CALENDARIO DE ADQUISICIÓN DE EQUIPOS Y MAQUINARIAS

SALDO DE OBRA :"ADECUACIÓN, MEJORAMIENTO Y SUSTITUCIÓN DE LA INFRAESTRUCTURA EDUCATIVA DE LA I.E. 060 MANUEL MESONES MURO – SAN JOSE DE
CONTRATISTA :INGENIERÍA Y CONSTRUCCIÓN DE INFRAESTRUCTURA SAC

EQUIPOS Y MAQUINARIAS MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7
DESCRIPCIÓN DE LA PARTIDA UND. METRADO P. UNITARIO PARCIAL PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM. PROGRAM.
ESTRUCTURAS S/. 30,532.50
HERRAMIENTA %MO 3,984.4200 S/. 1.00 S/. 3,984.42 15.67 21.72 29.31 1.31 1 69.01 23% 31% 42% 2% 1% 0% 0% S/.904.74 S/.1,254.04 S/.1,692.27 S/.75.64 S/.57.74 S/.0.00 S/.0.00
HERRAMIENTA T GLB 1.0000 S/. 2,400.00 S/. 2,400.00 0.3 0.5 0.2 1 30% 50% 20% 0% 0% 0% 0% S/.720.00 S/.1,200.00 S/.480.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
HERRAMIENTA LT GBL 1.0000 S/. 300.00 S/. 300.00 0.12 0.2 0.21 0.2 0.21 0.07 1.01 12% 20% 21% 20% 21% 7% 0% S/.35.64 S/.59.41 S/.62.38 S/.59.41 S/.62.38 S/.20.79 S/.0.00
TALADRO H-M 10.6640 S/. 6.88 S/. 73.37 1 1 0% 0% 100% 0% 0% 0% 0% S/.0.00 S/.0.00 S/.73.37 S/.0.00 S/.0.00 S/.0.00 S/.0.00
COMP. NEUMATICA - 93 HP - 335/375 PCM H-M 0.0231 S/. 96.05 S/. 2.22 1 1 100% 0% 0% 0% 0% 0% 0% S/.2.22 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
MARTILLO NEUMATICO - 25/29 KG H-M 0.0231 S/. 6.19 S/. 0.14 1 1 100% 0% 0% 0% 0% 0% 0% S/.0.14 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
CARGADOR RETROEXCABADOR 90HP H-M 9.3792 S/. 120.00 S/. 1,125.50 1 1 100% 0% 0% 0% 0% 0% 0% S/.1,125.50 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
CARGADOR SOBRE LLANTAS 100-115 HP 2.0-2.25 Y3 H-M 7.4575 S/. 154.63 S/. 1,153.15 1 1 100% 0% 0% 0% 0% 0% 0% S/.1,153.15 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
PLANCHA COMPACTADORA VIBRAT. 4.0 HP H-M 12.1376 S/. 25.09 S/. 304.53 1 1 100% 0% 0% 0% 0% 0% 0% S/.304.53 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
RODILLO COMPACTADOR RD7 (750 KG CHUPETERO) H-M 7.5141 S/. 25.00 S/. 187.85 1 1 100% 0% 0% 0% 0% 0% 0% S/.187.85 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
MEZCLADORA DE CONC. (TAMBOR) 11P3 22HP H-M 105.6777 12.44 S/. 1,314.63 2 8 11 1 22 9% 36% 50% 5% 0% 0% 0% S/.119.51 S/.478.05 S/.657.32 S/.59.76 S/.0.00 S/.0.00 S/.0.00
VIBRADOR A GASOLINA Y 1 3/4' 4 HP H-M 75.1664 S/. 5.89 S/. 442.73 1 5 11 1 18 6% 28% 61% 6% 0% 0% 0% S/.24.60 S/.122.98 S/.270.56 S/.24.60 S/.0.00 S/.0.00 S/.0.00
SOLDADORA A GASOLINA H-M 42.9290 S/. 6.34 S/. 272.17 1 1 0% 0% 100% 0% 0% 0% 0% S/.0.00 S/.0.00 S/.272.17 S/.0.00 S/.0.00 S/.0.00 S/.0.00
EQUIPOS PARA HABILITADO FABRICACION Y MONTAJE DE ESTRUCTURA METALICA KG S/. 7,207.71 S/. 1.50 S/. 10,811.57 0.35 0.59 2.93 0.13 4 9% 15% 73% 3% 0% 0% 0% S/.946.01 S/.1,594.71 S/.7,919.48 S/.351.38 S/.0.00 S/.0.00 S/.0.00
MÁSCARA DE PROTECCIÓN RESPIRATORIA TIPO 3M UND 240.0000 S/. 3.00 S/. 720.00 0.6 0.4 1 60% 40% 0% 0% 0% 0% 0% S/.432.00 S/.288.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
CAMIÓN BOLQUETE DE 15 M3 H-M 29.8525 S/. 212.21 S/. 6,335.00 1 1 100% 0% 0% 0% 0% 0% 0% S/.6,335.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
BOBCAT H-M 3.7599 S/. 55.00 S/. 206.79 1 1 100% 0% 0% 0% 0% 0% 0% S/.206.79 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
WINCHE - 2 BALDES 3.6 HP H-M 5.6320 S/. 15.76 S/. 88.76 1 1 0% 100% 0% 0% 0% 0% 0% S/.0.00 S/.88.76 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
TEODOLITO Y MIRA H-M 0.6042 S/. 16.00 S/. 9.67 2 2 100% 0% 0% 0% 0% 0% 0% S/.9.67 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00
CHALECOS REFLECTIVOS UND 40.0000 S/. 20.00 S/. 800.00 0.6 0.4 1 60% 40% 0% 0% 0% 0% 0% S/.480.00 S/.320.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00 S/.0.00

ARQUITECTURA S/. 54,839.67

HERRAMIENTA %MO 48,743.4300 S/. 1.00 S/. 48,743.43
MEZCLADORA DE CONC.(TAMBOR) 7 P3 18HP H-M 40.8831 S/. 12.44 S/. 508.59
MEZCLADORA DE CONC. (TAMBOR) 11P3 22HP H-M S/. 312.55 S/. 12.44 S/. 3,888.13
VIBRADOR A GASOLINA Y 1 3/4" 4 HP H-M 0.1600 S/. 5.89 S/. 0.94
SOLDADORA A GASOLINA H-M 8.0000 S/. 6.34 S/. 50.72
CAMIOÓN BARANDA 3TN H-M 35.7476 S/. 45.00 S/. 1,608.64
PULIDORA DE PISO -MADERA H-M 6.7624 S/. 5.80 S/. 39.22

INSTALACIONES SANITARIAS S/. 31,682.67

HERRAMIENTA %MO 3,303.4200 S/. 1.00 S/. 3,303.42
COMP. NEUMATICA - 93 HP - 335/375 PCM H-M 0.3179 S/. 96.05 S/. 30.53
MARTILLO NEUMATICO - 25/29 KG H-M 0.3179 S/. 6.19 S/. 1.97
CARGADOR SOBRE LLANTAS 100-115 HP 2.0-2.25 Y3 H-M 1.1685 S/. 154.63 S/. 180.69
PLANCHA COMPACTADORA VIBRAT. 4.0 HP H-M 150.8545 S/. 25.09 S/. 3,784.94
MEZCLADORA DE CONC.(TAMBOR) 7 P3 18HP H-M 19.9389 S/. 12.44 S/. 248.04
MEZCLADORA DE CONC. (TAMBOR) 11P3 22HP H-M 5.7352 S/. 12.44 S/. 71.35
VIBRADOR A GASOLINA Y 1 3/4" 4 HP H-M 24.8778 S/. 5.89 S/. 146.53
CONTROL DE NIVEL (NACIONAL) UND 7.0000 S/. 35.29 S/. 247.03
SOLDADORA A GASOLINA H-M 50.9977 S/. 6.34 S/. 323.33
EQUIPO DE BOMBEO H-M 12.4806 S/. 6.34 S/. 79.13
BOMBA SUMIDERO 1HP. INC. ACCES. F°GALV. Y VALVULAS UND 2.0000 S/. 2,727.84 S/. 5,455.68
TANQUE NEUMÁRTICO 450 GAL. P.P 60 PSI INC. ACCES. F°GALV Y VALVULAS UND 3.0000 S/. 2,623.79 S/. 7,871.37
ELECTROBOMBAS 5.70 HP. INC. ACCES. F°GALV. Y VALVULAS UND 2.0000 S/. 3,700.68 S/. 7,401.36
CAMIÓN VOLQUETE DE 15M3 H-M 4.6775 S/. 212.21 S/. 992.61
TEODOLITO Y MIRA H-M 4.5142 S/. 16.00 S/. 72.23
JALONES H-E 4.5867 S/. 1.50 S/. 6.88
CORDEL ROLLO DE 50M PZA 0.7162 S/. 15.00 S/. 10.74
WINCHA DE 30M PZA 0.1432 S/. 35.00 S/. 5.01
CALENTADOR DE AGUA DE 80 LTS UND 1.0000 S/. 889.75 S/. 889.75
CALENTADOR DE AGUA DE 50 LTS UND 1.0000 S/. 560.08 S/. 560.08
INSTALACIONES ELÉCTRICAS S/. 4,663.94

HERRAMIENTA %MO S/. 4,663.94 S/. 1.00 S/. 4,663.94

MONTO TOTAL DE EQUIPOS S/. 121,718.78
#REF! 100.00%