Professional Documents
Culture Documents
PROYECTO
CONSTRUCCION
:
DE PISTAS Y VEREDAS EN LA AVENIDA SIMOIN BOLIVAR DEL CENTRO POBLADO DE CHUQUINGA
UBICACIN
CHUQUINGA - CHALHUANCA
:
- AYMARAES - APURIMAC
Item
Descripcin
Und
Metrado
Precio
SEMANA 01
01
und
1.00
805.63
805.63
GLB
1.00
3,074.82
3,074.82
MES
3.00
130.00
390.00
m2
1,616.74
0.98
1,584.41
1,584.41
m2
1,616.74
1.19
1,923.92
1,923.92
01.02
01.03
01.04
02
02.01
MES 03
SEMANA 02
SEMANA 03
SEMANA04
SEMANA 05
SEMANA 06
SEMANA 07
SEMANA 08
SEMANA 09
2,912.64
2912.6412
SEMANA 10
SEMANA 11
SEMANA 12
283.21
SEMANA 13
OBRAS PRELIMINARES
01.01
01.05
MES 02
Parcial
805.63
3,074.82
390.00
PAVIMENTO
MOVIMIENTO DE TIERRAS
02.01.01
m3
510.53
11.43
5,835.36
5,835.36
02.01.02
m3
663.69
11.15
7,400.14
7,400.14
02.02
02.02.01
m2
1,695.42
2.63
4,458.95
4,458.95
02.03
02.03.01
m3
318.53
20.60
6,561.72
6,561.72
02.03.02
m3
318.53
12.48
3,975.25
1,987.63
02.04
02.04.01
m2
1,695.42
1.19
2,017.55
2,017.55
02.04.02
m2
1,695.42
3.50
5,933.97
2,966.99
02.05
02.05.01
m2
1,695.42
1.19
2,017.55
02.05.02
m2
156.72
37.17
5,825.28
02.05.03
kg
225.22
5.03
1,132.86
283.21
283.21
283.21
02.05.04
kg
473.23
5.21
2,465.53
616.38
616.38
616.38
616.38
02.05.05
m3
362.56
380.27
137,870.69
34,467.67
34467.67
34467.67
34467.67
02.05.06
m2
221.52
61.68
13,663.35
6,831.68
6831.6768
02.05.07
m2
1,800.92
0.61
1,098.56
274.64
274.64
02.05.08
792.31
4.32
3,422.78
03
VEREDAS DE CONCRETO
03.01
DEMOLICIONES
03.01.01
m2
155.32
11.42
1,773.75
03.01.02
m3
34.95
11.73
409.96
409.96
03.02
MOVIMIENTO DE TIERRAS
03.02.01
m2
508.78
1.08
549.48
549.48
03.02.02
m3
101.76
13.06
1,328.99
03.02.03
m3
132.28
11.73
1,551.64
1,551.64
03.03
03.03.01
m2
508.78
5.37
2,732.15
2,732.15
03.03.02
m2
508.78
15.17
7,718.19
1987.63
2966.985
2,017.55
274.64
274.64
3,422.78
1,773.75
1,328.99
7,718.19
MES 01
Item
Descripcin
Und
Metrado
Precio
MES 02
SEMANA 01
SEMANA 02
SEMANA 03
SEMANA04
SEMANA 05
SEMANA 06
SEMANA 07
03.04
CONCRETO EN VEREDAS
03.04.01
m2
155.95
30.91
4,820.41
4,820.41
03.04.02
m3
38.16
333.23
12,716.06
3,814.82
8,901.24
03.04.03
m3
23.39
333.23
7,794.25
2,338.27
5,455.97
03.04.04
m2
508.78
0.61
310.36
93.11
93.11
03.04.05
202.80
3.76
762.53
04
04.01
m2
1,616.74
1.71
2,764.63
05
OBRAS COMPLEMENTARIAS
05.01
SEALES PREVENTIVAS
und
6.00
1,295.63
COSTO DIRECTO
SUB TOTAL
GASTOS GENERALES
TOTAL PRESUPUESTO
% AVANCE PARCIAL
% AVANCE ACUMULADO
MES 03
Parcial
SEMANA 08
SEMANA 09
SEMANA 10
SEMANA 11
SEMANA 12
124.14
762.53
2,764.63
7,773.78
264,464.51
264,464.51
26,446.45
290,910.96
SEMANA 13
7,773.78
4,703.96
4,703.96
470.40
5,174.36
1.78 %
1.78 %
15,009.26
15,009.26
1,500.93
16,510.19
5.68 %
7.45 %
18,371.55
18,371.55
1,837.16
20,208.71
6.95 %
14.40 %
6,271.42
6,271.42
627.14
6,898.56
2.37 %
16.77 %
12,702.73
12,702.73
1,270.27
13,973.00
4.80 %
21.58 %
14,033.60
14,033.60
1,403.36
15,436.96
5.31 %
26.88 %
16,467.87
16,467.87
1,646.79
18,114.66
6.23 %
33.11 %
3,036.78
3,036.78
303.68
3,340.46
1.15 %
34.26 %
38,554.55
38,554.55
3,855.46
42,410.01
14.58 %
48.84 %
42,473.59
42,473.59
4,247.36
46,720.95
16.06 %
64.90 %
42,473.59
42,473.59
4,247.36
46,720.95
16.06 %
80.96 %
35,641.91
35,641.91
3,564.19
39,206.10
13.48 %
94.43 %
14,723.71
14,723.71
1,472.37
16,196.08
5.57 %
100.00 %