Calendario de Utilizacion de Equipos y Maquinaria Actualizado

Obra : ACTUAL REPARACION DE COLECTOR PRIMARIO; EN EL(LA) SERVICIO DE ALCANTARILLADO, DISTRITO DE CORONEL GREGORIO ALBARRACIN LANCHIPA, PROVINCIA TACNA, DEPARTAMENTO TACNA
Ubicacion : CORONEL GREGORIO ALBARRACIN L. - TACNA - TACNA
Costo A : Feb- 2022 Cliente : MUNICIPALIDAD DISTRITAL CORONEL GREGORIO ALBARRACIN LANCHIPA
PLAZO DE EJECUCION

FEB MAR ABR MAY JUN JUL AGO SET OCT NOV
(22 a 28) (01 a 31) (01 a 30) (01 a 31) (01 a 30) (01 a 31) (01 a 31) (01 a 30) (01 a 31) (01 a 18)

TOTAL
Cod Descripcion Unid Cantidad Precio Parcial 07 Días 31 Días 30 Días 31 Días 30 Días 31 Días 31 Días 30 Días 31 Días 18 Dias
270 Dias

EQUIPO
37 07044 ENCOFRADO METALICO P/BUZON HM 750.80 67.80 50,904.24 10,180.85 10,180.85 10,180.85 10,180.85 10,180.85 - - - 50,904.24
37 00004 HERRAMIENTAS MANUALES %MO 52,576.96 6,572.12 6,572.12 6,572.12 6,572.12 6,572.12 6,572.12 6,572.12 6,572.12 52,576.96
48 07075 CAMION CISTERNA 6x4 (AGUA) 5000 GL. hm 88.40 186.44 16,481.30 - 4,120.33 4,120.33 4,120.33 4,120.33 - - 16,481.30
48 03748 CAMION VOLQUETE 15 M3. HM 526.23 110.17 57,974.76 - 7,246.85 7,246.85 7,246.85 7,246.85 7,246.85 7,246.85 7,246.85 4,682.63 2,564.22 57,974.76
48 07070 CARGADOR FRONTAL SOBRE LLANTAS DE 3.5M3 hm 261.34 161.02 42,080.97 - - 7,013.50 7,013.50 7,013.50 7,013.50 7,013.50 3,556.29 3,457.21 42,080.97
48 07260 COMPACTADORA VIBRATORIA TIPO PLANCHA 7 HP (s/conb.) hm 1,292.98 33.90 43,832.02 - - 7,305.34 7,305.34 7,305.34 7,305.34 7,305.34 7,305.34 - 43,832.02
48 07255 CORTADOR DE PAVIMENTO (S/COMB.) HM 1,127.92 50.85 57,354.73 1,354.45 9,559.12 9,559.12 9,559.12 9,559.12 9,559.12 8,204.68 - - 57,354.73
48 02029 EQUIPO DE SOLDAR HM 13.74 9.44 129.71 - 32.43 32.43 32.43 32.43 - - - - - 129.71
48 07253 MEZCLADORA CONCRETO TAMBOR 9-11P3, 10-18 HP (s/comb.) hm 1,253.00 59.32 74,327.96 12,387.99 12,387.99 12,387.99 12,387.99 12,387.99 12,387.99 - - 74,327.96
48 11180 PLANTA DE ASFALTO USC2 60/100 TN/HH hm 261.71 211.86 55,445.88 9,240.98 9,240.98 9,240.98 9,240.98 9,240.98 9,240.98 55,445.88
48 07254 VIBRADORA DE CONCRETO 4 HP 2.40" (s/comb.) hm 358.27 33.90 12,145.35 2,024.23 2,024.23 2,024.23 2,024.23 2,024.23 2,024.23 - - 12,145.35
49 07261 APISONADOR VIBR. TIPO CANGURO 5.5 HP (s/comb.) hm 9,853.86 33.90 334,045.85 - 14,465.24 47,720.84 47,720.84 47,720.84 47,720.84 47,720.84 47,720.84 33,255.60 334,045.85
49 07262 COMPRESORA NEUMATICA 87 HP 250-330 PCM (s/comb.) HM 71.68 93.22 6,682.01 - - - 1,336.40 1,336.40 1,336.40 1,336.40 1,336.40 6,682.01
49 07250 COMPRESORA NEUMATICA 87 HP INCL.MARTILLO (S/COMB.) HM 73.97 93.22 6,895.48 - 1,723.87 1,723.87 1,723.87 1,723.87 - - 6,895.48
49 07082 ESTACION TOTAL (INC. 02 PRISMAS) HE 307.02 50.85 15,611.97 1,951.50 1,951.50 1,951.50 1,951.50 1,951.50 1,951.50 1,951.50 999.08 952.42 - 15,611.97
49 07252 MINICARGADOR MULTIPROPOSITO (Inc. combustible) hm 4,553.58 93.22 424,484.73 - 70,747.46 70,747.46 70,747.46 70,747.46 70,747.46 70,747.46 424,484.73
49 07251 MINICARGADOR MULTIPROPOSITO INC. PICOTON (inc. combustible) hm 962.89 93.22 89,760.61 14,960.10 14,960.10 14,960.10 14,960.10 14,960.10 14,960.10 - - 89,760.61
49 07249 NIVEL TOPOGRAFICO CON TRIPODE (Inc. Mira) HE 280.34 25.42 7,126.24 1,018.03 1,018.03 1,018.03 1,018.03 1,018.03 1,018.03 1,018.03 - - 7,126.24
49 07016 RETROEXCAVADOR S/LLANTA 80-110HP 0.5-1.3Y hm 1,379.18 110.17 151,944.26 21,706.32 21,706.32 21,706.32 21,706.32 21,706.32 21,706.32 21,706.32 - - 151,944.26
49 07086 RODILLO LISO VIBRATORIO 1.5 TN HM 261.05 67.80 17,699.19 - - - - - 4,424.80 4,424.80 4,424.80 4,424.80 17,699.19

TOTAL 1,517,504.22 8,523.62 44,002.02 176,972.55 224,546.98 236,848.23 232,695.48 237,120.28 224,632.57 79,219.68 52,942.80 1,517,504.22
TOTAL ACUMULADO 8,523.62 52,525.64 229,498.19 454,045.17 690,893.41 923,588.89 1,160,709.16 1,385,341.73 1,464,561.42 1,517,504.22
PORCENTAJE 0.56% 2.90% 11.66% 14.80% 15.61% 15.33% 15.63% 14.80% 5.22% 3.49%
PORCENTAJE ACUMULADO 0.56% 3.46% 15.12% 29.92% 45.53% 60.86% 76.49% 91.29% 96.51% 100.00%

Página 1 de 1