Valor Iza Dos

COSTOS ACUMULADOS PORCENTUALES PR
Nombre de tarea
PROYECTO DE VIVIENDA UNIFAMILIAR 1PISO - (160 m2)
1ra. Etapa
Inicio del proyecto
Estudio y diseño de ingenieria
Tramites
Limpieza de terreno
Trazo, nivelacion y replanteo
Excavación pozo a tierra
Excavacion cimentacion
Excavacion desague
Colocacion tubo de desague
d1
d2
Fin de la 1ra. Etapa
2da. Etapa
Construccion de cimientos
Construccion de columnas
Colocacion tuberia agua en piso
Colocacion tuberia para electricidad en piso y pozo a tierra
d3
d4
Construccion falso piso
Construccion de muros
Colocacion tuberia agua en muro
Colocacion tuberia para electricidad en muro
d5
d6
Construccion de Losa Aligerada
Colocacion tuberia y cajas para electricidad en losa aligerada
d7
Fraguado de Losa aligerada
Desencofrado Losa aligerada
Impermeabilizar Loza aligerada
Colocacion de marcos, ventanas y puertas
d8
Cableado electrico
Tarrajeo interiores
Tarrajeo exteriores
Derrame en puertas y ventanas
d9
d10
d11
Fin de la 2da Etapa
3ra Etapa
Colocación de accesorios sanitarios
Colocacion de mayolica
Acabado de piso interior
Acabado de piso exterior
d12
d13
Pintado exterior
Pintado interior
Colocación de puertas y ventanas
d14
d15
Colocación accesorios electricos y luminarias
Jardineria
Limpieza general
Fin de la 3ra. Etapa (Fin del Proyecto)
ORCENTUALES PREVISTOS DEL PROYECTO
Previsto 25% 50% 75% 100%
S/. 36,773.50 S/. 9,341.96 S/. 22,014.50 S/. 26,886.88 S/. 36,773.50
S/. 4,329.50 S/. 4,329.50 S/. 4,329.50 S/. 4,329.50 S/. 4,329.50
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 80.00 S/. 80.00 S/. 80.00 S/. 80.00 S/. 80.00
S/. 342.50 S/. 342.50 S/. 342.50 S/. 342.50 S/. 342.50
S/. 91.00 S/. 91.00 S/. 91.00 S/. 91.00 S/. 91.00
S/. 1,775.00 S/. 1,775.00 S/. 1,775.00 S/. 1,775.00 S/. 1,775.00
S/. 408.00 S/. 408.00 S/. 408.00 S/. 408.00 S/. 408.00
S/. 133.00 S/. 133.00 S/. 133.00 S/. 133.00 S/. 133.00
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/. 24,967.00 S/. 5,012.46 S/. 17,685.00 S/. 22,557.38 S/. 24,967.00
S/. 2,158.50 S/. 2,158.50 S/. 2,158.50 S/. 2,158.50 S/. 2,158.50
S/. 3,487.50 S/. 2,241.96 S/. 3,487.50 S/. 3,487.50 S/. 3,487.50
S/. 271.00 S/. 271.00 S/. 271.00 S/. 271.00 S/. 271.00
S/. 341.00 S/. 341.00 S/. 341.00 S/. 341.00 S/. 341.00
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/. 1,178.00 S/. 0.00 S/. 1,178.00 S/. 1,178.00 S/. 1,178.00
S/. 7,411.00 S/. 0.00 S/. 7,411.00 S/. 7,411.00 S/. 7,411.00
S/. 183.00 S/. 0.00 S/. 183.00 S/. 183.00 S/. 183.00
S/. 153.00 S/. 0.00 S/. 153.00 S/. 153.00 S/. 153.00
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/. 2,218.00 S/. 0.00 S/. 2,218.00 S/. 2,218.00 S/. 2,218.00
S/. 284.00 S/. 0.00 S/. 284.00 S/. 284.00 S/. 284.00
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/. 100.00 S/. 0.00 S/. 0.00 S/. 100.00 S/. 100.00
S/. 404.00 S/. 0.00 S/. 0.00 S/. 404.00 S/. 404.00
S/. 573.00 S/. 0.00 S/. 0.00 S/. 573.00 S/. 573.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 590.00 S/. 0.00 S/. 0.00 S/. 590.00 S/. 590.00
S/. 3,804.00 S/. 0.00 S/. 0.00 S/. 1,783.13 S/. 3,804.00
S/. 1,555.00 S/. 0.00 S/. 0.00 S/. 1,166.25 S/. 1,555.00
S/. 256.00 S/. 0.00 S/. 0.00 S/. 256.00 S/. 256.00
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/. 7,477.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,477.00
S/. 357.50 S/. 0.00 S/. 0.00 S/. 0.00 S/. 357.50
S/. 710.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 710.00
S/. 1,141.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,141.00
S/. 546.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 546.00
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/. 889.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 889.00
S/. 947.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 947.00
S/. 1,900.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,900.00
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/. 694.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 694.00
S/. 105.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 105.00
S/. 187.50 S/. 0.00 S/. 0.00 S/. 0.00 S/. 187.50
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
VALORIZADO PREVISTO MENSUAL ACUMU
Nombre de tarea
1ra. Etapa
Inicio del proyecto
Tramites
Limpieza de terreno
Excavacion desague
d1
d2
2da. Etapa
d3
d4
d5
d6
d7
d8
Cableado electrico
Tarrajeo interiores
Tarrajeo exteriores
d9
d10
d11
Fin de la 2da Etapa
3ra Etapa
d12
d13
Pintado exterior
Pintado interior
d14
d15
Jardineria
Limpieza general
MENSUAL ACUMULADO DEL PY
Octubre Noviembre Diciembre Enero
S/. 3,381.50 S/. 13,160.21 S/. 23,091.50 S/. 36,773.50
S/. 3,381.50 S/. 4,329.50 S/. 4,329.50 S/. 4,329.50
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 80.00 S/. 80.00 S/. 80.00 S/. 80.00
S/. 342.50 S/. 342.50 S/. 342.50 S/. 342.50
S/. 91.00 S/. 91.00 S/. 91.00 S/. 91.00
S/. 1,120.00 S/. 1,775.00 S/. 1,775.00 S/. 1,775.00
S/. 248.00 S/. 408.00 S/. 408.00 S/. 408.00
S/. 0.00 S/. 133.00 S/. 133.00 S/. 133.00
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/. 8,830.71 S/. 18,762.00 S/. 24,967.00
S/. 0.00 S/. 2,158.50 S/. 2,158.50 S/. 2,158.50
S/. 0.00 S/. 3,487.50 S/. 3,487.50 S/. 3,487.50
S/. 0.00 S/. 271.00 S/. 271.00 S/. 271.00
S/. 0.00 S/. 341.00 S/. 341.00 S/. 341.00
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/. 1,178.00 S/. 1,178.00 S/. 1,178.00
S/. 0.00 S/. 1,058.71 S/. 7,411.00 S/. 7,411.00
S/. 0.00 S/. 183.00 S/. 183.00 S/. 183.00
S/. 0.00 S/. 153.00 S/. 153.00 S/. 153.00
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/. 2,218.00 S/. 2,218.00
S/. 0.00 S/. 0.00 S/. 284.00 S/. 284.00
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/. 100.00 S/. 100.00
S/. 0.00 S/. 0.00 S/. 404.00 S/. 404.00
S/. 0.00 S/. 0.00 S/. 573.00 S/. 573.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 590.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,804.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,555.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 256.00
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/. 7,477.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 357.50
S/. 0.00 S/. 0.00 S/. 0.00 S/. 710.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,141.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 546.00
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/. 889.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 947.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,900.00
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/. 694.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 105.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 187.50
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
Inicio 0
Octubre 3381.5
Noviembre 13160.21
Diciembre 23091.5
Enero 36773.5
Costos Acumulados de Py
40000
35000
30000
25000
20000
15000
10000
5000
0
Octubre Novi embre Di ci embre Enero
curva s prevista del py
36773.5
23091.5
13160.21
3381.5
0
I ni ci o Octubre Novi e mbre Di ci e mbre Ene ro
VALORIZADO MENSUAL
Nombre de tarea
1ra. Etapa
Inicio del proyecto
Tramites
Limpieza de terreno
Excavacion desague
d1
d2
2da. Etapa
d3
d4
d5
d6
d7
d8
Cableado electrico
Tarrajeo interiores
Tarrajeo exteriores
d9
d10
d11
Fin de la 2da Etapa
3ra Etapa
d12
d13
Pintado exterior
Pintado interior
d14
d15
Jardineria
Limpieza general
ORIZADO MENSUAL NETO PREVISTO DEL PROYECTO
OCTUBRE NOVIEMBRE DICIEMBRE ENERO
Acumulado Neto Acumulado Neto Acumulado Neto Acumulado Neto
S/. 3,381.50 S/. 3,381.50 S/. 13,160.21 S/. 9,778.71 S/. 23,091.50 S/. 9,931.29 S/. 36,773.50 S/. 13,682.00
S/. 3,381.50 S/. 3,381.50 S/. 4,329.50 S/. 948.00 S/. 4,329.50 S/. 0.00 S/. 4,329.50 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/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 0.00 S/. 1,500.00 S/. 0.00 S/. 1,500.00 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/. 80.00 S/. 80.00 S/. 80.00 S/. 0.00 S/. 80.00 S/. 0.00 S/. 80.00 S/. 0.00
S/. 342.50 S/. 342.50 S/. 342.50 S/. 0.00 S/. 342.50 S/. 0.00 S/. 342.50 S/. 0.00
S/. 91.00 S/. 91.00 S/. 91.00 S/. 0.00 S/. 91.00 S/. 0.00 S/. 91.00 S/. 0.00
S/. 1,120.00 S/. 1,120.00 S/. 1,775.00 S/. 655.00 S/. 1,775.00 S/. 0.00 S/. 1,775.00 S/. 0.00
S/. 248.00 S/. 248.00 S/. 408.00 S/. 160.00 S/. 408.00 S/. 0.00 S/. 408.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 133.00 S/. 133.00 S/. 133.00 S/. 0.00 S/. 133.00 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 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 8,830.71 S/. 8,830.71 S/. 18,762.00 S/. 9,931.29 S/. 24,967.00 S/. 6,205.00
S/. 0.00 S/. 0.00 S/. 2,158.50 S/. 2,158.50 S/. 2,158.50 S/. 0.00 S/. 2,158.50 S/. 0.00
S/. 0.00 S/. 0.00 S/. 3,487.50 S/. 3,487.50 S/. 3,487.50 S/. 0.00 S/. 3,487.50 S/. 0.00
S/. 0.00 S/. 0.00 S/. 271.00 S/. 271.00 S/. 271.00 S/. 0.00 S/. 271.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 341.00 S/. 341.00 S/. 341.00 S/. 0.00 S/. 341.00 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/. 1,178.00 S/. 1,178.00 S/. 1,178.00 S/. 0.00 S/. 1,178.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 1,058.71 S/. 1,058.71 S/. 7,411.00 S/. 6,352.29 S/. 7,411.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 183.00 S/. 183.00 S/. 183.00 S/. 0.00 S/. 183.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 153.00 S/. 153.00 S/. 153.00 S/. 0.00 S/. 153.00 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/. 2,218.00 S/. 2,218.00 S/. 2,218.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 284.00 S/. 284.00 S/. 284.00 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/. 100.00 S/. 100.00 S/. 100.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 404.00 S/. 404.00 S/. 404.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 573.00 S/. 573.00 S/. 573.00 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/. 590.00 S/. 590.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 3,804.00 S/. 3,804.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,555.00 S/. 1,555.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 256.00 S/. 256.00
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 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/. 7,477.00 S/. 7,477.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 357.50 S/. 357.50
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 710.00 S/. 710.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,141.00 S/. 1,141.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 546.00 S/. 546.00
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/. 889.00 S/. 889.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 947.00 S/. 947.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,900.00 S/. 1,900.00
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/. 694.00 S/. 694.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 105.00 S/. 105.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 187.50 S/. 187.50
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00

Valor Iza Dos

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Valor Iza Dos

Transféré par

Droits d'auteur :

Formats disponibles

COSTOS ACUMULADOS PORCENTUALES PR

Vous aimerez peut-être aussi