Professional Documents
Culture Documents
lima-obra
arequipa-obra
mollendo- obra
distancia virtual
costo normal
costo FRV
costo total
peso (kg)
(KM)
(soles)
(soles)
(soles)
1494.08
15000
3386
1354
4740
545.94
15000
1237
495
1732
477.76
15000
1099.72
439.89
1539.61
factor de
actualizacion
Jan-02
Nov-02
455.19
318.23
1.430380542
costo anual (
soles/kg)
0.45200025
0.16516127
0.14681521
descripcion
und
kg
kg
m
m
m
m
m
m
m
kg
m
m
u
u
kg
kg
kg
kg
kg
kg
m
m
m
m
kg
m
m
m
m
1
1
58.25
93.68
137.13
178.84
141.73
182
1.73
1
2.68
1.73
0.15
0.75
1
1
1
1
1
1
0.64
1.2
5.7
2.85
1
1
1.26
8.47
2.01
gln
gln
lt
gln
kg
gln
gln
gln
gln
3.78
3.78
1
3.78
1
3.78
3.78
3.78
3.78
CEMENTOS - MADERAS
filler ( cal hidratada)
yeso
aditivo mejorador de adherencia
cemento portland tipo I
cemento portland tipo v
cemento portland tipo I
lija
madera tornillo
triplay 19mm para encofrados
kg
kg
kg
bl
bl
bl
hja
p2
pln
1
1
1
42.5
42.5
42.5
0.05
1.5
49.44
gln
kg
kg
gln
gln
3.78
1
1
4.54
4
und
kg
und
m
4.65
1
0.16
0.025
m2
m
und
und
und
und
und
und
p2
p2
p2
kg
gln
gln
gln
gln
gln
gln
gln
und
gln
gln
gln
10
11.15
22
15
15
8
0.3
1.3
0.2
0.2
0.2
1
4
5.5
5.34
6
5.5
5.34
4.75
0.5
4
4
4
EXPLOSIVOS Y AFINES
barreno de 5' x 7/8"
dinamita 65% x 7/8" ( caja 25 kg x 308 und)
fulminante #8 (caja 100 u x 0.160 kg )
guia blanca
ELEMENTOS VARIOS
goetextil clase 2
waterstop 6"
tuvo de pvc 1/2"
tuvo de pvc 3/4"
tuvo de pvc 1"
tuvo de pvc 2"
tuvo de pvc 3"
tuvo de pvc 4"
tuvo de pvc 6" perforada
pegamento de pvc
union pvc sap 8"
codo pvc 4" x 90
teknoport 3/8"
teknoport 3/4"
teknoport 1"
banderines
chaleco de seguridad
cilindro de seguridad
cono de seguridad
lampara intermitente
letrero, avisos de transito tranqueras semillas
tranquera
semilla
fertilizante
yeso
m2
m
m
m
m
m
m
m
m
gln
u
u
m2
m2
m2
und
und
und
und
und
pza
pza
kg
kg
bls
0.27
0.96
0.2
0.25
0.3
0.48
0.6
0.95
2.25
4
0.2
0.5
0.11
0.23
0.3
0.05
0.1
8
3
0.4
4
17.63
1
1
25
procedencia
flete
alm. Man.
2.00%
mermas
precios
5.00% soles
precio en
obra s/.
arequipa
arequipa
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
3.41
4.03
383.76
617.4
904.05
1174.95
141.73
183
7.05
2.6
7.76
7.19
12
15
2.61
2.61
2.61
2.61
2.61
2.61
2.81
5.72
26.87
13.28
11.34
12.42
20.94
18.91
60.44
1.65
1.65
26.329
42.34336
61.98276
80.83568
64.06196
82.264
0.78196
0.452
1.21136
0.78196
0.0678
0.339
0.452
0.452
0.452
0.452
0.452
0.452
0.28928
0.5424
2.5764
1.2882
0.452
0.452
0.56952
3.82844
0.90852
0.0682
0.0806
7.6752
12.348
18.081
23.499
2.8346
3.66
0.141
0.052
0.1552
0.1438
0.24
0.3
0.0522
0.0522
0.0522
0.0522
0.0522
0.0522
0.0562
0.1144
0.5374
0.2656
0.2268
0.2484
0.4188
0.3782
1.2088
0.1705
0.2015
19.188
30.87
45.2025
58.7475
7.0865
9.15
0.3525
0.13
0.388
0.3595
0.6
0.75
0.1305
0.1305
0.1305
0.1305
0.1305
0.1305
0.1405
0.286
1.3435
0.664
0.567
0.621
1.047
0.9455
3.022
5.2987
5.9621
436.9522
702.96136
1029.31626
1338.03218
215.71306
278.074
8.32546
3.234
9.51456
8.47526
12.9078
16.389
3.2447
3.2447
3.2447
3.2447
3.2447
3.2447
3.29598
6.6628
31.3273
15.4978
12.5858
13.7414
22.97532
24.06214
65.57932
mollendo
lima
mollendo
lima
lima
mollendo
mollendo
mollendo
lima
4.71
5.42
1.2
4.45
15.75
7.52
7.17
5.84
11
0.55566
1.70856
0.147
1.70856
0.452
0.55566
0.55566
0.55566
1.70856
0.0942
0.1084
0.024
0.089
0.315
0.1504
0.1434
0.1168
0.22
0.2355
0.271
0.06
0.2225
0.7875
0.376
0.3585
0.292
0.55
5.59536
7.50796
1.431
6.47006
17.3045
8.60206
8.22756
6.80446
13.47856
0
lima
lima
lima
lima
lima
arequipa
arequipa
lima
lima
0.34
0.34
15.75
13.55
19.12
22.73
1.26
3.4
89
0.452
0.452
0.452
19.21
19.21
7.0125
0.00825
0.678
22.34688
0.0068
0.0068
0.315
0.271
0.3824
0.4546
0.0252
0.068
1.78
0.017
0.017
0.7875
0.6775
0.956
1.1365
0.063
0.17
4.45
0.8158
0.8158
17.3045
33.7085
39.6684
31.3336
1.35645
4.316
117.57688
lima
lima
lima
lima
lima
7.93
4.59
29.42
100
126
1.70856
0.452
0.452
2.05208
1.808
0.1586
0.0918
0.5884
2
2.52
0.3965
0.2295
1.471
5
6.3
10.19366
5.3633
31.9314
109.05208
136.628
lima
lima
lima
lima
636.11
9.41
0.39
0.43
2.1018
0.452
0.07232
0.0113
12.7222
0.1882
0.0078
0.0086
31.8055
0.4705
0.0195
0.0215
682.7395
10.5207
0.48962
0.4714
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
81.9
74.82
138.6
103.95
135.45
103.95
22.05
37.8
12.32
6.77
14.27
3.55
180
22.58
49
26.48
13.48
81.9
18.05
4.8
11.76
1066.78
1066.78
4.52
5.0398
9.944
6.78
6.78
3.616
0.1356
0.5876
0.0904
0.0904
0.0904
0.452
1.808
2.486
2.41368
2.712
2.486
2.41368
2.147
0.226
1.808
1.808
1.808
1.638
1.4964
2.772
2.079
2.709
2.079
0.441
0.756
0.2464
0.1354
0.2854
0.071
3.6
0.4516
0.98
0.5296
0.2696
1.638
0.361
0.096
0.2352
21.3356
21.3356
4.095
3.741
6.93
5.1975
6.7725
5.1975
1.1025
1.89
0.616
0.3385
0.7135
0.1775
9
1.129
2.45
1.324
0.674
4.095
0.9025
0.24
0.588
53.339
53.339
92.153
85.0972
158.246
118.0065
151.7115
114.8425
23.7291
41.0336
13.2728
7.3343
15.3593
4.2505
194.408
26.6466
54.84368
31.0456
16.9096
90.04668
21.4605
5.362
14.3912
1143.2626
1143.2626
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
lima
arequipa
lima
lima
2.46
14.33
1.84
2.36
2.41
4.18
8.87
14.7
34.09
100.17
71.21
115.13
1.9
2.63
3.5
24
40
120
94.5
362.64
189
50
12
6
15
0.12204
0.43392
0.0904
0.113
0.1356
0.21696
0.2712
0.4294
1.017
1.808
0.0904
0.226
0.04972
0.10396
0.1356
0.0226
0.0452
3.616
1.356
0.1808
1.808
7.96876
0.165
0.452
11.3
0.0492
0.2866
0.0368
0.0472
0.0482
0.0836
0.1774
0.294
0.6818
2.0034
1.4242
2.3026
0.038
0.0526
0.07
0.48
0.8
2.4
1.89
7.2528
3.78
1
0.24
0.12
0.3
0.123
0.7165
0.092
0.118
0.1205
0.209
0.4435
0.735
1.7045
5.0085
3.5605
5.7565
0.095
0.1315
0.175
1.2
2
6
4.725
18.132
9.45
2.5
0.6
0.3
0.75
TOTAL
2.75424
15.76702
2.0592
2.6382
2.7143
4.68956
9.7621
16.1584
37.4933
108.9899
76.2851
123.4151
2.08272
2.91806
3.8806
25.7026
42.8452
132.016
102.471
388.2056
204.038
61.46876
13.005
6.872
27.35
10578.3164
lima
arequipa
mollendo
0.452
0.165
0.147
MAQUIANRIA
barredora mecanica 10-20hp 7p longitud
cargador s/lanta 100-115 hp 2-2.25 yds
cargador s/lanta 160-196 hp
cargador retroexcavadora 62 hp 1 yds
cocina de asfalto 320 cal
compactadora vibr tipo palncha 7 hp
comprensora neumatica 87 hp 250-550 pcm
cortadora de asfalto
chancad. Prim/ secund 75 hp 46/70 ton /h
equipo de soldar
equipo mezclador / calentador cemento midifica
esparciidora de agregado
fresadora
grupo electrogeno 230 hp 150 kw
grupo electrogeno 75kw 116 hp
maquina para pintar pavimentos
mezcladora de concreto 18 hp 11 pies
motobomba 7-10 hp 4"
motoniveladora 145 -150 hp
pavimentadora sobreoruga 69 hp
palnta asfalto en caliente 60 -115 ton /h
retroexcavadora sobrellanta 58 p
rodillo neumatico autop 81 -100 hp (5.5-20ton)
rodillo tandem estaticaut 58 - 70 hp 8-10 ton
rodillo liso vibratorio manual
rodillo lisovibr autop 101-135 hp 10-12 ton
ruteadora de golpe
sellador ( fundidir y aplicador)
tractor de oruga 140-160 hp
tractor de oruga 190-240 hp
tractor de tiro de 80 hp
vibrador de 4 hp cap = 1.50 "
zaranda vibratoria 4"x6" x14" me 15 hp
CANT
PESO (KG)
1
4
1
2
1
4
2
3
2
1
1
1
1
3
1
1
1
1
2
1
1
3
2
2
1
1
1
1
1
1
2
1
1
1000
10308
18585
8000
21000
160
2000
160
39000
200
10000
12000
20000
2000
1500
135
2200
295
13540
12000
38400
9000
5500
8800
11100
800
300
2000
14900
20520
4320
10
7000
PARCIAL (KG)
1000
11000
19000
8000
21000
200
2000
200
39000
200
10000
12000
20000
2000
1500
150
2200
300
14000
12000
39000
9000
6000
9000
12000
1000
300
2000
15000
21000
5000
10
7000
C2
C3
10
C4 8X4
15
T2S1
20
T3S2
17
T2S2,T3S1
26
4
1
1
2
1
1
1
2
1
1
1
1
1
1
1
1
1
1
T2S3
22
28
T3SE2
T3S3
29
30
vehiculo
plataforma
semi traier
c2
c3
c4 4x8
t2s1
t3s2
t2s2,t3s1
t2s3
t3se2
t3s3
vehiculo
c2
c3
c4 4x8
t2s1
t3s2
t2s2,t3s1
semi traier
t2s3
t3se2
t3s3
volquete
autotransporta cisterna
bles
otros
plataforma
numero de
viajes
10
15
20
17
26
3
8
2
6
4
numero de
viajes
horas viaje
86
86
86
86
86
3
8
2
6
4
43
43
10
2
costo alq x
subtotal s/.
hora
210
54180
230
158240
235
40420
248
127968
263
90472
210
186
90300
15996
distancia
lima obra
1494.08
viaje
promedio
estimado
35
tiempo
empleado
43
monto de movilizacion
monto de desmivilizacion
seguro, viaticos
total de mv y desmov
577576
577576
57757.6
1212909.6