Professional Documents
Culture Documents
CANTIDAD
1
1
10
11
1
7
3
1
1
1
7
1
1
2
3
5
1
1
1
4
3
1
1
4
7
1
8
4
1
3
1
55
PESO
Kg
1,000.00
5,700.00
10,308.00
16,585.00
18,585.00
39,000.00
95.00
2,000.00
4,000.00
4,000.00
1,150.00
500.00
2,000.00
29.00
2,200.00
11,515.00
12,000.00
46,800.00
33,800.00
7,300.00
5,500.00
8,800.00
8,500.00
14,900.00
20,520.00
4,320.00
7,000.00
13,000
16,475
95
15,000
26,000
CANTIDAD
PESO
Kg
PESO TOTAL
Kg
1,000.00
1,000.00
1
10
11
1
7
3
1
1
1
7
1
1
2
3
5
1
1
1
4
3
1
1
1
4
7
1
8
5,700.00
10,308.00
16,585.00
18,585.00
39,000.00
95.00
2,000.00
4,000.00
4,000.00
1,150.00
500.00
2,000.00
29.00
2,200.00
11,515.00
12,000.00
46,800.00
33,800.00
7,300.00
5,500.00
8,800.00
8,500.00
14,900.00
20,520.00
4,320.00
95.00
7,000.00
5,700.00
103,080.00
182,435.00
18,585.00
273,000.00
285.00
2,000.00
4,000.00
4,000.00
8,050.00
500.00
2,000.00
58.00
6,600.00
57,575.00
12,000.00
46,800.00
33,800.00
29,200.00
16,500.00
8,800.00
8,500.00
14,900.00
82,080.00
30,240.00
95.00
56,000.00
PESO TOTAL
1,007,783.00
FLETE
FLETE TOTAL
SEGUROS (Est.)
S/.
S/.
S/.
0.483
973,518.38
292,055.51
TOTAL 1.00
1,265,573.89
CANTIDAD
4
1
1
55
S/.
S/.
S/.
TOTAL 2.00
ALQUILER
HORARIO
S/.
77.13
99.81
107.73
153.66
ALQUILER
TOTAL
S/.
308.52
99.81
107.73
8,451.30
8,967.36
860,866.56
258,259.97
1,119,126.53
S/. 2,384,700.42
DESCRIPCION
MATERIALES
Seales restrictivas
Seales preventivas
Tranqueras
Lmparas
Banderines
Seales informativas
Chalecos de seguridad
Cono de 0.70 m
MANO DE OBRA
Limpieza de cunetas y alcantarillas
Capataz
Peones (6)
Sealizacin y Seguridad Vial
Peones (15) - 14 meses
Peones (10) - 4 meses
EQUIPOS
Explanaciones
Motoniveladora 125 HP
Cargador frontal
Volquete de 6 m3
Limpieza de cunetas y alcantarillas
Volquete de 6 m3
TOTAL
Unidad
Cantidad
Costo
Parcial
Sub-Total
Und
Und
Und
Und
Und
Und
Und
Und
20.00
30.00
20.00
30.00
10.00
20.00
20.00
50.00
844.13
681.44
157.50
50.00
35.00
851.45
70.00
98.00
16,882.60
20,443.20
3,150.00
1,500.00
350.00
17,029.00
1,400.00
4,900.00
D-H
D-H
36.00
216.00
120.32
74.88
4,331.52
16,174.08
D-H
D-H
2,160.00
2,160.00
74.88
74.88
161,740.80
161,740.80
343,987.20
D-H
D-H
D-H
42.00
42.00
54.00
743.12
950.00
861.84
D-H
36.00
861.84
31,211.04
39,900.00
46,539.36
0.00
31,026.24
148,676.64
S/.
65,654.80
558,318.64
DESCRIPCION
Unidad
Cantidad
Costo
Parcial
Sub-Total
MANO DE OBRA
Ingeniero Topografo
Topogrfo - 14 meses
Topogrfo - 4 meses
Ayudante (8) - 14 meses
Ayudante (8) - 4 meses
D-H
D-H
D-H
D-H
D-H
420.00
420.00
120.00
2,520.00
480.00
333.33
120.32
120.32
74.88
74.88
140,000.01
50,534.40
14,438.40
188,697.60
35,942.40
429,612.81
EQUIPOS
Estacin total con 3 prismas
Estacin total con 3 prismas
Camioneta - 12 meses
Camioneta - 12 meses
D-H
D-H
D-H
D-H
420.00
120.00
420.00
120.00
150.00
150.00
260.00
260.00
63,000.00
18,000.00
109,200.00
31,200.00
158,400.00
TOTAL
S/.
588,012.81
PROVIAS NACIONAL
Recurso
Cantidad
233.286
732.359
VOLQUETE DE 10 M3
99,327.549
ZARANDA MECANICA
15,781.871
0.13500347
0.42381887
0.01317824
4.2174809
0.2460706
0.1156169
0.48216898
10.1994225
10.8612697
0.56665278
7.04044271
2.57682523
0.84045081
0.09223495
0.35824016
7.37077273
0.41513889
0.40666956
1.65423727
2.26219039
4.117364
0.1925463
0.33664757
0.41609549
0.09900926
0.00272454
3.96010475
2.51775694
0.33615162
0.42536574
0.21681713
3.12605035
6.44429167
0.14769387
2.25573553
0.11560185
51.7330984
7.4724768
1,149.1236
453.4600
14,903.0180
14,903.0180
3,295.9787
0.26600083
0.10496759
3.44977269
3.44977269
0.76295803
22.772
7,287.807
425.210
199.786
833.188
17,624.602
18,768.274
979.176
14,869.415
4,452.754
1,452.299
ESPARCIDORA DE AGREGADOS
159.382
619.039
GRUPO ELECTROGENO 89 HP 50 KW
GRUPO ELECTROGENO DE 150 KW.
MAQUINA PARA PINTAR PAVIMENTOS
15,567.072
717.360
702.725
2,858.522
3,909.065
MOTONIVELADORA DE 125 HP
7,114.805
MOTOSIERRA
332.720
581.727
719.013
171.088
4.708
6,843.061
4,350.684
580.870
735.032
SOLDADORA
374.660
5,401.815
11,135.736
TRACTOR DE TIRO
DE 80 HP
255.215
VIBRADOR DE 4 HP CAP.=1.25"
3,897.911
VIGA BENKELMAN
199.760
1
1
1
4
1
1
1
10
11
1
7
3
1
1
1
7
1
1
2
3
5
1
1
1
1
1
4
3
1
1
1
4
7
1
3
1
55
8
16,467.5108
601.6339
3,878.5550
351.0977
177,787.5013
16,598.8051
Total
3.8119238
0.13926711
0.89781366
0.08127262
41.1545142
3.842316