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