Crono Grama Valorizado De Obra
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Crono Grama Valorizado De Obra as PDF for free.
More details
- Words: 7,442
- Pages: 53
R E L L E N O C O M P A C TA D O C / E Q U I P O C O N M AT E R I A L D E A F I R M A D O P A R A C O N F O R M A C I O N D E P L ATA F O R M A
Se ma na 50 Costo Costo a cumu l a do Se ma na 2 Costo Costo a cumu l a do Se ma na 7 Costo Costo a cumu l a do Se ma na 12 Costo Costo a cumu l a do Se ma na 17 Costo Costo a cumu l a do Se ma na 22 Costo Costo a cumu l a do T3 Se ma na 27 Costo Costo a cumu l a do Se ma na 32 Costo Costo a cumu l a do Se ma na 37 Costo Costo a cumu l a do Se ma na 42 Costo Costo a cumu l a do Se ma na 47 Costo Costo a cumu l a do
M I T I G A C I O N D E I M P A C T O A M B I E N TA L
VA R IO S
D atos Co sto a cumul a do Se ma na 52 Costo Costo a cumul a do Se ma na 4 Costo Costo a cumul a do Se ma na 9 Costo Costo a cumul a do T2 Se ma na 14 Costo Costo a cumul a do Se ma na 19 Costo Costo a cumul a do Se ma na 24 Costo Costo a cumul a do Se ma na 29 Costo Costo a cumul a do Se ma na 34 Costo Costo a cumul a do Se ma na 39 Costo Costo a cumul a do Se ma na 44 Costo Costo a cumul a do Se ma na 49 Costo
P R O T E C C I O N D E A R I S TA S C / P E R F I L E S L 2 " X 2 " X 1 / 4 " P A R A A F O R A D O R
J U N TA D E D I L ATA C I O N S E L L A D O C O N M AT E R I A L E L A S T O M E R I C O D E P O L I U R E TA N O
P I E D R A A S E N TA D A Y E M B O Q U I L L A D A E N C O N C R E T O f ' c = 1 7 5 k g / c m 2 ( E = 0 . 2 5 m )
Se ma na Se ma na 49 Costo Costo a cumul a d o Se ma na 1 Costo Costo a cumul a d o Se ma na 6 Costo Costo a cumul a d o Se ma na 11 Costo Costo a cumul a d o Se ma na 16 Costo Costo a cumul a d o Se ma na 21 Costo Costo a cumul a d o Se ma na 26 Costo Costo a cumul a d o Se ma na 31 Costo Costo a cumul a d o Se ma na 36 Costo Costo a cumul a d o Se ma na 41 Costo Costo a cumul a d o Se ma na 46 Costo Costo a cumul a d o
C O N C R E T O f 'c = 2 1 0 k g /c m 2
A F I R M A D O E N C A M I N O D E S E R V I C I O ( E = 0 .1 5 m )
E X C A V A C I O N E N M A T E R I A L S U E L T O C / M A Q . P A R A C O N F O R M A C I O N D E P L A TA F O R M A
Informe del flujo de caja
Tri me stre Costo a cumul a do Se ma na 51 Co sto Costo a cumu l a do Se ma na 3 Costo Costo a cumu l a do Se ma na 8 Costo Costo a cumu l a do Se ma na 13 Co sto Costo a cumu l a do Se ma na 18 Co sto Costo a cumu l a do Se ma na 23 Co sto Costo a cumu l a do Se ma na 28 Co sto Costo a cumu l a do Se ma na 33 Co sto Costo a cumu l a do Se ma na 38 Co sto Costo a cumu l a do Se ma na 43 Co sto Costo a cumu l a do Se ma na 48 Co sto
S U M I N I S T R O E I N S TA L A C I O N D E T U B E R I A P A R A D E S V I O D E C A N A L
D E M O LIC IO N D E EST R U C T U R A S D E C O N C R E TO E X IST E N T ES C /EQ U IP O
1400000 1200000 1000000 800000 600000 400000 200000 0
C A R T E L D E I D E N T I F I C A C I O N D E O B R A D E 4 .8 0 x 3 .6 0 m
C o sto
Año 2016 T4 Se ma na 48 Costo Costo a cumul a do 2017 T1 Se ma na 52 Co sto Costo a cumul a do Se ma na 5 Costo Costo a cumul a do Se ma na 10 Costo Costo a cumul a do Se ma na 15 Costo Costo a cumul a do Se ma na 20 Costo Costo a cumul a do Se ma na 25 Costo Costo a cumul a do Se ma na 30 Costo Costo a cumul a do Se ma na 35 Costo Costo a cumul a do T4 Se ma na 40 Costo Costo a cumul a do Se ma na 45 Costo Costo a cumul a do Se ma na 50 Costo
PRACTICAOBRAS 12 PRELIMINARE Tota l OBRAS S PRELIMINARE MOVIMIENT S O DE Tota TI l ERRAS MOVI MI ENTOOBRAS DE TI ERRAS DE CT ONCRETO otal OBRAS DE CONCRET JUNTAS Tot O a l JUNTAS MI VARI TTI otGA aOS l MI CION Total TIGA V DE ARI CIION MPA OS DE CTO IMPA AMBI CTO ENT AMBI AL ENTAL PRACTICA 12 Tota l PRA Tota CTICA l genera 12l
NOMBRE:
Tarea PRACTICA 12
Tarea 1 PRACTICA 12 OBRAS PRELIMINARES
Total OBRAS PRELIMINARES MOVIMIENTO DE TIERRAS
Total MOVIMIENTO DE TIERRAS OBRAS DE CONCRETO
Total OBRAS DE CONCRETO JUNTAS
Total JUNTAS VARIOS
Total VARIOS MITIGACION DE IMPACTO AMBIENTAL
Total MITIGACION DE IMPACTO AMBIENTAL Total PRACTICA 12 Total general
ALEX DARWIN MELCHOR PORRAS
Tarea 2 OBRAS PRELIMINARES CARTEL DE IDENTIFICACION DE OBRA DE 4.80 x 3.60m MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y MAQUINARIAS LIMPIEZA Y DESBROCE DE TERRENO (E=0.20m) C/EQUIPO DEMOLICION DE ESTRUCTURAS DE CONCRETO EXISTENTES C/EQUIPO ELIMINACION DE ARBOLES C/EQUIPO EN TALUD DE CANAL Y CAMINO DESVIOS PROVISIONALES DE CANAL SUMINISTRO E INSTALACION DE TUBERIA PARA DESVIO DE CANAL MOVIMIENTO DE TIERRAS EXCAVACION EN MATERIAL SUELTO C/MAQ. PARA CONFORMACION DE PLATAFORMA EXCAVACION DE CAMINO CON MAQUINARIA EXCAVACION C/MAQ. EN MATERIAL SUELTO PARA OBRAS DE ARTE RELLENO COMPACTADO C/EQUIPO CON MATERIAL DE AFIRMADO PARA CONFORMACION DE PLATAFORMA RELLENO COMPACTADO C/EQUIPO CON MATERIAL DE AFIRMADO PARA CONFORMACION DE CAMINO RELLENO COMPACTADO CON MATERIAL DE AFIRMADO PARA OBRAS DE ARTE AFIRMADO EN CAMINO DE SERVICIO (E=0.15 m) PERFILADO Y REFINE DE CAJA DE CANAL ELIMINACION DE MATERIAL EXCEDENTE (DIST. PROM.= 5 KM) OBRAS DE CONCRETO CONCRETO f'c=100 kg/cm2 PARA SOLADO CONCRETO f'c=210 kg/cm2 CONCRETO f'c=175 kg/cm2 REVESTIMIENTO DE CANAL CON CONCRETO f'c=175 kg/cm2 (E=0.075M), INC. CERCHAS PIEDRA ASENTADA Y EMBOQUILLADA EN CONCRETO f'c=175 kg/cm2 (E=0.25m) ENCOFRADO Y DESENCOFRADO CARAVISTA ACERO DE REFUERZO FY= 4200 kg/cm2 GRADO 60 JUNTAS JUNTA DE WATER STOP DE 6" SELLADO CON MATERIAL ELASTOMERICO DE POLIURETANO JUNTA DE DILATACION SELLADO CON MATERIAL ELASTOMERICO DE POLIURETANO JUNTA DE CONTRACCION SELLADO CON MATERIAL ELASTOMERICO DE POLIURETANO
VARIOS BARANDA METALICA F°G° D=2" SUMINISTRO E INSTALACION DE COMPUERTA PLANA TIPO ARMCO O SIMILAR MOD. 5.0 H2-18 DE 0.50m x 0.50m x 1. PROTECCION DE ARISTAS C/PERFILES L 2"X2"X1/4" PARA AFORADOR SUMINISTRO E INSTALACION DE REGLA GRADUADA MITIGACION DE IMPACTO AMBIENTAL ACONDICIONAMIENTO DE BOTADEROS
AMBIENTAL
CRONOGRAMA VALORIZADO Año 2016 T4 Semana 48 Costo
Trimestre
Semana
Datos
Semana 49 Semana 50 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 0 1484.91 1484.91 0 0 0 19482.97 19482.97 0 0 0 11979.75 11979.745714286 15972.99 0 0 0 0 1293.79 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 32947.63 32947.625714286 17266.78 0 0 0 0 0 0 0 563.34 563.34 0 0 0 12153.15 12153.152 15191.44 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 12716.49 12716.492 15191.44 0 0 0 0 0 0 0 5883.87 5883.87 0 0 0 10985.82 10985.82 3661.94 0 0 0 0 248.76 0 0 0 0 26191.69 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 16869.69 16869.69 30102.39 0 0 0 0 0 0 0 2031.56 2031.56 0 0 0 8400.02 8400.02 0 0 0 0 0 8732.58 0 0 10431.58 10431.58 8732.58 0 0 0 0 0 0 0 4119.3 4119.3 0 0 0 0 0 12481.55 0 0 0 0 0 0 0 0 0 0 0 0 4119.3 4119.3 12481.55 0 0 0 0 0 0 0 13555.12 13555.12 0
0 0 0
0 0 0
13555.12 13555.12 90639.81 90639.807714286 90639.81 90639.807714286
0 83774.74 83774.74
Costo T4 Semana 51 Semana 52 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 1484.91 19482.97 0 19482.97 0 19482.97 19482.97 27952.74 0 27952.74 0 27952.74 27952.74 1293.7925 3881.38 5175.17 0 5175.17 5175.17 0 4202.29 4202.2866666667 8404.57 12606.86 12606.86 0 0 0 1446 1446 1446 0 0 0 0 0 0 50214.4125 8083.67 58298.076666667 9850.57 68148.65 68148.65 0 0 0 0 0 0 563.34 0 563.34 0 563.34 563.34 27344.592 3038.29 30382.88 0 30382.88 30382.88 0 4026.82 4026.82 0 4026.82 4026.82 0 5607.79 5607.7894736842 14019.47 19627.263157895 19627.26 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 27907.932 12672.9 40580.829473684 14019.47 54600.303157895 54600.3 0 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 5883.87 14647.76 0 14647.76 0 14647.76 14647.76 248.76 0 248.76 0 248.76 248.76 26191.685 43652.81 69844.493333333 43652.81 113497.30166667 113497.31 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 46972.075 43652.81 90624.883333333 43652.81 134277.69166667 134277.7 0 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 2031.56 8400.02 0 8400.02 0 8400.02 8400.02 8732.5794117647 8732.58 17465.15882353 8732.58 26197.738235294 26197.74 19164.159411765 8732.58 27896.73882353 8732.58 36629.318235294 36629.32 0 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 4119.3 12481.55 12481.55 24963.1 7488.93 32452.03 32452.03 0 0 0 69.74 69.74 69.74 0 0 0 128.93 128.93 128.93 16600.85 12481.55 29082.4 7687.6 36770 36770 0 0 0 0 0 0 13555.12 0 13555.12 0 13555.12 13555.12
13555.12 174414.54891177 174414.54891177
0 13555.12 85623.51 260038.04829721 85623.51 260038.04829721
0 13555.12 13555.12 83943.03 343981.08305986 343981.09 83943.03 343981.08305986 343981.09
Costo 2016 Costo acumulado 2016 2017 T1 Semana 52 Costo 0 0 0 0 0 0 1484.91 1484.91 1484.91 19482.97 19482.97 19482.97 27952.74 27952.74 27952.74 5175.17 5175.17 5175.17 12606.86 12606.86 12606.86 1446 1446 1446 0 0 0 68148.65 68148.65 68148.65 0 0 0 563.34 563.34 563.34 30382.88 30382.88 30382.88 4026.82 4026.82 4026.82 19627.2631578947 19627.26 19627.2631578947 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 54600.3031578947 54600.3 54600.3031578947 0 0 0 5883.87 5883.87 5883.87 14647.76 14647.76 14647.76 248.76 248.76 248.76 113497.301666667 113497.31 113497.301666667 0 0 0 0 0 0 0 0 0 134277.691666667 134277.7 134277.691666667 0 0 0 2031.56 2031.56 2031.56 8400.02 8400.02 8400.02 26197.7382352941 26197.74 26197.7382352941 36629.3182352941 36629.32 36629.3182352941 0 0 0 4119.3 4119.3 4119.3 32452.03 32452.03 32452.03 69.74 69.74 69.74 128.93 128.93 128.93 36770 36770 36770 0 0 0 13555.12 13555.12 13555.12
Costo acumulado T4
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
Costo acumulado 0 0 1484.91 19482.97 27952.74 5175.17 12606.86 1446 0 68148.65 0 563.34 30382.88 4026.82 19627.263157895 0 0 0 0 0 54600.303157895 0 5883.87 14647.76 248.76 113497.30166667 0 0 0 134277.69166667 0 2031.56 8400.02 26197.738235294 36629.318235294 0 4119.3 32452.03 69.74 128.93 36770 0 13555.12
13555.12 13555.12 343981.083059855 343981.09 343981.083059855 343981.09
13555.12 343981.083059855 343981.083059855
0 13555.12 0 343981.08305986 0 343981.08305986
Semana 1 Costo
Semana 2 Semana 3 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 7230 8676 0 8676 0 0 0 31428.5 31428.5 0 7230 75378.65 31428.5 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 14019.47 33646.736842105 14019.47 47666.210526316 14019.47 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 14019.47 68619.776842105 14019.47 82639.250526316 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 43652.81 157150.11 0 157150.11 0 0 0 6468.96 6468.9583333333 1293.79 0 0 0 0 4490.64 0 0 0 0 0 43652.81 177930.5 6468.96 184399.45833333 5784.43 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 3493.03 29690.77 0 29690.77 0 3493.03 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 68395.31 412376.39684211 68395.31 412376.39684211
0 13555.12 51916.93 464293.32885965 51916.93 464293.32885965
0 19803.9 19803.9
Semana 4 Semana 5 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 61685.684210526 14019.47 75705.157894737 14019.47 89724.631578947 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 96658.724210526 14019.47 110678.19789474 14019.47 124697.67157895 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 4490.644137931 5613.31 10103.949310345 5613.31 15717.254482759 0 0 0 0 0 190183.89413793 5613.31 195797.19931035 5613.31 201410.50448276 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 484097.23834846 484097.23834846
0 13555.12 19632.78 503730.01720508 19632.78 503730.01720508
0 13555.12 19632.78 523362.79606171 19632.78 523362.79606171
Semana 6 Costo
Semana 7 Semana 8 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 14019.47 103744.10526316 14019.47 117763.57894737 14019.47 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 14019.47 138717.14526316 14019.47 152736.61894737 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 5613.31 21330.559655173 5613.31 26943.864827586 5613.31 0 0 0 0 0 5613.31 207023.80965517 5613.31 212637.11482759 5613.31 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 19632.78 542995.57491833 19632.78 542995.57491833
0 13555.12 19632.78 562628.35377496 19632.78 562628.35377496
0 19632.78 19632.78
Semana 9 Semana 10 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 131783.05263158 14019.47 145802.52631579 14019.47 159822 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 166756.09263158 14019.47 180775.56631579 14019.47 194795.04 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 32557.17 0 32557.17 0 32557.17 0 4517.14 4517.1361702128 4517.14 9034.2723404255 218250.42 4517.14 222767.55617021 4517.14 227284.69234043 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 582261.13263158 582261.13263158
0 18536.61 18536.61
13555.12 600797.742486 600797.742486
0 13555.12 18536.61 619334.35234043 18536.61 619334.35234043
Semana 11 Costo
Semana 12 Semana 13 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 14019.47 173841.47368421 14019.47 187860.94736842 14019.47 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 14019.47 208814.51368421 14019.47 222833.98736842 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 0 32557.17 0 32557.17 0 4517.14 13551.408510638 4517.14 18068.544680851 4517.14 4517.14 231801.82851064 4517.14 236318.96468085 4517.14 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 18536.61 637870.96219485 18536.61 637870.96219485
0 13555.12 18536.61 656407.57204927 18536.61 656407.57204927
0 18536.61 18536.61
Costo T1 Costo acumulado 0 0 1484.91 19482.97 27952.74 5175.17 12606.86 8676 31428.5 106807.15 0 563.34 30382.88 4026.82 201880.42105263 0 0 0 0 0 236853.46105263 0 5883.87 14647.76 248.76 157150.11 7762.75 32557.17 22585.680851064 240836.10085106 0 2031.56 8400.02 29690.77 40122.35 0 4119.3 32452.03 69.74 128.93 36770 0 13555.12
Costo acumulado T1 T2 Semana 14 Semana 15 Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 7230 8676 0 8676 0 31428.5 31428.5 0 31428.5 0 38658.5 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 182253.11 201880.421052632 14019.47 215899.89473684 14019.47 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 182253.11 236853.461052632 14019.47 250872.93473684 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 43652.81 157150.11 0 157150.11 0 7762.75 7762.75 0 7762.75 0 32557.19 32557.17 0 32557.17 0 22585.7 22585.6808510638 4517.14 27102.817021277 4517.14 106558.45 240836.100851064 4517.14 245353.23702128 4517.14 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 3493.03 29690.77 0 29690.77 0 3493.03 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
13555.12 0 674944.1819037 330963.09 674944.1819037 330963.09
13555.12 674944.181903696 674944.181903696
0 13555.12 18536.61 693480.79175812 18536.61 693480.79175812
0 18536.61 18536.61
Semana 16 Semana 17 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 229919.36842105 14019.47 243938.84210526 14019.47 257958.31578947 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 264892.40842105 14019.47 278911.88210526 14019.47 292931.35578947 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 32557.17 0 32557.17 0 32557.17 31619.953191489 4517.14 36137.089361702 4517.14 40654.225531915 249870.37319149 4517.14 254387.5093617 4517.14 258904.64553192 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 712017.40161254 712017.40161254
0 13555.12 18536.61 730554.01146697 18536.61 730554.01146697
0 13555.12 18536.61 749090.62132139 18536.61 749090.62132139
Semana 18 Costo
Semana 19 Semana 20 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 14019.47 271977.78947369 14019.47 285997.2631579 14019.47 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 14019.47 306950.82947369 14019.47 320970.3031579 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 0 32557.17 0 32557.17 0 1806.85 42461.08 0 42461.08 0 1806.85 260711.5 0 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 15826.32 764916.94947369 15826.32 764916.94947369
0 13555.12 14019.47 778936.4231579 14019.47 778936.4231579
0 14019.47 14019.47
Semana 21 Semana 22 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 300016.73684211 14019.47 314036.21052632 14019.47 328055.68421053 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 334989.77684211 14019.47 349009.25052632 14019.47 363028.72421053 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 32557.17 0 32557.17 0 32557.17 42461.08 0 42461.08 0 42461.08 260711.5 0 260711.5 0 260711.5 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 792955.89684211 792955.89684211
0 13555.12 14019.47 806975.37052632 14019.47 806975.37052632
0 13555.12 14019.47 820994.84421053 14019.47 820994.84421053
Semana 23 Costo
Semana 24 Semana 25 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 14019.47 342075.15789474 14019.47 356094.63157895 14019.47 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 14019.47 377048.19789474 14019.47 391067.67157895 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 0 32557.17 0 32557.17 0 0 42461.08 0 42461.08 0 0 260711.5 0 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 14019.47 835014.31789474 14019.47 835014.31789474
0 13555.12 14019.47 849033.79157895 14019.47 849033.79157895
0 14019.47 14019.47
Costo T2 Costo acumulado T2 T3 Semana 26 Semana 27 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 0 19482.97 0 19482.97 0 19482.97 0 27952.74 0 27952.74 0 27952.74 0 5175.17 0 5175.17 0 5175.17 0 12606.86 0 12606.86 0 12606.86 0 8676 0 8676 0 8676 0 31428.5 0 31428.5 0 31428.5 0 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 563.34 0 30382.88 0 30382.88 0 30382.88 0 4026.82 0 4026.82 0 4026.82 0 370114.10526316 14019.47 384133.57894737 182253.11 384133.578947368 14019.47 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 405087.14526316 14019.47 419106.61894737 182253.11 419106.618947368 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 0 14647.76 0 14647.76 0 14647.76 0 248.76 0 248.76 0 248.76 0 157150.11 0 157150.11 0 157150.11 0 7762.75 0 7762.75 0 7762.75 0 32557.17 0 32557.17 0 32557.17 0 42461.08 0 42461.08 19875.41 42461.08 0 260711.5 0 260711.5 19875.41 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 0 8400.02 0 8400.02 0 8400.02 0 29690.77 0 29690.77 0 29690.77 0 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 0 32452.03 0 32452.03 0 32452.03 0 69.74 0 69.74 0 69.74 0 128.93 0 128.93 0 128.93 0 36770 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0 13555.12 0
13555.12 863053.26526316 863053.26526316
0 13555.12 0 14019.47 877072.73894737 202128.52 14019.47 877072.73894737 202128.52
13555.12 877072.738947369 877072.738947369
0 14019.47 14019.47
Semana 28 Semana 29 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 398153.05263158 14019.47 412172.52631579 14019.47 426192 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 433126.09263158 14019.47 447145.56631579 14019.47 461165.04 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 32557.17 0 32557.17 0 32557.17 42461.08 0 42461.08 0 42461.08 260711.5 0 260711.5 0 260711.5 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 891092.21263158 891092.21263158
0 13555.12 14019.47 905111.68631579 14019.47 905111.68631579
0 14019.47 14019.47
13555.12 919131.16 919131.16
Semana 30 Costo
Semana 31 Semana 32 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 14019.47 440211.47368421 14019.47 454230.94736842 14019.47 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 14019.47 475184.51368421 14019.47 489203.98736842 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 0 32557.17 0 32557.17 0 0 42461.08 0 42461.08 0 0 260711.5 0 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 14019.47 933150.63368421 14019.47 933150.63368421
0 13555.12 14019.47 947170.10736842 14019.47 947170.10736842
0 14019.47 14019.47
Semana 33 Semana 34 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 468250.42105263 14019.47 482269.89473684 14019.47 496289.36842105 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 503223.46105263 14019.47 517242.93473684 14019.47 531262.40842105 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 32557.17 0 32557.17 0 32557.17 42461.08 0 42461.08 0 42461.08 260711.5 0 260711.5 0 260711.5 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 961189.58105263 961189.58105263
0 13555.12 14019.47 975209.05473684 14019.47 975209.05473684
0 13555.12 14019.47 989228.52842105 14019.47 989228.52842105
Semana 35 Costo
Semana 36 Semana 37 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 14019.47 510308.84210526 14019.47 524328.31578947 8411.68 0 0 0 0 28408.22 0 0 0 0 1576.32 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 14019.47 545281.88210526 14019.47 559301.35578947 38396.22 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 0 32557.17 0 32557.17 0 0 42461.08 0 42461.08 0 0 260711.5 0 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 14019.47 1003248.0021053 14019.47 1003248.0021053
0 13555.12 14019.47 1017267.4757895 14019.47 1017267.4757895
0 38396.22 38396.22
Costo T3 Semana 38 Semana 39 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 0 19482.97 0 19482.97 0 19482.97 0 27952.74 0 27952.74 0 27952.74 0 5175.17 0 5175.17 0 5175.17 0 12606.86 0 12606.86 0 12606.86 0 8676 0 8676 0 8676 0 31428.5 0 31428.5 0 31428.5 0 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 563.34 0 30382.88 0 30382.88 0 30382.88 0 4026.82 0 4026.82 0 4026.82 0 532740 0 532740 0 532740 148606.38 28408.22 0 28408.22 0 28408.22 28408.22 1576.320952381 7881.6 9457.9257142857 7881.6 17339.530476191 17339.52 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 597697.58095238 7881.6 605579.18571429 7881.6 613460.79047619 194354.12 0 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 0 14647.76 0 14647.76 0 14647.76 0 248.76 0 248.76 0 248.76 0 157150.11 0 157150.11 0 157150.11 0 7762.75 0 7762.75 0 7762.75 0 32557.17 0 32557.17 0 32557.17 0 42461.08 0 42461.08 0 42461.08 0 260711.5 0 260711.5 0 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 0 8400.02 0 8400.02 0 8400.02 0 29690.77 0 29690.77 0 29690.77 0 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 0 32452.03 0 32452.03 0 32452.03 0 69.74 0 69.74 0 69.74 0 128.93 0 128.93 0 128.93 0 36770 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0 13555.12 0
13555.12 1055663.7009524 1055663.7009524
0 13555.12 7881.6 1063545.3057143 7881.6 1063545.3057143
0 13555.12 0 7881.6 1071426.9104762 194354.12 7881.6 1071426.9104762 194354.12
Costo acumulado T3 T4 Semana 40 Semana 41 Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 532740 0 532740 0 532740 28408.22 0 28408.22 0 28408.22 17339.5304761905 7881.6 25221.135238095 7881.6 33102.74 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 613460.790476191 7881.6 621342.3952381 7881.6 629224 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 32557.17 0 32557.17 0 32557.17 42461.08 0 42461.08 0 42461.08 260711.5 0 260711.5 0 260711.5 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 1071426.91047619 1071426.91047619
0 13555.12 7881.6 1079308.5152381 7881.6 1079308.5152381
0 7881.6 7881.6
13555.12 1087190.12 1087190.12
Semana 42 Costo
Semana 43 Semana 44 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 0 532740 0 532740 0 0 28408.22 0 28408.22 0 0 33102.74 0 33102.74 0 68928 68928 0 68928 0 0 0 5547.82 5547.8166666667 5547.82 0 0 0 0 0 68928 698152 5547.82 703699.81666667 5547.82 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 0 32557.17 0 32557.17 0 0 42461.08 0 42461.08 0 0 260711.5 0 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 68928 68928
13555.12 1156118.12 1156118.12
0 13555.12 5547.82 1161665.9366667 5547.82 1161665.9366667
0 5547.82 5547.82
Semana 45 Semana 46 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 532740 0 532740 0 532740 28408.22 0 28408.22 0 28408.22 33102.74 0 33102.74 0 33102.74 68928 0 68928 0 68928 11095.633333333 5547.82 16643.45 5547.82 22191.266666667 0 0 0 0 0 709247.63333333 5547.82 714795.45 5547.82 720343.26666667 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 32557.17 0 32557.17 0 32557.17 42461.08 0 42461.08 0 42461.08 260711.5 0 260711.5 0 260711.5 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 1167213.7533333 1167213.7533333
0 5547.82 5547.82
13555.12 1172761.57 1172761.57
0 13555.12 5547.82 1178309.3866667 5547.82 1178309.3866667
Semana 47 Costo
Semana 48 Semana 49 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 0 532740 0 532740 0 0 28408.22 0 28408.22 0 0 33102.74 0 33102.74 0 0 68928 0 68928 0 5547.82 27739.083333333 2219.13 29958.21 0 0 0 26544.31 26544.313846154 44240.52 5547.82 725891.08333333 28763.44 754654.52384615 44240.52 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 0 32557.17 0 32557.17 0 0 42461.08 0 42461.08 0 0 260711.5 0 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 5547.82 1183857.2033333 5547.82 1183857.2033333
0 13555.12 28763.44 1212620.6438462 28763.44 1212620.6438462
0 44240.52 44240.52
Total Costo acumulado Semana 50 Costo acumulado Costo 0 0 0 0 1484.91 0 19482.97 0 27952.74 0 5175.17 0 12606.86 0 8676 0 31428.5 0 106807.15 0 0 0 563.34 0 30382.88 0 4026.82 0 532740 0 28408.22 0 33102.74 0 68928 0 29958.21 0 70784.836923077 44240.52 798895.04692308 44240.52 0 0 5883.87 0 14647.76 0 248.76 0 157150.11 0 7762.75 0 32557.17 0 42461.08 0 260711.5 0 0 0 2031.56 0 8400.02 0 29690.77 0 40122.35 0 0 0 4119.3 0 32452.03 0 69.74 0 128.93 0 36770 0 0 0 13555.12 0
0 0 1484.91 19482.97 27952.74 5175.17 12606.86 8676 31428.5 106807.15 0 563.34 30382.88 4026.82 532740 28408.22 33102.74 68928 29958.21 115025.36 843135.57 0 5883.87 14647.76 248.76 157150.11 7762.75 32557.17 42461.08 260711.5 0 2031.56 8400.02 29690.77 40122.35 0 4119.3 32452.03 69.74 128.93 36770 0 13555.12
13555.12 1256861.1669231 1256861.1669231
0 44240.52 44240.52
13555.12 1301101.69 1301101.69
Se ma na 50 Costo Costo a cumu l a do Se ma na 2 Costo Costo a cumu l a do Se ma na 7 Costo Costo a cumu l a do Se ma na 12 Costo Costo a cumu l a do Se ma na 17 Costo Costo a cumu l a do Se ma na 22 Costo Costo a cumu l a do T3 Se ma na 27 Costo Costo a cumu l a do Se ma na 32 Costo Costo a cumu l a do Se ma na 37 Costo Costo a cumu l a do Se ma na 42 Costo Costo a cumu l a do Se ma na 47 Costo Costo a cumu l a do
M I T I G A C I O N D E I M P A C T O A M B I E N TA L
VA R IO S
D atos Co sto a cumul a do Se ma na 52 Costo Costo a cumul a do Se ma na 4 Costo Costo a cumul a do Se ma na 9 Costo Costo a cumul a do T2 Se ma na 14 Costo Costo a cumul a do Se ma na 19 Costo Costo a cumul a do Se ma na 24 Costo Costo a cumul a do Se ma na 29 Costo Costo a cumul a do Se ma na 34 Costo Costo a cumul a do Se ma na 39 Costo Costo a cumul a do Se ma na 44 Costo Costo a cumul a do Se ma na 49 Costo
P R O T E C C I O N D E A R I S TA S C / P E R F I L E S L 2 " X 2 " X 1 / 4 " P A R A A F O R A D O R
J U N TA D E D I L ATA C I O N S E L L A D O C O N M AT E R I A L E L A S T O M E R I C O D E P O L I U R E TA N O
P I E D R A A S E N TA D A Y E M B O Q U I L L A D A E N C O N C R E T O f ' c = 1 7 5 k g / c m 2 ( E = 0 . 2 5 m )
Se ma na Se ma na 49 Costo Costo a cumul a d o Se ma na 1 Costo Costo a cumul a d o Se ma na 6 Costo Costo a cumul a d o Se ma na 11 Costo Costo a cumul a d o Se ma na 16 Costo Costo a cumul a d o Se ma na 21 Costo Costo a cumul a d o Se ma na 26 Costo Costo a cumul a d o Se ma na 31 Costo Costo a cumul a d o Se ma na 36 Costo Costo a cumul a d o Se ma na 41 Costo Costo a cumul a d o Se ma na 46 Costo Costo a cumul a d o
C O N C R E T O f 'c = 2 1 0 k g /c m 2
A F I R M A D O E N C A M I N O D E S E R V I C I O ( E = 0 .1 5 m )
E X C A V A C I O N E N M A T E R I A L S U E L T O C / M A Q . P A R A C O N F O R M A C I O N D E P L A TA F O R M A
Informe del flujo de caja
Tri me stre Costo a cumul a do Se ma na 51 Co sto Costo a cumu l a do Se ma na 3 Costo Costo a cumu l a do Se ma na 8 Costo Costo a cumu l a do Se ma na 13 Co sto Costo a cumu l a do Se ma na 18 Co sto Costo a cumu l a do Se ma na 23 Co sto Costo a cumu l a do Se ma na 28 Co sto Costo a cumu l a do Se ma na 33 Co sto Costo a cumu l a do Se ma na 38 Co sto Costo a cumu l a do Se ma na 43 Co sto Costo a cumu l a do Se ma na 48 Co sto
S U M I N I S T R O E I N S TA L A C I O N D E T U B E R I A P A R A D E S V I O D E C A N A L
D E M O LIC IO N D E EST R U C T U R A S D E C O N C R E TO E X IST E N T ES C /EQ U IP O
1400000 1200000 1000000 800000 600000 400000 200000 0
C A R T E L D E I D E N T I F I C A C I O N D E O B R A D E 4 .8 0 x 3 .6 0 m
C o sto
Año 2016 T4 Se ma na 48 Costo Costo a cumul a do 2017 T1 Se ma na 52 Co sto Costo a cumul a do Se ma na 5 Costo Costo a cumul a do Se ma na 10 Costo Costo a cumul a do Se ma na 15 Costo Costo a cumul a do Se ma na 20 Costo Costo a cumul a do Se ma na 25 Costo Costo a cumul a do Se ma na 30 Costo Costo a cumul a do Se ma na 35 Costo Costo a cumul a do T4 Se ma na 40 Costo Costo a cumul a do Se ma na 45 Costo Costo a cumul a do Se ma na 50 Costo
PRACTICAOBRAS 12 PRELIMINARE Tota l OBRAS S PRELIMINARE MOVIMIENT S O DE Tota TI l ERRAS MOVI MI ENTOOBRAS DE TI ERRAS DE CT ONCRETO otal OBRAS DE CONCRET JUNTAS Tot O a l JUNTAS MI VARI TTI otGA aOS l MI CION Total TIGA V DE ARI CIION MPA OS DE CTO IMPA AMBI CTO ENT AMBI AL ENTAL PRACTICA 12 Tota l PRA Tota CTICA l genera 12l
NOMBRE:
Tarea PRACTICA 12
Tarea 1 PRACTICA 12 OBRAS PRELIMINARES
Total OBRAS PRELIMINARES MOVIMIENTO DE TIERRAS
Total MOVIMIENTO DE TIERRAS OBRAS DE CONCRETO
Total OBRAS DE CONCRETO JUNTAS
Total JUNTAS VARIOS
Total VARIOS MITIGACION DE IMPACTO AMBIENTAL
Total MITIGACION DE IMPACTO AMBIENTAL Total PRACTICA 12 Total general
ALEX DARWIN MELCHOR PORRAS
Tarea 2 OBRAS PRELIMINARES CARTEL DE IDENTIFICACION DE OBRA DE 4.80 x 3.60m MOVILIZACION Y DESMOVILIZACION DE EQUIPOS Y MAQUINARIAS LIMPIEZA Y DESBROCE DE TERRENO (E=0.20m) C/EQUIPO DEMOLICION DE ESTRUCTURAS DE CONCRETO EXISTENTES C/EQUIPO ELIMINACION DE ARBOLES C/EQUIPO EN TALUD DE CANAL Y CAMINO DESVIOS PROVISIONALES DE CANAL SUMINISTRO E INSTALACION DE TUBERIA PARA DESVIO DE CANAL MOVIMIENTO DE TIERRAS EXCAVACION EN MATERIAL SUELTO C/MAQ. PARA CONFORMACION DE PLATAFORMA EXCAVACION DE CAMINO CON MAQUINARIA EXCAVACION C/MAQ. EN MATERIAL SUELTO PARA OBRAS DE ARTE RELLENO COMPACTADO C/EQUIPO CON MATERIAL DE AFIRMADO PARA CONFORMACION DE PLATAFORMA RELLENO COMPACTADO C/EQUIPO CON MATERIAL DE AFIRMADO PARA CONFORMACION DE CAMINO RELLENO COMPACTADO CON MATERIAL DE AFIRMADO PARA OBRAS DE ARTE AFIRMADO EN CAMINO DE SERVICIO (E=0.15 m) PERFILADO Y REFINE DE CAJA DE CANAL ELIMINACION DE MATERIAL EXCEDENTE (DIST. PROM.= 5 KM) OBRAS DE CONCRETO CONCRETO f'c=100 kg/cm2 PARA SOLADO CONCRETO f'c=210 kg/cm2 CONCRETO f'c=175 kg/cm2 REVESTIMIENTO DE CANAL CON CONCRETO f'c=175 kg/cm2 (E=0.075M), INC. CERCHAS PIEDRA ASENTADA Y EMBOQUILLADA EN CONCRETO f'c=175 kg/cm2 (E=0.25m) ENCOFRADO Y DESENCOFRADO CARAVISTA ACERO DE REFUERZO FY= 4200 kg/cm2 GRADO 60 JUNTAS JUNTA DE WATER STOP DE 6" SELLADO CON MATERIAL ELASTOMERICO DE POLIURETANO JUNTA DE DILATACION SELLADO CON MATERIAL ELASTOMERICO DE POLIURETANO JUNTA DE CONTRACCION SELLADO CON MATERIAL ELASTOMERICO DE POLIURETANO
VARIOS BARANDA METALICA F°G° D=2" SUMINISTRO E INSTALACION DE COMPUERTA PLANA TIPO ARMCO O SIMILAR MOD. 5.0 H2-18 DE 0.50m x 0.50m x 1. PROTECCION DE ARISTAS C/PERFILES L 2"X2"X1/4" PARA AFORADOR SUMINISTRO E INSTALACION DE REGLA GRADUADA MITIGACION DE IMPACTO AMBIENTAL ACONDICIONAMIENTO DE BOTADEROS
AMBIENTAL
CRONOGRAMA VALORIZADO Año 2016 T4 Semana 48 Costo
Trimestre
Semana
Datos
Semana 49 Semana 50 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 0 1484.91 1484.91 0 0 0 19482.97 19482.97 0 0 0 11979.75 11979.745714286 15972.99 0 0 0 0 1293.79 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 32947.63 32947.625714286 17266.78 0 0 0 0 0 0 0 563.34 563.34 0 0 0 12153.15 12153.152 15191.44 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 12716.49 12716.492 15191.44 0 0 0 0 0 0 0 5883.87 5883.87 0 0 0 10985.82 10985.82 3661.94 0 0 0 0 248.76 0 0 0 0 26191.69 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 16869.69 16869.69 30102.39 0 0 0 0 0 0 0 2031.56 2031.56 0 0 0 8400.02 8400.02 0 0 0 0 0 8732.58 0 0 10431.58 10431.58 8732.58 0 0 0 0 0 0 0 4119.3 4119.3 0 0 0 0 0 12481.55 0 0 0 0 0 0 0 0 0 0 0 0 4119.3 4119.3 12481.55 0 0 0 0 0 0 0 13555.12 13555.12 0
0 0 0
0 0 0
13555.12 13555.12 90639.81 90639.807714286 90639.81 90639.807714286
0 83774.74 83774.74
Costo T4 Semana 51 Semana 52 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 1484.91 19482.97 0 19482.97 0 19482.97 19482.97 27952.74 0 27952.74 0 27952.74 27952.74 1293.7925 3881.38 5175.17 0 5175.17 5175.17 0 4202.29 4202.2866666667 8404.57 12606.86 12606.86 0 0 0 1446 1446 1446 0 0 0 0 0 0 50214.4125 8083.67 58298.076666667 9850.57 68148.65 68148.65 0 0 0 0 0 0 563.34 0 563.34 0 563.34 563.34 27344.592 3038.29 30382.88 0 30382.88 30382.88 0 4026.82 4026.82 0 4026.82 4026.82 0 5607.79 5607.7894736842 14019.47 19627.263157895 19627.26 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 27907.932 12672.9 40580.829473684 14019.47 54600.303157895 54600.3 0 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 5883.87 14647.76 0 14647.76 0 14647.76 14647.76 248.76 0 248.76 0 248.76 248.76 26191.685 43652.81 69844.493333333 43652.81 113497.30166667 113497.31 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 46972.075 43652.81 90624.883333333 43652.81 134277.69166667 134277.7 0 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 2031.56 8400.02 0 8400.02 0 8400.02 8400.02 8732.5794117647 8732.58 17465.15882353 8732.58 26197.738235294 26197.74 19164.159411765 8732.58 27896.73882353 8732.58 36629.318235294 36629.32 0 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 4119.3 12481.55 12481.55 24963.1 7488.93 32452.03 32452.03 0 0 0 69.74 69.74 69.74 0 0 0 128.93 128.93 128.93 16600.85 12481.55 29082.4 7687.6 36770 36770 0 0 0 0 0 0 13555.12 0 13555.12 0 13555.12 13555.12
13555.12 174414.54891177 174414.54891177
0 13555.12 85623.51 260038.04829721 85623.51 260038.04829721
0 13555.12 13555.12 83943.03 343981.08305986 343981.09 83943.03 343981.08305986 343981.09
Costo 2016 Costo acumulado 2016 2017 T1 Semana 52 Costo 0 0 0 0 0 0 1484.91 1484.91 1484.91 19482.97 19482.97 19482.97 27952.74 27952.74 27952.74 5175.17 5175.17 5175.17 12606.86 12606.86 12606.86 1446 1446 1446 0 0 0 68148.65 68148.65 68148.65 0 0 0 563.34 563.34 563.34 30382.88 30382.88 30382.88 4026.82 4026.82 4026.82 19627.2631578947 19627.26 19627.2631578947 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 54600.3031578947 54600.3 54600.3031578947 0 0 0 5883.87 5883.87 5883.87 14647.76 14647.76 14647.76 248.76 248.76 248.76 113497.301666667 113497.31 113497.301666667 0 0 0 0 0 0 0 0 0 134277.691666667 134277.7 134277.691666667 0 0 0 2031.56 2031.56 2031.56 8400.02 8400.02 8400.02 26197.7382352941 26197.74 26197.7382352941 36629.3182352941 36629.32 36629.3182352941 0 0 0 4119.3 4119.3 4119.3 32452.03 32452.03 32452.03 69.74 69.74 69.74 128.93 128.93 128.93 36770 36770 36770 0 0 0 13555.12 13555.12 13555.12
Costo acumulado T4
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
Costo acumulado 0 0 1484.91 19482.97 27952.74 5175.17 12606.86 1446 0 68148.65 0 563.34 30382.88 4026.82 19627.263157895 0 0 0 0 0 54600.303157895 0 5883.87 14647.76 248.76 113497.30166667 0 0 0 134277.69166667 0 2031.56 8400.02 26197.738235294 36629.318235294 0 4119.3 32452.03 69.74 128.93 36770 0 13555.12
13555.12 13555.12 343981.083059855 343981.09 343981.083059855 343981.09
13555.12 343981.083059855 343981.083059855
0 13555.12 0 343981.08305986 0 343981.08305986
Semana 1 Costo
Semana 2 Semana 3 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 7230 8676 0 8676 0 0 0 31428.5 31428.5 0 7230 75378.65 31428.5 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 14019.47 33646.736842105 14019.47 47666.210526316 14019.47 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 14019.47 68619.776842105 14019.47 82639.250526316 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 43652.81 157150.11 0 157150.11 0 0 0 6468.96 6468.9583333333 1293.79 0 0 0 0 4490.64 0 0 0 0 0 43652.81 177930.5 6468.96 184399.45833333 5784.43 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 3493.03 29690.77 0 29690.77 0 3493.03 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 68395.31 412376.39684211 68395.31 412376.39684211
0 13555.12 51916.93 464293.32885965 51916.93 464293.32885965
0 19803.9 19803.9
Semana 4 Semana 5 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 61685.684210526 14019.47 75705.157894737 14019.47 89724.631578947 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 96658.724210526 14019.47 110678.19789474 14019.47 124697.67157895 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 4490.644137931 5613.31 10103.949310345 5613.31 15717.254482759 0 0 0 0 0 190183.89413793 5613.31 195797.19931035 5613.31 201410.50448276 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 484097.23834846 484097.23834846
0 13555.12 19632.78 503730.01720508 19632.78 503730.01720508
0 13555.12 19632.78 523362.79606171 19632.78 523362.79606171
Semana 6 Costo
Semana 7 Semana 8 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 14019.47 103744.10526316 14019.47 117763.57894737 14019.47 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 14019.47 138717.14526316 14019.47 152736.61894737 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 5613.31 21330.559655173 5613.31 26943.864827586 5613.31 0 0 0 0 0 5613.31 207023.80965517 5613.31 212637.11482759 5613.31 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 19632.78 542995.57491833 19632.78 542995.57491833
0 13555.12 19632.78 562628.35377496 19632.78 562628.35377496
0 19632.78 19632.78
Semana 9 Semana 10 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 131783.05263158 14019.47 145802.52631579 14019.47 159822 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 166756.09263158 14019.47 180775.56631579 14019.47 194795.04 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 32557.17 0 32557.17 0 32557.17 0 4517.14 4517.1361702128 4517.14 9034.2723404255 218250.42 4517.14 222767.55617021 4517.14 227284.69234043 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 582261.13263158 582261.13263158
0 18536.61 18536.61
13555.12 600797.742486 600797.742486
0 13555.12 18536.61 619334.35234043 18536.61 619334.35234043
Semana 11 Costo
Semana 12 Semana 13 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 14019.47 173841.47368421 14019.47 187860.94736842 14019.47 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 14019.47 208814.51368421 14019.47 222833.98736842 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 0 32557.17 0 32557.17 0 4517.14 13551.408510638 4517.14 18068.544680851 4517.14 4517.14 231801.82851064 4517.14 236318.96468085 4517.14 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 18536.61 637870.96219485 18536.61 637870.96219485
0 13555.12 18536.61 656407.57204927 18536.61 656407.57204927
0 18536.61 18536.61
Costo T1 Costo acumulado 0 0 1484.91 19482.97 27952.74 5175.17 12606.86 8676 31428.5 106807.15 0 563.34 30382.88 4026.82 201880.42105263 0 0 0 0 0 236853.46105263 0 5883.87 14647.76 248.76 157150.11 7762.75 32557.17 22585.680851064 240836.10085106 0 2031.56 8400.02 29690.77 40122.35 0 4119.3 32452.03 69.74 128.93 36770 0 13555.12
Costo acumulado T1 T2 Semana 14 Semana 15 Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 7230 8676 0 8676 0 31428.5 31428.5 0 31428.5 0 38658.5 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 182253.11 201880.421052632 14019.47 215899.89473684 14019.47 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 182253.11 236853.461052632 14019.47 250872.93473684 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 43652.81 157150.11 0 157150.11 0 7762.75 7762.75 0 7762.75 0 32557.19 32557.17 0 32557.17 0 22585.7 22585.6808510638 4517.14 27102.817021277 4517.14 106558.45 240836.100851064 4517.14 245353.23702128 4517.14 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 3493.03 29690.77 0 29690.77 0 3493.03 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
13555.12 0 674944.1819037 330963.09 674944.1819037 330963.09
13555.12 674944.181903696 674944.181903696
0 13555.12 18536.61 693480.79175812 18536.61 693480.79175812
0 18536.61 18536.61
Semana 16 Semana 17 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 229919.36842105 14019.47 243938.84210526 14019.47 257958.31578947 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 264892.40842105 14019.47 278911.88210526 14019.47 292931.35578947 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 32557.17 0 32557.17 0 32557.17 31619.953191489 4517.14 36137.089361702 4517.14 40654.225531915 249870.37319149 4517.14 254387.5093617 4517.14 258904.64553192 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 712017.40161254 712017.40161254
0 13555.12 18536.61 730554.01146697 18536.61 730554.01146697
0 13555.12 18536.61 749090.62132139 18536.61 749090.62132139
Semana 18 Costo
Semana 19 Semana 20 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 14019.47 271977.78947369 14019.47 285997.2631579 14019.47 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 14019.47 306950.82947369 14019.47 320970.3031579 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 0 32557.17 0 32557.17 0 1806.85 42461.08 0 42461.08 0 1806.85 260711.5 0 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 15826.32 764916.94947369 15826.32 764916.94947369
0 13555.12 14019.47 778936.4231579 14019.47 778936.4231579
0 14019.47 14019.47
Semana 21 Semana 22 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 300016.73684211 14019.47 314036.21052632 14019.47 328055.68421053 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 334989.77684211 14019.47 349009.25052632 14019.47 363028.72421053 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 32557.17 0 32557.17 0 32557.17 42461.08 0 42461.08 0 42461.08 260711.5 0 260711.5 0 260711.5 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 792955.89684211 792955.89684211
0 13555.12 14019.47 806975.37052632 14019.47 806975.37052632
0 13555.12 14019.47 820994.84421053 14019.47 820994.84421053
Semana 23 Costo
Semana 24 Semana 25 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 14019.47 342075.15789474 14019.47 356094.63157895 14019.47 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 14019.47 377048.19789474 14019.47 391067.67157895 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 0 32557.17 0 32557.17 0 0 42461.08 0 42461.08 0 0 260711.5 0 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 14019.47 835014.31789474 14019.47 835014.31789474
0 13555.12 14019.47 849033.79157895 14019.47 849033.79157895
0 14019.47 14019.47
Costo T2 Costo acumulado T2 T3 Semana 26 Semana 27 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 0 19482.97 0 19482.97 0 19482.97 0 27952.74 0 27952.74 0 27952.74 0 5175.17 0 5175.17 0 5175.17 0 12606.86 0 12606.86 0 12606.86 0 8676 0 8676 0 8676 0 31428.5 0 31428.5 0 31428.5 0 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 563.34 0 30382.88 0 30382.88 0 30382.88 0 4026.82 0 4026.82 0 4026.82 0 370114.10526316 14019.47 384133.57894737 182253.11 384133.578947368 14019.47 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 405087.14526316 14019.47 419106.61894737 182253.11 419106.618947368 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 0 14647.76 0 14647.76 0 14647.76 0 248.76 0 248.76 0 248.76 0 157150.11 0 157150.11 0 157150.11 0 7762.75 0 7762.75 0 7762.75 0 32557.17 0 32557.17 0 32557.17 0 42461.08 0 42461.08 19875.41 42461.08 0 260711.5 0 260711.5 19875.41 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 0 8400.02 0 8400.02 0 8400.02 0 29690.77 0 29690.77 0 29690.77 0 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 0 32452.03 0 32452.03 0 32452.03 0 69.74 0 69.74 0 69.74 0 128.93 0 128.93 0 128.93 0 36770 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0 13555.12 0
13555.12 863053.26526316 863053.26526316
0 13555.12 0 14019.47 877072.73894737 202128.52 14019.47 877072.73894737 202128.52
13555.12 877072.738947369 877072.738947369
0 14019.47 14019.47
Semana 28 Semana 29 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 398153.05263158 14019.47 412172.52631579 14019.47 426192 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 433126.09263158 14019.47 447145.56631579 14019.47 461165.04 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 32557.17 0 32557.17 0 32557.17 42461.08 0 42461.08 0 42461.08 260711.5 0 260711.5 0 260711.5 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 891092.21263158 891092.21263158
0 13555.12 14019.47 905111.68631579 14019.47 905111.68631579
0 14019.47 14019.47
13555.12 919131.16 919131.16
Semana 30 Costo
Semana 31 Semana 32 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 14019.47 440211.47368421 14019.47 454230.94736842 14019.47 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 14019.47 475184.51368421 14019.47 489203.98736842 14019.47 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 0 32557.17 0 32557.17 0 0 42461.08 0 42461.08 0 0 260711.5 0 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 14019.47 933150.63368421 14019.47 933150.63368421
0 13555.12 14019.47 947170.10736842 14019.47 947170.10736842
0 14019.47 14019.47
Semana 33 Semana 34 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 468250.42105263 14019.47 482269.89473684 14019.47 496289.36842105 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 503223.46105263 14019.47 517242.93473684 14019.47 531262.40842105 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 32557.17 0 32557.17 0 32557.17 42461.08 0 42461.08 0 42461.08 260711.5 0 260711.5 0 260711.5 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 961189.58105263 961189.58105263
0 13555.12 14019.47 975209.05473684 14019.47 975209.05473684
0 13555.12 14019.47 989228.52842105 14019.47 989228.52842105
Semana 35 Costo
Semana 36 Semana 37 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 14019.47 510308.84210526 14019.47 524328.31578947 8411.68 0 0 0 0 28408.22 0 0 0 0 1576.32 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 14019.47 545281.88210526 14019.47 559301.35578947 38396.22 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 0 32557.17 0 32557.17 0 0 42461.08 0 42461.08 0 0 260711.5 0 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 14019.47 1003248.0021053 14019.47 1003248.0021053
0 13555.12 14019.47 1017267.4757895 14019.47 1017267.4757895
0 38396.22 38396.22
Costo T3 Semana 38 Semana 39 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 0 19482.97 0 19482.97 0 19482.97 0 27952.74 0 27952.74 0 27952.74 0 5175.17 0 5175.17 0 5175.17 0 12606.86 0 12606.86 0 12606.86 0 8676 0 8676 0 8676 0 31428.5 0 31428.5 0 31428.5 0 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 563.34 0 30382.88 0 30382.88 0 30382.88 0 4026.82 0 4026.82 0 4026.82 0 532740 0 532740 0 532740 148606.38 28408.22 0 28408.22 0 28408.22 28408.22 1576.320952381 7881.6 9457.9257142857 7881.6 17339.530476191 17339.52 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 597697.58095238 7881.6 605579.18571429 7881.6 613460.79047619 194354.12 0 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 0 14647.76 0 14647.76 0 14647.76 0 248.76 0 248.76 0 248.76 0 157150.11 0 157150.11 0 157150.11 0 7762.75 0 7762.75 0 7762.75 0 32557.17 0 32557.17 0 32557.17 0 42461.08 0 42461.08 0 42461.08 0 260711.5 0 260711.5 0 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 0 8400.02 0 8400.02 0 8400.02 0 29690.77 0 29690.77 0 29690.77 0 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 0 32452.03 0 32452.03 0 32452.03 0 69.74 0 69.74 0 69.74 0 128.93 0 128.93 0 128.93 0 36770 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0 13555.12 0
13555.12 1055663.7009524 1055663.7009524
0 13555.12 7881.6 1063545.3057143 7881.6 1063545.3057143
0 13555.12 0 7881.6 1071426.9104762 194354.12 7881.6 1071426.9104762 194354.12
Costo acumulado T3 T4 Semana 40 Semana 41 Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 532740 0 532740 0 532740 28408.22 0 28408.22 0 28408.22 17339.5304761905 7881.6 25221.135238095 7881.6 33102.74 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 613460.790476191 7881.6 621342.3952381 7881.6 629224 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 32557.17 0 32557.17 0 32557.17 42461.08 0 42461.08 0 42461.08 260711.5 0 260711.5 0 260711.5 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 1071426.91047619 1071426.91047619
0 13555.12 7881.6 1079308.5152381 7881.6 1079308.5152381
0 7881.6 7881.6
13555.12 1087190.12 1087190.12
Semana 42 Costo
Semana 43 Semana 44 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 0 532740 0 532740 0 0 28408.22 0 28408.22 0 0 33102.74 0 33102.74 0 68928 68928 0 68928 0 0 0 5547.82 5547.8166666667 5547.82 0 0 0 0 0 68928 698152 5547.82 703699.81666667 5547.82 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 0 32557.17 0 32557.17 0 0 42461.08 0 42461.08 0 0 260711.5 0 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 68928 68928
13555.12 1156118.12 1156118.12
0 13555.12 5547.82 1161665.9366667 5547.82 1161665.9366667
0 5547.82 5547.82
Semana 45 Semana 46 Costo acumulado Costo Costo acumulado Costo Costo acumulado 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 1484.91 19482.97 0 19482.97 0 19482.97 27952.74 0 27952.74 0 27952.74 5175.17 0 5175.17 0 5175.17 12606.86 0 12606.86 0 12606.86 8676 0 8676 0 8676 31428.5 0 31428.5 0 31428.5 106807.15 0 106807.15 0 106807.15 0 0 0 0 0 563.34 0 563.34 0 563.34 30382.88 0 30382.88 0 30382.88 4026.82 0 4026.82 0 4026.82 532740 0 532740 0 532740 28408.22 0 28408.22 0 28408.22 33102.74 0 33102.74 0 33102.74 68928 0 68928 0 68928 11095.633333333 5547.82 16643.45 5547.82 22191.266666667 0 0 0 0 0 709247.63333333 5547.82 714795.45 5547.82 720343.26666667 0 0 0 0 0 5883.87 0 5883.87 0 5883.87 14647.76 0 14647.76 0 14647.76 248.76 0 248.76 0 248.76 157150.11 0 157150.11 0 157150.11 7762.75 0 7762.75 0 7762.75 32557.17 0 32557.17 0 32557.17 42461.08 0 42461.08 0 42461.08 260711.5 0 260711.5 0 260711.5 0 0 0 0 0 2031.56 0 2031.56 0 2031.56 8400.02 0 8400.02 0 8400.02 29690.77 0 29690.77 0 29690.77 40122.35 0 40122.35 0 40122.35 0 0 0 0 0 4119.3 0 4119.3 0 4119.3 32452.03 0 32452.03 0 32452.03 69.74 0 69.74 0 69.74 128.93 0 128.93 0 128.93 36770 0 36770 0 36770 0 0 0 0 0 13555.12 0 13555.12 0 13555.12
13555.12 1167213.7533333 1167213.7533333
0 5547.82 5547.82
13555.12 1172761.57 1172761.57
0 13555.12 5547.82 1178309.3866667 5547.82 1178309.3866667
Semana 47 Costo
Semana 48 Semana 49 Costo acumulado Costo Costo acumulado Costo 0 0 0 0 0 0 0 0 0 0 0 1484.91 0 1484.91 0 0 19482.97 0 19482.97 0 0 27952.74 0 27952.74 0 0 5175.17 0 5175.17 0 0 12606.86 0 12606.86 0 0 8676 0 8676 0 0 31428.5 0 31428.5 0 0 106807.15 0 106807.15 0 0 0 0 0 0 0 563.34 0 563.34 0 0 30382.88 0 30382.88 0 0 4026.82 0 4026.82 0 0 532740 0 532740 0 0 28408.22 0 28408.22 0 0 33102.74 0 33102.74 0 0 68928 0 68928 0 5547.82 27739.083333333 2219.13 29958.21 0 0 0 26544.31 26544.313846154 44240.52 5547.82 725891.08333333 28763.44 754654.52384615 44240.52 0 0 0 0 0 0 5883.87 0 5883.87 0 0 14647.76 0 14647.76 0 0 248.76 0 248.76 0 0 157150.11 0 157150.11 0 0 7762.75 0 7762.75 0 0 32557.17 0 32557.17 0 0 42461.08 0 42461.08 0 0 260711.5 0 260711.5 0 0 0 0 0 0 0 2031.56 0 2031.56 0 0 8400.02 0 8400.02 0 0 29690.77 0 29690.77 0 0 40122.35 0 40122.35 0 0 0 0 0 0 0 4119.3 0 4119.3 0 0 32452.03 0 32452.03 0 0 69.74 0 69.74 0 0 128.93 0 128.93 0 0 36770 0 36770 0 0 0 0 0 0 0 13555.12 0 13555.12 0
0 13555.12 5547.82 1183857.2033333 5547.82 1183857.2033333
0 13555.12 28763.44 1212620.6438462 28763.44 1212620.6438462
0 44240.52 44240.52
Total Costo acumulado Semana 50 Costo acumulado Costo 0 0 0 0 1484.91 0 19482.97 0 27952.74 0 5175.17 0 12606.86 0 8676 0 31428.5 0 106807.15 0 0 0 563.34 0 30382.88 0 4026.82 0 532740 0 28408.22 0 33102.74 0 68928 0 29958.21 0 70784.836923077 44240.52 798895.04692308 44240.52 0 0 5883.87 0 14647.76 0 248.76 0 157150.11 0 7762.75 0 32557.17 0 42461.08 0 260711.5 0 0 0 2031.56 0 8400.02 0 29690.77 0 40122.35 0 0 0 4119.3 0 32452.03 0 69.74 0 128.93 0 36770 0 0 0 13555.12 0
0 0 1484.91 19482.97 27952.74 5175.17 12606.86 8676 31428.5 106807.15 0 563.34 30382.88 4026.82 532740 28408.22 33102.74 68928 29958.21 115025.36 843135.57 0 5883.87 14647.76 248.76 157150.11 7762.75 32557.17 42461.08 260711.5 0 2031.56 8400.02 29690.77 40122.35 0 4119.3 32452.03 69.74 128.93 36770 0 13555.12
13555.12 1256861.1669231 1256861.1669231
0 44240.52 44240.52
13555.12 1301101.69 1301101.69
Related Documents
Crono Grama Valorizado De Obra
August 2019 9
Crono-grama De Actividades
October 2019 7
Crono
April 2020 10
Cronograma Valorizado
June 2020 5
Cronogramas De Valorizado De Obra 1 2.xls
April 2020 3
Crono Ecoduchas
May 2020 9More Documents from ""
Ai Wei Wei.docx
June 2020 4
Trabajo La Desestructuracion .docx
June 2020 7
Informe De Concreto.docx
June 2020 3