EQUIPO-BASEMINISTERIO DE TRANSPORTES, COMUNICACIONES, VIVIENDA Y CONSTRUCCIONBANCO INTERNACIONAL PARA LA RECONSTRUCCION Y DESARROLLODIRECCION GENERAL DE CAMINOSMINISTERIO DE TRANSPORTES, COMUNICACIONES, VIVIENDA Y CONSTRUCCIONCARRETERA : OLLANTAYTAMBO - QUILLABAMBA - KITENICARRETERA: OLMOS - CORRAL QUEMADOTRAMO : OLLANTAYTAMBO - ALFAMAYOTRAMO I: KM 0+000 AL KM 89+000COSTO DE UTILIZACION HORARIO DE EQUIPO MECANICOCOSTO DE UTILIZACION HORARIO DE EQUIPO MECANICOFACTOR ZONA ( SIERRA ) :1.02TIPO DE CAMBIO :3.493VIDAVALORDEREC.DESAD.VALOR DECOSTOVALOR SALVAT.COMBUSTIB.ACEITEGRASAFILTRONEUMATICOSVIDACOSTO HORARIO DE POSESIONCOSTO HORARIO DE OPERACIONCOSTO DECOSTO DECOSTO TOTALEQUIPO MECANICOPOT.CAPACIDADPESOUTILVPICIF.15%2.60%ADQUISIC.NEUMAT.1gl=5.761gl=201lb=20.0020%COSTOCANT.V.UTILUTIL%DEPREC.SEGUR.INTERES BANCARIOTOTAL HOR.REPAR.COMBUST.ACEIT.FILTRONEUMAT.OPERADORTOTAL HOR.POSECIONOPERACIONDE UTILIZAC.HPKGAOSU.S.$US.$US.$US.$US.$%US.$gl/HrS/.gl/HrS/.lb/HrS/.C+A+GS/.Hr.hr.MRUS.$5%IMPORT.NAC.POSECIONY+8.40OPERACIONFACT.SELVAFACT.SELVAHORARIO15.02%31.90%US.$MANT.GRASAS/.S/.S/.S/.1MEZ. CONCRETO T.TAMBOR2311 p32,20050.612,1821,82747.5114,05770172,389.660.482.770.0110.220.010.20.6424513,0009,6000.81.220.220.570.192.201.172.770.420.640.085.087.845.1813.022CAMIONETA PICK-UP C/SIMP.1071,000 kg2,45080.5618,0002,70070.220,770155255,192.552.112.10.122.40.0513.154111,00015,3600.51.010.30.790.262.360.6812.13.43.10.548.4028.228.4128.7837.193VOLQUETE 6*433010 m326,0008.50.5671,42810,714278.5782,4212,7152520,605.198.7950.670.295.80.142.811.85948312,00016,3200.53.791.23.131.029.142.5350.678.611.854.748.4086.7932.5688.53121.09CISTERNA (4X2) AGUA37 m38.50.560000610250.003.319.020.132.60.061.24.56213112,00016,3200.500000.00019.023.84.561.078.4036.850.037.5937.594CISTERNA (4X2) AGUA145 - 1652000 gln13,0008.50.5600035,000610258,750.003.319.020.132.60.061.24.56213112,00016,3200.51.610.51002.121.0719.023.84.561.078.4037.927.5538.6846.235EQUIPO DE SOLDAR225 AMP9050.6385581.544425111.06000009,6000.030.010.020.010.070008.408.400.258.578.82COMPRESORA NEUMATICA87250-330 PCM2,00080.5619,8912,98477.5722,952100173,901.882.413.830.081.60.0513.2934916,00015,3600.81.240.330.870.282.721.213.832.63.290.068.4029.389.6929.9739.666COMPRESORA NEUMATICA93335-375 PCM2,50080.560000100170.007.342.080.173.40.081.69.4234916,00015,3600.800000.00042.0859.420.068.4064.960.066.2666.267COMPRESORA NEUMATICA196600-690 PCM5,00080.560000100170.007.342.080.173.40.081.69.4234916,00015,3600.800000.00042.0859.420.068.4064.960.066.2666.268BARREDORA MECANICA10 - 207 P.LONG.1,00060.5811,4491,71744.6513,211700.1722.4615.760.030.60.081.61.5924513,00011,5200.81.140.20.520.172.030.925.762.21.590.088.4018.957.2319.3326.569MARTILLO NEUMATICO25-29 KG2930.673,73656014.574,31108344.88000005,7600.30.690.080.20.061.030.220000.223.670.223.8910MARTILLO NEUMATICO21-24 KG2430.672,4913749.712,87408229.95000005,7600.30.460.050.130.040.680.150000.152.420.152.5711CARGADOR SOBRE LLANTAS160-1953.5 yd318,58560.58155,87423,381607.91179,8632,3001832,375.345.732.850.173.40.081.67.57803412,00011,52012.82.727.072.3124.90032.8557.574.028.4057.8488.7259.00147.7212RETROEXCAVADORA S/O115-1650.75-1.6 Yd323,40060.58142,27521,341554.87164,17102541,042.78528.820.1530.071.46.64011,5200.310.692.486.462.1121.744.2828.824.46.6408.4052.5477.4653.59131.05TRACTOR SOBRE ORUGAS140 - 16014,90060.58145,31021,797566.71167,67302541,918.305.129.40.1530.071.46.76011,52010.922.536.592.1622.20029.44.46.7608.4048.9679.1049.94129.0413TRACTOR SOBRE ORUGAS190 - 24020,52060.58272,03040,8051060.92313,89502578,473.867.744.380.224.40.1210.16011,52020.444.7412.344.0341.55044.386.410.1608.4069.34148.0470.73218.7714TRACTOR SOBRE ORUGAS300 - 33031,98060.58272,03040,8051060.92313,89502578,473.867.744.380.224.40.1210.16011,52020.444.7412.344.0341.55044.386.410.1608.4069.34148.0470.73218.7715TRACTOR DE TIRO MF 290804,32080.5623,1823,47790.4126,750405256,687.432.1312.280.081.60.0512.98141516,00015,3601.310.391.020.333.05012.282.62.980.248.4026.5010.8727.0337.9016COMPACT.VIB. TIPO PLANCHA716020.751,5452326.031,78308142.620.31.730.0050.10.020.40.4503,8400.50.430.030.090.030.580.231.730.50.4508.4011.312.0711.5413.6117RODILLO TANDEM ESTATICO58 - 708 - 10 Tn.8,80070.5752,3107,847204.0160,36102515,090.131.69.220.071.40.040.82.28013,4400.753.370.92.330.767.363.379.222.22.2808.4025.4726.2225.9852.2018RODILLO NEUMATICO AUTOPR.81 - 1005.5 - 20 Tn.5,50060.5872,72010,908283.6183,9121,0802520,977.900.090.520.0512.2645.29.34377214,00011,5200.55.461.273.31.0811.113.640.5246.29.340.948.4069.0439.5870.42110.0019RODILLO LISO VIB.AUTOP.70 - 1007 - 9 Tn.7,30050.672,00010,800280.883,0815002520,770.202.6615.330.091.80.0513.63174714,0009,6000.756.491.33.381.112.276.4915.332.83.630.448.4037.0943.7237.8381.5520CHANCADORA PRIM/SECUND.46 - 70 Ton/h39,000100.55385,65457,8481504.05445,0062,03025111,251.54000.480709116,00019,2000.617.386.3716.595.4245.7613.91001.188.4023.49163.0423.96187.0021ZARANDA VIBRATORIA15 ME11 Kw.7,000100.5596,28514,443375.51111,1038152527,775.82000.360284716,00019,2000.654.341.594.141.3511.423.76000.478.4012.6340.6912.8853.5722MOTONIVELADORA12511,51580.56118,50017,775462.15136,7371,5002534,184.29423.060.132.60.0515.33524014,50015,3606.681.995.191.715.56023.063.65.331.168.4041.5555.4442.3897.8223ESPARCIDOR DE AGREGADOS12,000100.55140,31821,048547.24161,91302540,478.241.8610.720.071.40.040.82.58019,2000.76.322.326.041.9716.655.910.722.22.5808.4029.8059.3230.4089.7224PAVIMENTADORA S/ORUGAS691012,000100.55135,00020,250526.5155,77702538,944.131.8610.720.071.40.040.82.58019,2000.76.092.235.811.916.035.6810.722.22.5808.4029.5857.1130.1787.2825PLANTA DE ASFALTO (*)60 - 115 Ton/h22,700100.55539,30180,8952103.27622,29950025155,574.86000.480174716,00019,2000.724.318.9123.27.5864.0022.69000.298.4031.38228.0232.01260.0326GRUPO ELECTROGENO75 Kw.1,50060.5815,7942,36961.618,2250254,556.180000011,5200.71.190.280.720.232.421.110001.118.621.139.7527GRUPO ELECTROGENO150 Kw.2,00060.5824,6363,69596.0828,4270257,106.870000011,5200.71.850.431.120.373.771.730001.7313.431.7615.1928CAMION IMPRIMADOR178 - 2101,800 gl16,47580.5669,58010,437271.3680,2881,0202520,072.095.5932.220.240.127.64356312,00015,3600.53.921.173.0519.142.6132.2267.641.788.4058.6532.5659.8292.38BOMBA DE CONCRETO1222,000 gls.13,0008.50.5649,5387,431193.257,1626102514,290.483.319.020.132.60.061.24.56213112,00016,3200.52.630.832.170.716.341.7519.023.84.561.078.4038.6022.5939.3761.9629VIBRADOR DE CONCRETO41.25 plg20.751,4112125.51,62808130.25000003,8400.40.390.030.080.030.530.170000.171.890.172.0630FAJA TRANSPORTADORA 18" x 5150 T/H4,00020.751,4112125.51,62808130.25000003,8400.40.390.030.080.030.530.170000.171.890.172.0631MAQUINA PINTAR PAVIM.13560.5839,8595,979155.4545,9932511,498.330000011,5200.52.990.691.810.596.0820008.4010.4021.6610.6132.27(*) Incluye Calentador de Aceite y Secador de Aridos.(*) Incluye Calentador de Aceite y Secador de Aridos.MEZ. CONCRETO T.TAMBOR12,182CAMIONETA PICK-UP C/SIMP.12,619VOLQUETE 6*471,428CISTERNA (4X2) AGUACISTERNA (4X2) AGUAEQUIPO DE SOLDAR385COMPRESORA NEUMATICA19,891COMPRESORA NEUMATICACOMPRESORA NEUMATICABARREDORA MECANICA11,449MARTILLO NEUMATICO3,736MARTILLO NEUMATICO2,491CARGADOR SOBRE LLANTAS155,874RETROEXCAVADORA S/O142,275TRACTOR SOBRE ORUGAS145,310TRACTOR SOBRE ORUGAS272,030TRACTOR SOBRE ORUGAS272,030TRACTOR DE TIRO MF 29023,182COMPACT.VIB. TIPO PLANCHA1,545RODILLO TANDEM ESTATICO52,310RODILLO NEUMATICO AUTOPR.72,720RODILLO LISO VIB.AUTOP.72,000CHANCADORA PRIM/SECUND.385,654ZARANDA VIBRATORIA96,285MOTONIVELADORA118,500ESPARCIDOR DE AGREGADOS140,318PAVIMENTADORA S/ORUGAS135,000PLANTA DE ASFALTO (*)539,301GRUPO ELECTROGENO15,794GRUPO ELECTROGENO24,636CAMION IMPRIMADOR69,580BOMBA DE CONCRETO49,538VIBRADOR DE CONCRETO1,411FAJA TRANSPORTADORA 18" x 51,411MAQUINA PINTAR PAVIM.39,859

&L&6C:\FORMATOS\METRADOS\PRECIOSPROYECTOS 06:VIENE DE INSUMOSPROYECTOS 06:VENDRA DE INSUMOSPROYECTOS 06:VIENE DE INSUMOSPROYECTOS 06:VIENE DE JORNALPROYECTOS 06:ACTUALIZARPROYECTOS 06:ACTUALIZAR

EQUIPO (2)00000COSTO HORARIO DE EQUIPO MECANICOFACTOR ZONA ( SIERRA ) :1.02ABRIL DE 2002TIPO DE CAMBIO :COSTO DECOSTO TOTALEQUIPO MECANICOPOT.CAPACIDADPESOALQUILERDE UTILIZAC.ALQUILER DE EQUIPO DEL S10HPKGHORARIOCOATACOSTO DECOSTO DETOTALCAPECOS/.S/.POSECIONOPERACINS10-OCT.99FEBRERO.99MEZCLADORA DE CONCRETO DE 11p3 18 HP2,20018.7919.1723.5423.0820.3012.328.4820.8023.40-2.60LAVADORA DE FINOS13,00024.0924.5724.5724.094.2212.6616.8816.520.36CAMION CISTERNA 5,000 gl2,45083.3385.0090.6488.86156.9976.4490.07166.51173.49-6.98CAMION PLATAFORMA 6 X 4 300 HP 19 ton26,000160.59163.80163.80160.59156.9976.4490.07166.51173.49-6.98CAMION VOLQUETE 15 m313,00080.8882.50180.90177.3581.2140.3544.0784.4289.95-5.53MOTOBOMBA 12 HP 4"902.302.352.352.303.4211.133.747.39EQUIPO DE CORTE Y SOLDEO2,50012.0612.3012.3012.0648.5625.1844.3469.5264.015.51COMPRESORA NEUMATICA 335-375 PCM, 93 HP1,00070.0071.4074.0872.6329.6910.9422.0232.9631.381.58COMPRESORA NEUMATICA 87 HP 250-330 PCM2944.2045.0859.6158.449.288.922.1311.0510.400.65COMPACTADOR VIBRATORIO TIPO PLANCHA 4 HP18,58512.0012.2414.6314.34159.19114.0661.54175.60173.841.76RODILLO LISO VIBRATORIO AUTOPROPULSADO 70-100 HP 7-9 ton23,40095.0096.9063.7262.47188.53138.0764.15202.22204.07-1.85RODILLO NEUMATICO AUTOPROPULSADO 81-100HP 5.5-20 ton20,52095.0096.9057.4356.30205.73127.8892.79220.67225.09-4.42RODILLO TANDEM ESTATICO AUTOPROPULSADO 58-70HP 8-10 ton4,32090.0091.8043.3442.4941.8015.6131.4347.0444.332.71CARGADOR SOBRE LLANTAS 160-195 HP 3.5 yd38,800105.88108.00172.61169.2335.8513.2126.6439.8537.931.92TRACTOR DE ORUGAS DE 190-240 HP5,500166.67170.00295.46289.6746.9120.1932.7352.9249.763.16BARREDORA MECANICA 10-20 HP 7 p LONGITUD7,30015.8516.1735.2234.5351.6121.2737.6458.9154.993.92CALENTADOR DE ACEITE 5 HP 468 p339,00030.0030.6029.3328.75172.75126.3666.42192.78192.030.75PLANTA ASFALTO EN FRIO MOTOR EQUIPO 3 0HP 30-65 ton/h7,00058.8260.0056.4455.3328.4713.6816.6630.3430.48-0.14SECADOR ARIDOS 2 MOTOR EQUIPO 70 HP 60-115 ton/h11,51565.0066.3041.6540.83101.2163.5545.63109.18110.06-0.88MARTILLO NEUMATICO DE 25 - 29 kg12,00011.7612.0011.0010.7891.7157.3245.76103.08100.692.39VIBRADOR DE CONCRETO 4 HP 1.50"22,70010.2810.4918.4618.1015.0811.596.0517.6416.920.72ZARANDA VIBRATORIA 4" X 6" X 14" MOTOR ELECTRICO 15 HP29.4130.0032.1731.5415.0811.596.0517.6416.920.72TRACTOR DE TIRO DE 80 HP49.0250.0056.0554.9515.0811.596.0517.6416.920.72CHANCADORA PRIMARIA SECUNDARIA1,500110.00112.2075.8474.3515.0811.596.0517.6416.920.72MOTONIVELADORA DE 125 HP2,000110.40112.61115.10112.8445.1834.6818.1252.8050.672.13CAMION IMPRIMADOR16,47580.0081.60120.60118.24105.0049.0160.27109.28115.82-6.54ZARANDA DE GRAVEDAD015.0015.303.002.944.471.952.584.534.91-0.38GRUPO ELECTROGENO 230 HP 150 KW4,00060.0061.2052.2051.1814.1011.584.8616.4415.780.66PAVIMENTADORA ASFALTICA 69 HP102.94105.00105.37103.308.36TEODOLITO9.609.7913.1012.846.80JALONES0.800.821.101.0826.0522.2322.23MIRA PLEGABLE1.001.023.203.1426.0522.2322.23MAQUINA PARA PINTAR MARCAS EN PAVIMENTO10.4010.6123.3322.8726.0522.2322.23* Los costos de tarifas de alquiler de equipo han sido coordinados y concordados con CETICOS TACNA

&L&"Times New Roman,Normal"&8Archivo:&FHoja:&AMiguel Rivera R.:REVISTA CAPECOMiguel Rivera R.:REVISTA CAPECO

EQUIPO00000COSTO HORARIO DE EQUIPO MECANICOFACTOR ZONA ( SIERRA ) :1.02JULIO DE 2001TIPO DE CAMBIO :3.525COSTO DECOSTO TOTALEQUIPO MECANICOPOT.CAPACIDADPESOALQUILERDE UTILIZAC.ALQUILER DE EQUIPO DEL S10HPKGHORARIOCOATACOSTO DECOSTO DETOTALCAPECOS/.S/.POSECIONOPERACINS10-OCT.99FEBRERO.99MEZ. CONCRETO T.TAMBOR2311 p32,20023.0823.5420.3012.328.4820.8023.40-2.60CISTERNA (4X2) AGUA145 - 1652000 gln13,00014.3414.634.2212.6616.8816.520.36CAMIONETA PICK-UP C/SIMP.1071,000 kg2,45038.3239.09156.9976.4490.07166.51173.49-6.98VOLQUETE 6*433010 m326,000135.50138.21156.9976.4490.07166.51173.49-6.98CISTERNA (4X2) AGUA145 - 1652000 gln13,00084.1885.8681.2140.3544.0784.4289.95-5.53EQUIPO DE SOLDAR225 AMP9011.4511.683.4211.133.747.39COMPRESORA NEUMATICA87250 - 330 PCM2,50058.4459.6148.5625.1844.3469.5264.015.51BARREDORA MECANICA10 - 207 P.LONG.1,00034.5335.2229.6910.9422.0232.9631.381.58MARTILLO NEUMATICO25-29 KG2910.8311.059.288.922.1311.0510.400.65CARGADOR SOBRE LLANTAS160-1953.5 yd318,585169.23172.61159.19114.0661.54175.60173.841.76RETROEXCAVADORA S/O115-1650.75-1.6 Yd323,400132.38135.03188.53138.0764.15202.22204.07-1.85TRACTOR SOBRE ORUGAS190 - 24020,520223.78228.26205.73127.8892.79220.67225.09-4.42TRACTOR DE TIRO MF 290804,32054.9556.0541.8015.6131.4347.0444.332.71RODILLO TANDEM ESTATICO58 - 708 - 10 Tn.8,80042.4943.3435.8513.2126.6439.8537.931.92RODILLO NEUMATICO AUTOPR.81 - 1005.5 - 20 Tn.5,50056.3057.4346.9120.1932.7352.9249.763.16RODILLO LISO VIB.AUTOP.70 - 1007 - 9 Tn.7,30062.4763.7251.6121.2737.6458.9154.993.92CHANCADORA PRIM/SECUND.046 - 70 Ton/h39,000196.15200.07172.75126.3666.42192.78192.030.75ZARANDA VIBRATORIA15 ME11 Kw.7,00031.5432.1728.4713.6816.6630.3430.48-0.14MOTONIVELADORA12511,515112.84115.10101.2163.5545.63109.18110.06-0.88PAVIMENTADORA12,000103.30105.3791.7157.3245.76103.08100.692.39PLANTA DE ASFALTO060 - 115 Ton/h22,700168.32171.6915.0811.596.0517.6416.920.72CALENTADOR DE ACEITE028.4228.9915.0811.596.0517.6416.920.72SECADOR DE ARIDOS0210.07214.2715.0811.596.0517.6416.920.72GRUPO ELECTROGENO75 Kw.1,50017.0717.4115.0811.596.0517.6416.920.72GRUPO ELECTROGENO0150 Kw.2,00051.1252.1445.1834.6818.1252.8050.672.13CAMION IMPRIMADOR178 - 2101,800 gl16,475118.24120.60105.0049.0160.27109.28115.82-6.54VIBRADOR DE CONCRETO41.25 plg018.1018.464.471.952.584.534.91-0.38FAJA TRANSPORTADORA 18" x 50150 T/H4,00016.7917.1314.1011.584.8616.4415.780.66TOEDOLITO6.636.768.36NIVEL8.758.936.80MIRA PLAGABLE1.111.1326.0522.2322.23JALONES0.660.6726.0522.2322.23MAQUINA PINTAR PAVIM.22.8723.3326.0522.2322.23

&L&"Times New Roman,Normal"&8Archivo:&FHoja:&AMiguel Rivera R.:REVISTA CAPECOMiguel Rivera R.:REVISTA CAPECO

JORNALTABLA DE JORNALESSeptember-06DESCRIPCIONOPERARIOOFICIALPEONREMUNERACION BASICA35.0931.3628.03BONIFICACION UNIFICADA DE CONSTRUCCION (BUC)11.239.418.41LEYES Y BENEFICIOS SOCIALES SOBRE RB113.28%39.7535.5231.75LEYES Y BENEFICIOS SOCIALES SOBRE BUC12.00%1.351.131.01BONIFICACION POR MOVILIDAD ACUMULADA7.207.207.20OVEROL0.400.400.40COSTO DIA HOMBRE (DH)95.0285.0276.80COSTO HORA HOMBRE (HH)11.8810.639.6CAPATAZ =1.30x11.88=15.44

&L&8&F / &A

COSTO_EQUIPOCOSTO DE HORARIO DE EQUIPO MECANICOJan-06Sep-06328.15Sep-0638473IU 48327.51327.511328.30.15TIPO DE CAMBIO:$1.003.243TIPO DE CAMBIO:13.38IU 49274.67268.410.9772090145327.39-0.91COSTO DECOSTO DECOSTOCOSTOPRESUPUESTOCOSTO DECOSTO DECOSTO327.01-0.38EQUIPO MECANICOPOT.CAPACIDADPESOPOSESIONOPERACIONHORARIOTOTALPOSESIONOPERACIONHORARIOHPKGS/.S/.S/.HORARIOS/.S/.S/.370319CORTADORA DE ASFALTO3.858.8512.70979522.263.758.7512.50.016480107MEZ. CONCRETO T.TAMBOR(2)2311 p3220014.029.8623.884091747.1013.749.723.440.0187713311480185LAVADORA DE FINOS25.1525.5150.6625.0425.5150.550.0021760633480436CAMION VOLQUETE33015 m32600073.13130.52203.6465.6115111.7325177.3440.1482937117480802MOTOBOMBA(2)124"2952.632.633741025.922.592.590.0154440154481202CAMION CISTERNA (4X2) AGUA145-1652,000 gl1300045.4072.79118.194939228.7044.4170.87115.280.0252428869481351CAMION BARANDA 3 ton300021.0059.6480.642648380.0021.9557.8379.780.010779644482151EQUIPO DE CORTE Y SOLDEO260 AMP907.557.557495672.087.547.540.0013262599490190BARREDORA MECANICA10-207 long.100010.0632.4142.471638212.2010.5231.8342.350.0028335301490208COMPRESORA NEUMATICA87250-330 PCM200018.9853.8972.871807330.1819.8553.1172.96-0.0012335526490307RODILLO LISO VIB.AUTOP101-13510-12 Ton1110026.1574.82100.974420146.2227.3473.92101.26-0.0028639147490374COMPACT.VIB.TIPO PLANCHA4952.2017.5519.757166137.942.3216.9819.30.0233160622490375RODILLO NEUMATICO AUTOPR.81-1005.5-20.0 Tn.550018.4553.0771.523783400.0019.2952.0171.30.003085554490376RODILLO TANDEM ESTATICO58-708.0-10.0 Tn.880012.0841.3053.386605816.4012.6340.5953.220.0030063886490434TRACTOR DE ORUGAS190-24020520116.92139.36256.287230834.08122.25138.13260.38-0.0157462171490442TRACTOR SOBRE LLANTAS(4)300-350176.41161.48337.89622369.30184.56158.24342.8-0.0143232205490493CARGADOR SOBRE LLANTAS160-1953.5 yd318585104.5799.87204.441173610.68109.498.19207.59-0.0151741413490494CARGADOR FRONTAL100-1152.00-2.35 yd31030868.9494.37163.310.0059.7169.16128.870.2672460619490520PLANTA ASFALTO EN CALIENTE(5)ME 5060-115 ton/h22700138.56168.70307.260.00169.99153163.32599333.31752-0.0781762687490530ESPARCIDOR DE AGREGADOS1200051.9761.29113.260.0054.2561.32115.57-0.0199878861490534FRESADORA565 HP30000130.60304.74435.342417592.60128.63300.13428.760.0153465808490604MARTILLO NEUMATICO(2)25 KG256.421.567.980.006.731.648.37-0.0465949821490657RUTEADOR40.1548.9589.100.0040.0548.95890.0011235955490658SELLADOR DE FISURAS68.9584.15153.1068.8584.151530.0006535948490703VIBRADOR DE CONCRETO(1)41.5"2.374.106.47567510.002.333.966.290.0286168521490892TRACTOR DE TIRO MF 29080432014.2548.8263.071309056.408514.9248.0462.960.001747141490900MOTONIVELADORA1251151557.9074.18132.084540080.0060.572.84133.34-0.0094495275491200CAMIONETA PICK-UP C/SIMP.902,000 kg300011.1746.0757.24612154.122011.6844.5956.270.0172383153491493ZARANDA VIBRATORIA 4"x6"x14"(3)ME 15700012.4021.7534.1512.9521.4534.4-0.0072674419491494CHANCADORA PRIM/SECUND.(3)ME 7546-70 ton/h39000114.5674.78189.340.00119.5875.86195.44-0.0312116251491505GRUPO ELECTROGENO(2)230150 Kw.200031.7217.1048.8233.161851.16-0.0457388585491851FAJA TRANSPORTADORA 18"X5ME 3150 ton/h400010.624.7315.351948072.6611.124.9516.07-0.0448039826492504PAVIMENTADORA ASFALTICA C/ SENSOR ELECT62.3673.55135.91567510.0065.173.584138.684-0.0199878861492699SECADOR DE ARIDOS(3)ME 5030-64 ton/h800040.3717.5557.92651123.1442.1618.4760.63-0.0446973445492705GRUPO ELECTROGENO75 Kw.150010.595.7116.301891700.0011.076.0117.08-0.0456674473493103CAMION IMPRIMADOR (6X2)178-2101,800 gl1647555.15102.95158.101135020.0053.92100.24154.160.025557862499061MAQUINA PINTAR PAVIM.13510.5021.0031.50411633.921210.493920.997931.49180.0001937012CALENTADOR DE ACEITE(2)5468 p3570015.3210.5725.89289430.10CAMION DISTRIBUIDOR DE ASFALTO178-2102,000 gl1300037.3770.78108.15830456.30110CAMION VOLQUETE33010 m32600031.7138.2970.0091179.948.65CAMIONETA PICK-UP C/SIMP.1071,000 kg24508.6141.0449.654524568.06112.61CAMION CISTERNA (4X2) EMULSION Y AGUA3540 gal35.4064.60100.000.00CAMION SLURRY SEAL6 m375.9598.65174.609458500.00COCINA DE ASFALTO320 gl210010.2222.1532.3712106880.00CISTERNA EMULSION Y AGUA178-2103540 gl0.002168266.54COMPACT.VIB. TIPO PLANCHA71600.000.00COMPACT.VIB.TIPO PLANCHA70.0013153746.78100COMPRESORA NEUMATICA93335-375 PCM25000.002357058.20COMPRESORA NEUMATICA196600-6900.000.00ESCOBA MECANICA10-207 long.10009.1225.4834.60924662.9696.9GATAS DE 50 TN50 TON00.002327547.6896.9GRUA HIDRAULICA12718 ton - 9 mt.00.001504658.18GRUPO ELECTROGENO(2)6 Kw.10.124.8815.001716150.2491.8MARTILLO NEUMATICO(2)21-24 KG246.001.657.65MOTONIVELADORA145-150135400.001552329.0266.3PLANTA DE ASFALTO EN FRIO (**)ME 3030-60 Ton/h900027.7928.856.59RETROEXCAVADORA S/O80-1100.50-1.3 Yd3173000.00RETROEXCAVADORA S/O170-2501.1-2.75 yd333800234.58113.09347.671589028.00RODILLO LISO VIB.AUTOP70-1007.0- 9.0 Tn.730017.3944.9162.308991250.10170RODILLO LISO VIB.MANUAL10.80.8-1.1 ton8004.462327.462064601.38RODILLO TANDEM ESTATICO58-705.0-8.0 Tn.58009.9029.8739.7711674437.38SEMITRAYLER33035 TON0.007129438.96TRACTOR SOBRE ORUGAS140-160149000.00208087.0010.49TRAYLER30 Tn.30000102.7085.74188.44567510.00ZARANDA DE GRAVEDAD6.408.6015.001212579.7030.00(1) No incluyen operador(2) No incluyen combustibles, lubricantes, filtros ni operador(3) No considera la fuente de poder que acciona la unidad.(4) Incluye Ripper(5) Incluye Planta de asfalto, secador de aridos y calentador de aceites.Los precios del equipo incluyen combustibles y lubricantes, operador excepto : mezcladoras de concreto, grupos electrogenos, ni vibradores de concreto los cuales se encuentranconsiderados en los analisis de precios unitarios donde intervienen dichos equipos. La tarifa horaria incluye los siguientes conceptos:Costo de Posesin (POSES): valor de reposicin, gastos financieros, derecho de importacin, desaduanaje, seguros, flete de aduana a almacn.Costo de Operacin (OPERAC): combustibles y lubricantes, filtros, neumticos, reparaciones y mantenimiento, operador.Las tarifas consideradas corresponden a lo indicado en la Revista "Costo para la Industria de la Construccin", a cotizaciones de mercado, a la fecha del Presupuesto.46.697.58144.1817.3610.0227.3834.2343.5577.7840.3717.5557.92138.56168.7307.26

&L&8&F / &A

DIST_VIRTUALDISTANCIAS VIRTUALESCENTROS DE ABASTECIMIENTOLIMA: (OTROS MATERIALES)PIURA: (ACERO)TALARA: (ASFALTO, PETROLEO)CUADRO DE DISTANCIAS VIRTUALESRUTASDISTANCIA VIRTUALDEA(KM)LIMAOBRA1,148.84TALARAOBRA110.80PIURAOBRA175.55Para el clculo de los fletes se empleo la ltima Actualizacion de Costos Minimos del Transporte de Cargaen Camion publicada en el D.S. N 049-2002-MTC con precios a Noviembre del 2002Asimismo se han actualizado las distancias virtuales de acuerdo al Anexo I de este mismo D.S.RUTASDIST.FACTORDISTANCIA VIRTUAL82.6482.64DEAREAL( KM )991.64LIMA - OBRA:56.35147.99LimaSullana1,010.841.001,010.8438.25186.24SullanaObra (c.g. Tramo)138.001.00138.002.7188.94TOTAL1,148.845.35194.29TALARA - OBRA:7.2201.49TalaraDv. Talara9.001.009.003.05204.54Dv. TalaraObra (c.g. Tramo)101.801.00101.80204.542.1206.64TOTAL110.8084.7291.34PIURA - OBRA:80.85372.19PiuraSullana37.551.0037.5556.15428.34SullanaObra (c.g. Tramo)138.001.00138.0013.5441.84TOTAL175.5569.05510.8937.35548.249557.2432.7589.94NOTA:10.45600.39Tramo 1: Hacia Sullana11611.39Tramo 2: Hacia Aguas Verdes42.55653.949.65663.5914.75678.34678.3413.8692.1459.75751.891.5753.3910.4763.7911.85775.64103.7879.3493.95973.2937.551010.8408.158.1549.6557.813.0570.8527.159845.7143.728.6172.322.2194.54.15198.6599.325

&L&8&F / &A

FLETECOSTO DEL FLETE A OBRA1) SOLIDOS:S/. x TonS/. x KgLIMA - OBRA:1,148.84>5000.15109x1,148.84=173.580.17358PIURA - OBRA:175.555000.211526x1,148.84=243.010.24301B2) HUARAZ - OBRA:0.00