“MEJORAMIENTO Y AMPLIACIÓN DEL SERVICIO DE AGUA POTABLE Y SANEAMIENTO EN LA LOCALIDAD DE BAÑOS DEL INCA Y ANEXOS, DISTRITO DE LOS BAÑOS

DEL INCA-CAJAMARCA-CAJAMARCA”

CALENDARIO DE UTILIZACION DE EQUIPO

MEJORAMIENTO Y AMPLIACIÓN DEL SERVICIO DE AGUA POTABLE Y SANEAMIENTO EN LA LOCALIDAD DE BAÑOS DEL INCA Y ANEXOS, DISTRITO DE LOS BAÑOS DEL INCA-CAJAMARCA-CAJAMARCA
59,310.17 0.05 59,309.17 0.10 0.10 0.20 0.25 0.20 0.10
DICIEMBRE - 2020 ENERO - 2021 FEBRERO - 2021 MARZO - 2021 ABRIL - 2021 MAYO - 2021 JUNIO - 2021 JULIO - 2021 AGOSTO - 2021 SETIEMBRE - 2021 OCTUBRE - 2021 NOVIEMBRE - 2021 DICIEMBRE - 2021 ENERO - 2022 FEBRERO - 2022 MARZO - 2022 ABRIL - 2022 MAYO - 2022 JUNIO - 2022 JULIO - 2022 AGOSTO - 2022 SETIEMBRE - 2022
Herramientas manuales %MO 496,988.40 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Herramientas manuales %MO 112.97 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Herramientas complementarias %MO 252.06 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Balde para prueba hidrostático incluye accesorios HM 2.50 8,083.74 20,209.34 23.00 57.51 8.66 21.66 155.82 389.56 146.59 366.47 240.87 602.18 261.95 654.88 451.24 1,128.10 372.52 931.30 365.09 912.71 169.29 423.24 143.86 359.65 229.31 573.28 177.40 443.51 160.67 401.67 301.39 753.49 394.10 985.26 507.83 1,269.58 715.87 1,789.66 853.60 2,134.01 904.45 2,261.13 854.50 2,136.24 645.70 1,614.25
Cizalla para corte de fierro HM 1.88 5,437.73 10,222.93 15.47 29.09 5.83 10.95 104.82 197.06 98.61 185.38 162.03 304.61 176.21 331.27 303.54 570.65 250.58 471.10 245.58 461.70 113.88 214.09 96.77 181.93 154.25 289.99 119.33 224.35 108.08 203.18 202.74 381.15 265.10 498.40 341.61 642.22 481.54 905.30 574.20 1,079.49 608.40 1,143.80 574.80 1,080.62 434.35 816.57
Tarraja para tubería de fo. galvanizado - pvc HM 1.60 4.00 6.40 0.01 0.02 0.00 0.01 0.08 0.12 0.07 0.12 0.12 0.19 0.13 0.21 0.22 0.36 0.18 0.29 0.18 0.29 0.08 0.13 0.07 0.11 0.11 0.18 0.09 0.14 0.08 0.13 0.15 0.24 0.19 0.31 0.25 0.40 0.35 0.57 0.42 0.68 0.45 0.72 0.42 0.68 0.32 0.51
rotura de probeta UND 20.00 1,502.00 30,040.00 4.27 85.49 1.61 32.19 28.95 579.06 27.24 544.74 44.76 895.11 48.67 973.44 83.84 1,676.85 69.22 1,384.32 67.83 1,356.69 31.46 629.11 26.73 534.60 42.61 852.15 32.96 659.25 29.85 597.06 56.00 1,120.01 73.23 1,464.53 94.36 1,887.16 133.01 2,660.23 158.60 3,172.08 168.05 3,361.04 158.77 3,175.40 119.97 2,399.49
Tecle t/trípode inc. cadena para 5 tonel. HM 41.50 1,439.65 59,745.38 4.10 170.02 1.54 64.02 27.75 1,151.67 26.11 1,083.40 42.90 1,780.25 46.65 1,936.04 80.36 3,335.02 66.34 2,753.22 65.02 2,698.28 30.15 1,251.22 25.62 1,063.25 40.84 1,694.80 31.59 1,311.15 28.61 1,187.46 53.68 2,227.55 70.19 2,912.76 90.44 3,753.29 127.49 5,290.83 152.02 6,308.82 161.08 6,684.64 152.18 6,315.43 114.99 4,772.25
Andamio de metal y/o de madera (alquiler) HM 6.25 18,474.09 115,463.09 52.57 328.58 19.80 123.73 356.11 2,225.71 335.00 2,093.77 550.48 3,440.48 598.65 3,741.57 1,031.23 6,445.22 851.33 5,320.84 834.34 5,214.65 386.89 2,418.09 328.77 2,054.82 524.06 3,275.35 405.43 2,533.91 367.18 2,294.87 688.79 4,304.94 900.66 5,629.15 1,160.57 7,253.55 1,636.00 10,224.98 1,950.77 12,192.34 2,066.98 12,918.64 1,952.82 12,205.12 1,475.65 9,222.79
Camión plataforma 4x2 122 HP 8ton HM 175.14 2,446.86 428,543.76 6.96 1,219.55 2.62 459.22 47.17 8,260.76 44.37 7,771.07 72.91 12,769.41 79.29 13,886.92 136.59 23,921.56 112.76 19,748.40 110.51 19,354.30 51.24 8,974.81 43.55 7,626.49 69.41 12,156.54 53.70 9,404.67 48.63 8,517.45 91.23 15,977.86 119.29 20,892.72 153.72 26,921.72 216.69 37,950.24 258.38 45,252.13 273.77 47,947.80 258.65 45,299.55 195.45 34,230.58
Camión volquete 4x2 140 - 210 HP 6m3 HM 107.70 2,077.07 223,700.29 5.91 636.61 2.23 239.71 40.04 4,312.13 37.66 4,056.51 61.89 6,665.65 67.31 7,248.99 115.94 12,487.08 95.72 10,308.69 93.81 10,102.96 43.50 4,684.86 36.96 3,981.04 58.92 6,345.73 45.58 4,909.25 41.28 4,446.12 77.44 8,340.46 101.26 10,906.02 130.48 14,053.17 183.94 19,810.06 219.33 23,621.66 232.39 25,028.80 219.56 23,646.41 165.91 17,868.40
Camión volquete 4x2 210 - 280 HP 8m3 HM 150.00 6,817.56 1,022,633.97 19.40 2,910.21 7.31 1,095.84 131.42 19,712.65 123.63 18,544.10 203.14 30,471.65 220.92 33,138.35 380.56 57,084.02 314.17 47,125.61 307.90 46,185.15 142.78 21,416.58 121.33 18,199.09 193.39 29,009.16 149.62 22,442.37 135.50 20,325.20 254.19 38,127.97 332.38 49,856.29 428.29 64,243.30 603.74 90,560.65 719.90 107,985.16 762.79 114,417.84 720.66 108,098.32 544.56 81,684.43
Camión volquete 6x4 380 HP 15 m3 HM 192.50 3,128.53 602,241.85 8.90 1,713.86 3.35 645.36 60.31 11,609.03 56.73 10,920.85 93.22 17,945.14 101.38 19,515.59 174.64 33,617.49 144.17 27,752.86 141.29 27,199.01 65.52 12,612.49 55.68 10,717.67 88.75 17,083.86 68.66 13,216.59 62.18 11,969.76 116.64 22,454.04 152.52 29,360.99 196.54 37,833.68 277.05 53,332.29 330.36 63,593.80 350.04 67,382.09 330.70 63,660.45 249.90 48,104.98
Camioneta pick-up 4 x 2 simple 1000 kg 90 HP HM 85.00 5,527.54 469,840.89 15.73 1,337.07 5.92 503.48 106.55 9,056.82 100.23 8,519.94 164.71 13,999.95 179.12 15,225.15 308.55 26,226.79 254.72 21,651.48 249.64 21,219.39 115.76 9,839.67 98.37 8,361.43 156.80 13,328.02 121.31 10,310.96 109.86 9,338.25 206.09 17,517.59 269.48 22,906.07 347.25 29,516.07 489.50 41,607.36 583.68 49,612.91 618.45 52,568.35 584.29 49,664.90 441.52 37,529.25
Equipo-bomba para prueba hidráulica tubería HM 8.25 6,666.83 55,001.34 18.97 156.52 7.14 58.94 128.51 1,060.23 120.89 997.38 198.65 1,638.89 216.04 1,782.31 372.15 3,070.21 307.22 2,534.60 301.09 2,484.02 139.62 1,151.87 118.64 978.82 189.12 1,560.23 146.31 1,207.04 132.51 1,093.17 248.57 2,050.67 325.03 2,681.47 418.82 3,455.26 590.39 4,870.71 703.98 5,807.87 745.92 6,153.85 704.72 5,813.96 532.52 4,393.31
Equipo t/quemador (incl. combustible) HM 7.00 9,621.55 67,350.82 27.38 191.67 10.31 72.17 185.47 1,298.28 174.47 1,221.32 286.70 2,006.87 311.79 2,182.50 537.08 3,759.56 443.39 3,103.70 434.54 3,041.76 201.50 1,410.50 171.23 1,198.59 272.94 1,910.55 211.15 1,478.06 191.23 1,338.62 358.73 2,511.11 469.08 3,283.54 604.44 4,231.07 852.05 5,964.34 1,015.99 7,111.92 1,076.51 7,535.57 1,017.05 7,119.37 768.54 5,379.75
Nivel topográfico AFL320 E=0,3" con trípode y accesorios HM 9.37 1,130.38 10,591.70 3.22 30.14 1.21 11.35 21.79 204.17 20.50 192.07 33.68 315.60 36.63 343.22 63.10 591.23 52.09 488.09 51.05 478.35 23.67 221.82 20.12 188.49 32.07 300.46 24.81 232.44 22.47 210.51 42.15 394.90 55.11 516.38 71.01 665.39 100.10 937.96 119.36 1,118.43 126.47 1,185.06 119.49 1,119.60 90.29 846.03
Equipo de estación total precisión 5" G608M ó similar incl.prismas jalones telescópicos
HM 12.50 1,093.68 13,670.94 3.11 38.90 1.17 14.65 21.08 263.53 19.83 247.90 32.59 407.36 35.44 443.01 61.05 763.12 50.40 629.99 49.39 617.42 22.90 286.30 19.46 243.29 31.02 387.80 24.00 300.02 21.74 271.71 40.78 509.71 53.32 666.50 68.71 858.83 96.85 1,210.65 115.49 1,443.58 122.37 1,529.58 115.61 1,445.10 87.36 1,091.99
Equipo de cómputo incluye software HM 22.20 1,112.16 24,690.04 3.16 70.26 1.19 26.46 21.44 475.93 20.17 447.72 33.14 735.69 36.04 800.08 62.08 1,378.21 51.25 1,137.78 50.23 1,115.07 23.29 517.07 19.79 439.39 31.55 700.38 24.41 541.84 22.10 490.72 41.47 920.55 54.22 1,203.71 69.87 1,551.06 98.49 2,186.46 117.44 2,607.15 124.43 2,762.46 117.56 2,609.88 88.84 1,972.15
Mezcladora concreto t/tambor 23HP 11-12p3 HM 31.00 2,992.83 92,777.59 8.52 264.03 3.21 99.42 57.69 1,788.41 54.27 1,682.40 89.18 2,764.51 96.98 3,006.45 167.06 5,178.90 137.92 4,275.43 135.16 4,190.11 62.68 1,943.00 53.26 1,651.10 84.90 2,631.83 65.68 2,036.06 59.48 1,843.99 111.58 3,459.13 145.91 4,523.17 188.01 5,828.42 265.03 8,216.04 316.03 9,796.86 334.85 10,380.46 316.36 9,807.13 239.06 7,410.75
Motobomba 10 HP de 4" incluye manguera HM 8.60 35,564.09 305,851.16 101.21 870.39 38.11 327.75 685.55 5,895.69 644.91 5,546.20 1,059.71 9,113.52 1,152.45 9,911.08 1,985.21 17,072.79 1,638.88 14,094.41 1,606.18 13,813.14 744.80 6,405.31 632.91 5,443.02 1,008.85 8,676.11 780.48 6,712.10 706.85 6,078.90 1,325.97 11,403.38 1,733.85 14,911.11 2,234.19 19,214.00 3,149.42 27,085.04 3,755.39 32,296.39 3,979.10 34,220.29 3,759.33 32,330.24 2,840.74 24,430.32
Cargador sob. llanta 80-95HP 1,5-1,75 Yd3 HM 148.30 437.36 64,860.90 1.24 184.58 0.47 69.50 8.43 1,250.28 7.93 1,176.17 13.03 1,932.67 14.17 2,101.81 24.41 3,620.57 20.15 2,988.96 19.75 2,929.31 9.16 1,358.35 7.78 1,154.28 12.41 1,839.92 9.60 1,423.41 8.69 1,289.13 16.31 2,418.28 21.32 3,162.15 27.48 4,074.65 38.73 5,743.84 46.18 6,849.00 48.93 7,256.99 46.23 6,856.17 34.94 5,180.86
Cargador sob. llanta 120-155 HP 3 Yd3 HM 250.00 2,000.24 500,061.18 5.69 1,423.07 2.14 535.86 38.56 9,639.36 36.27 9,067.94 59.60 14,900.43 64.82 16,204.43 111.65 27,913.71 92.18 23,044.11 90.34 22,584.23 41.89 10,472.56 35.60 8,899.24 56.74 14,185.29 43.90 10,974.17 39.76 9,938.89 74.58 18,644.32 97.52 24,379.39 125.66 31,414.55 177.13 44,283.55 211.22 52,804.02 223.80 55,949.56 211.44 52,859.36 159.77 39,943.14
Cargador retroexcava dor 0,5-0,75Yd3 62HP HM 130.51 10,116.13 1,320,256.06 28.79 3,757.18 10.84 1,414.77 195.00 25,449.72 183.44 23,941.08 301.43 39,339.97 327.81 42,782.77 564.69 73,697.46 466.18 60,840.80 456.87 59,626.64 211.86 27,649.55 180.03 23,495.67 286.97 37,451.84 222.01 28,973.88 201.06 26,240.54 377.17 49,224.54 493.19 64,366.21 635.51 82,940.34 895.85 116,916.96 1,068.21 139,412.60 1,131.85 147,717.41 1,069.33 139,558.70 808.04 105,457.44
Compactadora vibrat. de plancha 7 HP HM 38.00 23,478.18 892,170.87 66.81 2,538.93 25.16 956.04 452.57 17,197.80 425.75 16,178.33 699.58 26,584.22 760.81 28,910.71 1,310.57 49,801.50 1,081.94 41,113.53 1,060.34 40,293.06 491.69 18,684.35 417.82 15,877.34 666.01 25,308.30 515.24 19,579.27 466.64 17,732.20 875.36 33,263.77 1,144.63 43,495.85 1,474.93 56,047.43 2,079.14 79,007.33 2,479.18 94,208.89 2,626.87 99,820.92 2,481.78 94,307.62 1,875.36 71,263.49
Compresora neumática 87 HP 250 - 330 pcm. HM 115.00 10,046.94 1,155,398.23 28.59 3,288.03 10.77 1,238.11 193.67 22,271.86 182.19 20,951.60 299.37 34,427.66 325.57 37,440.57 560.83 64,495.00 462.99 53,243.73 453.75 52,181.18 210.41 24,197.00 178.80 20,561.81 285.00 32,775.30 220.49 25,355.96 199.69 22,963.93 374.59 43,077.97 489.82 56,328.92 631.16 72,583.74 889.72 102,317.76 1,060.91 122,004.42 1,124.11 129,272.22 1,062.02 122,132.27 802.51 92,289.18
Martillo neumático 25 - 29 kg HM 6.81 20,744.67 141,271.23 59.04 402.03 22.23 151.38 399.88 2,723.19 376.18 2,561.76 618.13 4,209.49 672.23 4,577.88 1,157.98 7,885.84 955.97 6,510.14 936.89 6,380.22 434.45 2,958.58 369.18 2,514.10 588.47 4,007.46 455.26 3,100.29 412.31 2,807.81 773.45 5,267.17 1,011.36 6,887.37 1,303.21 8,874.86 1,837.07 12,510.45 2,190.54 14,917.55 2,321.03 15,806.19 2,192.83 14,933.19 1,657.01 11,284.25
Martillo barreno para perforación HM 3.28 18,974.19 62,235.34 54.00 177.11 20.33 66.69 365.75 1,199.67 344.07 1,128.55 565.38 1,854.44 614.86 2,016.73 1,059.15 3,474.01 874.38 2,867.96 856.93 2,810.73 397.37 1,303.37 337.67 1,107.56 538.24 1,765.44 416.40 1,365.79 377.12 1,236.95 707.44 2,320.39 925.05 3,034.15 1,191.99 3,909.71 1,680.28 5,511.33 2,003.58 6,571.75 2,122.94 6,963.23 2,005.68 6,578.64 1,515.59 4,971.14
Cincel de corte-demolición para martillo neumatico HM 3.17 3,978.66 12,612.36 11.32 35.89 4.26 13.52 76.69 243.12 72.15 228.71 118.55 375.81 128.93 408.70 222.09 704.03 183.35 581.21 179.69 569.61 83.32 264.14 70.81 224.45 112.86 357.78 87.31 276.79 79.08 250.67 148.34 470.24 193.97 614.89 249.95 792.33 352.34 1,116.90 420.13 1,331.80 445.15 1,411.14 420.57 1,333.20 317.80 1,007.43
Cincel para corte demolición HM 3.28 504.15 1,653.60 1.43 4.71 0.54 1.77 9.72 31.88 9.14 29.99 15.02 49.27 16.34 53.58 28.14 92.31 23.23 76.20 22.77 74.68 10.56 34.63 8.97 29.43 14.30 46.91 11.06 36.29 10.02 32.87 18.80 61.65 24.58 80.62 31.67 103.88 44.65 146.44 53.24 174.61 56.41 185.01 53.29 174.80 40.27 132.08
Motosoldadora de 250 amp. HM 25.00 3,697.62 92,440.57 10.52 263.07 3.96 99.06 71.28 1,781.92 67.05 1,676.29 110.18 2,754.47 119.82 2,995.53 206.40 5,160.09 170.40 4,259.90 167.00 4,174.89 77.44 1,935.94 65.80 1,645.10 104.89 2,622.27 81.15 2,028.67 73.49 1,837.29 137.86 3,446.56 180.27 4,506.74 232.29 5,807.25 327.45 8,186.19 390.45 9,761.27 413.71 10,342.75 390.86 9,771.50 295.35 7,383.83
Taladro eléctrico incluye broca HM 4.37 598.30 2,614.56 1.70 7.44 0.64 2.80 11.53 50.40 10.85 47.41 17.83 77.91 19.39 84.72 33.40 145.95 27.57 120.49 27.02 118.08 12.53 54.76 10.65 46.53 16.97 74.17 13.13 57.38 11.89 51.97 22.31 97.48 29.17 127.47 37.59 164.25 52.98 231.54 63.18 276.08 66.94 292.53 63.24 276.37 47.79 208.84
Vibrador de concreto 4 HP 18PL (1,5") HM 19.00 5,210.88 99,006.65 14.83 281.75 5.58 106.09 100.45 1,908.49 94.49 1,795.35 155.27 2,950.12 168.86 3,208.30 290.87 5,526.61 240.13 4,562.48 235.34 4,471.43 109.13 2,073.45 92.73 1,761.95 147.82 2,808.53 114.36 2,172.77 103.57 1,967.79 194.28 3,691.37 254.04 4,826.85 327.35 6,219.74 461.46 8,767.66 550.24 10,454.62 583.02 11,077.40 550.82 10,465.58 416.23 7,908.31
Winche (2b) o pluma c/motor gas+cable HM 0.52 568.02 295.37 1.62 0.84 0.61 0.32 10.95 5.69 10.30 5.36 16.93 8.80 18.41 9.57 31.71 16.49 26.18 13.61 25.65 13.34 11.90 6.19 10.11 5.26 16.11 8.38 12.47 6.48 11.29 5.87 21.18 11.01 27.69 14.40 35.68 18.56 50.30 26.16 59.98 31.19 63.55 33.05 60.04 31.22 45.37 23.59
Escalera HM 2.00 59.88 119.75 0.17 0.34 0.06 0.13 1.15 2.31 1.09 2.17 1.78 3.57 1.94 3.88 3.34 6.68 2.76 5.52 2.70 5.41 1.25 2.51 1.07 2.13 1.70 3.40 1.31 2.63 1.19 2.38 2.23 4.46 2.92 5.84 3.76 7.52 5.30 10.60 6.32 12.65 6.70 13.40 6.33 12.66 4.78 9.57
Winche manual incl. Cable HM 0.52 52.58 27.34 0.15 0.08 0.06 0.03 1.01 0.53 0.95 0.50 1.57 0.81 1.70 0.89 2.94 1.53 2.42 1.26 2.37 1.23 1.10 0.57 0.94 0.49 1.49 0.78 1.15 0.60 1.05 0.54 1.96 1.02 2.56 1.33 3.30 1.72 4.66 2.42 5.55 2.89 5.88 3.06 5.56 2.89 4.20 2.18
Caja de herramientas HM 1.65 69.57 114.78 0.20 0.33 0.07 0.12 1.34 2.21 1.26 2.08 2.07 3.42 2.25 3.72 3.88 6.41 3.21 5.29 3.14 5.18 1.46 2.40 1.24 2.04 1.97 3.26 1.53 2.52 1.38 2.28 2.59 4.28 3.39 5.60 4.37 7.21 6.16 10.16 7.35 12.12 7.78 12.84 7.35 12.13 5.56 9.17
Poleas HM 2.72 27.54 74.90 0.08 0.21 0.03 0.08 0.53 1.44 0.50 1.36 0.82 2.23 0.89 2.43 1.54 4.18 1.27 3.45 1.24 3.38 0.58 1.57 0.49 1.33 0.78 2.12 0.60 1.64 0.55 1.49 1.03 2.79 1.34 3.65 1.73 4.71 2.44 6.63 2.91 7.91 3.08 8.38 2.91 7.92 2.20 5.98
Portabobina HM 2.99 8.85 26.45 0.03 0.08 0.01 0.03 0.17 0.51 0.16 0.48 0.26 0.79 0.29 0.86 0.49 1.48 0.41 1.22 0.40 1.19 0.19 0.55 0.16 0.47 0.25 0.75 0.19 0.58 0.18 0.53 0.33 0.99 0.43 1.29 0.56 1.66 0.78 2.34 0.93 2.79 0.99 2.96 0.94 2.80 0.71 2.11
Equipo de corte y soldeo (oxi-ace.) HM 2.51 227.56 571.17 0.65 1.63 0.24 0.61 4.39 11.01 4.13 10.36 6.78 17.02 7.37 18.51 12.70
M m HM
M HM

HM
m m m HM
HM
M m HM
mm HM
N O HM
m HM
m H HM
m m m
m m HM
m m DN HM
B m DN HM
M m m HM
m m DN HM
m HM
HM
M m H HM
M m H m HM
m H m HM
m m m H HM
m m H m HM
M m HM
M H HM
m H HM
H HM
H HM
m m HM
m H HM
m H HM
m H HM
m H m HM
D UND
H HM
m m HM
m m HM
D M HM
G HM
H HM
m m HM
m M mm UND
m A G B
UND
m m G B
HM
M m HM
m HM
M w B UND
H HM
H HM
H HM
m HM