LISTA DE INSUMOS SEGÚN APORTE

PROYECTO : MEJORAMIENTO DE LA CARRETERA PAMPAN-HUASTA - CRUCE PACHE, DEL DISTRITO DE HUASTA - PROVINCIA DE BOLOGNESI - ANCASH

PRESUPUESTO 1.0 : MEJORAMIENTO DE LA CARRETERA PAMPAN- HUASTA - PACHE

PROPIETARIO : MUNICIPALIDAD DISTRITAL DE HUASTA
UBICACION : DPTO: ANCASH PROV: BOLOGNESI DIST: HUASTA LOC: PAMPAN - HUASTA
FECHA PROYECTO : 08/09/2022

MUNICIPALIDAD DISTRITAL DE CONVENIO MUNICIPALIDAD MATERIAL DE CANTERA

Ind. Cod. Elect. Descripción Unid. Cantidad Costo Total
HUASTA PROVINCIAL DE BOLOGNESI PAMPAN

MANO DE OBRA S/. 63,450.49

47 OPERARIO hh 1595.72 S/. 15.00 S/. 23,935.83 S/. 23,935.83
47 PEON hh 3794.89 S/. 10.00 S/. 37,948.94 S/. 37,948.94
47 OFICIAL hh 178.94 S/. 8.75 S/. 1,565.71 S/. 1,565.71
MATERIALES S/. 909,924.55
5 ARENA ZARANDEADA m³ 389.95 S/. 66.25 S/. 25,834.25 S/. 25,834.25
7 MATERIAL GRANULAR CLASIFICADO m³ 6165.51 S/. 45.12 S/. 278,187.88 S/. 278,187.88
20 CEMENTO ASFALTICO 120/150 kg 75620.00 S/. 3.07 S/. 232,153.40 S/. 232,153.40
30 Emulsión asfáltica, impermeabilizante gln 35324.00 S/. 2.03 S/. 71,707.72 S/. 71,707.72
13 ASFALTO DILUIDO MC-30 gln 100245.00 S/. 2.52 S/. 252,617.40 S/. 252,617.40
13 ADITIVO MEJORADOR DE ADHRENCIA kg 2545.00 S/. 19.42 S/. 49,423.90 S/. 49,423.90
EQUIPO S/. 575,210.65
49 TRACTOR SOBRE ORUGAS hm 179.42 S/. 233.00 S/. 41,804.51 S/. 41,804.51
49 EXCAVADORA SOBRE ORUGA 115-165 HP 0.75-1.4 Y3 hm 179.28 S/. 239.29 S/. 42,900.51 S/. 42,900.51
49 MOTONIVELADORA 130 - 135 HP hm 920.54 S/. 208.25 S/. 191,701.86 S/. 191,701.86
49 RODILLO LISO VIBRATORIO AUTOPROP. 70-100 HP 7-9 Ton hm 921.29 S/. 152.21 S/. 140,229.08 S/. 140,229.08
49 CAMION IMPRIMADOR 6 x 2 178-210 HP 1,800 gl hm 288.38 S/. 133.02 S/. 38,359.94 S/. 38,359.94
49 MINICARGADOR 70 HP hm 287.43 S/. 59.92 S/. 17,222.83 S/. 17,222.83
1 COMPRESORA NEUMATICA hm 286.41 S/. 20.50 S/. 5,871.42 S/. 5,871.42
49 CARGADOR SOBRE LLANTAS 125 HP 2.5 yd3 hm 106.97 S/. 211.86 S/. 22,663.68 S/. 22,663.68
49 PAVIMENTADORA SOBRE LLANTAS 69 HP 10-16' hm 289.48 S/. 128.09 S/. 37,079.41 S/. 37,079.41
48 RODILLO NEUMATICO AUTO PROPULSADO 81-100 HP, 5.5-20 hm 289.88 S/. 118.68 S/. 34,402.55 S/. 34,402.55
37 HERRAMIENTAS MANUALES %mo 4.69 S/. 63,450.48 S/. 2,974.85 S/. 2,974.85
SUB-CONTRATOS S/. 480,380.01
32 TRANPORTE DE AGREGADOS P/BASE MAC-TSB gbl 9785.70 S/. 35.25 S/. 344,945.93 S/. 344,945.93
39 TRATAMIENTO SUPERFICIAL BICAPA - 2DA CAPA m² 39142.80 S/. 1.61 S/. 63,019.91 S/. 63,019.91
39 TRATAMIENTO SUPERFICIAL BICAPA - 1ER CAPA m² 39142.80 S/. 1.85 S/. 72,414.18 S/. 72,414.18
TOTAL: S/. 2,028,965.70 S/. 906,295.44 S/. 818,648.12 S/. 304,022.13