PARCIAL 2 CONSTRUCCION

PARTIDA No DESCRIPCIN UNIDAD CANTIDAD P. UNITARIO MONTO (Bs) REND.(MES) T/EJEC1 PERFORACION MT3 150.00 120.00 18,000.00 75.00 2.002 FABRICACION DE PILOTES MT3 90.00 190.00 17,100.00 45.00 2.003 HINCADO KG 140.00 75.00 10,500.00 120.00 1.174 ACERO DE BASE MT3 75.00 160.00 12,000.00 75.00 1.005 ENCOFRADO DE BASE KG 100.00 45.00 4,500.00 160.00 0.636 VACIADO DE BASE MT2 45.00 95.00 4,275.00 25.00 1.807 LAMINA DE APOYO MT3 90.00 120.00 10,800.00 120.00 0.758 ARMADO DE PERFILES KG 170.00 70.00 11,900.00 120.00 1.429 FIJAR PERFILES MT2 65.00 80.00 5,200.00 35.00 1.86

10 INSTALACIONES DE CABLES MT3 95.00 100.00 9,500.00 175.00 0.54103,775.00

OBRA EJECUTADA MES 390.00 10,800.0070.00 13,300.00

120.00 9,000.0015.00 2,400.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.000.00 0.00

35,500.00

FECHA: 02/09/2014ALUMNO: Cesar Siciliano C.I 21210711

T/MES T/PORC Bs./MES Bs.%/MES1.00 0.00 9,000.00 0.001.00 0.00 8,550.00 0.001.00 0.17 9,000.00 1,500.001.00 0.00 12,000.00 0.000.00 0.63 0.00 4,500.001.00 0.80 2,375.00 1,900.000.00 0.75 0.00 10,800.001.00 0.42 8,400.00 3,528.001.00 0.86 2,800.00 2,400.000.00 0.54 0.00 9,450.00

52,125.00 34,078.00

CRONOGRAMA

PARTIDA No DESCRIPCIN T/MES MES MES MES MES0.00 1 2 3 4

1 PERFORACION 2.00 9,000.00 9,000.00

2 FABRICACION DE PILOTES 2.00 8,550.00 8,550.00

3 HINCADO 1.17 9,000.00 1,500.00

4 ACERO DE BASE 1.00 6,000.00 6,000.00

5 ENCOFRADO DE BASE 0.63 4,500.00

6 VACIADO DE BASE 1.80

7 LAMINA DE APOYO 0.75

8 ARMADO DE PERFILES 1.42

9 FIJAR PERFILES 1.86

10 INSTALACIONES DE CABLES 0.54 TOTAL MES 9,000.00 17,550.00 23,550.00 12,000.00

MONTO ACUMULADO 0.00 9,000.00 26,550.00 50,100.00 62,100.00MONTO EJECUTADO 0.00 7,000.00 15,000.00 35,500.00

MES MES MES MES5 6 7 8

2,375.00 1,900.00

10,800.00

3,528.00 8,400.00

2,800.00 2,400.00

9,450.002,375.00 16,228.00 11,200.00 11,850.00

64,475.00 80,703.00 91,903.00 103,753.00

0 1 2 3 4 5 6 7 8 90.00

20,000.00

40,000.00

60,000.00

80,000.00

100,000.00

120,000.00

CURVA PROGRAMADACURVA EJECUTADA

MES

BOLIVA

RESA

0 1 2 3 4 5 6 7 8 90.00

20,000.00

40,000.00

60,000.00

80,000.00

100,000.00

120,000.00

CURVA PROGRAMADACURVA EJECUTADA

MES

BOLIVA

RESA

Hoja1Hoja2