CRONOGRAMA DE ADQUISICION DE MATERIALES

OBRA: REHABILITACION Y MEJORAMIENTO DE CAMINO VECINAL ENTRE LAS LOCALIDADES MARA - HAQUIRA PROVINCIA DE COTABAMBAS - APURIMAC

MES 01 MES 02 MES 03 MES 04 MES 05 MES 06 MES 07 MES 08 MES 09 MES 10 MES 11 TOTAL
PRECIO
DESCRIPCION UND. CANTIDAD TOTAL
S/.
CANT. PARCIAL CANT. PARCIAL CANT. PARCIAL CANT. PARCIAL CANT. PARCIAL CANT. PARCIAL CANT. PARCIAL CANT. PARCIAL CANT. PARCIAL CANT. PARCIAL CANT. PARCIAL CANT. PARCIAL

GASOLINA 90 OCTANOS gal 395.62 13.70 5,419.99 - - - - 0.51 7.01 20.80 284.92 23.39 320.39 46.49 636.97 3.28 44.98 96.19 1,317.78 15.47 211.92 165.05 2,261.17 24.44 334.85 395.62 5,419.99

PETROLEO D-2 gal 88,625.96 10.90 966,022.94 1,708.43 18,621.92 13,670.76 149,011.29 15,228.26 165,988.06 3,245.79 35,379.14 1,693.99 18,464.52 53.28 580.76 38.18 416.11 13,812.63 150,557.62 23,982.09 261,404.82 15,055.26 164,102.33 137.28 1,496.37 88,625.96 966,022.94

ASFALTO LIQUIDO RC-250 gal 36.61 10.18 372.65 - - - - - - - - - - - - - - 4.19 42.69 31.22 317.84 0.20 2.02 0.99 10.10 36.61 372.65

FLETE TERRESTRE glb 1.00 303,966.94 303,966.94 0.01 3,039.67 0.09 27,357.02 0.10 30,396.69 0.15 45,595.04 0.10 30,396.69 - - - - 0.16 47,994.78 0.18 53,327.53 0.18 55,105.12 0.04 10,754.40 1.00 303,966.94

ALAMBRE GALVANIZADO kg 15.00 1.50 22.50 - - - - - - - - - - - - - - 15.00 22.50 - - - - - - 15.00 22.50

ALAMBRE NEGRO N° 8 kg 1,532.50 4.25 6,513.12 49.50 210.38 15.00 63.75 7.68 32.63 106.84 454.07 181.08 769.59 124.01 527.05 26.10 110.91 341.05 1,449.45 476.48 2,025.02 204.77 870.27 - - 1,532.50 6,513.12

ALAMBRE NEGRO N° 16 kg 3,451.12 4.00 13,804.46 62.50 250.00 25.00 100.00 46.21 184.84 468.61 1,874.45 754.65 3,018.59 239.70 958.78 395.47 1,581.88 1,458.98 5,835.92 - - - - - - 3,451.11 13,804.46

ACERO CORRUGADO fy = 4200 kg/cm2 GRADO 60 kg 43,071.59 3.30 142,136.26 - - - - 597.05 1,970.26 6,055.02 19,981.58 9,757.48 32,199.67 3,098.98 10,226.63 4,624.63 15,261.29 18,938.43 62,496.83 - - - - - - 43,071.59 142,136.26

CLAVOS PARA MADERA CON CABEZA DE 3" kg 2,168.25 4.00 8,672.99 - - - - 11.52 46.07 160.26 641.03 271.62 1,086.49 186.02 744.07 5.40 21.58 511.57 2,046.28 714.71 2,858.85 307.16 1,228.62 - - 2,168.25 8,672.99

CLAVOS PARA MADERA CON CABEZA DE 4" kg 1,447.12 4.00 5,788.47 0.41 1.62 0.81 3.24 7.81 31.23 106.99 427.94 181.08 724.32 124.01 496.05 3.60 14.38 341.18 1,364.70 476.48 1,905.90 204.77 819.09 - - 1,447.12 5,788.47

CLAVO DE ACERO DE 4" kg 128.00 4.25 544.00 65.50 278.38 25.00 106.25 - - - - - - - - 37.50 159.37 - - - - - - - - 128.00 544.00

CLAVOS DE ACERO DE 5" kg 77.40 4.25 328.95 39.90 169.58 15.00 63.75 - - - - - - - - 22.50 95.62 - - - - - - - - 77.40 328.95

CLAVOS DE ACERO DE 3" kg 125.00 5.00 625.00 62.50 312.50 25.00 125.00 - - - - - - - - 37.50 187.50 - - - - - - - - 125.00 625.00

CLAVOS PARA CALAMINA kg 75.00 8.00 600.00 37.50 300.00 15.00 120.00 - - - - - - - - 22.50 180.00 - - - - - - - - 75.00 600.00

ZARANDA MANUAL hm 458.69 10.00 4,586.91 - - 36.70 366.95 27.52 275.21 - - 27.52 275.21 - - - - 45.87 458.69 229.35 2,293.45 91.74 917.40 - - 458.69 4,586.91

PLANCHA DE ACERO DE 1.2X2.4Xe=3/8" pln 6.25 1,050.00 6,564.60 - - - - - - - - - - - - - - 6.25 6,564.60 - - - - - - 6.25 6,564.60

RODILLO DE ACERO ESPECIAL DEL L=0.40M Y DIAMETRO=0.17M und 4.00 30.00 120.00 - - - - - - - - - - - - - - 4.00 120.00 - - - - - - 4.00 120.00

CALAMINA pza 525.00 20.00 10,500.00 262.50 5,250.00 105.00 2,100.00 - - - - - - - - 157.50 3,150.00 - - - - - - - - 525.00 10,500.00

BARANDA METALICA H=0.90M, TUBO F°G° DIAM=2 1/2", PARANTES SECC. I DE 3/8" Y 1/4" m 34.23 400.00 13,692.00 - - - - - - - - - - - - - - 34.23 13,692.00 - - - - - - 34.23 13,692.00

ALCANTARILLA METALICA CIRCULAR TMC Ø=36" m 470.20 321.00 150,932.60 - - - - 65.83 21,130.56 79.93 25,658.54 - - 18.81 6,037.30 - - - - 227.26 72,950.75 78.37 25,155.45 - - 470.19 150,932.60

ALCANTARILLA METALICA CIRCULAR TMC Ø=48" m 45.32 520.00 23,566.40 - - - - - - - - 12.24 6,362.93 - - 10.07 5,236.98 23.01 11,966.49 - - - - - - 45.32 23,566.40

ALCANTARILLA METALICA CIRCULAR TMC D=24" m 88.00 225.00 19,800.00 - - - - - - - - 36.08 8,118.00 32.56 7,326.00 19.36 4,356.00 - - - - - - - - 88.00 19,800.00

MALLA DE ALAMBRE PARA GAVIONES DE 8cm X 10cm d=2.4 mm m2 45.00 40.00 1,800.00 - - - - - - - - - - - - - - 45.00 1,800.00 - - - - - - 45.00 1,800.00

TUBERIA PVC SAP C-10 S/P DE 1" X 5 m m 566.50 12.54 7,103.91 - - - - - - - - - - 21.60 270.86 - - 37.80 474.01 200.00 2,508.00 207.94 2,607.52 99.16 1,243.52 566.50 7,103.91

TUBERIA PVC-SAP C-10 S/P DE 10" X 5 m und 200.00 25.48 5,096.00 - - - - - - - - - - - - - - - - 200.00 5,096.00 - - - - 200.00 5,096.00

PIEDRA CHANCADA 1/2" m3 56.00 85.00 4,760.00 - - - - - - - - - - - - - - - - - - - - 56.00 4,760.00 56.00 4,760.00

PIEDRA CHANCADA 3/4" m3 478.04 85.00 40,633.76 - - - - 1.52 129.12 48.61 4,131.78 101.43 8,621.56 33.33 2,832.75 7.51 638.49 128.38 10,912.54 5.20 441.90 152.07 12,925.62 - - 478.04 40,633.76

PIEDRA MEDIANA DE 6" m3 658.83 40.00 26,353.08 - - - - - - 17.14 685.44 - - 77.56 3,102.48 0.29 11.52 240.68 9,627.31 37.35 1,493.95 264.93 10,597.06 20.88 835.32 658.83 26,353.08

PIEDRA GRANDE DE 8" m3 3,301.30 40.00 132,051.84 1.20 48.00 594.02 23,760.69 528.02 21,120.61 - - - - - - - - 1,485.04 59,401.73 693.02 27,720.81 - - - - 3,301.30 132,051.84

GRAVA FILTRANTE 3"-4 m3 266.40 70.00 18,648.00 - - - - - - - - - - - - - - - - - - 149.85 10,489.50 116.55 8,158.50 266.40 18,648.00

AGREGADO GRUESO DE 3/4" m3 866.13 85.00 73,621.06 - - - - - - 28.56 2,427.60 - - 129.27 10,987.95 0.48 40.80 194.42 16,525.93 160.14 13,611.93 350.22 29,768.50 3.04 258.35 866.13 73,621.06

ARENA FINA m3 0.60 80.00 47.76 - - - - - - - - - - - - - - 0.07 5.47 0.51 41.14 0.00 0.26 0.04 0.89 0.62 47.76

ARENA GRUESA m3 958.43 85.00 81,466.44 - - - - 1.09 92.23 54.14 4,602.04 72.45 6,158.25 111.71 9,495.20 5.69 483.81 223.91 19,032.31 28.91 2,457.01 408.87 34,753.83 51.67 4,391.76 958.43 81,466.44

HORMIGON m3 83.63 60.00 5,017.95 - - - - 1.24 74.40 12.08 725.09 11.01 660.35 3.81 228.70 10.20 611.87 38.38 2,302.82 6.91 414.72 - - - - 83.63 5,017.95

MATERIAL GRANULAR PARA RELLENO m3 8,151.76 20.00 163,035.28 - - 891.03 17,820.52 933.15 18,663.04 - - - - - - - - 3,622.41 72,448.27 1,658.39 33,167.82 400.40 8,008.01 646.38 12,927.62 8,151.76 163,035.28

BASE GRANULAR PARA ALCANTARILLAS m3 26.21 49.87 1,306.99 - - - - 4.30 214.43 5.94 296.12 2.60 129.58 2.51 124.93 0.82 40.84 10.05 501.09 - - - - - - 26.21 1,306.99

AGUA PUESTA EN OBRA m3 11,180.26 1.00 11,180.26 - - 537.80 537.80 652.76 652.76 19.11 19.11 21.85 21.85 45.96 45.96 1.86 1.86 2,097.68 2,097.68 4,032.82 4,032.82 3,755.55 3,755.55 14.88 14.87 11,180.27 11,180.26

CEMENTO PORTLAND TIPO I (42.5 kg) bol 18,160.00 22.50 408,600.03 2.40 54.00 - - 26.85 604.04 1,091.91 24,567.96 1,469.55 33,064.81 2,099.60 47,240.94 157.05 3,533.71 4,442.43 99,954.73 576.92 12,980.75 7,648.23 172,085.10 645.06 14,513.99 18,160.00 408,600.03

YESO BOLSA 25 kg bol 386.09 7.00 2,702.62 - - - - 13.54 94.76 41.43 289.99 18.69 130.84 8.31 58.20 89.25 624.72 114.67 802.71 78.00 546.00 22.20 155.40 - - 386.09 2,702.62

PEGAMENTO CPVC und 1,466.00 5.00 7,330.00 - - - - - - - - - - 86.40 432.00 - - 151.20 756.00 - - 831.75 4,158.73 396.65 1,983.27 1,466.00 7,330.00

ESTACAS DE MADERA und 2,063.40 5.00 10,317.00 763.46 3,817.29 288.88 1,444.38 660.29 3,301.44 268.24 1,341.21 82.54 412.68 - - - - - - - - - - - - 2,063.40 10,317.00

ROLLIZO DE EUCALITO DE 8"X6.00m. pza 506.00 25.00 12,650.00 256.00 6,400.00 100.00 2,500.00 - - - - - - - - 150.00 3,750.00 - - - - - - - - 506.00 12,650.00

MADERA DE LA ZONA p2 38,536.11 2.30 88,633.06 90.00 207.00 180.00 414.00 270.89 623.05 2,496.28 5,741.45 4,070.21 9,361.48 2,601.00 5,982.29 2,003.72 4,608.56 7,816.03 17,976.88 10,153.49 23,353.03 4,628.24 20,365.32 - - 34,309.87 88,633.06

TRIPLAY DE 1.20X2.40 m X 6 mm und 150.00 35.70 5,355.00 75.00 2,677.50 30.00 1,071.00 - - - - - - - - 45.00 1,606.50 - - - - - - - - 150.00 5,355.00

TRIPLAY DE 1.20X2.40X12mm. und 9.00 95.00 855.00 2.25 213.75 4.50 427.50 0.72 68.40 0.81 76.95 - - - - - - 0.72 68.40 - - - - - - 9.00 855.00

MADERA CORRIENTE CEPILLADA p2 1,325.00 3.10 4,107.50 700.00 2,170.00 250.00 775.00 - - - - - - - - 375.00 1,162.50 - - - - - - - - 1,325.00 4,107.50

PINTURA ESMALTE SINTETICO gal 124.44 40.00 4,977.78 14.03 561.15 7.01 280.44 14.27 570.73 13.22 528.94 5.14 205.65 1.66 66.52 17.85 713.97 31.22 1,248.78 15.60 624.00 4.44 177.60 - - 124.44 4,977.78

PINTURA ANTICORROSIVA gal 7.95 30.34 241.17 - - - - - - - - - - - - - - 7.95 241.17 - - - - - - 7.95 241.17

THINNER gal 8.70 15.80 137.53 2.93 46.24 1.11 17.50 2.53 39.99 1.03 16.25 0.32 5.00 - - - - 0.79 12.55 - - - - - - 8.71 137.53

MECHA NARANJA m 253,210.39 0.85 215,228.83 - - 53,344.00 45,342.40 66,431.25 56,466.56 19,848.00 16,870.80 1,168.00 992.80 - - - - 6,464.00 5,494.40 29,171.65 24,795.90 28,839.76 53,699.23 13,607.93 11,566.74 218,874.59 215,228.83

DINAMITA EN CARTUCHO und 77,311.93 8.00 618,495.44 - - 22,291.53 178,332.24 25,835.03 206,680.25 8,088.45 64,707.60 392.42 3,139.36 - - - - 3,045.59 24,364.75 8,409.00 67,272.02 9,249.90 73,999.22 - - 77,311.93 618,495.44

FULMINANTE und 165,261.16 1.50 247,891.74 - - 44,583.06 66,874.59 52,777.69 79,166.53 16,176.90 24,265.35 784.84 1,177.26 - - - - 6,091.19 9,136.78 18,889.54 28,334.31 19,153.97 28,730.97 6,803.97 10,205.95 165,261.15 247,891.74

NITRATO DE AMONIO (ANFO) kg 30,119.53 2.78 83,732.30 - - 7,515.36 20,892.70 9,480.39 26,355.49 2,885.44 8,021.51 206.02 572.74 - - - - 761.40 2,116.69 4,414.73 12,272.94 4,856.20 13,500.23 - - 30,119.53 83,732.30

CARTEL DE OBRA SEGUN DISEÑO 3.6X2.4M und 3.00 850.00 2,550.00 3.00 2,550.00 - - - - - - - - - - - - - - - - - - - - 3.00 2,550.00

SACA VACIOS und 6,336.54 1.00 6,336.54 - - - - 88.15 88.15 - - 239.40 239.40 183.20 183.20 515.08 515.08 5,310.72 5,310.71 - - - - - - 6,336.55 6,336.54

SOLDADURA CELLOCORD P3/16" kg 12.00 15.00 180.00 - - - - - - - - - - - - - - 12.00 180.00 - - - - - - 12.00 180.00

TOTAL 3,977,024.65 47,178.98 539,908.01 635,068.54 289,611.90 166,630.01 108,585.59 49,160.83 668,724.04 658,461.13 730,239.12 83,456.50 3,977,024.65

You created this PDF from an application that is not licensed to print to novaPDF printer (http://www.novapdf.com)