Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Beneficio Costo
Beneficio Costo
Cdigo
Descripcin
Und.
Cantidad
0337010001
HERRAMIENTAS MANUALES
%MO
0348040036
VOLQUETE 15 M3
hm
1,626.8001
0348120094
hm
133.6102
0348980001
MOTONIVELADORA 125 HP
hm
291.4547
0349020008
hm
737.1269
0349030001
hm
105.4600
0349030013
234.4307
0349040021
hm
132.1222
0349040033
hm
3,473.4124
0349040091
hm
795.7624
0349060006
MARTILLO NEUMATICO DE 29 kg
hm
1,765.2172
0349070004
hm
163.4149
0349100007
hm
425.9154
0349190005
hm
60.9596
0349880003
TEODOLITO
hm
60.9596
INSUMOS HUMANOS
Cdigo
Descripcin
Und.
Cantidad(hh)
27,543.3944
0147000022
hh
210.0000
0147000032
TOPOGRAFO
hh
60.9596
0147010001
CAPATAZ
hh
21.6407
0147010002
OPERARIO
hh
2,396.8020
0147010003
OFICIAL
hh
4,384.3274
0147010004
PEON
hh
18,655.8450
0147010020
CONTROLADOR
hh
46.1713
0147010025
PERFORISTA OFICIAL
hh
1,767.6484
INSUMOS MATERIALES
Cdigo
Descripcin
Und.
Cantidad
0202000007
kg
326.0088
0202000008
kg
123.6000
0202010005
kg
159.6975
0202010006
kg
2.0000
0202010007
kg
96.3200
0203020003
kg
11,240.9688
0203320001
0203330001
pza
481.6000
0205000003
m3
100.8300
0205000004
m3
22.8474
0205000033
PIEDRA GRANDE
m3
566.6534
0205000041
m3
68.7840
0205010004
ARENA GRUESA
m3
152.7363
0205010013
m3
37.3956
0205360013
MATERIAL IMPERMEABLE
m3
1.1040
0209010050
23.6250
0209010051
125.6850
44.9600
0213000006
ASFALTO RC-250
gal
20.0870
0221000001
bls
4,253.2450
0227010014
CORDON DETONANTE
12,515.4300
0227020011
FULMINANTE
12,515.4300
0228000022
DINAMITA
kg
2,783.4255
0230020095
BARRENO
77.3288
0.9946072558
Se consideraron solo los precios del costo directo, pues se considero que los gastos generales seran invariables
S
Precio S/.
Parcial
Precio Actual S/.
S/.1,667,985.11
3,192.84
Parcial
S/.1,612,693.64
5,613.14
230.00
374,164.00
200.00
325,360.02
170.00
22,713.70
152.17
20,331.46
170.00
49,546.50
165.00
48,090.03
75.00
55,284.75
70.21
51,753.68
22.00
2,320.12
25.00
2,636.50
95.00
22,270.85
187.26
43,899.49
100.00
13,212.00
100.00
13,212.22
260.00
903,086.60
250.00
868,353.10
234.00
186,207.84
233.21
185,579.75
10.00
17,652.20
16.81
29,673.30
15.00
2,451.15
14.50
2,369.52
35.00
14,907.20
35.00
14,907.04
6.00
365.76
5.00
304.80
10.00
609.60
10.00
609.60
Parcial
Precio Actual S/.
S/.138,048.99
Parcial
S/.187,14.60
OS
Precio S/.
5.80
1,218.00
11.07
2324.70
5.80
353.57
8.75
533.40
5.80
125.51
8.75
189.36
6.63
15,890.78
8.75
20972.02
5.63
24,683.78
7.5
32882.46
4.57
85,257.19
6.25
116599.03
5.80
267.79
7.5
346.28
5.80
10,252.37
7.5
13257.36
Parcial
Precio Actual S/.
S/.282,343.41
Parcial
S/.277,317.18
LES
Precio S/.
5.04
1,643.09
4.50
1467.04
4.62
571.03
4.50
556.20
4.62
737.81
4.00
638.79
4.62
9.24
4.00
8.00
5.04
485.45
4.20
404.54
3.60
40,467.49
3.00
33722.91
4.62
207.72
4.50
202.32
7.20
3,467.52
7.00
3371.20
106.64
10,752.51
100.00
10083.00
106.64
2,436.72
100.00
2284.74
81.43
46,142.31
82.00
46465.58
77.23
5,311.88
78.00
5365.15
94.03
14,362.14
120.00
18328.36
42.02
1,571.55
42.00
1570.62
58.82
64.70
60.02
66.26
252.10
5,957.12
252.00
5953.50
252.00
31,673.88
252.00
31672.62
12.60
253.13
12.60
253.10
17.00
72,305.25
16.95
72088.90
0.67
8,385.34
0.65
8135.03
0.67
8,385.34
0.65
8135.03
6.72
18,704.65
6.50
18092.27
109.24
8,447.53
109.30
8452.04