S10 Página :

PROVIAS NACIONAL

Precios y cantidades de insumos requeridos

Obra 0501003 CARRETERA PUENTE CHINO PUENTE PUMAHUASI

Fórmula 01 CARRETERA PUENTE CHINO PUENTE PUMAHUASI ( LONGITUD = 36.40 KM. )

Fecha 31/08/2006

Código Descripción insumo Unidad Precio Cant. Requerida

MANO DE OBRA

470101 CAPATAZ H.H 13.88 51,611.29

470103 OFICIAL H.H 10.35 119,800.31

470102 OPERARIO H.H 11.57 157,186.93

470104 PEON H.H 9.36 956,321.32

470053 TECNICO ESPECIALISTA EN PRETENSADO hh 13.88 903.40

MATERIALES

020412 ABRAZADERA DE PT 3" X 1/4" und 11.29 2.00

730141 ACCESORIOS und 6.21 3.05

569902 ACERO CORRUGADO KG 2.78 4,776.22

020256 ACERO LISO KG 3.16 61.57

020254 ACERO LISO PROMEDIO KG 2.88 25,289.00

569903 ACERO PARA CONCRETO PRE ESFORZADO KG 16.14 12,167.26

295606 ADITIVO PLASTIFICANTE KG. 3.70 632.79

020409 ALAMBRE NEGRO Nº 08 KG 3.71 7,357.51

020411 ALAMBRE NEGRO Nº 16 KG 3.71 34,213.52

305606 ALMOADILLA ELASTOMERICA DUR - 50 kg 12.86 58.00

030004 ANCLAJE FIJO und 1,032.44 192.99

512028 ANGULO DE ACERO LAC kg 3.87 1,410.00

020419 ARANDELA A PRESION 1 3/8" und 0.52 48.00

130323 ASFALTO DILUIDO TIPO MC - 30 gln 7.99 41.68

130322 ASFALTO LIQUIDO MC - 30 gln 7.66 109,479.42

130321 ASFALTO LIQUIDO TIPO RC-250 gln 6.50 222,889.64

020416 BARRAS HELICOIDALES ton 2,178.33 1.04

300234 BARRENO DE 1 1/8" X 5 PIES UND 366.12 212.85

300233 BARRENO DE 7/8" X 5 PIES UND 366.12 1,628.10

307210 BIOMANTA DE FIBRA DE COCO C 125 m2 6.06 154,056.30

298302 CAL HIDRATADA kg 0.66 1,661,842.35

302007 CAPTAFARO und 14.41 635.00

200104 CEMENTO ASFALTICO DE PENETRACION 60-70 gln 5.80 1,339,091.25

300138 CEMENTO EPOXICO kg 161.91 7.50

210101 CEMENTO PORT.TIPO I EN BOLSAS 42.5 KGS. BOL 27.23 159,793.89

730142 CINTA DE PVC 0.22 und 9.93 5.28

021322 CLAVOS PROMEDIOS PARA LA CONSTRUCCION KG 3.71 6,621.54

280105 DINAMITA AL 65% KG. 9.10 94,686.57

090119 DUCTO CORRUGADO METALICO und 24.07 1,072.60

469015 ELEMENTO TERRAMESH 0.5 X 1.0 X 10.0 M. und 339.18 626.00

469013 ELEMENTO TERRAMESH 0.5 X 1.0 X 7.0 M. und 262.35 90.00

469016 ELEMENTO TERRAMESH 1.0 X 1.0 X 10.0 M. und 388.70 431.00

469014 ELEMENTO TERRAMESH 1.0 X 1.0 X 7.0 M. und 311.86 30.00

391105 FERTILIZANTE KG. 3.24 912.50

313113 FIBRA DE VIDRIO M2 159.45 251.30

031203 FIERRO CORRUGADO FY = 4200 KG/CM2 G-60 KG 2.78 718,483.77

031205 FIERRO ROSCADO Nº 10 und 98.13 24.00

270104 FULMINANTE COMUN UND 0.57 236,716.40

469012 GAVION TIPO RENO m3 107.07 2,787.00

307208 GEOMALLA m2 26.42 4,557.75

307205 GEOMANTA P300 m2 8.96 12,177.90

307204 GEOMEMBRANA HDPE E = 1.50 MM m2 13.43 13,209.75

307209 GEOTEXTIL NO TEJIDO DE 200 GR/M2 m2 2.66 4,191.60

307202 GEOTEXTIL NO TEJIDO DE 240 GR/M2 m2 4.14 91,000.50

307203 GEOTEXTIL NO TEJIDO DE 270 GR/M2 m2 4.77 23,149.25

307206 GEOWEB GW30V E = 100 MM, INCLUYE ACCESORIOS m2 35.67 3,512.30

307207 GEOWEB GW30V6 E = 150 MM, INCLUYE ACCESORIOS m2 77.46 4,964.60

391104 GRASS NACIONAL m2 2.13 36,500.00

302006 GUARDAVIAS TERMINAL ML 63.60 95.25

302004 GUARDAVIAS( INC.PERN.,TERMINAL Y ARANDELAS ) und 89.96 1,905.00

539002 KEROSENE INDUSTRIAL gln 10.05 41,770.62

290198 LACA DESMOLDANTE GLN 108.02 577.70

307107 LAMINA REFLECTIVA ALTA INTENSIDAD AMARILLA/BLANCA m2 137.61 249.50

512803 LIJA PARA FIERRO und 0.95 1,257.71

512802 LIJA PARA MADERA und 1.05 39.70

430101 MADERA TORNILLO P2 3.63 170,663.02

460103 MALLA DE CONTROL DE EROSION TIPO 1 m2 9.07 44,000.00

270207 MECHA DE SEGURIDAD ML 0.59 315,621.85

300115 MICROESFERAS DE VIDRIO DROP ON KG 12.09 3,914.13

305602 NEOPRENE m2 19.20 14.10

305603 NEOPRENE 150 X 150 X 25 MM. und 37.05 4.00

305605 NEOPRENE 300 X 200 X 30 MM. und 77.57 40.00

305604 NEOPRENE 500 X 300 X 125 MM. und 854.89 18.00

020255 NIPLE ACERO 1" X 6" und 1.65 33,440.00

391106 NITRATO DE AMONIO KG. 5.59 2,190.00

161102 PEGAMENTO EPOXICO GLN 306.21 29.36

300137 PEGAMENTO PARA PVC gln 108.29 25.80

020410 PERFIL ACERO LAC kg 3.94 2,615.83

020413 PERNO 1" und 3.25 2.00

025162 PERNO DE ANCLAJE 3/8" X 1 1/4" CON TUERCA Y ARANDELA UND 0.67 67.00

025161 PERNO DE ANCLAJE A-36 3/4" X 18" R/100 MM CON TUERCA Y ARAN UND 0.52 120.00

025163 PERNOS 5/8" X 3" UND 12.80 329.00

020414 PIN DE ROTACION 1" und 5.33 2.00

020415 PINES und 0.21 611,352.00

542209 PINTURA ANTICORROSIVA EPOXICA GLN 213.01 417.77

540109 PINTURA DE TRAFICO BLANCO gln 51.07 871.38

540110 PINTURA DE TRAFICO COLORES gln 51.07 1,044.02

541190 PINTURA ESMALTE GLN 30.49 402.68

540108 PINTURA ESMALTE PARA TRAFICO BLANCO NEGRO gln 51.07 411.15

020417 PLACAS und 3.63 59.80

562270 PLANCHA DE 3/8" 4' X 8' pln 808.42 0.37

562269 PLANCHA DE ACERO LAC KG 3.94 3,890.40

562268 PLANCHA DE ACERO LAC (3/8") KG. 3.94 399.05

298304 SACOS DE POLIPROPILENO LAMINADO 1.00 X 0.60 X 0.10 M. und 4.89 15,440.00

298305 SACOS DE POLIPROPILENO LAMINADO 1.00 X 0.60 X 0.30 M. und 5.63 6,755.00

030005 SEPARADORES und 1.63 2,105.72

295595 SOLDADURA CADLWELL und 11.34 23.95

295594 SOLDADURA CELLOCORD KG. 11.72 85.49

300116 TACHAS REFLECTORIZANTES B.D. und 6.79 7,500.00

730136 TEE PVC 100 MM. und 10.94 2,015.10

730135 TEE PVC 150 MM. und 42.35 10.28

730134 TEE PVC 200 MM. und 124.10 3.53

730139 TEE PVC 300 MM. und 186.16 36.55

390292 TEKNOPOR DE 1" M2 2.48 310.75

544704 TINTA SERIGRAFICA NEGRA O ROJA GLN 1,196.94 9.79

450104 TRIPLAY LUPUNA 19 MM. X 4' X 8' pln 95.55 1,870.35

650112 TUBERIA Ao DN 125 MM. ML. 51.20 234.00

730137 TUBERIA DE POLIETILENO HDPE D = 450 MM ML. 266.65 349.65

730143 TUBERIA PVC SAP C-10.0 UF 50 MM. ML. 18.36 7.20

730138 TUBERIA PVC SAP C-5 PARA DRENAJE 12" X 5 M. PERFORADA ML. 98.73 3,837.75

730131 TUBERIA PVC SAP C-5 PARA DRENAJE 4" X 5 M. PERFORADA ML. 14.54 21,158.55

730132 TUBERIA PVC SAP C-5 PARA DRENAJE 6" X 5 M. PERFORADA ML. 34.36 1,079.40

730133 TUBERIA PVC SAP C-5 PARA DRENAJE 8" X 5 M. PERFORADA ML. 52.90 370.65

730140 TUBERIA PVC SAP C-7.5 D = 6" ML. 48.49 320.25

090117 TUBERIA TMC D = 0.90 M. ML. 221.91 126.53

090118 TUBERIA TMC D = 1.20 M. ML. 353.77 177.45

650208 TUBO ACERO A-53 SCH-40 D=3" m 58.65 905.30

650210 TUBO FOGO 2" m 25.90 1.80

650209 TUBO FOGO D = 75 MM. m 43.10 76.50

730130 TUBO PVC SAP 2" ML. 7.79 316.05

020418 TUERCAS und 4.72 59.80

025202 TUERCAS 1 1/4" und 0.56 96.00

031204 VIRUTA METALICA KG 1.61 217.99

298303 WATER STOP DE 6" m 15.19 1,677.00

EQUIPOS

488002 ANDAMIAJE H.M 65.80 106.58

490194 ARENADOR H.M 11.50 174.39

490193 BARREDORA MECANICA 10 - 20 HP H.M 34.58 2,359.76

492406 BOMBA DE INYECCION DE CONCRETO H.M 70.00 57.77

499025 BOMBA DE TENSADO H.M 61.50 274.42

492606 CALENTADOR DE ACEITE 48-S 5 HP 468 P3 H.M 29.43 1,388.08

493201 CAMION CISTERNA 2,000 GLN H.M 93.41 29,930.90

493202 CAMION CISTERNA 2,000 GLN día 934.10 8.00

492805 CAMION FORMALETA H.M 208.33 36.00

493205 CAMION GRUA 120 HP. 5 TN. H.M 126.66 464.59

493103 CAMION IMPRIMADOR DE 1800 GLS. H.M 122.07 971.68

493107 CAMION IMPRIMADOR DE 1800 GLS. día 1,220.70 4.00

493204 CAMION PLATAFORMA día 1,685.50 45.00

493203 CAMION SEMI TRAYLER ( 35 TON. X 0.80 ) día 2,083.30 75.00

493106 CAMIONETA 4 X 2 PICK UP, CABINA SIMPLE día 404.10 12.00

493105 CAMIONETA 4 X 2 PICK UP, DOBLE CABINA día 407.50 12.00

490458 CARGADOR RETROEXCAVADOR 62 HP, 1.0 Y3 H.M 100.34 440.00

490455 CARGADOR S/LLANTA 160-195 HP, 3.5 Y3 H.M 184.29 25,297.93

490457 CARGADOR S/LLANTA 200-250 HP, 4.0-4.1 Y3 H.M 200.78 21,840.53

491306 CHANCADORA PRIM-SECUND ME 75 46-70 T/H H.M 192.30 10,529.85

491003 COMPACTADORA VIB. TIPO PLANCHA 7 HP H.M 17.51 15,852.39

490102 COMPRESORA NEUMATICA 250-330 PCM, 87 HP H.M 58.84 14,296.39

490459 DUMPER 1 M3 H.M 38.50 160.43

499023 EQUIPO DE INSTALACION m2 3.50 8,230.00

499022 EQUIPO DE PINTURA H.M 15.60 1,775.86

482156 EQUIPO DE SOLDADURA H.M 8.28 975.26

482157 EQUIPO DE SOLDADURA A GASOLINA H.M 5.61 145.33

482158 EQUIPO DE SOLDADURA ELECTRICA MONOFASICA 295 AMP. H.M 4.14 317.50

482159 EQUIPO DE SOLDAR - TERMOFUSION H.M 275.00 33.30

499024 GATA DE TENSADO H.M 48.60 213.42

496158 GRUA GIDRAULIZA TELESCOPICA AUTOPROPULSADA H.M 144.29 36.00

492706 GRUPO ELECTROGENO DE 150 KW. H.M 52.53 12,040.61

499026 MAQUINA DE DUCTOS H.M 82.10 126.27

490206 MARTILLO NEUMATICO DE 25 - 29 KG H.M 11.02 48,929.78

480101 MEZCLADORA DE CONCRETO DE 11 P3 /TOLVA H.M 22.63 6,994.26

480102 MEZCLADORA INYECTORA H.M 45.00 145.43

481254 MOTOBOMBA (DIESEL) 12 HP D=4" H.M 2.52 29,680.72

491605 MOTONIVELADORA DE 145-150 HP H.M 144.06 12,761.06

492403 PAVIMENTADORA S/ORUGA 69 HP 10-16" H.M 105.97 1,388.08

492405 PERFORADORA A ROTO PERCUSION D = 2" H.M 200.00 57.77

492603 PLANTA DE ASFALTO EN CALIENTE DE 60-115 TON/H H.M 1,788.80 1,388.08

490660 RETROEXCAVADORA S/LL 58HP 1YD3 H.M 67.69 9,955.31

490661 RETROEXCAVADORA S/O 170-250 HP,1.1-2.7 Y3 H.M 346.00 6,604.46

491167 RODILLO LISO VIBRATORIO MANUAL 8 - 1.1 TON. H.M 22.64 59.16

491150 RODILLO NEUMATICO AUTOP 81-100 HP 5.5-20Tn H.M 56.69 1,388.08

491166 RODILLO PATA DE CABRA VIBRATORIO AUTOPROPULSADO 100-135 HP H.M 77.18 1,946.37

491151 RODILLO TANDEM ESTAT. AUTOM. 58-70 HP 8-10 Tn H.M 42.67 1,388.08

491102 RODILLO V.A.L. 101-135 HP, 10-12 TN H.M 82.59 10,728.28

492404 SECADOR DE ARIDOS 70HP 60-115 Tn H.M 42.22 1,388.08

490892 TRACTOR DE TIRO DE 80 HP H.M 50.43 146.00

490804 TRACTOR SOBRE ORUGA DE 140-160 HP H.M 164.09 2,061.05

490805 TRACTOR SOBRE ORUGA DE 190-240 HP H.M 233.26 21,504.20

490807 TRACTOR SOBRE ORUGA DE 300-330 HP H.M 303.69 4,298.31

495205 VIBRADOR DE CONCRETO 1.50" 4HP H.M 5.32 6,862.97

492803 VOLQUETE 6X4 DE 10 M3 H.M 185.16 118,675.47

492804 VOLQUETE 6X4 DE 10 M3 día 1,851.60 140.00

492707 WINCHE A GASOLINA H.M 6.50 501.82

491402 ZARANDA VIBRATORIA 4" X 6" X 14 ME 15 H.M 30.92 19,626.92

SUB-TOTAL

INSUMOS COMODIN

EQUIPOS

370101 HERRAMIENTAS MANUALES %MO

370124 SEGUROS %EQ

SUB-TOTAL

TOTAL

MONTO PARTIDAS ESTIMADAS

La columna parcial es el producto del precio por la cantidad requerida; y en la última columna se muestra el Monto Real que se está utilizando

1

Parcial Presupuestado

716,364.71 715,596.04

1,239,933.21 1,242,729.22

1,818,652.78 1,816,515.29

8,951,167.56 8,948,829.04

12,539.19 11,728.21

12,738,657.44 12,735,397.80

22.58 22.58

18.94 18.30

13,277.89 13,198.70

194.56 194.58

72,832.32 72,815.60

196,379.58 195,902.37

2,341.32 2,814.03

27,296.36 26,503.24

126,932.16 130,011.36

745.88 745.88

199,250.60 199,388.17

5,456.70 5,456.70

24.96 24.96

333.02 333.40

838,612.36 838,286.03

1,448,782.66 1,448,782.66

2,265.46 2,264.60

77,928.64 78,045.51

596,079.97 595,903.43

933,581.18 933,715.14

1,096,815.95 1,092,067.83

9,150.35 9,150.35

7,766,729.25 7,766,729.25

1,214.33 1,200.00

4,351,187.62 4,351,789.68

52.43 52.32

24,565.91 24,610.56

861,647.79 861,647.66

25,817.48 25,625.79

212,326.68 212,326.68

23,611.50 23,611.50

167,529.70 167,529.70

9,355.80 9,355.80

2,956.50 2,956.50

40,069.78 40,071.10

1,997,384.88 1,998,069.13

2,355.12 2,355.12

134,928.35 135,717.39

298,404.09 298,404.09

120,415.76 120,404.25

109,113.98 109,137.18

177,406.94 177,369.75

11,149.66 11,137.68

376,742.07 376,371.00

110,421.92 110,352.25

125,283.74 125,283.40

384,557.92 384,539.60

77,745.00 77,745.00

6,057.90 6,057.90

171,373.80 171,373.80

419,794.73 417,714.70

62,403.15 62,321.36

34,333.70 34,335.10

1,194.82 1,207.40

41.69 43.67

619,506.76 619,632.45

399,080.00 399,080.00

186,216.89 186,216.89

47,321.83 47,360.97

270.72 270.72

148.20 148.14

3,102.80 3,102.84

15,388.02 15,388.02

55,176.00 55,176.00

12,242.10 12,242.10

8,990.33 8,981.10

2,793.88 2,837.23

10,306.37 10,306.90

6.50 6.50

44.89 44.92

62.40 62.40

4,211.20 4,211.20

10.66 10.66

128,383.92 128,092.80

88,989.19 88,984.74

44,501.38 44,548.11

53,318.10 53,375.39

12,277.71 12,281.29

20,997.43 20,980.53

217.07 215.80

299.12 302.64

15,328.18 15,327.24

1,572.26 1,572.26

75,501.60 75,501.60

38,030.65 38,021.00

3,432.32 3,685.48

271.59 273.85

1,001.94 1,001.64

50,925.00 50,925.00

22,045.19 21,964.59

435.36 431.76

438.07 437.72

6,804.15 6,798.30

770.66 768.40

11,718.04 11,706.16

178,711.94 178,749.43

11,980.80 11,980.80

93,234.17 93,233.34

132.19 132.24

378,901.06 378,913.85

307,645.32 307,705.77

37,088.18 37,090.24

19,607.39 19,609.15

15,528.92 15,527.55

28,078.27 28,077.71

62,776.49 62,776.74

53,095.85 53,095.92

46.62 46.62

3,297.15 3,297.15

2,462.03 2,462.18

282.26 283.40

53.76 53.76

350.96 348.78

25,473.63 25,473.63

26,917,382.92 26,914,225.33

7,012.96 7,071.44

2,005.49 2,005.51

81,600.50 82,591.36

4,043.90 4,043.00

16,876.83 16,484.82

40,851.19 40,948.36

2,795,845.37 2,795,573.97

7,472.80 7,472.80

7,499.88 7,499.88

58,844.97 58,833.57

118,612.98 117,988.84

4,882.80 4,882.80

75,847.50 75,847.50

156,247.50 156,247.50

4,849.20 4,849.20

4,890.00 4,890.00

44,149.60 44,149.71

4,662,155.52 4,662,523.13

4,385,141.61 4,386,098.10

2,024,890.16 2,026,342.70

277,575.35 277,467.63

841,199.59 840,044.46

6,176.56 6,176.71

28,805.00 28,805.00

27,703.42 27,700.90

8,075.15 8,075.07

815.30 815.32

1,314.45 1,314.45

9,157.50 9,157.50

10,372.21 10,184.99

5,194.44 5,194.44

632,493.24 633,858.07

10,366.77 10,684.19

539,206.18 538,574.65

158,280.10 158,296.78

6,544.35 7,271.12

74,795.41 74,227.07

1,838,358.30 1,842,069.23

147,094.84 147,136.48

11,554.00 11,554.40

2,482,997.50 2,482,928.10

673,874.93 673,651.78

2,285,143.16 2,286,501.41

1,339.38 1,337.08

78,690.26 78,773.54

150,220.84 154,087.72

59,229.37 59,340.42

886,048.65 886,923.91

58,604.74 58,646.38

7,362.78 7,362.78

338,197.69 338,192.92

5,016,069.69 5,018,341.63

1,305,353.76 1,302,345.96

36,511.00 36,484.26

21,973,950.03 21,973,488.43

259,224.00 259,224.00

3,261.83 3,262.32

606,864.37 604,735.07

55,361,746.90 55,370,580.36

95,017,787.25 95,020,203.49

390,520.23

15,402.41

0.00 405,922.64

0.00 405,922.64

95,017,787.25 95,426,126.13

0.00

95,426,126.13