You are on page 1of 1

CRONOGRAMA DE ADQUISICIÓN DE MATERIALES

PROYECTO: ADICIONAL DE OBRA N° 01

FECHA: Feb-19
PLAZO: 30 DIAS CALENDARIOS

Código Recurso Unidad Cantidad Precio S/. Parcial S/. MES 1

MANO DE OBRA
0147010002 OPERARIO hh 1348.48 S/20.10 S/27,104.49 S/27,104.49
0147010003 OFICIAL hh 1481.46 S/16.50 S/24,444.01 S/24,444.01
0147010004 PEON hh 2890.08 S/14.84 S/42,888.81 S/42,888.81
MATERIALES
0202000007 ALAMBRE NEGRO RECOCIDO # 16 kg 1.10 S/3.40 S/3.74 S/3.74
0202000008 ALAMBRE NEGRO RECOCIDO # 8 kg 414.87 S/3.40 S/1,410.54 S/1,410.54
0202000010 ALAMBRE NEGRO Nº 16 kg 338.73 S/3.40 S/1,151.70 S/1,151.70
0202010022 CLAVOS PARA MADERA C/C 3" kg 258.51 S/5.50 S/1,421.79 S/1,421.79
0203020004 ACERO DE REFUERZO fy=4200 kg/cm2, GRADO 60 kg 10193.04 S/3.00 S/30,579.11 S/30,579.11
0204000000 ARENA FINA m3 0.32 S/90.00 S/29.21 S/29.21
0205000003 PIEDRA CHANCADA DE 1/2" m3 110.12 S/80.00 S/8,809.57 S/8,809.57
0205000015 MATERIAL CLASIFICADO GRANULAR # 1 m3 44.86 S/135.00 S/6,055.56 S/6,055.56
0205000032 PIEDRA MEDIANA m3 10.09 S/50.00 S/504.35 S/504.35
0205010004 ARENA GRUESA m3 75.25 S/80.00 S/6,020.22 S/6,020.22
0205010019 MATERIAL DE PRESTAMO SELECCIONADO OBRA m3 394.67 S/40.00 S/15,786.68 S/15,786.68
0205030071 PIEDRA ZARANDEADA DE 34" m3 1.00 S/120.00 S/120.00 S/120.00
0212100103 TAPA PARA BUZON F°F° D=0.60 INC. ANCLAJE pza 1.00 S/400.00 S/400.00 S/400.00
0213000006 ASFALTO RC-250 gal 21.58 S/15.00 S/323.73 S/323.73
0221000001 CEMENTO PORTLAND TIPO I (42.5 kg) bls 1298.27 S/24.00 S/31,158.58 S/31,158.58
0226080093 BISAGRA DE FIERRO DE 3" u 10.00 S/5.50 S/55.00 S/55.00
0229060001 YESO kg 2.94 S/1.00 S/2.94 S/2.94
0229500003 SOLDADURA CELLOCORD 1/8" kg 1.00 S/15.80 S/15.80 S/15.80
0238000000 HORMIGON (PUESTO EN OBRA) m3 6.05 S/45.00 S/272.35 S/272.35
0239020099 CORDEL m 29.36 S/0.25 S/7.34 S/7.34
0239050000 AGUA m3 33.51 S/4.00 S/134.02 S/134.02
0243920002 MADERA CORRIENTE p2 5.87 S/3.00 S/17.62 S/17.62
0243920003 MADERA PARA ENCOFRADO p2 3523.35 S/3.50 S/12,331.71 S/12,331.71
0244030021 TRIPLAY DE 4' X 8' X 4 mm pl 1.00 S/26.00 S/26.00 S/26.00
0250030007 MARCO Y TAPA F°F° BUZON D=0.60m x 90kg pza 1.00 S/527.00 S/527.00 S/527.00
0251010061 ANGULO 2"x1/4"x6m pza 2.40 S/125.00 S/300.00 S/300.00
0251040130 PLATINA 2"x1/4"x6m pza 13.75 S/67.50 S/928.13 S/928.13
0254010001 PINTURA ESMALTE SINTETICO gal 1.47 S/48.00 S/70.46 S/70.46
EQUIPOS
0348000065 MAQUINA DE SOLDAR hm 4.00 S/15.00 S/60.00 S/60.00
0348010011 MEZCLADORA DE CONCRETO DE 9 -11p3 hm 111.90 S/25.00 S/2,797.42 S/2,797.42
0348040023 CAMION VOLQUETE 4 X 2 140-210 HP 6 m3 hm 0.31 S/150.00 S/47.09 S/47.09
0348040036 CAMION VOLQUETE 15 m3 hm 24.92 S/150.00 S/3,738.47 S/3,738.47
0348090011 MOLDE METALICO PARA BUZON u 1.00 S/70.00 S/70.00 S/70.00
0348960005 CIZALLA PARA CORTE DE FIERRO hm 429.71 S/5.00 S/2,148.55 S/2,148.55
0349030001 COMPACTADOR VIBRATORIO TIPO PLANCHA 4 HP hm 172.59 S/15.00 S/2,588.78 S/2,588.78
0349040007 CARGADOR SOBRE LLANTAS 80-95 HP 1.5-1.75 yd3 hm 25.24 S/180.00 S/4,542.66 S/4,542.66
0349070006 VIBRADOR DE CONCRETO 3/4" - 2" hm 49.52 S/15.00 S/742.83 S/742.83
0349880020 NIVEL TOPOGRAFICO hm 4.70 S/15.00 S/70.46 S/70.46
0349880021 ESTACION TOTAL hm 9.40 S/20.00 S/187.90 S/187.90

COSTO DIRECTO S/229,894.62 S/229,894.62


MES 1
AVANCE PARCIAL PROGRAMADO 100.00%
AVANCE ACUMULADO PROGRAMADO 100.00%

You might also like