item

descripcion
PROYECTO
LOZA
DEPORTIVA
LOS
MOLINOS
INICIO DE
OBRA
TRABAJOS
1 PRELIMINAR
ES
2

duracion

8.88 das

0 das
3 das

MOVIMIENT
5.88 das
O DE
TIERRAS
PRIMERA
VALORIZACIO 0 das
N
CONCRETO 5.38 das

TRABAJOS
2 das
FINALES
CONTROL
5 DEL
8.88 das
PROYECTO
ENTREGA
0 das
DE OBRA
4

plan 0

plan 1

plan 2

S/. 5,595.47 S/. 7,234.55 S/. 7,080.22

S/. 0.00

S/. 0.00

S/. 0.00

S/. 2,320.70 S/. 2,320.70 S/. 2,320.70

S/. 324.08

S/. 249.68

S/. 189.25

S/. 0.00

S/. 0.00

S/. 0.00

S/. 2,014.27 S/. 3,642.69 S/. 3,548.79

S/. 936.43 S/. 1,021.49 S/. 1,021.49
S/. 0.00

S/. 0.00

S/. 0.00

S/. 0.00

S/. 0.00

S/. 0.00

S/. 8,000.00
S/. 6,000.00

S/. 7,234.55
S/. 5,595.47

y=

-896.7x2

S/. 7,080.22

+ 4329.2x + 2163

S/. 4,000.00
S/. 2,000.00
S/. 0.00
plan 0

plan 1

plan 2

S/. 7,080.22

plan 2

item

descripcion plan 0
plan 1
plan 2
PROYECTO
LOZA
DEPORTIVA
LOS
MOLINOS
INICIO DE
OBRA
TRABAJOS
1 PRELIMINAR S/. 2,320.70 S/. 2,320.70 S/. 2,320.70
ES
2

MOVIMIENT
O DE
TIERRAS
PRIMERA
VALORIZACIO
N
CONCRETO

TRABAJOS
FINALES
CONTROL
5 DEL
PROYECTO
ENTREGA
DE OBRA
4

S/. 2,320.70
S/. 2,320.70
S/. 2,320.70
S/. 2,320.70
S/. 2,320.70
S/. 2,320.70

analisis de trabajos preliminares

y = 7E-12x2 + 3E-11x + 2320.7

S/. 2,320.70
S/. 2,320.70
S/. 2,320.70
S/. 2,320.70

S/. 2,320.70

S/. 2,320.70

S/. 2,320.70

S/. 2,320.70
S/. 2,320.70
1

Nombre de

ITEM

tarea

Duracin

PROYECTO
LOZA
DEPORTIVA 8.88 das
LOS
MOLINOS
INICIO DE
0 das
OBRA
TRABAJOS
1 PRELIMINAR 3 das
ES
2

MOVIMIENT
5.88 das
O DE
TIERRAS
PRIMERA
VALORIZACIO 0 das
N
CONCRETO 5.38 das

TRABAJOS
2 das
FINALES
CONTROL
5 DEL
8.88 das
PROYECTO
ENTREGA
0 das
DE OBRA
4

CD

GG

UTIL

STOTAL

S/. 5,595.47

S/. 503.59

S/. 279.77 S/. 6,378.84

S/. 0.00

S/. 0.00

S/. 2,320.70

S/. 208.86

S/. 324.08

S/. 29.17

S/. 16.20

S/. 369.45

S/. 0.00

S/. 0.00

S/. 0.00

S/. 0.00

S/. 2,014.27

S/. 181.28

S/. 100.71 S/. 2,296.27

S/. 936.43

S/. 84.28

S/. 46.82 S/. 1,067.53

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/. 116.04 S/. 2,645.60

IGV

SENCICO

S/. 1,148.19

S/. 0.00
S/. 476.21

TPROYECTO

S/. 16.58 S/. 7,543.61

S/. 0.00

S/. 0.00

S/. 6.88 S/. 3,128.68

S/. 66.50

S/. 0.96

S/. 436.91

S/. 0.00

S/. 0.00

S/. 0.00

S/. 413.33

S/. 5.97 S/. 2,715.56

S/. 192.16

S/. 2.78 S/. 1,262.46

S/. 0.00

S/. 0.00

S/. 0.00

S/. 0.00

S/. 0.00

S/. 0.00

Nombre de

ITEM

tarea

Duracin

PROYECTO
LOZA
DEPORTIVA 10 das
LOS
MOLINOS
INICIO DE
0 das
OBRA
TRABAJOS
1 PRELIMINAR 5 das
ES
2

MOVIMIENT
4.88 das
O DE
TIERRAS
PRIMERA
VALORIZACIO 0 das
N
CONCRETO 7.38 das

TRABAJOS
4 das
FINALES
CONTROL
5 DEL
8.88 das
PROYECTO
ENTREGA
0 das
DE OBRA
4

CD

GG

UTIL

STOTAL

S/. 7,234.55

S/. 651.11

S/. 361.73 S/. 8,247.39

S/. 0.00

S/. 0.00

S/. 2,320.70

S/. 208.86

S/. 249.68

S/. 22.47

S/. 12.48

S/. 284.63

S/. 0.00

S/. 0.00

S/. 0.00

S/. 0.00

S/. 3,642.69

S/. 327.84

S/. 182.13 S/. 4,152.67

S/. 1,021.49

S/. 91.93

S/. 51.07 S/. 1,164.49

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/. 116.04 S/. 2,645.60

IGV

SENCICO

S/. 1,484.53

S/. 0.00

TPROYECTO

S/. 21.44 S/. 9,753.36

S/. 0.00

Comienzo

Fin

sb
08/02/14

jue 20/02/14

S/. 0.00 sb 08/02/14 sb 08/02/14

S/. 6.88 S/. 3,128.68

sb
08/02/14

vie 14/02/14

S/. 51.23

S/. 0.74

sb
08/02/14

jue 13/02/14

S/. 0.00

S/. 0.00

S/. 476.21

S/. 747.48
S/. 209.61

S/. 336.60

S/. 0.00 jue 13/02/14 jue 13/02/14

dom
09/02/14
sb
S/. 3.03 S/. 1,377.13
15/02/14

S/. 10.80 S/. 4,910.94

lun 17/02/14
jue 20/02/14

S/. 0.00

S/. 0.00

S/. 0.00

sb
08/02/14

mar
18/02/14

S/. 0.00

S/. 0.00

S/. 0.00

mar
18/02/14

mar
18/02/14

Nombre de

ITEM

tarea

Duracin

PROYECTO
LOZA
DEPORTIVA 10 das
LOS
MOLINOS
INICIO DE
0 das
OBRA
TRABAJOS
1 PRELIMINAR 5 das
ES
2

MOVIMIENT
4.88 das
O DE
TIERRAS
PRIMERA
VALORIZACIO 0 das
N
CONCRETO 7.38 das

TRABAJOS
4 das
FINALES
CONTROL
5 DEL
8.88 das
PROYECTO
ENTREGA
0 das
DE OBRA
4

CD

GG

UTIL

STOTAL

S/. 7,080.22

S/. 637.22

S/. 354.01 S/. 8,071.45

S/. 0.00

S/. 0.00

S/. 2,320.70

S/. 208.86

S/. 189.25

S/. 17.03

S/. 9.46

S/. 215.75

S/. 0.00

S/. 0.00

S/. 0.00

S/. 0.00

S/. 3,548.79

S/. 319.39

S/. 177.44 S/. 4,045.62

S/. 1,021.49

S/. 91.93

S/. 51.07 S/. 1,164.49

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/. 116.04 S/. 2,645.60

IGV

SENCICO

S/. 1,452.86

S/. 0.00
S/. 476.21

TPROYECTO

S/. 20.99 S/. 9,545.30

S/. 0.00

S/. 0.00

S/. 6.88 S/. 3,128.68

S/. 38.83

S/. 0.56

S/. 255.14

S/. 0.00

S/. 0.00

S/. 0.00

S/. 728.21

S/. 10.52 S/. 4,784.35

S/. 209.61

S/. 3.03 S/. 1,377.13

S/. 0.00

S/. 0.00

S/. 0.00

S/. 0.00

S/. 0.00

S/. 0.00