ACT ITEM DESCRIPCION

1.0 TRABAJO PRELIMINARES

A 1.1 TRAZO Y REPLANTEO CON EQUIPO
B 1.2 LIMPIEZA DE TERRENO MANUAL
C 1.3 EXCAVACION MANUAL DE CIMIENTO H=1.40m
D 1.4 RELLENO COMPACTADO CON MATERIAL PROPIO
E 1.6 NIVELACION Y APISONADO CON MAQUINA
2.0 CONCRETO SIMPLE
F 2.1 CIMIENTOS CONCRETO CICLOPEO 1:10 + 30% PG
G-1 2.2 ACERO EN CIMIENTO CORRIDO Fy=4200 KG/CM2 (habilitacion)
G-2 ACERO EN CIMIENTO CORRIDO Fy=4200 KG/CM2 (COLOCADO)
H 2.3 CONCRETO LIQUIDO EN SOBRECIMIENTO F'C=175KG/CM2
I-1 2.4 ENCOFRADO Y DESENCOFRADO EN SOBRECIMIENTO (habilitación)
I-2 ENCOFRADO Y DESENCOFRADO EN SOBRECIMIENTO (colocado)
I-3 ENCOFRADO Y DESENCOFRADO EN SOBRECIMIENTO (retiro)
3.0 CONCRETO ARMADO
J-1 3.1 ACERO GRADO 60 EN SOBRECIMIENTO DE BLQUE DE CONCRETO (habilitado)
J-2 ACERO GRADO 60 EN SOBRECIMIENTO DE BLQUE DE CONCRETO (colocado)
K-1 3.2 ACERO GRADO 60 EN MURO DE BLQUE DE CONCRETO(habilitado)
K-2 ACERO GRADO 60 EN MURO DE BLQUE DE CONCRETO(colocado)
L 3.3 MURO DE BLOQUE DE CONCRETO 14*39*19
M 3.4 CONCRETO LIQUIDO EN MUROS F'C=175 KG/CM2
N 3.5 CONCRETO PARA BASE DE PUERTA F'C=175 KG/CM2
Ñ 3.6 SOLAQUEO DE SOBRECIMIENTO
3.7 COLUMNAS DE CONCRETO PARA PUERTA
O 3.7.1 CONCRETO EN COLUMNAS F'C=210 KG/CM2
P-1 3.7.2 ACERO GRADO 60 EN COLUMNAS(habilitado)
P-2 ACERO GRADO 60 EN COLUMNAS (colocado)
Q-1 3.7.3 ENCOFRADO Y DESENCOFRADO PARA COLUMNAS(habilitado)
Q-2 ENCOFRADO Y DESENCOFRADO PARA COLUMNAS(colocado)
Q-3 ENCOFRADO Y DESENCOFRADO PARA COLUMNAS(retiro)
R 3.7.4 TARRAJEO DE SUPERFICIE DE COLUMNAS CON CEMENTO ARENA
5.0 PUERTA METALICA H=5.00m
S 5.1 PINTURA EN PUERTAS METALICAS
T 5.2 DESMONTAJE DE PUERTA METALICA
U 5.3 MONTAJE DE PUERTA METALICA H=5.00m
 CUADRILLA
antecesora UND METRADO P. UNITARIO P. PARCIAL REND.
CA OP OF
S/. 32,834.13
- M2 1276.96 2.70 S/. 3,447.79 400.00 0.10
A M2 1276.96 2.53 S/. 3,230.71 500.00 0.10 1.00
B M3 456.51 43.00 S/. 19,629.93 52.50 0.15 1.50
I-3 M3 249.01 20.74 S/. 5,164.47 63.00 0.30 3.00
D M2 415.01 3.28 S/. 1,361.23 500.00 0.10 1.00 1.00
S/. 85,675.49
P-2 M3 207.51 196.45 S/. 40,765.34 50.00 0.20 2.00 4.00
A KG 1431.71 4.73 S/. 6,771.99 250.00 0.10 1.00 1.00
C, G-1 750.00 0.30 3.00 3.00
I-2 M3 60.49 332.79 S/. 20,130.47 24.00 0.20 2.00 4.00
A M2 630.08 28.58 S/. 18,007.69 80.00 0.20 2.00 2.00
J-2, K-2, I-1 70.00 0.50 5.00 5.00
H 84.00 0.10 3.00
S/. 202,893.56
P-1 KG 1838.07 4.73 S/. 8,694.07 250.00 0.10 1.00 1.00
F, J-1 750.00 0.30 3.00 3.00
J-1 KG 4195.02 4.73 S/. 19,842.44 250.00 0.10 1.00 1.00
F, K-1 750.00 0.30 3.00 3.00
D M2 2134.06 59.03 S/. 125,973.56 250.00 1.00 10.00 10.00
L M3 53.56 332.79 S/. 17,824.23 20.00 0.80 8.00
P-2 M3 2.10 223.34 S/. 469.01 20.00 0.40 4.00
E, Q-3 M2 2134.06 14.10 S/. 30,090.25 90.00 1.50 15.00 15.00
S/. 4,519.99
Q-2 M3 2.20 401.78 S/. 883.92 10.00 0.20 2.00 2.00
G-1 KG 321.41 4.81 S/. 1,545.98 250.00 0.10 1.00 1.00
G-2, P-1 321.41 4.81 500.00 0.20 2.00 2.00
I-1 M2 28.60 41.95 S/. 1,199.77 40.00 0.10 1.00 1.00
M, Q-1, P-2 28.60 41.95 10.00 0.10 1.00 1.00
O 41.95 40.00 1.00
Q-3 M2 28.60 31.13 S/. 890.32 8.00 0.10 1.00
S/. 5,891.02
U M2 8.40 22.74 S/. 191.02 30.00 1.00
- GLB 1.00 4500.00 S/. 4,500.00 8.00 0.10 1.00
N, Ñ, R, T GLB 1.00 1200.00 S/. 1,200.00 8.00 0.10 1.00
S/. 331,814.19
ADRILLA TIEMPO T. DE EJECUCIÓN
DESV. EST. ACTIVIDAD
Tprom.
PE TO TN TP T. ADEL. T. ATRAZ.

10.00 2.39 3.19 5.59 3.46 0.53 2.93 3.99 A

1.00 1.92 2.55 4.47 2.77 0.43 2.34 3.19 B
15.00 6.52 8.70 15.22 9.42 1.45 7.97 10.87 C
9.00 2.96 3.95 6.92 4.28 0.66 3.62 4.94 D
1.00 0.62 0.83 1.45 0.90 0.14 0.76 1.04 E

16.00 3.11 4.15 7.26 4.50 0.69 3.80 5.19

4.30 5.73 10.02 6.20 0.95 5.25 7.16 G-1
3.00 1.43 1.91 3.34 2.07 0.32 1.75 2.39 G-2
16.00 1.89 2.52 4.41 2.73 0.42 2.31 3.15 H
5.91 7.88 13.78 8.53 1.31 7.22 9.85 I-1
6.75 9.00 15.75 9.75 1.50 8.25 11.25 I-2
6.00 5.63 7.50 13.13 8.13 1.25 6.88 9.38 I-3

5.51 7.35 12.87 7.96 1.23 6.74 9.19 J-1

1.84 2.45 4.29 2.65 0.41 2.25 3.06 J-2
12.59 16.78 29.37 18.18 2.80 15.38 20.98 K-1
4.20 5.59 9.79 6.06 0.93 5.13 6.99 K-2
50.00 6.40 8.54 14.94 9.25 1.42 7.82 10.67 L
16.00 2.01 2.68 4.69 2.90 0.45 2.45 3.35 M
8.00 0.08 0.11 0.18 0.11 0.02 0.10 0.13 N
17.78 23.71 41.50 25.69 3.95 21.74 29.64 Ñ

10.00 0.17 0.22 0.39 0.24 0.04 0.20 0.28 O

0.96 1.29 2.25 1.39 0.21 1.18 1.61 P-1
0.48 0.64 1.12 0.70 0.11 0.59 0.80 P-2
0.54 0.72 1.25 0.77 0.12 0.66 0.89 Q-1
2.15 2.86 5.01 3.10 0.48 2.62 3.58 Q-2
2.00 0.54 0.72 1.25 0.77 0.12 0.66 0.89 Q-3
1.00 2.68 3.58 6.26 3.87 0.60 3.28 4.47 R

0.21 0.28 0.49 0.30 0.05 0.26 0.35 S

2.00 0.09 0.13 0.22 0.14 0.02 0.11 0.16 T
2.00 0.09 0.13 0.22 0.14 0.02 0.11 0.16 U
 DIAS SEMANA 01 SEMANA 02
PRECEDENTE ENCOFRAD TIEMPO
1 2 3 4 5 6 7 8
OS
0.00
3.46 4.00
A 2.77 3.00
B 9.42 10.00
I-3 4.28 4.00
D 0.90 1.00

G-2, P-2 4.50 5.00

A 6.20 6.00
C, G-1 2.07 2.00
I-2 2.73 3.00
A 8.53 9.00
J-2, K-2, I-1 9.75 10.00
H 2.00 10.13 10.00

P-1 7.96 8.00

F, J-1 2.65 3.00
J-1 18.18 18.00
F, K-1 6.06 6.00
I-3, D 9.25 9.00
L 2.90 3.00
G-2, P-2 0.11 1.00
Q-3 25.69 26.00

Q-2 0.24 1.00

G-1 1.39 2.00
G-2, P-1 0.70 1.00
I-1 0.77 1.00
M, Q-1, P-2 3.10 3.00
O 3.00 3.77 4.00
Q-3 3.87 4.00

U 0.30 1.00
A 0.14 1.00
Ñ, R, T 0.14 1.00

115.53 119.00
 MES 01 MES 02
SEMANA 02 SEMANA 03 SEMANA 04 SEMANA 05 SEMANA 06
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
 MES 02
SEMANA 06 SEMANA 07 SEMANA 08 VALORIZACION PROGRAMADA F
AVANCE
35 36 37 38 39 40 41 42 43 44 45 46 47 48 PROGRAMADO VAL-01 VAL-02

100% 100% 0%
100% 100% 0%
100% 100% 0%
100% 0% 0%
100% 0% 0%

100% 100% 0%
100% 100% 0%

100% 0% 0%
100% 20% 20%

100% 65% 35%

100% 7.89% 92.11%

100% 0% 0%
100% 0% 0%
100% 100% 0%
100% 0% 0%

100% 0% 0%
100% 100% 0%

100% 20% 0%

100% 0% 0%

100% 0% 0%
100% 100% 0%
100% 0% 0%
ORIZACION PROGRAMADA FISICO VALORIZACION FINANCIERA

VAL-03 VAL-04 VAL-05 VAL-01 VAL-02 VAL-03

0% 0% 0% 100% S/. 3,447.79 S/. 0.00 S/. 0.00

0% 0% 0% 100% S/. 3,230.71 S/. 0.00 S/. 0.00
0% 0% 0% 100% S/. 19,629.93 S/. 0.00 S/. 0.00
100% 0% 0% 100% S/. 0.00 S/. 0.00 S/. 5,164.47
100% 0% 0% 100% S/. 0.00 S/. 0.00 S/. 1,361.23

0% 0% 0% 100% S/. 40,765.34 S/. 0.00 S/. 0.00

0% 0% 0% 100% S/. 6,771.99 S/. 0.00 S/. 0.00

100% 0% 0% 100% S/. 0.00 S/. 0.00 S/. 20,130.47

60% 0% 0% 100% S/. 3,601.54 S/. 3,601.54 S/. 10,804.61

0% 0% 0% 100% S/. 5,651.15 S/. 3,042.92 S/. 0.00

0% 0%
0% 0% 0% 100% S/. 1,565.57 S/. 18,276.87 S/. 0.00

20% 80% 0% 100% S/. 0.00 S/. 0.00 S/. 25,194.71

0% 100% 0% 100% S/. 0.00 S/. 0.00 S/. 0.00
0% 100% S/. 469.01 S/. 0.00 S/. 0.00
0% 25.93% 74.07% 100% S/. 0.00 S/. 0.00 S/. 0.00

0% 100% 0% 100% S/. 0.00 S/. 0.00 S/. 0.00

0% 0% 0% 100% S/. 1,545.98 S/. 0.00 S/. 0.00

0% 80% 0% 100% S/. 239.95 S/. 0.00 S/. 0.00

0% 100% 0% 100% S/. 0.00 S/. 0.00 S/. 0.00

0% 0% 100% 100% S/. 0.00 S/. 0.00 S/. 0.00

0% 0% 0% 100% S/. 4,500.00 S/. 0.00 S/. 0.00
0% 0% 100% 100% S/. 0.00 S/. 0.00 S/. 0.00
A.FINANCIERO S/. 91,418.96 S/. 24,921.33 S/. 62,655.50
A.FIN. ACUM S/. 91,418.96 S/. 116,340.29 S/. 178,995.79
A. FISICO P 27.55% 7.51% 18.88%
A.FIS. ACUM 27.55% 35.06% 53.94%

AVAN FIN MIN S/. 73,135.16 S/. 93,072.23 S/. 143,196.63

A. FIS MIN ACUM 22.04% 28.05% 43.16%

EJECUTADO
AVAN FIN MIN S/. 59,726.55 S/. 69,680.98 S/. 175,861.52
A. FIS MIN ACUM 18.00% 21% 53%
18% 3% 32%
CION FINANCIERA

VAL-04 VAL-05

S/. 0.00 S/. 0.00

S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00

S/. 0.00 S/. 0.00

S/. 0.00 S/. 0.00

S/. 0.00 S/. 0.00

S/. 0.00 S/. 0.00

S/. 0.00 S/. 0.00

Chart Title
S/. 0.00 S/. 0.00
S/. 350,000.00

S/. 100,778.85 S/. 0.00 S/. 300,000.00

S/. 17,824.23 S/. 0.00
S/. 250,000.00
S/. 0.00 S/. 0.00
S/. 7,802.40 S/. 22,287.85 S/. 200,000.00

S/. 150,000.00
S/. 883.92 S/. 0.00
S/. 0.00 S/. 0.00 S/. 100,000.00

S/. 50,000.00
S/. 959.82 S/. 0.00
S/. 0.00
0.5 1 1.5 2 2.5 3 3.5 4 4.5 5 5.5

S/. 890.32 S/. 0.00

S/. 0.00 S/. 191.02

S/. 0.00 S/. 0.00
S/. 0.00 S/. 1,200.00
S/. 129,139.53 S/. 23,678.87 S/. 331,814.19
S/. 308,135.32 S/. 331,814.19
38.92% 7.14%
 92.86% 100.00%

S/. 246,508.26 S/. 331,814.19

74.29% 100.00%

ECUTADO
S/. 275,405.78 S/. 331,814.19
83% 100%
30% 17%
3.5 4 4.5 5 5.5