AO

MES
DIAS D CALEN

ACTIV

DESCRIPCION

Dij

ca

CUADRILLA
op of pe

COSTO/DIA

OBRAS PROVISIONALES

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39

A1
A2
A3
A4
A5
A6
A7
A8
A9
A10
A11
A12
A13
A14
A15
A16
A17
A18
A19
A20
A21
A22
A23
A24
A25
A26
A27
A28
A29
A30
A31
A32
A33
A34
A35
A36
A37
A38
A39

7
6
27
25
3
7
5
5
5
9
3
7
4
5
5
5
9
3
7
4
6
3
3
7
3
3
3
2
2
7
3
3
3
3
7
4
3
2
2

0.1
1.0
1.0
1.0
1.0
0.2
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.2
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.2
0.2
0.1
0.1
0.1

2
3.0
1.0
1.0
1.0
2.0 1.0
1.0
0.8
1.0 1.0
1.0 1.0
1.0 1.0
1.0 1.0
1.0 1.0
1.0 2.0
2.0 2.0 1.0
1.0 1.0
1.0
1
1.0 1.0
2.0 2.0
8
1
0.5
1

1.0
1.0
2.0
1.0
1.0
2.0
1.0
2.0
1.0
1.0
1.0
1.0
2.0
2.0

1.0
2.0
1.0
1.0
2.0
1.0
2.0
1.0
1.0
1.0
2.0
2.0

1.50
3.00
30.00
42.82
500.82
534.56
80.00
80.00
80.00

351.60
351.60
534.56
400.00
80.00
80.00
80.00

351.60
351.60
534.56
400.00
80.00
80.00
80.00

10

413.05
350.80
300.00

10

80.00
80.00

10
0.8

10
10

1.0 0.5
1.0
0.5
1.0 1.0

80.00

534.56
445.02
351.32
300.00
253.68
550.90
4000.00
80.00
80.00
80.00

DIAS PRO
HORAS

40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72

A40
A41
A42
A43
A44
A45
A46
A47
A48
A49
A50
A51
A52
A53
A54
A55
A56
A57
A58
A59
A60
A61
A62
A63
A64
A65
A66
A67
A68
A69
A70
A71
A72
A73
A74
A75
A76
A77
A78
A79
A80
A81
A82
A83
A84
A85
A86

7
3
3
4
7
3
2
2
7
3
3
3
3
4
3
2
2
7
3
3
4
7
3
2
2
7
3
3
3
3
4
3
2
2
7
3
3
4
7
3
2
2
7
3
3
3
3

0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.2
0.2

1.0 1.0
2.0 2.0 10
1.0
2
1.0 1.0
1.0 1.0
2.0 2.0 10
2.0 2.0 10
1.0 1.0
1.0 1.0
1.0
0.8
1.0 1.0
1.0 1.0
2.0 2.0 10
2.0 2.0 10

445.02
351.32
300.00
150.00
534.56
80.00
80.00
80.00

445.02
351.32
300.00
253.68
550.90
4000.00
80.00

0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.2
0.2
0.2
0.1

1.0
1.0
1.0
2.0
2.0
2.0
2.0
2.0
1.0
1.0
1.0
2.0
2.0
2.0

1.0 0.5
0.5
1.0
1.0
2.0 10
1.0
2
2.0 10
2.0 10
2.0 10
2.0 10
1.0
0.8
1.0
2.0 10
2.0 10
1.0 6.0
1.0 0.5
1.0
2

80.00
80.00

445.02
351.32
300.00
150.00
534.56
80.00
80.00
80.00

445.02
351.32
300.00
253.68
550.90
4000.00
80.00
80.00
80.00

445.02
351.32
300.00
150.00
534.56
80.00
80.00
80.00

445.02
351.32
300.00
253.68
550.90

A87
A88
A89
A90
A91
A92
A93
A94
A95
A96
A97
A98
A99
A100
A101
A102
A103
A104
A105
A106
A107
A108
A109
A110
A111
A112
A113
A114
A115
A116
A117
A118
A119
A120
A121
A122
A123
A124
A125
A126
A127
A128
A129
A130
A131
A132
A133

4
3
2
2
7
3
3
4
7
3
2
2
7
3
3
3
3
4
3
2
2
7
3
3
4
7
3
2
2
7
3
3
3
3
4
3
2
2
7
3
3
4
7
3
2
2
7

4000.00
80.00
80.00
80.00

445.02
351.32
300.00
150.00
534.56
80.00
80.00
80.00

445.02
351.32
300.00
253.68
550.90
4000.00
80.00
80.00
80.00

445.02
351.32
300.00
150.00
534.56
80.00
80.00
80.00

445.02
351.32
300.00
253.68
550.90
4000.00
80.00
80.00
80.00

445.02
351.32
300.00
150.00
534.56
80.00
80.00
80.00

445.02

A134
A135
A136
A137
A138
A139
A140
A141
A142
A143
A144
A145
A146
A147
A148
A149
A150
A151
A152
A153
A154
A155
A156
A157
A158
A159
A160
A161
A162
A163
A164
A165
A166
A167
A168
A169
A170
A171
A172
A173
A174
A175
A176
A177
A178
A179
A180

3
3
3
3
4
7
2
2
7
3
3
4
7
3
2
2
7
3
3
3
3
4
3
2
2
7
3
3
4
7
3
2
2
7
3
3
3
3
4
3
2
2
7
3
3
4
7

351.32
300.00
253.68
550.90
4000.00
80.00
80.00
80.00

445.02
351.32
300.00
150.00
534.56
80.00
80.00
80.00

445.02
351.32
300.00
253.68
550.90
4000.00
80.00
80.00
80.00

445.02
351.32
300.00
150.00
534.56
80.00
80.00
80.00

445.02
351.32
300.00
253.68
550.90
4000.00
80.00
80.00
80.00

445.02
351.32
300.00
150.00
534.56

A209

3
2
2
7
3
3
3
3
4
3
2
2
7
3
3
4
7
3
2
2
7
3
3
3
3
4
3
2
2

A210

A211

A212

A213

4
7
3
2
2
7
3
3
3
3
4
3
2
2
7

A181
A182
A183
A184
A185
A186
A187
A188
A189
A190
A191
A192
A193
A194
A195
A196
A197
A198
A199
A200
A201
A202
A203
A204
A205
A206
A207
A208

A214
A215
A216
A217
A218
A219
A220
A221
A222
A223
A224
A225
A226
A227

80.00
80.00
80.00

445.02
351.32
300.00
253.68
550.90
4000.00
80.00
80.00
80.00

445.02
351.32
300.00
150.00
534.56
80.00
80.00
80.00

445.02
351.32
300.00
253.68
550.90
4000.00
80.00
80.00
80.00

445.02
351.32
300.00
150.00
534.56
80.00
80.00
80.00

445.02
351.32
300.00
253.68
550.90
4000.00
80.00
80.00
80.00

445.02

A228
A229
A230
A231
A232
A233
A234
A235
A236
A237
A238
A239
A240

3
3
4
7
3
2
2
7
3
3
3
3
4

351.32
300.00
150.00
534.56
80.00
80.00
80.00

445.02
351.32
300.00
253.68
550.90
4000.00

sumatoria
acumulado

200000.00

180000.00

160000.00

140000.00

120000.00

100000.00

100000.00

80000.00

60000.00

40000.00

20000.00

0.00
1

14
1

1.50

1.50

1.50

1.50

1.50

1.50

1.50

30.00

1.50
1.50

1.50
3.00

1.50
4.50

1.50
6.00

1.50
7.50

1.50
9.00

1.50
10.50

30.00
40.50

15
1

30.00

30.00

30.00

30.00

30.00

30.00

30.00

30.00

30.00
70.50

30.00
100.50

30.00
130.50

30.00
160.50

30.00
190.50

30.00
220.50

30.00
250.50

30.00
280.50

10

11

12

13

14

15

16

17

16
1

30.00

30.00

30.00

30.00

30.00

30.00

30.00

30.00

30.00
310.50

30.00
340.50

30.00
370.50

30.00
400.50

30.00
430.50

30.00
460.50

30.00
490.50

30.00
520.50

18

19

20

21

22

23

24

25

17
1

30.00

30.00

30.00

30.00

30.00

30.00

30.00

30.00

30.00
550.50

30.00
580.50

30.00
610.50

30.00
640.50

30.00
670.50

30.00
700.50

30.00
730.50

30.00
760.50

26

27

28

29

30

31

32

33

18
1

30.00

30.00

500.82

500.82

500.82

534.56

534.56

534.56

30.00
790.50

30.00
820.50

500.82
1321.32

500.82
1822.14

500.82
2322.96

534.56
2857.52

534.56
3392.08

534.56
3926.64

34

35

36

37

38

39

40

41

42

19
1

534.56

534.56

534.56

534.56

351.60

351.60

351.60

534.56

534.56
4461.20

534.56
4995.76

534.56
5530.32

534.56
6064.88

351.60
6416.48

351.60
6768.08

351.60
7119.68

534.56
7654.24

42

43

44

45

46

47

48

49

50

DIAGRAMA DE GANNT

20
1

534.56

534.56

534.56

534.56

534.56

534.56

351.60

351.60

534.56
8188.80

534.56
8723.36

534.56
9257.92

534.56
9792.48

534.56
10327.04

534.56
10861.60

351.60
11213.20

351.60
11564.80

50

51

52

53

54

55

56

57

58

21
1

351.60

351.60

351.60

351.60

351.60

351.60

351.60

351.60

351.60
11916.40

351.60
12268.00

351.60
12619.60

351.60
12971.20

351.60
13322.80

351.60
13674.40

351.60
14026.00

351.60
14377.60

58

59

60

61

62

63

64

65

66

22
1

351.60

351.60

351.60

351.60

351.60

351.60

351.60

534.56

351.60
14729.20

351.60
15080.80

351.60
15432.40

351.60
15784.00

351.60
16135.60

351.60
16487.20

351.60
16838.80

534.56
17373.36

66

67

68

69

70

71

72

73

74

23
1

534.56

534.56

534.56

534.56

534.56

534.56

80.00

80.00

534.56
17907.92

534.56
18442.48

534.56
18977.04

534.56
19511.60

534.56
20046.16

534.56
20580.72

80.00
20660.72

80.00
20740.72

74

75

76

77

78

79

80

81

82

24
1

534.56

534.56

534.56

534.56

534.56

534.56

534.56

80.00

80.00
20820.72

534.56
21355.28

534.56
21889.84

534.56
22424.40

534.56
22958.96

534.56
23493.52

534.56
24028.08

534.56
24562.64

82

83

84

85

86

87

88

89

90

25
1

550.90

550.90

550.90

550.90

550.90

550.90

550.90

445.02

550.90
25113.54

550.90
25664.44

550.90
26215.34

550.90
26766.24

550.90
27317.14

550.90
27868.04

550.90
28418.94

445.02
28863.96

90

91

92

93

94

95

96

97

98

26
1

445.02

445.02

445.02

445.02

445.02

445.02

534.56

534.56

445.02
29308.98

445.02
29754.00

445.02
30199.02

445.02
30644.04

445.02
31089.06

445.02
31534.08

534.56
32068.64

534.56
32603.20

98

99

100

101

102

103

104

105

106

27
1

534.56

534.56

534.56

534.56

534.56

445.02

445.02

445.02

534.56
33137.76

534.56
33672.32

534.56
34206.88

534.56
34741.44

534.56
35276.00

445.02
35721.02

445.02
36166.04

445.02
36611.06

106

107

108

109

110

111

112

113

114

2013
28
1

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02
37056.08

445.02
37501.10

445.02
37946.12

445.02
38391.14

445.02
38836.16

445.02
39281.18

445.02
39726.20

445.02
40171.22

114

115

116

117

118

119

120

121

122

29
1

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02
40616.24

445.02
41061.26

445.02
41506.28

445.02
41951.30

445.02
42396.32

445.02
42841.34

445.02
43286.36

445.02
43731.38

122

123

124

125

126

127

128

129

130

30
1

445.02

445.02

445.02

534.56

534.56

534.56

534.56

534.56

445.02
44176.40

445.02
44621.42

445.02
45066.44

534.56
45601.00

534.56
46135.56

534.56
46670.12

534.56
47204.68

534.56
47739.24

130

131

132

133

134

135

136

137

138

31
1

534.56

534.56

445.02

445.02

445.02

445.02

445.02

445.02

534.56
48273.80

534.56
48808.36

445.02
49253.38

445.02
49698.40

445.02
50143.42

445.02
50588.44

445.02
51033.46

445.02
51478.48

138

139

140

141

142

143

144

145

146

1
1

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02
51923.50

445.02
52368.52

445.02
52813.54

445.02
53258.56

445.02
53703.58

445.02
54148.60

445.02
54593.62

445.02
55038.64

146

147

148

149

150

151

152

153

154

2
1

534.56

534.56

534.56

534.56

534.56

534.56

534.56

445.02

534.56
55573.20

534.56
56107.76

534.56
56642.32

534.56
57176.88

534.56
57711.44

534.56
58246.00

534.56
58780.56

445.02
59225.58

154

155

156

157

158

159

160

161

162

3
1

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02
59670.60

445.02
60115.62

445.02
60560.64

445.02
61005.66

445.02
61450.68

445.02
61895.70

445.02
62340.72

445.02
62785.74

162

163

164

165

166

167

168

169

170

4
1

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02
63230.76

445.02
63675.78

445.02
64120.80

445.02
64565.82

445.02
65010.84

445.02
65455.86

445.02
65900.88

445.02
66345.90

171

172

173

174

175

176

177

178

5
1

445.02

445.02

445.02

445.02

445.02

534.56

534.56

534.56

445.02
66790.92

445.02
67235.94

445.02
67680.96

445.02
68125.98

445.02
68571.00

534.56
69105.56

534.56
69640.12

534.56
70174.68

179

180

181

182

183

184

185

186

6
1

534.56

534.56

534.56

534.56

445.02

445.02

445.02

445.02

534.56
70709.24

534.56
71243.80

534.56
71778.36

534.56
72312.92

445.02
72757.94

445.02
73202.96

445.02
73647.98

445.02
74093.00

187

188

189

190

191

192

193

194

7
1

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02
74538.02

445.02
74983.04

445.02
75428.06

445.02
75873.08

445.02
76318.10

445.02
76763.12

445.02
77208.14

445.02
77653.16

195

196

197

198

199

200

201

202

8
1

445.02

445.02

534.56

534.56

534.56

534.56

534.56

534.56

445.02
78098.18

445.02
78543.20

534.56
79077.76

534.56
79612.32

534.56
80146.88

534.56
80681.44

534.56
81216.00

534.56
81750.56

203

204

205

206

207

208

209

210

9
1

534.56

445.02

445.02

445.02

445.02

445.02

445.02

445.02

534.56
82285.12

445.02
82730.14

445.02
83175.16

445.02
83620.18

445.02
84065.20

445.02
84510.22

445.02
84955.24

445.02
85400.26

211

212

213

214

215

216

217

218

10
1

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02
85845.28

445.02
86290.30

445.02
86735.32

445.02
87180.34

445.02
87625.36

445.02
88070.38

445.02
88515.40

445.02
88960.42

219

220

221

222

223

224

225

226

11
1

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02
89405.44

445.02
89850.46

445.02
90295.48

445.02
90740.50

445.02
91185.52

445.02
91630.54

445.02
92075.56

445.02
92520.58

227

228

229

230

231

232

233

234

12
1

445.02

445.02

445.02

445.02

445.02

445.02

80.00

80.00

445.02
92965.60

445.02
93410.62

445.02
93855.64

445.02
94300.66

445.02
94745.68

445.02
95190.70

80.00
95270.70

80.00
95350.70

235

236

237

238

239

240

241

242

13
1

80.00

80.00

80.00

80.00

80.00

445.02

445.02

445.02

80.00
95430.70

80.00
95510.70

80.00
95590.70

80.00
95670.70

80.00
95750.70

445.02
96195.72

445.02
96640.74

445.02
97085.76

243

244

245

246

247

248

249

250

14
1

445.02

445.02

445.02

445.02

534.56

534.56

534.56

534.56

445.02
97530.78

445.02
97975.80

445.02
98420.82

445.02
98865.84

534.56
99400.40

534.56
99934.96

534.56
100469.52

534.56
101004.08

251

252

253

254

255

256

257

258

15
1

534.56

534.56

534.56

445.02

445.02

445.02

445.02

445.02

534.56
101538.64

534.56
102073.20

534.56
102607.76

445.02
103052.78

445.02
103497.80

445.02
103942.82

445.02
104387.84

445.02
104832.86

259

260

261

262

263

264

265

266

16
1

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02
105277.88

445.02
105722.90

445.02
106167.92

445.02
106612.94

445.02
107057.96

445.02
107502.98

445.02
107948.00

445.02
108393.02

267

268

269

270

271

272

273

274

17
1

445.02

534.56

534.56

534.56

534.56

534.56

534.56

534.56

445.02
108838.04

534.56
109372.60

534.56
109907.16

534.56
110441.72

534.56
110976.28

534.56
111510.84

534.56
112045.40

534.56
112579.96

275

276

277

278

279

280

281

282

18
1

534.56

534.56

534.56

534.56

534.56

534.56

534.56

534.56

553.56
113133.52

536.56
113670.08

537.56
114207.64

538.56
114746.20

539.56
115285.76

540.56
115826.32

541.56
116367.88

542.56
116910.44

283

284

285

286

287

288

289

290

19
1

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02
117355.46

445.02
117800.48

445.02
118245.50

445.02
118690.52

445.02
119135.54

445.02
119580.56

445.02
120025.58

445.02
120470.60

291

292

293

294

295

296

297

298

20
1

445.02

445.02

445.02

445.02

445.02

445.02

534.56

534.56

445.02
120915.62

445.02
121360.64

445.02
121805.66

445.02
122250.68

445.02
122695.70

445.02
123140.72

534.56
123675.28

534.56
124209.84

299

300

301

302

303

304

305

306

21
1

534.56

534.56

534.56

534.56

534.56

445.02

445.02

445.02

534.56
124744.40

534.56
125278.96

534.56
125813.52

534.56
126348.08

534.56
126882.64

445.02
127327.66

445.02
127772.68

445.02
128217.70

307

308

309

310

311

312

313

314

22
1

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02
128662.72

445.02
129107.74

445.02
129552.76

445.02
129997.78

445.02
130442.80

445.02
130887.82

445.02
131332.84

445.02
131777.86

315

316

317

318

319

320

321

322

23
1

445.02

445.02

445.02

534.56

534.56

534.56

534.56

534.56

445.02
132222.88

445.02
132667.90

445.02
133112.92

534.56
133647.48

534.56
134182.04

534.56
134716.60

534.56
135251.16

534.56
135785.72

323

324

325

326

327

328

329

330

331

24
1

534.56

534.56

445.02

445.02

445.02

445.02

445.02

445.02

534.56
136320.28

534.56
136854.84

445.02
137299.86

445.02
137744.88

445.02
138189.90

445.02
138634.92

445.02
139079.94

445.02
139524.96

331

332

333

334

335

336

337

338

339

25
1

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02
139969.98

445.02
140415.00

445.02
140860.02

445.02
141305.04

445.02
141750.06

445.02
142195.08

445.02
142640.10

445.02
143085.12

339

340

341

342

343

344

345

346

347

26
1

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02
143530.14

445.02
143975.16

445.02
144420.18

445.02
144865.20

445.02
145310.22

445.02
145755.24

445.02
146200.26

445.02
146645.28

347

348

349

350

351

352

353

354

355

27
1

534.56

534.56

534.56

534.56

534.56

534.56

534.56

445.02

534.56
147179.84

534.56
147714.40

534.56
148248.96

534.56
148783.52

534.56
149318.08

534.56
149852.64

534.56
150387.20

445.02
150832.22

355

356

357

358

359

360

361

362

363

28
1

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02

445.02
151277.24

445.02
151722.26

445.02
152167.28

445.02
152612.30

445.02
153057.32

445.02
153502.34

445.02
153947.36

445.02
154392.38

363

364

365

366

367

368

369

370

371

29
1

445.02

445.02

445.02

445.02

445.02

445.02
154837.40

445.02
155282.42

445.02
155727.44

445.02
156172.46

445.02
156617.48

534.56

534.56

534.56

534.56
157152.04

534.56
157686.60

534.56
158221.16

371

372

373

374

375

376

377

378

379

30
1

534.56

534.56
158755.72

534.56

534.56
159290.28

534.56

534.56
159824.84

534.56

534.56
160359.40

445.02

445.02

445.02

445.02

445.02
160804.42

445.02
161249.44

445.02
161694.46

445.02
162139.48

379

380

381

382

383

384

385

386

387

1
1

445.02

445.02
162584.50

445.02

445.02
163029.52

445.02

445.02
163474.54

550.90

550.90

550.90

550.90

550.90

550.9
164025.44

550.9
164576.34

550.9
165127.24

550.9
165678.14

550.9
166229.04

387

388

389

390

391

392

393

394

395

2
1

550.90

550.90

550.90

550.90

550.90

550.90

550.90

550.90

550.9
166779.94

550.9
167330.84

550.9
167881.74

550.9
168432.64

550.9
168983.54

550.9
169534.44

550.9
170085.34

550.9
170636.24

Series1

Series1

395

396

397

398

399

400

401

402

3
1

3
10.50
810
1502.46
3741.92

1054.8
3741.92

5977.2
3741.92

240

3741.92

3856.3

3115.14

3741.92

6675.3

3115.14

3741.92

3115.14

3115.14

3741.92

3115.14

6675.3

3741.92

3115.14

3115.14

3741.92

3115.14

3115.14

6675.3

560

3115.14

3741.92

3115.14

3115.14

8018.4

3115.14

3115.14

3741.92

3115.14

3115.14

3741.92

6675.3

3115.14

3741.92

3115.14

3115.14

3741.92

3115.14

550.90

550.90

8263.5

550.9
171187.14

550.9
171738.04

171738.04

Series1

Series1

4
1

5
1

6
1

7
1

8
1

9
1

10
1

11
1

12
1

13
1

14
1

15
1

16
1

17
1

18
1

19
1

20
1

21
1

22
1

23
1