CRONOGRAMA DE ADQUISICION DE MATERIALES

PROYECTO : CREACIÓN DE LOSA DE RECREACIÓN MULTIUSO EN LA LOCALIDAD DE COCHABAMBA, DISTRITO DE COCHABAMBA - CHOTA - CAJAMARCA

LUGAR : COCHABAMBA
DISTRITO : COCHABAMBA

1er MES 2do MES 3er MES 4to MES

COD UNIDAD
DESCRIPCIÓN DE PARTIDA CANTIDAD PRECIO PARCIAL
PARTIDA MEDIDA S/. S/. S/. S/.

02 MATERIALES
0202000007 ALAMBRE NEGRO RECOCIDO # 16 kg 254.73 3.81 970.51 158.56 320.21 208.15 283.60
0202000008 ALAMBRE NEGRO RECOCIDO # 8 kg 200.02 3.81 762.09 124.51 251.45 163.44 222.69
0202010003 CLAVOS PARA MADERA C/C 2" kg 1.43 3.81 5.43 0.89 1.79 1.16 1.59
0202010005 CLAVOS PARA MADERA C/C 3" kg 155.15 3.81 591.12 96.57 195.04 126.78 172.73
0202080008 PERNO DE ANCLAJE PARA INODORO pza 16.00 1.27 20.32 3.32 6.70 4.36 5.94
0202080010 PERNO DE SUJECION PARA INODORO und 16.00 1.27 20.32 3.32 6.70 4.36 5.94
0202510010 PERNOS 1/2" X 4" und 22.88 2.97 67.95 11.10 22.42 14.57 19.86
0202510028 PERNOS 1/2" X 2" CON T/A pza 88.72 2.97 263.50 43.05 86.94 56.51 77.00
0202970002 ACERO DE REFUERZO FY=4200 GRADO 60 kg 4,575.33 2.79 12,765.18 2,085.50 4,211.79 2,737.74 3,730.14
0203030100 FIERRO DE ANCLAJE 1/2" kg 22.93 2.79 63.98 10.45 21.11 13.72 18.70
0204000000 ARENA FINA m3 14.33 90.00 1,289.50 210.67 425.46 276.56 376.81
0204010002 TIERRA CERNIDA m3 0.60 80.00 48.00 7.84 15.84 10.29 14.03
0205000003 PIEDRA CHANCADA DE 1/2" m3 92.96 110.00 10,226.04 1,670.67 3,374.02 2,193.18 2,988.17
0205000004 PIEDRA CHANCADA DE 3/4" m3 0.65 100.00 65.26 10.66 21.53 14.00 19.07
0205000009 PIEDRA GRANDE DE 8" m3 128.62 50.85 6,540.27 1,068.51 2,157.92 1,402.69 1,911.15
0205000011 PIEDRA MEDIANA DE 6" m3 9.90 50.85 503.60 82.27 166.16 108.01 147.16
0205010004 ARENA GRUESA m3 71.38 110.00 7,852.22 1,282.85 2,590.79 1,684.06 2,294.51
0205030075 MATERIAL GRANULAR m3 72.96 42.37 3,091.32 505.04 1,019.96 662.99 903.32
0205510008 GRAVA SELECCIONADA 1/4" m3 11.62 100.00 1,162.00 189.84 383.40 249.21 339.55
0205510009 GRAVA SELECCIONADA 3/4" m3 11.62 100.00 1,162.00 189.84 383.40 249.21 339.55
0206980001 CONECTOR und 1.00 12.00 12.00 1.96 3.96 2.57 3.51
0207010000 CABLE TW # 14 AWG 2.5 MM2 m 244.50 0.81 198.05 32.36 65.34 42.47 57.87
0207010053 CABLE TW # 10 AWG - 4 MM2 m 140.90 3.39 477.65 78.04 157.60 102.44 139.58
0207200001 CABLE AWG-TW # 6 m 2.00 4.50 9.00 1.47 2.97 1.93 2.63
0210020023 INODORO MONTECARLO A.I. T.BAJO BLANCO COMERCI und 8.00 127.12 1,016.96 166.14 335.54 218.11 297.17
0210040092 LAVATORIO SONNET BLANCO COMERCIAL pza 7.00 76.27 533.89 87.22 176.15 114.50 156.01
0210070001 JABONERA C/ASA P/BANO 15x15 COLOR und 6.00 25.42 152.52 24.92 50.32 32.71 44.57
0210080000 TOALLERA C/BARRA PLASTICA BLANCA und 6.00 38.14 228.84 37.39 75.50 49.08 66.87
0210100052 PAPELERA LOSA C/EJE BLANCO EXTRA und 8.00 20.34 162.72 26.58 53.69 34.90 47.55
0210120045 TRAMPA "P" CROMADA P/LAVAT.JAMECO 1 1/4" und 7.00 16.10 112.70 18.41 37.18 24.17 32.93
0210120050 TUBO PROLONG.P/DES/BCE/CROM 1 1/4"X5"C/TUERC pza 14.00 11.02 154.28 25.21 50.90 33.09 45.08
0210130008 DUCHA GIRATORIA, BRAZO Y CANOPLA 2 LLAVES und 6.00 122.88 737.28 120.45 243.26 158.12 215.44
0210140001 ACCESORIO COMPLETO BRONCE TANQUE BAJO und 8.00 14.41 115.28 18.83 38.04 24.72 33.69
0210140039 TUBO ABAS.CU.FLEX.TERM/M-H 1/2"x5/8"30cm und 8.00 10.17 81.36 13.29 26.84 17.45 23.77
0210150022 REGISTRO DE BRONCE DE 4" und 2.10 7.20 15.12 2.47 4.99 3.24 4.42
0210160022 ASIENTO W.C. PLASTICO und 8.00 21.19 169.52 27.70 55.93 36.36 49.54
0211440023 CONDENSADOR VM 500W und 4.00 42.37 169.48 27.69 55.92 36.35 49.52
0211920021 REFLECTOR DE 500 W und 4.00 200.00 800.00 130.70 263.96 171.58 233.77
0212000047 TABLERO GABINETE METAL 04 LLAVES pza 1.00 29.66 29.66 4.85 9.79 6.36 8.67
0212010005 TOMACORRIENTE DOBLE PLANO BAKELITA und 13.00 9.32 121.16 19.79 39.98 25.99 35.40
0212020088 INTERRUPTOR TERMOMAGNETICO DE 2x30A und 2.00 33.90 67.80 11.08 22.37 14.54 19.81
0212090003 CAJA OCTOGONAL GALV. LIVIANA 4"x4"x2 1/2 und 13.00 2.19 28.47 4.65 9.39 6.11 8.32
0212090030 CAJA RECTANG GALV PESADA 4"x2 1/8"x2 1/8 und 8.50 2.97 25.25 4.12 8.33 5.41 7.38
0212090062 CAJA OCTOGONAL GALV. LIVIANA 4"x4"x2 1/2 und 17.00 2.19 37.23 6.08 12.28 7.98 10.88
0213000006 ASFALTO RC-250 gln 26.48 12.71 336.56 54.99 111.05 72.18 98.35
0217000007 LADRILLO K.K. 18 HCOS. 9x13x24 CM und 10,571.60 0.80 8,457.28 1,381.70 2,790.43 1,813.83 2,471.32
0217010004 LADRILLO P/TECHO DE 15x30x30 CM 8 HCOS. und 1,267.71 0.80 1,014.17 165.69 334.62 217.51 296.35
0217700010 GANCHO GALV. PARA TEJA ANDINA pza 38.27 12.71 486.36 79.46 160.47 104.31 142.12
0221000000 CEMENTO PORTLAND TIPO I (42.5KG) BOL 1,797.00 24.50 44,026.61 7,192.80 14,526.32 9,442.37 12,865.11
0221030012 CAJA DE CONCRETO POZO PUESTA A TIERRA und 1.00 250.00 250.00 40.84 82.49 53.62 73.05
0221050003 PEGAMENTO PARA CERAMICOS BOL 62.93 13.56 853.31 139.41 281.54 183.01 249.35
0224000029 CERAMICA DE COLOR 30cm x 30cm m2 213.10 25.00 5,327.49 870.37 1,757.77 1,142.58 1,556.76
0224000031 FRAGUA PARA PISOS kg 92.30 4.24 391.35 63.94 129.12 83.93 114.36
0224040001 CONTRAZOCALO DE MAYOLICA DE 15 CM DE 1RA m 23.94 15.00 359.10 58.67 118.48 77.02 104.93
0226000080 TORNILLO AUTOROSCANTE DE Nº 12 x 1 1/4" C/ARAN und 261.33 0.42 109.76 17.93 36.21 23.54 32.07
0226070055 CERRADURA EXTERIOR DE DOS GOLPES und 6.00 38.14 228.84 37.39 75.50 49.08 66.87
0229040001 CINTA AISLANTE rll 1.30 3.39 4.41 0.72 1.45 0.95 1.29
0229050011 MASILLA kg 0.08 2.54 0.20 0.03 0.07 0.04 0.06
0229050013 PLOMO ELECTROLITICO kg 0.40 29.66 11.86 1.94 3.91 2.54 3.47
0229130010 CINTA TEFLON und 0.70 1.69 1.18 0.19 0.39 0.25 0.35
0229220001 CORDEL m 183.81 0.30 55.14 9.01 18.19 11.83 16.11
0229500091 SOLDADURA kg 155.26 2.00 310.52 50.73 102.45 66.60 90.74
0229600003 ARCOS PARA FULBITO INC. TABLERO DE BASQUET,PT pza 2.00 1,500.00 3,000.00 490.12 989.83 643.41 876.64
0230020001 YESO DE 28 Kg BOL 3.28 6.78 22.20 3.63 7.33 4.76 6.49
0230100000 VARILLA DE COBRE DE 1/2" x 2.40m und 1.00 110.00 110.00 17.97 36.29 23.59 32.14
0230460024 PELOTAS PARA FULBITO und 1.00 33.90 33.90 5.54 11.19 7.27 9.91
0230460032 SILICONA und 1.89 8.47 15.99 2.61 5.28 3.43 4.67
0230460036 PEGAMENTO PARA PVC gln 1.68 76.27 128.44 20.98 42.38 27.55 37.53
0230460039 PELOTAS DE BASQUET und 1.00 59.32 59.32 9.69 19.57 12.72 17.33
0230460041 PELOTAS DE VOLEY und 1.00 33.90 33.90 5.54 11.19 7.27 9.91
0230470003 SOLDADURA CELLOCORD P 3/16" kg 223.33 11.02 2,461.09 402.08 812.02 527.83 719.16
0230650021 JUNTA DE COLOCACION PVC cto 2.31 3.39 7.82 1.28 2.58 1.68 2.29
0232970001 MOVILIZACION DE EQUIPOS Y MAQUINARIA PESADA GLB 1.00 7,424.87 7,424.87 1,213.03 2,449.79 1,592.41 2,169.64
 CRONOGRAMA DE ADQUISICION DE MATERIALES

PROYECTO : CREACIÓN DE LOSA DE RECREACIÓN MULTIUSO EN LA LOCALIDAD DE COCHABAMBA, DISTRITO DE COCHABAMBA - CHOTA - CAJAMARCA

LUGAR : COCHABAMBA
DISTRITO : COCHABAMBA

1er MES 2do MES 3er MES 4to MES

COD UNIDAD
DESCRIPCIÓN DE PARTIDA CANTIDAD PRECIO PARCIAL
PARTIDA MEDIDA S/. S/. S/. S/.
0238000000 HORMIGON m3 126.53 50.85 6,433.82 1,051.12 2,122.80 1,379.86 1,880.04
0239010101 ALQUILER DE LOCAL PARA ALMACEN Y GUARDIANIA mes 4.00 250.00 1,000.00 163.37 329.94 214.47 292.21
0239050000 AGUA m3 25.79 0.50 12.90 2.11 4.25 2.77 3.77
0239100021 CARTEL DE GIGANTOGRAFIA 3.60 x 2.40m m2 8.64 34.33 296.61 48.46 97.87 63.61 86.67
0239160010 BROCHA und 3.67 15.25 56.00 9.15 18.48 12.01 16.36
0239300003 TECNOPORT m2 49.65 5.08 252.22 41.21 83.22 54.09 73.70
0243010003 MADERA TORNILLO p2 190.66 3.98 758.83 123.97 250.37 162.75 221.74
0243010007 MADERA TORNILLO PARA ENCOFRADOS INCLUYE COR p2 2,498.38 3.98 9,943.57 1,624.52 3,280.82 2,132.59 2,905.63
0243160053 REGLA DE MADERA p2 32.28 4.24 136.86 22.36 45.16 29.35 39.99
0243550001 ANDAMIO DE MADERA p2 413.92 3.98 1,647.40 269.14 543.55 353.32 481.39
0245010001 MADERA TORNILLO INC.CORTE P/ENCOFRADO p2 293.71 3.98 1,168.95 190.98 385.69 250.70 341.58
0246000000 MALLA CUADRADA CRIPADA GALVANIZADA # 10 m2 425.60 15.25 6,490.40 1,060.36 2,141.47 1,391.99 1,896.57
0250010000 CAJA DE DESAGUE DE 12"X24" und 1.00 19.49 19.49 3.18 6.43 4.18 5.70
0250060010 TAPA C/MARCO FºFº DE DESAGUE 12" X 24" pza 1.00 32.20 32.20 5.26 10.62 6.91 9.41
0251010000 ANGULO 3/4"x3/4"x1/8"x 6m. pza 14.27 15.25 217.56 35.54 71.78 46.66 63.57
0251010001 ANGULO 1"x1"x1/8" x6m. pza 31.89 19.49 621.44 101.53 205.04 133.28 181.59
0251010015 ANGULO 2"x2"x1/4" x6m. pza 39.80 80.51 3,204.62 523.55 1,057.35 687.29 936.43
0251010058 ANGULO 2"x2"x1/4" m 1.20 13.42 16.10 2.63 5.31 3.45 4.71
0251010059 ANGULO 1 1/2"x1 1/2"x1/8" x6m. pza 121.53 30.51 3,707.97 605.79 1,223.42 795.25 1,083.51
0251070005 TUBO CUADRADO DE ACERO 2"x2" m 128.52 21.89 2,813.30 459.62 928.23 603.37 822.08
0251070006 TUBO CUADRADO DE FIERRO 3"x3" m 201.60 27.12 5,467.35 893.22 1,803.92 1,172.58 1,597.63
0251130002 PLATINA DE FIERRO 1/ 8" X 1 1/2"X 6 M. pza 4.28 16.95 72.55 11.85 23.94 15.56 21.20
0251130007 PLATINA DE FIERRO 1/4" X 1 1/2" X 6 M. pza 12.01 33.90 407.26 66.54 134.37 87.35 119.01
0251160004 PLATINAS DE 3/16" m 44.36 5.00 221.80 36.24 73.18 47.57 64.81
0252120010 PERFIL TEE 1/8" m 17.74 20.00 354.88 57.98 117.09 76.11 103.70
0253030027 THINER gln 5.42 13.56 73.43 12.00 24.23 15.75 21.46
0254010015 IMPRIMANTE gln 92.49 16.53 1,528.86 249.78 504.44 327.89 446.75
0254020036 PINTURA ESMALTE PARA TRAFICO gln 3.06 50.85 155.60 25.42 51.34 33.37 45.47
0254020050 PINTURA ESMALTE SINTETICO gln 1.18 32.20 37.92 6.19 12.51 8.13 11.08
0254030027 PINTURA LATEX SUPERMATE gln 28.46 25.42 723.41 118.19 238.69 155.15 211.39
0254060000 PINTURA ANTICORROSIVA gln 1.18 33.90 39.92 6.52 13.17 8.56 11.66
0254900001 SULFATO DE MAGNESIO kg 2.00 22.30 44.60 7.29 14.72 9.57 13.03
0257000005 PLANCHA DE ACERO 1.6mm x 1.22 m x 2.40m pln 16.35 152.54 2,493.97 407.45 822.87 534.88 728.77
0259000018 TEJA ANDINA ETERNIT 1.18m x0.745m x5mm und 172.48 30.00 5,174.40 845.36 1,707.26 1,109.75 1,512.02
0259000024 FLEXIFORTE 1.83m x1.10m, e=1.90 mm ROJO TEJA pza 60.11 32.20 1,935.41 316.20 638.58 415.09 565.55
0259020024 CUMBRERA TEJA ANDINA pza 18.85 12.00 226.20 36.96 74.63 48.51 66.10
0261000010 PLANCHA GALVANIZADA DE 3/32" m2 4.44 30.00 133.08 21.74 43.91 28.54 38.89
0263010001 POSTES PARA NET INCL. MALLA, PINTURA (2 POSTES) pza 2.00 254.24 508.48 83.07 167.77 109.05 148.58
0263010013 POSTE DE F°G° 3" A 2" H=6.00M INC/ACCESORIOS und 4.00 600.00 2,400.00 392.10 791.87 514.73 701.31
0265000058 BARRA DE APOYO DISCAPACITADOS EN ACERO INOXIDA m 4.00 50.00 200.00 32.67 65.99 42.89 58.44
0265020100 TUBO REDONDO DE FIERRO DE 3" m 46.31 24.01 1,111.78 181.64 366.83 238.44 324.88
0265020102 TUBO Fº Gº DE 1" m 25.20 5.65 142.38 23.26 46.98 30.54 41.61
0265020103 TUBO Fº Gº DE 2" m 64.55 18.36 1,185.14 193.62 391.03 254.18 346.31
0265050011 UNION UNIVERSAL DE Fo. GALV. DE 1/2" und 12.00 5.08 60.96 9.96 20.11 13.07 17.81
0265050012 UNION UNIVERSAL DE Fo. GALV. DE 3/4" und 2.00 7.63 15.26 2.49 5.03 3.27 4.46
0265450001 NIPLE DE F° GALV. DE 1/2" x 1 1/4" und 12.00 1.69 20.28 3.31 6.69 4.35 5.93
0265450009 NIPLE DE F° GALV. DE 3/4" X 1 1/2" und 2.00 2.12 4.24 0.69 1.40 0.91 1.24
0269000029 TUBERIA CO.SIMP.NORM. U.F. 6" m 2.00 25.00 50.00 8.17 16.50 10.72 14.61
0272000016 TUB. PVC SAP PRESION C-10 EC DE 1/2" x5m und 35.76 7.63 272.85 44.58 90.02 58.52 79.73
0272000030 TUB. PVC SAP PRESION C-10 C/R. 3/4" x 5m und 6.30 9.75 61.43 10.04 20.27 13.17 17.95
0272070000 TEE PVC SAP DE 1/2" C/R PARA AGUA und 121.20 1.69 204.83 33.46 67.58 43.93 59.85
0272070001 TEE PVC SAP 3/4" C/R P/AGUA und 30.30 2.54 76.96 12.57 25.39 16.51 22.49
0272080010 TUB. PVC SAP P/INST. ELECT. DE 3/4" pza 161.80 2.54 410.97 67.14 135.60 88.14 120.09
0272090001 CURVA PESADO PVC SAP P/INST. ELECT. 3/4" und 17.00 0.85 14.45 2.36 4.77 3.10 4.22
0272110001 CONEXION A CAJA PVC SAP INST ELECT 3/4" und 34.00 0.85 28.90 4.72 9.54 6.20 8.44
0272140001 CODO DE 90 PVC SAL DE 2" und 18.00 2.11 37.98 6.20 12.53 8.15 11.10
0272140003 CODO DE 90 PVC SAL DE 4" und 8.00 4.66 37.28 6.09 12.30 8.00 10.89
0272160001 RAMAL TEE SIMPLE PVC SAL DE 2" und 16.00 2.12 33.92 5.54 11.19 7.27 9.91
0272170003 TEE SANITARIA SIMPLE PVC SAL DE 4" und 16.00 5.93 94.88 15.50 31.31 20.35 27.73
0272170019 TEE SANITARIA SIMP C/REDUC PVC SAL 4"A2" und 16.00 5.93 94.88 15.50 31.31 20.35 27.73
0272250001 CURVA PVC -SEL 3/4" und 18.48 0.85 15.71 2.57 5.18 3.37 4.59
0272290002 TUBERIA PVC ISO 4435 DN 110MM S-25, INC./ANILLO m 6.00 10.60 63.60 10.39 20.98 13.64 18.58
0272300072 TUBERIA PVC SAP P/INST. ELECT. DE 3/4" X 3M m 0.33 3.70 1.23 0.20 0.41 0.26 0.36
0272300079 CODO 90° C/RPVC SAP P/AGUA DE 3/4" und 83.04 1.69 140.34 22.93 46.30 30.10 41.01
0272300080 CODO 90° PVC DE 160MM und 8.00 6.00 48.00 7.84 15.84 10.29 14.03
0272320003 YEE PVC SAL C/REDUCC. 4" - 2" und 9.00 5.51 49.59 8.10 16.36 10.64 14.49
0272530104 SILLA YEE 45º PVC DN 160X110 S-25 und 1.00 38.14 38.14 6.23 12.58 8.18 11.14
0273010007 TUBO PVC SAL 2" X 3m m 52.50 2.97 155.93 25.47 51.45 33.44 45.56
0273010029 TUBERIA PVC SAL 4" x 3m m 26.25 6.50 170.63 27.88 56.30 36.59 49.86
0273010035 TUBO PVC SAL P/ DESAGUE DE 2" und 16.20 2.97 48.11 7.86 15.87 10.32 14.06
0273010036 TUBO PVC SAL P/ DESAGUE DE 4" und 27.20 6.50 176.80 28.88 58.33 37.92 51.66
0273160002 YEE PVC SAL DE 2" X 2" und 7.00 2.54 17.78 2.90 5.87 3.81 5.20
0273160007 YEE PVC SAL DE 4" X 4" pza 8.40 7.63 64.09 10.47 21.15 13.75 18.73
0273230001 SOMBRERO DE VENTILACION PVC SAL 2" pza 2.10 3.81 8.00 1.31 2.64 1.72 2.34
0274040002 CONEXION A CAJA PVC SAP 3/4" (20 mm) und 26.00 0.85 22.10 3.61 7.29 4.74 6.46
0275010012 TUBO PVC SEL (E/C) 3/4" X 3.00 M. und 19.50 2.54 49.53 8.09 16.34 10.62 14.47
0275120002 UNION PVC SEL 3/4" pza 13.00 0.85 11.05 1.81 3.65 2.37 3.23
0277000002 VALVULA COMPUERTA DE BRONCE DE 1/2" und 6.00 12.71 76.26 12.46 25.16 16.36 22.28
0277000003 VALVULA COMPUERTA DE BRONCE DE 3/4" und 1.00 20.34 20.34 3.32 6.71 4.36 5.94
0279010027 VIDRIO SEMIDOBLE p2 207.69 4.24 880.61 143.87 290.55 188.86 257.32
0279500004 ESPEJO DE 50X60 und 2.00 50.00 100.00 16.34 32.99 21.45 29.22
SUBTOTAL 31,955.13 64,535.42 41,949.21 57,155.26
TOTAL 195,595.03
16.34% 32.99% 21.45% 29.22%