PROYECTO ESPECIAL DE INFRAESTRUCTURA DE TRANSPORTE NACIONAL - PROVIAS NACIONAL
PLAZO: 540 DIAS CALENDARIO
METRADO PRECIO
TOTAL UNITARIO CANT. SOLES S/. CANT. SOLES S/. CANT. SOLES S/. CANT. SOLES S/. CANT. SOLES S/. CANT. SOLES S/. CANT. SOLES S/. CANT. SOLES S/. CANT. SOLES S/. CANT. SOLES S /. CANT. SOLES S/. CANT. SOLES S/. CANT. SOLES S/. CANT. SOLES S/. CANT. SOLES S/. CANT. S OLES S/. CANT. SOLES S/. CANT. SOLES S/.
0291020003 ABONO ORGANICO kg
9,656.00
9.90
95,594.40
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,828.00 47, 797.20 3, 862.40 38,237.76 965.60 9,559.44
0246230003
ACCESORIOS
%MT
10,447.99
0.00 0.00 0.00 0.00 96.23 1,154.72 1,154.72 1,427.82 1,603.58 1,250.96 1,154.72 1, 154.72 866.05 392.02 192.45 0.00 0.00 0.00
0246230002
ACCESORIOS Y PEGAMENTOS
%MT
10,186.04
0.00 0.00 0.00 0.00 215.01 960.60 1,055.87 1,395.17 1,581.75 1,151.98 1,280.66 928.85 978.70 429.76 175.99 31.70 0.00 0.00
0204030005
ACERO CORRUGADO fy=4200 kg/cm2 GRADO 60
kg
781,497.31
2.44
1,906,853.43
33.72 82.28 33.72 82.28 36.73 89. 63 25.89 63.18 21,667.48 52,868.65 152,218.32 371,412.71 115,979.75 282,990.59 103,438. 58 252,390.13 71,035.73 173,327.19 76,753.56 187,278.69 70,125.53 171,106.31 57,721.72 140,840.99 48,186.70 117,575.55 38,775.70 94,612.72 13,261.45 32,357.93 7,795.77 19,021.67 2,935.15 7,161.77 1,471.79 3,591.16
0240020024
ADHESIVO EPOXICO
kg
25.35
61.91
1,569.61
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 25.35 1,569.61 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0222180002
ADITIVO CURADOR
gal
4,499.96
18.13
81,584.30
0.28 5.13 0.28 5.13 0.30 5.52 0.21 3.74 92.60 1,678.90 195.92 3,551.95 643.92 11,674.34 514.36 9,325.36 497.64 9,022.29 527.24 9,558.87 508.75 9,223.67 490.99 8,901.61 425.50 7,714.34 322.90 5, 854.10 187.39 3,397.31 66.81 1,211.18 16.60 301.02 8.26 149.84
0222170002
ADITIVO INCORPORADOR DE AIRE
kg
7,473.89
13.59
101,570.10
0.34 4.58 0.34 4.58 0.36 4.93 0.25 3.34 168.28 2,286.87 337.90 4,592.00 1,341.25 18,227.62 839.39 11,407.33 812.68 11,044.26 873.37 11,869.08 845.41 11,489.14 780. 10 10,601.55 608.61 8,271.05 492.71 6,695.90 250.84 3,408.95 92.34 1,254.94 19. 86 269.96 9.86 134.02
0222040002
ADITIVO MEJORADOR DE ADHERENCIA
kg
8,744.05
19.43
169,896.89
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 174.89 3,398.11 699.53 13,591.87 2, 623.22 50,969.16 2,623.22 50,969.16 1,311.61 25,484.58 1,311.58 25,484.01 0.00 0.00 0.00 0.00
0204010009
ALAMBRE NEGRO RECOCIDO # 16
kg
37,132.90
3.14
116,597.30
0.00 0.00 0.00 0.00 0.14 0.45 0.43 1.35 1,029.98 3,234.14 7,243.41 22,744.32 5,516.73 17,322.53 4,913.92 15,429.71 3,371.16 10,585.45 3,649.70 11,460.07 3,329.62 10,455.00 2, 743.81 8,615.57 2,277.21 7,150.45 1,845.13 5,793.71 630.56 1,979.95 371.23 1,165.65 139.75 438.82 70.11 220.13
0204010008
ALAMBRE NEGRO RECOCIDO # 8
kg
18,623.63
2.83
52,704.89
0.00 0.00 0.00 0.00 0.02 0.07 0.07 0.20 340.28 962.98 938.06 2,654.72 1,573.02 4,451.64 2,041.05 5,776.16 2,099.96 5,942.88 2,150.15 6,084.94 2,111.88 5,976.62 2,069.48 5,856.64 1,988.16 5,626.48 1,618.23 4,579.58 1,053.11 2,980.30 415.40 1,175.58 149.81 423.94 74.97 212.16
0204290002
ALCANTARILLA METALICA 0=36° C=12
m
2,276.24
264.49
602,043.25
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 110.54 29,236.72 198.97 52, 625.58 265. 29 70,166.55 265.29 70,166.55 290.52 76,840.16 265.29 70,166.55 305.61 80,830.79 176.86 46,777.70 176.86 46,777.70 154.75 40,929.83 44.22 11,695.75 22.04 5,829.37 0.00 0.00 0.00 0.00
0204290003
ALCANTARILLA METALICA 0=48° C=12
m
226.95
414.97
94,177.44
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 11.35 4,709.91 20.43 8,477.84 27. 24 11,303.78 27.24 11,303.78 27.24 11,303.78 27.24 11,303.78 27.24 11,303.78 18.16 7,535.86 18.16 7,535.86 15.89 6,593.87 4.54 1,883.96 2.22 921.24 0.00 0.00 0.00 0.00
0204290004
ALCANTARILLA METALICA 0=60° C=10
m
20.54
607.09
12,469.63
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 1.03 625.30 1.85 1,123.12 2.47 1,499.51 2.47 1,499.51 2.47 1,499.51 2.47 1,499.51 2.47 1,499.51 1.65 1,001.70 1.65 1,001.70 1.44 874.21 0.42 254.98 0.15 91.07 0.00 0.00 0.00 0.00
0204020010
ANGULO DE ACERO DE 3/8" X 1" X 3/16"
m
107.35
4.74
508.85
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 24.82 117.65 21.05 99.78 0.00 0.00 14.00 66.36 0.00 0.00 47.48 225.06 0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 0.00 0.00
0204020009
ANGULO DE ACERO DE 4" X 4" X 1/2"
m
107.35
53.82
5,777.58
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 24.82 1,335.81 21.05 1,132.91 0.00 0.00 14.00 753.48 0.00 0.00 47.48 2,555.38 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0255080019 APOYO DE NEOPRENO 400x220x105mm CON 7 LAMINAS DE ACERO DE 3 mm u10.00 518.21 5,182.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.00 5,182.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 0.00
0255080020 APOYO DE NEOPRENO 400x300x90mm CON 6 LAMINAS DE ACERO DE 3 mm u10.00 544.79 5,447.90 0.00 0.00 0. 00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.00 5,447.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0201050007
ASFALTO DILUIDO TIPO MC-30
L
299,489.98
2.52
754,714.75
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 29,949.00 75,471.48 44,923.50 113,207. 22 44,923.50 113,207.22 44,923.50 113,207.22 29,949.00 75,471.48 29,949.00 75,471.48 29,949.00 75,471.48 29,949.00 75,471.48 14,974.48 37,735.69 0.00 0.00 0.00 0.00
0245020006
BARRENO 5"X1/8"
u
4,914.94
304.99
1,499,006.12
0.00 0.00 0.00 0.00 0.00 0.00 86.93 26,513.39 238.72 72,805.87 259.39 79, 112.79 464.90 141,789.58 534.16 162,912.27 604.34 184,318.82 621.10 189,429.87 633.08 193,082.09 602.47 183,746.35 515.52 157,227.16 340.37 103,809.14 9.31 2,839.64 4.66 1,419.15 0.00 0.00 0.00 0.00
02450200010017
BARRENO DE PERFORACION 1 1/8" X 0.80 m
pza
0.10
677.50
65.04
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.10 65.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
02450200010016
BARRENO DE PERFORACION 7/8" X 0.60 m
pza
1.34
304.99
408.69
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.34 408.69 0.00 0. 00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0240080026
BARRERA DE SEGURIDAD N2W2 (TRAMO RECTO)
m
2,457.00
111.81
274,717.17
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 614.25 68,679. 29 737.10 82,415.15 737.10 82,415.15 368.55 41,207.58
0271050145
CAPTAFAROS
u
614.00
20.41
12,531.74
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 153.50 3,132.94 184.20 3,759.52 184.20 3,759.52 92.10 1,879.76
0213010008
CEMENTO ASFALTICO PEN. 85-100
kg
1,739,947.58
3.07
5,341,639.07
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 34,798.96 106,832.81 139,195.81 427,331.14 521,984.28 1,602,491.74 521,984.28 1,602,491.74 260,992.14 801,245. 87 260,992. 11 801,245.77 0.00 0.00 0.00 0.00
0213010007
CEMENTO PORTLAND TIPO I (42.5 kg)
bls
208,516.11
25.41
5,298,394.24
9.44 239.91 9.44 239.91 10.39 263.92 4,367.69 110,983.04 9,081.67 230,765.14 30,894.33 785,024.80 24,158.30 613,862.31 22,988.56 584,139.27 24,411.32 620,291.59 24,411.32 620,291.59 20,528.57 521,630.93 20,516.41 521,321.98 14,940.86 379,647.26 8,362.28 212,485.41 2,930.89 74,473.85 565.00 14,356.65 300.00 7,623.00 29.66 753.61
0204120004
CLAVOS PROMEDIO
kg
18,739.93
3.53
66,151.94
2.38 8.41 2.38 8.41 2.41 8.49 1.26 4.45 351.49 1,240.77 938.65 3, 313.45 1,585.97 5,598.48 2,063.07 7,282.65 2,109.14 7,445.27 2,150.40 7,590.91 2,138.39 7,548.52 2,069.72 7,306.11 2,012.66 7,104.70 1,618.47 5,713.19 1,053.35 3,718.33 415.39 1,466.34 149.86 529.01 74.92 264.45
0270010292
CORDON DE RESPALDO
m
39,330.54
0.56
22,025.10
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 197.84 110.79 474.84 265.91 2,243.53 1,256.37 4,012. 21 2,246.84 4,719.66 2,643.01 4,759.23 2,665.17 4,719.66 2,643.01 5,427.14 3,039.20 5,348.00 2,994.88 3,891.10 2,179.01 2,829.89 1,584.74 707.43 396.17 0.00 0.00 0.00 0.00
0270010293
CORDON DE RESPALDO 5/8" PARA JUNTA DE 1/2"
m
67.69
0.37
25.05
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 0.68 0.25 8.12 3.01 8.12 3. 01 8.12 3.01 8. 12 3.01 8.80 3.26 8.12 3.01 8.12 3.01 6.09 2.25 2.03 0.75 1.35 0.48 0.00 0.00 0.00 0.00 0.00 0.00
0222140008
DESMOLDANTE PARA MADERA
gal
4,934.81
79.16
390,639.84
0.00 0.00 0.00 0.00 0.01 0.46 0.02 1.37 85.09 6,735.49 234.56 18,567.85 490.47 38,825.42 615.52 48,724.56 525.03 41,561.61 555.22 43,951.50 528.01 41,797.59 542.26 42,925.27 530.75 42,013.78 404.56 32,024.72 263.28 20,841.02 103.85 8,220.73 37.47 2,965.76 18.73 1,482.67
0255100009
DINAMITA
kg
149,047.90
13.51
2,013,637.11
0.00 0.00 0.00 0.00 0.00 0.00 2,980.96 40,272.79 5,961.92 80,545.52 7,452.40 100,681.86 13,414.31 181,227.39 16,395.27 221,500.12 17,885.75 241,636.50 19,376.23 261,772.85 19,376.23 261,772.85 19,376.23 261,772. 85 16,395.27 221,500.12 10,433.33 140,954.29 0.00 0.00 0. 00 0.00 0.00 0.00 0.00 0.00
0276020077
DISCO DE CORTE
pza
0.42
1,097.17
464.21
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 0.00 4.61 0.05 55.74 0.05 55.74 0.05 55.74 0.05 55.74 0.06 60.34 0.05 55.74 0.05 55.74 0.04 41.80 0.01 13.93 0. 01 9.11 0.00 0.00 0.00 0.00 0.00 0.00
0240080022
DISOLVENTE XILOL
gal
318.20
34.23
10,891.87
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 79.55 2,722.96 95.46 3,267.56 95.46 3,267.56 47.73 1,633.78
0201050006
EMULSION ASFALTICA DE ROTURA RAPIDA CRS-2
L
804,114.27
2.03
1,632,351.97
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 32,164.58 65,294.10 48,246.86 97,941.13 120,617.15 244,852.81 120,617.15 244,852.81 120,617.15 244,852.81 120,617.15 244,852.81 120,617.15 244,852.81 80,411.43 163,235. 20 40,205. 65 81,617.47 0.00 0.00 0.00 0.00
0255100008
FULMINANTE
u
600,536.73
0.81
486,434.75
0.00 0.00 0.00 0.00 0.00 0.00 12,010.75 9,728.71 24,021.48 19,457.40 30,026.84 24,321.74 54,048.32 43,779.14 66,059.05 53,507.83 72,064.42 58,372.18 78,069.78 63,236.52 78,069.78 63,236.52 78,069. 78 63,236.52 66,059.05 53,507.83 42,037.48 34,050.36 0.00 0.00 0.00 0. 00 0.00 0.00 0.00 0.00
0201030002
GASOLINA 84 OCTANOS
gal
15,017.25
10.35
155,428.51
0.38 3.91 0.38 3.91 0.41 4.28 0.29 3.05 257.73 2,667.46 559.10 5, 786.68 1,926.74 19,941.73 1,947.33 20,154.85 1,581.99 16,373.59 1,875.92 19,415.80 1,598.29 16,542.25 1,758.59 18,201.38 1,459.35 15,104.26 1,147.21 11,873.61 664.19 6,874.33 202.87 2,099.72 24.39 252.39 12.11 125.34
0210020003
GEOCOMPUESTO PARA DRENAJE
m2
8,992.79
23.24
208,992.35
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 82.83 1,924.97 993.89 23,098.10 993.89 23,098.10 1,228. 95 28,560.87 1,380.24 32,076.68 1,076.72 25,023.07 993.89 23,098.10 993.89 23,098. 10 745.43 17,323.70 337.41 7,841. 50 165.63 3,849.24 0.00 0.00 0.00 0.00 0.00 0.00
0210020004
GEOTEXTIL NO TEJIDO CLASE 2
m2
14,242.80
3.10
44,152.68
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 142.43 441.53 1,709.14 5,298.32 1,709.14 5,298.32 1,709.14 5,298.32 1,709.14 5,298.32 1,851.56 5,739.85 1,709.14 5, 298.32 1,709.14 5,298.32 1,281.85 3,973.74 427. 28 1,324.58 284.86 883.05 0.00 0.00 0.00 0.00 0.00 0.00
0240150005
IMPRIMANTE ASFALTICO MODIFICADO MC-30
kg
58.99
8.90
524.97
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 0.59 5.25 7.08 63.00 7.08 63.00 7.08 63.00 7.08 63.00 7.67 68.25 7.08 63.00 7.08 63.00 5.31 47.25 1.77 15.75 1. 18 10.50 0.00 0.00 0.00 0.00 0.00 0.00
0240150004
IMPRIMANTE PARA JUNTA DE POLIUTERANO
gal
79.27
194.99
15,457.23
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 0.42 81.39 1.35 263.78 4.75 926.75 8.15 1,589.68 9.51 1,854.90 9.63 1,876.88 9.51 1,854.90 10.87 2,120.07 10.61 2,068.96 7.59 1,479.94 5.51 1,075.00 1.36 265.01 0.00 0.00 0.00 0.00
0267110017
LAMINA REFLECTIVA ALTA INTENSIDAD
p2
235.52
15.86
3,735.35
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 58.88 933.84 70.66 1,120.60 70.66 1,120.60 35.33 560.30
0222120002
LUBRICANTE, GRASAS Y FILTROS
%EQ
11,161.99
0.51 0.51 0.56 0.40 200.09 423.16 1,995.00 1,267.20 1,213.49 1,278.33 1,278.38 1,235.31 937.19 720.27 416.00 145.41 33. 39 16.76
0231010003
MADERA TORNILLO
p2
155,731.18
6.37
992,007.59
134.88 859.19 134.88 859.19 135.06 860.32 2,669.39 17,004.01 7,256.77 46,225.63 13,478.92 85,860.70 20,590.20 131,159.55 16,196.28 103,170.30 16,810.75 107, 084.50 18,568.32 118,280.18 16,288.06 103,754.95 17,874.73 113,862.03 12,473.91 79,458.80 8,122.49 51,740.28 3,198.57 20,374.87 1,153.93 7,350.54 576.07 3,669.58 67.97 432.96
0222160009
MASILLA PLASTICA BITUMINOSA
kg
2,227.02
8.73
19,441.92
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 22.16 193.42 265.84 2,320.76 265.84 2,320.76 268.57 2,344.59 268.15 2,340.97 287.99 2,514.18 267.38 2,334.20 265.84 2,320.76 204.61 1,786.23 66.47 580.26 44.19 385.78 0.00 0.00 0.00 0.00 0.00 0.00
0255100007
MECHA
m
600,536.73
0.81
486,434.75
0.00 0.00 0.00 0.00 0.00 0.00 12,010.75 9,728.71 24,021.48 19,457.40 30,026.84 24,321.74 54,048.32 43,779.14 66,059.05 53,507.83 72,064.42 58,372.18 78,069.78 63,236.52 78,069.78 63,236.52 78,069. 78 63,236.52 66,059.05 53,507.83 42,037.48 34,050.36 0.00 0.00 0.00 0. 00 0.00 0.00 0.00 0.00
0240180008
MICROESFERA DE VIDRIO
kg
9,363.84
4.25
39,796.32
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 2,340. 96 9,949.08 2,809.15 11,938.90 2,809. 15 11,938.90 1,404.58 5,969.46
0255080018
NEOPRENE EXPANDIBLE 0.05 X 0.07 X1 m
cm3
375,725.00
0.08
30,058.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 86,870.00 6,949.60 73,675.00 5,894.00 0.00 0.00 49,000.00 3,920.00 0.00 0.00 166,180.00 13,294.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0255080021
NEOPRENE G60 (SIN REFUERZO)
cm3
17,500.00
0.08
1,400.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 8,750.00 700.00 0.00 0.00 8,750.00 700.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0255060001
OXIGENO
m3
10.73
1.33
14.27
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.48 3.30 2.11 2.80 0.00 0.00 1.40 1.86 0.00 0.00 4.74 6.30 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 0.00 0.00 0.00
0222090005
PEGAMENTO EPOXICO
kg
205.06
50.48
10,351.59
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 9.62 485.52 0.00 0.00 48.86 2,466.52 58.63 2,959.82 58.63 2,959.82 29.32 1,479.91
0271050144
PERNO Y TUERCA DE GUARDAVIAS
pza
76.75
24.87
1,908.77
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 19.19 477.19 23.03 572.63 23.03 572.63 11.51 286.32
0201040003
PETROLEO DIESSEL # 2
gal
2,192,193.54
10.97
24,048,363.18
882.28 9,678.60 18,918.95 207,540.93 28,062.71 307,847.96 46,003.41 504,657.44 73,864.19 810,290.15 120,897.09 1,326,241.06 161,482.64 1,771,464.56 193,804.01 2,126,030.01 226,131.18 2,480,659.04 257,110.14 2, 820,498.20 280,126.31 3,072,985.64 258, 932.51 2,840,489.66 213,892.14 2,346,396.73 143,901.94 1,578,604.29 124,101.05 1,361,388.50 26,142.40 286,782.08 17,058.32 187,129.77 882. 28 9,678.61
0240070003
PINTURA ANTICORROSIVA
gal
0.21
31.12
6.50
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 0.05 1.63 0.06 1.95 0.06 1.95 0.03 0.97
0240020022
PINTURA DE TRAFICO
gal
2,957.06
38.61
114,172.14
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 739.27 28,543. 05 887.12 34,251.65 887.12 34,251.65 443.56 17,125.81
0240020023
PINTURA EPOXICA BITUMINOSA
gal
171.90
104.99
18,048.05
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 53.42 5,608.83 67.36 7,072.39 51.12 5,366.83 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0240020017
PINTURA ESMALTE
gal
229.46
30.07
6,899.81
6.41 192.65 6.41 192.65 6.41 192.65 3.20 96.33 3.02 90.77 1.60 48.16 2.64 79.48 0.96 28.97 1.84 55.25 0.64 19.37 2.22 66.79 0.64 19.37 2.12 63.85 0.64 19.37 48.17 1,448.36 57.03 1,714.79 57.03 1,714.79 28.47 856.09
0240020016
PINTURA IMPRIMANTE
gal
464.60
39.95
18,560.77
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 116.15 4,640.19 139.38 5,568.23 139.38 5,568.23 69.69 2,784.11
0234060002
PLANCHA ACERO 3.0mm X 1.22m X 2.40m
pl
0.06
138.93
8.97
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 0.02 2.24 0.02 2.70 0.02 2.70 0.01 1.35
0234060005
PLANCHA ACERO 1.5mm X 1.22m X 2.40m
pl
22.08
74.65
1,648.27
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 5.52 412.07 6.62 494.48 6.62 494.48 3.31 247.24
0291020004
PLANTAS NATIVAS
kg
2,257.09
15.47
34,917.18
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 1,128.55 17,458.59 902.84 13,966.87 225.71 3,491.72
0271050139
PLATINA DE ACERO 1/4" X 3"
pza
55.50
9.77
542.24
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.78 27.11 5.55 54.22 6.66 65.07 6.66 65.07 6.66 65.07 7.77 75.91 7.77 75.91 6.11 59.65 4.44 43.38 1.11 10.84 0.00 0.00 0.00 0.00
0222160008
SELLADOR ELASTOMERICO DE POLIURETANO
gal
286.23
109.58
31,364.69
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 1.46 159.88 4.35 477.11 16.85 1,846.57 29.35 3,215.99 34.35 3,763.76 34.71 3,803.54 34.35 3,763.76 39.35 4,311.53 38.53 4,222.31 27.76 3,042.01 20.17 2,210.50 5.00 547. 78 0.00 0.00 0.00 0.00
0255080017
SOLDADURA AWS E 7018
kg
10.74
10.92
117.23
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.48 27.10 2.11 22.99 0.00 0.00 1.40 15.29 0.00 0.00 4.75 51.85 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0222090006
TACHA REFLECTORIZANTE BIDIRECCIONAL
u
14,686.35
4.29
63,004.44
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 3,671. 59 15,751.11 4,405.91 18,901.33 4,405.91 18,901.33 2,202.95 9,450.67
0210040007
TECNOPOR DE 1"
m2
1,310.78
3.62
4,745.02
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 13.11 47.46 157.30 569.43 157.30 569.43 157.30 569.43 157.30 569.43 170.41 616.88 157.30 569.43 157.30 569.43 117.98 427.09 39.33 142.37 26.15 94.66 0.00 0.00 0.00 0.00 0.00 0.00
0210040006
TECNOPOR E=1/2"
m2
47.83
1.97
94.22
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 0.48 0.94 5.74 11.31 5.74 11.31 5.74 11.31 5.74 11.31 6.22 12.25 5.74 11.31 5.74 11.31 4.31 8.49 1.44 2.83 0.94 1.85 0.00 0.00 0.00 0.00 0.00 0.00
0210040005
TECNOPOR E=3/8"
m2
3,933.06
1.44
5,663.60
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 19.79 28.49 47.48 68.38 224.35 323.07 401.22 577.76 471.97 679.64 475.92 685.33 471.97 679.64 542.71 781. 50 534.79 770.10 389.10 560.31 282.99 407.50 70.75 101.88 0.00 0.00 0.00 0.00
0231050002
TRIPLAY DE 19 mm
pl
11,174.03
94.05
1,050,917.14
0.00 0.00 0.00 0.00 0.01 1.30 204.16 19,200.87 562.82 52,933.19 943.79 88,763.56 1,224. 61 115,174.26 1,259.95 118,498.58 1, 290.07 121,331.54 1,267.11 119,171.45 1,241.67 116,779.04 1,192.88 112,190.09 970.94 91,316.56 631. 87 59,426.95 249. 24 23,440.98 89.92 8,456.73 44.00 4,138.20 1.00 93.86
0205070003
TUBERIA PVC SAP 3/4"
und
74.00
2.15
159.10
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.70 7.96 7.40 15.91 8.88 19.09 8.88 19.09 8.88 19.09 10.36 22.27 10.36 22.27 8.14 17.50 5.92 12.73 1.48 3.18 0. 00 0.00 0.00 0.00
0265060002
TUBO DE FIERRO NEGRO STD D=2"
m
58.90
9.73
573.10
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 14.73 143.27 17.67 171.93 17.67 171.93 8. 84 85.96
0272010087
TUBO HDPE CORRUGADO D=4"
m
1,719.38
11.39
19,583.68
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 83.04 945.88 149.48 1,702.55 199.30 2,270.03 213.27 2,429.09 209.38 2,384.84 204.79 2,332.58 199.30 2,270.03 132.87 1,513.36 132.87 1,513.36 145.34 1,655.43 33.22 378.40 16.52 188.16 0.00 0.00 0.00 0.00
0272010089
TUBO HDPE CORRUGADO D=6"
m
495.00
25.17
12,459.15
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 4.95 124.59 59.40 1,495.10 59.40 1, 495.10 59.40 1,495.10 59.40 1,495.10 64.35 1,619.69 59.40 1,495.10 59.40 1,495.10 44.55 1,121.32 14.85 373.77 9.90 249.18 0.00 0.00 0.00 0.00 0.00 0.00
0272010094
TUBO HDPE CORRUGADO PERFORADO D=4"
m
1,908.45
12.53
23,912.88
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 92.50 1,159.03 166.50 2,086.25 222.00 2,781.66 246. 40 3,087.39 247.05 3,095.54 222.00 2,781.66 222.00 2,781.66 148.00 1,854.44 148.00 1,854.44 138.50 1,735.41 37.00 463.61 18.50 231.81 0.00 0.00 0.00 0.00
0272010095
TUBO HDPE CORRUGADO PERFORADO D=6"
m
3,345.50
26.37
88,220.84
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 33.20 875.48 398.40 10,505.81 398. 40 10,505.81 398.40 10,505.81 398.40 10,505.81 457.10 12,053.73 398.40 10,505.81 398.40 10,505.81 298.80 7,879.36 99.60 2,626.45 66.40 1,750.97 0.00 0.00 0.00 0.00 0.00 0.00
0272010090
TUBO PVC SAP, D=1"
m
54.15
2.85
154.34
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 0.54 1.54 6.50 18.52 6.50 18.52 6.50 18.52 6.50 18.52 7.04 20.07 6.50 18.52 6.50 18.52 4.87 13.89 1.63 4.63 1.08 3.09 0.00 0.00 0.00 0.00 0.00 0.00
0272010088
TUBO PVC SAP, D=2"
m
176.40
7.08
1,248.91
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 8.82 62.45 15.88 112.40 21.17 149.87 21.17 149.87 21.17 149.87 21.17 149.87 21.17 149.87 14.11 99.91 14.11 99.91 12.35 87.42 3.53 24. 98 1.76 12.49 0.00 0.00 0.00 0.00
0272010091
TUBO PVC SAP, D=3/8"
m
251.10
2.14
537.36
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0. 00 62.78 134.34 75.33 161.21 75.33 161.21 37.67 80.60
0272010092
TUBO PVC SAP, D=4"
m
31.82
19.99
635.98
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.10 41.98 3.68 73.46 0.00 0.00 10.08 201.50 0.00 0.00 15.96 319.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0272010093
TUBO PVC SAP, D=6"
m
415.71
28.54
11,864.23
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 106.47 3,038.65 172.15 4,913.09 0.00 0.00 71.69 2,046.15 0.00 0.00 65.39 1,866.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0272080004
VARILLA DE ACERO LISO 1/2"
kg
191.30
4.43
847.45
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 44.23 195.94 37.51 166.17 0.00 0.00 24.95 110.52 0.00 0.00 84.61 374.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0272080002
VARILLA DE ACERO LISO D=3/4"
kg
5,451.40
5.45
29,710.11
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 18.52 100.92 221.99 1,209.83 401.39 2,187.59 580.80 3,165.34 652.56 3,556.45 671.08 3,657.37 659.27 3,593.02 724.32 3,947.55 675.55 3,681.73 450.20 2,453.59 324.06 1,766.13 71.67 390.60 0.00 0.00 0.00 0.00
0272080003
VARILLA DE ACERO LISO D=5/8"
kg
388.50
4.48
1,740.48
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 19.43 87.02 38.85 174.05 46.62 208.86 46.62 208.86 46.62 208.86 54.39 243.67 54.39 243.67 42.74 191.45 31.08 139.24 7.77 34.81 0.00 0.00 0.00 0.00
0272080005
VARILLA DE FIERRO LISO 1 1/4"
kg
31.29
7.34
229.67
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 31.29 229.67 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0210060002
WATER STOP PVC DE 9"
m
68.80
19.60
1,348.48
0.00 0.00 0.00 0.00 0.00 0. 00 0.00 0.00 0.69 13.52 8.26 161.90 8.26 161. 90 8.26 161. 90 8.26 161.90 8.95 175.42 8.26 161.90 8.26 161.90 6.20 121.52 2.07 40.57 1.33 26.07 0.00 0.00 0.00 0.00 0.00 0.00
02130300010001
YESO BOLSA 28 kg
bls
520.31
10.00
5,203.13
101.16 1,011.60 101.16 1,011.60 101.16 1,011.60 50.58 505. 80 28.12 281.24 25.29 252.90 18.57 185.70 15.21 152.10 12.56 125.57 10.17 101.70 13.32 133.24 10.17 101.70 13.13 131.29 10.17 101.70 9.54 95.40 0.00 0.00 0.00 0.00 0.00 0.00
I.- TOTAL COSTO DIRECTO 48,695,078.99
II.- I.G.V. (18% DE I) 18.00% 8,765,114.22
III.- COSTO DE OBRA (I+II) 57,460,193.21
Contrato de Ejecución de Obra Nº 167-2018-MTC/20.2
6,722,951.66 5,230,401.85 3,295,782.35 1,819,351.92 512,643.55 134,350.65
502,746.46 277,528.26 78,199.86 20,494.16797,857.91
6,235,967.29 14,262.39 247,739.94 366,144.73 871,751.16 1,706,154.00 3,612,930.16 4,229,325.19 4,850,139.85 5,367,332.24 5,981,984.62 6,260,979.66
2,175.62 37,790.84 55,852.59 132,978.99 260,260.78 551,124.94 645,151.30 739,851.84
5,697,416.66 4,432,543.94 3,061,805.22
818,745.60 912,506.13 955,064.69 951,249.25 1,025,535.00
2,793,035.89 1,541,823.66 434,443.69 113,856.49 3,584,173.89 4,110,288.01 4,548,586.64 5,069,478.49 5,305,914.97 5,284,718.04 12,086.77 209,949.10 310,292.14 738,772.17 1,445,893.22
10-Nov-19
MES 9 M ES 10 MES 11 MES 12MES 3 MES 4 MES 5 MES 6 MES 7 ME S 8
CALENDARIO DE ADQUISICION DE MATERIALES O INSUMOS
Obra: “Mejoramiento de la Carretera Chuquicara – Puente Quiroz – Tauca – Cabana – Hua ndoval -Pallasca, Tramo: Tauca-Pallasca”.
CODIGO DESCRIPCION UND PARCIAL
S/.
MES 1 ME S 2 MES 15 MES 16 MES 17 MES 18MES 13 M ES 14
1 DE (1)