SISTEMA CONTRAINCENDIO Y SEALETICA

CRONOGRAMA VALORADO DE TRABAJOS

EDIFICIO

SEMANAS
RUBRO DETALLE COSTO 1 2 3 4 5 6 7 8 9 10 11 12
TOTAL
01 TUBERIA PR-DN 40 (11/4") 1368.53 136.9 273.7 273.7 273.7 273.7 136.9
02 TUBERIA PR-DN 20 (1/2") 4443.44 444.3 888.7 888.7 888.7 888.7 444.3
03 TUBERIA PR-DN 25 (3/4") 517.6 207.0 207.0 103.5
04 TUBERIA PR-DN 32 (1") 970.64 388.3 388.3 194.1
05 TUBERIA PR-DN 50 (1 1/2") 408.6 204.3 204.3
06 TUBERIA PVC-110mm 5462.58 1092.5 1092.5 1092.5 1092.5 1092.5
07 TUBERIA PVC-160mm 3357.44 1007.2 1007.2 1007.2 335.7
08 TUBERIA PVC-250mm 94.38 94.4
09 TUBERIA PVC-200mm 609.5 304.8 304.8
10 TUBERIA PVC-50mm 2514.59 754.4 754.4 754.4 251.5
11 TUBERIA PVC-75mm 223.5 67.1 67.1 67.1 22.4
12 LLAVE DE PASO 826.2 165.2 165.2 165.2 165.2 165.2
13 LLAVE GENERAL DE 1 1/4" 25.04 25.0
14 LLAVE FUSION VASTAGO CROMADA DE 3/4" 955.36 477.7 477.7
15 PUNTO DE 1/2" 3499.28 349.9 699.9 699.9 699.9 699.9 349.9
16 PUNTO DESAGE PVC-110mm 2275.2 455.0 455.0 455.0 455.0 455.0
17 PUNTO DESAGE PVC-50mm 1670.22 501.1 501.1 501.1 167.0
18 ACCESORIOS DE AGUA POTABLE 1211.78 121.2 121.2 121.2 121.2 121.2 121.2 121.2 121.2 121.2 60.6 60.6

TOTAL 30433.8

INVERSION SEMANAL 136.9 394.9 1396.2 2578.7 4870.0 5467.8 4429.8 5262.7 3891.3 1443.7 501.4 60.6
PORCENTAJE DE INVERSION SEMANAL 0.45% 1.30% 4.59% 8.47% 16.00% 17.97% 14.56% 17.29% 12.79% 4.74% 1.65% 0.20%
INVERSION ACUMULADA 136.9 531.7 1927.9 4506.6 9376.6 14844.3 19274.1 24536.8 28428.2 29871.8 30373.3 30433.8
PORCENTAJE DE INVERSION ACUMULADA 0.45% 1.75% 6.33% 14.81% 30.81% 48.78% 63.33% 80.62% 93.41% 98.15% 99.80% 100.00%