
0 + 400
3.85
11.70
0 + 400
4.61
18.50
0 + 520
1.23
8.10
0 + 520
1.14
12.40
0 + 520
0.00
15.70
0 + 600
3.81
6.80
0 + 600
2.22
16.40
0 + 600
0.00
24.00
0 + 680
10.45
11.90
0 + 680
0.00
22.90
0 + 680
0.00
26.20
0 + 760
3.49
7.80
0 + 760
2.08
17.70
0 + 760
0.00
25.90
0 + 860
1.47
5.90
0 + 860
0.87
12.20
0 + 860
0.30
20.60
0 + 960
0.78
6.30
0 + 960
3.11
12.70
0 + 960
12.12
24.70
1 + 260
2.51
15.90
1 + 260
1.23
22.90
1 + 260
8.56
26.60
1 + 440
4.86
8.50
1 + 440
0.00
15.60
1 + 440
18.88
25.90
1 + 600
2.49
7.50
1 + 600
0.83
13.40
1 + 600
1.77
20.40
1 + 700
2.40
6.40
1 + 700
1.00
18.90
1 + 700
10.82
31.20
1 + 780
6.79
12.20
1 + 780
0.88
22.40
1 + 780
5.66
33.90
1 + 860
4.86
8.60
1 + 860
5.31
20.60
1 + 860
14.05
29.20
1 + 920
2.69
9.30
1 + 920
2.88
19.80
1 + 920
11.66
27.80
1 + 980
2.46
6.30
1 + 980
0.61
15.70
1 + 980
9.49
28.90
2 + 040
0.00
3.30
2 + 040
5.45
11.30
2 + 040
21.50
28.00
17
ITEM
03.04.00
DESCRIPCION
2 + 140
0.00
3.30
2 + 140
7.07
11.70
2 + 140
15.97
28.60
KM
BLOQUE
0 + 000
0 + 000
BASE DE ESPIGON
ANCHO
ALTURA
LONGITUD
3.30
0.60
0.00
11.80
0.80
10.00
0 + 000
25.00
1.00
0 + 200
7.10
3.48
0 + 200
12.70
7.16
0 + 200
22.30
0 + 360
6.80
0 + 360
12.40
0 + 360
18.10
0 + 480
6.50
0 + 480
16.60
0.80
0 + 480
32.10
1.00
0 + 580
7.50
0 + 580
16.60
0 + 580
24.30
16.34
0 + 700
6.29
EXCAVACIN Y ENCAJONADO P/BASE DE ESPIGN

01
02
03
04
05
06
07
08
13.94
1.00
14.85
4.82
13.97
1.00
13.43
4.75
10.00
18.11
4.05
0.80
5.00
8.80
0 + 700
18.50
6.57
0 + 700
23.80
17.37
0 + 840
8.80
0.91
0 + 840
17.50
7.07
0 + 840
23.00
16.57
0 + 960
9.70
1.87
0 + 960
15.60
6.56
0 + 960
20.20
15.60
0 + 120
3.30
0.60
0.00
0 + 120
5.50
0.80
0.00
0 + 120
21.90
1.00
14.70
0 + 240
3.30
0.60
0.00
0 + 240
13.00
0.80
5.00
0 + 240
30.80
1.00
17.69
0 + 340
0.00

01
02
03
04
05
06
07
3.30
0.60
0 + 340
16.80
0.80
5.00
0 + 340
33.60
1.00
18.62
0 + 420
9.40
0 + 420
16.60
1.90
0 + 420
26.20
16.87
0 + 520
0.69
2.69
10.90
0 + 520
21.20
0.80
5.00
0 + 520
25.60
1.00
15.96
0 + 600
10.70
0 + 600
21.30
0.80
10.00
0 + 600
27.00
1.00
16.41
0 + 660
9.20
0 + 660
20.20
2.35
2.30
0.80
5.00
08
09
10
0 + 660
25.40
1.00
15.89
0 + 760
3.30
0.60
0.00
0 + 760
11.80
0.80
5.00
0 + 760
24.40
1.00
15.57
0 + 840
3.30
0.60
0 + 840
11.40
0 + 840
25.30
0 + 960
11.90
0 + 960
20.10
0.80
10.00
0 + 960
24.40
1.00
15.53
0 + 400
10.50
0 + 400
23.30
0.80
0 + 400
28.60
1.00
0 + 520
11.90
0 + 520
20.20
0 + 520
26.40
0 + 600
11.20
0 + 600
21.50
0.80
0 + 600
26.70
1.00
0 + 680
14.90
0 + 680
27.70
0.80
0 + 680
32.00
1.00
0 + 760
9.00
0 + 760
21.80
0.80
0 + 760
27.40
1.00
0 + 840
12.60
0 + 840
20.20
0.80
0 + 840
24.80
1.00
0 + 940
10.70
0 + 940
20.70
0.80
0 + 940
24.70
1.00
1 + 060
10.00
1 + 060
18.90
0.80
10.00
1 + 060
23.80
1.00
15.36
0 + 400
3.30
0.60
0.00
0 + 400
8.10
0.80
10.00
0 + 400
18.60
1.00
13.62
0 + 500
3.30
0.60
0.00
0 + 500
11.90
0.80
10.00
0 + 500
25.30
1.00
0 + 620
8.30
4.66
0 + 620
18.10
6.47
0 + 620
28.20
1.00
0 + 680
3.30
0.60
0 + 680
13.50
0 + 680
30.50
1.00
12.60
0 + 760
3.30
0.60
0.00
0 + 760
7.30
0.80
5.00
0 + 760
31.50
1.00
17.91
0 + 860
3.30
0.60
0 + 860
11.80
0.00
1.57
1.00
15.87
6.97

01
02
03
04
05
06
07
08
5.60
10.00
16.94
1.03
4.70
1.00
16.22
5.25
10.00
16.31
3.76
10.00
18.08
1.69
10.00
16.55
4.27
10.00
15.69
3.61
10.00
15.66
1.84

01
02
03
04
05
06
15.84
16.82
0.00
4.51
0.00
2.71
0 + 860
0 + 400
0 + 400
30.70
1.00
17.63
3.30
0.60
11.70
0 + 400
18.50
0 + 520
8.10
0 + 520
12.40
0.80
0 + 520
15.70
1.00
0 + 600
6.80
4.88
0 + 600
16.40
5.03
0 + 600
24.00
17.07
0 + 680
11.90
0 + 680
22.90
0.80
0 + 680
26.20
1.00
0 + 760
7.80
5.05
0 + 760
17.70
3.05
0 + 760
25.90
0 + 860
5.90
0 + 860
12.20
0 + 860
20.60
0 + 960
6.30
0 + 960
12.70
0.80
0 + 960
24.70
1.00
1 + 260
15.90
1 + 260
22.90
0.80
1 + 260
26.60
1.00
1 + 440
8.50
1 + 440
15.60
0.80
1 + 440
25.90
1.00
1 + 600
7.50
1 + 600
13.40
1 + 600
20.40
1 + 700
6.40
1 + 700
18.90
1 + 700
31.20
1 + 780
12.20
1 + 780
22.40
1 + 780
33.90
1 + 860
8.60
1 + 860
20.60
0.80
1 + 860
29.20
1.00
1 + 920
9.30
1 + 920
19.80
0.80
1 + 920
27.80
1.00
1 + 980
6.30
1 + 980
15.70
1 + 980
28.90
1.00
2 + 040
3.30
0.60
2 + 040
11.30
2 + 040
28.00
1.00
2 + 140
3.30
0.60
2 + 140
11.70

01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
17
0.00
12.57
1.00
13.59
11.16
10.00
12.63
7.74
10.00
16.13
1.00
16.05
5.91
3.12
1.00
14.28
5.22
10.00
15.65
3.59
10.00
16.28
7.23
10.00
16.05
10.38
7.17
1.00
14.21
2.92
1.50
1.00
17.81
4.03
5.14
1.00
18.71
4.94
10.00
17.16
3.76
10.00
16.70
2.77
2.19
17.03
0.00
5.83
16.74
0.00
5.96
ITEM
03.05.00
DESCRIPCION
2 + 140
KM
BLOQUE
0 + 000
28.60
1.00
16.97
UA DE ESPIGON
BASE MENOR BASE MAYOR
ALTURA
EXCAVACIN P/UA DE ESPIGON

01
02
03
04
05
06
07
08
0.00
0.00
0.00
0 + 000
0.70
1.63
0.47
0 + 000
1.80
4.19
1.20
0 + 200
0.43
0.99
0.28
0 + 200
0.80
1.86
0.53
0 + 200
1.50
3.50
1.00
0 + 360
0.40
0.92
0.26
0 + 360
0.77
1.78
0.51
0 + 360
1.03
2.40
0.68
0 + 480
0.37
0.83
0.23
0 + 480
1.23
2.88
0.82
0 + 480
2.60
6.05
1.72
0 + 580
0.47
1.09
0.31
0 + 580
1.23
2.87
0.82
0 + 580
1.73
4.03
1.15
0 + 700
0.60
1.42
0 + 700
1.43
3.36
0.96
0 + 700
1.67
3.88
1.11
0 + 840
0.60
1.42
0 + 840
1.33
3.11
0.89
0 + 840
1.57
3.67
1.05
0 + 960
0.70
1.65
0.48
0 + 960
1.13
2.63
0.75
0 + 960
1.27
2.96
0.85
0 + 120
0.00
0.00
0.00
0 + 120
0.00
0.00
0.00
0 + 120
1.47
3.40
0.97
0 + 240
0.00
0.00
0.00
0 + 240
0.83
1.95
0.56
0 + 240
2.43
5.69
1.63
0 + 340
0.00
0.00
0.00
0 + 340
1.27
2.94
0.84
0 + 340
2.77
6.44
1.84
0 + 420
0.67
1.57
0 + 420
1.23
2.89
0.83
0 + 420
1.93
4.51
1.29
0 + 520
0.83
1.96
0 + 520
1.73
4.06
1.16
0 + 520
1.87
4.36
1.25
0 + 600
0.83
1.93
0 + 600
1.77
4.10
1.17
0 + 600
2.03
4.73
1.35
0 + 660
0.67
1.53
0 + 660
1.63
3.81
1.09
0 + 660
1.83
4.29
1.23
0 + 760
0.00
0.00
0.00
6.37
2.72

01
02
03
04
05
06
07
08
2.60
0.77
2.64
2.08
09
10
0 + 760
0.70
1.63
0.47
0 + 760
1.73
4.05
1.16
0 + 840
0.00
0.00
0.00
0 + 840
0.67
1.54
0 + 840
1.83
4.29
0 + 960
1.77
1.23
0.97
2.23
0 + 960
10.43
1.63
3.79
1.08
0 + 960
1.73
4.03
1.15
0 + 400
0.80
1.87
0.54
0 + 400
1.97
4.60
1.32
0 + 400
2.20
5.13
1.46
0 + 520
0.97
2.24
0 + 520
1.63
3.81
1.09
0 + 520
1.97
4.57
1.30
0 + 600
0.87
2.03
0 + 600
1.77
4.13
1.18
0 + 600
2.00
4.65
1.32
0 + 680
1.30
3.01
0 + 680
2.47
5.75
1.64
0 + 680
2.57
6.00
1.72
0 + 760
0.63
1.47
0 + 760
1.80
4.22
1.21
0 + 760
2.07
4.82
1.38
0 + 840
1.03
2.41
0 + 840
1.63
3.81
1.09
0 + 840
1.77
4.14
1.19
0 + 940
0.83
1.93
0 + 940
1.70
3.95
1.12
0 + 940
1.77
4.13
1.18
1 + 060
0.73
1.73
1 + 060
1.50
3.48
0.99
1 + 060
1.67
3.89
1.11
0 + 400
0.00
0.00
0.00
0 + 400
0.30
0.68
0.19
0 + 400
1.10
2.55
0.73
0 + 500
0.00
0.00
0.00
0 + 500
0.70
1.65
0.48
0 + 500
1.83
4.27
1.22
0 + 620
0.57
1.30
0 + 620
1.40
3.27
0.94
0 + 620
2.17
5.04
1.44
0 + 680
0.00
0.00
0.00
0 + 680
0.90
2.08
0 + 680
2.40
5.62
1.61
0 + 760
0.00
0.00
0.00
0 + 760
0.20
0.47
0.14
0 + 760
2.53
5.89
1.68
0 + 860
0.00
0.00
0.00
0 + 860
0.70
1.63
0 + 860
2.43
5.67

01
02
03
04
05
06
07
08
5.40
8.05
6.58
1.61
9.75
4.07
3.14

01
02
03
04
05
06
3.32
5.32
2.05
1.62

01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
17
0 + 400
0.00
0.00
0.00
0 + 400
0.70
1.61
0.46
0 + 400
1.07
2.51
0.72
0 + 520
0.53
1.25
0.36
0 + 520
0.77
1.78
0.51
0 + 520
0.77
1.78
0.51
0 + 600
0.40
0.91
0.26
0 + 600
1.20
2.81
0 + 600
1.70
3.95
0 + 680
14.60
1.13
0.97
2.24
0 + 680
5.66
1.93
4.50
1.28
0 + 680
1.93
4.50
1.28
0 + 760
0.50
1.17
0.33
0 + 760
1.37
3.17
0 + 760
1.90
4.43
1.27
0 + 860
7.70
0.30
0.68
0.19
0 + 860
0.73
1.73
0.50
0 + 860
1.30
3.05
0.87
0 + 960
0.33
0.79
0.23
0 + 960
0.80
1.87
0.54
0 + 960
1.77
4.12
1.18
1 + 260
1.40
3.27
1 + 260
1.93
4.51
1.29
1 + 260
1.97
4.60
1.32
1 + 440
0.57
1.34
1 + 440
1.13
2.63
0.75
1 + 440
1.90
4.43
1.27
1 + 600
0.47
1.09
0.31
1 + 600
0.87
2.03
0.58
1 + 600
1.30
3.01
0.86
1 + 700
0.33
0.79
0.23
1 + 700
1.50
3.48
1 + 700
2.50
5.81
1 + 780
1.00
2.31
1 + 780
1.87
4.37
1.25
1 + 780
2.80
6.51
1.86
1 + 860
0.60
1.38
1 + 860
1.67
3.90
1.12
1 + 860
2.27
5.29
1.51
1 + 920
0.67
1.55
1 + 920
1.60
3.71
1.06
1 + 920
2.10
4.92
1.41
1 + 980
0.33
0.77
0.22
1 + 980
1.13
2.65
1 + 980
2.23
5.20
1.48
2 + 040
0.00
0.00
0.00
2 + 040
0.63
1.49
2 + 040
2.13
4.97
1.42
2 + 140
0.00
0.00
0.00
2 + 140
0.70
1.62
2 + 140
2.20
5.14
12.70
6.54
8.72
1.66
5.31
3.51
3.82
7.23
3.67
4.12
1.47
ITEM
03.06.00
DESCRIPCION
RETIRO DE ATAGAS METLICAS
IDEM ITEM 03.01.00
KM
BLOQUE
LONGITUD
LATERALES
MEDIO
TOTAL
04.00.00 CONSTRUCCIN DE ESPIGN

ITEM
04.01.00
ITEM
04.02.00
DESCRIPCION
KM
BLOQUE
KM
BLOQUE
UA DE ESPIGON
ALTURA
CONFORMACION DE FORRO CON GEOTEXTIL - UA DE ANCLAJE
DESCRIPCION
UA DE ESPIGON
ALTURA
CONFORMACION DE RELLENO CON MATERIAL PROPIO DE LECHO DE RIO - UA DE ANCLAJE

01
02
03
04
05
06
07
08
0 + 000
0.00
0.00
0.00
0 + 000
0.70
1.63
0.47
0 + 000
1.80
4.19
1.20
0 + 200
0.43
0.99
0.28
0 + 200
0.80
1.86
0.53
0 + 200
1.50
3.50
1.00
0 + 360
0.40
0.92
0.26
0 + 360
0.77
1.78
0.51
0 + 360
1.03
2.40
0.68
0 + 480
0.37
0.83
0.23
0 + 480
1.23
2.88
0.82
0 + 480
2.60
6.05
1.72
0 + 580
0.47
1.09
0.31
0 + 580
1.23
2.87
0.82
0 + 580
1.73
4.03
1.15
0 + 700
0.60
1.42
0.41
0 + 700
1.43
3.36
0.96
0 + 700
1.67
3.88
1.11
0 + 840
0.60
1.42
0.41
0 + 840
1.33
3.11
0.89
0 + 840
1.57
3.67
1.05
0 + 960
0.70
1.65
0.48
0 + 960
1.13
2.63
0.75
0 + 960
1.27
2.96
0.85
0 + 120
0.00
0.00
0.00
0 + 120
0.00
0.00
0.00
0 + 120
1.47
3.40
0.97
0 + 240
0.00
0.00
0.00
0 + 240
0.83
1.95
0.56
0 + 240
2.43
5.69
1.63
0 + 340
0.00
0.00
0.00
0 + 340
1.27
2.94
0.84
0 + 340
2.77
6.44
1.84
0 + 420
0.67
1.57
0.45
0 + 420
1.23
2.89
0.83
0 + 420
1.93
4.51
1.29
0 + 520
0.83
1.96
0.56
0 + 520
1.73
4.06
1.16
0 + 520
1.87
4.36
1.25
0 + 600
0.83
1.93
0.55

01
02
03
04
05
06
07
08
09
10
0 + 600
1.77
4.10
1.17
0 + 600
2.03
4.73
1.35
0 + 660
0.67
1.53
0.43
0 + 660
1.63
3.81
1.09
0 + 660
1.83
4.29
1.23
0 + 760
0.00
0.00
0.00
0 + 760
0.70
1.63
0.47
0 + 760
1.73
4.05
1.16
0 + 840
0.00
0.00
0.00
0 + 840
0.67
1.54
0.44
0 + 840
1.83
4.29
1.23
0 + 960
0.97
2.23
0.63
0 + 960
1.63
3.79
1.08
0 + 960
1.73
4.03
1.15
0 + 400
0.80
1.87
0.54
0 + 400
1.97
4.60
1.32
0 + 400
2.20
5.13
1.46
0 + 520
0.97
2.24
0.64
0 + 520
1.63
3.81
1.09
0 + 520
1.97
4.57
1.30
0 + 600
0.87
2.03
0.58
0 + 600
1.77
4.13
1.18
0 + 600
2.00
4.65
1.32
0 + 680
1.30
3.01
0.86
0 + 680
2.47
5.75
1.64
0 + 680
2.57
6.00
1.72
0 + 760
0.63
1.47
0.42
0 + 760
1.80
4.22
1.21
0 + 760
2.07
4.82
1.38
0 + 840
1.03
2.41
0.69

01
02
03
04
05
06
07
08
0 + 840
1.63
3.81
1.09
0 + 840
1.77
4.14
1.19
0 + 940
0.83
1.93
0.55
0 + 940
1.70
3.95
1.12
0 + 940
1.77
4.13
1.18
1 + 060
0.73
1.73
0.50
1 + 060
1.50
3.48
0.99
1 + 060
1.67
3.89
1.11
0 + 400
0.00
0.00
0.00
0 + 400
0.30
0.68
0.19
0 + 400
1.10
2.55
0.73
0 + 500
0.00
0.00
0.00
0 + 500
0.70
1.65
0.48
0 + 500
1.83
4.27
1.22
0 + 620
0.57
1.30
0.37
0 + 620
1.40
3.27
0.94
0 + 620
2.17
5.04
1.44
0 + 680
0.00
0.00
0.00
0 + 680
0.90
2.08
0.59
0 + 680
2.40
5.62
1.61
0 + 760
0.00
0.00
0.00
0 + 760
0.20
0.47
0.14
0 + 760
2.53
5.89
1.68
0 + 860
0.00
0.00
0.00
0 + 860
0.70
1.63
0.47
0 + 860
2.43
5.67
1.62
0 + 400
0.00
0.00
0.00
0 + 400
0.70
1.61
0.46
0 + 400
1.07
2.51
0.72
0 + 520
0.53
1.25
0.36
0 + 520
0.77
1.78
0.51
0 + 520
0.77
1.78
0.51
0 + 600
0.40
0.91
0.26
0 + 600
1.20
2.81
0.81
0 + 600
1.70
3.95
1.13
0 + 680
0.97
2.24
0.64
0 + 680
1.93
4.50
1.28
0 + 680
1.93
4.50
1.28
0 + 760
0.50
1.17
0.33
0 + 760
1.37
3.17
0.90
0 + 760
1.90
4.43
1.27
0 + 860
0.30
0.68
0.19
0 + 860
0.73
1.73
0.50
0 + 860
1.30
3.05
0.87
0 + 960
0.33
0.79
0.23
0 + 960
0.80
1.87
0.54
0 + 960
1.77
4.12
1.18
1 + 260
1.40
3.27
0.93
1 + 260
1.93
4.51
1.29
1 + 260
1.97
4.60
1.32

01
02
03
04
05
06

01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
17
1 + 440
0.57
1.34
0.39
1 + 440
1.13
2.63
0.75
1 + 440
1.90
4.43
1.27
1 + 600
0.47
1.09
0.31
1 + 600
0.87
2.03
0.58
1 + 600
1.30
3.01
0.86
1 + 700
0.33
0.79
0.23
1 + 700
1.50
3.48
0.99
1 + 700
2.50
5.81
1.66
1 + 780
1.00
2.31
0.66
1 + 780
1.87
4.37
1.25
1 + 780
2.80
6.51
1.86
1 + 860
0.60
1.38
0.39
1 + 860
1.67
3.90
1.12
1 + 860
2.27
5.29
1.51
1 + 920
0.67
1.55
0.44
1 + 920
1.60
3.71
1.06
1 + 920
2.10
4.92
1.41
1 + 980
0.33
0.77
0.22
1 + 980
1.13
2.65
0.76
1 + 980
2.23
5.20
1.48
2 + 040
0.00
0.00
0.00
2 + 040
0.63
1.49
0.43
2 + 040
2.13
4.97
1.42
2 + 140
0.00
0.00
0.00
2 + 140
0.70
1.62
0.46
2 + 140
2.20
5.14
1.47
ITEM
04.03.00
ITEM
04.04.00
DESCRIPCION
KM
BLOQUE
BASE DE ESPIGON
ANCHO
ALTURA
LONGITUD
CONFORMACION DE FORRO CON GEOTEXTIL - PLATAFORMA DE ESPIGON
DESCRIPCION
KM
BLOQUE
BASE DE ESPIGON
ANCHO
ALTURA
LONGITUD
CONFORMACION DE RELLENO CON MAT. PROPIO DE LECHO DE RIO - PLATAFORMA DE ESPIGON

01
02
03
04
05
06
07
08
0 + 000
3.30
0.60
0.00
0 + 000
11.80
0.80
10.00
0 + 000
25.00
1.00
13.94
0 + 200
7.10
0.60
10.00
0 + 200
12.70
0.80
10.00
0 + 200
22.30
1.00
14.85
0 + 360
6.80
0.60
10.00
0 + 360
12.40
0.80
20.00
0 + 360
18.10
1.00
13.43
0 + 480
6.50
0.60
10.00
0 + 480
16.60
0.80
10.00
0 + 480
32.10
1.00
18.11
0 + 580
7.50
0.60
10.00
0 + 580
16.60
0.80
5.00
0 + 580
24.30
1.00
15.51
0 + 700
8.80
0.60
20.00
0 + 700
18.50
0.80
10.00
0 + 700
23.80
1.00
15.33
0 + 840
8.80
0.60
10.00
0 + 840
17.50
0.80
10.00
0 + 840
23.00
1.00
15.08
0 + 960
9.70
0.60
10.00
0 + 960
15.60
0.80
10.00
0 + 960
20.20
1.00
14.16
0 + 120
3.30
0.60
0.00

01
02
03
04
05
0 + 120
5.50
0.80
0.00
0 + 120
21.90
1.00
14.70
0 + 240
3.30
0.60
0.00
0 + 240
13.00
0.80
5.00
0 + 240
30.80
1.00
17.69
0 + 340
0.00
3.30
0.60
0 + 340
16.80
0.80
5.00
0 + 340
33.60
1.00
18.62
0 + 420
9.40
0.60
10.00
0 + 420
16.60
0.80
5.00
0 + 420
26.20
1.00
16.14
0 + 520
10.90
0.60
10.00
0 + 520
21.20
0.80
5.00
0 + 520
25.60
1.00
15.96
06
07
08
09
10
0 + 600
10.70
0.60
15.00
0 + 600
21.30
0.80
10.00
0 + 600
27.00
1.00
16.41
0 + 660
9.20
0.60
10.00
0 + 660
20.20
0.80
5.00
0 + 660
25.40
1.00
15.89
0 + 760
3.30
0.60
0.00
0 + 760
11.80
0.80
5.00
0 + 760
24.40
1.00
15.57
0 + 840
3.30
0.60
0.00
0 + 840
11.40
0.80
5.00
0 + 840
25.30
1.00
15.87
0 + 960
11.90
0.60
20.00
0 + 960
20.10
0.80
10.00
0 + 960
24.40
1.00
15.53
0 + 400

01
02
03
04
05
06
07
08
10.50
0.60
10.00
0 + 400
23.30
0.80
10.00
0 + 400
28.60
1.00
16.94
0 + 520
11.90
0.60
20.00
0 + 520
20.20
0.80
10.00
0 + 520
26.40
1.00
16.22
0 + 600
11.20
0.60
20.00
0 + 600
21.50
0.80
10.00
0 + 600
26.70
1.00
16.31
0 + 680
14.90
0.60
20.00
0 + 680
27.70
0.80
10.00
0 + 680
32.00
1.00
18.08
0 + 760
9.00
0.60
20.00
0 + 760
21.80
0.80
10.00
0 + 760
27.40
1.00
16.55
0 + 840
12.60
0.60
20.00
0 + 840
20.20
0.80
10.00
0 + 840
24.80
1.00
15.69
0 + 940
10.70
0.60
20.00
0 + 940
20.70
0.80
10.00
0 + 940
24.70
1.00
15.66
1 + 060
10.00
0.60
10.00
1 + 060
18.90
0.80
10.00
1 + 060
23.80
1.00
15.36
0 + 400
3.30
0.60
0.00
0 + 400
8.10
0.80
10.00
0 + 400
18.60
1.00
13.62
0 + 500
3.30
0.60
0.00
0 + 500
11.90
0.80
10.00
0 + 500
25.30
1.00
15.84
0 + 620
8.30
0.60
10.00
0 + 620
18.10
0.80
10.00
0 + 620
28.20
1.00
16.82
0 + 680
3.30
0.60
0.00
0 + 680
13.50
0.80
10.00
0 + 680
30.50
1.00
12.60

01
02
03
04
05
06
0 + 760
3.30
0.60
0 + 760
7.30
0.80
5.00
0 + 760
31.50
1.00
17.91
0 + 860
3.30
0.60
0.00
0 + 860
11.80
0.80
5.00
0 + 860
30.70
1.00
17.63
0 + 400
3.30
0.60
0.00
0 + 400
11.70
0.80
20.00
0 + 400
18.50
1.00
13.59
0 + 520
8.10
0.60
20.00
0 + 520
12.40
0.80
10.00
0 + 520
15.70
1.00
12.63
0 + 600
6.80
0.60
10.00
0 + 600
16.40
0.80
20.00
0 + 600
24.00
1.00
15.42
0 + 680
11.90
0.60
10.00
0 + 680
22.90
0.80
10.00
0 + 680
26.20
1.00
16.13
0 + 760
7.80
0.60
10.00
0 + 760
17.70
0.80
10.00
0 + 760
25.90
1.00
16.05
0 + 860
5.90
0.60
10.00
0 + 860
12.20
0.80
5.00
0 + 860
20.60
1.00
14.28
0 + 960
6.30
0.60
10.00
0 + 960
12.70
0.80
10.00
0 + 960
24.70
1.00
15.65
1 + 260
15.90
0.60
20.00
1 + 260
22.90
0.80
10.00
1 + 260
26.60
1.00
16.28
1 + 440
8.50
0.60
20.00
1 + 440
15.60
0.80
10.00
1 + 440
25.90
1.00
16.05
1 + 600
7.50
0.60
20.00
1 + 600
13.40
0.80
10.00
1 + 600
20.40
1.00
14.21
1 + 700
6.40
0.60
5.00
1 + 700
18.90
0.80
10.00
1 + 700
31.20
1.00
17.81
1 + 780
12.20
0.60
10.00
1 + 780
22.40
0.80
10.00
1 + 780
33.90
1.00
18.71
1 + 860
8.60
0.60
10.00
1 + 860
20.60
0.80
10.00
1 + 860
29.20
1.00
17.16
1 + 920
9.30
0.60
10.00
1 + 920
19.80
0.80
10.00
1 + 920
27.80
1.00
16.70
1 + 980
6.30
0.60
5.00
1 + 980
15.70
0.80
10.00
1 + 980
28.90
1.00
17.03
0.00

01
02
03
04
05
06
07
08
09
10
11
12
13
14
15
16
17
ITEM
04.05.00
DESCRIPCION
2 + 040
3.30
0.60
0.00
2 + 040
11.30
0.80
10.00
2 + 040
28.00
1.00
16.74
2 + 140
3.30
0.60
0.00
2 + 140
11.70
0.80
10.00
2 + 140
28.60
1.00
16.97
KM
BLOQUE
KM
BLOQUE
CUERPO ESPIGON
BASE MENOR
ALTURA
BASE MAYOR
GEOTEXTIL PARA ELEMENTOS 2X0.5X3M - CUERPO DE ESPIGON

*IDEM ITEM 04.06.00
ITEM
04.06.00
DESCRIPCION
CUERPO ESPIGON
BASE MENOR
ALTURA
BASE MAYOR
0.00
RELLENO /MATERIAL DE LECHO DE RIO PARA ELEMENTOS- CUERPO DE ESPIGON

01
02
03
04
05
06
07
08
0 + 000
0.00
0.00
0 + 000
2.10
1.40
6.30
0 + 000
5.40
3.59
16.20
0 + 200
3.80
1.30
0.84
0 + 200
2.40
1.59
7.20
0 + 200
4.50
3.00
13.50
0 + 360
1.20
0.78
3.50
0 + 360
2.30
1.52
6.90
0 + 360
3.10
2.05
9.30
0 + 480
1.10
0.70
3.20
0 + 480
3.70
2.47
11.10
0 + 480
7.80
5.17
23.30
0 + 580
1.40
0.94
4.20
0 + 580
3.70
2.45
11.10
0 + 580
5.20
3.44
15.50
0 + 700
1.80
1.23
5.50
0 + 700
4.30
2.89
13.00
0 + 700
5.00
3.32
15.00
0 + 840
1.80
1.23
5.50
0 + 840
4.00
2.66
12.00
0 + 840
4.70
3.15
14.20
0 + 960
2.10
1.43
6.40
0 + 960
3.40
2.24
10.10
0 + 960
3.80
2.54
11.40
0 + 120
0.00

01
02
03
04
0.00
0.00
0 + 120
0.00
0.00
0.00
0 + 120
4.40
2.90
13.10
0 + 240
0.00
0.00
0.00
0 + 240
2.50
1.68
7.50
0 + 240
7.30
4.89
22.00
0 + 340
0.00
0.00
0.00
0 + 340
3.80
2.51
11.30
0 + 340
8.30
5.51
24.80
0 + 420
2.00
1.35
6.10
05
06
07
08
09
10
0 + 420
3.70
2.48
11.10
0 + 420
5.80
3.86
17.40
0 + 520
2.50
1.69
7.60
0 + 520
5.20
3.49
15.70
0 + 520
5.60
3.74
16.80
0 + 600
2.50
1.64
7.40
0 + 600
5.30
3.50
15.80
0 + 600
6.10
4.04
18.20
0 + 660
2.00
1.30
5.90
0 + 660
4.90
3.27
14.70
0 + 660
5.50
3.69
16.60
0 + 760
0.00
0.00
0.00
0 + 760
2.10
1.40
6.30
0 + 760
5.20
3.48
15.60
0 + 840
0.00
0.00
0.00
0 + 840
2.00
1.31
5.90
0 + 840
5.50
3.68
16.50
0 + 960
2.90
1.90
8.60
0 + 960
4.90
3.24
14.60
0 + 960
5.20
3.45
15.60
0 + 400

01
02
03
04
05
06
07
08
2.40
1.61
7.20
0 + 400
5.90
3.95
17.80
0 + 400
6.60
4.39
19.80
0 + 520
2.90
1.91
8.60
0 + 520
4.90
3.27
14.70
0 + 520
5.90
3.91
17.60
0 + 600
2.60
1.75
7.90
0 + 600
5.30
3.55
16.00
0 + 600
6.00
3.97
17.90
0 + 680
3.90
2.57
11.60
0 + 680
7.40
4.92
22.20
0 + 680
7.70
5.15
23.20
0 + 760
1.90
1.26
5.70
0 + 760
5.40
3.63
16.30
0 + 760
6.20
4.13
18.60
0 + 840
3.10
2.06
9.30
0 + 840
4.90
3.27
14.70
0 + 840
5.30
3.56
16.00
0 + 940
2.50
1.64
7.40
0 + 940
5.10
3.37
15.20
0 + 940
5.30
3.54
15.90
1 + 060
2.20
1.49
6.70
1 + 060
4.50
2.97
13.40
1 + 060
5.00
3.34
15.00
0 + 400
0.00
0.00
0.00
0 + 400
0.90
0.57
2.60
0 + 400
3.30
2.18
9.80
0 + 500
0.00
0.00
0.00
0 + 500
2.10
1.43
6.40
0 + 500
5.50
3.66
16.50
0 + 620
1.70
1.10
5.00

01
02
03
04
05
06
0 + 620
4.20
2.81
12.60
0 + 620
6.50
4.31
19.40
0 + 680
0.00
0.00
0.00
0 + 680
2.70
1.77
8.00
0 + 680
7.20
4.83
21.70
0 + 760
0.00
0.00
0.00
0 + 760
0.60
0.41
1.80
0 + 760
7.60
5.04
22.70
0 + 860
0.00
0.00
0.00
0 + 860
2.10
1.40
6.30
0 + 860
7.30
4.85
21.90
0 + 400
0.00
0.00
0.00
0 + 400
2.10
1.37
6.20
0 + 400
3.20
2.16
9.70
0 + 520
1.60
1.07
4.80
0 + 520
2.30
1.52
6.90
0 + 520
2.30
1.52
6.90
0 + 600
1.20
0.77
3.50
0 + 600
3.60
2.42
10.90
0 + 600
5.10
3.38
15.20
0 + 680
2.90
1.91
8.60
0 + 680
5.80
3.85
17.40
0 + 680
5.80
3.85
17.40
0 + 760
1.50
1.00
4.50
0 + 760
4.10
2.71
12.20
0 + 760
5.70
3.80
17.10
0 + 860
0.90
0.57
2.60
0 + 860
2.20
1.49
6.70
0 + 860
3.90
2.62
11.80
0 + 960
1.00
0.68
3.00
0 + 960
2.40
1.61
7.20
0 + 960
5.30
3.53
15.90
1 + 260
4.20
2.80
12.60
1 + 260
5.80
3.87
17.40
1 + 260
5.90
3.95
17.80
1 + 440
1.70
1.16
5.20
1 + 440
3.40
2.24
10.10
1 + 440
5.70
3.80
17.10
1 + 600
1.40
0.94
4.20
1 + 600
2.60
1.75
7.90
1 + 600
3.90
2.57
11.60
1 + 700

01
02
03
04
05
06
07
08
09
10
11
12
13
14
1.00
0.69
3.10
1 + 700
4.50
2.97
13.40
1 + 700
7.50
4.97
22.40
1 + 780
3.00
1.97
8.90
1 + 780
5.60
3.75
16.90
1 + 780
8.40
5.57
25.10
1 + 860
1.80
1.17
5.30
1 + 860
5.00
3.35
15.10
1 + 860
6.80
4.54
20.40
1 + 920
2.00
1.33
6.00
15
16
17
B.-
1 + 920
4.80
3.17
14.30
1 + 920
6.30
4.23
19.00
1 + 980
1.00
0.66
3.00
1 + 980
3.40
2.27
10.20
1 + 980
6.70
4.45
20.10
2 + 040
0.00
0.00
0.00
2 + 040
1.90
1.29
5.80
2 + 040
6.40
4.26
19.20
2 + 140
0.00
0.00
0.00
2 + 140
2.10
1.38
6.20
2 + 140
6.60
4.41
19.80
REFORESTACIN

05.01.00 SEALIZACIN DE ZONAS DE REFORESTACIN
GLB.
1.00

06.01.00 EXCAVACIN ENCAJONADA P/PLANTAS MAYORES
M3
06.02.00 EXCAVACIN ENCAJONADA P/PLANTAS MENORES
M3
06.03.00 EXCAVACIN P/ARBUSTOS
M3
07.00.00 SEMBRADO
07.01.00 SEMBRADO DE PLANTONES MAYORES
UND.
07.02.00 SEMBRADO DE PLANTONES MENORES
UND.
07.03.00 SEMBRADO DE ARBUSTOS
UND.
C.-
OTROS
08.00.00 MITIGACIN AMBIENTAL

08.01.00 TRABAJOS MITIGACIN CONTRA IMPACTOS AMBIENTALES NEGA
GLB.
1.00
09.01.00 CAPACITACIN TCNICA
GLB.
1.00
09.02.00 CAPACITACIN SOCIAL
GLB.
1.00
09.00.00 CAPACITACIN
NTRA INUNDACIONES
SUB TOTAL
TOTAL
UNIDAD
1.00 GLB.
SUB TOTAL
TOTAL
UNIDAD
1.00 GLB.
SUB TOTAL
TOTAL
UNIDAD
1.00 GLB.
SUB TOTAL
TOTAL
UNIDAD
1.00 GLB.
ALTO
TOTAL
UNIDAD
21530.06 M2
3054.01
0.00
0.00
2.20
44.00
4.59
334.52
0.00
0.00
2.39
47.80
4.00
288.00
0.00
0.00
2.32
92.80
3.05
198.10
0.00
0.00
3.27
65.40
6.17
544.87
0.00
0.00
3.25
32.50
4.44
334.42
0.00
0.00
3.69
73.80
4.32
321.67
0.00
0.00
3.46
69.20
4.15
303.57
0.00
0.00
3.04
60.80
3.54
242.56
4308.91
0.00
0.00
0.80
0.00
3.90
278.07
0.00
0.00
2.48
24.80
5.89
507.54
0.00
0.00
3.31
33.10
6.51
591.30
0.00
0.00
3.28
32.80
4.86
381.41
0.00
0.00
4.29
42.90
4.74
367.44
0.00
0.00
4.30
86.00
5.04
402.29
0.00
0.00
4.07
40.70
4.69
361.93
0.00
0.00
2.20
22.00
4.48
338.42
0.00
0.00
2.11
21.10
4.68
360.55
0.00
0.00
4.04
80.80
4.45
335.75
3903.30
0.00
0.00
4.75
95.00
5.39
444.51
0.00
0.00
4.07
81.40
4.91
387.06
0.00
0.00
4.35
87.00
4.97
394.17
0.00
0.00
5.72
114.40
6.15
542.12
0.00
0.00
4.43
88.60
5.13
412.91
0.00
0.00
4.07
81.40
4.56
347.38
0.00
0.00
4.17
83.40
4.54
345.13
0.00
0.00
3.77
75.40
4.34
323.42
2703.81
0.00
0.00
1.37
27.40
3.18
209.37
0.00
0.00
2.23
44.60
4.66
358.73
0.00
0.00
3.61
72.20
5.31
434.52
0.00
0.00
2.57
51.40
5.83
441.27
0.00
0.00
1.21
12.10
6.04
527.41
0.00
0.00
2.20
22.00
5.85
502.81
7560.02
0.00
0.00
2.17
86.80
3.16
207.55
0.00
0.00
2.32
46.40
2.52
153.62
0.00
0.00
3.22
128.80
4.38
327.80
0.00
0.00
4.65
93.00
4.85
380.48
0.00
0.00
3.51
70.20
4.80
374.40
0.00
0.00
2.29
22.90
3.62
250.36
0.00
0.00
2.41
48.20
4.53
344.23
0.00
0.00
4.67
93.40
4.95
391.79
0.00
0.00
3.04
60.80
4.80
374.40
0.00
0.00
2.55
51.00
3.57
245.65
0.00
0.00
3.77
75.40
5.97
518.26
0.00
0.00
4.55
91.00
6.57
599.91
0.00
0.00
4.15
83.00
5.54
462.70
0.00
0.00
3.97
79.40
5.23
424.62
0.00
0.00
3.07
61.40
5.45
452.08
0.00
0.00
2.09
41.80
5.26
428.58
0.00
0.00
2.18
43.60
5.41
446.49
SUB TOTAL
TOTAL
UNIDAD
1.00 GLB.
VOLUMEN
TOTAL
14817.82 M3
1694.98
0.00
66.16
383.30
0.00
7.82
227.21
2.54
14.19
47.44
6.07
124.20
573.85
17.25
30.44
83.98
35.46
17.09
0.00
2.26
16.36
0.00
1.31
22.46
15.55
3500.83
0.00
0.00
530.11
0.00
26.21
590.74
0.00
38.52
763.86
53.20
4.40
120.26
11.45
11.77
86.63
32.73
0.00
111.27
UNIDAD
1.35
0.00
66.50
0.00
3.37
581.38
0.00
9.66
347.14
60.40
26.21
23.67
1082.99
15.99
121.37
84.03
6.97
0.00
110.46
48.47
0.00
113.61
126.71
0.00
67.97
11.36
0.00
65.81
82.38
0.00
40.15
55.92
0.00
0.00
21.44
43.00
67.35
3736.83
0.00
10.03
353.20
0.00
12.23
641.63
31.28
27.73
183.98
0.00
41.70
376.58
0.00
9.94
1443.08
0.00
45.21
560.24
4802.19
0.00
45.08
85.21
9.95
14.07
0.00
25.87
36.34
0.00
124.33
0.00
0.00
27.20
36.80
0.00
8.70
10.61
6.22
4.90
39.45
299.41
39.91
28.17
227.70
41.29
0.00
488.99
18.64
11.14
36.09
15.33
18.92
337.62
82.80
19.64
191.94
41.82
109.39
410.29
25.00
57.02
324.06
15.50
9.51
274.32
0.00
61.61
602.03
0.00
82.68
456.63
VOLUMEN
TOTAL
27101.69 M3
4115.84
0.00
94.40
348.50
24.71
90.96
331.16
32.78
173.23
242.99
30.88
132.80
581.17
30.36
66.40
396.94
55.33
121.58
413.43
8.04
123.64
381.00
18.10
102.34
315.12
5224.16
0.00
0.00
321.93
0.00
52.00
544.70
0.00
67.20
625.46
25.32
31.59
441.97
7.49
84.80
408.58
25.17
170.40
443.07
21.16
80.80
UNIDAD
403.48
0.00
47.20
379.91
0.00
17.86
401.51
82.95
160.80
378.81
5160.64
58.79
186.40
484.34
12.29
94.88
428.08
58.77
172.00
435.34
56.07
221.60
578.40
15.24
174.40
453.33
53.83
161.60
389.11
38.63
165.60
386.80
18.38
151.20
365.57
3055.55
0.00
64.80
253.33
0.00
95.20
400.75
38.69
117.16
474.18
0.00
60.84
384.15
0.00
29.20
564.17
0.00
31.98
541.09
9545.50
0.00
147.08
251.42
90.37
99.20
198.29
33.19
82.41
409.58
92.14
183.20
422.48
39.37
53.93
415.70
34.86
38.08
294.17
32.90
101.60
386.43
57.13
183.20
432.92
61.43
124.80
415.70
77.87
96.06
289.78
18.67
28.43
555.52
49.17
115.09
634.10
42.49
164.80
501.07
34.99
158.40
464.12
17.44
34.38
492.02
0.00
65.89
468.72
0.00
69.73
485.20
LONGITUD
TOTAL(VOLUME
N)
4498.04 M3
532.64
0.00
0.00
10.00
5.44
13.94
49.99
10.00
2.00
10.00
7.05
14.85
37.13
10.00
1.72
20.00
12.90
13.43
15.75
10.00
1.40
10.00
16.93
18.11
134.89
10.00
2.44
5.00
8.37
15.51
51.22
10.00
23.09
15.33
47.05
10.00
19.68
15.08
41.42
6.37
6.43
2.72
2.75
10.00
5.61
10.00
14.04
14.16
25.34
883.47
0.00
0.00
14.70
0.00
5.00
17.69
0.00
5.00
18.62
2.60
0.00
0.00
34.58
0.00
3.90
117.13
0.00
8.80
157.39
2.91
5.00
8.51
16.14
66.87
5.00
16.85
15.96
61.95
10.00
34.22
16.41
74.69
5.00
14.84
15.89
59.85
0.77
1.08
2.64
3.64
2.08
2.29
0.00
0.00
UNIDAD
5.00
15.57
0.00
1.77
2.72
52.26
0.00
1.96
15.87
10.43
59.57
16.68
10.00
15.53
29.30
51.48
967.20
10.00
7.17
10.00
43.23
16.94
90.78
10.00
29.68
16.22
69.11
5.40
8.66
8.05
11.67
10.00
34.91
16.31
71.71
6.58
14.19
10.00
67.35
18.08
132.91
1.61
1.69
10.00
36.42
16.55
78.43
9.75
16.77
10.00
29.68
15.69
54.99
4.07
5.61
10.00
31.72
15.66
54.45
10.00
24.65
15.36
47.54
3.14
3.86
529.69
0.00
0.00
10.00
0.93
13.62
18.08
0.00
0.00
10.00
5.61
15.84
59.01
10.00
21.89
16.82
87.05
3.32
3.09
0.00
5.32
0.00
7.93
12.60
0.00
5.00
17.91
0.00
2.05
81.31
0.00
0.23
126.77
0.00
2.39
17.63
115.40
1585.05
0.00
0.00
20.00
10.56
13.59
17.48
20.00
6.35
10.00
6.45
12.63
8.15
10.00
14.60
1.69
29.30
15.42
5.66
49.11
9.07
10.00
41.28
16.13
66.56
10.00
7.70
2.78
17.47
16.05
64.38
10.00
0.93
5.00
3.05
14.28
27.10
10.00
1.27
10.00
7.17
15.65
54.18
12.70
29.63
10.00
41.58
16.28
70.36
10.00
14.04
16.05
64.38
20.00
4.89
6.54
6.23
10.00
8.46
14.21
26.24
5.00
8.72
0.65
21.72
17.81
122.61
10.00
38.96
18.71
161.72
10.00
31.08
17.16
98.16
10.00
28.07
16.70
82.63
5.31
8.79
3.51
3.47
3.82
4.24
5.00
7.23
0.61
13.66
17.03
0.00
3.67
93.86
0.00
3.90
16.74
0.00
4.12
84.47
0.00
4.78
16.97
91.52
ALTO
TOTAL
21530.06 M2
21530.06
UNIDAD
LONGITUD
TOTAL(VOLUME
N)
UNIDAD
M2
LONGITUD
TOTAL(VOLUME
N)
4621.66 M3
535.88
0.00
0.00
10.00
5.44
13.94
49.99
10.00
2.00
10.00
7.05
14.85
37.13
10.00
1.72
20.00
12.90
13.43
15.75
10.00
1.40
10.00
16.93
18.11
134.89
10.00
2.44
5.00
15.51
8.37
51.22
20.00
8.28
10.00
23.09
15.33
47.05
10.00
4.14
10.00
19.68
15.08
41.42
10.00
5.61
10.00
14.04
14.16
25.34
906.57
0.00
0.00
14.70
0.00
5.00
17.69
0.00
5.00
0.00
0.00
34.58
0.00
3.90
117.13
0.00
8.80
18.62
157.39
10.00
5.03
5.00
16.14
10.00
8.51
66.87
7.87
5.00
16.85
15.96
61.95
15.00
11.32
UNIDAD
10.00
34.22
16.41
74.69
10.00
4.77
5.00
14.84
15.89
59.85
0.00
5.00
15.57
0.00
5.00
0.00
2.72
52.26
0.00
2.41
15.87
59.57
20.00
20.27
10.00
29.30
15.53
51.48
1032.68
10.00
7.17
10.00
43.23
16.94
90.78
20.00
20.42
10.00
29.68
16.22
69.11
20.00
16.92
10.00
34.91
16.31
71.71
20.00
36.95
10.00
67.35
18.08
132.91
20.00
8.85
10.00
36.42
16.55
78.43
20.00
23.62
10.00
29.68
15.69
54.99
20.00
15.09
10.00
31.72
15.66
54.45
10.00
6.11
10.00
24.65
15.36
47.54
531.21
0.00
0.00
10.00
0.93
13.62
18.08
0.00
0.00
10.00
5.61
15.84
59.01
10.00
3.42
10.00
21.89
16.82
87.05
0.00
0.00
10.00
8.79
12.60
81.31
0.00
5.00
17.91
0.00
5.00
17.63
0.00
0.23
126.77
0.00
2.72
115.40
1615.32
0.00
0.00
20.00
10.56
13.59
17.48
20.00
6.35
10.00
6.45
12.63
8.15
10.00
1.69
20.00
32.37
15.42
49.11
10.00
10.21
10.00
41.28
16.13
66.56
10.00
2.78
10.00
20.51
16.05
64.38
10.00
0.93
5.00
3.05
14.28
27.10
10.00
1.27
10.00
7.17
15.65
54.18
20.00
43.56
10.00
41.58
16.28
70.36
20.00
7.37
10.00
14.04
16.05
64.38
20.00
4.89
10.00
8.46
14.21
26.24
5.00
0.65
10.00
24.65
17.81
122.61
10.00
10.88
10.00
38.96
18.71
161.72
10.00
3.86
10.00
31.08
17.16
98.16
10.00
4.92
10.00
28.07
16.70
82.63
5.00
0.61
10.00
14.30
17.03
93.86
0.00
0.00
10.00
4.57
16.74
84.47
0.00
0.00
10.00
5.34
16.97
91.52
VOLUMEN
TOTAL
UNIDAD
M2
VOLUMEN
TOTAL
29239.98 M3
4268.72
0.00
94.40
348.50
42.60
101.60
331.16
40.80
198.40
242.99
39.00
132.80
581.17
45.00
66.40
376.89
105.60
148.00
364.85
52.80
140.00
346.73
58.20
124.80
286.03
5521.61
0.00
0.00
321.93
0.00
52.00
544.70
0.00
67.20
625.46
56.40
66.40
422.87
65.40
84.80
408.58
UNIDAD
96.30
170.40
443.07
55.20
80.80
403.48
0.00
47.20
379.91
0.00
45.60
401.51
142.80
160.80
378.81
5881.98
63.00
186.40
484.34
142.80
161.60
428.08
134.40
172.00
435.34
178.80
221.60
578.40
108.00
174.40
453.33
151.20
161.60
389.11
128.40
165.60
386.80
60.00
151.20
365.57
3156.67
0.00
64.80
253.33
0.00
95.20
400.75
49.80
144.80
474.18
0.00
108.00
384.15
0.00
29.20
564.17
0.00
47.20
541.09
10411.00
0.00
187.20
251.42
97.20
99.20
198.29
40.80
262.40
370.08
71.40
183.20
422.48
46.80
141.60
415.70
35.40
48.80
294.17
37.80
101.60
386.43
190.80
183.20
432.92
102.00
124.80
415.70
90.00
107.20
289.78
19.20
151.20
555.52
73.20
179.20
634.10
51.60
164.80
501.07
55.80
158.40
464.12
18.90
125.60
492.02
0.00
90.40
468.72
0.00
93.60
485.20
LONGITUD
VOLUMEN
TOTAL
UNIDAD
UND.
9154.32
LONGITUD
VOLUMEN
TOTAL
UNIDAD
27462.95 UND.
3212.27
0.00
10.00
5.00
10.00
10.00
5.00
0.00
58.80
246.06
21.42
76.32
165.38
10.00
18.33
20.00
139.84
5.00
73.32
10.00
15.05
10.00
182.78
5.00
558.33
10.00
26.32
5.00
90.65
5.00
224.17
20.00
89.79
10.00
249.99
5.00
207.33
10.00
44.90
10.00
212.80
5.00
183.81
10.00
60.78
10.00
151.20
5.00
114.91
4981.13
0.00
0.00
0.00
0.00
5.00
154.63
0.00
0.00
5.00
42.00
5.00
489.11
0.00
0.00
5.00
94.75
5.00
644.94
10.00
54.68
9154.32
5.00
91.76
5.00
288.69
10.00
85.35
5.00
182.35
5.00
268.19
15.00
121.77
10.00
369.25
5.00
320.10
10.00
51.35
5.00
160.23
5.00
260.04
0.00
0.00
5.00
29.40
5.00
228.19
0.00
0.00
5.00
25.87
5.00
258.26
20.00
218.50
10.00
315.90
5.00
225.82
7239.07
10.00
77.28
10.00
468.08
5.00
385.14
20.00
219.65
10.00
320.46
5.00
297.36
20.00
183.75
10.00
378.08
5.00
308.13
20.00
398.35
10.00
728.16
5.00
551.00
20.00
95.76
10.00
393.86
5.00
335.37
20.00
255.44
10.00
320.46
5.00
239.95
20.00
162.36
10.00
342.06
5.00
237.43
10.00
66.31
10.00
265.82
5.00
208.83
2314.92
0.00
10.00
0.00
9.98
5.00
83.16
0.00
0.00
10.00
5.00
10.00
60.78
256.56
36.85
10.00
236.04
5.00
369.63
0.00
10.00
0.00
94.70
0.00
125.98
0.00
0.00
5.00
2.46
5.00
526.57
0.00
0.00
5.00
29.40
5.00
482.84
9715.55
0.00
20.00
0.00
113.71
5.00
80.86
20.00
68.48
10.00
69.92
5.00
38.95
10.00
18.10
20.00
350.90
5.00
215.23
10.00
109.83
10.00
446.60
5.00
287.78
10.00
30.00
10.00
220.87
5.00
278.33
10.00
9.98
5.00
33.15
5.00
122.91
10.00
13.60
10.00
77.28
5.00
236.62
20.00
470.40
10.00
448.92
5.00
303.08
20.00
80.04
10.00
151.20
5.00
278.33
20.00
10.00
52.64
91.88
5.00
118.91
5.00
7.07
10.00
265.82
5.00
510.45
10.00
117.22
10.00
421.88
5.00
661.94
10.00
41.54
10.00
336.68
5.00
413.84
10.00
53.20
10.00
302.74
5.00
352.09
5.00
6.60
10.00
154.36
5.00
397.66
0.00
0.00
10.00
5.00
0.00
10.00
5.00
49.67
359.75
0.00
57.27
387.33
PLANILLA DE METRADOS
INSTALACION DEL SERVICIO DE PROTECCION CONTRA INUNDACIONES
PROYECTO :
UBICACIN :
FECHA

LOCALIDAD
SAN PEDRO, NIO POBRE

PROV. :
DISTRITO
EL MILAGRO
DPTO. :
JULIO DEL 2014
PARTIDA
N
METRADO
DENOMINACION
UND.
CANT.
01.01.00
GLB.
1.00
01.02.00
GLB.
1.00
A.-

02.01.00
GLB.
1.00
02.02.00
GLB.
1.00
M2
21530.06

03.01.00
03.02.00
BOMBEO DE AGUA
03.03.00
GLB.
1.00
M3
14817.82
03.04.00
M3
27101.69
03.05.00
M3
4498.04
03.06.00
M2
21530.06

*
UA DE ANCLAJE
04.01.00
M2
7271.90
04.02.00
CONFORMACION DE RELLENO CON MATERIAL PROPIO DE LECHO DE RIO - UA DE ANCLAJ
M3
4621.66
PLATAFORMA DE ESPIGON
04.03.00
M2
91885.35
04.04.00
CONFORMACION DE RELLENO CON MAT. PROPIO DE LECHO DE RIO - PLATAFORMA DE ESP
M3
29239.98
CUERPO DE ESPIGON
04.05.00
UND.
9154.32
UND.
9154.32
04.06.00
B.-

REFORESTACIN
1.00

05.01.00
SEALIZACIN DE ZONAS DE REFORESTACIN
GLB.
1.00

06.01.00
EXCAVACIN ENCAJONADA P/PLANTAS MAYORES
M3
864.00
06.02.00
EXCAVACIN ENCAJONADA P/PLANTAS MENORES
M3
288.00
06.03.00
EXCAVACIN P/ARBUSTOS
M3
288.00
07.00.00 SEMBRADO
07.01.00
SEMBRADO DE PLANTONES MAYORES
UND.
3000.00
07.02.00
SEMBRADO DE PLANTONES MENORES
UND.
3000.00
07.03.00
SEMBRADO DE ARBUSTOS
UND.
3000.00
C.-
OTROS

08.01.00
TRABAJOS MITIGACIN CONTRA IMPACTOS AMBIENTALES NEGATIVOS
GLB.
1.00
09.01.00
CAPACITACIN TCNICA
GLB.
1.00
09.02.00
CAPACITACIN SOCIAL
GLB.
1.00
INUNDACIONES
UTCUBAMBA
AMAZONAS
PRESUPUESTO DE OBRA
PROYECTO :
UBICACIN :
FECHA

LOCALIDAD
SAN PEDRO, NIO POBR

PROV. :
DISTRITO
EL MILAGRO
DPTO. :
JULIO DEL 2014
PARTIDA
N
DENOMINACION
METRADO
COSTO
UND.
CANT.
UNITARIO

01.01.00
GLB.
1.00
12000.00
01.02.00
GLB.
1.00
3000.00
A.-

02.01.00
GLB.
1.00
15000.00
02.02.00
GLB.
1.00
10000.00

03.01.00
03.02.00
BOMBEO DE AGUA
M2
21530.06
18.15
GLB.
1.00
03.03.00
100000.00
M3
14817.82
14.94
03.04.00
M3
27101.69
14.94
03.05.00
M3
4498.04
14.94
03.06.00
M2
21530.06
12.43

*
UA DE ANCLAJE
04.01.00
M2
7271.90
14.37
04.02.00
M3
4621.66
15.03
04.03.00
M2
91885.35
14.37
04.04.00
CONFORMACION DE RELLENO CON MAT. PROPIO DE LECHO DE RIO - PLATAFORMA DE ESPI
M3
29239.98
15.03
UND.
9154.32
236.76
UND.
9154.32
17.97
GLB.
1.00
5000.00
*
04.05.00
04.06.00
B.-
CUERPO DE ESPIGON
REFORESTACIN

05.01.00

06.01.00
M3
864
22.58
06.02.00
M3
288
22.58
06.03.00
M3
288
22.58
07.00.00 SEMBRADO
07.01.00
UND.
3000.00
18.36
07.02.00
UND.
3000.00
12.24
07.03.00
C.-
UND.
3000.00
8.75
GLB.
1.00
100000.00
OTROS

08.01.00
09.01.00
CAPACITACIN TCNICA
GLB.
1.00
25000.00
09.02.00
CAPACITACIN SOCIAL
GLB.
1.00
25000.00
COSTO DIRECTO DE OBRA

GASTOS GENERALES ( 10 % DEL COSTO DIRECTO)
0.10
UTILIDAD ( 8 % DEL COSTO DIRECTO)
0.08
COSTO SUBTOTAL
IGV (18%)
0.18
VALOR REFERENCIAL
ELABORACIN DE EXPEDIENTE TCNICO (4% DEL COSTO DIRECTO)
0.04
ESTUDIO DE IMPACTO AMBIENTAL (1% DEL COSTO DIRECTO)
0.01
CIRA
GASTOS DE SUPERVISIN Y LIQUIDACIN (4% DEL COSTO DIRECTO)
0.04
PRESUPUESTO TOTAL
PRESUPUESTO DE INSUMOS
PROYECTO :
UBICACIN :
FECHA

LOCALIDAD
DISTRITO
EL MILAGRO
DPTO. :
JULIO DEL 2014
ITEM
DENOMINACION
UND.
CANT.
COSTO
UNITARIO
1.-
MATERIALES
A.-
1.00
PIEZAS DE ATAGUA METLICAS 0.40m x 2" x 6.00m
UND.
8970.86
2.00
MATERIAL PROPIO EXTRAIDO DE LECHO DE RIO
M3
73589.50
0.00
3.00
GEOTEXTIL
M2
308225.55
10.59
B.-
21.19
REFORESTACIN
4.00
PLANTONES MAYORES
BLS.
3000.00
12.71
5.00
PLANTONES MENORES
UND.
3000.00
8.47
6.00
ARBUSTOS
ML
3000.00
5.93
C.-
OTROS
2.-
MANO DE OBRA
A.-
2.A.1.-
MANO DE OBRA CALIFICADA
7.00
CAPATAZ
H-H
2955.97
17.12
8.00
OPERARIO
H-H
13003.42
15.56
9.00
OFICIAL
H-H
2009.47
13.04
H-H
29871.22
11.73
2.A.2.-
MANO DE OBRA NO CALIFICADA
10.00
PEON
B.-
REFORESTACIN
2.B.1.-
11.00
CAPATAZ.
H-H
490.40
17.12
12.00
OPERARIO.
H-H
0.00
15.56
13.00
OFICIAL.
H-H
0.00
13.04
2.B.2.-
14.00
PEON.
H-H
4904.00
11.73
3.-
EQUIPO Y HERRAMIENTAS
A.-
3.A.1-
EQUIPOS Y HERRAMIENTAS
15.00
RETROEXCAVADORA
H-H
4891.84
237.29
16.00
GRUA MARTILLO 125 HP, H=10M
H-M
2009.47
169.49
17.00
DESGASTE DE HERRAMIENTAS_5%
B.-
0.05
0.05
REFORESTACIN
3.B.1.-
18.00
DESGASTE DE HERRAMIENTAS_5%.
4.-
OTROS
19.00
GLB.
1.00
20.00
GLB.
1.00
12000.00
3000.00
21.00
GLB.
1.00
15000.00
22.00
GLB.
1.00
10000.00
23.00
BOMBEO DE AGUA
GLB.
1.00
100000.00
24.00
GLB.
1.00
100000.00
25.00
GLB.
1.00
5000.00
26.00
CAPACITACIN TCNICA
GLB.
1.00
25000.00
27.00
CAPACITACIN SOCIAL
GLB.
1.00
25000.00

COSTO SUBTOTAL
IGV (18%)
VALOR REFERENCIAL
CIRA
PRESUPUESTO TOTAL
A.- CONSTRUCCIN DE ESPIGON

ANALISIS DE COSTO UNITARIO
PROYECTO :
PARTIDA
N
03.01.00
ITEM
NOMBRE
DENOMINACION
METRADO
UND.
CANT.
M2
21530.06
COEF./ PARTIC.
REND.
600.00
PRECIOS
UND.
CANT.
UNITARIO
MATERIALES
1.00 PIEZAS DE ATAGUA METLICAS 0.40m x 2" x 6.00m
UND.
0.42
21.19
1.50 CAPATAZ
H-H
0.02
17.12
3.00 OPERARIO
H-H
0.04
15.56
3.00 OFICIAL
H-H
0.04
13.04
6.00 PEON
H-H
0.08
11.73
0.05
2.42
H-M
0.04
169.49
MANO DE OBRA
3.00 GRUA MARTILLO 125 HP, H=10M
COSTO DIRECTO UNITARIO
COSTO DIRECTO POR PARTIDA
PROYECTO :
PARTIDA
N
METRADO
NOMBRE
03.03.00
ITEM
DENOMINACION
REND.
UND.
CANT.
M3
14817.82
450.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
MANO DE OBRA
0.30 CAPATAZ
H-H
0.01
17.12
3.00 OPERARIO
H-H
0.05
15.56
0.00 OFICIAL
H-H
0.00
13.04
6.00 PEON
H-H
0.11
11.73
0.05
2.17
0.05
237.29
3.00 RETROEXCAVADORA
H-H

PROYECTO :
PARTIDA
N
NOMBRE
03.04.00
ITEM
DENOMINACION
METRADO
REND.
UND.
CANT.
M3
27101.69
450.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
MANO DE OBRA
0.30 CAPATAZ
H-H
0.01
17.12
3.00 OPERARIO
H-H
0.05
15.56
0.00 OFICIAL
H-H
0.00
13.04
6.00 PEON
H-H
0.11
11.73
0.05
2.17
0.05
237.29
H-H

PROYECTO :
PARTIDA
N
METRADO
NOMBRE
03.05.00
ITEM
DENOMINACION
REND.
UND.
CANT.
M3
4498.04
450.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
MANO DE OBRA
0.30 CAPATAZ
H-H
0.01
17.12
3.00 OPERARIO
H-H
0.05
15.56
0.00 OFICIAL
H-H
0.00
13.04
6.00 PEON
H-H
0.11
11.73
0.05
2.17
0.05
237.29
H-H

PROYECTO :
PARTIDA
N
NOMBRE
03.06.00
ITEM
DENOMINACION
METRADO
REND.
UND.
CANT.
M2
21530.06
450.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
MANO DE OBRA
1.50 CAPATAZ
H-H
0.03
17.12
3.00 OPERARIO
H-H
0.05
15.56
3.00 OFICIAL
H-H
0.05
13.04
6.00 PEON
H-H
0.11
11.73
0.05
3.23
H-M
0.05
169.49
3.00 GRUA MARTILLO 125 HP, H=10M

PROYECTO :
PARTIDA
N
METRADO
NOMBRE
04.01.00
ITEM
DENOMINACION
REND.
UND.
CANT.
M2
7271.90
150.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
3.00 GEOTEXTIL
M2
1.07
10.59
0.20 CAPATAZ
H-H
0.01
17.12
1.00 OPERARIO
H-H
0.05
15.56
0.00 OFICIAL
H-H
0.00
13.04
3.00 PEON
H-H
0.16
11.73
0.05
2.89
MANO DE OBRA
PROYECTO :
PARTIDA
METRADO
REND.
NOMBRE
UND.
CANT.
04.02.00
M3
4621.66
ITEM
DENOMINACION
450.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
2.00 MATERIAL PROPIO EXTRAIDO DE LECHO DE RIO
M3
1.20
0.00
0.60 CAPATAZ
H-H
0.01
17.12
3.00 OPERARIO
H-H
0.05
15.56
0.00 OFICIAL
H-H
0.00
13.04
6.00 PEON
H-H
0.11
11.73
0.05
2.26
0.05
237.29
MANO DE OBRA
H-H

PROYECTO :
PARTIDA
METRADO
REND.
NOMBRE
04.03.00
ITEM
DENOMINACION
UND.
CANT.
M2
91885.35
150.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
3.00 GEOTEXTIL
M2
1.07
10.59
0.20 CAPATAZ
H-H
0.01
17.12
1.00 OPERARIO
H-H
0.05
15.56
0.00 OFICIAL
H-H
0.00
13.04
3.00 PEON
H-H
0.16
11.73
0.05
2.89
MANO DE OBRA

PROYECTO :
PARTIDA
METRADO
REND.
NOMBRE
UND.
CANT.
04.04.00
M3
29239.98
ITEM
DENOMINACION
450.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
M3
1.20
0.00
0.60 CAPATAZ
H-H
0.01
17.12
3.00 OPERARIO
H-H
0.05
15.56
0.00 OFICIAL
H-H
0.00
13.04
6.00 PEON
H-H
0.11
11.73
0.05
2.26
0.05
237.29
MANO DE OBRA
H-H

PROYECTO :
PARTIDA
N
NOMBRE
04.05.00
ITEM
DENOMINACION
METRADO
REND.
UND.
CANT.
UND.
9154.32
90.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
3.00 GEOTEXTIL
M2
22.08
10.59
0.20 CAPATAZ
H-H
0.02
17.12
1.00 OPERARIO
H-H
0.09
15.56
MANO DE OBRA
0.00 OFICIAL
H-H
0.00
13.04
1.00 PEON
H-H
0.09
11.73
0.05
2.73

PROYECTO :
PARTIDA
N
METRADO
NOMBRE
04.06.00
ITEM
DENOMINACION
REND.
UND.
CANT.
UND.
9154.32
360.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
M3
3.60
0.00
0.60 CAPATAZ
H-H
0.01
17.12
3.00 OPERARIO
H-H
0.07
15.56
0.00 OFICIAL
H-H
0.00
13.04
3.00 PEON
H-H
0.07
11.73
0.05
2.05
0.07
237.29
MANO DE OBRA
H-H

B.- REFORESTACIN
PROYECTO :
PARTIDA
N
NOMBRE
06.01.00
ITEM
DENOMINACION
METRADO
REND.
UND.
CANT.
M3
864.00
5.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
MANO DE OBRA
0.10 CAPATAZ.
H-H
0.16
17.12
0.00 OPERARIO.
H-H
0.00
15.56
0.00 OFICIAL.
H-H
0.00
13.04
1.00 PEON.
H-H
1.60
11.73
0.05
21.50

PROYECTO :
PARTIDA
N
METRADO
NOMBRE
06.02.00
ITEM
DENOMINACION
REND.
UND.
CANT.
M3
288.00
5.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
MANO DE OBRA
0.10 CAPATAZ.
H-H
0.16
17.12
0.00 OPERARIO.
H-H
0.00
15.56
0.00 OFICIAL.
H-H
0.00
13.04
1.00 PEON.
H-H
1.60
11.73
0.05
21.50

PROYECTO :
PARTIDA
N
NOMBRE
06.03.00
ITEM
DENOMINACION
METRADO
REND.
UND.
CANT.
M3
288.00
5.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
MANO DE OBRA
0.10 CAPATAZ.
H-H
0.16
17.12
0.00 OPERARIO.
H-H
0.00
15.56
0.00 OFICIAL.
H-H
0.00
13.04
1.00 PEON.
H-H
1.60
11.73
0.05
21.50

07.00.00 SEMBRADO
PROYECTO :
PARTIDA
N
METRADO
NOMBRE
07.01.00
ITEM
DENOMINACION
REND.
UND.
CANT.
UND.
3000.00
20.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
4.00 PLANTONES MAYORES
BLS.
1.00
12.71
0.10 CAPATAZ.
H-H
0.04
17.12
0.00 OPERARIO.
H-H
0.00
15.56
0.00 OFICIAL.
H-H
0.00
13.04
1.00 PEON.
H-H
0.40
11.73
0.05
5.38
MANO DE OBRA

PROYECTO :
PARTIDA
N
METRADO
NOMBRE
07.02.00
ITEM
DENOMINACION
REND.
UND.
CANT.
UND.
3000.00
30.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
5.00 PLANTONES MENORES
UND.
1.00
8.47
0.10 CAPATAZ.
H-H
0.03
17.12
0.00 OPERARIO.
H-H
0.00
15.56
0.00 OFICIAL.
H-H
0.00
13.04
1.00 PEON.
H-H
0.27
11.73
0.05
3.58
MANO DE OBRA

PROYECTO :
PARTIDA
N
NOMBRE
METRADO
UND.
CANT.
REND.
07.03.00
ITEM
UND.
DENOMINACION
3000.00
40.00
COEF./ PARTIC.
UND.
CANT.
PRECIOS
UNITARIO
MATERIALES
6.00 ARBUSTOS
ML
1.00
5.93
0.10 CAPATAZ.
H-H
0.02
17.12
0.00 OPERARIO.
H-H
0.00
15.56
0.00 OFICIAL.
H-H
0.00
13.04
1.00 PEON.
H-H
0.20
11.73
0.05
2.69
MANO DE OBRA

TABLA DE RENDIMIENTO
INSTALACION DEL SERVICIO DE PRO
A INUNDACIONES
PROYECTO :
UBICACIN :

UTCUBAMBA
AMAZONAS
FECHA
COSTO
PARCIAL
PARTIDA
SUBTOTAL
15000.00
-545679.42
01.00.00
12000
0.00
01.01.00
3000.00
0.00
01.02.00
0.00
A.-
5742541.80
0.00
25000.00
15000.00
10000.00
1451847.49
0.00
02.00.00
0.00
02.01.00
0.00
02.02.00
0.00
03.00.00
390840.67
0.00
100000.00
0.00
03.02.00
221321.29
0.00
14.94 03.03.00
404795.17
0.00
14.94 03.04.00
67183.52
0.00
14.94 03.05.00
267706.84
0.00
12.43 03.06.00
4265694.31
0.00
18.15 03.01.00
04.00.00
*
104484.16
0.00
14.37 04.01.00
69477.52
0.00
15.03 04.02.00
*
1320226.96
0.00
14.37 04.03.00
439565.27
0.00
15.03 04.04.00
*
2167418.65
0.00
236.76 04.05.00
164521.75
0.00
17.97 04.06.00
0.00
B.-
155562.93
0.00
5000.00
5000.00
0.00
0.00
32514.87
0.00
05.00.00
05.01.00
06.00.00
19508.92
0.00
22.58 06.01.00
6502.97
0.00
22.58 06.02.00
6502.97
0.00
22.58 06.03.00
118048.06
0.00
07.00.00
55070.42
0.00
18.36 07.01.00
36713.61
0.00
12.24 07.02.00
26264.02
0.00
8.75 07.03.00
0.00
150000.00
C.-
0.00
0.00
100000.00
100000.00
08.00.00
0.00
08.01.00
0.00
50000.00
09.00.00
0.00
25000.00
0.00
09.01.00
25000.00
0.00
09.02.00
0.00
S/.
6063104.72
0.00
S/.
606310.47
-545679.42
S/.
485048.38
-545679.42
S/.
7154463.57
S/.
1287803.44
-545679.42
S/.
8442267.01
0.00
S/.
242524.19
S/.
60631.05
S/.
0.00
S/.
242524.19
S/.
8987946.44
-545679.42
-545679.42
-545679.42
CUADRO DE IN
-545679.42
-545679.42
-545679.42
PROYECTO :
-545679.42
UBICACIN :
FECHA
JULIO DEL 2014
UTCUBAMBA
-545679.42
AMAZONAS
-545679.42
-545679.42
-545679.42
COSTO
PARCIAL
-545679.42
SUBTOTAL
3536579.97
190060.54
ITEM
-545679.42
-545679.42
1.-
-545679.42
A.25.00
1.00
62.36
0.00
2.00
3265101.13
12.50
3.00
-545679.42
B.38135.59
-545679.42
15.00
4.00
25423.73
-545679.42
10.00
5.00
17796.61
-545679.42
7.00
6.00
C.2.A.-
279124.78
2.A.1.-
-545679.42
50592.10
-545679.42
20.20
7.00
202324.40
-545679.42
18.36
8.00
26208.28
-545679.42
15.39
350353.99
350353.99
-545679.42
9.00
2.A.2.-
-545679.42
13.84
10.00
B.8393.32
2.B.1.-
-545679.42
8393.32
-545679.42
20.20
11.00
0.00
-545679.42
18.36
12.00
-545679.42
15.39
0.00
57518.10
-545679.42
57518.10
13.00
2.B.2.-
13.84
-545679.42
14.00
3.A.-
1532838.99
3.A.1-
-545679.42
1160776.56
-545679.42
340588.49
31473.94
280.00
15.00
200.00
16.00
-545679.42
17.00
-545679.42
3.B.1.-
-545679.42
18.00
-545679.42
4.-
B.3295.57
3295.57
295000.00
12000.00
19.00
3000.00
20.00
15000.00
21.00
10000.00
22.00
100000.00
23.00
100000.00
-545679.42
118000.00
5000.00
25.00
25000.00
26.00
25000.00
-545679.42
29500.00
-545679.42
S/.
6063104.72
606310.47
-545679.42
485048.38
-545679.42
7154463.57
1287803.44
-545679.42
8442267.01
0.00
242524.19
60631.05
0.00
242524.19
8987946.44
CCIN DE ESPIGONES
O DE TIERRAS
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
1.50
3.00
3.00
6.00
PRECIOS
24.00
POR PARTIDA
27.00
PARCIAL
SUBTOTAL
CANTIDAD
COSTO
8.83
190060.54
8.83
8970.86
0.00
0.00
2.42
190060.54
0.00
52203.46
0.34
430.60
7369.85
0.62
861.20
13399.72
0.52
861.20
11232.12
0.94
1722.40
20201.76
6.90
148576.67
0.12
1076.50
2610.17
861.20
145966.50
6.78
S/.
52203.46
18.15
S/.
390840.67
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
0.30
3.00
0.00
6.00
PRECIOS
PARCIAL
POR PARTIDA
SUBTOTAL
CANTIDAD
COSTO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.17
32187.04
0.09
79.03
1352.59
0.83
790.28
12296.28
0.00
0.00
0.00
1.25
1580.57
18538.18
12.76
189134.24
0.11
740.89
1609.35
12.66
790.28
187524.89
S/.
32187.04
14.94
S/.
221321.29
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
0.30
3.00
0.00
6.00
PRECIOS
PARCIAL
POR PARTIDA
SUBTOTAL
CANTIDAD
COSTO
0.00
0.00
0.00
0.00
0.00
0.00
2.17
0.09
0.00
0.00
58869.88
144.54
2473.88
58869.88
0.83
1445.42
0.00
0.00
0.00
1.25
2890.85
33906.20
12.76
22489.81
345925.28
0.11
1355.08
2943.49
12.66
1445.42
342981.79
S/.
14.94
S/.
404795.17
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
0.30
3.00
0.00
6.00
PRECIOS
PARCIAL
POR PARTIDA
SUBTOTAL
CANTIDAD
COSTO
0.00
0.00
0.00
0.00
2.17
0.00
9770.59
0.09
23.99
410.59
0.83
239.90
3732.61
0.00
0.00
0.00
1.25
479.79
5627.38
12.76
57412.94
0.11
12.66
S/.
9770.59
224.90
488.53
239.90
56924.41
14.94
S/.
67183.52
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
1.50
3.00
3.00
6.00
SUBTOTAL
CANTIDAD
PRECIOS
PARCIAL
POR PARTIDA
COSTO
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.23
69604.61
0.46
574.13
9826.46
0.83
1148.27
17866.30
0.70
1148.27
14976.16
1.25
2296.54
9.20
S/.
26935.68
198102.23
0.16
1076.50
3480.23
9.04
1148.27
194622.00
12.43
69604.61
S/.
267706.84
CIN DE ESPIGN
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
0.20
1.00
0.00
3.00
SUBTOTAL
CANTIDAD
PRECIOS
PARCIAL
POR PARTIDA
COSTO
11.33
82425.18
11.33
7780.94
2.89
82425.18
21008.55
0.18
77.57
1327.58
0.83
387.83
6034.45
0.00
0.00
0.00
1.88
1163.50
13646.53
0.14
1050.43
0.14
363.60
S/.
21008.55
1050.43
14.37
S/.
104484.16
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
0.60
3.00
0.00
6.00
SUBTOTAL
CANTIDAD
PRECIOS
PARCIAL
POR PARTIDA
COSTO
0.00
4.70
0.00
5545.99
2.26
0.18
49.30
843.74
0.83
246.49
3835.19
0.00
0.00
0.00
1.25
492.98
5782.04
12.77
59011.85
0.11
12.66
S/.
4.70
10460.97
231.08
523.05
246.49
58488.80
15.03
S/.
CUADRILLA BASE
69477.52
10461.0
CAPATAZ
OPERARIO
OFICIAL
PEON
0.20
1.00
0.00
3.00
PRECIOS
PARCIAL
POR PARTIDA
SUBTOTAL
CANTIDAD
COSTO
11.33
1041497.03
11.33
98317.32
1041497.03
265457.08 265457.08
2.89
0.18
980.11
16774.84
0.83
4900.55
76249.26
0.00
0.00
0.00
1.88
14701.66
172432.97
0.14
13272.85
0.14
4594.27
13272.85
0.00
0.00
0.00
S/.
14.37
S/.
1320226.96
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
0.60
3.00
0.00
6.00
PRECIOS
PARCIAL
POR PARTIDA
SUBTOTAL
CANTIDAD
COSTO
0.00
29.74
0.00
35087.97
2.26
29.74
66183.71
0.18
311.89
5338.13
0.83
1559.47
24264.22
0.00
0.00
0.00
1.25
3118.93
36581.36
12.77
373351.82
0.11
1462.00
3309.19
12.66
1559.47
370042.63
S/.
66183.71
15.03
S/.
439565.27
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
0.20
1.00
0.00
1.00
PRECIOS
PARCIAL
POR PARTIDA
SUBTOTAL
CANTIDAD
233.90
233.90
COSTO
2141178.92
202127.29
2.73
2141178.92
24990.21
0.30
162.74
2785.39
1.38
813.72
12660.88
24990.21
0.00
0.00
0.00
1.04
813.72
9543.93
0.14
1249.51
0.14
457.72
1249.51
0.00
0.00
0.00
S/.
236.76
S/.
2167418.65
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
0.60
3.00
0.00
3.00
PRECIOS
PARCIAL
POR PARTIDA
SUBTOTAL
CANTIDAD
COSTO
0.00
27.93
0.00
32955.54
2.05
27.93
18742.66
0.23
122.06
2089.05
1.04
610.29
9495.66
0.00
0.00
0.00
0.78
610.29
7157.95
15.92
145751.17
0.10
457.72
937.13
15.82
610.29
144814.03
S/.
18742.66
17.97
S/.
164521.75
TACIN
PRELIMINARES
O DE TIERRAS
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
0.10
0.00
0.00
1.00
PRECIOS
PARCIAL
POR PARTIDA
SUBTOTAL
CANTIDAD
COSTO
0.00
0.00
0.00
0.00
0.00
0.00
21.50
0.00
0.00
18579.92
2.74
138.24
2366.01
0.00
0.00
0.00
18579.92
0.00
0.00
0.00
18.77
1382.40
16213.91
1.08
929.00
1.08
43.20
929.00
0.00
0.00
0.00
S/.
22.58
S/.
19508.92
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
0.10
0.00
0.00
1.00
PRECIOS
PARCIAL
POR PARTIDA
SUBTOTAL
CANTIDAD
COSTO
0.00
0.00
0.00
0.00
0.00
0.00
21.50
0.00
0.00
6193.31
2.74
46.08
788.67
0.00
0.00
0.00
0.00
0.00
0.00
18.77
460.80
5404.64
1.08
309.67
1.08
14.40
309.67
0.00
0.00
0.00
S/.
6193.31
22.58
S/.
6502.97
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
0.10
0.00
0.00
1.00
PRECIOS
PARCIAL
POR PARTIDA
SUBTOTAL
CANTIDAD
COSTO
0.00
0.00
0.00
0.00
0.00
0.00
21.50
0.00
6193.31
2.74
46.08
788.67
0.00
0.00
0.00
0.00
0.00
0.00
18.77
460.80
5404.64
1.08
309.67
1.08
0.00
S/.
0.00
14.40
309.67
0.00
0.00
22.58
S/.
6502.97
6193.31
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
0.10
0.00
0.00
1.00
PRECIOS
PARCIAL
POR PARTIDA
SUBTOTAL
CANTIDAD
COSTO
12.71
38135.59
12.71
3000.00
5.38
38135.59
16128.41
0.68
120.00
2053.83
0.00
0.00
0.00
0.00
0.00
0.00
4.69
1200.00
14074.58
0.27
806.42
0.27
150.00
806.42
0.00
0.00
0.00
S/.
16128.41
18.36
S/.
55070.42
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
0.10
0.00
0.00
1.00
PRECIOS
PARCIAL
POR PARTIDA
SUBTOTAL
CANTIDAD
COSTO
8.47
25423.73
8.47
3000.00
3.58
25423.73
10752.27
0.46
80.00
1369.22
0.00
0.00
0.00
0.00
0.00
0.00
3.13
800.00
9383.05
0.18
537.61
0.18
150.00
537.61
0.00
0.00
0.00
S/.
12.24
S/.
36713.61
CUADRILLA BASE
CAPATAZ
OPERARIO
OFICIAL
PEON
10752.27
0.10
0.00
0.00
PRECIOS
PARCIAL
1.00
POR PARTIDA
SUBTOTAL
CANTIDAD
COSTO
5.93
17796.61
5.93
3000.00
2.69
8064.20
0.34
60.00
1026.92
0.00
0.00
0.00
0.00
0.00
0.00
2.35
600.00
7037.29
0.13
S/.
N AMBIENTAL
17796.61
403.21
0.13
150.00
403.21
0.00
0.00
0.00
8.75
S/.
26264.02
8064.20
TABLA DE RENDIMIENTOS Y CUADRILLAS BASE

PROYECTO :
UBICACIN :
FECHA

LOCALIDAD
DISTRITO
EL MILAGRO
PROV. :
UTCUBAMBA
DPTO. :
AMAZONAS
PARTIDA
DENOMINACION
RENDIMIENTO
UND.
CANT.
CUADRILLA BASE
CAPATAZ
OPERARIO
TRABAJOS PROVISIONALES
GLB.
GLB.
TRABAJOS PRELIMINARES
GLB.
GLB.
BOMBEO DE AGUA
M2
600.00
1.50
3.00
GLB.
M3
450.00
0.30
3.00
M3
450.00
0.30
3.00
M3
450.00
0.30
3.00
M2
450.00
1.50
3.00
M2
150.00
0.20
1.00
M3
450.00
0.60
3.00
M2
150.00
0.20
1.00
CONFORMACION DE RELLENO CON MAT. PROPIO DE LECHO DE RIO - PLATAFORMA DE ESPIG
M3
450.00
0.60
3.00
CONSTRUCCIN DE ESPIGN
UA DE ANCLAJE
CUERPO DE ESPIGON
UND.
90.00
0.20
1.00
UND.
360.00
0.60
3.00
REFORESTACIN
GLB.
M3
5.00
0.10
M3
5.00
0.10
M3
5.00
0.10
UND.
20.00
0.10
UND.
30.00
0.10
SEMBRADO
UND.
40.00
0.10
OTROS
MITIGACIN AMBIENTAL
GLB.
CAPACITACIN
CAPACITACIN TCNICA
GLB.
CAPACITACIN SOCIAL
GLB.
CUADRO DE INCIDENCIAS
PROYECTO :
UBICACIN :
FECHA

LOCALIDAD
SAN PEDRO, NIO POBRPROV. :
UTCUBAMBA
DISTRITO
EL MILAGRO
AMAZONAS
DPTO. :
JULIO DEL 2014
DENOMINACION
UND.
CANT.
COSTO
UNITARIO
PARCIAL
MATERIALES
UND.
8970.86
21.19
M3
73589.50
0.00
190060.54
62.36
GEOTEXTIL
M2
###
10.59
3265101.13
REFORESTACIN
PLANTONES MAYORES
BLS.
3000.00
12.71
38135.59
PLANTONES MENORES
UND.
3000.00
8.47
25423.73
ML
3000.00
5.93
17796.61
ARBUSTOS
OTROS
MANO DE OBRA
CAPATAZ
H-H
2955.97
17.12
50592.10
OPERARIO
H-H
13003.42
15.56
202324.40
OFICIAL
H-H
2009.47
13.04
26208.28
H-H
29871.22
11.73
350353.99

PEON
REFORESTACIN
CAPATAZ.
H-H
490.40
17.12
8393.32
OPERARIO.
H-H
0.00
15.56
0.00
OFICIAL.
H-H
0.00
13.04
0.00
H-H
4904.00
11.73
57518.10
RETROEXCAVADORA
H-H
4891.84
237.29
1160776.56
H-M

PEON.
2009.47
169.49
340588.49
0.05
0.00
31473.94
0.05
0.00
3295.57
GLB.
1.00
12000.00
12000.00
GLB.
1.00
3000.00
3000.00
GLB.
1.00
15000.00
15000.00
GLB.
1.00
10000.00
10000.00
BOMBEO DE AGUA
GLB.
1.00
100000.00
100000.00
GLB.
1.00
100000.00
100000.00
GLB.
1.00
5000.00
5000.00
CAPACITACIN TCNICA
GLB.
1.00
25000.00
25000.00
CAPACITACIN SOCIAL
GLB.
1.00
25000.00
25000.00
REFORESTACIN
OTROS
S/.
25.00
25.00
25.00
25.00
0.00
2242.71
2242.71
2242.71
2242.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
107.65
107.65
107.65
107.65
0.00
215.30
215.30
215.30
215.30
0.00
215.30
215.30
215.30
215.30
0.00
430.60
430.60
430.60
430.60
0.00
0.00
0.00
0.00
0.00
0.00
269.13
269.13
269.13
269.13
0.00
215.30
215.30
215.30
215.30
0.00
25.00
25.00
25.00
25.00
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
19.76
19.76
19.76
19.76
0.00
197.57
197.57
197.57
197.57
0.00
0.00
0.00
0.00
0.00
0.00
395.14
395.14
395.14
395.14
0.00
0.00
0.00
0.00
0.00
0.00
185.22
185.22
185.22
185.22
0.00
197.57
197.57
197.57
197.57
0.00
25.00
25.00
25.00
25.00
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
36.14
36.14
36.14
36.14
0.00
361.36
361.36
361.36
361.36
0.00
0.00
0.00
0.00
0.00
0.00
722.71
722.71
722.71
722.71
0.00
0.00
0.00
0.00
0.00
0.00
338.77
338.77
338.77
338.77
0.00
361.36
361.36
361.36
361.36
0.00
25.00
25.00
25.00
25.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.00
6.00
6.00
6.00
0.00
59.97
59.97
59.97
59.97
0.00
0.00
0.00
0.00
0.00
0.00
119.95
119.95
119.95
119.95
0.00
0.00
0.00
0.00
0.00
0.00
56.23
56.23
56.23
56.23
0.00
59.97
59.97
59.97
59.97
0.00
25.00
25.00
25.00
25.00
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
143.53
143.53
143.53
143.53
0.00
287.07
287.07
287.07
287.07
0.00
287.07
287.07
287.07
287.07
0.00
574.13
574.13
574.13
574.13
0.00
0.00
0.00
0.00
0.00
0.00
269.13
269.13
269.13
269.13
0.00
287.07
287.07
287.07
287.07
0.00
25.00
25.00
25.00
25.00
0.00
1945.23
1945.23
1945.23
1945.23
0.00
0.00
0.00
0.00
0.00
0.00
19.39
19.39
19.39
19.39
0.00
96.96
96.96
96.96
96.96
0.00
0.00
0.00
0.00
0.00
0.00
290.88
290.88
290.88
290.88
0.00
0.00
0.00
0.00
0.00
0.00
90.90
90.90
90.90
90.90
0.00
25.00
25.00
25.00
25.00
0.00
1386.50
1386.50
1386.50
1386.50
0.00
0.00
0.00
0.00
0.00
0.00
12.32
12.32
12.32
12.32
0.00
61.62
61.62
61.62
61.62
0.00
0.00
0.00
0.00
0.00
0.00
123.24
123.24
123.24
123.24
0.00
0.00
0.00
0.00
0.00
0.00
57.77
57.77
57.77
57.77
0.00
61.62
61.62
61.62
61.62
0.00
25.00
25.00
25.00
25.00
0.00
24579.33
24579.33
24579.33
24579.33
0.00
0.00
0.00
0.00
0.00
0.00
245.03
245.03
245.03
245.03
0.00
1225.14
1225.14
1225.14
1225.14
0.00
0.00
0.00
0.00
0.00
0.00
3675.41
3675.41
3675.41
3675.41
0.00
0.00
0.00
0.00
0.00
0.00
1148.57
1148.57
1148.57
1148.57
0.00
0.00
0.00
0.00
0.00
0.00
25.00
25.00
25.00
25.00
0.00
8771.99
8771.99
8771.99
8771.99
0.00
0.00
0.00
0.00
0.00
0.00
77.97
77.97
77.97
77.97
0.00
389.87
389.87
389.87
389.87
0.00
0.00
0.00
0.00
0.00
0.00
779.73
779.73
779.73
779.73
0.00
0.00
0.00
0.00
0.00
0.00
365.50
365.50
365.50
365.50
0.00
389.87
389.87
389.87
389.87
0.00
25.00
25.00
25.00
25.00
0.00
50531.82
50531.82
50531.82
50531.82
0.00
0.00
0.00
0.00
0.00
0.00
40.69
40.69
40.69
40.69
0.00
203.43
203.43
203.43
203.43
0.00
0.00
0.00
0.00
0.00
0.00
203.43
203.43
203.43
203.43
0.00
0.00
0.00
0.00
0.00
0.00
114.43
114.43
114.43
114.43
0.00
0.00
0.00
0.00
0.00
0.00
25.00
25.00
25.00
25.00
0.00
8238.88
8238.88
8238.88
8238.88
0.00
0.00
0.00
0.00
0.00
0.00
30.51
30.51
30.51
30.51
0.00
152.57
152.57
152.57
152.57
0.00
0.00
0.00
0.00
0.00
0.00
152.57
152.57
152.57
152.57
0.00
0.00
0.00
0.00
0.00
0.00
114.43
114.43
114.43
114.43
0.00
152.57
152.57
152.57
152.57
0.00
25.00
25.00
25.00
25.00
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
34.56
34.56
34.56
34.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
345.60
345.60
345.60
345.60
0.00
0.00
0.00
0.00
0.00
0.00
10.80
10.80
10.80
10.80
0.00
0.00
0.00
0.00
0.00
0.00
25.00
25.00
25.00
25.00
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
11.52
11.52
11.52
11.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
115.20
115.20
115.20
115.20
0.00
0.00
0.00
0.00
0.00
0.00
3.60
3.60
3.60
3.60
0.00
0.00
0.00
0.00
0.00
0.00
25.00
25.00
25.00
25.00
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
11.52
11.52
11.52
11.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
115.20
115.20
115.20
115.20
0.00
0.00
0.00
0.00
0.00
0.00
3.60
3.60
3.60
3.60
0.00
0.00
0.00
0.00
0.00
0.00
25.00
25.00
25.00
25.00
0.00
750.00
750.00
750.00
750.00
0.00
0.00
0.00
0.00
0.00
0.00
30.00
30.00
30.00
30.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
300.00
300.00
300.00
300.00
0.00
0.00
0.00
0.00
0.00
0.00
37.50
37.50
37.50
37.50
0.00
0.00
0.00
0.00
0.00
0.00
25.00
25.00
25.00
25.00
0.00
750.00
750.00
750.00
750.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
20.00
20.00
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200.00
200.00
200.00
200.00
0.00
0.00
0.00
0.00
0.00
0.00
37.50
37.50
37.50
37.50
0.00
0.00
0.00
0.00
0.00
0.00
25.00
25.00
25.00
25.00
0.00
750.00
750.00
750.00
750.00
0.00
0.00
0.00
0.00
0.00
0.00
15.00
15.00
15.00
15.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
150.00
150.00
150.00
150.00
0.00
0.00
0.00
0.00
0.00
0.00
37.50
37.50
37.50
37.50
0.00
0.00
0.00
0.00
0.00
0.00
SE
NUNDACIONES
PRESUPUES
INSTALACION DEL SERVICI
PROYECTO :
INSTALACIN DEL SERVICIO DE PROTECCIN Y CONTROL DE INUNDACIONE
UBICACIN :
FECHA
JULIO DEL 2014
CUADRILLA BASE
PARTIDA
OFICIAL
PEON
01.00.00
01.01.00
01.02.00
A.02.00.00
02.01.00
02.02.00
03.00.00
3.00
6.00
03.01.00
03.02.00
3.00
6.00
03.03.00
6.00
03.04.00
6.00
03.05.00
6.00
03.06.00
04.00.00
*
3.00
04.01.00
6.00
04.02.00
*
3.00
04.03.00
6.00
04.04.00
*
1.00
04.05.00
3.00
04.06.00
B.05.00.00
05.01.00
06.00.00
1.00
06.01.00
1.00
06.02.00
1.00
06.03.00
1.00
07.01.00
1.00
07.02.00
07.00.00
1.00
07.03.00
C.08.00.00
08.01.00
09.00.00
09.01.00
09.02.00
CUAD
PROYECTO :
COSTO
INCID.
SUBTOTAL
3536579.97
FECHA
JULIO DEL 2014
ITEM
58.33
1.-
A.3.13
1.00
0.00
53.85
B.0.63
4.00
0.42
5.00
0.29
6.00
C.-
279124.78
4.60
0.83
3.34
0.43
350353.99
5.78
5.78
UBICACIN :
8393.32
0.14
0.14
0.00
0.00
57518.10
0.95
0.95
1532838.99
25.28
19.14
5.62
0.52
3295.57
0.05
0.05
295000.00
4.87
0.20
0.05
0.25
0.16
1.65
1.65
0.08
0.41
0.41
6063104.72
0.00
100.00
0.0000000
25.00
0.00
0.00
0.00
0.00
0.00
0.00
13050.8645528407
0.00
0.00
1842.4621162983
0.00
0.00
3349.9311205424
0.00
0.00
2808.0304981017
0.00
0.00
5050.4408178983
0.00
0.00
37144.1676344217
0.00
0.00
652.543227642
0.00
0.00
36491.6244067797
0.00
47515.1359463277
25.00
0.00
0.00
0.00
0.00
0.00
0.00
8046.7601286545
0.00
0.00
338.1475658522
0.00
0.00
3074.0687804746
0.00
0.00
0.00
0.00
4634.5437823277
0.00
0.00
47283.5612380711
0.00
0.00
402.3380064327
0.00
0.00
46881.2232316384
0.00
25.00
0.00
0.00
0.00
0.00
0
0
0.00
0.00
14717.4710020298
0.00
0.00
618.4696592502
0.00
0.00
0.00
0.00
0.00
0.00
8476.5498950509
0.00
0.00
86481.3204653557
0.00
0.00
735.8735501015
0.00
0.00
85745.4469152542
0.00
5622.4514477288
25.00
0.00
0.00
0.00
0.00
2442.6466757621
0.00
0.00
102.6469056415
0.00
0.00
933.1536876502
0.00
0.00
0.00
0.00
1406.8460824704
0.00
0.00
14353.2343240957
0.00
0.00
122.1323337881
0.00
0.00
14231.1019903076
0.00
25.00
0.00
0.00
0.00
0.00
0.00
0.00
17401.1527371209
0.00
0.00
2456.6161550644
0.00
0.00
4466.5748273898
0.00
0.00
3744.0406641356
0.00
0.00
6733.9210905311
0.00
0.00
49525.5568458956
0.00
0.00
870.057636856
0.00
0.00
48655.4992090396
0.00
25.00
0.00
0.00
20606.2942923511
0.00
0.00
5252.1384518645
0.00
0.00
331.8946049821
0.00
0.00
1508.6118408277
0.00
0.00
0.00
0.00
3411.6320060548
0.00
0.00
262.6069225932
0.00
0.00
262.6069225932
0.00
25.00
0.00
0.00
1.1749982109
0.00
0.00
2615.2431290445
0.00
0.00
210.9356788215
0.00
0.00
958.7985400976
0.00
0.00
0.00
0.00
1445.5089101254
0.00
0.00
14752.9621143681
0.00
0.00
130.7621564522
0.00
0.00
14622.1999579159
0.00
25.00
0.00
0.00
260374.258018185
0.00
0.00
66364.268752612
0.00
0.00
4193.7094698549
0.00
0.00
19062.3157720678
0.00
0.00
0.00
0.00
43108.2435106893
0.00
0.00
3318.2134376306
0.00
0.00
3318.2134376306
0.00
0.00
0.00
25.00
0.00
0.00
7.4338922034
0.00
0.00
16545.9277525333
0.00
0.00
1334.5323283526
0.00
0.00
6066.0560379661
0.00
0.00
0.00
0.00
9145.3393862147
0.00
0.00
93337.9549187001
0.00
0.00
827.2963876267
0.00
0.00
92510.6585310734
0.00
25.00
0.00
0.00
535294.731074153
0.00
0.00
6247.5532426224
0.00
0.00
696.3486240756
0.00
0.00
3165.2210185254
0.00
0.00
0.00
0.00
2385.9836000214
0.00
0.00
312.3776621311
0.00
0.00
312.3776621311
0.00
0.00
0.00
25.00
0.00
0.00
6.9821051879
0.00
0.00
4685.6649319668
0.00
0.00
522.2614680567
0.00
0.00
2373.9157638941
0.00
0.00
0.00
0.00
1789.487700016
0.00
0.00
36437.7916284251
0.00
0.00
234.2832465983
0.00
0.00
36203.5083818267
0.00
25.00
0.00
0.00
0.00
0.00
0
0
0.00
0.00
4644.9811525424
0.00
0.00
591.5031864407
0.00
0.00
0.00
0.00
0.00
0.00
4053.4779661017
0.00
0.00
232.2490576271
0.00
0.00
232.2490576271
0.00
0.00
0.00
25.00
0.00
0.00
0.00
0.00
0.00
0.00
1548.3270508475
0.00
0.00
197.1677288136
0.00
0.00
0.00
0.00
0.00
0.00
1351.1593220339
0.00
0.00
77.4163525424
0.00
0.00
77.4163525424
0.00
0.00
0.00
25.00
0.00
0.00
0.00
0.00
0
0
0.00
0.00
1548.3270508475
0.00
0.00
197.1677288136
0.00
0.00
0.00
0.00
0.00
0.00
1351.1593220339
0.00
0.00
77.4163525424
0.00
0.00
77.4163525424
0.00
0.00
0.00
25.00
0.00
0.00
9533.8983050848
0.00
0.00
4032.1016949153
0.00
0.00
513.4576271186
0.00
0.00
0.00
0.00
0.00
0.00
3518.6440677966
0.00
0.00
201.6050847458
0.00
0.00
201.6050847458
0.00
0.00
0.00
25.00
0.00
0.00
6355.9322033898
0.00
0.00
2688.0677966102
0.00
0.00
342.3050847458
0.00
0.00
0.00
0.00
0.00
0.00
2345.7627118644
0.00
0.00
134.4033898305
0.00
0.00
134.4033898305
0.00
0.00
0.00
25.00
0.00
0.00
4449.1525423729
0.00
0.00
2016.0508474576
0.00
0.00
256.7288135593
0.00
0.00
0.00
0.00
0.00
0.00
1759.3220338983
0.00
0.00
100.8025423729
0.00
0.00
100.8025423729
0.00
0.00
PRESUPUESTO DESAGREGADO DE OBRA

INSTALACION DEL SERVICIO DE PROTECCION CONTRA INUNDACION
ROYECTO :
BICACIN :
ECHA

LOCALIDAD
SAN PEDRO, NIO POBRE Y PAPAYA BPROV. :
DISTRITO
EL MILAGRO
DPTO. :
JULIO DEL 2014
PARTIDA
DENOMINACION
METRADO
UND.
COSTO
CANT.
MATERIALES
0.00
GLB.
1.00
GLB.
1.00
GLB.
1.00
GLB.
1.00
0.00
BOMBEO DE AGUA
190060.54
M2
GLB.
21530.06
190060.54
1.00
M3
14817.82
0.00
M3
27101.69
0.00
M3
4498.04
0.00
M2
21530.06
0.00
3265163.50
UA DE ANCLAJE
M2
7271.90
CONFORMACION DE RELLENO CON MATERIAL PROPIO DE LECHO DE RIO - UA DE ANCLAJ
M3
4621.66
4.70
0.00
0.00
#N/A
M2
91885.35
1041497.03
CONFORMACION DE RELLENO CON MAT. PROPIO DE LECHO DE RIO - PLATAFORMA DE ESP
M3
29239.98
29.74
CUERPO DE ESPIGON
82425.18
#N/A
UND.
9154.32
2141178.92
UND.
9154.32
27.93
GLB.
1.00
REFORESTACIN
0.00
0.00
M3
864.00
0.00
M3
288.00
0.00
M3
288.00
0.00
UND.
3000.00
38135.59
UND.
3000.00
25423.73
SEMBRADO
81355.93
3000.00
17796.61
OTROS
MITIGACIN AMBIENTAL
0.00
GLB.
1.00
CAPACITACIN TCNICA
GLB.
1.00
CAPACITACIN SOCIAL
GLB.
1.00
CAPACITACIN
0.00
3536579.97
353658.00
282926.40
COSTO SUBTOTAL
4173164.37
IGV (18%)
751169.59
VALOR REFERENCIAL
4924333.96

CIRA
PRESUPUESTO TOTAL
CUADRO DE FLETES GENERAL
ROYECTO :
BICACIN :
CHA
UND.

LOCALIDAD
SAN PEDRO, NIO POBRE Y PAPAYA BAJ PROV. :
DISTRITO
EL MILAGRO
DPTO. :
JULIO DEL 2014
DENOMINACION
UND.
CANT.
PESO
UNITARIO
MATERIALES
UND.
8970.86
M3
73589.50
GEOTEXTIL
M2
308225.55
0.075
REFORESTACIN
PLANTONES MAYORES
BLS.
3000.00
30.00
PLANTONES MENORES
UND.
3000.00
10.00
ML
3000.00
1.00
ARBUSTOS
OTROS
COSTO TOTAL DE FLETE PEATONAL

COSTO TOTAL DE FLETE VEHICULAR
COSTO TOTAL DE FLETE PEATONAL

25.00
25.00
25.00
0.00
47515.1359463277
47515.1359463277
47515.1359463277
13050.8645528407
13050.8645528407
13050.8645528407
1842.4621162983
1842.4621162983
1842.4621162983
3349.9311205424
3349.9311205424
3349.9311205424
2808.0304981017
2808.0304981017
2808.0304981017
5050.4408178983
5050.4408178983
5050.4408178983
37144.1676344217
37144.1676344217
37144.1676344217
652.543227642
652.543227642
652.543227642
36491.6244067797
36491.6244067797
36491.6244067797
25.00
25.00
25.00
0.00
8046.7601286545
8046.7601286545
8046.7601286545
338.1475658522
338.1475658522
338.1475658522
3074.0687804746
3074.0687804746
3074.0687804746
4634.5437823277
4634.5437823277
4634.5437823277
47283.5612380711
47283.5612380711
47283.5612380711
402.3380064327
402.3380064327
402.3380064327
46881.2232316384
46881.2232316384
46881.2232316384
25.00
25.00
25.00
0.00
14717.4710020298
14717.4710020298
14717.4710020298
618.4696592502
618.4696592502
618.4696592502
5622.4514477288
5622.4514477288
5622.4514477288
8476.5498950509
8476.5498950509
8476.5498950509
86481.3204653557
86481.3204653557
86481.3204653557
735.8735501015
735.8735501015
735.8735501015
85745.4469152542
85745.4469152542
85745.4469152542
25.00
25.00
25.00
0.00
2442.6466757621
2442.6466757621
2442.6466757621
102.6469056415
102.6469056415
102.6469056415
933.1536876502
933.1536876502
933.1536876502
1406.8460824704
1406.8460824704
1406.8460824704
14353.2343240957
14353.2343240957
14353.2343240957
122.1323337881
122.1323337881
122.1323337881
14231.1019903076
14231.1019903076
14231.1019903076
25.00
25.00
25.00
0.00
17401.1527371209
17401.1527371209
17401.1527371209
2456.6161550644
2456.6161550644
2456.6161550644
4466.5748273898
4466.5748273898
4466.5748273898
3744.0406641356
3744.0406641356
3744.0406641356
6733.9210905311
6733.9210905311
6733.9210905311
49525.5568458956
49525.5568458956
49525.5568458956
870.057636856
870.057636856
870.057636856
48655.4992090396
48655.4992090396
48655.4992090396
25.00
25.00
25.00
0.00
20606.2942923511
20606.2942923511
20606.2942923511
5252.1384518645
5252.1384518645
5252.1384518645
331.8946049821
331.8946049821
331.8946049821
1508.6118408277
1508.6118408277
1508.6118408277
3411.6320060548
3411.6320060548
3411.6320060548
262.6069225932
262.6069225932
262.6069225932
262.6069225932
262.6069225932
262.6069225932
25.00
25.00
25.00
0.00
1.1749982109
1.1749982109
1.1749982109
2615.2431290445
2615.2431290445
2615.2431290445
210.9356788215
210.9356788215
210.9356788215
958.7985400976
958.7985400976
958.7985400976
1445.5089101254
1445.5089101254
1445.5089101254
14752.9621143681
14752.9621143681
14752.9621143681
130.7621564522
130.7621564522
130.7621564522
14622.1999579159
14622.1999579159
14622.1999579159
25.00
25.00
25.00
0.00
260374.258018185
260374.258018185
260374.258018185
66364.268752612
66364.268752612
66364.268752612
4193.7094698549
4193.7094698549
4193.7094698549
19062.3157720678
19062.3157720678
19062.3157720678
43108.2435106893
43108.2435106893
43108.2435106893
3318.2134376306
3318.2134376306
3318.2134376306
3318.2134376306
3318.2134376306
3318.2134376306
25.00
25.00
25.00
0.00
7.4338922034
7.4338922034
7.4338922034
16545.9277525333
16545.9277525333
16545.9277525333
1334.5323283526
1334.5323283526
1334.5323283526
6066.0560379661
6066.0560379661
6066.0560379661
9145.3393862147
9145.3393862147
9145.3393862147
93337.9549187001
93337.9549187001
93337.9549187001
827.2963876267
827.2963876267
827.2963876267
92510.6585310734
92510.6585310734
92510.6585310734
25.00
25.00
25.00
0.00
535294.731074153
535294.731074153
535294.731074153
6247.5532426224
6247.5532426224
6247.5532426224
696.3486240756
696.3486240756
696.3486240756
3165.2210185254
3165.2210185254
3165.2210185254
2385.9836000214
2385.9836000214
2385.9836000214
312.3776621311
312.3776621311
312.3776621311
312.3776621311
312.3776621311
312.3776621311
25.00
25.00
25.00
0.00
6.9821051879
6.9821051879
6.9821051879
4685.6649319668
4685.6649319668
4685.6649319668
522.2614680567
522.2614680567
522.2614680567
2373.9157638941
2373.9157638941
2373.9157638941
1789.487700016
1789.487700016
1789.487700016
36437.7916284251
36437.7916284251
36437.7916284251
234.2832465983
234.2832465983
234.2832465983
36203.5083818267
36203.5083818267
36203.5083818267
25.00
25.00
25.00
0.00
4644.9811525424
4644.9811525424
4644.9811525424
591.5031864407
591.5031864407
591.5031864407
4053.4779661017
4053.4779661017
4053.4779661017
232.2490576271
232.2490576271
232.2490576271
232.2490576271
232.2490576271
232.2490576271
25.00
25.00
25.00
0.00
1548.3270508475
1548.3270508475
1548.3270508475
197.1677288136
197.1677288136
197.1677288136
1351.1593220339
1351.1593220339
1351.1593220339
77.4163525424
77.4163525424
77.4163525424
77.4163525424
77.4163525424
77.4163525424
25.00
25.00
25.00
0.00
1548.3270508475
1548.3270508475
1548.3270508475
197.1677288136
197.1677288136
197.1677288136
1351.1593220339
1351.1593220339
1351.1593220339
77.4163525424
77.4163525424
77.4163525424
77.4163525424
77.4163525424
77.4163525424
25.00
25.00
25.00
0.00
9533.8983050848
9533.8983050848
9533.8983050848
4032.1016949153
4032.1016949153
4032.1016949153
513.4576271186
513.4576271186
513.4576271186
3518.6440677966
3518.6440677966
3518.6440677966
201.6050847458
201.6050847458
201.6050847458
201.6050847458
201.6050847458
201.6050847458
25.00
25.00
25.00
0.00
6355.9322033898
6355.9322033898
6355.9322033898
2688.0677966102
2688.0677966102
2688.0677966102
342.3050847458
342.3050847458
342.3050847458
2345.7627118644
2345.7627118644
2345.7627118644
134.4033898305
134.4033898305
134.4033898305
134.4033898305
134.4033898305
134.4033898305
25.00
25.00
25.00
0.00
4449.1525423729
4449.1525423729
4449.1525423729
2016.0508474576
2016.0508474576
2016.0508474576
256.7288135593
256.7288135593
256.7288135593
1759.3220338983
1759.3220338983
1759.3220338983
100.8025423729
100.8025423729
100.8025423729
100.8025423729
100.8025423729
100.8025423729
BRA
RA INUNDACIONES
CRONOGRAMA D
INSTALACION DEL SERVICIO
PROYECTO :
UBICACIN :
FECHA
JULIO DEL 2014
UTCUBAMBA
AMAZONAS
COSTO
M.O.
PARTIDA
E. Y H.
SUBTOTAL
15000.00
0.00 01.00.00
12000.00
12000.00
0.00 01.01.00
3000.00
3000.00
0.00 01.02.00
15000.00
0.00
A.25000.00
0.00
15000.00
10000.00
25000.00
0.00 02.00.00
15000.00
0.00 02.01.00
10000.00
0.00 02.02.00
0.00 03.00.00
322635.58
939151.36
1451847.49
52203.46
148576.67
390840.67
0.00 03.01.00
100000.00
100000.00
0.00 03.02.00
32187.04
189134.24
221321.29
0.00 03.03.00
58869.88
345925.28
404795.17
0.00 03.04.00
9770.59
57412.94
67183.52
0.00 03.05.00
69604.61
198102.23
267706.84
0.00 03.06.00
406843.19
593687.63
4265694.31
0.00 04.00.00
*
21008.55
1050.43
104484.16
0.00 04.01.00
10460.97
59011.85
69477.52
0.00 04.02.00
#N/A
#N/A
0.00
265457.08
13272.85
1320226.96
0.00 04.03.00
66183.71
373351.82
439565.27
0.00 04.04.00
#N/A
#N/A
24990.21
1249.51
2167418.65
0.00 04.05.00
18742.66
145751.17
164521.75
0.00 04.06.00
B.5000.00
0.00
5000.00
5000.00
0.00 05.00.00
5000.00
0.00 05.01.00
30966.54
1548.33
32514.87
0.00 06.00.00
18579.92
929.00
19508.92
0.00 06.01.00
6193.31
309.67
6502.97
0.00 06.02.00
6193.31
309.67
6502.97
0.00 06.03.00
34944.88
1747.24
118048.06
16128.41
806.42
55070.42
0.00 07.01.00
10752.27
537.61
36713.61
0.00 07.02.00
0.00 07.00.00
8064.20
403.21
26264.02
0.00 07.03.00
C.100000.00
0.00
100000.00
100000.00
0.00 08.00.00
100000.00
0.00 08.01.00
50000.00
0.00 09.00.00
25000.00
25000.00
0.00 09.01.00
25000.00
25000.00
0.00 09.02.00
50000.00
0.00
990390.19
1536134.56
6063104.72
99039.02
153613.46
606310.47
79231.22
122890.76
485048.38
1168660.42
1812638.78
7154463.57
210358.88
326274.98
1287803.44
1379019.30
2138913.76
8442267.01
0.000
0.000
0.000
0.000
0.000
0.000
CRONOGRAM
PROYECTO :
COSTO POR KILO
UTCUBAMBA
AMAZONAS
VEHICULAR
PEATONAL
0.10
0.10
PESO
FECHA
JULIO DEL 2014
COSTO
PARCIAL
VEHICULAR
A.67.28
67.28
1.00
2.00
3.00
B.-
90000.00
9000.00
9000.00
4.00
30000.00
3000.00
3000.00
5.00
3000.00
300.00
300.00
6.00
C.2.A.-
123672.81
12367.281
S/.
24734.56
12367.281
2.A.1.7.00
S/.
247345.63
24734.563
PARTIDA
PEATONAL
1.-
672.81
UBICACIN :
8.00
24734.56
9.00
24734.563
2.A.2.10.00
B.374018.44
37401.844
S/.
102538.25
37401.844
2.B.1.11.00
S/.
748036.89
74803.689
12.00
102538.25
13.00
74803.689
2.B.2.14.00
3.A.3.A.1-
S/.
74203.69
15.00
16.00
17.00
B.3.B.1.18.00
4.19.00
20.00
21.00
22.00
23.00
24.00
25.00
26.00
27.00
0.00
190060.54
52203.46
148576.67
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
0.00
0.00
0.00
32187.04
189134.24
58869.88
345925.28
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
0.00
0.00
0.00
0.00
9770.59
57412.94
69604.61
198102.23
0.00
82425.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21008.55
1050.43
10460.97
59011.85
0.00
1041497.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
29.74
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2141178.92
0.00
0.00
0.00
0.00
265457.08
13272.85
66183.71
373351.82
24990.21
1249.51
0.00
0.00
0.00
0.00
0.00
0.00
27.93
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
18742.66
145751.17
18579.92
929.00
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
0.00
0.00
0.00
0.00
0.00
6193.31
309.67
6193.31
309.67
0.00
38135.59
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25423.73
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
16128.41
806.42
10752.27
537.61
0.00
17796.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8064.20
403.21
CRONOGRAMA DE EJECUCION FISICA DE OBRA

INSTALACION DEL SERVICIO DE PROTECCION CONTRA INUNDACIO
PROYECTO :
UBICACIN :
FECHA

LOCALIDAD
SAN PEDRO, NIO POBRE Y PROV. :
UTCUBAMBA
DISTRITO
EL MILAGRO
AMAZONAS
DPTO. :
JULIO DEL 2014
PARTIDA
DENOMINACION
AVANCE MENSUAL ( %
METRADO
UND.
CANT.
PRIMERA
SEGUNDA
GLB.
1.00
50.00
GLB.
1.00
50.00
GLB.
1.00
25.00
GLB.
1.00
50.00
M2
21530.06
25.00
25.00
25.00
BOMBEO DE AGUA
GLB.
1.00
25.00
25.00
M3
14817.82
25.00
25.00
M3
27101.69
25.00
25.00
M3
4498.04
25.00
25.00
M2
21530.06
25.00
25.00
M2
7271.90
25.00
25.00
M3
4621.66
25.00
25.00
M2
91885.35
25.00
25.00
M3
29239.98
25.00
25.00
UND.
9154.32
25.00
25.00
UND.
9154.32
25.00
25.00
GLB.
1.00
25.00
25.00
M3
864.00
25.00
25.00
M3
288.00
25.00
25.00
M3
288.00
25.00
25.00
UND.
3000.00
25.00
25.00
UND.
3000.00
25.00
25.00
UA DE ANCLAJE
CUERPO DE ESPIGON
REFORESTACIN
SEMBRADO
UND.
3000.00
25.00
25.00
GLB.
1.00
CAPACITACIN TCNICA
GLB.
1.00
50.00
50.00
CAPACITACIN SOCIAL
GLB.
1.00
50.00
50.00
OTROS
MITIGACIN AMBIENTAL
CAPACITACIN
CRONOGRAMA DE ADQUISICIONES
PROYECTO :
UBICACIN :
FECHA

LOCALIDAD
SAN PEDRO, NIO POBRE Y PAPROV. :
UTCUBAMBA
DISTRITO
EL MILAGRO
AMAZONAS
DPTO. :
JULIO DEL 2014
PARTIDA
DENOMINACION
METRADO
UND.
CANT.
AVANCE MENSUAL ( %
PRIMERA
SEGUNDA
MATERIALES
UND.
8970.86
2242.71
2242.71
M3
73589.50
18397.37
18397.37
GEOTEXTIL
M2
308225.55
77056.39
77056.39
PLANTONES MAYORES
BLS.
3000.00
750.00
750.00
PLANTONES MENORES
UND.
3000.00
750.00
750.00
ML
3000.00
750.00
750.00
REFORESTACIN
ARBUSTOS
OTROS
MANO DE OBRA
CAPATAZ
H-H
2955.97
738.99
738.99
OPERARIO
H-H
13003.42
3250.85
3250.85
OFICIAL
H-H
2009.47
502.37
502.37
H-H
29871.22
7467.81
7467.81

PEON
REFORESTACIN
CAPATAZ.
H-H
490.40
122.60
122.60
OPERARIO.
H-H
0.00
0.00
0.00
OFICIAL.
H-H
0.00
0.00
0.00
H-H
4904.00
1226.00
1226.00
RETROEXCAVADORA
H-H
4891.84
1222.96
1222.96
H-M
2009.47
502.37
502.37
0.05
0.05
GLB.
1.00
1.00
GLB.
1.00
1.00
GLB.
1.00
1.00
GLB.
1.00
1.00
BOMBEO DE AGUA
GLB.
1.00
0.20
GLB.
1.00
GLB.
1.00
CAPACITACIN TCNICA
GLB.
1.00
CAPACITACIN SOCIAL
GLB.
1.00

PEON.
REFORESTACIN
OTROS
18.15
0.20
0.50
0.50
0.50
0.00
14.94
0.00
14.94
0.00
14.94
0.00
12.43
0.00
14.37
0.00
15.03
0.00
14.37
0.00
15.03
0.00
236.76
0.00
17.97
0.00
22.58
0.00
22.58
0.00
22.58
0.00
18.36
0.00
12.24
0.00
8.75
0.00
A DE OBRA
ONTRA INUNDACIONES
CRONOGR
INSTALACION DEL
PROYECTO :
INSTALACIN DEL SERVICIO DE PROTECCIN Y CONTROL DE INUNDACIONE
UBICACIN :
FECHA
JULIO DEL 2014
UTCUBAMBA
AVANCE MENSUAL ( % )
TERCERA
CUARTA
TOTAL
QUINTA
SEXTA
PARTIDA
N
01.00.00
50.00
100.00
01.01.00
50.00
100.00
01.02.00
A.02.00.00
25.00
25.00
100.00
02.01.00
50.00
100.00
02.02.00
25.00
25.00
100.00
03.01.00
25.00
25.00
100.00
03.02.00
25.00
25.00
100.00
03.03.00
25.00
25.00
100.00
03.04.00
25.00
25.00
100.00
03.05.00
25.00
25.00
100.00
03.06.00
03.00.00
04.00.00
*
25.00
25.00
100.00
04.01.00
25.00
25.00
100.00
04.02.00
*
25.00
25.00
100.00
04.03.00
25.00
25.00
100.00
04.04.00
*
25.00
25.00
100.00
04.05.00
25.00
25.00
100.00
04.06.00
B.05.00.00
25.00
25.00
100.00
05.01.00
06.00.00
25.00
25.00
100.00
06.01.00
25.00
25.00
100.00
06.02.00
25.00
25.00
100.00
06.03.00
25.00
25.00
100.00
07.01.00
25.00
25.00
100.00
07.02.00
07.00.00
25.00
25.00
100.00
07.03.00
C.08.00.00
100.00
100.00
08.01.00
100.00
09.01.00
100.00
09.02.00
09.00.00
0.0000000
0.0000000
0.0000000
0.0000000
0.0000000
0.0000000
CRONO
PROYECTO :
INSTALACIN DEL SERVICIO DE PROTECCIN Y CONTROL DE INUNDA
UBICACIN :
FECHA
JULIO DEL 2014
UTCUBAMBA
TERCERA
CUARTA
PARTIDA
QUINTA
SEXTA
1.-
A.2242.71
2242.71
0.00
0.00
8970.86
0.00
1.00
18397.37
18397.37
0.00
0.00
73589.50
0.00
2.00
77056.39
77056.39
0.00
0.00
308225.55
0.00
0.00
0.00
3.00
B.-
750.00
750.00
0.00
0.00
3000.00
0.00
4.00
750.00
750.00
0.00
0.00
3000.00
0.00
5.00
750.00
750.00
0.00
0.00
3000.00
0.00
0.00
0.00
6.00
C.2.A.-
0.00
0.00
2.A.1.-
738.99
738.99
0.00
0.00
2955.97
0.00
7.00
3250.85
3250.85
0.00
0.00
13003.42
0.00
8.00
502.37
502.37
0.00
0.00
2009.47
0.00
0.00
0.00
29871.22
0.00
7467.81
7467.81
0.00
0.00
9.00
2.A.2.10.00
B.0.00
0.00
2.B.1.-
122.60
122.60
0.00
0.00
490.40
0.00
11.00
0.00
0.00
0.00
0.00
0.00
0.00
12.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4904.00
0.00
1226.00
1226.00
0.00
0.00
13.00
2.B.2.14.00
3.A.-
0.00
0.00
3.A.1-
1222.96
1222.96
0.00
0.00
4891.84
0.00
15.00
502.37
502.37
0.00
0.00
2009.47
0.00
16.00
17.00
B.-
0.00
3.B.1.18.00
4.19.00
20.00
21.00
22.00
0.20
0.20
0.20
0.50
0.50
23.00
0.50
24.00
1.00
25.00
26.00
27.00
CRONOGRAMA DE EJECUCION VALORIZADA DE OBR

INSTALACION DEL SERVICIO DE PROTECCION CONTRA INUND
PROYECTO :
UBICACIN :
FECHA

LOCALIDAD
SAN PEDRO, NIO POBRE YPROV. :
DISTRITO
EL MILAGRO
DPTO. :
JULIO DEL 2014
PARTIDA
DENOMINACION
AVAN
METRADO
UND.
CANT.
PRIMERA
7500.00
GLB.
1.00
6000.00
GLB.
1.00
1500.00
1438135.45
8750.00
GLB.
1.00
GLB.
1.00
BOMBEO DE AGUA
3750.00
5000.00
362961.87
M2
GLB.
21530.06
97710.17
1.00
25000.00
M3
14817.82
55330.32
M3
27101.69
101198.79
M3
4498.04
16795.88
M2
21530.06
66926.71
1066423.58
UA DE ANCLAJE
M2
7271.90
26121.04
M3
4621.66
17369.38
M2
91885.35
330056.74
CONFORMACION DE RELLENO CON MAT. PROPIO DE LECHO DE RIO - PLATAFORMA DE ESPIGON
M3
29239.98
109891.32
UND.
9154.32
541854.66
UND.
9154.32
41130.44
CUERPO DE ESPIGON
REFORESTACIN
38890.73
1250.00
GLB.
1.00
1250.00
8128.72
M3
864.00
4877.23
M3
288.00
1625.74
M3
288.00
1625.74
UND.
3000.00
13767.61
UND.
3000.00
9178.40
SEMBRADO
29512.01
UND.
3000.00
OTROS
6566.01
25000.00
MITIGACIN AMBIENTAL
0.00
GLB.
1.00
CAPACITACIN
0.00
25000.00
CAPACITACIN TCNICA
GLB.
1.00
12500.00
CAPACITACIN SOCIAL
GLB.
1.00
12500.00
1509526.18
150952.62
120762.09
COSTO SUBTOTAL
1781240.89
IGV (18%)
320623.36
VALOR REFERENCIAL
2101864.25

CIRA
PRESUPUESTO TOTAL
CRONOGRAMA VALORIZADO DE ADQUISICIONES

PROYECTO :
UBICACIN :
FECHA

LOCALIDAD
DISTRITO
EL MILAGRO
DPTO. :
JULIO DEL 2014
PARTIDA
DENOMINACION
METRADO
UND.
AVA
CANT.
PRIMERA
884144.99
MATERIALES
UND.
8970.86
M3
73589.50
47515.14
15.59
GEOTEXTIL
M2
308225.55
816275.28
REFORESTACIN
PLANTONES MAYORES
BLS.
3000.00
9533.90
PLANTONES MENORES
UND.
3000.00
6355.93
ML
3000.00
4449.15
ARBUSTOS
OTROS
MANO DE OBRA
2826727.00
CAPATAZ
H-H
2955.97
12648.02
OPERARIO
H-H
13003.42
50581.10
OFICIAL
H-H
2009.47

PEON
6552.07
2669357.31
H-H
29871.22
87588.50
REFORESTACIN
907674.66
CAPATAZ.
H-H
490.40
2098.33
OPERARIO.
H-H
0.00
0.00
OFICIAL.
H-H
0.00

PEON.
0.00
891196.81
H-H
4904.00
14379.53
RETROEXCAVADORA
H-H
4891.84
290194.14
H-M
383209.75
2009.47
85147.12
0.05
7868.48
0.05
REFORESTACIN
823.89
OTROS
823.89
67500.00
GLB.
1.00
6000.00
GLB.
1.00
1500.00
GLB.
1.00
3750.00
GLB.
1.00
5000.00
BOMBEO DE AGUA
GLB.
1.00
25000.00
GLB.
1.00
0.00
GLB.
1.00
1250.00
CAPACITACIN TCNICA
GLB.
1.00
12500.00
CAPACITACIN SOCIAL
GLB.
1.00
12500.00

COSTO SUBTOTAL
IGV (18%)
VALOR REFERENCIAL
8630634.42
863063.44
690450.75
10184148.61
1833146.75
12017295.36
480691.81
120172.95
CIRA
PRESUPUESTO TOTAL
0.00
480691.81
13098851.95
ALORIZADA DE OBRA
CION CONTRA INUNDACIONES
UTCUBAMBA
AMAZONAS
SEGUNDA
TERCERA
CUARTA
SUBTOTAL
QUINTA
SEXTA
S/.
0.00
0.00
7500.00
0.00
0.00
15000.00
0.00
0.00
0.00
6000.00
0.00
0.00
12000.00
0.00
0.00
0.00
1500.00
0.00
0.00
3000.00
0.00
1433135.45 1433135.45
1438135.45
0.00
0.00
5742541.80
3750.00
3750.00
8750.00
0.00
0.00
25000.00
0.00
3750.00
3750.00
3750.00
0.00
0.00
15000.00
0.00
0.00
0.00
5000.00
0.00
0.00
10000.00
0.00
362961.87 362961.87
362961.87
0.00
0.00
1451847.49
0.00
97710.17
97710.17
97710.17
0.00
0.00
390840.67
0.00
25000.00
25000.00
25000.00
0.00
0.00
100000.00
0.00
55330.32
55330.32
55330.32
0.00
0.00
221321.29
0.00
101198.79
101198.79
101198.79
0.00
0.00
404795.17
0.00
16795.88
16795.88
16795.88
0.00
0.00
67183.52
0.00
66926.71
66926.71
66926.71
0.00
0.00
267706.84
0.00
1066423.58 1066423.58
1066423.58
0.00
0.00
4265694.31
0.00
26121.04
26121.04
26121.04
0.00
0.00
104484.16
0.00
17369.38
17369.38
17369.38
0.00
0.00
69477.52
0.00
330056.74
330056.74
330056.74
0.00
0.00
1320226.96
0.00
109891.32
109891.32
109891.32
0.00
0.00
439565.27
0.00
541854.66
541854.66
541854.66
0.00
0.00
2167418.65
0.00
41130.44
41130.44
41130.44
0.00
0.00
164521.75
0.00
38890.73
38890.73
38890.73
0.00
0.00
155562.93
1250.00
1250.00
1250.00
0.00
0.00
5000.00
0.00
1250.00
1250.00
1250.00
0.00
0.00
5000.00
0.00
8128.72
8128.72
8128.72
0.00
0.00
32514.87
0.00
4877.23
4877.23
4877.23
0.00
0.00
19508.92
0.00
1625.74
1625.74
1625.74
0.00
0.00
6502.97
0.00
1625.74
1625.74
1625.74
0.00
0.00
6502.97
0.00
29512.01
29512.01
29512.01
0.00
0.00
118048.06
0.00
13767.61
13767.61
13767.61
0.00
0.00
55070.42
0.00
9178.40
9178.40
9178.40
0.00
0.00
36713.61
0.00
0.00
6566.01
6566.01
6566.01
0.00
0.00
26264.02
25000.00
0.00
100000.00
0.00
0.00
150000.00
0.00
0.00
100000.00
0.00
0.00
100000.00
0.00
0.00
0.00
100000.00
0.00
0.00
100000.00
0.00
25000.00
0.00
0.00
0.00
0.00
50000.00
0.00
12500.00
0.00
0.00
0.00
0.00
25000.00
0.00
12500.00
0.00
0.00
0.00
0.00
25000.00
0.00
1497026.18 1472026.18
1584526.18
0.00
0.00
6063104.72
149702.62 147202.62
158452.62
0.00
0.00
606310.47
119762.09 117762.09
126762.09
0.00
0.00
485048.38
1766490.89 1736990.89
1869740.89
0.00
0.00
7154463.57
317968.36 312658.36
336553.36
0.00
0.00
1287803.44
2084459.25 2049649.25
2206294.25
0.00
0.00
8442267.01
0.000000
0.000000
0.000000
0.000000
0.000000
0.000000
DE ADQUISICIONES
UTCUBAMBA
AMAZONAS
SEGUNDA
TERCERA
884144.99 884144.99
CUARTA
SUBTOTAL
QUINTA
SEXTA
S/.
884144.99
0.00
0.00
3536579.97
0.00
47515.14
47515.14
47515.14
0.00
0.00
190060.54
0.00
15.59
15.59
15.59
0.00
0.00
62.36
0.00
816275.28 816275.28
816275.28
0.00
0.00
3265101.13
0.00
9533.90
9533.90
9533.90
0.00
0.00
38135.59
0.00
6355.93
6355.93
6355.93
0.00
0.00
25423.73
0.00
4449.15
4449.15
4449.15
0.00
0.00
17796.61
0.00
2776727.00 2726727.00
2976727.00
0.00
0.00
279124.78
0.00
12648.02
12648.02
12648.02
0.00
0.00
50592.10
0.00
50581.10
50581.10
50581.10
0.00
0.00
202324.40
0.00
6552.07
6552.07
6552.07
0.00
0.00
26208.28
0.00
2619357.31 2569357.31
2819357.31
0.00
0.00
350353.99
0.00
87588.50
0.00
0.00
350353.99
0.00
87588.50
87588.50
882674.66 857674.66
982674.66
0.00
0.00
8393.32
0.00
2098.33
2098.33
2098.33
0.00
0.00
8393.32
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
866196.81 841196.81
966196.81
0.00
0.00
57518.10
0.00
14379.53
14379.53
0.00
0.00
57518.10
0.00
383209.75 383209.75
383209.75
0.00
0.00
1532838.99
0.00
290194.14 290194.14
290194.14
0.00
0.00
1160776.56
0.00
14379.53
85147.12
85147.12
85147.12
0.00
0.00
340588.49
0.00
7868.48
7868.48
7868.48
0.00
0.00
31473.94
0.00
823.89
823.89
823.89
0.00
0.00
3295.57
0.00
823.89
823.89
823.89
0.00
0.00
3295.57
0.00
55000.00
30000.00
142500.00
0.00
0.00
295000.00
0.00
0.00
0.00
6000.00
0.00
0.00
12000.00
0.00
0.00
0.00
1500.00
0.00
0.00
3000.00
0.00
3750.00
3750.00
3750.00
0.00
0.00
15000.00
0.00
0.00
0.00
5000.00
0.00
0.00
10000.00
0.00
25000.00
25000.00
25000.00
0.00
0.00
100000.00
0.00
0.00
0.00
100000.00
0.00
0.00
100000.00
0.00
1250.00
1250.00
1250.00
0.00
0.00
5000.00
0.00
12500.00
0.00
0.00
0.00
0.00
25000.00
0.00
12500.00
0.00
0.00
0.00
0.00
25000.00
0.00
8468134.42 8293134.42
9155634.42
0.00
0.00
6063104.72
846813.44 829313.44
915563.44
0.00
0.00
606310.47
677450.75 663450.75
732450.75
0.00
0.00
485048.38
9992398.61 9785898.61
10803648.61
0.00
0.00
7154463.57
0.000000
0.000000
0.000000
0.000000
0.000000
1798631.75 1761461.75
1944656.75
0.00
0.00
1287803.44
###
12748305.36
0.00
0.00
8442267.01
471641.21 461894.41
509932.21
0.00
0.00
337690.68
117910.30 115473.60
127483.05
0.00
0.00
84422.67
0.00
0.00
0.00
0.00
0.00
471641.21 461894.41
509932.21
0.00
0.00
337690.68
13895652.85
0.00
0.00
9202071.05
11791030.36
0.00
12852223.10
###
214124.606334
PRESUPUESTO TOTAL A PRECIOS DE MERCADO

ALTERNATIVA UNICA
DESCRIPCION
PRECIO MERCADO
S/.
15,000.00
5,742,541.80
REFORESTACIN
155,562.93
OTROS
150,000.00
6,063,104.72
606,310.47
485,048.38
COSTO SUBTOTAL
7,154,463.57
IGV (18%)
1,287,803.44
VALOR REFERENCIAL
8,442,267.01
ELABORACIN
DIRECTO)
DE
EXPEDIENTE
TCNICO
(4%
DEL
COSTO
242,524.19
60,631.05
0.00
CIRA
GASTOS DE SUPERVISIN Y LIQUIDACIN (4% DEL COSTO
DIRECTO)
PRESUPUESTO TOTAL
242,524.19
8,987,946.44
476.00
N de Familias
Costo por Familia (en S/. )
18882.24
OPERACIN Y MANTENIMIENTO
134000.00
PRESUPUESTO TOTAL A PRECIOS SOCIALES

DESCRIPCION
ALTERNATIVA UNICA
FACTOR DE
PRECIO MERCADO
CORRECCI
S/.
N
15,000.00
15,000.00
0.909
0.00
0.410
MATERIALES
0.00
1.000
EQUIPO
0.00
1.000
5,742,541.80
294,124.78
0.909
460,353.99
0.410
MATERIALES
3,455,224.04
1.000
EQUIPO
1,532,838.99
1.000
155,562.93
REFORESTACIN
13,393.32
0.909
57,518.10
0.410
MATERIALES
81,355.93
1.000
3,295.57
1.000
EQUIPO
150,000.00
OTROS
150,000.00
0.909
0.00
0.410
MATERIALES
0.00
1.000
EQUIPO
0.00
1.000
6,063,104.72

606,310.47
485,048.38
COSTO SUBTOTAL
7,154,463.57
IGV (18%)
1,287,803.44
VALOR REFERENCIAL
8,442,267.01
ELABORACIN
DIRECTO)
DE
EXPEDIENTE
TCNICO
(4%
DEL
COSTO

CIRA
GASTOS DE SUPERVISIN Y LIQUIDACIN (4% DEL COSTO
DIRECTO)
PRESUPUESTO TOTAL
242,524.19
0.909
60,631.05
0.909
0.00
0.909
242,524.19
0.909
8,987,946.44
0.00000
0.00
ERNATIVA UNICA
PRECIO SOCIALES
S/.
13,635.00
13,635.00
0.00
0.00
0.00
5,444,167.59
267,359.42
188,745.13
3,455,224.04
1,532,838.99
120,408.45
12,174.53
23,582.42
81,355.93
3,295.57
136,350.00
136,350.00
0.00
0.00
0.00
5,714,561.04
571,456.10
457,164.88
6,743,182.03
0.00
6,743,182.03
220,454.49
55,113.62
0.00
220,454.49
7,239,204.63
EL MILAGRO
COSTOS EN LA SITUACION CON PROYECTO
ALTERNATIVA UNICA
S/.
PRECIO
RUBRO
SOCIAL
INFRAESTRUCTURA
REFORESTACIN
OTROS
SUB TOTAL
13,635.00
5,444,167.59
120,408.45
136,350.00
0.00
0.00
0.00
5,714,561.04
MERCADO
15,000.00
5,742,541.80
155,562.93
150,000.00
6,063,104.72
COSTOS DE OPERACIN Y MANTENIMIENTO

SIN PROYECTO
S/.
DESCRIPCION
* Operacin
Inspeccionador
* Mantenimiento
Restauracin de piedras en espigones
Limpieza de defensa riberea
Gastos Generales
TOTAL
SOCIAL
PRIVADO
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
PRESUPUESTO DE MITIGACION AMBIENTAL

S/.
DESCRIPCION
Restauracin de reas deterioradas (1 ha)

Eliminacin de material excedente a zonas adecu
SOCIAL
PRIVADO
12,726.00
14,000.00
909.00
1,000.00
Revegetacin de zonas afectadas (10000 plantone 77,265.00

TOTAL
Con costos de jornal urbana de la zona selva
90,900.00
85,000.00
100,000.00
Restauracin de reas deterioradas de 7000 m2 a un costo de S/. 2.0 el m2

Eliminacin de 100 m3 de material excedente hasta 50 m. de distancia a S/. 10 el m3
Revegetacin de zonas afectadas con 10000 plantones a S/. 8.5 por planta (incluye plantn, trans
PRESUPUESTO DE CAPACITACION
FORTALECIMIENTO DE COMIT DE DEFENSA CIVIL
S/.
DESCRIPCION
Seminario Taller: Funciones del Comit de Defensa Civil

Seminario Taller: Normatividad de Defensa Civil y su Reglam
TOTAL
Total de capacitados = 50 beneficiarios
SOCIAL
PRIVADO
4,466.95
3,318.64
5,271.00
3,916.00
7,785.59
9,187.00
CAPACITACION DE POBLADORES
S/.
DESCRIPCION
SOCIAL
PRIVADO
Seminario Taller: Cuenca hidrogrfica del ro Utcubamba

Seminario Taller: - Hidrologa e hidrulica del ro Utcubamba
Seminario Taller: - Mantenimiento de la defensa riberea
TOTAL
Total de capacitados = 50 beneficiarios
4,466.95
4,466.95
4,466.95
5,271.00
5,271.00
5,271.00
13,400.85
15,813.00
PRESUPUESTO DE CAPACITACION
S/.
DESCRIPCION
SOCIAL
Fortalecimiento de del Comit de Defenza Civil
7,785.59
PRIVADO
9,187.00
Capacitacion de pobladores
TOTAL
13,400.85
21,186.44
15,813.00
25,000.00
21,186.44
25,000.00
Para 50 beneficiarios
cia a S/. 10 el m3
planta (incluye plantn, transporte, excavacin de hoyo y plantacin)
UPUESTO DE CAPACITACION
Seminario Taller
1.00 evento/da
Descripcin Insumo
Unidad
Recursos humanos
Coordinador
Evento
Capacitador
Evento
Materiales
Papel bond
MLL
Lapiceros
Cinta maskin ta
Plumones punta
Papel oficio
Otros
Servicios
Separatas
Alimentacin
UN
PZA
CAJ.
UN
GLB
UN
RACION
TOTAL
Cantidad
Precio
Parcial
1.00
1.00
750.00
1200.00
750.00
1200.00
0.250
20.00
5.00
50.000
2.000
1.000
50.000
1.000
1.00
2.50
20.00
1.00
86.00
50.00
5.00
20.00
50.00
86.00
50.000
50.000
25.00
10.00
1250.00
500.00
3916.00
Cantidad
Precio
Parcial
1.00
1.00
300.00
750.00
300.00
750.00
0.250
50.000
20.00
1.00
5.00
50.00
50.000
5.00
250.00
1355.00
Jornada de campo
1.00 evento/da
Descripcin Insumo
Unidad
Recursos humanos
Coordinador
Evento
Facilitador
Evento
Materiales
Papel bond
Lapiceros
Servicios
Alimentacin
MLL
UN
RACION
TOTAL
Recuperacin de vegetacin en caminos y reas deterioradas

Partida
Rendimiento
200.00 m2/d
Costo unitario directo por : M2
Descripcin I Unidad
Cuadrilla
Cantidad
Precio
4.00
0.16
11.84
0.03
1.89
Mano de Obra
PEON
hh
Materiales
Equipos
HERRAMIENT%MO
Plantacin forestal
Partida
Rendimiento
40.00 un/d
Descripcin I Unidad
Mano de Obra
PEON
hh
Materiales
Plantn
Transporte
un
un
Equipos
HERRAMIENT%MO
Costo unitario directo por :
un
Cuadrilla
Cantidad
Precio
1.00
0.20
11.84
1.00
1.00
6.00
0.10
0.03
2.37
1.00
1.00
s deterioradas
1.951
7174.9541 m2
Parcial
1.89
1.89
0.06
0.06
5268.3264
8.539
Parcial
2.37
2.37
6.00
0.10
6.10
0.07
0.07
FLUJO DE CAJA A PRECI

RUBROS
1. INGRESOS INCREMENTALES DEL PROYECTO
Produccin Agrcola
Terrenos Agrcolas
2. INCREMENTO DEL VALOR DE LA PROPIEDAD
3. INGRESOS POR ACTIVIDADES CONEXAS AL TURISMO
4. COSTOS INCREMENTALES DEL PROYECTO
Costos de Inversin
VALOR REFERENCIAL
ELABORACIN DE EXPEDIENTE TCNICO (4% DEL
ESTUDIO DE IMPACTO AMBIENTAL (1% DEL COSTO
CIRA
GASTOS DE SUPERVISIN Y LIQUIDACIN (4% DEL
Costos de Operacin y Mantenimiento
Con Proyecto
Operacin
Mantenimiento
Sin Proyecto
Operacin
Mantenimiento
5. FLUJO NETO
6. FACTOR DE ACTUALIZACIN
7. VALOR ACTUAL DEL FLUJO NETO (VANS)
8. TASA INTERNA DE RETORNO
9. RATIO B/C
VANS
TIR
FLUJO DE CAJA A PRECIOS SOCIALES DEL PROYECTO ALTERNATIVA UNICA

TSD
9.00%
PROGRAMACIN ANUAL
AO 0
AO 1
0.00
7,239,204.63
0.00
AO 2
AO 3
AO 4
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11,355.93
11,355.93
11,355.93
11,355.93
1,525.42
9,830.51
1,525.42
9,830.51
1,525.42
9,830.51
1,525.42
9,830.51
7,239,204.63
6,743,182.03
220,454.49
55,113.62
0.00
220,454.49
0.00
0.00
(7,239,204.63)
1.00
(7,239,204.63)
3,038,744.16
16.91%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(11,355.93)
(11,355.93)
(11,355.93)
(11,355.93)
0.92
(10,418.29)
0.84
(9,558.06)
0.77
(8,768.86)
0.71
(8,044.83)
O ALTERNATIVA UNICA
PROGRAMACIN ANUAL
AO 5
AO 6
AO 9
AO 10
VALOR ACTUAL
0.00
0.00
0.00
10,350,827.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
11,355.93
11,355.93
11,355.93
11,355.93
7,312,083.11
1,525.42
9,830.51
1,525.42
9,830.51
1,525.42
9,830.51
1,525.42
9,830.51
15,926,030.80
288,135.59
1,059,322.03
125,888.40
11,992,509.36
28,166.40
2,432,009.02
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15,914,674.87
(11,355.93)
(11,355.93)
(11,355.93)
0.65
10,343,446.70
0.60
(6,771.17)
0.46
(5,228.59)
3,038,744.16
0.42
(4,796.87)
3,038,744.16
16.91%
1.42

Presupuesto y Evaluacion Utcubamba Definitivo 13-08

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Presupuesto y Evaluacion Utcubamba Definitivo 13-08

Загружено:

Авторское право:

Доступные форматы

DATOS ESTADISTICOS PARA EL CALCULO DE L

POBLACION SEGN INEI

Familias de las unidades

CALCULOS DE DEMANDA DEL PROYE

TASA DE CRECIMIENTO LOCALIDADES

TASA DE CRECIMIENTO DISTRITAL

TASA POBLACIONAL PROVINCIAL

SAN PEDRO, NIO POBRE Y PAPAYA

POBLACIN DEMANDANTE POTENC

SAN PEDRO, NIO POBRE Y PAPAYA

POBLACIN DEMANDANTE EFECTI

DEMANDA PROYECTADA DE LOS SERVICIOS A PRO

PROTECCIN DE LOS BIENES PBLICOS A PROTEGER

BRECHA OFERTA - DEMANDA

OS DE DEMANDA DEL PROYECTO

ACIN DEMANDANTE POTENCIAL

ACIN DEMANDANTE EFECTIVA

DA DE LOS SERVICIOS A PROTEGER 2015 - 2024

BRECHA OFERTA - DEMANDA

DESCRIPCIN REA (HA)

PRECIO POR HECTAREA

ANIMALES CON LOS QUE CUENTA

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

SERVICIOS CON LOS QUE CUENTA

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

SERVICIOS CON LOS QUE CUENTA

HECTAREAS DE TERRENO QUE POSE

ANIMALES CON LOS QUE CUENTA

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

SERVICIOS CON LOS QUE CUENTA

HECTAREAS DE TERRENO QUE POSE

ANIMALES CON LOS QUE CUENTA

HECTAREAS DE TERRENO QUE POSE

SERVICIOS CON LOS QUE CUENTA

HECTAREAS DE TERRENO QUE POSE

SERVICIOS CON LOS QUE CUENTA

HECTAREAS DE TERRENO QUE POSE

ANIMALES CON LOS QUE CUENTA

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

ANIMALES CON LOS QUE CUENTA

HECTAREAS DE TERRENO QUE POSE

SERVICIOS CON LOS QUE CUENTA

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

ANIMALES CON LOS QUE CUENTA

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

ANIMALES CON LOS QUE CUENTA

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE

HECTAREAS DE TERRENO QUE POSE