cerco inchocerco incho
DESCRIPTION
CERCO INCHOCERCO INCHOVTRANSCRIPT
-
1FORMATO 20CURVA S
ITEM DESCRIPCIN UND 14-Feb-16 21-Feb-16 28-Feb-16 6-Mar-16
AVANCE METAAvance Meta Porcentual % 12.4% 14.4% 53.4% 19.8%Avance Meta Valorizado S/. 16211.944 18,830.69 69,750.64 25,846.09Avance Meta Porcentual % 12.4% 26.8% 80.2% 100.0%Avance Meta Valorizado Acumulado S/. 16211.944 35,042.63 104,793.27 130,639.36
AVANCE REALAvance Real Porcentual %Avance Real Valorizado S/.Avance Real Porcentual %Avance Real Valorizado Acumulado S/.
14-Feb-16 21-Feb-16 28-Feb-16 6-Mar-160
10000
20000
30000
40000
50000
60000
70000
80000
90000
100000
110000
120000
130000
140000CURVA S VALORIZADA
14-Feb-16 21-Feb-16 28-Feb-16 6-Mar-16-20.0%
10.0%
40.0%
70.0%
100.0%CURVA S PORCENTUAL
-
214-Feb-16 21-Feb-16 28-Feb-16 6-Mar-16-20.0%
10.0%
40.0%
70.0%
100.0%CURVA S PORCENTUAL
-
3FORMATO 20CURVA S
TOTAL
100.0%130,639.36
14-Feb-16 21-Feb-16 28-Feb-16 6-Mar-160
10000
20000
30000
40000
50000
60000
70000
80000
90000
100000
110000
120000
130000
140000CURVA S VALORIZADA
14-Feb-16 21-Feb-16 28-Feb-16 6-Mar-16-20.0%
10.0%
40.0%
70.0%
100.0%CURVA S PORCENTUAL
5/2/16 10/2/16 15/2/16 20/2/16 25/2/16 1/3/16 6/3/16 11/3/160.00
20,000.00
40,000.00
60,000.00
80,000.00
100,000.00
120,000.00
140,000.00
Meta Real
-
414-Feb-16 21-Feb-16 28-Feb-16 6-Mar-16-20.0%
10.0%
40.0%
70.0%
100.0%CURVA S PORCENTUAL
-
55/2/16 10/2/16 15/2/16 20/2/16 25/2/16 1/3/16 6/3/16 11/3/160.00
20,000.00
40,000.00
60,000.00
80,000.00
100,000.00
120,000.00
140,000.00
Meta Real
-
6
-
SEMANA 7 - 12 FEBREO 2016
6/2/16 7/2/16 8/2/16 9/2/16 10/2/16 11/2/16 12/2/16 13/2/160.00
2,000.00
4,000.00
6,000.00
8,000.00
10,000.00
12,000.00
14,000.00
16,000.00
Row 178Row 178
-
SEMANA 7 - 12 FEBREO 2016
6/2/16 7/2/16 8/2/16 9/2/16 10/2/16 11/2/16 12/2/16 13/2/160.00
2,000.00
4,000.00
6,000.00
8,000.00
10,000.00
12,000.00
14,000.00
16,000.00
Row 178Row 178
-
9Tabla 1
FORMATO 22AVANCE META VALORIZADO
ITEM DESCRIPCIN UND CANT
01 OBRAS PROVISIONALES Y TRABAJOS PROVISIONALES1.01 LIMPIEZA PRELIMINAR DE OBRA MANUAL m2 687.64
229 Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
02 TRAZO NIVEL Y REPLANTEO PRELIMINAR2.01 TRAZO Y REPLANTEO DE AREA DE USOS MLTIPLES m2 687.64
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.2 TRAZO Y REPLANTEO DE LOSA DEPORTIVA m2 125.64Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.3 TRAZO Y REPLANTEO DE LOSA DEPORTIVA m2 16.64Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.4 TRAZO Y REPLANTEO DE SARDINELES DE LOSA DEPORTIVA m2 10.40Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.5 NIVELACIN DE AREA DE USOS MLTIPLES m2 75.32Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.6 NIVELACIN DE LOSA DEPORTIVA m2 125.64Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.7 NIVELACIN DE PISO GRAS ECOLOGICO m2 332.71Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
03 EXCAVACION3.1 EXCAVACIN DE ZANJAS PARA CIMIENTO DE SARDINELES DE CERCO PERIMETRICO m3 29.21
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
3.2 EXCAVACIN DE ZANJAS PARA SARDINELES DE PISO ADOQUINADO m3 8.03Avance Real Porcentual %Avance Real m3
-
10
Avance Real Valorizado S/.
3.4 EXCAVACIN DE ZANJAS PARA SARDINELES DE LOSA DEPORTIVA m3 10.41Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
04 ACARREO MATERIAL DE EXCAVACIONES4.1 ACARREO MATERIAL DE EXCAVACIONES DE LOSA DEPORTIVA m3 112.98
Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
05 CIMENTACION
5.1 CONCRETO F'C= 140 KG/CM2. PARA CIMIENTO DE SARDINELES CERCO PERIMTRICO m3 35.05Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
5.2 CONCRETO F'C= 140 KG/CM2. PARA SARDINELES DE LOSA DEPORTIVA m3 26.49Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
5.3 CONCRETO F'C= 140 KG/CM2. PARA SARDINELES DE PISO ADOQUINADO m3 4.24Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
5.4 CONCRETO F'C= 140 KG/CM2. PARA SOBRECIMIENTO CERCO PERIMTRICO m3 7.00Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
5.5 ENCOFRADO Y DESENCOFRADO EN SARDINELES DE LOSA DEPORTIVA m2 33.91Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
5.6 ENCOFRADO Y DESENCOFRADO EN SARDINELES DE PISO ADOQUINADO m2 160.57Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
5.7 ENCOFRADO Y DESENCOFRADO EN SARDINELES DE CERCO PERIMTRICO m2 52.99Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
6 REVOQUES Y REVESTIMIENTO6.1 TARRAJEO DE SUPERFICIE DE SARDINELES m2 114.56
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
07 MUROS7.1 PUESTA DE LADRILLOS DE MUROS DE ALBAILERIA m2 82.00
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
08 CERCOS DE FIERRO8.1 TUBOS CUADRADO DE 2" soldadura m2 45.00
Avance Real Porcentual %Avance Real m2
-
11
Avance Real Valorizado S/.
8.2 MALLA CUADRADA DE ACERO GALVANIZADO e=2mm soldadura m2 299.32Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
09 PISOS9.1 PISO ECOLOGICO DE CONCRETO GRAS m2 134.00
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
9.2 PISO COMPACTADO CON GRAVA EN LOSA DEPORTIVA m2 627.00Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10 PINTURA DE ESTRUCTURAS METALICAS10.1 PINTURA ANTICORROSIVA PARA TUBOS CUADRADOS m2 38.00
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10.2 PINTURA ANTICORROSIVA PARA MALLAS DE ACERO GALVNIZADO m2 299.32Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10.3 PINTURA MATE PARA TUBOS CUADRADOS m2 38.00Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10.4 PINTURA MATE PARA MALLAS DE ACERO GALVNIZADO m2 299.32Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
11 VARIOS11.1 TRANSPORTE m2 1.00
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
11.2 LIMPIEZA FINAL DE OBRA MANUAL M2 687.00Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
Avance RealAvance Real Porcentual %Avance Real Valorizado S/.
-
12
Tabla 1
FORMATO 22AVANCE META VALORIZADO
PU (S/.) 14-Feb-16 21-Feb-16 28-Feb-16 6-Mar-16 TOTAL
2337.9763.40
100.0% 0.0% 0.0% 0.0% 100.0%687.64 0.00 0.00 0.00 687.64
2,337.98 0.00 0.00 0.00 2,337.98
4959.11972.58
72.7% 27.3% 0.0% 0.0% 100.0%500.00 187.64 0.00 0.00 687.64
1,290.00 484.11 0.00 0.00 1,774.11
2.58100.0% 0.0% 0.0% 0.0% 100.0%125.64 0.00 0.00 0.00 125.64324.15 0.00 0.00 0.00 324.15
2.58100.0% 0.0% 0.0% 0.0% 100.0%
16.64 0.00 0.00 0.00 16.6442.93 0.00 0.00 0.00 42.93
2.58100.0% 0.0% 0.0% 0.0% 100.0%
10.40 0.00 0.00 0.00 10.4026.83 0.00 0.00 0.00 26.83
5.23100.0% 0.0% 0.0% 0.0% 100.0%
75.32 0.00 0.00 0.00 75.32393.92 0.00 0.00 0.00 393.92
5.230.0% 100.0% 0.0% 0.0% 100.0%0.00 125.64 0.00 0.00 125.640.00 657.10 0.00 0.00 657.10
5.230.0% 100.0% 0.0% 0.0% 100.0%0.00 332.71 0.00 0.00 332.710.00 1,740.07 0.00 0.00 1,740.07
2214.77246.48
100.0% 0.0% 0.0% 0.0% 100.0%29.21 0.00 0.00 0.00 29.21
1,357.68 0.00 0.00 0.00 1,357.68
46.48100.0% 0.0% 0.0% 0.0% 100.0%
8.03 0.00 0.00 0.00 8.03
-
13
373.23 0.00 0.00 0.00 373.23
46.48100.0% 0.0% 0.0% 0.0% 100.0%
10.41 0.00 0.00 0.00 10.41483.86 0.00 0.00 0.00 483.86
3,461.5730.64
0.0% 100.0% 0.0% 0.0% 100.0%0.00 112.98 0.00 0.00 112.980.00 3,461.57 0.00 0.00 3,461.57
22,667.13
166.62100.0% 0.0% 0.0% 0.0% 100.0%
35.05 0.00 0.00 0.00 35.055,840.03 0.00 0.00 0.00 5,840.03
166.620.0% 100.0% 0.0% 0.0% 100.0%
26.49 0.00 0.00 26.490.00 4,413.76 0.00 0.00 4,413.76
166.620.0% 100.0% 0.0% 0.0% 100.0%0.00 4.24 0.00 4.240.00 706.47 0.00 0.00 706.47
166.620.0% 0.0% 100.0% 0.0% 100.0%0.00 0.00 7.00 0.00 7.000.00 0.00 1,166.34 0.00 1,166.34
39.84100.0% 0.0% 0.0% 0.0% 100.0%
33.91 0.00 0.00 0.00 33.911,350.93 0.00 0.00 0.00 1,350.93
39.8437.4% 62.6% 0.0% 0.0% 100.0%60.00 100.57 0.00 160.57
2,390.40 4,006.82 0.00 0.00 6,397.22
39.840.0% 132.3% 0.0% 0.0% 132.3%0.00 70.09 0.00 0.00 70.090.00 2,792.39 0.00 0.00 2,792.39
3,255.8028.42
0.0% 17.5% 82.5% 0.0% 100.0%0.00 20.00 94.56 0.00 114.560.00 568.40 2,687.40 0.00 3,255.80
6,379.6077.80
0.0% 0.0% 100.0% 0.0% 100.0%82.00 82.00
0.00 0.00 6,379.60 0.00 6379.60
58,563.90114.45 0.3
0.0% 0.0% 100.0% 0.0% 100.0%0.00 0.00 45.00 0.00 45.00
-
14
0.00 0.00 5,150.25 0.00 5,150.25
178.450.0% 0.0% 100.0% 0.0% 100.0%0.00 0.00 299.32 0.00 299.320.00 0.00 53,413.65 0.00 53,413.65
17,445.2860.47
0.0% 0.0% 0.0% 100.0% 100.0%0.00 0.00 0.00 134.00 134.000.00 0.00 0.00 8,102.98 8102.98
14.900.0% 0.0% 0.0% 100.0% 100.0%0.00 0.00 0.00 627.00 627.000.00 0.00 0.00 9,342.30 9342.30
6,065.018.99
0.0% 0.0% 0.0% 100.0% 100.0%0.00 0.00 0.00 38.00 38.000.00 0.00 0.00 341.62 341.62
8.990.0% 0.0% 0.0% 100.0% 100.0%0.00 0.00 0.00 299.32 299.320.00 0.00 0.00 2,690.89 2690.89
8.990.0% 0.0% 0.0% 100.0% 100.0%0.00 0.00 38.00 38.000.00 0.00 0.00 341.62 341.62
8.990.0% 0.0% 0.0% 100.0% 100.0%0.00 0.00 299.32 299.320.00 0.00 0.00 2,690.89 2690.89
3,289.20950.00
0.0% 0.0% 100.0% 0.0% 100.0%0.00 0.00 1.00 0.00 1.000.00 0.00 950.00 0.00 950.00
3.400.0% 0.0% 0.1% 100.0% 100.1%0.00 0.00 1.00 687.00 688.000.00 0.00 3.40 2,335.80 2339.20
12.4% 14.4% 53.4% 19.8% 100.0%16,211.94 18,830.69 69,750.64 25,846.09 130,639.36
-
15
Tabla 1
-
16
-
17
-
18
Tabla 1
-
19
-
20
-
21
Tabla 1
FORMATO 22AVANCE META VALORIZADO
ITEM DESCRIPCIN UND
01 OBRAS PROVISIONALES Y TRABAJOS PROVISIONALES1.01 LIMPIEZA PRELIMINAR DE OBRA MANUAL m2
229 Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
02 TRAZO NIVEL Y REPLANTEO PRELIMINAR2.01 TRAZO Y REPLANTEO DE AREA DE USOS MLTIPLES m2
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.2 TRAZO Y REPLANTEO DE SARDINELES DE PESO ADOQUINADO m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.3 TRAZO Y REPLANTEO DE LOSA DEPORTIVA m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.4 TRAZO Y REPLANTEO DE SARDINELES DE LOSA DEPORTIVA m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.5 NIVELACIN DE AREA DE USOS MLTIPLES m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.6 NIVELACIN DE LOSA DEPORTIVA m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.7 NIVELACIN DE PISO GRAS ECOLOGICO m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
03 EXCAVACION3.1 EXCAVACIN DE ZANJAS PARA CIMIENTO DE SARDINELES DE CERCO PERIMETRICO m3
Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
3.2 EXCAVACIN DE ZANJAS PARA SARDINELES DE PISO ADOQUINADO m3Avance Real Porcentual %Avance Real m3
-
22
Avance Real Valorizado S/.
3.4 EXCAVACIN DE ZANJAS PARA SARDINELES DE LOSA DEPORTIVA m3Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
04 ACARREO MATERIAL DE EXCAVACIONES4.1 ACARREO MATERIAL DE EXCAVACIONES DE LOSA DEPORTIVA m3
Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
05 CIMENTACION
5.1 CONCRETO F'C= 140 KG/CM2. PARA CIMIENTO DE SARDINELES CERCO PERIMTRICO m3Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
5.2 CONCRETO F'C= 140 KG/CM2. PARA SARDINELES DE LOSA DEPORTIVA m3Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
5.3 CONCRETO F'C= 140 KG/CM2. PARA SARDINELES DE PISO ADOQUINADO m3Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
116.82 5.4 CONCRETO F'C= 140 KG/CM2. PARA SOBRECIMIENTO CERCO PERIMTRICO m27.0092 Avance Real Porcentual %
Avance Real m2Avance Real Valorizado S/.
5.5 ENCOFRADO Y DESENCOFRADO EN SARDINELES DE LOSA DEPORTIVA m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
5.6 ENCOFRADO Y DESENCOFRADO EN SARDINELES DE PISO ADOQUINADO m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
5.7 ENCOFRADO Y DESENCOFRADO EN SARDINELES DE CERCO PERIMTRICO m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
6 REVOQUES Y REVESTIMIENTO6.1 TARRAJEO DE SUPERFICIE DE SARDINELES m2
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
07 MUROS7.1 PUESTA DE LADRILLOS DE MUROS DE ALBAILERIA m2
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
08 CERCOS DE FIERRO8.1 TUBOS CUADRADO DE 2" soldadura unid
Avance Real Porcentual %Avance Real unid
-
23
Avance Real Valorizado S/.
8.2 MALLA CUADRADA DE ACERO GALVANIZADO e=2mm soldadura m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
09 PISOS9.1 PISO ECOLOGICO DE CONCRETO GRAS m2
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
9.2 PISO COMPACTADO CON GRAVA EN LOSA DEPORTIVA m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10 PINTURA DE ESTRUCTURAS METALICAS10.1 PINTURA ANTICORROSIVA PARA TUBOS CUADRADOS m2
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10.2 PINTURA ANTICORROSIVA PARA MALLAS DE ACERO GALVNIZADO m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10.3 PINTURA MATE PARA TUBOS CUADRADOS m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10.4 PINTURA MATE PARA MALLAS DE ACERO GALVNIZADO m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
11 VARIOS11.1 TRANSPORTE und
Avance Real Porcentual %Avance Real undAvance Real Valorizado S/.
11.2 LIMPIEZA FINAL DE OBRA MANUAL M2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
-
24
Tabla 1
FORMATO 22AVANCE META VALORIZADO
CANT PU (S/.) 7/2/16 8/2/16 9/2/16 10/2/16 11/2/16 12/2/16 13/2/16 15/2/16
687.64 3.4043.6% 56.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%300.00 387.64
1,020.00 1,317.98 0.00 0.00 0.00 0.00 0.00 0.00
687.64 2.580.0% 0.0% 14.5% 14.5% 14.5% 14.5% 14.5% 14.5%0.00 0.00 100.00 100.00 100.00 100.00 100.00 100.000.00 0.00 258.00 258.00 258.00 258.00 258.00 258.00
125.64 2.580.0% 0.0% 0.0% 79.6% 20.4% 0.0% 0.0% 0.0%0.00 100.00 25.640.00 0.00 0.00 258.00 66.15 0.00 0.00 0.00
16.64 2.580.0% 0.0% 0.0% 0.0% 0.0% 100.0% 0.0% 0.0%
16.640.00 0.00 0.00 0.00 0.00 42.93 0.00 0.00
10.40 2.580.0% 0.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0%
10.400.00 0.00 26.83 0.00 0.00 0.00 0.00 0.00
75.32 5.230.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
75.320.00 393.92 0.00 0.00 0.00 0.00 0.00 0.00
125.64 5.230.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 95.5%
0.00 120.000.00 0.00 0.00 0.00 0.00 0.00 0.00 627.60
332.71 5.230.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 36.1%
120.000.00 0.00 0.00 0.00 0.00 0.00 0.00 627.60
29.21 46.4847.9% 52.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%14.00 15.21 0.00 0.00
650.72 706.96 0.00 0.00 0.00 0.00 0.00 0.00
8.03 46.480.0% 0.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0%
8.03 0.00 0.00 0.00 0.00
-
25
0.00 0.00 373.23 0.00 0.00 0.00 0.00 0.00
10.41 46.480.0% 0.0% 0.0% 100.0% 0.0% 0.0% 0.0% 0.0%
10.41 0.00 0.000.00 0.00 0.00 483.86 0.00 0.00 0.00 0.00
112.98 30.640.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%
112.980.00 0.00 0.00 0.00 0.00 0.00 0.00 3,461.57
35.05 166.620.0% 0.0% 0.0% 35.7% 35.7% 28.7% 0.0% 0.0%
12.50 12.50 10.050.00 0.00 0.00 2,082.75 2,082.75 1,674.53 0.00 0.00
26.49 166.620.0% 0.0% 0.0% 0.0% 0.0% 0.0% 37.8% 37.8%
10.00 10.000.00 0.00 0.00 0.00 0.00 0.00 1,666.20 1,666.20
4.24 166.620.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7.00 166.620.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
33.91 39.840.0% 0.0% 0.0% 0.0% 0.0% 44.2% 55.8% 0.0%
15.00 18.910.00 0.00 0.00 0.00 0.00 597.60 753.33 0.00
160.57 39.840.0% 0.0% 0.0% 0.0% 12.5% 12.5% 12.5% 12.5%
20.00 20.00 20.00 20.000.00 0.00 0.00 0.00 796.80 796.80 796.80 796.80
70.09 39.840.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
114.56 28.420.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
82.00 77.800.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
45.00 114.450.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
-
26
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
299.32 178.450.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
134.00 60.470.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
627.00 14.900.0% 0.0% 0.0% 0.0% 0.0% 0.0% 31.9% 31.9%
200.00 200.000.00 0.00 0.00 0.00 0.00 0.00 2,980.00 2,980.00
38.00 8.990.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
299.32 8.990.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
38.00 8.990.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
299.32 8.990.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1.00 950.000.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00687.00 3.40
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1,670.72 2,418.86 658.07 3,082.61 3,203.70 3,369.86 6,454.33 10,417.771,670.72 4,089.58 ### 7,830.25 11,033.95 14,403.82 20,858.14 31,275.91
-
27
Tabla 1
FORMATO 22AVANCE META VALORIZADO
16/2/16 17/2/16 18/2/16 19/2/16 20/2/16 22/2/16 23/2/16 24/2/16 25/2/16 26/2/16
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%87.64
226.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%5.64
29.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
36.1% 27.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%120.00 92.71627.60 484.87 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
-
28
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
24.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%6.49
1,081.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 100.0% 0.0% 0.0% 0.0% 0.0%4.24
0.00 0.00 0.00 0.00 0.00 706.47 0.00 0.00 0.00 0.00
100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%7.00
1,166.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
12.5% 12.5% 12.5% 12.5% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0%20.00 20.00 20.00 20.00 0.57
796.80 796.80 796.80 796.80 22.82 0.00 0.00 0.00 0.00 0.00
42.9% 28.5% 28.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%30.09 20.00 20.00
1,198.79 796.80 796.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 17.5% 17.5% 17.5% 17.5% 17.5%20.00 20.00 20.00 20.00 20.00
0.00 0.00 0.00 0.00 0.00 568.40 568.40 568.40 568.40 568.40
0.0% 0.0% 0.0% 0.0% 0.0% 24.4% 24.4% 24.4% 24.4% 2.4%20.00 20.00 20.00 20.00 2.00
0.00 0.00 0.00 0.00 0.00 1,556.00 1,556.00 1,556.00 1,556.00 155.60
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 28.9% 22.2% 22.2%13.00 10.00 10.00
-
29
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,487.85 1,144.50 1,144.50
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 10.0% 10.0% 10.0%13.40 13.40 13.40
0.00 0.00 0.00 0.00 0.00 0.00 0.00 810.30 810.30 810.30
31.9% 4.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%200.00 27.00
2,980.00 402.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 50.0% 50.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.50 0.50
0.00 0.00 0.00 475.00 475.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.1% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0%0.50 0.50
0.00 0.00 0.00 1.70 1.70 0.00 0.00 0.00 0.00 0.00
8,106.50 2,480.77 1,593.60 1,273.50 499.52 2,830.87 2,124.40 4,422.55 4,079.20 2,678.8039,382.41 41,863.18 43,456.78 44,730.28 45,229.80 48,060.67 50,185.07 54,607.62 58,686.82 61,365.61
-
30
Tabla 1
FORMATO 22AVANCE META VALORIZADO
27/2/16 29/2/16 1/3/16 2/3/16 3/3/16 4/3/16 5/3/16 TOTAL
2337.976
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%687.64
0.00 0.00 0.00 0.00 0.00 0.00 0.00 2337.98
4959.1197
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%687.64
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1774.11
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%125.64
0.00 0.00 0.00 0.00 0.00 0.00 0.00 324.15
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%16.64
0.00 0.00 0.00 0.00 0.00 0.00 0.00 42.93
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%10.40
0.00 0.00 0.00 0.00 0.00 0.00 0.00 26.83
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%75.32
0.00 0.00 0.00 0.00 0.00 0.00 0.00 393.92
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%125.64
0.00 0.00 0.00 0.00 0.00 0.00 0.00 657.10
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%332.71
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1740.07
2214.772
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%0.00 0.00 0.00 0.00 0.00 0.00 0.00 29.210.00 0.00 0.00 0.00 0.00 0.00 0.00 1357.68
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%0.00 0.00 0.00 0.00 0.00 0.00 0.00 8.03
-
31
0.00 0.00 0.00 0.00 0.00 0.00 0.00 373.23
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.410.00 0.00 0.00 0.00 0.00 0.00 0.00 483.86
3,461.57
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%112.98
0.00 0.00 0.00 0.00 0.00 0.00 0.00 3461.57
22,667.13
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%35.05
0.00 0.00 0.00 0.00 0.00 0.00 0.00 5840.03
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%26.49
0.00 0.00 0.00 0.00 0.00 0.00 0.00 4413.76
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%4.24
0.00 0.00 0.00 0.00 0.00 0.00 0.00 706.47
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%7.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1166.34
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%33.91
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1350.93
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%160.57
0.00 0.00 0.00 0.00 0.00 0.00 0.00 6397.22
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%70.09
0.00 0.00 0.00 0.00 0.00 0.00 0.00 2792.39
3,255.80
12.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%14.56 114.56
413.80 0.00 0.00 0.00 0.00 0.00 0.00 3255.80
6,379.60
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%82.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 6379.60
58,563.90
26.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%12.00 45.00
-
32
1,373.40 0.00 0.00 0.00 0.00 0.00 0.00 5150.25
20.0% 20.0% 20.0% 20.0% 19.8% 0.0% 0.0% 100.0%60.00 60.00 60.00 60.00 59.32 299.32
10,707.00 10,707.00 10,707.00 10,707.00 10,585.65 0.00 0.00 53413.65
17,445.28
10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 100.0%13.40 13.40 13.40 13.40 13.40 13.40 13.40 134.00
810.30 810.30 810.30 810.30 810.30 810.30 810.30 8102.98
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%627.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 9342.30
6,065.01
0.0% 0.0% 0.0% 28.9% 23.7% 23.7% 23.7% 100.0%11.00 9.00 9.00 9.00 38.00
0.00 0.00 0.00 98.89 80.91 80.91 80.91 341.62
0.0% 0.0% 27.8% 18.0% 18.0% 18.0% 18.0% 100.0%83.32 54.00 54.00 54.00 54.00 299.32
0.00 0.00 749.05 485.46 485.46 485.46 485.46 2690.89
0.0% 0.0% 0.0% 28.9% 23.7% 23.7% 23.7% 100.0%11.00 9.00 9.00 9.00 38.00
0.00 0.00 0.00 98.89 80.91 80.91 80.91 341.62
0.0% 0.0% 27.8% 18.0% 18.0% 18.0% 18.0% 100.0%83.32 54.00 54.00 54.00 54.00 299.32
0.00 0.00 749.05 485.46 485.46 485.46 485.46 2690.89
3,289.20
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0%1.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 950.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0% 100.1%687.00 688.00
0.00 0.00 0.00 0.00 0.00 0.00 2,335.80 2339.20
130,639.3613,304.49 11,517.30 13,015.39 12,686.00 12,528.69 1,943.04 4,278.84 130,639.3674,670.11 86,187.41 99,202.80 111,888.79 124,417.49 126,360.52 130,639.36
-
33
Tabla 1
-
34
-
35
-
36
Tabla 1
-
37
-
38
-
39
Tabla 1
FORMATO 22AVANCE META VALORIZADO
ITEM DESCRIPCIN UND CANT
01 OBRAS PROVISIONALES Y TRABAJOS PROVISIONALES1.01 LIMPIEZA PRELIMINAR DE OBRA MANUAL m2 687.64
229 Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
02 TRAZO NIVEL Y REPLANTEO PRELIMINAR2.01 TRAZO Y REPLANTEO DE AREA DE USOS MLTIPLES m2 687.64
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.2 TRAZO Y REPLANTEO DE LOSA DEPORTIVA m2 125.64Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.3 TRAZO Y REPLANTEO DE LOSA DEPORTIVA m2 16.64Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.4 TRAZO Y REPLANTEO DE SARDINELES DE LOSA DEPORTIVA m2 10.40Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.5 NIVELACIN DE AREA DE USOS MLTIPLES m2 75.32Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.6 NIVELACIN DE LOSA DEPORTIVA m2 125.64Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.7 NIVELACIN DE PISO GRAS ECOLOGICO m2 332.71Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
03 EXCAVACION3.1 EXCAVACIN DE ZANJAS PARA CIMIENTO DE SARDINELES DE CERCO PERIMETRICO m3 29.21
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
3.2 EXCAVACIN DE ZANJAS PARA SARDINELES DE PISO ADOQUINADO m3 8.03Avance Real Porcentual %Avance Real m3
-
40
Avance Real Valorizado S/.
3.4 EXCAVACIN DE ZANJAS PARA SARDINELES DE LOSA DEPORTIVA m3 10.41Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
04 ACARREO MATERIAL DE EXCAVACIONES4.1 ACARREO MATERIAL DE EXCAVACIONES DE LOSA DEPORTIVA m3 112.98
Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
05 CIMENTACION
5.1 CONCRETO F'C= 140 KG/CM2. PARA CIMIENTO DE SARDINELES CERCO PERIMTRICO m3 35.05Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
5.2 CONCRETO F'C= 140 KG/CM2. PARA SARDINELES DE LOSA DEPORTIVA m3 26.49Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
5.3 CONCRETO F'C= 140 KG/CM2. PARA SARDINELES DE PISO ADOQUINADO m3 4.24Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
5.4 CONCRETO F'C= 140 KG/CM2. PARA SOBRECIMIENTO CERCO PERIMTRICO m3 7.00Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
5.5 ENCOFRADO Y DESENCOFRADO EN SARDINELES DE LOSA DEPORTIVA m2 33.91Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
5.6 ENCOFRADO Y DESENCOFRADO EN SARDINELES DE PISO ADOQUINADO m2 160.57Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
5.7 ENCOFRADO Y DESENCOFRADO EN SARDINELES DE CERCO PERIMTRICO m2 52.99Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
6 REVOQUES Y REVESTIMIENTO6.1 TARRAJEO DE SUPERFICIE DE SARDINELES m2 114.56
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
07 MUROS7.1 PUESTA DE LADRILLOS DE MUROS DE ALBAILERIA m2 82.00
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
08 CERCOS DE FIERRO8.1 TUBOS CUADRADO DE 2" soldadura m2 45.00
Avance Real Porcentual %Avance Real m2
-
41
Avance Real Valorizado S/.
8.2 MALLA CUADRADA DE ACERO GALVANIZADO e=2mm soldadura m2 299.32Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
09 PISOS9.1 PISO ECOLOGICO DE CONCRETO GRAS m2 134.00
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
9.2 PISO COMPACTADO CON GRAVA EN LOSA DEPORTIVA m2 627.00Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10 PINTURA DE ESTRUCTURAS METALICAS10.1 PINTURA ANTICORROSIVA PARA TUBOS CUADRADOS m2 38.00
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10.2 PINTURA ANTICORROSIVA PARA MALLAS DE ACERO GALVNIZADO m2 299.32Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10.3 PINTURA MATE PARA TUBOS CUADRADOS m2 38.00Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10.4 PINTURA MATE PARA MALLAS DE ACERO GALVNIZADO m2 299.32Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
11 VARIOS11.1 TRANSPORTE m2 1.00
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
11.2 LIMPIEZA FINAL DE OBRA MANUAL M2 687.00Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
Avance RealAvance Real Porcentual %Avance Real Valorizado S/.
-
42
Tabla 1
FORMATO 22AVANCE META VALORIZADO
PU (S/.) 14-Feb-16 21-Feb-16 28-Feb-16 6-Mar-16 TOTAL
03.40
0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00
02.58
0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00
2.580.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
2.580.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
2.580.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
5.230.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
5.230.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
5.230.0%0.00
0.00 0.00 0.00 0.00 0.00
046.48
0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00
46.480.0% 0.0% 0.0% 0.0% 0.0%
0.00
-
43
0.00 0.00 0.00 0.00 0.00
46.480.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
0.0030.64
0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00
0.00
166.620.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
166.620.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
166.620.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
166.620.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
39.840.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
39.840.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
39.840.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
0.0028.42
0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00
0.0077.80
0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00
0.00114.45 0.3
0.0% 0.0% 0.0% 0.0% 0.0%0.00
-
44
0.00 0.00 0.00 0.00 0.00
178.450.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
0.0060.47
0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00
14.900.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
0.008.99
0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00
8.990.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
8.990.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
8.990.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00
0.00950.00
0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.003.40
0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!0.00 0.00 0.00 0.00 0.00
-
45
Tabla 1
-
46
-
47
-
48
Tabla 1
-
49
-
50
-
51
Tabla 1
FORMATO 22AVANCE META VALORIZADO
ITEM DESCRIPCIN UND
01 OBRAS PROVISIONALES Y TRABAJOS PROVISIONALES1.01 LIMPIEZA PRELIMINAR DE OBRA MANUAL m2
229 Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
02 TRAZO NIVEL Y REPLANTEO PRELIMINAR2.01 TRAZO Y REPLANTEO DE AREA DE USOS MLTIPLES m2
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.2 TRAZO Y REPLANTEO DE SARDINELES DE PESO ADOQUINADO m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.3 TRAZO Y REPLANTEO DE LOSA DEPORTIVA m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.4 TRAZO Y REPLANTEO DE SARDINELES DE LOSA DEPORTIVA m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.5 NIVELACIN DE AREA DE USOS MLTIPLES m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.6 NIVELACIN DE LOSA DEPORTIVA m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.7 NIVELACIN DE PISO GRAS ECOLOGICO m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
03 EXCAVACION3.1 EXCAVACIN DE ZANJAS PARA CIMIENTO DE SARDINELES DE CERCO PERIMETRICO m3
Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
3.2 EXCAVACIN DE ZANJAS PARA SARDINELES DE PISO ADOQUINADO m3Avance Real Porcentual %Avance Real m3
-
52
Avance Real Valorizado S/.
3.4 EXCAVACIN DE ZANJAS PARA SARDINELES DE LOSA DEPORTIVA m3Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
04 ACARREO MATERIAL DE EXCAVACIONES4.1 ACARREO MATERIAL DE EXCAVACIONES DE LOSA DEPORTIVA m3
Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
05 CIMENTACION
5.1 CONCRETO F'C= 140 KG/CM2. PARA CIMIENTO DE SARDINELES CERCO PERIMTRICO m3Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
5.2 CONCRETO F'C= 140 KG/CM2. PARA SARDINELES DE LOSA DEPORTIVA m3Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
5.3 CONCRETO F'C= 140 KG/CM2. PARA SARDINELES DE PISO ADOQUINADO m3Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
116.82 5.4 CONCRETO F'C= 140 KG/CM2. PARA SOBRECIMIENTO CERCO PERIMTRICO m27.0092 Avance Real Porcentual %
Avance Real m2Avance Real Valorizado S/.
5.5 ENCOFRADO Y DESENCOFRADO EN SARDINELES DE LOSA DEPORTIVA m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
5.6 ENCOFRADO Y DESENCOFRADO EN SARDINELES DE PISO ADOQUINADO m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
5.7 ENCOFRADO Y DESENCOFRADO EN SARDINELES DE CERCO PERIMTRICO m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
6 REVOQUES Y REVESTIMIENTO6.1 TARRAJEO DE SUPERFICIE DE SARDINELES m2
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
07 MUROS7.1 PUESTA DE LADRILLOS DE MUROS DE ALBAILERIA m2
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
08 CERCOS DE FIERRO8.1 TUBOS CUADRADO DE 2" soldadura unid
Avance Real Porcentual %Avance Real unid
-
53
Avance Real Valorizado S/.
8.2 MALLA CUADRADA DE ACERO GALVANIZADO e=2mm soldadura m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
09 PISOS9.1 PISO ECOLOGICO DE CONCRETO GRAS m2
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
9.2 PISO COMPACTADO CON GRAVA EN LOSA DEPORTIVA m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10 PINTURA DE ESTRUCTURAS METALICAS10.1 PINTURA ANTICORROSIVA PARA TUBOS CUADRADOS m2
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10.2 PINTURA ANTICORROSIVA PARA MALLAS DE ACERO GALVNIZADO m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10.3 PINTURA MATE PARA TUBOS CUADRADOS m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
10.4 PINTURA MATE PARA MALLAS DE ACERO GALVNIZADO m2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
11 VARIOS11.1 TRANSPORTE und
Avance Real Porcentual %Avance Real undAvance Real Valorizado S/.
11.2 LIMPIEZA FINAL DE OBRA MANUAL M2Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
-
54
Tabla 1
FORMATO 22AVANCE META VALORIZADO
CANT PU (S/.) 7/2/16 8/2/16 9/2/16 10/2/16 11/2/16 12/2/16 13/2/16 15/2/16
687.64 3.400.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
687.64 2.580.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
125.64 2.580.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
16.64 2.580.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10.40 2.580.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
75.32 5.230.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
125.64 5.230.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
332.71 5.230.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
29.21 46.4856.3% 9.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%16.45 2.64 0.00
764.60 122.71 0.00 0.00 0.00 0.00 0.00 0.00
8.03 46.480.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00
-
55
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
10.41 46.480.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
112.98 30.640.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
35.05 166.620.0% 10.0% 44.7% 0.0% 0.0% 0.0% 0.0% 0.0%
3.50 15.670.00 583.17 2,610.94 0.00 0.00 0.00 0.00 0.00
8.03 166.620.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
4.24 166.620.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7.00 166.620.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
33.91 39.840.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
160.57 39.840.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
70.09 39.840.0% 0.0% 0.0% 42.8% 0.0% 0.0% 0.0% 0.0%
30.000.00 0.00 0.00 1,195.20 0.00 0.00 0.00 0.00
114.56 28.420.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
82.00 77.800.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
45.00 114.450.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
-
56
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
299.32 178.450.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
134.00 60.470.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
627.00 14.900.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
38.00 8.990.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
299.32 8.990.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
38.00 8.990.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
299.32 8.990.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1.00 950.000.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00687.00 3.40
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
764.60 705.88 2,610.94 1,195.20 0.00 0.00 0.00 0.00764.60 1,470.47 4,081.41 5,276.61 5,276.61 5,276.61 5,276.61 5,276.61
-
57
Tabla 1
FORMATO 22AVANCE META VALORIZADO
16/2/16 17/2/16 18/2/16 19/2/16 20/2/16 22/2/16 23/2/16 24/2/16 25/2/16 26/2/16 27/2/16
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
-
58
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
-
59
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
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 0.005,276.61 5,276.61 5,276.61 5,276.61 5,276.61 ### ### ### ### ### ###
-
60
Tabla 1
FORMATO 22AVANCE META VALORIZADO
29/2/16 1/3/16 2/3/16 3/3/16 4/3/16 5/3/16 TOTAL
0
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
887.3032
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 65.4%0.00 0.00 0.00 0.00 0.00 0.00 19.090.00 0.00 0.00 0.00 0.00 0.00 887.30
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00 0.00 0.00 0.00 0.00 0.00 0.00
-
61
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00 0.00 0.00 0.00 0.00 0.00 0.000.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
4,389.31
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 54.7%19.17
0.00 0.00 0.00 0.00 0.00 0.00 3194.11
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 42.8%30.00
0.00 0.00 0.00 0.00 0.00 0.00 1195.20
0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
-
62
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%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 5,276.61### ### ### ### ### ###
-
63
Tabla 1
-
64
-
65
-
66
Tabla 1
-
67
-
68
-
5.1
5.4
5.2
5.3
-
CONCRETO F'C 140 KG/CM2CONCRETO F'C= 140 KG/CM2. PARA CIMIENTO DE SARDINELES CERCO PERIMTRICO
HORMIGON CEMENTO
CONCRETO F'C= 140 KG/CM2. PARA SOBRECIMIENTO CERCO PERIMTRICO
HORMIGON CEMENTO
CONCRETO F'C= 140 KG/CM2. PARA SARDINELES DE LOSA DEPORTIVA
HORMIGON CEMENTO
CONCRETO F'C= 140 KG/CM2. PARA SARDINELES DE PISO ADOQUINADO
HORMIGON CEMENTO
TOTAL
HORMIGON CEMENTO
-
CONCRETO F'C 140 KG/CM2m3 35.05 CU 92.5
METRADO PRECIO U. TOTAL (soles)m3 32.57 40 1402.00 PALADAS 60bol 88 21 1840.13 M3 0.40
vol(m3) 2.48 3242.13 1pie 0.3048
m3 7.00 CU 118.75
METRADO PRECIO U. TOTAL (soles)m3 6.26 40 280.00 PALADAS 40bol 26 21 551.25 M3 0.27
0.74 831.25
m3 26.49 CU 118.75
METRADO PRECIO U. TOTAL (soles)m3 23.68 40 1059.60 PALADAS 40bol 99 21 2086.09 M3 0.27
2.81 3145.69
m3 4.24 CU 118.75
METRADO PRECIO U. TOTAL (soles)m3 3.79 40 169.54 PALADAS 40bol 16 21 333.79 M3 0.27
0.45 503.33
M3 72.78 CU 106.11PRECIO U. TOTAL (soles)
m3 72.78 40 2911.14bol 229.11 21 4811.25
7722.40
-
Inventario inicio salio entr final2/9/2016 cemento 94 20 74
hormigon2/10/2016
2/11/2016
2/12/2016
2/13/2016
2/14/20162/15/20162/16/20162/17/20162/18/20162/19/20162/20/20162/21/20162/22/20162/23/20162/24/20162/25/20162/26/20162/27/20162/28/20162/29/20163/1/2016
-
06.05 ENCOFRADO Y DESENCOFRADO EN SARDINELES DE LOSA DEPORTIVA m2 33.91 CapatazOBREROS cant 5.00 0.1
-
Operario Oficial Peon 2.1 obreros hacen total (m2/dia)Duracion (dias)1 1 14 m2/dia 33.3333333 1.02
-
01
1.01 LIMPIEZA PRELIMINAR DE OBRA MANUAL m2 14.00 Capataz Operario Oficial 0.1 1 1
2 2 0.2
02 TRAZO NIVEL Y REPLANTEO PRELIMINAR
2.01 m2 687.64
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.2 TRAZO Y REPLANTEO DE LOSA DEPORTIVA m2 125.64Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.3 TRAZO Y REPLANTEO DE LOSA DEPORTIVA m2 16.64Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.4 m2 10.40
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.5 NIVELACIN DE AREA DE USOS MLTIPLES m2 75.32Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.6 NIVELACIN DE LOSA DEPORTIVA m2 125.64Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
2.7 NIVELACIN DE PISO GRAS ECOLOGICO m2 332.71Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
03 EXCAVACION
3.1 m3 29.21
Avance Real Porcentual %Avance Real m2Avance Real Valorizado S/.
OBRAS PROVISIONALES Y TRABAJOS PROVISIONALES
TRAZO Y REPLANTEO DE AREA DE USOS MLTIPLES
TRAZO Y REPLANTEO DE SARDINELES DE LOSA DEPORTIVA
EXCAVACIN DE ZANJAS PARA CIMIENTO DE SARDINELES DE CERCO PERIMETRICO
-
3.2 m3 8.03
Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
3.4 m3 10.41
Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
04 ACARREO MATERIAL DE EXCAVACIONES
4.1 m3 112.98
Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
05 CIMENTACION
5.1 m3 35.05
Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
5.2 m3 26.49
Avance Real Porcentual %Avance Real m3
Avance Real Valorizado S/.
5.3 m3 4.24
Avance Real Porcentual %
Avance Real m3
Avance Real Valorizado S/.
5.4 m3 7.00
Avance Real Porcentual %Avance Real m3Avance Real Valorizado S/.
5.5 m2 33.91
Avance Real Porcentual %
Avance Real m2
Avance Real Valorizado S/.
EXCAVACIN DE ZANJAS PARA SARDINELES DE PISO ADOQUINADO
EXCAVACIN DE ZANJAS PARA SARDINELES DE LOSA DEPORTIVA
ACARREO MATERIAL DE EXCAVACIONES DE LOSA DEPORTIVA
CONCRETO F'C= 140 KG/CM2. PARA CIMIENTO DE SARDINELES CERCO PERIMTRICO
CONCRETO F'C= 140 KG/CM2. PARA SARDINELES DE LOSA DEPORTIVA
CONCRETO F'C= 140 KG/CM2. PARA SARDINELES DE PISO ADOQUINADO
CONCRETO F'C= 140 KG/CM2. PARA SOBRECIMIENTO CERCO PERIMTRICO
ENCOFRADO Y DESENCOFRADO EN SARDINELES DE LOSA DEPORTIVA
-
5.6 m2 160.57
Avance Real Porcentual %
Avance Real m2
Avance Real Valorizado S/.
5.7 m2 52.99
Avance Real Porcentual %
Avance Real m2
Avance Real Valorizado S/.
6 REVOQUES Y REVESTIMIENTO
6.1 TARRAJEO DE SUPERFICIE DE SARDINELES m2 114.56
Avance Real Porcentual %
Avance Real m2
Avance Real Valorizado S/.
07 MUROS
7.1 m2 82.00
Avance Real Porcentual %
Avance Real m2
Avance Real Valorizado S/.
08 CERCOS DE FIERRO
8.1 TUBOS CUADRADO DE 2" soldadura m2 45.00
Avance Real Porcentual %
Avance Real m2
Avance Real Valorizado S/.
8.2 m2 299.32
ENCOFRADO Y DESENCOFRADO EN SARDINELES DE PISO ADOQUINADO
ENCOFRADO Y DESENCOFRADO EN SARDINELES DE CERCO PERIMTRICO
PUESTA DE LADRILLOS DE MUROS DE ALBAILERIA
MALLA CUADRADA DE ACERO GALVANIZADO e=2mm soldadura
-
Avance Real Porcentual %
Avance Real m2
Avance Real Valorizado S/.
09 PISOS
9.1 PISO ECOLOGICO DE CONCRETO GRAS m2 134.00
Avance Real Porcentual %
Avance Real m2
Avance Real Valorizado S/.
9.2 m2 627.00
Avance Real Porcentual %
Avance Real m2
Avance Real Valorizado S/.
10 PINTURA DE ESTRUCTURAS METALICAS
10.1 m2 38.00
Avance Real Porcentual %
Avance Real m2
Avance Real Valorizado S/.
10.2 m2 299.32
Avance Real Porcentual %
Avance Real m2
Avance Real Valorizado S/.
PISO COMPACTADO CON GRAVA EN LOSA DEPORTIVA
PINTURA ANTICORROSIVA PARA TUBOS CUADRADOS
PINTURA ANTICORROSIVA PARA MALLAS DE ACERO GALVNIZADO
-
10.3 PINTURA MATE PARA TUBOS CUADRADOS m2 38.00
Avance Real Porcentual %
Avance Real m2
Avance Real Valorizado S/.
10.4 m2 299.32
Avance Real Porcentual %
Avance Real m2
Avance Real Valorizado S/.
11 VARIOS11.1 TRANSPORTE m2 1.00
Avance Real Porcentual %
Avance Real m2
Avance Real Valorizado S/.
11.2 LIMPIEZA FINAL DE OBRA MANUAL M2 687.00
Avance Real Porcentual %
Avance Real m2
Avance Real Valorizado S/.
PINTURA MATE PARA MALLAS DE ACERO GALVNIZADO
-
Peon 2.1 obreros hacen total (m2/dia)Duracion (dias)14 m2/dia 28 0.50
-
CURVACURVA SEMANALMETAMETA (2)REALREAL(2)CONCRETOINVENTARIOSRENDIMIENTOSHoja1