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
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