CUADRO DE DISTANCIAS

Afirmada
COSTA
(0 - 1000) msnm 1.58
INTERM. Y SELVA
(1000 - 2500) msnm 2.10
SIERRA
(Ms de 2500) msnm 2.80
CARGA LIQUIDOS
VALORES > 500 < 400 > 400
A 5.77 0 4.61 0
B 0.023781 0.035316 0.039287 0.050821
iu(32): Nov 2013 455.86
Factor Actualizacion K iu (32): Nov 2013 455.86
iu (32): Diciembre 2005 371.5
FLETE DE CARGA:
FLETE = (A + B x Dv) x K / 1000
ORIGEN SOLIDOS (S/. /Kg) LIQUIDO (S/. /Kg)
MOQUEGUA 0.055 0.080
OMATE 0.021 0.029
2.15
= 1.227
TABLA DE COEFICIENTES DE CONVERSION POR FACTORES FISICOS
Sin Afirmar
REGION
TIPO DE CARRETERA
Asfaltada
< 500
3.90
1.00
1.20 2.90
1.40
SOLIDOS
TABLA DE FIJACION TARIFARIA DEL SERVICIO PUBLICO DE
TRANSPORTES DE CARGA
197.40
=
736.40
DISTANCIA
OMATE
YUNGA
DESTINO VIRTUAL (Dv)
RUTA
=
CARGA
VALORES < 500
A 5.77
B 0.023781
FLETE = ( A+B x Dv ) x K / 1000
FLETE PARA CARGA SOLIDA
197.40 1.227 ( 5.77 + 0.023781 * Dv )x K / 1000
736.40 1.227 ( 5.77 + 0.023781 * Dv )x K / 1000
TOTAL SOLIDOS 0.042
FLETE PARA CARGA LIQUIDA
197.40 1.227 ( 4.61 + 0.039287 * Dv )x K / 1000
736.40 1.227 ( 4.61 + 0.039287 * Dv )x K / 1000
TOTAL LIQUIDOS 0.056
455.860
4.61 0
0.050821
F L E T E
0
1.227 =
> 500
iu (32): Noviembre 2013
=
< 400 > 400
FACTOR DE ACTUALIZACION
TRANSPORTE DE CARGA
TABLA DE FIJACION TARIFARIA DEL SERVICIO PUBLICO DE
371.500
ORIGEN Y DESTINO
SOLIDOS LIQUIDOS
FACTOR ( Dv < 400 Km)
FACTOR ( Dv < 500 Km)
0.035316 0.039287
DIST VIRTUAL
Km.
ORIGEN Y DESTINO
iu (32): Diciembre 2005
K =
DIST VIRTUAL
Km.
FLETE S/. K
OMATE-YUNGA
MOQUEGUA-OMATE
ORIGEN Y DESTINO
DIST VIRTUAL
Km.
FLETE S/.
FLETE S/. K FACTOR ( Dv < 500 Km) ORIGEN Y DESTINO
MOQUEGUA-OMATE
OMATE-YUNGA
DIST VIRTUAL
Km.
K
K FACTOR ( Dv > 400 Km)
0.015
0.041
0.013
0.029
FLETE S/.
PRECIO TOTAL INCL.
TOTAL IGV S/.
KG S/. S/. S/. 18%
ACERO
CLAVOS CON CABEZA PROMEDIO MOQUEGUA kg 943.63 S/. 943.63 S/. 3.55 S/. 0.04 S/. 39.63 S/. 39.63 S/. 46.77 S/.
ALAMBRE NEGRO N8 MOQUEGUA kg 1,446.28 S/. 1,446.28 S/. 3.16 S/. 0.04 S/. 60.74 S/. 60.74 S/. 71.68 S/.
ALAMBRE NEGRO N16 MOQUEGUA kg 3,124.05 S/. 3,124.05 S/. 3.16 S/. 0.04 S/. 131.21 S/. 131.21 S/. 154.83 S/.
ACERO CORRUGADO FY=4200 KG/CM2 GRADO 60 MOQUEGUA kg 54,747.61 S/. 54,747.61 S/. 3.60 S/. 0.04 S/. 2,299.40 S/. 2,299.40 S/. 2,713.29 S/.
SOLDADURA CELLOCORD 1/8" MOQUEGUA kg 22.50 S/. 22.50 S/. 13.50 S/. 0.04 S/. 0.95 S/. 0.95 S/. 1.12 S/.
SOLDADURA CELLOCORD 1/32" MOQUEGUA kg 66.14 S/. 66.14 S/. 13.50 S/. 0.04 S/. 2.78 S/. 2.78 S/. 3.28 S/.
FIERRO LISO DE 1/2" MOQUEGUA kg 180.10 S/. 180.10 S/. 3.50 S/. 0.04 S/. 7.56 S/. 7.56 S/. 8.93 S/.
SOLDADURA CELLOCORD MOQUEGUA kg 12.00 S/. 12.00 S/. 13.50 S/. 0.04 S/. 0.50 S/. 0.50 S/. 0.59 S/.
ACERO REDONDO LISO 5/8 MOQUEGUA ml 14.40 S/. 17.42 S/. 3.50 S/. 0.04 S/. 0.73 S/. 0.73 S/. 0.86 S/.
ACERO REDONDO LISO 1/2" MOQUEGUA ml 0.50 S/. 0.50 S/. 3.50 S/. 0.04 S/. 0.02 S/. 0.02 S/. 0.02 S/.
ANGULO 3/4"x3/4"x1/8"x6m MOQUEGUA Pza 15.97 S/. 558.95 S/. 40.23 S/. 0.04 S/. 23.48 S/. 23.48 S/. 27.70 S/.
ANGULO L 1 1/2"X1/8" MOQUEGUA ml 37.60 S/. 78.21 S/. 37.20 S/. 0.04 S/. 3.28 S/. 3.28 S/. 3.88 S/.
CEMENTO-MADERA
CEMENTO PORTLAND TIPO IP (42.5 Kg) MOQUEGUA Bls 16,092.18 S/. 683,917.65 S/. 16.96 S/. 0.04 S/. 28,724.54 S/. 28,724.54 S/. 33,894.96 S/.
MADERA TORNILLO MOQUEGUA P2 25,380.28 S/. 368,014.06 S/. 5.20 S/. 0.04 S/. 15,456.59 S/. 15,456.59 S/. 18,238.78 S/.
ESTACA DE MADERA MOQUEGUA P2 908.80 S/. 13,177.60 S/. 5.20 S/. 0.04 S/. 553.46 S/. 553.46 S/. 653.08 S/.
MADERA CEDRO MOQUEGUA P2 5,899.12 S/. 85,537.24 S/. 8.40 S/. 0.04 S/. 3,592.56 S/. 3,592.56 S/. 4,239.23 S/.
REGLA DE MADERA MOQUEGUA P2 154.16 S/. 2,235.32 S/. 5.20 S/. 0.04 S/. 93.88 S/. 93.88 S/. 110.78 S/.
AGREGADOS
AFIRMADO MOQUEGUA m3 133.10 S/. 212,960.00 S/. 22.50 S/. 0.04 S/. 8,944.32 S/. 8,944.32 S/. 10,554.30 S/.
HORMIGON MOQUEGUA m3 6.35 S/. 10,160.00 S/. 23.00 S/. 0.04 S/. 426.72 S/. 426.72 S/. 503.53 S/.
ARENA GRUESA MOQUEGUA m3 1,063.29 S/. 1,701,264.00 S/. 22.90 S/. 0.04 S/. 71,453.09 S/. 71,453.09 S/. 84,314.64 S/.
ARENA FINA MOQUEGUA m3 156.54 S/. 250,464.00 S/. 36.00 S/. 0.04 S/. 10,519.49 S/. 10,519.49 S/. 12,413.00 S/.
ARENILLA MOQUEGUA m3 29.68 S/. 47,488.00 S/. 25.00 S/. 0.04 S/. 1,994.50 S/. 1,994.50 S/. 2,353.51 S/.
PIEDRA CHANCADA DE 1/2" MOQUEGUA m3 1,101.44 S/. 1,762,304.00 S/. 42.90 S/. 0.04 S/. 74,016.77 S/. 74,016.77 S/. 87,339.79 S/.
PIEDRA GRANDE MOQUEGUA m3 190.20 S/. 304,320.00 S/. 23.60 S/. 0.04 S/. 12,781.44 S/. 12,781.44 S/. 15,082.10 S/.
VARIOS
ARPILLERAS MOQUEGUA ml 373.50 S/. 186.75 S/. 5.50 S/. 0.04 S/. 7.84 S/. 7.84 S/. 9.26 S/.
BARANDA METALICA MOQUEGUA ml 15.15 S/. 18.18 S/. 135.00 S/. 0.04 S/. 0.76 S/. 0.76 S/. 0.90 S/.
REJILLA PLATINA DE ACERO MOQUEGUA ml 97.97 S/. 117.56 S/. 55.00 S/. 0.04 S/. 4.94 S/. 4.94 S/. 5.83 S/.
CABLE TW # 14 AWG 2.5 MM2 MOQUEGUA ml 1,487.50 S/. 371.88 S/. 0.70 S/. 0.04 S/. 15.62 S/. 15.62 S/. 18.43 S/.
CABLE TW # 12 AWG - 4 MM2 MOQUEGUA ml 2,433.90 S/. 608.48 S/. 1.06 S/. 0.04 S/. 25.56 S/. 25.56 S/. 30.16 S/.
TUBERIA PVC SAL 2" MOQUEGUA ml 283.81 S/. 70.95 S/. 2.30 S/. 0.04 S/. 2.98 S/. 2.98 S/. 3.52 S/.
TUBERIA PVC SAP DE 1/2 " C/R MOQUEGUA ml 201.97 S/. 50.49 S/. 1.60 S/. 0.04 S/. 2.12 S/. 2.12 S/. 2.50 S/.
TUBERIA PVC SAP DE 3/4 " C/R MOQUEGUA ml 65.43 S/. 16.36 S/. 2.50 S/. 0.04 S/. 0.69 S/. 0.69 S/. 0.81 S/.
TUBERIA PVC SAP DE 1 1/4 " C/R MOQUEGUA ml S/. 10.53 2.63 S/. 5.50 S/. 0.04 S/. 0.11 S/. 0.11 S/. 0.13 S/.
TUBERIA PVC SAL 4" MOQUEGUA ml 374.04 S/. 93.51 S/. 8.50 S/. 0.04 S/. 3.93 S/. 3.93 S/. 4.63 S/.
TUBERIA PVC SAP DE 2 1/2 " C/R MOQUEGUA ml 98.07 S/. 24.52 S/. 20.00 S/. 0.04 S/. 1.03 S/. 1.03 S/. 1.22 S/.
TUBERIA PVC SAP DE 2" C/R MOQUEGUA ml 7.64 S/. 1.91 S/. 20.00 S/. 0.04 S/. 0.08 S/. 0.08 S/. 0.09 S/.
TUBERIA PVC SAP DE 1" C/R MOQUEGUA ml 1.34 S/. 0.34 S/. 5.50 S/. 0.04 S/. 0.01 S/. 0.01 S/. 0.02 S/.
TUBERIA PVC SAL 6" MOQUEGUA ml 138.05 S/. 34.51 S/. 10.50 S/. 0.04 S/. 1.45 S/. 1.45 S/. 1.71 S/.
TUBERIA PVC C-10 DE 1/2" MOQUEGUA ml 1.05 S/. 0.26 S/. 9.00 S/. 0.04 S/. 0.01 S/. 0.01 S/. 0.01 S/.
TUBERIA REDONDO FN 3" e=2.5mm MOQUEGUA ml 112.80 S/. 394.80 S/. 102.40 S/. 0.04 S/. 16.58 S/. 16.58 S/. 19.57 S/.
TUBERIA REDONDO FN 2" e=2.5mm MOQUEGUA ml 18.40 S/. 55.20 S/. 63.04 S/. 0.04 S/. 2.32 S/. 2.32 S/. 2.74 S/.
TUBO FN DE 4"x2.5mm MOQUEGUA ml 5.60 S/. 28.00 S/. 175.20 S/. 0.04 S/. 1.18 S/. 1.18 S/. 1.39 S/.
TUBO FN DE 1" MOQUEGUA ml 115.63 S/. 289.08 S/. 5.71 S/. 0.04 S/. 11.56 S/. 11.56 S/. 13.64 S/.
THINER STANDARD MOQUEGUA Gln 12.12 S/. 12.12 S/. 12.60 S/. 0.06 S/. 0.68 S/. 0.68 S/. 0.80 S/.
PEGAMENTO PARA PVC MOQUEGUA Gln 6.09 S/. 6.09 S/. 95.00 S/. 0.06 S/. 0.34 S/. 0.34 S/. 0.40 S/.
COLA SINTETICA MOQUEGUA Gln 37.26 S/. 37.26 S/. 12.60 S/. 0.06 S/. 2.09 S/. 2.09 S/. 2.46 S/.
PINTURA LTEX MOQUEGUA Gln 168.31 S/. 168.31 S/. 17.00 S/. 0.06 S/. 9.43 S/. 9.43 S/. 11.12 S/.
PINTURA BARNIZ MOQUEGUA Gln 24.80 S/. 24.80 S/. 37.80 S/. 0.06 S/. 1.39 S/. 1.39 S/. 1.64 S/.
PINTURA ANTICORROSIVA MOQUEGUA Gln 34.61 S/. 34.61 S/. 26.56 S/. 0.06 S/. 1.94 S/. 1.94 S/. 2.29 S/.
PINTURA ESMALTE MOQUEGUA Gln 39.24 S/. 39.24 S/. 26.56 S/. 0.06 S/. 2.20 S/. 2.20 S/. 2.59 S/.
PINTURA TRAFICO MOQUEGUA Gln 10.13 S/. 10.13 S/. 55.00 S/. 0.06 S/. 0.57 S/. 0.57 S/. 0.67 S/.
ASFALTO RC-250 MOQUEGUA Gln 138.78 S/. 138.78 S/. 10.50 S/. 0.06 S/. 7.77 S/. 7.77 S/. 9.17 S/.
GASOLINA 84 OCTANOS MOQUEGUA Gln 78.28 S/. 78.28 S/. 12.00 S/. 0.06 S/. 4.38 S/. 4.38 S/. 5.17 S/.
SUMINISTRO DE MALLA TIPO RASHELL MOQUEGUA m2 1,190.60 S/. 595.30 S/. 10.60 S/. 0.04 S/. 25.00 S/. 25.00 S/. 29.50 S/.
231,282.20 S/. 272,912.99 S/.
COSTO UNITARIO DE MATERIALES E INSUMOS PUESTOS EN OBRA
TOTAL FLETE
ADQUISICIONES
DESCRIPCION
LUGAR
PROCEDENCI
A
UND
PESO CANTIDAD
PRECIO
BASE SIN
I.G.V. FLETE