Documentos de Académico
Documentos de Profesional
Documentos de Cultura
MOVILIZACION
MOVILIZACION
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
DESCRIPCION
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
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
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
VOLQUETE DE 10 M3
99,327.549
ZARANDA MECANICA
15,781.871
0.1350035
0.4238189
0.0131782
4.2174809
0.2460706
0.1156169
0.482169
10.199422
10.86127
0.5666528
7.0404427
2.5768252
0.8404508
0.092235
0.3582402
7.3707727
0.4151389
0.4066696
1.6542373
2.2621904
4.117364
0.1925463
0.3366476
0.4160955
0.0990093
0.0027245
3.9601047
2.5177569
0.3361516
0.4253657
0.2168171
3.1260503
6.4442917
0.1476939
2.2557355
0.1156019
51.733098
7.4724768
1,149.1236
453.4600
14,903.0180
0.2660008
0.1049676
3.4497727
233.286
732.359
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
FAJA TRANSPORT 18"x5' M.E. 3KW 150 TON/H
GRUPO ELECTROGENO 89 HP 50 KW
159.382
619.039
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
TIRFOR DE 5 TON.
TRACTOR DE ORUGAS DE 140-160 HP
TRACTOR DE ORUGAS DE 190-240 HP
TRACTOR DE TIRO DE 80 HP
VIBRADOR DE 4 HP CAP.=1.25"
VIGA BENKELMAN
VOLQUETE DE 10 M3
ZARANDA MECANICA
14,903.0180
3,295.9787
16,467.5108
601.6339
3,878.5550
351.0977
177,787.5013
16,598.8051
Total
3.4497727
0.762958
3.8119238
0.1392671
0.8978137
0.0812726
41.154514
3.842316