Curva S de Avance

Proyecto: CONSTRUCCION AULAS II ETAPA - SEDE HUACHIPA

Fecha de Inicio 17.12.2018 Fecha Fin 09.03.2019 Fecha de Corte: 15.03.2019

2019
22.12.18 29.12.18 05.01.19 12.01.19 19.01.19 26.01.19 02.02.19 09.02.19 16.02.19 23.02.19 02.03.19 09.03.19 16.03.19 23.03.19 30.03.19 06.04.19 13.04.19 20.04.19 27.04.19 30.04.19
Semana 1 Semana 2 Semana 3 Semana 4 Semana 5 Semana 6 Semana 7 Semana 8 Semana 9 Semana 10 Semana 11 Semana 12 Semana 13 Semana 14 Semana 15 Semana 16 Semana 17 Semana 18 Semana 19 Semana 20
Valor Planificado 206257.02 17209.85 124123.47 43864.177931658 78249.414656278 71173.419977902 99207.3643878139 106828.019572123 106828.019572123 106828.019572123 82566.9902287727 101566.799247248 55325.9235065313 78249.4146562782 71718.0804838346 106828.019572123 106828.019572123 106828.019572123 106828.019572123 17170.76
Valor Planificado Acumulado 206257.02 223466.87 347590.34 391454.52 469703.93 540877.35 640084.71 746912.73 853740.75 960568.77 1043135.76 1144702.56 1200028.49 1278277.90 1349995.98 1456824.00 1563652.02 1670480.04 1777308.06 1794478.82
Valor Planificado Acumulado % 11.49% 12.45% 19.37% 21.81% 26.17% 30.14% 35.67% 41.62% 47.58% 53.53% 58.13% 63.79% 66.87% 71.23% 75.23% 81.18% 87.14% 93.09% 99.04% 100%
Costo Real 122204.01 122204.01 122204.01 122204.01 54265.90 158020.95 139617.94 98855.06 98783.75 236701.47 236701.49 76710.06 68578.43
Costo Real Acumulado 122204.01 244408.02 366612.02 488816.03 543081.93 701102.88 840720.82 939575.88 1038359.63 1275061.10 1511762.59 1588472.65 1657051.08
Costo Real Acumulado % 6.81% 13.62% 20.43% 27.24% 30.26% 39.07% 46.85% 52.36% 57.86% 71.05% 84.25% 88.52% 92.34%

Valor Planificado Acumulado Costo Real Acumulado

99.04% 1

92.34% 93.09%
88.52%
87.14%
84.25%
81.18%

75.23%
71.05% 71.23%
66.87%
63.79%

57.86% 58.13%

52.36% 53.53%

46.85% 47.58%

41.62%
39.07%
35.67%

30.26% 30.14%
27.24% 26.17%
21.81%
20.43%
19.37%

13.62%
12.45%
11.49%
6.81%

Semana 1 Semana 2 Semana 3 Semana 4 Semana 5 Semana 6 Semana 7 Semana 8 Semana 9 Semana 10 Semana 11 Semana 12 Semana 13 Semana 14 Semana 15 Semana 16 Semana 17 Semana 18 Semana 19 Se
 CRONOGRA
OB

PROP : LIBRE INMOBILIARIA

UBIC : BARRANCO
FECHA : OCTUBRE 2021

PARCIAL
N°
DESCRIPCION UNID CANT C.U.
Partida
(S/.)

TRABAJOS DE CONSTRUCCION
COSTO DIRECTO
GASTOS GENERALES Y UTILIDAD 12%
SUB TOTAL
IGV 18%
COSTO TOTAL
Avance Porcentual
 CRONOGRAMA DE OBRA VALORIZADO
OBRA : EDIFICIO MMXX

TOTAL
MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7
(S/.)
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 S/.0.00 S/.0.00 S/.0.00 S/.0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 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
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

MES 8 MES 9 MES 10 MES 11 TOTAL

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
 0.00

0.00
0.00
0.00
0.00

0.00
0.00
0.00

0.00

0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00

0.00
0.00

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

S/.0.00 S/.0.00 S/.0.00 S/.0.00 0.00
S/.0.00 S/.0.00 S/.0.00 S/.0.00 0.00
0.00 0.00 0.00 0.00 0.00
S/.0.00 S/.0.00 S/.0.00 S/.0.00 0.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0! #DIV/0!