Está en la página 1de 8

S10

Pgina :

PROVIAS NACIONAL

Precios y cantidades de insumos requeridos


Obra

0501003

CARRETERA PUENTE CHINO PUENTE PUMAHUASI

Frmula

01

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

Fecha

31/08/2006

Cdigo

Descripcin insumo

Unidad

Precio

Cant. Requerida

Parcial

MANO DE OBRA
470101

CAPATAZ

H.H

13.88

51,611.29

716,364.71

470103

OFICIAL

H.H

10.35

119,800.31

1,239,933.21

470102

OPERARIO

H.H

11.57

157,186.93

1,818,652.78

470104

PEON

H.H

9.36

956,321.32

8,951,167.56

470053

TECNICO ESPECIALISTA EN PRETENSADO

hh

13.88

903.40

12,539.19
12,738,657.44

MATERIALES
020412

ABRAZADERA DE PT 3" X 1/4"

und

11.29

2.00

730141

ACCESORIOS

und

6.21

3.05

22.58
18.94

569902

ACERO CORRUGADO

KG

2.78

4,776.22

13,277.89

020256

ACERO LISO

KG

3.16

61.57

194.56

020254

ACERO LISO PROMEDIO

KG

2.88

25,289.00

72,832.32

569903

ACERO PARA CONCRETO PRE ESFORZADO

KG

16.14

12,167.26

196,379.58

295606

ADITIVO PLASTIFICANTE

KG.

3.70

632.79

2,341.32

020409

ALAMBRE NEGRO N 08

KG

3.71

7,357.51

27,296.36

020411

ALAMBRE NEGRO N 16

KG

3.71

34,213.52

126,932.16

305606

ALMOADILLA ELASTOMERICA DUR - 50

kg

12.86

58.00

745.88

030004

ANCLAJE FIJO

und

1,032.44

192.99

199,250.60

512028

ANGULO DE ACERO LAC

kg

3.87

1,410.00

5,456.70

020419

ARANDELA A PRESION 1 3/8"

und

0.52

48.00

24.96

130323

ASFALTO DILUIDO TIPO MC - 30

gln

7.99

41.68

333.02

130322

ASFALTO LIQUIDO MC - 30

gln

7.66

109,479.42

838,612.36

130321

ASFALTO LIQUIDO TIPO RC-250

gln

6.50

222,889.64

1,448,782.66

020416

BARRAS HELICOIDALES

ton

2,178.33

1.04

2,265.46

300234

BARRENO DE 1 1/8" X 5 PIES

UND

366.12

212.85

77,928.64

300233

BARRENO DE 7/8" X 5 PIES

UND

366.12

1,628.10

596,079.97

307210

BIOMANTA DE FIBRA DE COCO C 125

m2

6.06

154,056.30

933,581.18

298302

CAL HIDRATADA

kg

0.66

1,661,842.35

1,096,815.95

302007

CAPTAFARO

und

14.41

635.00

9,150.35

200104

CEMENTO ASFALTICO DE PENETRACION 60-70

gln

5.80

1,339,091.25

7,766,729.25

300138

CEMENTO EPOXICO

kg

161.91

7.50

1,214.33

210101

CEMENTO PORT.TIPO I EN BOLSAS 42.5 KGS.

BOL

27.23

159,793.89

4,351,187.62

730142

CINTA DE PVC 0.22

und

9.93

5.28

52.43

021322

CLAVOS PROMEDIOS PARA LA CONSTRUCCION

KG

3.71

6,621.54

24,565.91

280105

DINAMITA AL 65%

KG.

9.10

94,686.57

861,647.79

090119

DUCTO CORRUGADO METALICO

und

24.07

1,072.60

25,817.48

469015

ELEMENTO TERRAMESH 0.5 X 1.0 X 10.0 M.

und

339.18

626.00

212,326.68

469013

ELEMENTO TERRAMESH 0.5 X 1.0 X 7.0 M.

und

262.35

90.00

23,611.50

469016

ELEMENTO TERRAMESH 1.0 X 1.0 X 10.0 M.

und

388.70

431.00

167,529.70

469014

ELEMENTO TERRAMESH 1.0 X 1.0 X 7.0 M.

und

311.86

30.00

9,355.80

391105

FERTILIZANTE

KG.

3.24

912.50

2,956.50

313113

FIBRA DE VIDRIO

M2

159.45

251.30

40,069.79

031203

FIERRO CORRUGADO FY = 4200 KG/CM2 G-60

KG

2.78

718,483.77

1,997,384.88

031205

FIERRO ROSCADO N 10

und

98.13

24.00

2,355.12

270104

FULMINANTE COMUN

UND

0.57

236,716.40

134,928.35

469012

GAVION TIPO RENO

m3

107.07

2,787.00

298,404.09

307208

GEOMALLA

m2

26.42

4,557.75

120,415.76

307205

GEOMANTA P300

m2

8.96

12,177.90

109,113.98

307204

GEOMEMBRANA HDPE E = 1.50 MM

m2

13.43

13,209.75

177,406.94

307209

GEOTEXTIL NO TEJIDO DE 200 GR/M2

m2

2.66

4,191.60

11,149.66

307202

GEOTEXTIL NO TEJIDO DE 240 GR/M2

m2

4.14

91,000.50

376,742.07

307203

GEOTEXTIL NO TEJIDO DE 270 GR/M2

m2

4.77

23,149.25

110,421.92

307206

GEOWEB GW30V E = 100 MM, INCLUYE ACCESORIOS

m2

35.67

3,512.30

125,283.74

307207

GEOWEB GW30V6 E = 150 MM, INCLUYE ACCESORIOS

m2

77.46

4,964.60

384,557.92

391104

GRASS NACIONAL

m2

2.13

36,500.00

77,745.00

302006

GUARDAVIAS TERMINAL

ML

63.60

95.25

6,057.90

302004

GUARDAVIAS( INC.PERN.,TERMINAL Y ARANDELAS )

und

89.96

1,905.00

171,373.80

539002

KEROSENE INDUSTRIAL

gln

10.05

41,770.62

419,794.73

290198

LACA DESMOLDANTE

GLN

108.02

577.70

62,403.15

307107

LAMINA REFLECTIVA ALTA INTENSIDAD AMARILLA/BLANCA

m2

137.61

249.50

34,333.70

512803

LIJA PARA FIERRO

und

0.95

1,257.71

1,194.82

512802

LIJA PARA MADERA

und

1.05

39.70

41.69

430101

MADERA TORNILLO

P2

3.63

170,663.02

619,506.76

460103

MALLA DE CONTROL DE EROSION TIPO 1

m2

9.07

44,000.00

399,080.00

270207

MECHA DE SEGURIDAD

ML

0.59

315,621.85

186,216.89

300115

MICROESFERAS DE VIDRIO DROP ON

KG

12.09

3,914.13

47,321.83

305602

NEOPRENE

m2

19.20

14.10

270.72

305603

NEOPRENE 150 X 150 X 25 MM.

und

37.05

4.00

148.20

305605

NEOPRENE 300 X 200 X 30 MM.

und

77.57

40.00

3,102.80

305604

NEOPRENE 500 X 300 X 125 MM.

und

854.89

18.00

15,388.02

020255

NIPLE ACERO 1" X 6"

und

1.65

33,440.00

55,176.00

391106

NITRATO DE AMONIO

KG.

5.59

2,190.00

12,242.10

161102

PEGAMENTO EPOXICO

GLN

306.21

29.36

8,990.33

300137

PEGAMENTO PARA PVC

gln

108.29

25.80

2,793.88

020410

PERFIL ACERO LAC

kg

3.94

2,615.83

10,306.37

020413

PERNO 1"

und

3.25

2.00

6.50

025162

PERNO DE ANCLAJE 3/8" X 1 1/4" CON TUERCA Y ARANDELA

UND

0.67

67.00

44.89

025161

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

UND

0.52

120.00

62.40

025163

PERNOS 5/8" X 3"

UND

12.80

329.00

4,211.20

020414

PIN DE ROTACION 1"

und

5.33

2.00

10.66

020415

PINES

und

0.21

611,352.00

128,383.92

542209

PINTURA ANTICORROSIVA EPOXICA

GLN

213.01

417.77

88,989.19

540109

PINTURA DE TRAFICO BLANCO

gln

51.07

871.38

44,501.38

540110

PINTURA DE TRAFICO COLORES

gln

51.07

1,044.02

53,318.10

541190

PINTURA ESMALTE

GLN

30.49

402.68

12,277.71

540108

PINTURA ESMALTE PARA TRAFICO BLANCO NEGRO

gln

51.07

411.15

20,997.43

020417

PLACAS

und

3.63

59.80

217.07

562270

PLANCHA DE 3/8" 4' X 8'

pln

808.42

0.37

299.12

562269

PLANCHA DE ACERO LAC

KG

3.94

3,890.40

15,328.18

562268

PLANCHA DE ACERO LAC (3/8")

KG.

3.94

399.05

1,572.26

298304

SACOS DE POLIPROPILENO LAMINADO 1.00 X 0.60 X 0.10 M.

und

4.89

15,440.00

75,501.60

298305

SACOS DE POLIPROPILENO LAMINADO 1.00 X 0.60 X 0.30 M.

und

5.63

6,755.00

38,030.65

030005

SEPARADORES

und

1.63

2,105.72

3,432.32

295595

SOLDADURA CADLWELL

und

11.34

23.95

271.59

295594

SOLDADURA CELLOCORD

KG.

11.72

85.49

1,001.94

300116

TACHAS REFLECTORIZANTES B.D.

und

6.79

7,500.00

50,925.00

730136

TEE PVC 100 MM.

und

10.94

2,015.10

22,045.19

730135

TEE PVC 150 MM.

und

42.35

10.28

435.36

730134

TEE PVC 200 MM.

und

124.10

3.53

438.07

730139

TEE PVC 300 MM.

und

186.16

36.55

6,804.15

390292

TEKNOPOR DE 1"

M2

544704

TINTA SERIGRAFICA NEGRA O ROJA

GLN

450104

TRIPLAY LUPUNA 19 MM. X 4' X 8'

650112

TUBERIA Ao DN 125 MM.

730137

TUBERIA DE POLIETILENO HDPE D = 450 MM

2.48

310.75

770.66

1,196.94

9.79

11,718.04

pln

95.55

1,870.35

178,711.94

ML.

51.20

234.00

11,980.80

ML.

266.65

349.65

93,234.17

730143

TUBERIA PVC SAP C-10.0 UF 50 MM.

ML.

18.36

7.20

132.19

730138

TUBERIA PVC SAP C-5 PARA DRENAJE 12" X 5 M. PERFORADA

ML.

98.73

3,837.75

378,901.06

730131

TUBERIA PVC SAP C-5 PARA DRENAJE 4" X 5 M. PERFORADA

ML.

14.54

21,158.55

307,645.32

730132

TUBERIA PVC SAP C-5 PARA DRENAJE 6" X 5 M. PERFORADA

ML.

34.36

1,079.40

37,088.18

730133

TUBERIA PVC SAP C-5 PARA DRENAJE 8" X 5 M. PERFORADA

ML.

52.90

370.65

19,607.39

730140

TUBERIA PVC SAP C-7.5 D = 6"

ML.

48.49

320.25

15,528.92

090117

TUBERIA TMC D = 0.90 M.

ML.

221.91

126.53

28,078.27

090118

TUBERIA TMC D = 1.20 M.

ML.

353.77

177.45

62,776.49

650208

TUBO ACERO A-53 SCH-40 D=3"

58.65

905.30

53,095.85

650210

TUBO FOGO 2"

25.90

1.80

46.62

650209

TUBO FOGO D = 75 MM.

43.10

76.50

3,297.15

730130

TUBO PVC SAP 2"

ML.

7.79

316.05

2,462.03

020418

TUERCAS

und

4.72

59.80

282.26

025202

TUERCAS 1 1/4"

und

0.56

96.00

53.76

031204

VIRUTA METALICA

KG

1.61

217.99

350.96

298303

WATER STOP DE 6"

15.19

1,677.00

25,473.63
26,917,382.92

EQUIPOS
488002

ANDAMIAJE

H.M

65.80

106.58

490194

ARENADOR

H.M

11.50

174.39

7,012.96
2,005.49

490193

BARREDORA MECANICA 10 - 20 HP

H.M

34.58

2,359.76

81,600.50

492406

BOMBA DE INYECCION DE CONCRETO

H.M

70.00

57.77

4,043.90

499025

BOMBA DE TENSADO

H.M

61.50

274.42

16,876.83

492606

CALENTADOR DE ACEITE 48-S 5 HP 468 P3

H.M

29.43

1,388.08

40,851.19

493201

CAMION CISTERNA 2,000 GLN

H.M

93.41

29,930.90

2,795,845.37

493202

CAMION CISTERNA 2,000 GLN

da

934.10

8.00

7,472.80

492805

CAMION FORMALETA

H.M

208.33

36.00

7,499.88

493205

CAMION GRUA 120 HP. 5 TN.

H.M

126.66

464.59

58,844.97

493103

CAMION IMPRIMADOR DE 1800 GLS.

H.M

122.07

971.68

118,612.98

493107

CAMION IMPRIMADOR DE 1800 GLS.

da

1,220.70

4.00

4,882.80

493204

CAMION PLATAFORMA

da

1,685.50

45.00

75,847.50

493203

CAMION SEMI TRAYLER ( 35 TON. X 0.80 )

da

2,083.30

75.00

156,247.50

493106

CAMIONETA 4 X 2 PICK UP, CABINA SIMPLE

da

404.10

12.00

4,849.20

493105

CAMIONETA 4 X 2 PICK UP, DOBLE CABINA

da

407.50

12.00

4,890.00

490458

CARGADOR RETROEXCAVADOR 62 HP, 1.0 Y3

H.M

100.34

440.00

44,149.60

490455

CARGADOR S/LLANTA 160-195 HP, 3.5 Y3

H.M

184.29

25,297.93

4,662,155.52

490457

CARGADOR S/LLANTA 200-250 HP, 4.0-4.1 Y3

H.M

200.78

21,840.53

4,385,141.61

491306

CHANCADORA PRIM-SECUND ME 75 46-70 T/H

H.M

192.30

10,529.85

2,024,890.16

491003

COMPACTADORA VIB. TIPO PLANCHA 7 HP

H.M

17.51

15,852.39

277,575.35

490102

COMPRESORA NEUMATICA 250-330 PCM, 87 HP

H.M

58.84

14,296.39

841,199.59

490459

DUMPER 1 M3

H.M

38.50

160.43

6,176.56

499023

EQUIPO DE INSTALACION

m2

3.50

8,230.00

28,805.00

499022

EQUIPO DE PINTURA

H.M

15.60

1,775.86

27,703.42

482156

EQUIPO DE SOLDADURA

H.M

8.28

975.26

8,075.15

482157

EQUIPO DE SOLDADURA A GASOLINA

H.M

5.61

145.33

815.30

482158

EQUIPO DE SOLDADURA ELECTRICA MONOFASICA 295 AMP.

H.M

4.14

317.50

1,314.45

482159

EQUIPO DE SOLDAR - TERMOFUSION

H.M

275.00

33.30

9,157.50

499024

GATA DE TENSADO

H.M

48.60

213.42

10,372.21

496158

GRUA GIDRAULIZA TELESCOPICA AUTOPROPULSADA

H.M

144.29

36.00

5,194.44

492706

GRUPO ELECTROGENO DE 150 KW.

H.M

52.53

12,040.61

632,493.24

499026

MAQUINA DE DUCTOS

H.M

82.10

126.27

10,366.77

490206

MARTILLO NEUMATICO DE 25 - 29 KG

H.M

11.02

48,929.78

539,206.18

480101

MEZCLADORA DE CONCRETO DE 11 P3 /TOLVA

H.M

22.63

6,994.26

158,280.10

480102

MEZCLADORA INYECTORA

H.M

45.00

145.43

6,544.35

481254

MOTOBOMBA (DIESEL) 12 HP D=4"

H.M

2.52

29,680.72

74,795.41

491605

MOTONIVELADORA DE 145-150 HP

H.M

144.06

12,761.06

1,838,358.30

492403

PAVIMENTADORA S/ORUGA 69 HP 10-16"

H.M

105.97

1,388.08

147,094.84

492405

PERFORADORA A ROTO PERCUSION D = 2"

H.M

200.00

57.77

11,554.00

492603

PLANTA DE ASFALTO EN CALIENTE DE 60-115 TON/H

H.M

1,788.80

1,388.08

2,482,997.50

490660

RETROEXCAVADORA S/LL 58HP 1YD3

H.M

67.69

9,955.31

673,874.93

490661

RETROEXCAVADORA S/O 170-250 HP,1.1-2.7 Y3

H.M

346.00

6,604.46

2,285,143.16

491167

RODILLO LISO VIBRATORIO MANUAL 8 - 1.1 TON.

H.M

22.64

59.16

1,339.38

491150

RODILLO NEUMATICO AUTOP 81-100 HP 5.5-20Tn

H.M

56.69

1,388.08

78,690.26

491166

RODILLO PATA DE CABRA VIBRATORIO AUTOPROPULSADO 100-135 HP

H.M

77.18

1,946.37

150,220.84

491151

RODILLO TANDEM ESTAT. AUTOM. 58-70 HP 8-10 Tn

H.M

42.67

1,388.08

59,229.37

491102

RODILLO V.A.L. 101-135 HP, 10-12 TN

H.M

82.59

10,728.28

886,048.65

492404

SECADOR DE ARIDOS 70HP 60-115 Tn

H.M

42.22

1,388.08

58,604.74

490892

TRACTOR DE TIRO

H.M

50.43

146.00

7,362.78

490804

TRACTOR SOBRE ORUGA DE 140-160 HP

H.M

164.09

2,061.05

338,197.69

490805

TRACTOR SOBRE ORUGA DE 190-240 HP

H.M

233.26

21,504.20

5,016,069.69

490807

TRACTOR SOBRE ORUGA DE 300-330 HP

H.M

303.69

4,298.31

1,305,353.76

495205

VIBRADOR DE CONCRETO 1.50" 4HP

H.M

5.32

6,862.97

36,511.00

492803

VOLQUETE 6X4 DE 10 M3

H.M

185.16

118,675.47

21,973,950.03

492804

VOLQUETE 6X4 DE 10 M3

da

1,851.60

140.00

259,224.00

492707

WINCHE A GASOLINA

H.M

6.50

501.82

3,261.83

491402

ZARANDA VIBRATORIA 4" X 6" X 14 ME 15

H.M

30.92

19,626.92

606,864.37

DE 80 HP

55,361,746.90
SUB-TOTAL

95,017,787.25

INSUMOS COMODIN

EQUIPOS
370101

HERRAMIENTAS MANUALES

%MO

370124

SEGUROS

%EQ
0.00
SUB-TOTAL

0.00
95,017,787.25

TOTAL
MONTO PARTIDAS ESTIMADAS

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

Presupuestado

715,596.04
1,242,729.22
1,816,515.29
8,948,829.04
11,728.21
12,735,397.80
22.58
18.30
13,198.70
194.58
72,815.60
195,902.37
2,814.03
26,503.24
130,011.36
745.88
199,388.17
5,456.70
24.96
333.40
838,286.03
1,448,782.66
2,264.60
78,045.51
595,903.43
933,715.14
1,092,067.83
9,150.35
7,766,729.25
1,200.00
4,351,789.68
52.32
24,610.56
861,647.66
25,625.79
212,326.68
23,611.50
167,529.70
9,355.80
2,956.50
40,071.10
1,998,069.13
2,355.12
135,717.39

298,404.09
120,404.25
109,137.18
177,369.75
11,137.68
376,371.00
110,352.25
125,283.40
384,539.60
77,745.00
6,057.90
171,373.80
417,714.70
62,321.36
34,335.10
1,207.40
43.67
619,632.45
399,080.00
186,216.89
47,360.97
270.72
148.14
3,102.84
15,388.02
55,176.00
12,242.10
8,981.10
2,837.23
10,306.90
6.50
44.92
62.40
4,211.20
10.66
128,092.80
88,984.74
44,548.11
53,375.39
12,281.29
20,980.53
215.80
302.64
15,327.24
1,572.26
75,501.60
38,021.00
3,685.48
273.85
1,001.64
50,925.00
21,964.59
431.76
437.72
6,798.30
768.40
11,706.16
178,749.43
11,980.80
93,233.34

132.24
378,913.85
307,705.77
37,090.24
19,609.15
15,527.55
28,077.71
62,776.74
53,095.92
46.62
3,297.15
2,462.18
283.40
53.76
348.78
25,473.63
26,914,225.33
7,071.44
2,005.51
82,591.36
4,043.00
16,484.82
40,948.36
2,795,573.97
7,472.80
7,499.88
58,833.57
117,988.84
4,882.80
75,847.50
156,247.50
4,849.20
4,890.00
44,149.71
4,662,523.13
4,386,098.10
2,026,342.70
277,467.63
840,044.46
6,176.71
28,805.00
27,700.90
8,075.07
815.32
1,314.45
9,157.50
10,184.99
5,194.44
633,858.07
10,684.19
538,574.65
158,296.78
7,271.12
74,227.07
1,842,069.23
147,136.48
11,554.40
2,482,928.10

673,651.78
2,286,501.41
1,337.08
78,773.54
154,087.72
59,340.42
886,923.91
58,646.38
7,362.78
338,192.92
5,018,341.63
1,302,345.96
36,484.26
21,973,488.43
259,224.00
3,262.32
604,735.07
55,370,580.36
95,020,203.49

390,520.23
15,402.41
405,922.64
405,922.64
95,426,126.13
0.00
95,426,126.13

También podría gustarte