J&J

Vivienda

Calendario Valorizado de Avance de Obra

Obra
Ubicacion
Costo A

: CERCO PERIMETRICO
: SOCABAYA - AREQUIPA - AREQUIPA
: Jun - 2015

: Pedro Flores

Cliente

PLAZO DE EJECUCION
Item

Descripcion

Unid

Precio
Unitario

Metrado

Parcial

01 Dias

01 Dias

01 Dias

01 Dias

01 Dias

01 Dias

01 Dias

01 Dias

01 Dias

01 Dias

01 Dias

01 Dias

01 Dias

01 Dias

01 Dias

01 Dias

TOTAL
17 Dias

01 Dias

ESTRUCTURAS
01

CERCO PERIMETRICO

01.01

MURO DE SOGA LADRILLO KING KONG

m2

144.00

11,553.12

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.52

11,553.12

11,553.12

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.60

679.52

11,553.12

10 %

1,155.31

67.96

67.96

67.96

67.96

67.96

67.96

67.96

67.96

67.96

67.96

67.96

67.96

67.96

67.96

67.96

67.96

67.95

1,155.31

5%

577.66

33.98

33.98

33.98

33.98

33.98

33.98

33.98

33.98

33.98

33.98

33.98

33.98

33.98

33.98

33.98

33.98

33.98

577.66
13,286.09

COSTO DIRECTO
GASTOS GENERALES
UTILIDADES

80.23

###
SUBTOTAL

13,286.09

781.54

781.54

781.54

781.54

781.54

781.54

781.54

781.54

781.54

781.54

781.54

781.54

781.54

781.54

781.54

781.54

781.45

2,524.36

148.49

148.49

148.49

148.49

148.49

148.49

148.49

148.49

148.49

148.49

148.49

148.49

148.49

148.49

148.49

148.49

148.52

2,524.36

15,810.45

930.03

930.03

930.03

930.03

930.03

930.03

930.03

930.03

930.03

930.03

930.03

930.03

930.03

930.03

930.03

930.03

929.97

15,810.45

TOTAL ACUMULADO

930.03

1,860.06

2,790.09

3,720.12

4,650.15

5,580.18

6,510.21

7,440.24

8,370.27

9,300.30

10,230.33

11,160.36

12,090.39

13,020.42

13,950.45

14,880.48

15,810.45

PORCENTAJE DE AVANCE

5.88%

5.88%

5.88%

5.88%

5.88%

5.88%

5.88%

5.88%

5.88%

5.88%

5.88%

5.88%

5.88%

5.88%

5.88%

5.88%

5.92%

PORCENTAJE ACUMULADO

5.88%

11.76%

17.64%

23.52%

29.40%

35.28%

41.16%

47.04%

52.92%

58.80%

64.68%

70.56%

76.44%

82.32%

88.20%

94.08%

100.00%

IGV

19 %

###
TOTAL

Pgina 1 de 4

J&J

Vivienda

Calendario Valorizado de Avance de Obra

Obra
Ubicacion
Costo A

DIAS CALEND
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

: CERCO PERIMETRICO
: SOCABAYA - AREQUIPA - AREQUIPA
: Jun - 2015

AVANCE

Cliente

: Pedro Flores

AVANCE ACUMULADO

5.88%

5.88%

5.88%

11.76%

5.88%

17.64%

5.88%

23.52%

5.88%

29.40%

5.88%

35.28%

5.88%

41.16%

5.88%

47.04%

5.88%

52.92%

5.88%

58.80%

5.88%

64.68%

30.00%

5.88%

70.56%

20.00%

5.88%

76.44%

10.00%

5.88%

82.32%

0.00%

5.88%

88.20%

5.88%

94.08%

5.92%

100.00%

CURVA S
100.00%
90.00%
80.00%
70.00%
60.00%
50.00%
40.00%

10 11 12

13 14

15 16

17 18

CERCO PERIMTRICO ACUMULADO

CERCO PERIMETRICO

372

Inicio de Obra

0 horas

ESTRUCTURAS

372 horas

CERCO PERIMETRICO

372 horas

MURO DE SOGA LADRILLO KING KONG

Termino de Obra

372 horas
0 horas

Curva s trabajo plan

100.00%
90.00%
80.00%
70.00%
60.00%
%acumulado

50.00%
40.00%
30.00%
20.00%
10.00%
0.00%
semana

semana 1

semana
semana 1
semana 2
semana3
0.00%
40.00%
80.00%
100.00%
0

148.8

297.6

372

0 horas

0 horas
148.8
horas
148.8

0 horas

0 horas

297.6 horas

372 horas

horas
0 horas 148.8 horas

297.6 horas

372 horas

297.6 horas

372 horas

0 horas

0 horas

0 horas
0 horas
0 horas

0 horas

va s trabajo planificado

80.00%

semana 1

semana 2

semana3