Listado Total de Insumos

Proyecto "MANTENIMIENTO DE LA VÍA DE ACCESO PEATONAL Y VEHICULAR DESDE LIMITE DEL ASENTAMIENTO
HUMANO CRISTO REY Y EL ASENTAMIENTO HUMANO BELLO HORIZONTE, HASTA EL SECTOR DEL EL BUEN
PASTOR, EN EL DISTRITO DE SAMUEL PASTOR, PROVINCIA DE CAMANÁ, REGIÓN AREQUIPA".
Cliente MUNICIPALIDAD DE SAMUEL PASTOR
Ubicación SAMUEL PASTOR - CAMANA - AREQUIPA Costo a : Noviembre - 2021

IU Código Descripción Unidad Cantidad Precio

MANO DE OBRA
47 07097 ALMACENERO MES 1.00 1,300.00
47 07098 GUARDIAN DE OBRA MES 1.00 1,800.00
47 00006 OPERARIO HH 53.05 24.80
47 07419 TOPOGRAFO MES 1.00 2,000.00
47 00007 CAPATAS HH 8.00 23.40
47 00008 OFICIAL HH 1.39 22.60
47 00009 PEON HH 771.21 16.80
47 07116 VIGÍA HH 455.63 16.00
47 07085 PERSONAL ENFERMERA(O) MES 1.00 1,500.00

MATERIALES
01 07037 GASOLINA DE 90 OCTANOS GLN 162.63 19.80
02 06823 CARTEL DE OBRA EN BANER UND 1.00 420.00
02 07092 CLAVOS CC P/CONSTRUCCION D PROMEDIO KG 3.00 6.80
05 00030 PIEDRA CHANCADA DE 1/2'' Y 3/4'' M3 0.24 70.00
05 00116 PIEDRA MACHADA MEDIANA DE 10" M3 0.25 75.00
10 07052 ALCOHOL LIQUIDO gal 6.00 48.00
10 07081 AMONIO CUATERNARIO 5TA GENERACION GLN 1.00 63.00
13 06897 MATERIAL GRANULAR PARA BASE M3 1,400.00 25.00
21 07100 CEMENTO PORTLAND TIPO I BOL 1.20 26.00
29 06952 AGUA PARA INGERIR DE 20 L UND 18.00 28.00
29 07086 MASCARILLA QUIRURGICA EN CAJA/50 UNIDADES CJA 20.00 12.00
32 07577 SC MOVILIZACION Y DESMOVILIZACION DE EQUIPO Y MATERIALES GLB 1.00 500.00
37 06948 BOTINES DE CUERO CON PUNTA DE ACERO #41 PAR 8.00 58.00
37 06942 CASCO DE SEGURIDAD INCL BARBIQUEJO UND 8.00 14.00
37 06828 ESCOBA UND 3.00 16.00
37 07073 GUANTES DE SILICONA PARA LIMPIEZA PAR 5.00 9.00
37 06953 PROTECTOR DE OIDOS TAPON (CAMBIO C/15 DIAS) PAR 8.00 2.50
37 06943 TAPA SOL DE TELA UND 8.00 17.00
37 07576 UNIFORME DOS PIEZAS (PANTALON Y CAMISA) PARA OBRERO UND 8.00 65.00
39 00040 AGUA M3 10.08 30.00
39 06042 ALQUILER DE CASA O ALMACEN MES 1.00 600.00
39 06267 BANDERINES und 8.00 46.00
39 07074 BOLSA ROJA DE 20X30 CTO 1.00 18.00
39 06264 CINTA PLÁSTICA PARA SEÑAL DE SEGURIDAD DE OBRA DE 200M RLL 0.01 54.60
39 07410 CONOS DE SEGURIDAD UND 10.00 50.00
39 06266 LETREROS, SEÑALES Y AVISOS DE TRANSITO DE MADERA TORNILLO pza 4.00 188.00
43 04650 ROLLIZO DE EUCALIPTO DE 4" X 6.00 M PZA 2.00 86.00
53 07036 PETROLEO DIESEL D2 GLN 1,864.37 17.80

EQUIPO
00 07005 NIVEL DE INGENIERO Y MIRA DIA 30.00 60.00
37 00004 HERRAMIENTAS MANUALES %MO
48 07427 CAMION CISTERNA 4X2 (AGUA) 1,500 GAL. - INCL/OPERADOR HM 120.00 120.00
48 07423 VOLQUETE DE 6X4 330HP 15 M3 INC/ OPERADOR HM 114.00 140.00
49 07424 CARGADOR S/LLANTAS 160-195 HP 3.5 YD3. INC/ OPERADOR HM 48.00 180.00
49 07080 MOCHILA FUMIGADORA PULVERIZADORA MANUAL DE 20LT UND 1.00 380.00
49 07425 MOTONIVELADORA DE 190-200 HP INCL/OPERADOR HM 120.00 215.00
49 07426 RODILLO LISO VIBR AUTOP 101-135HP 10-12T - INCL/OPERADOR HM 102.00 150.00

COSTO DIRECTO
GASTOS GENERALES 8.460964 %

SUB PRESUPUESTO
GASTOS DE SUPERVICION 3.04089 %
LIQUIDACION 2%

MONTO TOTAL DE LA INVERSION

Son : CIENTO NOVENTA Y SIETE MIL DOS CON 55/100 NUEVOS SOLES
ASENTAMIENTO
ECTOR DEL EL BUEN

Noviembre - 2021

Parcial

1,300.00
1,800.00
1,315.64
2,000.00
187.20
31.41
12,956.33
7,290.08
1,500.00
28,380.66

3,220.07 ok tdr
420.00
20.40
16.80
18.75
288.00
63.00
35,000.00 ok tdr
31.20
504.00 ok tdr
240.00
500.00
464.00 ok tdr
112.00 ok tdr
48.00
45.00
20.00 ok tdr
136.00 ok tdr
520.00 ok tdr
302.40
600.00
368.00
18.00
0.55
500.00
752.00
172.00
33,185.79 ok tdr
77,565.96
 1,800.00
676.18
14,400.00
15,960.00
8,640.00
380.00
25,800.00
15,300.00
67,621.08

173,567.70
14,685.50

188,253.20
5,278.00
3,471.35

197,002.55
 Tipo de Maquinaria
CAMION CISTERNA 6X4 (AGUA) 1,500 GAL
VOLQUETE DE 6X4 330HP 15 M3 INC/ OPERADOR
CARGADOR S/LLANTAS 160-195 HP 3.5 YD3. INC/ OPERADOR
MOCHILA FUMIGADORA PULVERIZADORA MANUAL DE 20LT
MOTONIVELADORA DE 190-200 HP INCL/OPERADOR
RODILLO LISO VIBR AUTOP 101-135HP 10-12T - INCL/OPERADOR

CAMION CISTERNA 6X4 (AGUA) 1,500 GAL (120HS)

Fecha Hora de Inicio Hora de Fin Horas parciales HM x Dia
7:30:00 8:35:00 1:05:00
9:45:00 11:00:00 1:15:00
Monday, January 3, 2022 4:50:00
12:00:00 13:15:00 1:15:00
15:00:00 16:15:00 1:15:00
7:15:00 8:20:00 1:05:00
9:20:00 10:45:00 1:25:00
Tuesday, January 4, 2022 5:15:00
11:40:00 13:05:00 1:25:00
14:30:00 15:50:00 1:20:00
7:10:00 8:30:00 1:20:00
9:25:00 11:05:00 1:40:00
Wednesday, January 5, 2022 5:10:00
12:10:00 13:15:00 1:05:00
14:35:00 15:40:00 1:05:00
7:15:00 8:30:00 1:15:00
9:35:00 10:55:00 1:20:00
Thursday, January 6, 2022 5:10:00
12:00:00 13:10:00 1:10:00
14:25:00 15:50:00 1:25:00
7:20:00 8:40:00 1:20:00
9:45:00 11:00:00 1:15:00
Friday, January 7, 2022 5:05:00
12:05:00 13:20:00 1:15:00
14:30:00 15:45:00 1:15:00
7:15:00 8:25:00 1:10:00
9:10:00 10:25:00 1:15:00
Saturday, January 8, 2022 3:45:00
11:30:00 12:50:00 1:20:00

7:20:00 8:35:00 1:15:00

9:40:00 10:55:00 1:15:00
Monday, January 10, 2022 4:50:00
12:05:00 13:15:00 1:10:00
14:35:00 15:45:00 1:10:00
7:15:00 8:30:00 1:15:00
9:40:00 10:55:00 1:15:00
Tuesday, January 11, 2022 5:05:00
12:10:00 13:20:00 1:10:00
14:25:00 15:50:00 1:25:00
7:10:00 8:20:00 1:10:00
9:20:00 10:35:00 1:15:00
Wednesday, January 12, 2022 5:00:00
11:55:00 13:20:00 1:25:00
14:35:00 15:45:00 1:10:00
7:20:00 8:35:00 1:15:00
9:40:00 10:50:00 1:10:00
Thursday, January 13, 2022 5:05:00
11:55:00 13:15:00 1:20:00
14:30:00 15:50:00 1:20:00
7:20:00 8:30:00 1:10:00
9:40:00 10:55:00 1:15:00
Friday, January 14, 2022 5:10:00
 Friday, January 14, 2022 5:10:00
12:00:00 13:20:00 1:20:00
14:35:00 16:00:00 1:25:00
7:10:00 8:25:00 1:15:00
9:30:00 10:50:00 1:20:00
Saturday, January 15, 2022 3:40:00
11:55:00 13:00:00 1:05:00

7:25:00 8:35:00 1:10:00

9:40:00 10:55:00 1:15:00
Monday, January 17, 2022 5:05:00
12:05:00 13:30:00 1:25:00
14:35:00 15:50:00 1:15:00
7:15:00 8:30:00 1:15:00
9:35:00 10:45:00 1:10:00
Tuesday, January 18, 2022 5:05:00
12:00:00 13:15:00 1:15:00
14:30:00 15:55:00 1:25:00
7:20:00 8:35:00 1:15:00
9:45:00 11:00:00 1:15:00
Wednesday, January 19, 2022 4:55:00
12:15:00 13:25:00 1:10:00
14:40:00 15:55:00 1:15:00
7:20:00 8:35:00 1:15:00
9:40:00 10:55:00 1:15:00
Thursday, January 20, 2022 5:05:00
12:05:00 13:25:00 1:20:00
14:45:00 16:00:00 1:15:00
7:20:00 8:30:00 1:10:00
9:40:00 10:55:00 1:15:00
Friday, January 21, 2022 4:55:00
12:10:00 13:30:00 1:20:00
14:45:00 15:55:00 1:10:00
7:15:00 8:40:00 1:25:00
9:30:00 10:40:00 1:10:00
Saturday, January 22, 2022 3:40:00
11:50:00 12:55:00 1:05:00

7:25:00 8:40:00 1:15:00

9:50:00 11:15:00 1:25:00
Monday, January 24, 2022 5:15:00
12:10:00 13:25:00 1:15:00
14:35:00 15:55:00 1:20:00
7:15:00 8:25:00 1:10:00
9:40:00 10:50:00 1:10:00
Tuesday, January 25, 2022 4:30:00
12:05:00 13:10:00 1:05:00
14:45:00 15:50:00 1:05:00
7:20:00 8:30:00 1:10:00
9:45:00 10:55:00 1:10:00
Wednesday, January 26, 2022 4:55:00
12:00:00 13:15:00 1:15:00
14:30:00 15:50:00 1:20:00
7:15:00 8:30:00 1:15:00
9:35:00 10:50:00 1:15:00
Thursday, January 27, 2022 5:05:00
11:50:00 13:05:00 1:15:00
14:30:00 15:50:00 1:20:00
7:25:00 8:35:00 1:10:00
9:40:00 10:55:00 1:15:00
Friday, January 28, 2022 4:45:00
12:00:00 13:05:00 1:05:00
14:25:00 15:40:00 1:15:00
7:15:00 8:25:00 1:10:00
9:25:00 10:35:00 1:10:00
Saturday, January 29, 2022 3:40:00
11:45:00 13:05:00 1:20:00
 7:25:00 8:40:00 1:15:00
9:55:00 11:05:00 1:10:00
Monday, January 31, 2022 5:00:00
12:00:00 13:15:00 1:15:00
14:35:00 15:55:00 1:20:00
TOTAL DE HORAS MAQUINA 120:00:00
 VOLQUETE DE 6X4 330HP 15 M3 (114 HR)
Fecha Hora de Inicio Hora de Fin Horas parciales HM x Dia
9:20:00 11:45:00 2:25:00
14:10:00 16:00:00 1:50:00
Monday, January 3, 2022 4:15:00

7:15:00 8:20:00 1:05:00

9:20:00 10:45:00 1:25:00
Tuesday, January 4, 2022 5:15:00
11:40:00 13:05:00 1:25:00
14:30:00 15:50:00 1:20:00
7:10:00 8:30:00 1:20:00
9:25:00 11:05:00 1:40:00
Wednesday, January 5, 2022 5:10:00
12:10:00 13:15:00 1:05:00
14:35:00 15:40:00 1:05:00
7:15:00 8:30:00 1:15:00
9:35:00 10:55:00 1:20:00
Thursday, January 6, 2022 5:10:00
12:00:00 13:10:00 1:10:00
14:25:00 15:50:00 1:25:00
7:20:00 8:40:00 1:20:00
9:45:00 11:00:00 1:15:00
Friday, January 7, 2022 5:05:00
12:05:00 13:20:00 1:15:00
14:30:00 15:45:00 1:15:00
7:15:00 8:25:00 1:10:00
9:10:00 10:25:00 1:15:00
Saturday, January 8, 2022 3:45:00
11:30:00 12:50:00 1:20:00

7:20:00 8:35:00 1:15:00

9:40:00 10:55:00 1:15:00
Monday, January 10, 2022 4:50:00
12:05:00 13:15:00 1:10:00
14:35:00 15:45:00 1:10:00
7:15:00 8:30:00 1:15:00
9:40:00 10:55:00 1:15:00
Tuesday, January 11, 2022 5:05:00
12:10:00 13:20:00 1:10:00
14:25:00 15:50:00 1:25:00
7:10:00 8:20:00 1:10:00
9:20:00 10:35:00 1:15:00
Wednesday, January 12, 2022 5:00:00
11:55:00 13:20:00 1:25:00
14:35:00 15:45:00 1:10:00
7:20:00 8:35:00 1:15:00
9:40:00 10:50:00 1:10:00
Thursday, January 13, 2022 5:05:00
11:55:00 13:15:00 1:20:00
14:30:00 15:50:00 1:20:00
7:20:00 8:30:00 1:10:00
9:40:00 10:55:00 1:15:00
Friday, January 14, 2022 5:10:00
 Friday, January 14, 2022 5:10:00
12:00:00 13:20:00 1:20:00
14:35:00 16:00:00 1:25:00
7:10:00 8:25:00 1:15:00
9:30:00 10:50:00 1:20:00
Saturday, January 15, 2022 3:40:00
11:55:00 13:00:00 1:05:00

7:25:00 8:35:00 1:10:00

9:40:00 10:55:00 1:15:00
Monday, January 17, 2022 5:05:00
12:05:00 13:30:00 1:25:00
14:35:00 15:50:00 1:15:00
7:15:00 8:30:00 1:15:00
9:35:00 10:45:00 1:10:00
Tuesday, January 18, 2022 5:05:00
12:00:00 13:15:00 1:15:00
14:30:00 15:55:00 1:25:00
7:20:00 8:35:00 1:15:00
9:45:00 11:00:00 1:15:00
Wednesday, January 19, 2022 4:55:00
12:15:00 13:25:00 1:10:00
14:40:00 15:55:00 1:15:00
7:20:00 8:35:00 1:15:00
9:40:00 10:55:00 1:15:00
Thursday, January 20, 2022 5:05:00
12:05:00 13:25:00 1:20:00
14:45:00 16:00:00 1:15:00
7:20:00 8:30:00 1:10:00
9:40:00 10:55:00 1:15:00
Friday, January 21, 2022 4:55:00
12:10:00 13:30:00 1:20:00
14:45:00 15:55:00 1:10:00
7:15:00 8:40:00 1:25:00
9:30:00 10:40:00 1:10:00
Saturday, January 22, 2022 3:40:00
11:50:00 12:55:00 1:05:00
0:00:00
7:25:00 8:40:00 1:15:00
9:50:00 11:15:00 1:25:00
Monday, January 24, 2022 5:15:00
12:10:00 13:25:00 1:15:00
14:35:00 15:55:00 1:20:00
7:15:00 8:25:00 1:10:00
9:40:00 10:50:00 1:10:00
Tuesday, January 25, 2022 4:30:00
12:05:00 13:10:00 1:05:00
14:45:00 15:50:00 1:05:00
7:20:00 8:30:00 1:10:00
9:45:00 10:55:00 1:10:00
Wednesday, January 26, 2022 4:55:00
12:00:00 13:15:00 1:15:00
14:30:00 15:50:00 1:20:00
7:15:00 8:30:00 1:15:00
9:35:00 10:50:00 1:15:00
Thursday, January 27, 2022 5:05:00
11:50:00 13:05:00 1:15:00
14:30:00 15:50:00 1:20:00
7:25:00 8:35:00 1:10:00
9:40:00 10:55:00 1:15:00
Friday, January 28, 2022 4:45:00
12:00:00 13:05:00 1:05:00
14:25:00 15:40:00 1:15:00
7:15:00 8:25:00 1:10:00
9:25:00 10:35:00 1:10:00
Saturday, January 29, 2022 3:40:00
11:45:00 13:05:00 1:20:00
 7:25:00 8:40:00 1:15:00
9:55:00 11:05:00 1:10:00
Monday, January 31, 2022 5:00:00
12:00:00 13:15:00 1:15:00
14:35:00 15:55:00 1:20:00
TOTAL DE HORAS MAQUINA 119:25:00