Professional Documents
Culture Documents
CORTES
SEMANA 1-2
SEMANA 2-4
SEMANA 4-6
Semana 1
Precio Total %
L M M J
24000 13.51 2400 2400 2400 2400
15000 8.44 1500 1500 1500
6300 3.55 630 630 630 630
4800 2.70
14400 8.10
12800 7.20 1280 1280 1280 1280
2700 1.52
7000 3.94
25600 14.41 2560 2560 2560 2560
9600 5.40
12000 6.75
11200 6.30
3600 2.03 360 360 360 360
6300 3.55
9600 5.40
12800 7.20
177700 100.00
7230 8730 8730 8730
Parcial/Sem 37320.00
Acum/Sem 37320.00
100000.00
80000.00
60000.00
3
40000.00
20000.00
0.00
0
ESTIMACION 1 ESTIMACION 2 ESTIMACION 3
Precio Unitario %2 CANTIDAD4 MONTO %3 CANTIDAD2
200 100.00% 120 24000 100% 120
100 90.00% 135 13500 100% 150
90 80.00% 56 5040 100% 70
120 20.00% 8 960 100% 40
120 0.00% 0 0 100% 120
160 50.00% 40 6400 100% 80
45 0.00% 0 0 100% 60
100 0.00% 0 0 100% 70
160 40.00% 64 10240 100% 160
120 0.00% 0 0 100% 80
100 0.00% 0 0 20% 24
160 0.00% 0 0 0% 0
60 40.00% 24 1440 90% 54
70 0.00% 0 0 40% 36
120 0.00% 0 0 20% 16
80 0.00% 0 0 0% 0
34.654% 61580 74.440%
ESTIMACION
MONTO %
61580 34.65% 200000
180000
132280 74.44%
160000
177700 100.00%
140000
120000
100000
80000
60000
40000
20000
0
0 1 2 3 4
Semana 2
V L M M J V
2400 2400 2400 2400 2400 2400
1500 1500 1500 1500 1500 1500
630 630 630 630
960.00
1280
ESTIMACION DE PLANIFICACION
200000.00
175
180000.00
161200.00
160000.00
140000.00 133060.00
120000.00
101548.00
100000.00
80000.00
61580.00
60000.00
37320.00 39968.00
40000.00 31512.00 28140.00
24260.00
147
20000.00
0.00
0 1 2 3 4 5
SEMANA
PARCIAL ACUMULADO
ESTIMACION 3
MONTO2 % CANTIDAD3 MONTO3
24000 100% 120 24000
15000 100% 150 15000
6300 100% 70 6300
4800 100% 40 4800
14400 100% 120 14400
12800 100% 80 12800
2700 100% 60 2700
7000 100% 70 7000
25600 100% 160 25600
9600 100% 80 9600
2400 100% 120 12000
0 100% 70 11200
3240 100% 60 3600
2520 100% 90 6300
1920 100% 80 9600
0 100% 160 12800
132280 100.000% 177700
TIMACION
Column F
2 3 4
Semana 3 Semana 4
L M M J V L M M
1500
630 630
960.00 960.00 960.00 960.00
2880.00 2880.00 2880.00 2880.00 2880.00
1280 1280 1280 1280 1280
696.00 696.00 696.00 696.00 696.00
1400.00 1400.00 1400.00 1400.00 1400.00
2560 2560 2560 2560 2560 2560
1920.00 1920.00 1920.00
ION
175920.00
161200.00
00
0 28140.00
14720.00
5 6 7
Semana 4 Semana 5 S
J V L M M J V L
1920.00 1920.00
2400.00 2400.00 2400.00 2400.00 2400.00
2240 2240 2240 2240
360 360 360
1260.00 1260.00 1260.00 1260.00 1260.00
1920 1920 1920 1920 1920
2560
2240
0 0 0 0
Partida
Unidad Cantidad Precio Unitario Precio Total %
# Descripción L
1 Excavación m3 120 200 24000 13.51 2400
2 Piedra R. m3 150 100 15000 8.44
3 Acero Princip Kg 70 90 6300 3.55
4 Encofrado VR m2 40 120 4800 2.70
5 Concreto VR m3 120 120 14400 8.10
6 Acero Principa Kg 80 160 12800 7.20
7 Encofrado C. m2 60 45 2700 1.52
8 Concreto C m3 70 100 7000 3.94
9 Acero Principa Kg 160 160 25600 14.41
10 Encofrado esc m2 80 120 9600 5.40
11 Concreto esca m3 120 100 12000 6.75
12 baranda escal m 70 160 11200 6.30
13 Acero principa kg 60 60 3600 2.03
14 Encofrado V.S m2 90 70 6300 3.55
15 Concreto V.S m3 80 120 9600 5.40
16 Materiales de m3 160 80 12800 7.20
17 177700 100.00
2400
Parcial/Sem
Acum/Sem
CORTES MONTO
SEMANA 1-3 39000
SEMANA 3-6 101080
SEMANA 6-9 177700
Semana 1 Semana 2
M M J V L M M J
2400 2400 2400 2400 2400 2400 2400 2400
1500 1500 1500 1500 1500 1500 1500 1500
% VALUACION
21.95%
200000
56.88%
100.00% 180000
160000
140000
120000 MONTO
100000
80000
60000
40000
20000
0
0 1 2 3 4
Semana 3 Semana 4
V L M M J V L M
2400
1500 1500
630 630
1280 1280
2560 2560
360 360
2560 2560
360 360
2880.00
1280 1280 1280 1280 1280
696.00 696.00 696.00 696.00 696.00
1400.00 1400.00 1400.00 1400.00 1400.00
2560 2560 2560 2560 2560 2560
1920.00 1920.00 1920.00
Valuación
CUMULADO
200000.00
180000.00
160000.00
140000.00
120000.00
100000.00
80000.00
60000.00
40000.00
20000.00
0.00
0 1 2 3 4 5 6 7 8 9
PARCIAL ACUMULADO
Semana 7 Semana 8
J V L M M J V L
1920.00 1920.00
2400.00 2400.00 2400.00 2400.00 2400.00
2240 2240 2240 2240
360 360 360
1260.00 1260.00 1260.00 1260.00 1260.00
1920 1920 1920 1920 1920
2560
7 8 9 10
Semana 9 Semana 10
M M J V L M M J
2240
0
0.5
200000.00
180000.00
160000.00
140000.00
120000.00 Column D
100000.00 Column E
Column F
80000.00
Column G
60000.00
40000.00
20000.00
0.00
1 2 3 4 5 6 7 8 9
150000
MONTO
MONTO2
100000
50000
0
0.5 1 1.5 2 2.5 3 3.5