PROGRAMACIN MENSUAL DE AVANCE DE OBRA

PROYECTO: PROCURA Y CONSTRUCCIN PLATAFORMA PARQUEO PARA CISTERNAS PLANTA SANTA CRUZ "YPFB-04"

Item.

DescripcindelaActividad

1.0

ACTIVIDADES PRELIMINARES

1.1

Movilizacin de obra

1.2

Instalacin de Faenas

1.3

Limpieza General del Terreno

1.4

Replanteo y trazado

2.0

OBRAS CIVILES

Unid.

Cantidad

SegnContrato
PrecioUnit. Monto$us.

Monto($us)

OCTUBRE
%

Volum

NOVIEMBRE
Monto($us)
%

Global
Global
m2
Global

1.00
1.00

3,587.33

3,587.33

3,419.54

3,419.54

13050.00

0.19

1.00

1,635.22

2,479.50
1,635.22

2,049.90
3,039.59
413.25

57.1%
88.9%
16.7%
0.0%

0.57
0.89
2,175.00

1,537.43
379.95
2,066.25
1,635.22

42.9%
11.1%
83.3%
100.0%

DICIEMBRE
Monto($us)
%

Volum

Monto($us)

ENERO
%

Volum

Monto($us)

Volum

TOTAL
Monto($us)

3,587.33
3,419.54
2,479.50
1,635.22

100.0%
100.0%
100.0%
100.0%

0.0%
0.0%
14.5% 1,501.11

12,208.45
7,724.09
259,765.92

100.0%
100.0%
100.0%

FEBRERO
%

0.43
0.11
10,875.00
1.00

100.0% 3,439.00
100.0% 989.00
0.0%

0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
0.0%

412,056.46

Movimiento de suelos - Corte

m3

2.2

Movimiento de suelos - Relleno y Compactado

m3

989.00

7.81

7,724.09

Provisin e Instalacin de Adoquines Hexagonales

m2

10341.00

25.12

259,765.92

0.0%
0.0%
0.0%

12,208.45
7,724.09

2.3
2.4

Bordillos de Aceras 0.40 m x 0.15 m con contrapiso de piedra manzana

ml

969.00

13.86

13,430.34

0.0%

2.5

Bordillos de Transito 0.30 m x 0.15 m con contrapiso de piedra manzana

ml

82.00

13.86

1,136.52

0.0%

2.6

Construccin de Aceras con piedra

m3

83.31

23.62

1,967.78

0.0%

2.1

Volum

11,121.59

3439.00

3.55

12,208.45

SISTEMA DE DRENAJE

115,823.36

Construccin de cmaras de drenaje con Hormign Armado FC=210

115,823.36

92,175.00

0.0%
0.0%
35.5% 3,669.39

4,196.98

31.2% 302.81 9,233.36

68.8% 666.19

0.0%

0.0%

13,430.34

100.0%

947.10

83.3% 68.33 189.42

16.7% 13.67

0.0%

0.0%

1,136.52

100.0%

1,967.78

100.0%

100.0%
100.0%

129,882.96

0.0%
0.0%
50.0% 5,170.50

37,707.96

0.0%

1,967.78

100.0% 83.31

0.0%

0.0%

2.7

Construccin de Canal Oeste (Al lado de YPFBT )

m3

82.10

556.01

2.8

m3

0.47

524.60

246.56

0.0%
0.0%

2,282.42
197.25

5.0% 4.10
80.0% 0.38

43,366.00
49.31

95.0% 78.00
20.0% 0.09

0.0%
0.0%

0.0%
0.0%

45,648.42
246.56

m3

2.57

525.23

1,349.84

0.0%

415.34

30.8% 0.79 934.50

69.2% 1.78

0.0%

0.0%

1,349.84

100.0%

m3

3.62

528.65

1,913.71

0.0%

588.83

30.8% 1.11 1,324.88

69.2% 2.51

0.0%

0.0%

1,913.71

100.0%

2.11

Construccin de Cmara CS-29, profundidad 0.8 m

Construccin de Cmaras CS-01, CS-08, CS-15, CS-28 Y CS-30 profundidad
0.9 m
Construccin de Cmaras CS-02, CS-03, CS-09, CS-10, CS-16, CS-17 Y CS31, profundidad 1.1 m
Construccin de Cmaras CS-04, CS-11, CS-18, profundidad 1,25 m

m3

2.01

527.87

1,061.02

2.12

Construccin de Cmaras CS-05, CS-12, CS-19, profundidad 1,40 m

m3

2.21

528.23

1,167.39

2.13

Construccin de Cmaras CS-06, CS-13, CS-20, profundidad 1,55 m

Construccin de Cmaras CS-07, CS- 14 CS-14A, CS-14B, CS-21 y CS-22,
profundidad 1,65 m
Construccin de Cmara CS-23

m3

2.42

527.94

1,277.61

0.0%
0.0%
0.0%

326.47
359.20
393.11

30.8% 0.62
30.8% 0.68
30.8% 0.74

69.2% 1.39
69.2% 1.53
69.2% 1.68

0.0%
0.0%
0.0%

0.0%
0.0%
0.0%

1,061.02
1,167.39
1,277.61

100.0%
100.0%
100.0%

831.63

30.8% 1.57 1,871.17

100.0%

2.9
2.10

2.14

45,648.42

734.55
808.19
884.50

m3

5.10

529.96

2,702.80

0.0%

69.2% 3.53

0.0%

0.0%

2,702.80

m3

14.40

519.59

7,482.10

0.0%
0.0%

7,482.10
576.74

100.0% 14.40
100.0% 1.11

0.0%
0.0%

0.0%
0.0%

7,482.10
576.74

100.0%
100.0%

0.0%

0.0%

9,689.48

100.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

561.16
311.75
1,888.56
2,799.62
9,092.83
6,785.85
400.08
236.17
8,064.27
9,804.96
2,762.44

100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%

m3

1.11

519.59

576.74

m3

32.55

297.68

9,689.48

0.0%

0.0%

9,689.48

100.0% 32.55

2.18

Construccin de Cmara CH-1

Construccin de cuneta para sistema drenaje con contrapiso de piedra
manzana
Construccin de Base para Monitor 1.2x2x0.15 m

0.0%
0.0%

m3

1.08

519.59

2.19

Construccin de Base para Monitor 2x2x0.15 m

m3

0.60

519.59

311.75

2.20

Construccin Cmaras Provisinales (5)

m3

3.60

524.60

1,888.56

Cmaras Elctricas y de Instrumentacin (10)

m3

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

561.16
311.75
1,652.49
2,799.62
7,956.23
5,937.62
400.08
236.17
3,763.33
7,353.72

100.0%
100.0%
87.5%
100.0%
87.5%
87.5%
100.0%
100.0%
46.7%
75.0%
0.0%

2.15
2.16
2.17

2.21

5.30

528.23

561.16

2,799.62

2.22

Construccin e instalacin de Losas Protectoras para Tuberas

m3

17.50

519.59

9,092.83

2.23

Construccin de Fundacin Luminarias (17)

m3

13.06

519.59

6,785.85

2.24

Construccin de Fundacin Tableros y Sistemas Elctricos

m3

0.77

519.59

400.08

2.25

Construccin de Hormign Pobre

m3

1.91

123.65

2.26

Construccin de Tapas y Rejillas

gbl

1.00

8,064.27

8,064.27

2.27

Estaciones de descanso

pza

6.00

1,634.16

9,804.96

2.28

Instalacin de letreros de sealizacin

gbl

1.00

2,762.44

2,762.44

3.0

OBRAS MECANICAS.

3.1

Excavacin de terreno Blando

m3

698.00

8.64

3.2

Relleno y Compactado

m3

698.00

3.57

236.17

6,030.72
2,491.86

Unin Soldada
S
Tubera de 6 "

junta

60.00

186.38

11,182.80

3.4

Manipuleo de Tubera de 6"

ml

593.00

10.29

6,101.97

3.5

Colocado de Tubera de 6" en Zanja

ml

593.00

12.00

7,116.00

3.6

Preparacin de Superficies Tuberas Arenado

m2

313.00

15.70

3.7

Pintado de Tuberas Pintura Epxica

m2

313.00

5.69

1,780.97

3.8

Recubrimiento de tubera con Poliken

ml

593.00

3.05

1,808.65

Para 42 metros Tubera de 8"

4,914.10

1,136.60
848.23

4,300.94
2,451.24
2,762.44

0.0%
0.0%
12.5%
0.0%
12.5%
12.5%
0.0%
0.0%
53.3%
25.0%
100.0%

0.45

2.19
1.63


0.53
1.50
1.00

0.0%
0.0%

6,030.72

0.0%
0
0%
0.0%
0.0%
0.0%
0.0%
0.0%

6,789.56
6 789 56
3,704.77
4,320.43
2,457.05

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

100.0% 698.00
0.0%

2,491.86

0.0%
100.0% 698.00

0.0%
0.0%

0.0%
0.0%

6,030.72
2,491.86

100.0%
100.0%

36.43
36 43
360.04
360.04
156.50

4,393.24
4 393 24
2,397.20
2,795.57
2,457.05
1,780.97
1,808.65

39.3%
39
3%
39.3%
39.3%
50.0%
100.0%
100.0%

23.57
23 57
232.96
232.96
156.50
313.00
593.00

0.0%
0
0%
0.0%
0.0%
0.0%
0.0%
0.0%

0.0%
0
0%
0.0%
0.0%
0.0%
0.0%
0.0%

11,182.80
11 182 80
6,101.97
7,116.00
4,914.10
1,780.97
1,808.65

100.0%
100
0%
100.0%
100.0%
100.0%
100.0%
100.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

1,609.62
432.18
504.00
453.73
164.44
146.16

100.0%
100.0%
100.0%
100.0%
100.0%
100.0%

6.00
42.00
42.00
28.90
28.90
42.00

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

1,609.62
432.18
504.00
453.73
164.44
146.16

100.0%
100.0%
100.0%
100.0%
100.0%
100.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

260.78
205.80
240.00
112.73
40.85
51.80

100.0%
100.0%
100.0%
100.0%
100.0%
100.0%

2.00
20.00
20.00
7.18
7.18
20.00

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

260.78
205.80
240.00
112.73
40.85
51.80

100.0%
100.0%
100.0%
100.0%
100.0%
100.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

749.91
498.00
600.00
148.68
53.88
108.50

100.0%
100.0%
100.0%
100.0%
100.0%
100.0%

7.00
50.00
50.00
9.47
9.47
50.00

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

749.91
498.00
600.00
148.68
53.88
108.50

100.0%
100.0%
100.0%
100.0%
100.0%
100.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

6,709.68
3,663.24
4,272.00
2,935.90
1,064.03
1,085.80
410.65

100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%

0.0%

1,303.90

100.0%

60.7%
60
7%
60.7%
60.7%
50.0%
0.0%
0.0%

3,310.13

3.9

Unin Soldada Tubera de 8 "

junta

6.00

268.27

3.10

Manipuleo de Tubera de 8"

ml

42.00

10.29

432.18

3.11

Colocado de Tubera de 8" en Zanja

ml

42.00

12.00

504.00

3.12

Preparacin de Superficies Tuberas Arenado

m2

28.90

15.70

453.73

3.13

Pintado de Tuberas Pintura Epoxica

m2

28.90

5.69

164.44

3.14

Recubrimiento de Tubera con Poliken

ml

42.00

3.48

3.15

Unin Soldada Tubera de 4 "

junta

2.00

130.39

3.16

Manipuleo de Tubera de 4"

ml

20.00

10.29

205.80

3.17

Colocado de Tubera de 4" en Zanja

ml

20.00

12.00

240.00

3.18

Preparacin de Superficies Tuberas Arenado

m2

7.18

15.70

112.73

3.19

Pintado de Tuberas Pintura Epoxica

m2

7.18

5.69

3.20

Recubrimiento de Tubera con Poliken

ml

20.00

2.59

Para 20 metros Tubera de 4"

1,609.62

146.16
911.96

Para 50 metros Tubera de 2"

260.78

40.85
51.80
2,158.97

3.21

Unin Soldada Tubera de 2 "

3.22

Manipuleo de Tubera de 2"

ml

3.23

Colocado de Tubera de 2" en Zanja

ml

3.24

Preparacin de Superficies Tuberas Arenado

m2

3.25

Pintado de Tuberas Pintura Epoxica

m2

3.26

Recubrimiento de Tubera con Poliken

ml

50.00

2.17

junta

7.00

107.13

749.91

50.00

9.96

498.00

50.00

12.00

600.00

9.47

15.70

148.68

9.47

5.69

INSTALACIN DEL SISTEMA CONTRAINCENDIO

53.88
108.50
23,894.78

Para 356 metros Tubera de 6"

20,141.30

3.27

Unin Soldada Tubera de 6 "

junta

36.00

186.38

6,709.68

3.28

Manipuleo de Tubera de 6"

ml

356.00

10.29

3,663.24

3.29

Colocado de Tubera de 6" en Zanja

ml

356.00

12.00

4,272.00

3.30

Preparacin de Superficies Tuberas Arenado

m2

187.00

15.70

3.31

Pintado de Tuberas Pintura Epoxica

m2

187.00

5.69

1,064.03

3.32

Recubrimiento con Poliken

ml

356.00

3.05

1,085.80

Montaje de Bridas, Vlvulas de 6" ANSI 150

236.07

32,904.49

3.3

Unin Soldada Tubera de 4 "

1.08
0.60
3.15
5.30
15.31
11.43
0.77
1.91
0.47
4.50

47,808.13

Para 593 metros Tubera de 6"

3.33

99,663.31

INSTALACIN DEL SISTEMA DE DRENAJE

3.34

junta

5.00

82.13

junta

10.00

130.39

Para 37 metros Tubera de 4" (32 metros en zanja)

2,935.90

410.65

6,709.68
3,663.24
4,272.00
2,935.90
1,064.03
1,085.80
410.65

100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%

36.00
356.00
356.00
187.00
187.00
356.00
5.00

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

2,729.98
1,303.90

0.0%

0.0%

1,303.90

100.0% 10.00

0.0%

3.35

Manipuleo de Tubera de 4"

3.36

Colocado de Tubera de 4" en Zanja

ml

32.00

12.00

384.00

3.37

Preparacin de Superficies Tuberas Arenado

m2

ml

11.49

32.00

15.70

10.29

180.39

3.38

Pintado de Tuberas Pintura Epoxica

3.39

Recubrimiento con Poliken

3.40

Montaje de Bridas de 4" ANSI 150

5.69

329.28

m2

11.49

ml

32.00

2.59

82.88

junta

5.00

76.83

384.15

Para 37 metros Tubera de 3"

65.38

Cortes, bisel y Unin Soldada Tubera de 3 "

junta

4.00

85.59

3.42

Manipuleo de Tubera de 3"

ml

1.00

10.29

10.29

3.43

Preparacin de Superficie Arenado

m2

0.80

15.70

12.56

3.44

Pintado de Tuberas con Pintura Alquidica

m2

0.80

5.69

3.45

Montaje de Bridas y Vlvulas de 3" ANSI 150

342.36

junta

8.00

57.23

4.55
457.84

INSTALACIN DEL SISTEMA DE AGUA POTABLE

27,960.40

Para 658 metros Tubera de 2"

27,960.40

3.46

Cortes, bisel y Unin Soldada Tubera de 2 "

junta

60.00

3.47

Manipuleo de Tubera de 2"

ml

658.00

9.96

6,553.68

3.48

Colocado de Tubera de 2" en Zanja

ml

658.00

12.00

7,896.00

107.13

6,427.80

3.49

Preparacin de Superficies Tuberas Arenado

m2

124.65

15.70

3.50

Pintado de Tuberas Pintura Epoxica

m2

124.65

5.69

709.26

3.51

Recubrimiento de Tubera con Poliken

ml

658.00

2.59

1,704.22

3.52

Montaje de Bridas de 2" ANSI 150

3.00

65.30

3.53

Provisin de Tubera de 1"

3.54

Unin Soldada de 1"

3.55

Pintado de Tuberas Pintura Epoxica y Proteccin

m2

1.88

5.69

10.70

3.56

Recubrimiento de Tubera con Poliken

ml

75.00

2.59

194.25

3.57

Provisin de Tubera de 3/4"

1.00

13.02

13.02
199.76

junta

75.00

9.64

723.00

16.00

76.38

1,222.08

Codos, Grifos y Accesorios

GBL

1.00

199.76

Instalacin Sistema Roscado Tubera de 1"

junta

6.00

8.54

3.60

Instalacin Sistema Roscado Tubera de 3/4

junta

12.00

8.54

4.0

OBRAS ELECTRICAS Y DE COMUNICACIONES

Provisin e Instalacin de transformador de 75 kVA, 50 Hz, 24.9/0.4/0.231 kV

4.3

Provisin e Instalacin Seccionador Trifsico Fusible de 27 kV

4.4

Provisin e Instalacin de Pararrayo de 18 kV Tipo Oxidometalico

4.5

Provisin e Instalacin de luminarias de 250 Watts Marca Phillips

4.6

Provisin e Instalacin de postes para luminarias 7.1 mts con fundacin

4.7

Provisin e Instalacin de postes para luminarias 3 mts con fundacin

4.8

Provisin e Instalacin de conduit galvanizado de 3", APE, 3 ml por pza

4.9

Provisin e Instalacin de conduit galvanizado de 2", APE, 3 ml por pza

4.10

Provisin e Instalacin conduit galvanizado de 1 1/2", APE, 3 ml por pza

4.11

Provisin e Instalacin conduit galvanizado de 1", APE, 3 ml por pza

4.12

Provisin conduit galvanizado de 3/4", APE, 3 ml por pza

4.13

Provisin e Instalacin de politubo de 2" SCH 40 de PVC

4 14
4.14

Provisin e Instalacin de Cable de cobre desnudo de 70 mm2

4.15

Provisin e Instalacin de Cable de cobre desnudo de 35 mm2

4.16

Provisin e Instalacin de Jabalinas para puesta a tierra con accesorios

4.17

Provisin e Instalacin de Cable de cobre, 1Cx3x16mm2 +N, 0.6/1kV,

4.18

Provisin e Instalacin de Cable de cobre, 1Cx3x10mm2 +N, 0.6/1kV, PVC

4.19

Provisin e Instalacin de Cable de cobre, 1Cx3x6mm2 +N, 0.6/1kV, PVC

4.20

Provisin e Instalacin de Cable de cobre, 1Cx2x10mm2 +T, 0.6/1kV, PVC

4.21

Provisin e Instalacin de Cable de cobre, 1Cx2x6mm2 +T, 0.6/1kV, PVC

4.22

Provisin e Instalacin de Cable de cobre, 1Cx2x4mm2 +T, 0.6/1kV, PVC

4.23

Provisin e Instalacin de Cable de cobre,1Cx3x2.5mm2 +T, 0.6/1kV, PVC

4.24

Provisin e Instalacin de Fibra ptica multimodo de 6 hilos

4.25

Provisin e Instalacin de Caja para distribucin de 1x0.8x0.3 m

4.26

Provisin e Instalacin de Caja para conexionado de luminarias GUBB-22

4.27
4.28

Provisin e Instalacin de Caja de Conexin de 18"x18"x6" Marca Appleton

Modelo EXB181806
Provisin e Instalacin de nodos de Magnesio de 50 libras con relleno y cable
de cobre

Pza.
Pza.

329.28
384.00
180.39
65.38
82.88
384.15

100.0%
100.0%
100.0%
100.0%
100.0%
100.0%

32.00
32.00
11.49
11.49
32.00
5.00

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

329.28
384.00
180.39
65.38
82.88
384.15

100.0%
100.0%
100.0%
100.0%
100.0%
100.0%

0.0%
0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
0.0%
12.5%

1.00

342.36
10.29
12.56
4.55
400.61

100.0%
100.0%
100.0%
100.0%
87.5%

4.00
1.00
0.80
0.80
7.00

0.0%
0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
0.0%
0.0%

342.36
10.29
12.56
4.55
457.84

100.0%
100.0%
100.0%
100.0%
100.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

51.24
102.48

57.23

4,047.13
3,276.84
3,948.00

63.0%
50.0%
50.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

37.78
329.00
329.00

2,380.67
3,276.84
3,948.00
1,957.01
709.26
1,704.22
195.90
723.00
1,222.08
10.70
194.25
13.02
199.76
51.24
102.48

37.0%
50.0%
50.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%

22.22
329.00
329.00
124.65
124.65
658.00
3.00
75.00
16.00
1.88
75.00
1.00
1.00
6.00
12.00

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

6,427.80
6,553.68
7,896.00
1,957.01
709.26
1,704.22
195.90
723.00
1,222.08
10.70
194.25
13.02
199.76
51.24
102.48

100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%

Pza.
Pza.
Pza.
Pza.
Pza.
Ml.
Ml.
Ml.
Ml.
Pza.
Ml.
Ml.
Ml.
Pza.
Ml.
Ml.
Ml.
Ml.
Ml.
Ml.
Ml.
Ml.
Pza.
Pza.
Pza.
Pza.
Pza.

1.00

7,109.86

7,109.86

0.0%

0.0%

4,976.90

30.0% 0.30

0.0%

7,109.86

100.0%

1.00

594.32

594.32

0.0%

0.0%

594.32

100.0% 1.00

0.0%

0.0%

594.32

100.0%

6.00

1,451.38

8,708.28

0.0%

0.0%

8,708.28

100.0% 6.00

0.0%

0.0%

8,708.28

100.0%

3.00

2,904.52

8,713.56

0.0%

0.0%

8,713.56

100.0% 3.00

0.0%

0.0%

8,713.56

100.0%

29.00

266.41

7,725.89

0.0%

0.0%

4,292.16

55.6% 16.11 3,433.73

44.4% 12.89

0.0%

7,725.89

100.0%

17.00

657.36

11,175.12

0.0%

0.0%

4,470.05

40.0% 6.80 6,705.07

60.0% 10.20

0.0%

11,175.12

100.0%

2.00

552.45

1,104.90

0.0%

0.0%

0.0%

1,104.90

100.0% 2.00

0.0%

1,104.90

100.0%

60.00

35.06

2,103.60

0.0%

0.0%

0.0%

2,103.60

100.0% 60.00

0.0%

2,103.60

100.0%

360.00

21.17

7,621.20

0.0%

0.0%

0.0%

7,621.20

100.0% 360.00

0.0%

7,621.20

100.0%

75.00

17.30

1,297.50

0.0%

0.0%

0.0%

1,297.50

100.0% 75.00

0.0%

1,297.50

100.0%

540.00

14.81

7,997.40

0.0%

0.0%

0.0%

7,997.40

100.0% 540.00

0.0%

7,997.40

100.0%

132.00

13.69

1,807.08

0.0%

0.0%

0.0%

1,807.08

100.0% 132.00

0.0%

1,807.08

100.0%

400.00

9.22

3,688.00

0.0%

0.0%

0.0%

3,688.00

100.0% 400.00

0.0%

3,688.00

100.0%

350 00
350.00

23 99
23.99

8 396 50
8,396.50

0 0%
0.0%

0 0%
0.0%

0 0%
0.0%

8,396.50
8 396 50

100 0% 350.00
100.0%
350 00

0 0%
0.0%

8,396.50
8 396 50

100 0%
100.0%

100.00

20.07

2,007.00

0.0%

0.0%

0.0%

2,007.00

100.0% 100.00

0.0%

9.00

99.63

896.67

0.0%

0.0%

0.0%

298.89

150.00

9.15

1,372.50

0.0%

0.0%

0.0%

0.0%

250.00

5.36

1,340.00

0.0%

0.0%

0.0%

0.0%

150.00

6.43

964.50

0.0%

0.0%

0.0%

0.0%

260.00

4.27

1,110.20

0.0%

0.0%

0.0%

0.0%

1,110.20

100.0% 260.00 1,110.20

100.0%

130.00

6.37

828.10

0.0%

0.0%

0.0%

0.0%

828.10

100.0% 130.00 828.10

100.0%

70.0% 0.70 2,132.96

2,007.00

100.0%

66.7% 6.00 896.67

100.0%

1,372.50

100.0% 150.00 1,372.50

100.0%

1,340.00

100.0% 250.00 1,340.00

100.0%

964.50

100.0% 150.00 964.50

100.0%

33.3% 3.00 597.78

80.00

4.27

341.60

0.0%

0.0%

0.0%

0.0%

341.60

100.0% 80.00 341.60

100.0%

100.00

5.94

594.00

0.0%

0.0%

0.0%

0.0%

594.00

100.0% 100.00 594.00

100.0%

400.00

11.55

4,620.00

0.0%

0.0%

0.0%

0.0%

4,620.00

100.0% 400.00 4,620.00

100.0%

2.00

578.28

1,156.56

0.0%

0.0%

0.0%

0.0%

1,156.56

100.0% 2.00 1,156.56

100.0%

18.00

202.49

3,644.82

0.0%

0.0%

0.0%

0.0%

3,644.82

100.0% 18.00 3,644.82

100.0%

2.00

325.96

651.92

0.0%

0.0%

0.0%

0.0%

651.92

100.0% 2.00 651.92

100.0%

36.00

248.11

8,931.96

0.0%

0.0%

0.0%

2.00

378.84

757.68

0.0%

0.0%

0.0%

139.04

0.0%
0.0%

0.0%
0.0%

0.0%
0.0%

0.0%
0.0%

0.0%
0.0%

0.0%
0.0%

Provisin e Instalacin de Punto de Prueba para Proteccin Catdica

4.30

Accesorios para conduit (condulets, hubs, niples, sellos, etc)

Global

1.00

139.04

4.31

Materiales menores (borneras, termomagenticos, etc.)

Global

1.00

40.70

ACTIVIDADES FINALES

40.70

4,465.98

50.0% 18.00 4,465.98

50.0% 18.00 8,931.96

100.0%

0.0%

757.68

100.0% 2.00 757.68

100.0%

125.14

90.0% 0.90
0.0%

13.90
40.70

10.0% 0.10
100.0% 1.00

139.04
40.70

100.0%
100.0%

690.80

47.1% 0.47
0.0%

777.16
1,492.90

52.9% 0.53
100.0% 1.00

1,467.96
1,492.90

100.0%
100.0%

633,046.78

100.0%

2,960.86

5.1

Limpieza final

Global

1.00

1,467.96

1,467.96

5.2

Documentos de Obra (Data book)

Global

1.00

1,492.90

1,492.90

TOTAL GENERAL

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

107,440.46

4.29

5.0

195.90

3.59

Provisin e Instalacin de Poste de Concreto con estructura VG3-25

1,957.01

junta

3.58

4.2

827.60

3.41

4.1

0.0%
0.0%
0.0%
0.0%
0.0%
0.0%

633,242.68 5,502.74 0.01

90,862.75 0.14

278,708.80 0.44

195,494.23 0.31

62,478.26

9.9%