Professional Documents
Culture Documents
LIMPIEZA Y REPLANTEO
Replanteo
1.00 p.a.
RD$
10,000.00
RD$
10,000.00
Subtotal
RD$
RD$
RD$
RD$
RD$
RD$
RD$
RD$
18,900.00
10,935.00
1,458.00
4,009.50
720.00
3,348.40
55,036.54
56,925.00
Subtotal
RD$ 151,332.44
RD$
RD$
RD$
RD$
RD$
RD$
RD$
RD$
RD$
63,465.36
5,112.00
8,462.05
23,270.63
62,353.80
22,462.94
687,690.00
14,708.22
12,289.14
Subtotal
RD$ 899,814.15
RD$
RD$
RD$
RD$
RD$
57,034.80
5,069.76
19,537.50
13,941.84
83,427.63
Subtotal
RD$ 179,011.53
23,600.00
295.30
295.30
324.83
150.00
97.20
350.00
RD$
RD$
RD$
RD$
RD$
RD$
RD$
47,200.00
10,748.92
26,960.89
11,693.88
3,000.00
19,023.98
12,600.00
Subtotal
RD$ 131,227.67
905.60
1,186.30
RD$
RD$
21,734.40
126,459.58
Subtotal
RD$ 148,193.98
############ ################
MOVIMIENTO DE TIERRA
Extraccin de capa vegetal (h=20cm)
Excavacion Zapata Cancha
Excavacion Zapata Gradas
Excavacion Zapata Baos y Vestidores
Excavacion Zapata Soporte Tablero
Relleno de reposicion
Bote de Material
Relleno Compactado Caliche (interior de cancha)
140.00
24.30
3.24
8.91
1.60
15.22
211.68
90.00
m3
m3
m3
m3
m3
m3
m3
m3
RD$
RD$
RD$
RD$
RD$
RD$
RD$
RD$
135.00
450.00
450.00
450.00
450.00
220.00
260.00
632.50
8.10
0.60
1.08
2.97
36.00
0.94
450.00
0.92
0.60
m3
m3
m3
m3
m2
m3
m2
m3
m3
54.00
4.80
15.00
13.20
85.80
m2
m2
m2
m2
m2
RD$
RD$
RD$
RD$
RD$
RD$
RD$
RD$
RD$
7,835.23
8,520.00
7,835.23
7,835.23
1,732.05
23,960.47
1,528.20
15,987.20
20,481.90
RD$
RD$
RD$
RD$
RD$
1,056.20
1,056.20
1,302.50
1,056.20
972.35
TERMINACION DE SUPERFICIES
Tablero fiber-glass ( Completo ; Inc. Ba
Paete Soporte Tablero
Paete Exterior de Baos
Paete de Techo en Baos
Mochetas
Cantos en general
Impermeabilizante de Techo en Baos y Vestidores
2.00
36.40
91.30
36.00
20.00
195.72
36.00
und
m2
m2
m2
ml
ml
m2
RD$
RD$
RD$
RD$
RD$
RD$
RD$
PISOS
24.00 m2
106.60 m2
RD$
RD$
PINTURA
1.00 p.a.
1.00 p.a.
1.00 p.a.
RD$
RD$
RD$
15,000.00
38,000.00
25,000.00
RD$
RD$
RD$
15,000.00
38,000.00
25,000.00
Subtotal
############ ################
INSTALACIONES SANITARIAS
Red de A.P y Drenaje
Aparatos Sanitarios
1.00 p.a.
1.00 p.a.
RD$
RD$
25,000.00
73,250.00
RD$
RD$
25,000.00
73,250.00
Subtotal
141,272.00
18,000.00
RD$
RD$
141,272.00
18,000.00
Subtotal
RD$ 159,272.00
RD$
RD$
RD$
RD$
RD$
15,000.00
7,000.00
20,000.00
56,000.00
12,000.00
Subtotal
RD$ 110,000.00
RD$
98,250.00
ILUMINACION
Iluminacion Cancha Poste de H.A (2 Torr)
Instalacion Electrica en Baos y Vestidores
1.00 p.a.
1.00 p.a.
RD$
RD$
MISCELANEOS
Puerta en Baos y Vestidores
Ventanas de Baos y Vestidores
Jardinerias
Viguetas Prefabricadas para asientos de Gradas
Limpieza Final
2.00
2.00
1.00
8.00
1.00
ud
ud
p.a.
ud
p.a.
RD$
RD$
RD$
RD$
RD$
TOTAL GENERAL
7,500.00
3,500.00
20,000.00
7,000.00
12,000.00
############### #######################
C.I.
0
0
0 ml
No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
Actividad
LIMPIEZA Y EXTRACCION DE CAPA VEGETAL
REPLANTEO
EXCAVACION ZAPATA MURO PERIMETRO CANCHA
EXCAVACION ZAPATA MUROS DE GRADA
EXCAVACION ZAPATA MUROS DE BAOS Y VESTIDORES
EXCAVACION ZAPATA SOPORTE TABLERO
BOTE DE MATERIAL INSERVIBLE
ARMADO ACERO ZAPATA MURO PERIMETRO CANCHA
ARMADO ACERO ZAPATA MUROS DE GRADA
ARMADO ACERO ZAPATA MUROS DE BAOS Y
VESTIDORES
ARMADO ACERO ZAPATA SOPORTE TABLERO
ARMADO COLUMNA SOPORTE DE TABLERO
ARMADO VIGA SOPORTE DE TABLERO
COLOCACION DE HORMIGON ZAPATA MURO
PERIMETRO CANCHA
COLOCACION DE HORMIGON ZAPATA MUROS DE
GRADA
COLOCACION DE HORMIGON ZAPATA MUROS DE
BAOS Y VESTIDORES
COLOCACION DE HORMIGON ZAPATA SOPORTE
TABLERO
ENCOFRADO SOPORTE DE TABLERO
DESENCOFRADO SOPORTE TABLERO
COLOCACION DE HORMIGON SOPORTE TABLERO
COLOCACION BLOCK BNP PERIMETRO CANCHA
COLOCACION BLOCK BNP MUROS DE GRADA
COLOCACION BLOCK BNP MUROS DE BAOS Y
VESTIDORES
RELLENO DE REPOSICION Y COMPACTACION ZAPATA
MURO PERIMETRO CANCHA
RELLENO DE REPOSICION Y COMPACTACION ZAPATA
MUROS DE GRADA
RELLENO DE REPOSICION Y COMPACTACION ZAPATA
MUROS DE BAOS Y VESTIDORES
RELLENO DE REPOSICION Y COMPACTACION SOPORTE
TABLERO
RELLENO COMPACTADO INTERIOR DE CANCHA
COLOCACION BLOCK SNP VIOLINADOS MUROS DE
GRADA
COLOCACION VIGAS PREFABRICADAS ( ACIENTOS ) EN
GRADAS
COLOCACION BLOCK SNP MUROS DE BAOS Y
VESTIDORES
ENCOFRADO PERIMETRO CANCHA
DESENCOFRADO PERIMETRO CANCHA
ARMADO DE MALLA ELECTROSOLDADA PARA LOSA DE
CANCHA
COLOCACION DE HORMIGON SEMI-PULIDO CANCHA
ENCOFRADO DE VIGA DE AMARRE Y LOSA DE TECHO
BAOS Y VESTIDORES
INSTALACION ELECTRICA EN TECHO
DESENCOFRADO DE VIGA DE AMARRE Y LOSA DE TECHO
BAOS Y VESTIDORES
ARMADO DE VIGA DE AMARRE Y LOSA DE TECHO BAOS
Y VESTIDORES
COLOCACION DE HORMIGON DE VIGAS DE AMARRE Y
LOSA DE TECHO BAOS Y VESTIDORES
COLOCACION DE TUBERIAS ELECTRICAS Y SANITARIAS
PAETE EXTERIOR
PAETE DE TECHO INTERIOR
PAETE SOPORTE TABLERO
CONFECCION DE MOCHETAS Y CANTOS SOPORTE
TABLERO
CONFECCION DE MOCHETAS Y CANTOS BAOS Y
VESTIDORES
COLOCACION DE TORTA Y CERAMICA DE PISO BAOS Y
VESTIDORES
REVESTIMIENTO DE CERAMICA EN PARED DE BAOS Y
VESTIDORES
INSTALACION DE APARATOS SANITARIOS Y ACCESORIOS
ELECTRICOS
INSTALACION DE PUERTAS Y VENTANAS
IMPERMEABILIZANTE TECHO BAOS Y VESTIDORES
PINTURA EXTERIOR BAOS Y VESTIDORES
PINTURA Y SEALIZACION CANCHA Y SOPORTE DE
TABLERO
PINTURA MUROS DE GRADAS
EXCAVACION E INSTALACION DE POSTE DE LUZ
PREFABRICADO
INSTALACION DE LAMPARAS DE ILUMINACION
INSTALACION DE TABLEROS
CONFECCION DE JARDINERIA
LIMPIEZA FINAL Y ENTREGA
MATRIZ DE ANTECEDENTES
No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
MATRIZ DE ANTECEDENTES
Actividad
LIMPIEZA Y EXTRACCION DE CAPA VEGETAL
REPLANTEO
EXCAVACION ZAPATA MURO PERIMETRO CANCHA
EXCAVACION ZAPATA MUROS DE GRADA
EXCAVACION ZAPATA MUROS DE BAOS Y
VESTIDORES
EXCAVACION ZAPATA SOPORTE TABLERO
BOTE DE MATERIAL INSERVIBLE
ARMADO ACERO ZAPATA MURO PERIMETRO
CANCHA
ARMADO
ARMADO ACERO
ACERO ZAPATA
ZAPATA MUROS
MUROS DE
DE GRADA
BAOS Y
VESTIDORES
ARMADO ACERO ZAPATA SOPORTE TABLERO
ARMADO COLUMNA SOPORTE DE TABLERO
ARMADO VIGA SOPORTE DE TABLERO
Antecedente
1
2
2
2
2
52,57
3
4
5
6
11
18
10
12
17
20
13
14
15
16
21
22
23
19
21
22
25,29
23
24,28
35
24,28
32, 34
26,31
36
40
37
39
26,31
38,41
38,41
27
44
42
43,46
47
48
48
42
50,51
33,45
30
2
55
53
7,56
49, 54, 58
MATRIZ DE SECUENCIA
No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
MATRIZ DE SECUENCIA
Actividad
LIMPIEZA Y EXTRACCION DE CAPA VEGETAL
REPLANTEO
EXCAVACION ZAPATA MURO PERIMETRO CANCHA
EXCAVACION ZAPATA MUROS DE GRADA
EXCAVACION ZAPATA MUROS DE BAOS Y
VESTIDORES
EXCAVACION ZAPATA SOPORTE TABLERO
BOTE DE MATERIAL INSERVIBLE
ARMADO ACERO ZAPATA MURO PERIMETRO
CANCHA
ARMADO ACERO ZAPATA MUROS DE GRADA
ARMADO ACERO ZAPATA MUROS DE BAOS Y
VESTIDORES
ARMADO ACERO ZAPATA SOPORTE TABLERO
ARMADO COLUMNA SOPORTE DE TABLERO
ARMADO VIGA SOPORTE DE TABLERO
Secuencia
2
3,4,5,6,55
8
9
10
11
58
14
15
16
12
17
20
21
22
23
18
13
27
19
24,28
25,29
26,31
32,34
30
36,41
44
32,34
30
54
36,41
35
53
35
33
37
39
42,43
40
38
42,43
46,51
47
45
53
47
48
49,50
59
52
52
7
57
59
56
58
7
59
-
M
No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
T. Medio
7
2
T. Psimo
14
2
1
2
1
3
1
4
1
1
1
1
2
1
1
3
1
2
1
2
1
3
1
1
1
1
1
1
1
1
2
2
2
2
2
4
4
3
1
2
2
1
4
3
1
7
5
T. Estndar
8
2
4
4
4
1
3
2
1
2
1
2
1
1
1
1
1
3
1
1
2
2
2
2
2
2
2
3
2
4
5
1
1
2
2
5
1
1
4
1
3
3
3
3
1
2
2
5
2
1
1
2
2
2
2
1
1
5
4
MATRIZ DE COSTOS
No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
MATRIZ DE COSTOS
Actividad
LIMPIEZA Y EXTRACCION DE CAPA VEGETAL
REPLANTEO
COSTOS
RD$18,900.00
RD$10,000.00
RD$10,935.00
RD$1,458.00
RD$4,009.50
RD$720.00
RD$55,036.54
RD$19,039.61
RD$2,538.61
RD$6,981.19
RD$1,533.60
RD$4,412.47
RD$3,686.74
RD$44,425.75
RD$5,923.43
RD$16,289.44
RD$3,578.40
RD$4,049.60
RD$0.00
RD$14,848.55
RD$57,034.80
RD$5,069.76
RD$13,941.84
RD$837.10
RD$837.10
RD$837.10
RD$837.10
RD$56,925.00
RD$19,537.50
RD$56,000.00
RD$83,427.63
RD$48,138.30
RD$0.00
RD$206,307.00
RD$433,244.70
RD$10,178.01
RD$2,700.00
RD$0.00
RD$25,445.02
RD$49,193.71
RD$37,600.00
PAETE EXTERIOR
PAETE DE TECHO INTERIOR
PAETE SOPORTE TABLERO
RD$26,960.89
RD$11,693.88
RD$10,748.92
RD$4,404.80
RD$17,619.19
RD$21,734.40
RD$126,459.58
RD$75,950.00
RD$22,000.00
RD$12,600.00
RD$15,000.00
RD$38,000.00
RD$25,000.00
RD$113,017.60
RD$28,254.40
INSTALACION DE TABLEROS
CONFECCION DE JARDINERIA
LIMPIEZA FINAL Y ENTREGA
TOTAL
RD$47,200.00
RD$20,000.00
RD$12,000.00
RD$1,965,101.77
MATRIZ DE INFORMACION
Tiempos
T. Medio T. Psimo
7
14
2
2
T. Estndar
8
2
Costos
$N
RD$18,900.00
RD$10,000.00
6
5
4
4
RD$10,935.00
RD$1,458.00
3
1
3
5
1
4
4
1
3
RD$4,009.50
RD$720.00
RD$55,036.54
1
1
1
1
2
1
2
1
RD$19,039.61
RD$2,538.61
5
6
11
18
1
1
1
1
1
1
2
1
2
1
3
1
2
1
2
1
RD$6,981.19
RD$1,533.60
RD$4,412.47
RD$3,686.74
21
RD$44,425.75
22
RD$5,923.43
16
23
10
RD$16,289.44
17
18
19
18
13
27
12
17
20
1
2
1
1
2
1
1
3
1
1
3
1
RD$3,578.40
RD$4,049.60
RD$0.00
20
19
13
RD$14,848.55
21
22
24,28
25,29
14
15
1
1
2
2
3
3
2
2
RD$57,034.80
RD$5,069.76
23
26,31
16
RD$13,941.84
24
32,34
21
RD$837.10
25
30
22
RD$837.10
26
36,41
23
RD$837.10
27
44
19
RD$837.10
28
32,34
21
RD$56,925.00
29
30
22
RD$19,537.50
30
54
25,29
RD$56,000.00
31
32
33
36,41
35
53
23
24,28
35
2
1
1
4
1
1
8
1
1
5
1
1
RD$83,427.63
RD$48,138.30
RD$0.00
34
35
24,28
RD$206,307.00
35
33
32, 34
RD$433,244.70
36
37
37
39
26,31
36
3
1
4
1
7
1
5
1
RD$10,178.01
RD$2,700.00
38
42,43
40
RD$0.00
39
40
37
RD$25,445.02
40
38
39
RD$49,193.71
41
42
43
44
42,43
46,51
47
45
26,31
38,41
38,41
27
2
1
2
2
3
2
2
2
4
4
4
3
3
3
3
3
RD$37,600.00
RD$26,960.89
RD$11,693.88
RD$10,748.92
45
53
44
RD$4,404.80
46
47
42
RD$17,619.19
47
48
43,46
RD$21,734.40
48
49,50
47
RD$126,459.58
49
50
59
52
48
48
1
1
1
1
2
1
2
1
RD$75,950.00
RD$22,000.00
51
52
52
7
42
50,51
1
1
1
1
1
2
1
2
RD$12,600.00
RD$15,000.00
53
54
57
59
33,45
30
1
1
1
1
2
2
2
2
RD$38,000.00
RD$25,000.00
55
56
RD$113,017.60
58
7
59
-
55
53
7,56
49, 54, 58
1
1
2
2
1
1
4
3
1
1
7
5
1
1
5
4
RD$28,254.40
RD$47,200.00
RD$20,000.00
RD$12,000.00
RD$1,965,101.77
No.
Actividad
Secuencia
Antecedente
1
2
2
3,4,5,6,55
T. ptimo
5
1
3
4
8
9
2
2
2
2
4
3
5
6
7
10
11
58
2
2
52,57
2
1
2
8
9
14
15
3
4
10
11
12
13
16
12
17
20
14
15
56
57
58
59
No.
1
2
MATRIZ DE PENDIENTE
Actividad
Top
5
LIMPIEZA Y EXTRACCION DE CAPA VEGETAL
1
REPLANTEO
6
7
10
11
12
13
1
1
1
1
14
15
16
17
18
19
20
21
22
1
1
23
24
25
2
2
2
1
2
1
1
1
2
1
1
26
27
28
29
30
31
32
33
2
1
1
34
35
36
37
3
1
38
39
40
41
42
43
44
PAETE EXTERIOR
PAETE DE TECHO INTERIOR
PAETE SOPORTE TABLERO
2
1
2
2
45
46
47
48
49
50
51
52
53
54
1
1
55
56
57
58
59
INSTALACION DE TABLEROS
CONFECCION DE JARDINERIA
LIMPIEZA FINAL Y ENTREGA
1
1
1
1
1
1
2
2
RIZ DE PENDIENTE
Ts
$N
8
RD$18,900.00
2
RD$10,000.00
RD$
RD$
$L
25,515.00
13,500.00
RD$10,935.00
RD$
14,762.25
RD$
1,913.63
RD$1,458.00
RD$
1,968.30
RD$
255.15
RD$4,009.50
RD$
5,412.83
RD$
701.66
19,262.79
4
4
4
1
3
2
1
2
1
2
1
1
1
1
1
3
1
1
2
2
2
2
2
PENDIENTE
RD$
2,205.00
RD$
3,500.00
RD$720.00
RD$55,036.54
RD$
74,299.33
RD$
RD$
RD$19,039.61
RD$
25,703.47
RD$
6,663.86
RD$6,981.19
RD$
9,424.61
RD$
2,443.42
RD$1,533.60
RD$4,412.47
RD$3,686.74
RD$
RD$
5,956.83
3,686.74
RD$
1,544.36
RD$44,425.75
RD$
44,425.75
RD$5,923.43
RD$
5,923.43
RD$16,289.44
RD$
16,289.44
RD$3,578.40
RD$
3,578.40
RD$4,049.60
RD$0.00
RD$
RD$
5,466.97
-
RD$14,848.55
RD$
14,848.55
RD$57,034.80
RD$
76,996.98
RD$
19,962.18
RD$5,069.76
RD$
6,844.18
RD$
1,774.42
RD$13,941.84
RD$
18,821.48
RD$
4,879.64
RD$837.10
RD$
1,130.09
RD$
292.99
RD$837.10
RD$
1,130.09
RD$
292.99
RD$2,538.61
NODO
1-2
2-3
3-11
3-8
3-9
3-4
56-57
11-16
8-12
9-15
4-5
5-10
19-21
16-18
12-14
15-17
RD$
1,417.36
10-13
13-19
25-27
21-25
18-22
14-19
17-20
22-28
19-23
2
2
3
2
4
5
1
1
2
2
5
1
1
4
RD$837.10
RD$
1,130.09
RD$
292.99
RD$837.10
RD$
1,130.09
RD$
292.99
RD$56,925.00
RD$
76,848.75
RD$
19,923.75
RD$19,537.50
RD$
26,375.63
RD$
6,838.13
RD$56,000.00
RD$
75,600.00
RD$
9,800.00
RD$83,427.63
RD$
112,627.30
RD$
9,733.22
RD$48,138.30
RD$0.00
RD$
48,138.30
RD$0.00
RD$206,307.00
RD$
278,514.45
RD$
72,207.45
RD$433,244.70
RD$
584,880.35
RD$
151,635.65
RD$10,178.01
RD$
13,740.31
RD$
1,781.15
RD$2,700.00
RD$
2,700.00
RD$0.00
RD$
RD$25,445.02
RD$
34,350.78
RD$49,193.71
RD$
49,193.71
1
2
2
5
27-30
22-29
19-24
24-32
20-33
29-31
37-40
29-34
34-37
33-41
41-43
46-47
RD$
4,452.88
1
3
3
3
3
20-26
43-45
45-46
RD$37,600.00
RD$
50,760.00
RD$
13,160.00
RD$26,960.89
RD$11,693.88
RD$10,748.92
RD$
RD$
RD$
36,397.20
15,786.74
14,511.04
RD$
RD$
RD$
4,718.16
4,092.86
3,762.12
RD$4,404.80
RD$
5,946.48
RD$17,619.19
RD$
23,785.90
RD$
6,166.72
RD$21,734.40
RD$
29,341.44
RD$
7,607.04
RD$126,459.58
RD$
170,720.43
RD$
22,130.43
33-38
47-49
47-48
30-36
36-39
49-51
51-52
52-53
2
1
1
2
2
2
2
1
1
5
4
RD$75,950.00
RD$
102,532.50
RD$
RD$22,000.00
RD$
22,000.00
RD$12,600.00
RD$
12,600.00
RD$15,000.00
RD$
20,250.00
RD$
5,250.00
RD$38,000.00
RD$
51,300.00
RD$
13,300.00
RD$25,000.00
RD$
33,750.00
RD$
8,750.00
RD$113,017.60
RD$
152,573.76
RD$
39,556.16
RD$28,254.40
RD$
28,254.40
RD$47,200.00
RD$20,000.00
RD$12,000.00
RD$
RD$
RD$
47,200.00
27,000.00
16,200.00
RD$
RD$
26,582.50
2,333.33
2,100.00
53-55
53-54
49-50
54-56
39-42
32-35
3-6
6-7
42-44
57-58
58-59
RD$
ACT.
Compresion
1,965,101.77
Operacion
3-9
33-41
58-59
2 da
2 da
2 da
1-2
57-58
3 da
3 da
9-15
2-3
43-45
1 da
1 da
2 da
$1,873,906.50 + 1($2,443.42)-1($9,497.99)
$1,866,851.92 + 1($3,500.00) - 1($9,497.99)
$1,860,853.93 + 2($4,452.88) - 2($9,497.99)
47-49
17-20
2 da
1 da
54-56
51-52
20-33
1 da
1 da
3 da
RD$
9,497.99
Costo
60
Reducida
Duracion
1,947,509.11
1,932,075.43
1,917,279.45
2 da
2 da
2 da
58 da
56 da
54 da
1,895,400.47
1,873,906.50
3 da
3 da
51 da
48 da
1,866,851.92
1,860,853.93
1,850,763.71
1 da
1 da
2 da
47 da
46 da
44 da
1,841,204.03
1,836,585.68
2 da
1 da
42 da
41 da
1,832,337.69
1,830,446.74
1,831,152.44
1 da
1 da
3 da
40 da
39 da
36 da
ACT. Compresion
3-9
33-41
58-59
1-2
57-58
9-15
2-3
43-45
47-49
17-20
54-56
51-52
20-33
2 da
2 da
2 da
3 da
3 da
1 da
1 da
2 da
2 da
1 da
1 da
1 da
3 da
Operacion
$1,965,101.77 + 2($701.66) - 2($9,497.99)
$1,947,509.11 + 2($1,781.15) - 2($9,497.99)
$1,932,075.43 + 2($2,100.00) - 2($9,497.99)
$1,917,279.45 + 3($2,205.00) - 3($9,497.99)
$1,895,400.47 + 3($2,333.33) - 3($9,497.99)
$1,873,906.50 + 1($2,443.42)-1($9,497.99)
$1,866,851.92 + 1($3,500.00) - 1($9,497.99)
$1,860,853.93 + 2($4,452.88) - 2($9,497.99)
$1,850,763.71 + 2(4,718.16) - 2($9,497.99)
$1,841,204.03 + 1($4,879.64) - 1($9,497.99)
$1,863,585.68 + 1($5,250.00) - 1($9,497.99)
$1,832,337.69 + 1($7,607.04) - 1($9,497.99)
$1,830,681.97 + 1($9,733.22) - 1($9,497.99)
Costo
1,947,509.11
1,932,075.43
1,917,279.45
1,895,400.47
1,873,906.50
1,866,851.92
1,860,853.93
1,850,763.71
1,841,204.03
1,836,585.68
1,832,337.69
1,830,446.74
1,831,152.44
Reducida Duracion
2 da
2 da
2 da
3 da
3 da
1 da
1 da
2 da
2 da
1 da
1 da
1 da
3 da
58 da
56 da
54 da
51 da
48 da
47 da
46 da
44 da
42 da
41 da
40 da
39 da
36 da
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
10
2
52,57
11
58
14
15
16
6
11
18
12
17
20
21
22
10
23
12
18
17
20
13
27
13
19
14
24,28
15
16
25,29
26,31
21
32,34
22
30
23
36,41
19
44
21
32,34
22
30
25,29
54,55
23
36,41
24,28
35
35
57
24,28
35
32, 34
33
26,31
37
36
39
40
42,43
37
40
39
38
26,31
42,43
38,41
38,41
27
46,51
47
45
44
53
42
47
43,46
48
47
49,50
48
59
48
52
42
52
50,51
45
57
30
59
30
56
55
59
33,53
7,56
49, 54, 58
7
59
-
No.
1
2
6
7
10
11
12
13
1
1
2
1
14
15
16
17
18
19
20
21
22
2
2
23
24
25
4
4
2
1
3
2
1
1
3
1
1
26
27
28
29
30
31
32
33
5
1
1
34
35
36
37
3
1
38
39
40
41
42
43
44
PAETE EXTERIOR
PAETE DE TECHO INTERIOR
PAETE SOPORTE TABLERO
3
1
3
3
45
46
47
48
49
50
51
52
53
54
2
2
55
56
57
58
59
INSTALACION DE TABLEROS
CONFECCION DE JARDINERIA
LIMPIEZA FINAL Y ENTREGA
TOTAL DEL PROYECTO Comprimido
Dias Reducidos
Costo Indirecto Reducido
2
1
1
1
1
1
2
2
DO
Costo. Comp.
RD$25,515.00
RD$13,500.00
RD$10,935.00
RD$1,458.00
RD$5,412.83
RD$720.00
RD$55,036.54
RD$19,039.61
RD$2,538.61
RD$9,424.61
RD$1,533.60
RD$4,412.47
RD$3,686.74
RD$44,425.75
RD$5,923.43
RD$16,289.44
RD$3,578.40
RD$4,049.60
RD$0.00
RD$14,848.55
RD$57,034.80
RD$5,069.76
RD$18,821.48
RD$837.10
RD$837.10
RD$837.10
RD$837.10
RD$56,925.00
RD$19,537.50
RD$56,000.00
RD$83,427.63
RD$48,138.30
RD$0.00
RD$206,307.00
RD$433,244.70
RD$13,740.31
RD$2,700.00
RD$0.00
RD$34,350.78
RD$49,193.71
RD$37,600.00
RD$36,397.20
RD$11,693.88
RD$10,748.92
RD$4,404.80
RD$17,619.19
RD$29,341.44
RD$126,459.58
RD$75,950.00
RD$22,000.00
RD$12,600.00
RD$20,250.00
RD$38,000.00
RD$25,000.00
RD$113,017.60
RD$28,254.40
RD$47,200.00
RD$27,000.00
RD$16,200.00
RD$2,029,904.57
21
RD$199,457.79
RD$1,830,446.78
39 dias
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
Tabla de Elasticidad
Actividad
LIMPIEZA Y EXTRACCION DE CAPA VEGETAL
REPLANTEO
EXCAVACION ZAPATA MURO PERIMETRO CANCHA
EXCAVACION ZAPATA MUROS DE GRADA
EXCAVACION ZAPATA MUROS DE BAOS Y VESTIDORES
EXCAVACION ZAPATA SOPORTE TABLERO
BOTE DE MATERIAL INSERVIBLE
ARMADO ACERO ZAPATA MURO PERIMETRO CANCHA
ARMADO ACERO ZAPATA MUROS DE GRADA
ARMADO ACERO ZAPATA MUROS DE BAOS Y VESTIDORES
ARMADO ACERO ZAPATA SOPORTE TABLERO
ARMADO COLUMNA SOPORTE DE TABLERO
ARMADO VIGA SOPORTE DE TABLERO
COLOCACION DE HORMIGON ZAPATA MURO PERIMETRO CANCHA
COLOCACION DE HORMIGON ZAPATA MUROS DE GRADA
COLOCACION DE HORMIGON ZAPATA MUROS DE BAOS Y VESTIDORES
COLOCACION DE HORMIGON ZAPATA SOPORTE TABLERO
ENCOFRADO SOPORTE DE TABLERO
DESENCOFRADO SOPORTE TABLERO
COLOCACION DE HORMIGON SOPORTE TABLERO
COLOCACION BLOCK BNP PERIMETRO CANCHA
COLOCACION BLOCK BNP MUROS DE GRADA
COLOCACION BLOCK BNP MUROS DE BAOS Y VESTIDORES
RELLENO DE REPOSICION Y COMPACTACION ZAPATA MURO PERIMETRO CANCHA
RELLENO DE REPOSICION Y COMPACTACION ZAPATA MUROS DE GRADA
RELLENO DE REPOSICION Y COMPACTACION ZAPATA MUROS DE BAOS Y VESTIDORES
RELLENO DE REPOSICION Y COMPACTACION SOPORTE TABLERO
RELLENO COMPACTADO INTERIOR DE CANCHA
COLOCACION BLOCK SNP VIOLINADOS MUROS DE GRADA
COLOCACION VIGAS PREFABRICADAS ( ACIENTOS ) EN GRADAS
COLOCACION BLOCK SNP MUROS DE BAOS Y VESTIDORES
ENCOFRADO PERIMETRO CANCHA
DESENCOFRADO PERIMETRO CANCHA
ARMADO DE MALLA ELECTROSOLDADA PARA LOSA DE CANCHA
COLOCACION DE HORMIGON SEMI-PULIDO CANCHA
14.00
2.00
6.00
5.00
5.00
1.00
4.00
2.00
1.00
2.00
Tiempos
Te*
(Da)
8.00
2.00
4.00
4.00
4.00
1.00
3.00
2.00
1.00
2.00
1.00
1.00
1.00
RD$1,533.60
0.00
3.00
1.00
1.00
1.00
1.00
1.00
3.00
1.00
1.00
3.00
3.00
3.00
2.00
2.00
2.00
1.00
1.00
1.00
1.00
1.00
3.00
1.00
1.00
2.00
2.00
2.00
2.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
RD$4,412.47
RD$3,686.74
RD$44,425.75
RD$5,923.43
RD$16,289.44
RD$3,578.40
RD$4,049.60
RD$0.00
RD$14,848.55
RD$57,034.80
RD$5,069.76
RD$13,941.84
RD$837.10
RD$837.10
5,956.83
3,686.74
44,425.75
5,923.43
16,289.44
3,578.40
5,466.97
0.00
14,848.55
76,996.98
6,844.18
18,821.48
1,130.09
1,130.09
2.00
2.00
1.00
RD$837.10
1,130.09
2.00
4.00
3.00
5.00
8.00
1.00
1.00
2.00
2.00
2.00
3.00
2.00
4.00
5.00
1.00
1.00
2.00
2.00
1.00
2.00
1.00
2.00
2.00
1.00
1.00
1.00
1.00
RD$837.10
RD$56,925.00
RD$19,537.50
RD$56,000.00
RD$83,427.63
RD$48,138.30
RD$0.00
RD$206,307.00
RD$433,244.70
1,130.09
76,848.75
26,375.63
75,600.00
112,627.30
48,138.30
0.00
278,514.45
584,880.35
Tp
(Da)
To
(Da)
Costo Nominal
(RD$)
5.00
1.00
2.00
2.00
2.00
1.00
2.00
1.00
1.00
1.00
RD$18,900.00
RD$10,000.00
RD$10,935.00
RD$1,458.00
RD$4,009.50
RD$720.00
RD$55,036.54
RD$19,039.61
RD$2,538.61
RD$6,981.19
Costos
Costo Limite
(RD$)
25,515.00
13,500.00
14,762.25
1,968.30
5,412.83
0.00
74,299.33
25,703.47
0.00
9,424.61
7.00
1.00
1.00
5.00
5.00
1.00
1.00
4.00
3.00
1.00
1.00
2.00
RD$10,178.01
RD$2,700.00
RD$0.00
RD$25,445.02
13,740.31
2,700.00
0.00
34,350.78
1.00
1.00
1.00
RD$49,193.71
49,193.71
4.00
4.00
4.00
3.00
1.00
2.00
3.00
7.00
2.00
1.00
1.00
2.00
2.00
2.00
3.00
1.00
1.00
7.00
5.00
3.00
3.00
3.00
3.00
1.00
2.00
2.00
5.00
2.00
1.00
1.00
2.00
2.00
2.00
2.00
1.00
1.00
5.00
4.00
2.00
1.00
2.00
2.00
1.00
1.00
1.00
3.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
2.00
2.00
RD$37,600.00
RD$26,960.89
RD$11,693.88
RD$10,748.92
RD$4,404.80
RD$17,619.19
RD$21,734.40
RD$126,459.58
RD$75,950.00
RD$22,000.00
RD$12,600.00
RD$15,000.00
RD$38,000.00
RD$25,000.00
RD$113,017.60
RD$28,254.40
RD$47,200.00
RD$20,000.00
RD$12,000.00
50,760.00
36,397.20
15,786.74
14,511.04
5,946.48
23,785.90
29,341.44
170,720.43
102,532.50
22,000.00
12,600.00
20,250.00
51,300.00
33,750.00
152,573.76
28,254.40
47,200.00
27,000.00
16,200.00
Lecturas
Pendiente
(RD$/da)
2,205.00
3,500.00
1,913.63
255.15
701.66
19,262.79
6,663.86
2,443.42
HT
HL
IR
IP
TR
TP
Das
%E
Cl
Das
0
5
13
6
6
6
32
18
24
8
0
5
7
6
6
6
32
11
10
8
5
6
18
24
8
13
35
20
25
9
5
6
11
10
8
7
35
13
11
9
-3.00
-1.00
7.00
14.00
-2.00
6.00
0.00
7.00
14.00
-1.00
-0.38
-0.50
1.75
3.50
-0.50
6.00
0.00
3.50
14.00
-0.50
C
C
0
0
C
0
C
0
0
C
-3.00
-1.00
0.00
0.00
-2.00
0.00
0.00
0.00
0.00
-1.00
13
14
6.00
6.00
0.00
1,544.36
1,417.36
19,962.18
1,774.42
4,879.64
292.99
292.99
14
20
20
25
9
16
17
22
21
21
26
10
23
28
8
14
13
11
9
10
11
16
15
14
12
10
16
14
16
21
21
26
10
17
20
23
22
23
28
11
26
30
10
15
14
12
10
11
14
17
16
16
14
11
18
16
6.00
6.00
7.00
14.00
0.00
6.00
6.00
6.00
6.00
7.00
14.00
-1.00
8.00
14.00
3.00
6.00
7.00
14.00
0.00
6.00
2.00
6.00
6.00
3.50
7.00
-0.50
4.00
7.00
0
0
0
0
C
0
0
0
0
0
0
C
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.00
0.00
0.00
292.99
11
11
16
13
3.00
1.50
0.00
292.99
19,923.75
6,838.13
9,800.00
9,733.22
72,207.45
151,635.65
23
23
28
30
11
26
30
26
28
17
16
14
16
11
19
23
19
21
25
26
30
34
16
28
31
28
30
19
19
16
20
16
20
24
21
23
6.00
7.00
14.00
14.00
0.00
8.00
7.00
7.00
7.00
3.00
2.33
7.00
3.50
0.00
8.00
7.00
3.50
3.50
0
0
0
0
C
0
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,781.15
4,452.88
16
19
23
20
16
19
23
20
19
20
24
22
19
20
24
22
-2.00
0.00
0.00
-2.00
-0.40
0.00
0.00
-0.50
C
C
C
C
-2.00
0.00
0.00
-2.00
22
22
23
23
0.00
0.00
0.00
13,160.00
4,718.16
4,092.86
3,762.12
1,541.68
6,166.72
7,607.04
22,130.43
26,582.50
5,250.00
13,300.00
8,750.00
39,556.16
2,333.33
2,100.00
16
24
24
25
28
25
27
28
30
30
25
31
29
34
34
36
31
35
37
16
24
24
19
22
25
27
28
30
30
25
31
23
20
20
22
25
35
37
24
25
27
28
29
27
28
30
37
31
31
32
31
37
36
37
32
37
39
19
25
27
22
23
27
28
30
32
31
26
32
25
22
22
23
26
37
39
5.00
-2.00
0.00
6.00
6.00
0.00
-1.00
-3.00
5.00
0.00
5.00
-1.00
6.00
15.00
14.00
14.00
6.00
-3.00
-2.00
1.67
-0.67
0.00
2.00
6.00
0.00
-0.50
-0.60
2.50
0.00
5.00
-0.50
3.00
7.50
7.00
14.00
6.00
-0.60
-0.50
0
C
C
0
0
C
C
C
0
C
0
C
0
0
0
0
0
C
C
0.00
-2.00
0.00
0.00
0.00
0.00
-1.00
-3.00
0.00
0.00
0.00
-1.00
0.00
0.00
0.00
0.00
0.00
-3.00
-2.00
Compresion
Probabilidad de Retraso
Das
%C
3.00
1.00
2.00
2.00
2.00
0.00
1.00
1.00
0.00
1.00
0.38
0.50
0.50
0.50
0.50
0.00
0.33
0.50
0.00
0.50
1.5
0.2
0.7
0.5
0.5
0.0
0.3
0.2
0.0
0.2
13.36%
84.14%
48.40%
61.70%
61.70%
0.00%
76.42%
84.14%
0.00%
84.14%
0.00
0.00
0.0
0.00%
1.00
0.00
0.00
0.00
0.00
0.00
1.00
0.00
0.00
1.00
1.00
1.00
1.00
1.00
0.50
0.00
0.00
0.00
0.00
0.00
0.33
0.00
0.00
0.50
0.50
0.50
0.50
0.50
0.3
0.0
0.0
0.0
0.0
0.0
0.2
0.0
0.0
0.3
0.3
0.3
0.2
0.2
76.42%
0.00%
0.00%
0.00%
0.00%
0.00%
84.14%
0.00%
0.00%
76.42%
76.42%
76.42%
84.14%
84.14%
1.00
0.50
0.2
84.14%
1.00
1.00
1.00
2.00
3.00
0.00
0.00
1.00
1.00
0.50
0.33
0.50
0.50
0.60
0.00
0.00
0.50
0.50
0.2
0.3
0.3
0.5
1.0
0.0
0.0
0.2
0.2
84.14%
76.42%
76.42%
61.70%
31.74%
0.00%
0.00%
84.14%
84.14%
2.00
0.00
0.00
2.00
0.40
0.00
0.00
0.50
0.7
0.0
0.0
0.5
48.40%
0.00%
0.00%
61.70%
0.00
0.00
0.0
0.00%
1.00
2.00
1.00
1.00
0.00
1.00
1.00
2.00
1.00
0.00
0.00
1.00
1.00
1.00
1.00
0.00
0.00
3.00
2.00
0.33
0.67
0.33
0.33
0.00
0.50
0.50
0.40
0.50
0.00
0.00
0.50
0.50
0.50
0.50
0.00
0.00
0.60
0.50
0.3
0.5
0.3
0.2
0.0
0.2
0.3
0.7
0.2
0.0
0.0
0.2
0.2
0.2
0.3
0.0
0.0
0.8
0.5
76.42%
61.70%
76.42%
84.14%
0.00%
84.14%
76.42%
48.40%
84.14%
0.00%
0.00%
84.14%
84.14%
84.14%
76.42%
0.00%
0.00%
42.38%
61.70%
Actividades Criticas
LIMPIEZA Y EXTRACCION DE CAPA VEGETAL
REPLANTEO
EXCAVACION ZAPATA MUROS DE BAOS Y VESTIDORES
BOTE DE MATERIAL INSERVIBLE
ARMADO ACERO ZAPATA MUROS DE BAOS Y VESTIDORES
COLOCACION DE HORMIGON ZAPATA MUROS DE BAOS Y VESTIDORES
COLOCACION BLOCK BNP MUROS DE BAOS Y VESTIDORES
COLOCACION BLOCK SNP MUROS DE BAOS Y VESTIDORES
ENCOFRADO DE VIGA DE AMARRE Y LOSA DE TECHO BAOS Y VESTIDORES
INSTALACION ELECTRICA EN TECHO
DESENCOFRADO DE VIGA DE AMARRE Y LOSA DE TECHO BAOS Y VESTIDORES
ARMADO DE VIGA DE AMARRE Y LOSA DE TECHO BAOS Y VESTIDORES
COLOCACION DE HORMIGON DE VIGAS DE AMARRE Y LOSA DE TECHO BAOS Y
VESTIDORES
PAETE EXTERIOR
PAETE DE TECHO INTERIOR
CONFECCION DE MOCHETAS Y CANTOS BAOS Y VESTIDORES
COLOCACION DE TORTA Y CERAMICA DE PISO BAOS Y VESTIDORES
REVESTIMIENTO DE CERAMICA EN PARED DE BAOS Y VESTIDORES
INSTALACION DE PUERTAS Y VENTANAS
PINTURA EXTERIOR BAOS Y VESTIDORES
CONFECCION DE JARDINERIA
LIMPIEZA FINAL Y ENTREGA
t
8.00
2.00
4.00
3.00
2.00
1.00
2.00
5.00
5.00
1.00
1.00
4.00
1.00
3.00
3.00
2.00
2.00
5.00
1.00
2.00
5.00
4.00
8.00
10.00
14.00
17.00
19.00
20.00
22.00
27.00
32.00
33.00
34.00
38.00
39.00
42.00
45.00
47.00
49.00
54.00
55.00
57.00
62.00
66.00
t+ (t+)
1.5 9.5
9.5
0.2 2.2
11.7
16.2
0.5 4.5
19.5
0.3 3.3
21.7
0.2 2.2
22.7
0.0 1.0
25.0
0.3 2.3
31.0
1.0 6.0
36.7
0.7 5.7
37.7
0.0 1.0
38.7
0.0 1.0
43.2
0.5 4.5
0.0
0.5
0.3
0.2
0.3
0.7
0.0
0.2
0.8
0.5
1.0
3.5
3.3
2.2
2.3
5.7
1.0
2.2
5.8
4.5
44.2
47.7
51.0
53.2
55.5
61.2
62.2
64.3
70.2
74.7
80.00
70.00
60.00
50.00
Dias Programados
40.00
30.00
20.00
10.00
0.00
8.00
10.00
10.00
14.00
17.00
19.00
20.00
22.00
27.00
32.00
Retraso Previsto
32.00
33.00
34.00
38.00
Dias Tolerados
39.00
42.00
45.00
47.00
47.00
49.00
54.00
55.00
57.00
62.00
66.00
t
(t+)
No.
1
2
Actividad
LIMPIEZA Y EXTRACCION DE CAPA VEGETAL
REPLANTEO
T comp
5
1
6
7
10
11
12
13
1
1
2
1
14
15
16
17
18
19
20
21
22
2
2
23
24
25
4
4
2
1
3
2
1
1
3
1
1
26
27
28
29
30
31
32
33
5
1
1
34
35
36
37
3
1
38
39
40
41
42
43
44
PAETE EXTERIOR
PAETE DE TECHO INTERIOR
PAETE SOPORTE TABLERO
3
1
3
3
45
46
47
48
49
50
51
52
53
54
2
2
55
56
57
58
59
INSTALACION DE TABLEROS
CONFECCION DE JARDINERIA
LIMPIEZA FINAL Y ENTREGA
2
1
1
1
1
1
2
2
RD
Costo. Comp.
RD$25,515.00
RD$13,500.00
Semana #0
RD$25,515.00
RD$13,500.00
Semana #1
RD$10,935.00
RD$10,935.00
RD$1,458.00
RD$1,458.00
RD$5,412.83
RD$5,412.83
RD$720.00
RD$55,036.54
RD$720.00
RD$19,039.61
Semana #2
RD$19,039.61
RD$2,538.61
RD$2,538.61
RD$9,424.61
RD$9,424.61
RD$1,533.60
RD$4,412.47
RD$3,686.74
RD$1,533.60
RD$4,412.47
RD$3,686.74
RD$44,425.75
RD$44,425.75
RD$5,923.43
RD$5,923.43
RD$16,289.44
RD$16,289.44
RD$3,578.40
RD$3,578.40
RD$4,049.60
RD$0.00
RD$4,049.60
RD$0.00
RD$14,848.55
RD$14,848.55
RD$57,034.80
RD$57,034.80
RD$5,069.76
RD$5,069.76
RD$18,821.48
Semana #3
RD$18,821.48
RD$837.10
RD$418.55
RD$837.10
RD$837.10
RD$418.55
RD$837.10
RD$837.10
RD$837.10
RD$837.10
RD$56,925.00
RD$18,975.00
RD$19,537.50
RD$19,537.50
RD$56,000.00
RD$14,000.00
RD$83,427.63
RD$83,427.63
RD$37,950.00
RD$42,000.00
RD$48,138.30
RD$0.00
RD$48,138.30
RD$206,307.00
RD$206,307.00
RD$433,244.70
RD$433,244.70
RD$13,740.31
RD$4,580.10
RD$2,700.00
RD$9,160.21
RD$2,700.00
RD$0.00
RD$34,350.78
RD$34,350.78
RD$49,193.71
RD$49,193.71
RD$37,600.00
RD$12,533.33
RD$25,066.67
RD$36,397.20
RD$11,693.88
RD$10,748.92
RD$10,748.92
RD$4,404.80
RD$4,404.80
RD$17,619.19
RD$29,341.44
RD$126,459.58
RD$75,950.00
RD$22,000.00
RD$12,600.00
RD$20,250.00
RD$38,000.00
RD$25,000.00
RD$25,000.00
RD$113,017.60
RD$113,017.60
RD$28,254.40
RD$28,254.40
RD$47,200.00
RD$27,000.00
RD$16,200.00
RD$2,029,904.57
RD$39,015.00
RD$75,124.44
RD$309,224.57
RD$1,070,792.73
Semana #4
Semana #5
Semana #6
RD$55,036.54
Semana #7
RD$0.00
RD$0.00
RD$36,397.20
RD$11,693.88
RD$17,619.19
RD$5,868.29
RD$23,473.15
RD$126,459.58
RD$75,950.00
RD$22,000.00
RD$12,600.00
RD$20,250.00
RD$38,000.00
RD$47,200.00
RD$199,028.56
RD$238,482.73
RD$27,000.00
RD$8,100.00
RD$90,136.54
RD$8,100.00
RD$8,100.00
ORDEN DE TRABAJO
PROYECTO
PROCESO
ACTIVIDAD
RESP.
INIC.
TEMP.
TARDIA
TERM.
TEMP.
TARDIA
TIEMPO DE DURACION
HOLGURAS
TOTAL
%
LIBRE
%
COMPRESION: DIAS
INSTRUCCIONES:
PRESUPUESTO
MANO DE OBRA
P
MATERIALES
LUGAR
FECHA
PREPARADO
REVISADO
AUTORIZADO
ORDEN DE TRABAJO
ORDEN DE TRABAJO
ORDEN DE TRABAJO
f(D-a)
0.0090
Dia
Actividades
Por Dia
Actividades
Acumuladas
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
1
1
1
1
1
1
3
4
4
4
4
5
5
4
5
5
6
6
5
5
5
5
4
3
3
4
2
1
1
1
2
2
1
1
1
1
1
1
1
2
3
4
5
6
9
13
17
21
25
30
35
39
44
49
55
61
66
71
76
81
85
88
91
95
97
98
99
100
102
104
105
106
107
108
109
110
Avance
Programado
Por Dia
0.0090
0.0180
0.0270
0.0360
0.0450
0.0541
0.0811
0.1171
0.1532
0.1892
0.2252
0.2703
0.3153
0.3514
0.3964
0.4414
0.4955
0.5495
0.5946
0.6396
0.6847
0.7297
0.7658
0.7928
0.8198
0.8559
0.8739
0.8829
0.8919
0.9009
0.9189
0.9369
0.9459
0.9550
0.9640
0.9730
0.9820
0.9910
39
111
1.0000
Dia
1/e
Dias
Transcurridos
LIMPIEZA Y EXTRACCION DE
CAPA VEGETAL
0.20
LIMPIEZA Y EXTRACCION DE
CAPA VEGETAL
0.20
LIMPIEZA Y EXTRACCION DE
CAPA VEGETAL
0.20
LIMPIEZA Y EXTRACCION DE
CAPA VEGETAL
0.20
LIMPIEZA Y EXTRACCION DE
CAPA VEGETAL
0.20
REPLANTEO
1.00
0.25
0.50
EXCAVACION ZAPATA
SOPORTE TABLERO
1.00
0.25
0.50
1.00
0.25
0.25
0.25
1.00
0.50
0.25
0.25
0.50
COLOCACION DE HORMIGON
ZAPATA MUROS DE BAOS Y
VESTIDORES
1.00
0.25
COLOCACION DE HORMIGON
ZAPATA SOPORTE TABLERO
1.00
1.00
1.00
COLOCACION DE HORMIGON
ZAPATA MUROS DE GRADA
1.00
RELLENO DE REPOSICION Y
COMPACTACION ZAPATA
MUROS DE BAOS Y
VESTIDORES
0.50
0.20
ENCOFRADO SOPORTE DE
TABLERO
0.33
0.50
RELLENO DE REPOSICION Y
COMPACTACION ZAPATA
MUROS DE BAOS Y
VESTIDORES
0.50
11
12
13
13
14
15
16
0.20
ENCOFRADO SOPORTE DE
TABLERO
0.33
0.50
0.50
0.20
0.50
ENCOFRADO SOPORTE DE
TABLERO
0.33
COLOCACION DE HORMIGON
ZAPATA MURO PERIMETRO
CANCHA
1.00
0.20
RELLENO DE REPOSICION Y
COMPACTACION ZAPATA
MUROS DE GRADA
0.50
0.50
1.00
0.50
0.20
RELLENO DE REPOSICION Y
COMPACTACION ZAPATA
MUROS DE GRADA
0.50
0.50
16
17
18
19
0.50
COLOCACION DE HORMIGON
SOPORTE TABLERO
1.00
RELLENO COMPACTADO
INTERIOR DE CANCHA
0.33
RELLENO DE REPOSICION Y
COMPACTACION ZAPATA
MURO PERIMETRO CANCHA
0.50
DESENCOFRADO SOPORTE
TABLERO
1.00
ENCOFRADO DE VIGA DE
AMARRE Y LOSA DE TECHO
BAOS Y VESTIDORES
0.33
COLOCACION DE TUBERIAS
ELECTRICAS Y SANITARIAS
0.33
COLOCACION VIGAS
PREFABRICADAS ( ACIENTOS )
EN GRADAS
0.25
RELLENO COMPACTADO
INTERIOR DE CANCHA
0.33
RELLENO DE REPOSICION Y
COMPACTACION ZAPATA
MURO PERIMETRO CANCHA
0.50
ENCOFRADO DE VIGA DE
AMARRE Y LOSA DE TECHO
BAOS Y VESTIDORES
0.33
COLOCACION DE TUBERIAS
ELECTRICAS Y SANITARIAS
0.33
COLOCACION VIGAS
PREFABRICADAS ( ACIENTOS )
EN GRADAS
0.25
RELLENO DE REPOSICION Y
COMPACTACION SOPORTE
TABLERO
0.50
RELLENO COMPACTADO
INTERIOR DE CANCHA
0.33
ENCOFRADO DE VIGA DE
AMARRE Y LOSA DE TECHO
BAOS Y VESTIDORES
0.33
COLOCACION DE TUBERIAS
ELECTRICAS Y SANITARIAS
0.33
COLOCACION VIGAS
PREFABRICADAS ( ASIENTOS )
EN GRADAS
0.25
RELLENO DE REPOSICION Y
COMPACTACION SOPORTE
TABLERO
0.50
COLOCACION VIGAS
PREFABRICADAS ( ASIENTOS )
EN GRADAS
0.25
INSTALACION ELECTRICA EN
TECHO
1.00
0.33
ENCOFRADO PERIMETRO
CANCHA
1.00
ARMADO DE MALLA
ELECTROSOLDADA PARA LOSA
DE CANCHA
0.50
0.33
ARMADO DE MALLA
ELECTROSOLDADA PARA LOSA
DE CANCHA
0.50
0.50
0.50
EXCAVACION E INSTALACION
DE POSTE DE LUZ
PREFABRICADO
0.50
0.33
0.50
0.50
19
20
22
22
23
24
25
26
EXCAVACION E INSTALACION
DE POSTE DE LUZ
PREFABRICADO
0.50
COLOCACION DE HORMIGON
SEMI-PULIDO CANCHA
0.50
COLOCACION DE HORMIGON
SEMI-PULIDO CANCHA
0.50
CONFECCION DE MOCHETAS Y
CANTOS SOPORTE TABLERO
1.00
COLOCACION DE HORMIGON
DE VIGAS DE AMARRE Y LOSA
DE TECHO BAOS Y
VESTIDORES
1.00
INSTALACION DE LAMPARAS
DE ILUMINACION
1.00
DESENCOFRADO DE VIGA DE
AMARRE Y LOSA DE TECHO
BAOS Y VESTIDORES
1.00
PINTURA Y SEALIZACION
CANCHA Y SOPORTE DE
TABLERO
0.50
DESENCOFRADO PERIMETRO
CANCHA
1.00
PINTURA Y SEALIZACION
CANCHA Y SOPORTE DE
TABLERO
0.50
PAETE EXTERIOR
1.00
0.33
0.33
INSTALACION DE TABLEROS
1.00
IMPERMEABILIZANTE TECHO
BAOS Y VESTIDORES
1.00
26
CONFECCION DE MOCHETAS Y
CANTOS BAOS Y VESTIDORES
0.50
0.33
CONFECCION DE MOCHETAS Y
CANTOS BAOS Y VESTIDORES
0.50
COLOCACION DE TORTA Y
CERAMICA DE PISO BAOS Y
VESTIDORES
1.00
REVESTIMIENTO DE CERAMICA
EN PARED DE BAOS Y
29
VESTIDORES
0.50
REVESTIMIENTO DE CERAMICA
EN PARED DE BAOS Y
30
VESTIDORES
0.50
INSTALACION DE PUERTAS Y
VENTANAS
1.00
INSTALACION DE APARATOS
SANITARIOS Y ACCESORIOS
ELECTRICOS
0.50
INSTALACION DE APARATOS
SANITARIOS Y ACCESORIOS
ELECTRICOS
0.50
1.00
0.33
0.33
0.33
27
28
31
32
36
CONFECCION DE JARDINERIA
0.50
37
CONFECCION DE JARDINERIA
0.50
38
0.50
39
0.50
Porcentaje Poercentaje
Programado
Real
fa
Avande de a
Porcentaje
Acumulado
20%
10%
0.0450
0.0045
0.000%
0.450%
40%
40%
0.0450
0.0180
0.000%
1.802%
60%
55%
0.0450
0.0248
0.000%
2.477%
80%
95%
0.0450
0.0428
0.000%
4.279%
100%
100%
0.0450
0.0450
0.000%
4.505%
100%
100%
0.0090
0.0090
4.505%
5.405%
25%
35%
0.0360
0.0126
50%
40%
0.0180
0.0072
5.405%
8.288%
100%
100%
0.0090
0.0090
50%
60%
0.0360
0.0216
100%
100%
0.0180
0.0180
6.306%
12.252%
9.009%
16.306%
100%
100%
0.0090
0.0090
25%
30%
0.0360
0.0108
75%
80%
0.0360
0.0288
50%
60%
0.0360
0.0216
100%
100%
0.0090
0.0090
50%
75%
0.0180
0.0135
100%
100%
0.0360
0.0360
75%
80%
0.0360
0.0288
100%
100%
0.0180
0.0180
100%
100%
0.0090
0.0090
100%
100%
0.0360
0.0360
100%
100%
0.0090
0.0090
100%
100%
0.0090
0.0090
100%
100%
0.0090
0.0090
100%
100%
0.0090
0.0090
50%
80%
0.0180
0.0144
20%
15%
0.0450
0.0068
33%
40%
0.0270
0.0108
50%
50%
0.0180
0.0090
100%
100%
0.0180
0.0180
9.910%
19.099%
16.216%
22.523%
22.523%
27.523%
23.423%
30.721%
40%
25%
0.0450
0.0113
67%
55%
0.0270
0.0149
100%
100%
0.0180
0.0180
50%
60%
0.0180
0.0108
60%
40%
0.0450
0.0180
100%
100%
0.0180
0.0180
100%
100%
0.0270
0.0270
100%
100%
0.0090
0.0090
80%
85%
0.0450
0.0383
50%
80%
0.0180
0.0144
50%
55%
0.0180
0.0099
100%
100%
0.0090
0.0090
50%
55%
0.0180
0.0099
100%
100%
0.0450
0.0450
100%
100%
0.0180
0.0180
100%
100%
0.0180
0.0180
23.423%
30.721%
27.027%
34.234%
32.432%
40.586%
33.333%
44.144%
100%
100%
0.0180
0.0180
100%
100%
0.0090
0.0090
33%
35%
0.0270
0.0095
50%
40%
0.0180
0.0072
100%
100%
0.0090
0.0090
33%
45%
0.0270
0.0122
35%
55%
0.0270
0.0149
25%
30%
0.0360
0.0108
67%
90%
0.0270
0.0243
100%
100%
0.0180
0.0180
67%
75%
0.0270
0.0203
67%
70%
0.0270
0.0189
50%
65%
0.0360
0.0234
50%
60%
0.0180
0.0108
100%
100%
0.0270
0.0270
33.333%
44.144%
44.144%
50.495%
45.045%
56.622%
46.847%
59.820%
100%
100%
0.0270
0.0270
100%
100%
0.0270
0.0270
75%
85%
0.0360
0.0306
100%
100%
0.0180
0.0180
100%
100%
0.0360
0.0360
100%
100%
0.0090
0.0090
33%
60%
0.0270
0.0162
100%
100%
0.0090
0.0090
50%
65%
0.0180
0.0117
67%
70%
0.0270
0.0189
100%
100%
0.0180
0.0180
50%
35%
0.0180
0.0063
50%
50%
0.0180
0.0090
50%
65%
0.0180
0.0117
100%
100%
0.0270
0.0270
100%
100%
0.0180
0.0180
100%
100%
0.0180
0.0180
46.847%
59.820%
56.757%
64.955%
62.162%
68.559%
63.964%
72.973%
100%
100%
0.0180
0.0180
50%
50%
0.0180
0.0090
100%
100%
0.0180
0.0180
100%
100%
0.0090
0.0090
100%
100%
0.0090
0.0090
100%
100%
0.0090
0.0090
100%
100%
0.0090
0.0090
50%
45%
0.0180
0.0081
100%
100%
0.0090
0.0090
100%
100%
0.0180
0.0180
100%
100%
0.0090
0.0090
33%
35%
0.0270
0.0095
67%
70%
0.0270
0.0189
100%
100%
0.0090
0.0090
100%
100%
0.0090
0.0090
63.964%
72.973%
72.072%
76.577%
76.577%
79.189%
78.378%
82.027%
81.081%
85.856%
50%
60%
0.0180
0.0108
100%
100%
0.0270
0.0270
81.081%
85.856%
82.883%
87.387%
100%
100%
0.0180
0.0180
100%
100%
0.0090
0.0090
87.387%
88.288%
50%
80%
0.0180
0.0144
88.288%
89.730%
100%
100%
0.0180
0.0180
88.288%
90.090%
100%
100%
0.0090
0.0090
90.090%
91.622%
90.991%
93.694%
50%
35%
0.0180
0.0063
100%
100%
0.0180
0.0180
100%
100%
0.0090
0.0090
33%
45%
0.0270
0.0122
93.694%
94.910%
67%
70%
0.0270
0.0189
93.694%
95.586%
100%
100%
0.0270
0.0270
93.694%
96.396%
50%
60%
0.0180
0.0108
96.396%
97.477%
100%
100%
0.0180
0.0180
96.396%
98.198%
50%
90%
0.0180
0.0162
98.198%
99.820%
100%
100%
0.0180
0.0180
98.198%
100.000%
100.000%
Avance
Programado
E(P)
0.901%
0.5000
1.802%
1.0000
2.703%
0.9167
3.604%
1.1875
4.505%
1.0000
5.405%
1.0000
1 AVANCE PROGRAMADO
1 AVANCE REAL
1 EFICIENCIA
1 EFICIENCIA PROGRAMADA
1
1
1
8.108%
1.0222
1
1.40
1
1
11.712%
1.0462
1
1
1.20
1
1
15.315%
1.0647
1
1
1.00
0.01
0.02
0.00
0.02
0.50
1.00
1
18.919%
1.0095
1
Axis Title
0.80
22.523%
1.0000
0.60
1
1
1
0.40
1
27.027%
1.0183
1
1
0.20
31.532%
0.9743
31.532%
0.9743
1
0.00
1
1
35.135%
0.9744
1
1
1
39.640%
1.0239
1
1
1
1
44.144%
1.0000
1
44.144%
1.0000
1
1
49.550%
1.0191
1
1
1
1
54.955%
1.0303
1
1
1
1
59.459%
1.0061
1
59.459%
1.0061
63.964%
1.0155
1
1
1
1
1
68.468%
1.0013
1
1
1
1
72.973%
1.0000
72.973%
1.0000
1
76.577%
1.0000
1
79.279%
0.9989
1
1
81.982%
1.0005
1
1
1
1
1
85.586%
1.0032
1
85.586%
1.0032
1
1
87.387%
1.0000
1
88.288%
1.0000
1
89.189%
1.0061
1
90.090%
1.0000
1
1
91.892%
0.9971
1
93.694%
1.0000
1
1
94.595%
1.0033
95.495%
1.0009
96.396%
1.0000
97.297%
1.0019
98.198%
1.0000
99.099%
1.0073
100.000%
1.0000
1
1
1
1
1
1
1
10
0.03
0.04
0.05
0.05
0.08
0.12
0.15
0.19
0.02
0.04
0.05
0.05
0.08
0.12
0.16
0.19
0.92
1.19
1.00
1.00
1.02
1.05
1.06
1.01
10
11
12
13
11
12
13
14
15
16
17
18
0.23
0.27
0.32
0.35
0.40
0.44
0.50
0.55
0.23
0.28
0.31
0.34
0.41
0.44
0.50
0.57
1.00
1.02
0.97
0.97
1.02
1.00
1.02
1.03
Chart Title
14
15
16
17
18
19
20
21
22
23
24
19
20
21
22
23
24
25
26
0.59
0.64
0.68
0.73
0.77
0.79
0.82
0.86
0.60
0.65
0.69
0.73
0.77
0.79
0.82
0.86
1.01
1.02
1.00
1.00
1.00
1.00
1.00
1.00
24
25
26
27
28
29
30
31
32
33
34
27
28
29
30
31
32
33
34
0.87
0.88
0.89
0.90
0.92
0.94
0.95
0.95
0.87
0.88
0.90
0.90
0.92
0.94
0.95
0.96
1.00
1.00
1.01
1.00
1.00
1.00
1.00
1.00
AVANCE
EFICIENCIA
PROGRAMADO,
AVANCE
PROGRAMADA,
EFICIENCIA,
REAL, 1.001
34
35
36
37
38
39
35
36
37
38
39
0.96
0.97
0.98
0.99
1.00
0.96
0.97
0.98
1.00
1.00
1.00
1.00
1.00
1.01
1.00
fa
Dia
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
fa
Dia
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
fa
Dia
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
fa
Dia
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
6.1667
a
EXCAVACION ZAPATA MUROS DE GRADA
EXCAVACION ZAPATA MUROS DE GRADA
EXCAVACION ZAPATA MUROS DE GRADA
EXCAVACION ZAPATA MUROS DE GRADA
ARMADO ACERO ZAPATA MUROS DE GRADA
COLOCACION DE HORMIGON ZAPATA MUROS DE GRADA
COLOCACION BLOCK BNP MUROS DE GRADA
COLOCACION BLOCK BNP MUROS DE GRADA
RELLENO DE REPOSICION Y COMPACTACION ZAPATA MUROS DE GRADA
COLOCACION BLOCK SNP VIOLINADOS MUROS DE GRADA
RELLENO DE REPOSICION Y COMPACTACION ZAPATA MUROS DE GRADA
COLOCACION BLOCK SNP VIOLINADOS MUROS DE GRADA
COLOCACION VIGAS PREFABRICADAS ( ACIENTOS ) EN GRADAS
COLOCACION VIGAS PREFABRICADAS ( ACIENTOS ) EN GRADAS
COLOCACION VIGAS PREFABRICADAS ( ACIENTOS ) EN GRADAS
COLOCACION VIGAS PREFABRICADAS ( ACIENTOS ) EN GRADAS
PINTURA MUROS DE GRADAS
PINTURA MUROS DE GRADAS
2.2200
a
LIMPIEZA Y EXTRACCION DE CAPA VEGETAL
LIMPIEZA Y EXTRACCION DE CAPA VEGETAL
LIMPIEZA Y EXTRACCION DE CAPA VEGETAL
LIMPIEZA Y EXTRACCION DE CAPA VEGETAL
LIMPIEZA Y EXTRACCION DE CAPA VEGETAL
REPLANTEO
EXCAVACION ZAPATA MUROS DE BAOS Y VESTIDORES
EXCAVACION ZAPATA MUROS DE BAOS Y VESTIDORES
ARMADO ACERO ZAPATA MUROS DE BAOS Y VESTIDORES
COLOCACION DE HORMIGON ZAPATA MUROS DE BAOS Y VESTIDORES
COLOCACION BLOCK BNP MUROS DE BAOS Y VESTIDORES
COLOCACION BLOCK SNP MUROS DE BAOS Y VESTIDORES
RELLENO DE REPOSICION Y COMPACTACION ZAPATA MUROS DE BAOS Y VESTIDORES
COLOCACION BLOCK SNP MUROS DE BAOS Y VESTIDORES
RELLENO DE REPOSICION Y COMPACTACION ZAPATA MUROS DE BAOS Y VESTIDORES
COLOCACION BLOCK SNP MUROS DE BAOS Y VESTIDORES
5.5500
a
EXCAVACION ZAPATA MUROS DE BAOS Y VESTIDORES
ARMADO ACERO ZAPATA SOPORTE TABLERO
ARMADO COLUMNA SOPORTE DE TABLERO
ARMADO COLUMNA SOPORTE DE TABLERO
COLOCACION DE HORMIGON ZAPATA SOPORTE TABLERO
ENCOFRADO SOPORTE DE TABLERO
ENCOFRADO SOPORTE DE TABLERO
6.5294
a
EXCAVACION ZAPATA MURO PERIMETRO CANCHA
EXCAVACION ZAPATA MURO PERIMETRO CANCHA
EXCAVACION ZAPATA MURO PERIMETRO CANCHA
EXCAVACION ZAPATA MURO PERIMETRO CANCHA
ARMADO ACERO ZAPATA MURO PERIMETRO CANCHA
ARMADO ACERO ZAPATA MURO PERIMETRO CANCHA
COLOCACION DE HORMIGON ZAPATA MURO PERIMETRO CANCHA
COLOCACION BLOCK BNP PERIMETRO CANCHA
COLOCACION BLOCK BNP PERIMETRO CANCHA
RELLENO COMPACTADO INTERIOR DE CANCHA
RELLENO COMPACTADO INTERIOR DE CANCHA
RELLENO COMPACTADO INTERIOR DE CANCHA
ARMADO DE MALLA ELECTROSOLDADA PARA LOSA DE CANCHA
ARMADO DE MALLA ELECTROSOLDADA PARA LOSA DE CANCHA
COLOCACION DE HORMIGON SEMI-PULIDO CANCHA
COLOCACION DE HORMIGON SEMI-PULIDO CANCHA
DESENCOFRADO PERIMETRO CANCHA
Construccion de Gradas
Avance
De a
0.25
0.5
0.7
1
1
1
0.5
1
0.5
0.5
1
1
0.25
0.5
0.75
1
0.5
1
Del Proyecto
0.0126
0.0216
0.0288
0.0360
0.0090
0.0090
0.0108
0.0180
0.0144
0.0099
0.0180
0.0180
0.0108
0.0234
0.0306
0.0360
0.0090
0.0180
Del Proceso
0.0778
0.1333
0.1778
0.2222
0.0556
0.0556
0.0667
0.1111
0.0889
0.0611
0.1111
0.1111
0.0667
0.1444
0.1889
0.2222
0.0556
0.1111
Porcentaje Acumulado
0
0
0
0
0.2222
0.2778
0.3333
0.3333
0.4444
0.4444
0.6667
0.6667
0.6667
0.6667
0.8889
0.8889
Del Proyecto
Del Proceso
Porcentaje Acumulado
0.2
0.4
0.6
0.8
1
1
0.5
1
1
1
1
0.2
0.5
0.4
1
0.6
0.0045
0.0180
0.0248
0.0428
0.0450
0.0090
0.0072
0.0180
0.0090
0.0090
0.0090
0.0068
0.0144
0.0113
0.0180
0.0180
0.0100
0.0400
0.0550
0.0950
0.1000
0.0200
0.0160
0.0400
0.0200
0.0200
0.0200
0.0150
0.0320
0.0250
0.0400
0.0400
0.0000
0.0000
0.0000
0.0000
0.0000
0.1000
0.1200
0.1200
0.1600
0.1800
0.2000
0.2200
0.2200
0.2600
0.8
1
0.333333333
0.333333333
0.666666667
0.666666667
1
1
1
0.5
1
1
1
1
0.333333333
0.666666667
1
0.5
1
1
1
0.5
1
1
0.5
1
1
0.333333333
0.666666667
1
0.5
1
0.5
1
0.0383
0.0450
0.0122
0.0149
0.0203
0.0189
0.0270
0.0270
0.0090
0.0063
0.0180
0.0090
0.0090
0.0090
0.0095
0.0189
0.0090
0.0108
0.0270
0.0180
0.0090
0.0144
0.0180
0.0090
0.0063
0.0180
0.0090
0.0122
0.0189
0.0270
0.0108
0.0180
0.0162
0.0180
0.0850
0.1000
0.0270
0.0330
0.0450
0.0420
0.0600
0.0600
0.0200
0.0140
0.0400
0.0200
0.0200
0.0200
0.0210
0.0420
0.0200
0.0240
0.0600
0.0400
0.0200
0.0320
0.0400
0.0200
0.0140
0.0400
0.0200
0.0270
0.0420
0.0600
0.0240
0.0400
0.0360
0.0400
0.2600
0.2600
0.3600
0.3600
0.3600
0.4800
0.5000
0.5000
0.5400
0.5600
0.5800
0.6000
0.6200
0.7200
0.7400
0.7400
0.7800
0.8000
0.8600
0.8600
0.8600
0.9200
0.9200
0.9600
0.9600
Del Proyecto
0.0090
0.0090
0.0135
0.0180
0.0090
0.0108
0.0149
Del Proceso
0.0500
0.0500
0.0750
0.1000
0.0500
0.0600
0.0825
Porcentaje Acumulado
0.0500
0.1000
0.1000
0.2000
0.2500
0.2500
1
1
1
1
0.5
1
0.333333333
0.666666667
1
1
0.5
1
1
0.0270
0.0090
0.0090
0.0090
0.0108
0.0180
0.0162
0.0189
0.0270
0.0090
0.0081
0.0180
0.0090
0.1500
0.0500
0.0500
0.0500
0.0600
0.1000
0.0900
0.1050
0.1500
0.0500
0.0450
0.1000
0.0500
0.2500
0.4000
0.4500
0.5000
0.5500
0.5500
0.6500
0.6500
0.6500
0.8000
0.8500
0.8500
0.9500
Del Proyecto
0.0108
0.0216
0.0234
0.0288
0.0090
0.0180
0.0090
0.0099
0.0180
0.0095
0.0135
0.0270
0.0117
0.0180
0.0090
0.0180
0.0090
Del Proceso
0.0706
0.1412
0.1529
0.1882
0.0588
0.1176
0.0588
0.0647
0.1176
0.0618
0.0882
0.1765
0.0765
0.1176
0.0588
0.1176
0.0588
Porcentaje Acumulado
0
0
0
0
0.1882
0.1882
0.3059
0.3647
0.3647
0.4824
0.4824
0.4824
0.6588
0.6588
0.7765
0.7765
0.8941
Avance Programado
0.0625
0.1250
0.1875
0.2500
0.3125
0.3750
0.4375
0.5000
0.5944
0.5625
1.0568
0.6667
0.6250
1.0667
0.7333
0.8111
0.8556
0.8889
0.9444
1.0000
0.6875
0.7500
0.8125
0.8750
0.9375
1.0000
1.0667
1.0815
1.0530
1.0159
1.0074
1.0000
Avance Programado
0.0100
0.0400
0.0550
0.0950
0.1000
0.1200
0.1360
0.1600
0.1800
0.2000
0.2200
0.0238
0.0476
0.0714
0.0952
0.1190
0.1429
0.1667
0.1905
0.2143
0.2381
0.2619
0.4200
0.8400
0.7700
0.9975
0.8400
0.8400
0.8160
0.8400
0.8400
0.8400
0.8400
0.2670
0.2857
0.9345
0.2850
0.3095
0.9208
0.3000
0.3333
0.9000
0.3450
0.3600
0.3571
0.3810
0.9660
0.9450
0.3870
0.4048
0.9561
0.4050
0.4524
0.8953
0.4200
0.5000
0.8400
0.5000
0.5140
0.5400
0.5600
0.5800
0.5476
0.5714
0.5952
0.6190
0.6429
0.9130
0.8995
0.9072
0.9046
0.9022
0.6210
0.6667
0.9315
0.6860
0.6905
0.9935
0.7200
0.7143
1.0080
0.7400
0.7720
0.7800
0.7381
0.7619
0.7857
1.0026
1.0133
0.9927
0.8140
0.8095
1.0055
0.8600
0.8333
1.0320
0.8870
0.9020
0.9200
0.9440
0.9600
0.9960
1.0000
0.8571
0.8810
0.9048
0.9286
0.9524
0.9762
1.0000
1.0348
1.0239
1.0168
1.0166
1.0080
1.0203
1.0000
Avance Programado
0.0500
0.1000
0.1500
0.2000
0.2500
0.3000
0.3500
0.4000
0.4500
0.5000
0.5500
0.6100
0.6500
0.7400
0.7550
0.8000
0.8500
0.8950
0.9500
1.0000
0.4000
0.4500
0.5000
0.5500
0.6000
0.6500
0.7000
0.7500
0.8000
0.8500
0.9000
0.9500
1.0000
1.0000
1.0000
1.0000
1.0000
1.0167
1.0000
1.0571
1.0067
1.0000
1.0000
0.9944
1.0000
1.0000
Avance Programado
0.0588
0.1176
0.1765
0.2353
0.2941
0.3529
0.4118
0.4706
0.5294
0.5882
0.6471
0.7059
0.7647
0.8235
0.8824
0.9412
1.0000
Axis Title
DIAS
AVANCE PROGRAMADO
AVANCE REAL
EFICIENCIA
1.0000 EFICIENCIA PROGRAMADA
1.0000
1.4000
1.0000
1.0000
1.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1
1
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
7
0.0625
0.0778
1.2444
1.0000
10
0.2500
0.2222
0.8889
1.0000
11
0.3125
0.2778
0.8889
1.0000
12
0.3750
0.3333
0.8889
1.0000
13
0.4375
0.4000
0.9143
1.0000
0.6000
0.4000
0.2000
0.0000
DIAS
0.0238
AVANCE PROGRAMADO
1.0000 AVANCE REAL
0.0100
1.0000 EFICIENCIA
0.4200
1.0000 EFICIENCIA PROGRAMADA
1.0000
1.0000
1.0000
1.0000
1.2000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
9
0.1875
0.1778
0.9481
1.0000
0.8000
1.0000
8
0.1250
0.1333
1.0667
1.0000
1.0000
10 11 12 13 14 15 16
0.0476 0.0714
0.0952
0.0400 0.0550
0.8400 0.7700
1.0000 1.0000
0.0950
0.9975
1.0000
0.8000
Axis Title
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.6000
1.0000
0.4000
1.0000
1.0000
1.0000
1.0000
1.0000
0.2000
1.0000
DIAS
AVANCE PROGRAMADO
AVANCE REAL
EFICIENCIA
1.0000 EFICIENCIA PROGRAMADA
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.0000
1
7
0.0500
0.0500
1.0000
1.0000
8
0.1000
0.1000
1.0000
1.0000
9
0.1500
0.1750
1.1667
1.0000
10
0.2000
0.2000
1.0000
1.0000
1.4000
1.2000
1.0000
Axis Title
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.8000
11
0.2500
0.2500
1.0000
1.0000
12
0.3000
0.3100
1.0333
1.0000
10
13
0.3500
0.3325
0.9500
1.0000
11
Axis Title
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.8000
0.6000
0.4000
0.2000
0.0000
7
DIAS
AVANCE PROGRAMADO
AVANCE REAL
EFICIENCIA
EFICIENCIA PROGRAMADA
8
0.0588
0.0706
1.2000
1.0000
9
0.1176
0.1412
1.2000
1.0000
10
0.1765
0.1529
0.8667
1.0000
11
0.2353
0.1882
0.8000
1.0000
12
0.2941
0.2471
0.8400
1.0000
10
13
0.3529
0.3059
0.8667
1.0000
11
12
14
0.4118
0.3647
0.8857
1.0000
1.4000
Axis Title
1.2000
1.0000
0.8000
0.6000
0.4000
0.2000
0.0000
7
10
11
12
13
14
15
16
17
18
19
14
0.5000
0.4444
0.8889
1.0000
15
16
17
18
19
0.5625 0.6250 0.6875 0.7500 0.8125
0.5944 0.6667 0.7333 0.8111 0.8556
1.0568 1.0667 1.0667 1.0815 1.0530
1
1 1.0000 1.0000 1.0000
20
0.8750
0.8889
1.0159
1.0000
21
0.9375
0.9444
1.0074
1.0000
22
1.0000
1.0000
1.0000
1.0000
14
15
16
EFICIENCIA
EFICIENCIA PROGRAMADA
AVANCE PROGRAMADO
AVANCE REAL
15 16
10
11
12
13
17
18
19
11
12
14
0.4000
0.4000
1.0000
1.0000
13
15
0.4500
0.4500
1.0000
1.0000
14
15
16
0.5000
0.5000
1.0000
1.0000
16
17
0.5500
0.5500
1.0000
1.0000
17
18
18
0.6000
0.6100
1.0167
1.0000
19
19
0.6500
0.6500
1.0000
1.0000
20
21
20
0.7000
0.7400
1.0571
1.0000
22
21
0.7500
0.7550
1.0067
1.0000
23
24
22
0.8000
0.8000
1.0000
1.0000
25
26
23
0.8500
0.8500
1.0000
1.0000
27
24
0.9000
0.8950
0.9944
1.0000
EFICIENCIA
28
25
0.9500
0.9500
1.0000
1.0000
29
EFICIENCIA
EFICIENCIA PROGRAMADA
AVANCE PROGRAMADO
AVANCE REAL
12
13
14
15
0.4706
0.4294
0.9125
1.0000
15
16
0.5294
0.4824
0.9111
1.0000
16
17
0.5882
0.5441
0.9250
1.0000
17
18
18
0.6471
0.5706
0.8818
1.0000
19
20
19
0.7059
0.6588
0.9333
1.0000
21
20
0.7647
0.7353
0.9615
1.0000
22
23
21
0.8235
0.7765
0.9429
1.0000
EFICIENCIA
EFICIENCIA PROGRAMADA
AVANCE PROGRAMADO
AVANCE REAL
19
20
21
22
23
24
22
0.8824
0.8353
0.9467
1.0000
25
26
23
0.9412
0.8941
0.9500
1.0000
24
1.0000
0.9529
0.9529
1.0000
20
21
22
23
24
25
26
27
28
29
30
31
0.8095
0.5000 0.5140 0.5400 0.5600 0.5800 0.6210 0.6860 0.7200 0.7400 0.7720 0.7800 0.8140
0.9130 0.8995 0.9072 0.9046 0.9022 0.9315 0.9935 1.0080 1.0026 1.0133 0.9927 1.0055
1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000
EFICIENCIA
EFICIENCIA PROGRAMADA
AVANCE PROGRAMADO
AVANCE REAL
29
30
26
1.0000
1.0000
1.0000
1.0000
31
32
33
34
35
36
37
38
39
A PROGRAMADA
PROGRAMADO
32
33
34
35
36
37
38
39
a
avance
10
11
17
resto
0.60
0.40
1.00
1.00
0.30
0.70
0.80
0.20
0.60
0.40
1.00
0.75
0.25
1.00
0.65
0.35
1.00
1.00
0.80
0.20
1.00
1.00
1.00
0.35
0.65
17
18
19
0.40
0.60
1.00
0.45
0.55
0.55
0.45
0.30
0.70
0.50
0.50
1.00
0.75
0.25
0.70
0.30
0.65
0.35
0.60
0.40
1.00
1.00
1.00
0.85
0.15
1.00
Tiempo
e
transcurrido
necesario
Holgura Total
disponible
faltante
1.60
(0.40)
2.80
(0.20)
0.80
(0.20)
1.60
(0.40)
0.50
(0.50)
1.40
0.40
0.80
0.80
1.95
(0.05)
usada
disponible
1.20
0.20
1.65
(0.35)
1.35
(0.65)
2.80
(0.20)
1.50
0.50
0.75
(0.25)
0.90
(0.10)
1.40
(0.60)
0.80
(0.20)
0.60
(0.40)
Compresion
necesario
0.70
faltante
0 RD$
a ejecucion
m
1,913.63
a afectada
e-o
resto
0.35 RD$
costo
1,339.54
0 RD$
19,923.75
0.50 RD$
9,961.88
a afectada
compresion
costo total
ajustes
costo
-
Concluida
Concluida
Concluida
RD$
Concluida
1,339.54
Co - 2(3)
Concluida
Concluida
Concluida
Concluida
Concluida
Concluida
RD$
9,961.88
Co - 1(28)
Concluida
Concluida
Concluida
Concluida
Concluida
Duracin
1
Burgess
18
Opcin 1
Obrero 1
Obrero 2
Obrero 3
Obrero 4
Duracin
1
Burgess
3
Burgess
5
Opcin 2
Obrero 1
Obrero 2
Obrero 3
Obrero 4
14
Duracin
Burgess
12
Duracin
Burgess
Opcin 3
Obrero 1
Obrero 2
Obrero 3
Obrero 4
Burgess
Burgess
Burgess
32
Duracin
1
Burgess
10
Duracin
1
Burgess
Cdigo
IR
OM
MC
OA
AA
OP
AP
OC
AC
OV
AV
TNC1
TNC2
TC
No.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Personal
Ingeniero Residente
Operario Maquinaria Pesada
Maestro Constructor
Operario Albailera
Ayudante Albailera
Operario Plomera
Ayudante Plomera
Operario Carpintera
Ayudante Carpinteria
Operario Varillero
Ayudante Varillero
Tcnico No Calificado
Tcnico No Calificado
Tcnico Calificado
Actividad
LIMPIEZA Y EXTRACCION DE CAPA VEGETAL
REPLANTEO
EXCAVACION ZAPATA MURO PERIMETRO CANCHA
EXCAVACION ZAPATA MUROS DE GRADA
EXCAVACION ZAPATA MUROS DE BAOS Y VESTIDORES
EXCAVACION ZAPATA SOPORTE TABLERO
BOTE DE MATERIAL INSERVIBLE
ARMADO ACERO ZAPATA MURO PERIMETRO CANCHA
ARMADO ACERO ZAPATA MUROS DE GRADA
ARMADO ACERO ZAPATA MUROS DE BAOS Y VESTIDORES
ARMADO ACERO ZAPATA SOPORTE TABLERO
ARMADO COLUMNA SOPORTE DE TABLERO
ARMADO VIGA SOPORTE DE TABLERO
COLOCACION DE HORMIGON ZAPATA MURO PERIMETRO
CANCHA
COLOCACION DE HORMIGON ZAPATA MUROS DE GRADA
COLOCACION DE HORMIGON ZAPATA MUROS DE BAOS Y
VESTIDORES
COLOCACION DE HORMIGON ZAPATA SOPORTE TABLERO
ENCOFRADO SOPORTE DE TABLERO
DESENCOFRADO SOPORTE TABLERO
COLOCACION DE HORMIGON SOPORTE TABLERO
COLOCACION BLOCK BNP PERIMETRO CANCHA
COLOCACION BLOCK BNP MUROS DE GRADA
IR OM MC OA AA OP AP
X
X
X
X
X
X
X
X
X
X
X
X
X
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
X
X
X
X
X
X
X
X
52
53
54
55
56
57
58
59
OC AC OV AV TNC1 TNC2
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
TC
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
No.
Actividad
Secuencia
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
2
3,4,5,6,55
8
9
10
11
58
14
15
16
12
17
20
21
22
23
18
13
27
19
24,28
25,29
26,31
32,34
30
36,41
44
32,34
30
54,55
36,41
35
57
35
33
37
39
42,43
40
38
42,43
46,51
47
45
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
53
47
48
49,50
59
52
52
7
57
59
56
59
7
59
-
Duracion
5
1
4
4
2
1
3
2
1
1
1
2
1
1
1
1
1
3
1
1
2
2
1
2
2
2
2
3
2
4
5
1
1
2
2
3
1
1
2
1
3
1
3
3
10
11
12
13
14
15
1
2
1
5
2
1
1
1
2
2
2
1
1
2
2
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39