Está en la página 1de 2

CALENDARIO DE UTILIZACION DE EQUIPOS

Item

Equipos

Unidad

Cantidad

Precio
Unitario

Parcial
(S/.)

M1

M2

M3

M4

M5

M6

M7

M8

M9

M 10

M 11

M 12

M 13

M 14

M 15

M 16

M 17

M 18

M 19

M 20

M 21

M 22

M 23

M 24

M 25

M 26

M 27

M 28

M 29

M 30

1.49%

1.49%

1.71%

3.95%

4.30%

5.12%

5.13%

5.80%

6.04%

5.66%

5.10%

5.11%

5.10%

5.21%

4.25%

3.17%

2.55%

1.93%

1.91%

2.66%

2.58%

1.97%

2.55%

2.56%

2.55%

2.56%

2.57%

2.57%

2.19%

0.22%

ANDAMIOS

hm

7,165.67

1.50

10,748.51

BOMBA DE INYECCION

hm

1,487.30

350.00

520,556.40

BOMBA ELECTRO HIDRAULICA DE TENSADO

hm

572.04

250.00

143,010.00

CAMION CISTERNA 4 X 2 (AGUA) 145 - 165 HP

hm

140,143.32

156.54

21,938,035.55

10

24

26

30

30

34

36

34

30

30

30

31

25

19

15

12

12

16

16

12

15

15

15

15

15

15

13

CAMION GRUA DE 5 ton

hm

89.93

125.00

11,240.80

CAMION IMPRIMADOR 210 HP DE 2000 GLN

hm

1,769.76

136.58

241,713.53

CAMION MIXER 8 m3

hm

2,085.92

267.46

557,898.99

CAMION VOLQUETE 15 m3

hm

270,767.61

259.60

70,291,270.26

17

17

20

45

49

58

58

66

69

64

58

58

58

59

48

36

29

22

22

30

30

23

29

29

29

29

29

29

25

CAMIONETA PICK UP 4 X 2 84 HP

hm

6,575.17

51.27

337,109.00

10

CARGADOR SOBRE LLANTAS 125-155 HP 3 yd3

hm

51,276.37

170.08

8,721,085.35

10

11

11

13

13

13

11

11

11

12

10

11

CARGADOR SOBRE LLANTAS 200-250 HP 4-4.1 yd3

hm

34,689.93

238.24

8,264,528.42

12

CHANCADORA PRIMARIA SECUNDARIA 46 - 70 ton/h

hm

12,235.84

116.77

1,428,778.85

13

COMPACTADOR VIBRATORIO TIPO PLANCHA 7 HP

hm

73,160.19

26.22

1,918,260.28

13

14

16

16

18

19

18

16

16

16

16

13

10

14

COMPRESORA NEUMATICA 196 HP 600-690 PCM

hm

59,288.76

172.43

10,223,160.08

10

11

13

13

15

15

14

13

13

13

13

11

15

COMPRESORA NEUMATICA 87 HP 250-330 PCM

hm

4,531.14

77.65

351,842.85

16

CORTADORA DE PAVIMENTO

hm

1,208.92

9.71

11,738.64

17

EQUIPO DE ARENADO

hm

255.93

28.56

7,309.28

18

EQUIPO DE OXICORTE

hm

192.68

2.55

491.33

19

EQUIPO DE PINTURA AIRLESS

hm

767.73

35.55

27,292.93

20

ESTACION TOTAL

hm

1,118.08

11.96

13,372.22

21

ESTRUCTURA DOSIFICADORA DE CONCRETO POR VOLUMEN 40 HP hm


- 50 m3/hr625.79

79.48

49,738.03

22

EXCAVADORA SOBRE ORUGA 115-165 HP 0.75-1.4 Y3

hm

20,219.72

216.21

4,371,706.57

23

FAJA TRANSPORTADORA 18" X 4' MOTOR ELECTRICO 3 KW 150 ton/hhm

61,862.57

5.62

347,667.67

11

12

14

14

15

16

15

14

14

14

14

11

24

GATO HIDRAULICO DE TENSADO

hm

572.04

200.00

114,408.00

25

GRUA HIDRAULICA AUTOPROPULSADA 127 HP 18 ton 9 m

hm

981.34

293.13

287,659.99

26

GRUPO ELECTROGENO 116 HP 75 KW

hm

20,305.27

140.27

2,848,220.22

27

GRUPO ELECTROGENO 140 HP 90 KW

hm

12,400.49

154.75

1,918,975.80

28

GRUPO ELECTROGENO 380 HP 250 KW

hm

2,309.79

201.09

464,475.19

29

GRUPO ELECTROGENO 89 HP 50 KW

hm

2,456.32

117.83

289,428.29

30

LAVADORA DE GUSANO 48" 25 - 150Tn/hr

hm

164.65

53.14

8,749.58

31

MAQUINA DE DUCTOS

hm

572.04

150.00

85,806.00

32

MAQUINA PARA PINTAR MARCAS EN PAVIMENTO

hm

262.72

46.50

12,216.39

33

MARTILLO NEUMATICO DE 29 kg

hm

241,142.36

3.89

938,043.77

16

15

18

40

44

52

52

59

61

57

52

52

52

53

43

32

26

20

20

27

26

20

26

26

26

26

26

26

23

34

MINICARGADOR 70 HP

hm

1,769.76

66.15

117,069.49

35

MOTOBOMBA 34 HP 8"

hm

313.94

63.33

19,881.65

36

MOTOBOMBA 7-10 HP 3-4"

hm

139,978.87

8.23

1,152,026.11

10

24

26

30

30

34

36

34

30

30

30

31

25

19

15

12

12

16

16

12

15

15

15

15

15

15

13

37

MOTONIVELADORA DE 145-150 HP

hm

32,064.59

203.02

6,509,752.92

38

MOTOSIERRA DE 30"

hh

7.68

6.00

46.08

39

NIVEL TOPOGRAFICO

hm

1,118.08

6.90

7,714.74

40

PAVIMENTADORA SOBRE ORUGAS 105 HP 10-16'

hm

1,974.78

129.84

256,405.45

41

PLANTA ASFALTO EN CALIENTE 60-115 ton/h

hm

2,309.79

570.00

1,316,578.93

42

RETROEXCAVADOR SOBRE LLANTAS 58 HP 1 yd3

hm

8,204.04

99.51

816,383.79

43

RODILLO LISO VIBRATORIO AUTOPROPULSADO 101-135HP 10-12 tonhm

32,232.77

146.08

4,708,563.29

44

RODILLO LISO VIBRATORIO MANUAL 10.8HP 0.8-1.1 ton

hm

31,640.11

30.72

971,984.19

45

RODILLO NEUMATICO AUTOPROPULSADO 135 HP 9.26 ton

hm

1,974.78

125.01

246,867.26

46

RODILLO TANDEM VIBRATORIO AUTOPROPULSADO 111-130HP 9-11 hm


ton

1,974.78

120.00

236,973.61

47

SOLDADORA ELECTRICA TRIFASICA 400 A

hm

6,121.49

10.63

65,071.43

48

TRACTOR DE ORUGAS DE 140-160 HP

hm

13,295.71

243.06

3,231,655.10

49

TRACTOR DE ORUGAS DE 190-240 HP

hm

90,545.44

289.79

26,239,162.83

15

17

20

20

22

23

22

20

20

20

20

17

12

10

11

10

10

10

10

10

10

10

50

VIBRADOR DE CONCRETO 4 HP 1.50"

hm

1,041.22

5.28

5,497.66

51

ZARANDA ESTATICA

hm

21,692.93

9.20

199,574.96

52

ZARANDA VIBRATORIA 4" X 6" X 14" MOTOR ELECTRICO 15 HP

hm

19,737.04

50.03

987,444.01

COSTO DIRECTO
IGV (18%)
COSTO DIRECTO

183,845,192.27
34,930,586.53
218,775,778.80

CALENDARIO DE UTILIZACION DE EQUIPOS


Item

Materiales

Precio
Unitario

Parcial
(S/.)

M1
1.49%

1.49%

1.71%

3.95%

4.30%

5.12%

5.13%

5.80%

6.04%

5.66%

5.10%

5.11%

5.10%

5.21%

4.25%

3.17%

2.55%

1.93%

1.91%

2.66%

2.58%

1.97%

2.55%

2.56%

2.55%

2.56%

2.57%

2.57%

2.19%

0.22%

108,687.60

19.09

2,074,846.28

30,992.14

30,890.40

35,432.68

82,034.85

89,308.00

106,128.99

106,521.92

120,303.01

125,341.98

117,483.76

105,861.31

105,940.87

105,839.13

108,081.54

88,141.96

65,676.70

52,905.84

40,124.49

39,563.37

55,144.60

53,620.25

40,816.00

52,973.21

53,074.95

52,973.21

53,032.26

53,256.67

53,274.36

45,475.56

4,632.44

34.72

3,121.55

108,391.45

1,619.06

1,613.74

1,851.03

4,285.56

4,665.52

5,544.26

5,564.79

6,284.72

6,547.96

6,137.44

5,530.27

5,534.43

5,529.12

5,646.26

4,604.60

3,431.00

2,763.84

2,096.14

2,066.82

2,880.80

2,801.16

2,132.26

2,767.36

2,772.68

2,767.36

2,770.45

2,782.17

2,783.10

2,375.68

242.01

Unidad

Cantidad

kg
t

M2

M3

M4

M5

M6

M7

M8

M9

M 10

M 11

M 12

M 13

M 14

M 15

M 16

M 17

M 18

M 19

M 20

M 21

M 22

M 23

M 24

M 25

M 26

M 27

M 28

M 29

M 30

ACERO DE PRETENSAR ASTM A-416 G-270

ACERO ESTRUCTURAL GRADO 36

ACETILENO

kg

96.34

38.86

3,743.77

55.93

55.74

63.94

148.03

161.15

191.50

192.21

217.07

226.17

211.99

191.02

191.16

190.98

195.02

159.04

118.51

95.47

72.40

71.39

99.51

96.76

73.65

95.59

95.77

95.59

95.69

96.10

96.13

82.06

8.36

ADITIVO CURADOR

gal

4,012.19

10.19

40,884.17

610.69

608.69

698.19

1,616.47

1,759.79

2,091.24

2,098.98

2,370.54

2,469.83

2,314.98

2,085.97

2,087.54

2,085.53

2,129.72

1,736.81

1,294.14

1,042.50

790.64

779.59

1,086.61

1,056.57

804.27

1,043.82

1,045.83

1,043.82

1,044.99

1,049.41

1,049.76

896.09

91.29

ADITIVO MEJORADOR DE ADHERENCIA

kg

29,362.19

14.03

411,951.53

6,153.36

6,133.16

7,035.00

16,287.66

17,731.71

21,071.44

21,149.46

23,885.63

24,886.10

23,325.88

21,018.30

21,034.09

21,013.89

21,459.12

17,500.20

13,039.82

10,504.22

7,966.54

7,855.14

10,948.72

10,646.07

8,103.84

10,517.60

10,537.80

10,517.60

10,529.32

10,573.88

10,577.39

9,028.97

919.75

ADITIVO PARA CONCRETO RETARDADOR

gal

5,232.11

21.35

111,705.51

1,668.56

1,663.08

1,907.63

4,416.59

4,808.17

5,713.77

5,734.93

6,476.87

6,748.16

6,325.09

5,699.36

5,703.65

5,698.17

5,818.90

4,745.39

3,535.91

2,848.35

2,160.23

2,130.02

2,968.88

2,886.81

2,197.46

2,851.97

2,857.45

2,851.97

2,855.15

2,867.24

2,868.19

2,448.32

249.41

ALAMBRE NEGRO # 8

15,161.25

kg

86,713.61

4.18

362,462.88

6,189.87

14,330.99

15,601.56

18,540.09

18,608.73

21,016.20

21,896.48

20,523.69

18,493.32

18,507.22

18,489.45

18,881.18

15,397.86

11,473.32

ALCANTARILLA POLIETILENO DE ALTA DENSIDAD D=36"

5,887.45

618.23

3,639,798.21

54,367.95

54,189.47

62,157.75

143,909.60

156,668.51

186,176.73

186,866.03

211,041.51

219,881.11

206,095.83

185,707.15

185,846.72

185,668.25

189,602.00

154,622.99

115,213.33

92,810.05

70,388.36

69,404.02

96,737.38

94,063.30

71,601.45

92,928.22

93,106.70

92,928.22

93,031.82

93,425.49

93,456.51

79,775.48

8,126.45

ANCLAJE FIJO CON ACCESORIOS

457.63

1,546.50

707,727.89

10,571.39

10,536.69

12,086.05

27,982.01

30,462.87

36,200.49

36,334.52

41,035.24

42,754.02

40,073.59

36,109.18

36,136.32

36,101.62

36,866.50

30,065.13

22,402.26

18,046.13

13,686.42

13,495.03

18,809.77

18,289.81

13,922.30

18,069.11

18,103.81

18,069.11

18,089.25

18,165.80

18,171.83

15,511.67

1,580.12

11

ANCLAJE MOVIL MULTIPLE

457.63

1,541.00

705,210.91

10,533.79

10,499.21

12,043.07

27,882.49

30,354.53

36,071.75

36,205.30

40,889.30

42,601.97

39,931.07

35,980.76

36,007.81

35,973.23

36,735.39

29,958.21

22,322.59

17,981.95

13,637.75

13,447.03

18,742.87

18,224.77

13,872.78

18,004.85

18,039.43

18,004.85

18,024.92

18,101.19

18,107.20

15,456.50

1,574.50

12

ANGULO DE ACERO 3/8" x 1 x 3/16"

32.40

5.40

174.96

2.62

2.61

2.99

6.92

7.54

8.95

8.99

10.15

10.57

9.91

8.93

8.94

8.93

9.12

7.44

5.54

4.47

3.39

3.34

4.66

4.53

3.45

4.47

4.48

4.47

4.48

4.50

4.50

3.84

13

ANGULO DE ACERO 4" X 4" X 1/2"

32.40

50.50

14

APOYO DE NEOPRENO

dm3

1,890.30

36.48

68,958.14

1,030.04

1,026.66

1,177.62

2,726.46

2,968.18

3,527.23

3,540.29

3,998.31

4,165.78

3,904.61

3,518.34

3,520.98

3,517.60

3,592.13

2,929.43

2,182.79

1,758.35

1,333.55

1,314.91

1,832.75

1,782.09

1,356.54

1,760.59

1,763.97

1,760.59

1,762.55

1,770.01

1,770.59

1,511.40

153.97

15

ASFALTO LIQUIDO MC-30

1,116,932.33

4.00

4,467,729.32

66,734.82

66,515.74

76,296.54

176,644.17

192,305.30

228,525.64

229,371.73

259,046.32

269,896.63

252,975.67

227,949.25

228,120.57

227,901.50

232,730.04

189,794.49

141,420.46

113,921.19

86,399.33

85,191.09

118,741.86

115,459.52

87,888.36

114,066.25

114,285.33

114,066.25

114,193.41

114,676.63

114,714.71

97,921.70

9,974.94

16

BARRENO 5' X 39 mm

35,931.89

407.47

14,641,169.01

218,696.26

217,978.34

250,030.92

578,879.55

630,202.55

748,900.01

751,672.72

848,919.13

884,476.61

829,025.05

747,011.11

747,572.55

746,854.62

762,678.23

621,974.38

463,448.14

373,330.45

283,138.72

279,179.21

389,128.24

378,371.68

288,018.40

373,805.82

374,523.74

373,805.82

374,222.53

375,806.07

375,930.88

320,898.62

32,688.80

17

BARRERA DE SEGURIDAD LATERAL NIVEL DE CONTENCION P3,H3

21,369.00

515.47

11,015,078.43

164,533.07

163,992.95

188,107.26

435,511.92

474,124.06

563,424.43

565,510.44

638,672.42

665,423.59

623,705.39

562,003.35

562,425.74

561,885.62

573,790.28

467,933.72

348,668.72

280,869.94

213,015.45

210,036.57

292,755.18

284,662.64

216,686.61

281,227.57

281,767.69

281,227.57

281,541.08

282,732.44

282,826.34

241,423.58

24,592.96

18

BRAID HDPE

1,040,694.09

1.15

1,196,798.20

17,876.67

17,817.99

20,438.03

47,318.77

51,514.01

61,216.58

61,443.22

69,392.34

72,298.88

67,766.16

61,062.17

61,108.07

61,049.38

62,342.84

50,841.42

37,883.18

30,516.78

23,144.33

22,820.67

31,808.12

30,928.86

23,543.20

30,555.63

30,614.32

30,555.63

30,589.70

30,719.14

30,729.34

26,230.89

19

CABLES, ESTROBOS, ETC

est

319.90

25.00

7,997.43

119.46

119.07

136.58

316.21

344.24

409.08

410.59

463.71

483.13

452.84

408.04

408.35

407.96

416.60

339.75

253.15

203.93

154.66

152.50

212.56

206.68

157.33

204.19

204.58

204.19

204.42

205.28

205.35

175.29

20

CAL HIDRATADA

kg

950,223.99

0.89

845,699.35

12,632.28

12,590.81

14,442.23

33,437.09

36,401.60

43,257.77

43,417.93

49,035.05

51,088.91

47,885.93

43,148.66

43,181.09

43,139.62

44,053.62

35,926.33

26,769.57

21,564.22

16,354.59

16,125.88

22,476.73

21,855.41

16,636.45

21,591.68

21,633.15

21,591.68

21,615.75

21,707.22

21,714.43

18,535.67

1,888.17

21

CEMENTO ASFALTICO 60/70

kg

8,025,767.29

3.51

28,170,443.19

420,784.06

419,402.73

481,073.73

1,113,797.22

1,212,545.60

1,440,926.27

1,446,261.13

1,633,368.75

1,701,783.37

1,595,091.42

1,437,291.93

1,438,372.16

1,436,990.84

1,467,436.35

1,196,714.14

891,700.62

718,309.06

544,775.02

537,156.70

748,704.90

728,008.67

554,163.80

719,223.69

720,605.01

719,223.69

720,025.46

723,072.29

723,312.43

617,427.22

62,895.10

22

CEMENTO PORTLAND TIPO V (42.5 kg)

bls

206,630.01

28.62

5,913,750.79

88,334.15

88,044.17

100,990.61

233,816.67

254,546.67

302,490.06

303,609.99

342,889.03

357,251.14

334,853.56

301,727.11

301,953.88

301,663.90

308,055.25

251,223.21

187,192.49

150,792.83

114,363.26

112,763.97

157,173.75

152,829.05

116,334.23

150,984.84

151,274.81

150,984.84

151,153.15

151,792.76

151,843.18

129,614.96

13,203.42

23

CLAVOS DIFERENTES MEDIDAS

kg

9,300.50

40,736.20

608.48

606.49

695.67

1,610.62

1,753.42

2,083.67

2,091.39

2,361.96

2,460.89

2,306.61

2,078.42

2,079.98

2,077.98

2,122.01

1,730.53

1,289.46

1,038.72

776.77

1,082.68

1,052.75

801.36

1,040.05

1,042.04

1,040.05

1,041.21

1,045.61

1,045.96

24

CLAVOS PARA CALAMINA

kg

400.05

4.38

1,752.23

26.18

26.09

29.93

69.28

75.43

89.63

89.96

101.60

105.86

99.22

89.41

89.47

89.39

91.28

74.44

55.47

44.68

33.89

33.42

46.58

45.29

34.47

44.74

44.83

44.74

44.79

44.98

45.00

38.41

3.92

25

DESMOLDANTE PARA MADERA


DESMOLDANTE PARA MADERA CARAVISTA

gal

2,063.39

30.93

63,820.63

953.30

950.17

1,089.89

2,523.33

2,747.05

3,264.45

3,276.53

3,700.43

3,855.42

3,613.71

3,256.21

3,258.66

3,255.53

3,324.51

2,711.18

2,020.17

1,627.35

1,234.20

1,216.94

1,696.21

1,649.32

1,255.47

1,629.42

1,632.55

1,629.42

1,631.24

1,638.14

1,638.68

1,398.80

142.49

gal

423.86

52.51

22,256.69

332.45

331.36

380.09

879.99

958.00

1,138.44

1,142.66

1,290.48

1,344.54

1,260.24

1,135.57

1,136.42

1,135.33

1,159.39

945.50

704.51

567.52

430.42

424.40

591.54

575.18

437.83

568.24

569.34

568.24

568.88

571.28

571.47

487.82

49.70

105,766.20

105,418.99

120,920.31

279,958.54

304,779.44

362,184.08

363,525.02

410,555.46

427,751.82

400,934.26

361,270.56

361,542.09

361,194.88

368,847.52

300,800.13

224,133.44

180,550.60

136,931.95

135,017.04

188,190.75

182,988.65

139,291.86

180,780.50

181,127.70

180,780.50

180,982.03

181,747.86

181,808.22

155,193.44

15,809.00

2,292.29

2,284.77

2,620.73

6,067.59

6,605.54

7,849.68

7,878.74

8,898.04

9,270.74

8,689.52

7,829.88

7,835.77

7,828.24

7,994.10

6,519.30

4,857.69

3,913.11

2,967.75

2,926.25

4,078.69

3,965.95

3,018.90

3,918.09

3,925.62

3,918.09

3,922.46

3,939.06

3,940.36

3,363.54

342.64

26

4.18

63,374.02

kg

ALAMBRE NEGRO # 16

9
10

4.38

1,636.20

946.63
5,414.14

24.45

943.52
5,396.37

24.36

1,082.26

27.95

2,505.67

64.70

2,727.82

70.43

3,241.60

83.70

3,253.61

84.01

3,674.54

94.87

3,828.45

98.85

3,588.42

92.65

3,233.43

83.49

3,235.86

83.55

3,232.75

83.47

3,301.24

85.24

2,692.21

69.51

2,006.03

51.80

1,615.96
9,242.33

41.73

1,225.57
7,009.50

31.65

787.78

1,208.43
6,911.48

31.20

1,684.34
9,633.43

43.49

1,637.78
9,367.13

42.29

1,246.69
7,130.31

32.19

1,618.02
9,254.10

41.78

1,621.12
9,271.87

41.86

1,618.02
9,254.10

41.78

1,619.82
9,264.41

41.83

1,626.67
9,303.62

42.00

1,627.21
9,306.71

42.02

1,389.01
7,944.30

35.87

892.84

141.50
809.26

0.40
3.66

2,672.05
17.86

90.96

27

DINAMITA AL 65%

kg

540,105.47

13.11

7,080,782.70

28

DISCO DE CORTE PARA CONCRETO 20"

226.39

677.87

153,462.99

29

DISOLVENTE PARA PINTURA DE POLIURETANO

gal

76.45

30

DISOLVENTE PARA PINTURA EPOXICA

gal

113.58

31

DISOLVENTE PARA PINTURA IMPRIMANTE

gal

55.68

55.32

3,080.47

46.02

45.87

52.61

121.80

132.60

157.57

158.16

178.62

186.10

174.43

157.17

157.29

157.14

160.47

130.87

97.51

78.55

59.58

58.74

81.88

79.61

60.60

78.65

78.80

78.65

78.74

79.07

79.10

67.52

6.88

32

DISPOSITIVO DE CONTROL SISMICO

48.00

565.40

27,139.20

405.39

404.05

463.47

1,073.03

1,168.16

1,388.18

1,393.32

1,573.58

1,639.49

1,536.70

1,384.68

1,385.72

1,384.39

1,413.72

1,152.91

859.06

692.02

524.84

517.50

721.30

701.36

533.88

692.90

694.23

692.90

693.67

696.61

696.84

594.83

60.60

33

DUCTO CORRUGADO

kg

8,008.56

28.27

226,401.99

3,381.79

3,370.69

3,866.33

8,951.44

9,745.07

11,580.53

11,623.41

13,127.17

13,677.00

12,819.54

11,551.32

11,560.00

11,548.90

11,793.59

9,617.83

7,166.48

5,772.96

4,378.29

4,317.06

6,017.24

5,850.91

4,453.74

5,780.31

5,791.41

5,780.31

5,786.75

5,811.24

5,813.17

4,962.18

505.48

34

FIBRA DE VIDRIO DE 4 mm ACABADO

m2

823.57

148.12

121,987.80

1,822.15

1,816.16

2,083.22

4,823.13

5,250.75

6,239.72

6,262.82

7,073.06

7,369.32

6,907.30

6,223.98

6,228.66

6,222.67

6,354.51

5,182.19

3,861.38

3,110.53

2,359.07

2,326.08

3,242.16

3,152.54

2,399.73

3,114.49

3,120.47

3,114.49

3,117.97

3,131.16

3,132.20

2,673.68

272.36

35

FULMINANTE # 8

pza

2,248,392.02

36

GEOMALLA BIAXIAL

m2

39.05
39.05

2,985.21
4,435.49

44.60
66.26

44.45
66.04

50.98
75.75

118.03
175.37

128.50
190.92

152.70
226.88

153.26
227.72

173.09
257.18

180.34
267.95

169.04
251.16

152.31
226.31

152.43
226.48

152.28
226.26

155.51
231.06

126.82

94.50

76.12

188.43

140.40

113.10

57.73
85.78

56.93

79.34

77.15

84.58

117.89

114.63

58.73

76.22

76.37

76.22

76.31

76.63

76.65

87.26

113.25

113.47

113.25

113.37

113.85

113.89

65.43
97.22

6.67
9.91

0.72

1,618,842.25

24,180.77

24,101.40

27,645.38

64,005.46

69,680.13

82,804.25

83,110.82

93,863.15

97,794.66

91,663.50

82,595.40

82,657.48

82,578.10

84,327.68

68,770.36

51,242.46

41,278.34

31,306.04

30,868.24

43,025.07

41,835.74

31,845.57

41,330.90

41,410.28

41,330.90

41,376.98

41,552.07

41,565.87

35,481.07

3,614.33

276,601.50

16.53

4,572,222.74

68,295.64

68,071.45

78,081.00

180,775.61

196,803.03

233,870.51

234,736.39

265,105.02

276,209.10

258,892.39

233,280.64

233,455.97

233,231.77

238,173.25

194,233.50

144,728.07

116,585.64

88,420.08

87,183.58

121,519.06

118,159.94

89,943.93

116,734.09

116,958.29

116,734.09

116,864.22

117,358.74

117,397.71

100,211.94

10,208.24

37

GEOMANTA

m2

4,308.48

14.97

64,497.95

963.42

960.25

1,101.45

2,550.11

2,776.20

3,299.09

3,311.31

3,739.70

3,896.34

3,652.06

3,290.77

3,293.25

3,290.08

3,359.79

2,739.96

2,041.61

1,644.62

1,247.30

1,229.86

1,714.21

1,666.83

1,268.80

1,646.71

1,649.87

1,646.71

1,648.55

1,655.52

1,656.07

1,413.64

38

GEOTEXTIL

m2

59,240.63

4.69

277,838.56

4,150.10

4,136.48

4,744.72

10,985.13

11,959.06

14,211.53

14,264.14

16,109.54

16,784.30

15,732.02

14,175.68

14,186.34

14,172.71

14,472.99

11,802.92

8,794.64

7,084.52

5,372.99

5,297.86

7,384.31

7,180.19

5,465.59

7,093.54

7,107.17

7,093.54

7,101.45

7,131.50

7,133.87

6,089.55

39

LAMINA REFLECTIVA PRISMATICO ALTA INTENSIDAD

p2

9,859.55

11.08

109,243.76

1,631.79

1,626.43

1,865.59

4,319.26

4,702.20

5,587.85

5,608.54

6,334.14

6,599.45

6,185.70

5,573.76

5,577.95

5,572.59

5,690.66

4,640.81

3,457.98

2,785.58

2,112.62

2,083.08

2,903.45

2,823.19

2,149.03

2,789.12

2,794.48

2,789.12

2,792.23

2,804.05

2,804.98

2,394.36

40

LIJA PARA CONCRETO

hja

3,317.00

1.54

5,108.18

76.31

76.06

87.24

201.97

219.88

261.29

262.26

296.19

308.59

289.24

260.63

260.83

260.58

266.10

217.01

161.70

130.26

98.79

97.41

135.77

132.02

100.49

130.42

130.67

130.42

130.57

131.12

131.16

111.96

11.41

41

MADERA TORNILLO

p2

123,964.00

5.29

655,769.58

9,795.29

9,763.13

11,198.75

25,927.69

28,226.42

33,542.81

33,667.00

38,022.61

39,615.21

37,131.56

33,458.20

33,483.35

33,451.20

34,159.93

27,857.88

20,757.58

16,721.26

12,681.63

12,504.28

17,428.84

16,947.06

12,900.18

16,742.55

16,774.71

16,742.55

16,761.22

16,832.14

16,837.73

14,372.87

1,464.12

42

MATERIAL DE RESPALDO 1 1/8" PARA JUNTA 1"

45,278.00

7.11

321,926.58

4,808.65

4,792.86

5,497.63

12,728.27

13,856.75

16,466.64

16,527.61

18,665.84

19,447.67

18,228.41

16,425.11

16,437.45

16,421.67

16,769.59

13,675.83

10,190.19

8,208.71

6,225.59

6,138.53

8,556.07

8,319.55

6,332.89

8,219.16

8,234.94

8,219.16

8,228.32

8,263.14

8,265.88

7,055.85

718.76

43

MATERIAL DE RESPALDO 2 1/2" PARA JUNTA 2"

45,278.00

14.23

644,305.94

9,624.05

9,592.46

11,002.98

25,474.44

27,732.98

32,956.44

33,078.46

37,357.93

38,922.68

36,482.46

32,873.32

32,898.02

32,866.43

33,562.77

27,370.89

20,394.71

16,428.95

12,459.94

12,285.69

17,124.16

16,650.80

12,674.67

16,449.87

16,481.47

16,449.87

16,468.21

16,537.90

16,543.39

14,121.62

1,438.52

44

MECHA O GUIA BLANCA

2,248,392.02

0.72

1,618,842.25

24,180.77

24,101.40

27,645.38

64,005.46

69,680.13

82,804.25

83,110.82

93,863.15

97,794.66

91,663.50

82,595.40

82,657.48

82,578.10

84,327.68

68,770.36

51,242.46

41,278.34

31,306.04

30,868.24

43,025.07

41,835.74

31,845.57

41,330.90

41,410.28

41,330.90

41,376.98

41,552.07

41,565.87

35,481.07

3,614.33

45

MICROESFERAS DE VIDRIO

kg

9,195.13

3.43

31,539.30

471.11

469.56

538.61

1,247.00

1,357.56

1,613.25

1,619.22

1,828.71

1,905.30

1,785.85

1,609.18

1,610.39

1,608.84

1,642.93

1,339.83

804.22

609.93

601.40

815.08

620.44

809.82

691.27

46

16.20

73.48

1,190.38

61.35

142.04

154.63

183.75

184.43

208.29

217.02

203.41

183.29

183.43

183.25

187.13

152.61

113.72

91.60

69.48

68.50

95.48

92.84

70.67

91.72

91.90

91.72

91.82

92.21

92.24

78.74

8.03

673.48

772.51

1,788.53

1,947.10

2,313.83

2,322.40

2,622.85

2,732.71

2,561.39

2,307.99

2,309.73

2,307.51

2,356.40

1,921.68

1,431.89

1,153.46

874.80

862.57

1,202.27

1,169.03

889.88

1,154.93

1,157.14

1,154.93

1,156.21

1,161.11

1,161.49

991.46

101.00

49

PERNOS 3/8" X 8" + T + A

pza

7,173.56

1.47

10,545.13

157.52

157.00

180.09

416.94

453.90

539.39

541.39

611.43

637.04

597.10

538.03

538.44

537.92

549.32

447.97

333.80

268.89

203.93

201.08

280.27

272.52

207.45

269.23

269.75

269.23

269.53

270.67

270.76

231.13

23.55

50

PERNOS 5/8" X 14" + T + A

pza

2,514.55

8.38

21,071.93

314.76

313.72

359.86

833.14

907.01

1,077.84

1,081.83

1,221.79

1,272.97

1,193.16

1,075.12

1,075.93

1,074.90

1,097.67

895.17

667.01

537.31

407.51

401.81

560.05

544.57

414.53

538.00

539.03

538.00

538.60

540.87

541.05

461.85

47.05

51

PETROLEO DIESSEL # 2

gal

443,150.08

11.95

5,295,643.44

79,101.43

78,841.76

90,435.04

209,378.07

227,941.36

270,873.69

271,876.57

307,050.14

319,911.12

299,854.55

270,190.48

270,393.55

270,133.88

275,857.21

224,965.27

167,627.06

135,031.91

102,409.98

100,977.84

140,745.90

136,855.30

104,174.93

135,203.85

135,463.52

135,203.85

135,354.57

135,927.33

135,972.47

116,067.56

11,823.39

52

PINTURA ANTICORROSIVA

gal

90.73

22.80

2,068.70

30.91

30.80

35.33

81.80

89.05

105.82

106.21

119.95

124.98

117.14

105.55

105.63

105.53

107.77

87.89

65.49

52.75

40.01

39.45

54.99

53.47

40.70

52.82

52.92

52.82

52.88

53.10

53.12

45.35

4.62

53

PINTURA DE POLIURETANO ALTO BRILLO

gal

254.96

174.56

44,506.48

664.80

662.62

760.05

1,759.69

1,915.71

2,276.52

2,284.95

2,580.56

2,688.65

2,520.09

2,270.78

2,272.49

2,270.31

2,318.41

1,890.69

1,408.80

1,134.86

860.69

848.66

1,182.88

1,150.19

875.53

1,136.31

1,138.49

1,136.31

1,137.57

1,142.39

1,142.77

975.48

99.37

54

PINTURA DE RESINA EPOXICA

gal

378.76

94.61

35,834.55

535.27

533.51

611.96

1,416.82

1,542.44

1,832.95

1,839.74

2,077.75

2,164.78

2,029.06

1,828.33

1,829.70

1,827.95

1,866.67

1,522.30

1,134.30

913.74

692.99

683.30

952.40

926.08

704.94

914.90

916.66

914.90

915.92

919.80

920.10

785.41

80.01

55

PINTURA ESMALTE

gal

816.91

30.19

24,662.66

368.39

367.18

421.18

975.11

1,061.56

1,261.51

1,266.18

1,429.99

1,489.88

1,396.48

1,258.33

1,259.27

1,258.06

1,284.72

1,047.70

780.67

628.87

476.94

470.27

655.48

637.36

485.16

629.67

630.88

629.67

630.37

633.04

633.25

540.55

55.07

56

PINTURA IMPRIMANTE

gal

15.50

75,311.17

1,124.93

1,121.24

1,286.11

2,977.64

3,241.64

3,852.19

3,866.46

4,366.67

4,549.57

4,264.34

3,842.48

3,845.36

3,841.67

3,923.07

3,199.31

2,383.89

1,920.34

1,456.41

1,436.05

2,001.60

1,946.27

1,481.51

1,922.79

1,926.48

1,922.79

1,924.93

1,933.07

1,933.72

1,650.64

168.15

38.81

103,299.66

1,543.00

1,537.93

1,764.08

4,084.25

4,446.35

5,283.81

5,303.37

5,989.49

6,240.36

5,849.13

5,270.49

5,274.45

5,269.38

5,381.02

4,388.30

3,269.83

2,634.01

1,997.67

1,969.73

2,745.47

2,669.58

2,032.10

2,637.36

2,642.43

2,637.36

2,640.30

2,651.48

2,652.36

2,264.08

230.64

10,934.66

163.34

162.80

186.74

432.34

470.67

559.32

561.39

634.01

660.57

619.16

557.91

558.32

557.79

569.61

464.52

346.13

278.82

211.47

208.51

290.62

282.59

215.11

279.18

279.72

279.18

279.49

280.67

280.77

239.67

24.42

3,876.04

57.90

57.71

66.20

153.26

166.84

198.27

199.00

224.74

234.16

219.48

197.77

197.91

197.72

201.91

164.66

122.70

98.84

74.96

73.91

103.02

100.17

76.25

98.96

99.15

98.96

99.08

99.49

99.53

84.96

61

PLANCHA ACERO 3 mm X 1.22m X 2.40 m

pza

8.53

207.16

1,767.20

26.40

26.32

30.18

69.88

76.07

90.40

90.73

102.47

106.76

100.07

90.17

90.24

90.15

92.06

75.08

55.94

45.07

34.18

33.70

46.97

45.67

34.77

45.12

45.21

45.12

45.17

45.37

45.38

38.74

62

PLANCHA ACERO 9.5 mm X 1.22m X 2.40 m

pza

4.85

671.90

3,258.18

48.67

48.51

55.65

128.83

140.25

166.66

167.28

188.92

196.83

184.49

166.24

166.37

166.21

169.73

138.42

103.14

83.08

63.01

62.13

86.60

84.21

64.10

83.19

83.35

83.19

83.28

83.64

83.66

71.42

7.28

63

PLASTIFICANTE EXPANSIVO

kg

800.86

8.02

6,422.87

95.94

95.63

109.69

253.95

276.47

328.54

329.75

372.41

388.01

363.69

327.71

327.95

327.64

334.58

272.86

203.31

163.78

124.21

122.48

170.71

165.99

126.35

163.99

164.30

163.99

164.17

164.87

164.92

140.78

14.35

64

PLATINA DE ACERO 2" X 1/8"

3,910.60

3.48

13,608.89

203.28

202.61

232.41

538.07

585.77

696.10

698.68

789.07

822.12

770.58

694.35

694.87

694.20

708.91

578.13

430.78

347.01

263.18

259.50

361.70

351.70

267.72

347.46

348.12

347.46

347.84

349.31

349.43

298.28

30.39

65

PLATINA DE ACERO 2" X 3/16"

63.06

5.18

326.63

4.88

4.87

5.58

12.92

14.06

16.71

16.77

18.94

19.74

18.50

16.67

16.68

16.67

17.02

13.88

10.34

8.33

6.32

6.23

8.69

8.45

6.43

8.34

8.36

8.34

8.35

8.39

8.39

7.16

66

PLATINA DE ACERO 3/16" X 3 1/2"

51.18

38.82

38.28

53.35

51.87

39.49

51.25

51.34

51.25

51.30

51.52

51.54

352.85

2.66

875.25

63.53

413.36

26.10

116.45

85.27

413.23

30.57

150.17

104.55

411.49

30.56

4.43

102.38

411.03

30.43

93.90

102.48

411.82

30.40

501.51

102.41

411.03

30.46

2,661.68

113.65

316.70

30.40

1,038.64

121.25

416.05

23.42

gal

116.38

427.87

30.77

gal

103.04

306.98

31.64

pza

102.66

311.33

22.70

pza

86.39

410.50

23.03

PLANCHA ACERO 16mm X 1.22m X 2.40 m

79.36

509.59

30.36

PLANCHA ACERO 1.5 mm X 1.22m X 2.40 m

34.28

683.90

37.69

PINTURA IMPRIMANTE A BASE DE ZINC INORGANICO

29.89

838.62

50.57

PINTURA PARA TRAFICO

29.98

821.22

62.01

60

2,007.02

822.01

60.73

59

10.44

821.39

60.79

58

192.24

911.57

60.74

57

972.54

67.41

70.42

53.49

675.70

933.44

71.92

809.55

53.66

45,235.79

826.51

69.03

806.14

3,592.31

45.29

823.47

61.12

805.24

12.36

998.80

692.95

60.89

806.79

290.64

kg

636.52

51.24

805.24

m3

274.93

47.07

838.25

OXIGENO
PEGAMENTO EPOXICO

239.69

20.33

998.34

NEOPRENO EXPANDIBLE - COMPRESIBLE (TIPO PANAL)

48

240.47

17.73

243.91

47

16,098.84

17.79

144.01
620.32

43.99

35.95

8.66
3.95

0.73
4.49

67

PRIMER PARA SELLANTE

gal

362.55

157.17

56,981.40

851.14

848.35

973.09

2,252.92

2,452.67

2,914.62

2,925.41

3,303.88

3,442.27

3,226.46

2,907.27

2,909.45

2,906.66

2,968.24

2,420.64

1,803.68

1,452.96

1,101.94

1,086.53

1,514.44

1,472.58

1,120.93

1,454.81

1,457.60

1,454.81

1,456.43

1,462.59

1,463.08

1,248.90

127.23

68

SELLANTE ELASTICO DE POLIURETANO

gal

14,945.81

183.97

2,749,580.48

41,070.70

40,935.87

46,955.28

108,712.35

118,350.71

140,641.84

141,162.55

159,425.22

166,102.83

155,689.15

140,287.11

140,392.54

140,257.72

143,229.36

116,805.47

87,034.58

70,110.67

53,172.86

52,429.27

73,077.46

71,057.40

54,089.25

70,199.94

70,334.77

70,199.94

70,278.20

70,575.59

70,599.03

60,264.08

6,138.89

69

SOLDADURA (AWS E6011)

kg

335.08

13.82

4,630.83

69.18

68.95

79.09

183.10

199.33

236.87

237.75

268.51

279.75

262.22

236.28

236.45

236.23

241.23

196.73

146.59

118.09

89.56

88.31

123.08

119.68

91.10

118.24

118.46

118.24

118.37

118.87

118.91

101.50

10.34

70

SOLDADURA (AWS E7018)

kg

1,685.95

16.86

28,425.12

424.59

423.20

485.43

1,123.87

1,223.51

1,453.96

1,459.34

1,648.14

1,717.17

1,609.52

1,450.29

1,451.38

1,449.99

1,480.71

1,207.54

899.77

724.81

549.71

542.02

755.48

734.60

559.18

725.73

727.12

725.73

726.54

729.61

729.86

623.01

63.47

71

SOLVENTE XILOL

gal

478.88

29.60

14,174.81

211.74

211.04

242.07

560.45

610.13

725.05

727.74

821.88

856.31

802.62

723.22

723.77

723.07

738.39

602.17

448.69

361.44

274.13

270.29

376.74

366.32

278.85

361.90

362.60

361.90

362.31

363.84

363.96

310.68

31.65

72

TACHAS DELINEADORAS BIDIRECCIONALES

27,990.40

5.98

167,382.59

2,500.21

2,492.00

2,858.44

6,617.94

7,204.68

8,561.67

8,593.37

9,705.12

10,111.63

9,477.69

8,540.08

8,546.50

8,538.29

8,719.19

7,110.62

5,298.29

4,268.04

3,236.94

3,191.67

4,448.65

4,325.67

3,292.72

4,273.47

4,281.68

4,273.47

4,278.24

4,296.34

4,297.77

3,668.62

373.71

73

TEE DE ACERO LIVIANO DE 1 1/2" X 1 1/2" X 3/16" X 6 m

pza

71.66

63.12

4,523.19

67.57

67.35

77.25

178.84

194.70

231.37

232.22

262.27

273.25

256.12

230.78

230.96

230.74

235.62

192.16

143.18

115.34

87.48

86.25

120.22

116.90

88.98

115.49

115.71

115.49

115.62

116.11

116.14

99.14

10.10

74

TEKNOPOR DE 1"

m2

45,278.00

2.40

108,667.20

1,623.18

1,617.85

1,855.74

4,296.47

4,677.39

5,558.36

5,578.94

6,300.71

6,564.62

6,153.05

5,544.34

5,548.51

5,543.18

5,660.63

4,616.32

3,439.73

2,770.87

2,101.47

2,072.08

2,888.13

2,808.29

2,137.69

2,774.40

2,779.73

2,774.40

2,777.50

2,789.25

2,790.18

2,381.72

242.62

75

TEKNOPOR DE 2"

m2

45,278.00

4.79

216,881.62

3,239.58

3,228.95

3,703.75

8,575.03

9,335.28

11,093.56

11,134.63

12,575.16

13,101.88

12,280.47

11,065.58

11,073.90

11,063.26

11,297.66

9,213.40

6,865.13

5,530.20

4,194.18

4,135.52

5,764.21

5,604.88

4,266.46

5,537.24

5,547.88

5,537.24

5,543.41

5,566.87

5,568.72

4,753.52

484.23

76

TINTA XEROGRFICA NEGRA

gal

50.08

1,109.10

55,548.16

829.73

827.01

948.61

2,196.26

2,390.97

2,841.31

2,851.83

3,220.78

3,355.68

3,145.30

2,834.14

2,836.27

2,833.55

2,893.58

2,359.76

1,758.31

1,416.41

1,074.22

1,059.20

1,476.35

1,435.54

1,092.74

1,418.21

1,420.94

1,418.21

1,419.79

1,425.80

1,426.28

1,217.48

124.03

77

TINTA XEROGRFICA ROJA

gal

4.43

1,109.10

4,916.64

73.45

73.20

83.97

194.40

211.63

251.49

252.42

285.08

297.02

278.40

250.86

251.05

250.81

256.12

208.87

155.64

125.37

95.09

93.76

130.68

127.07

96.72

125.53

125.77

125.53

125.67

126.20

126.25

107.77

10.98

78

TRIPLAY DE 18 mm PARA ENCOFRADO

pl

2,943.50

95.24

280,338.93

4,187.45

4,173.70

4,787.42

11,083.99

12,066.69

14,339.42

14,392.51

16,254.52

16,935.35

15,873.60

14,303.25

14,314.00

14,300.26

14,603.24

11,909.14

8,873.79

7,148.28

5,421.35

5,345.53

7,450.76

7,244.80

5,514.78

7,157.38

7,171.13

7,157.38

7,165.36

7,195.68

7,198.07

6,144.35

625.91

79

TUBO DE FIERRO NEGRO STD. 2"

7,777.90

10.87

84,545.77

1,262.87

1,258.73

1,443.81

3,342.76

3,639.12

4,324.55

4,340.56

4,902.11

5,107.44

4,787.23

4,313.64

4,316.88

4,312.73

4,404.11

3,591.61

2,676.20

2,155.81

1,635.00

1,612.13

2,247.04

2,184.92

1,663.17

2,158.56

2,162.70

2,158.56

2,160.96

2,170.11

2,170.83

1,853.04

188.77

80

TUBO DE FIERRO NEGRO STD. 3"

2,852.90

16.29

46,473.74

694.19

691.91

793.65

1,837.47

2,000.38

2,377.15

2,385.95

2,694.63

2,807.50

2,631.48

2,371.15

2,372.94

2,370.66

2,420.88

1,974.27

1,471.07

1,185.02

898.74

886.17

1,235.17

1,201.03

914.23

1,186.53

1,188.81

1,186.53

1,187.86

1,192.88

1,193.28

1,018.60

103.77

81

TUBO PVC SAP 3"

211.93

6.49

1,375.44

20.55

20.48

23.49

54.39

59.21

70.36

70.62

79.76

83.10

77.89

70.18

70.23

70.17

71.65

58.44

43.54

35.08

26.60

26.23

36.56

35.55

27.06

35.12

35.19

35.12

35.16

35.31

35.32

30.15

82

TUBO PVC SAP 3/8"

1,025.70

1.04

83

TUBO PVC SAP 4"

210.00

11.06

2,322.60

34.70

34.58

39.67

91.84

99.98

118.81

119.25

134.67

140.31

131.52

118.51

118.60

118.48

120.99

98.67

73.52

59.23

44.92

44.29

61.73

60.03

45.69

59.30

59.42

59.30

59.37

59.62

59.64

50.91

5.19

84

TUBO PVC SAP 6"

1,602.41

27.65

44,306.50

661.81

659.64

756.64

1,751.79

1,907.10

2,266.30

2,274.69

2,568.97

2,676.57

2,508.77

2,260.58

2,262.28

2,260.11

2,307.99

1,882.20

1,402.47

1,129.76

856.83

844.85

1,177.57

1,145.02

871.59

1,131.20

1,133.37

1,131.20

1,132.46

1,137.25

1,137.63

971.10

98.93

85

WATER STOP 9"

426.90

11.70

4,994.73

74.61

74.37

85.30

197.49

214.99

255.49

256.43

289.61

301.74

282.82

254.84

255.03

254.79

260.19

212.19

158.11

127.36

96.60

95.24

132.75

129.08

98.26

127.53

127.77

127.53

127.67

128.21

128.25

109.48

11.16

COSTO DIRECTO

1,066.73

101,826,909.34

IGV (18%)

19,347,112.77

COSTO DIRECTO

121,174,022.11

15.94

15.89

18.22

42.18

45.92

54.57

54.77

61.86

64.45

60.41

54.43

54.47

54.42

55.57

45.32

33.77

27.21

20.63

20.35

28.36

27.57

20.99

27.24

27.29

27.24

27.27

27.39

27.39

23.39

3.08
2.39

También podría gustarte