Está en la página 1de 11

Actividad

Das
15
67
40
52
37
82
35
49
0
0
0
0
0
0

Acumulado

1
15
7
0
7
0
7
0
0
0
0
0
0
0
0
36
36

2
0
15
2
15
1
15
0
0
0
0
0
0
0
0
48
84

3
0
15
15
15
15
15
0
4
0
0
0
0
0
0
79
163

FSR
1.8
1.8
1.8
1.8
1.8

Monto
$236
$299
$456
$0
$0
$991

Costo MO= $373,607.00


Cuadrilla A
Ocupacin # De Personas
Salario
1
$131.00
2
$83.00
4
$63.33
$0.00
$0.00

4
0
15
15
15
15
15
15
15
0
0
0
0
0
0
105
268

5
0
15
8
0
6
15
15
15
0
0
0
0
0
0
74
342

Quincena
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

6
0
0
0
0
0
15
5
15
0
0
0
0
0
0
35
377

7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

Costo Por Actividad


Das
Costo x da
36
$991.00
48
$991.00
79
$991.00
105
$991.00
74
$991.00
35
$991.00

8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

Quincenas
9
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

Total
$35,676.00
$47,568.00
$78,289.00
$104,055.00
$73,334.00
$34,685.00

Gr
$120,000.00
$100,000.00
$80,000.00
Monto

$60,000.00
$40,000.00 $35,676.00

$4

$20,000.00
$0.00
1

###

Quincenas

onto

10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

11
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

13
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

14
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

Grfica de Nmina
$120,000.00
$104,055.00

$100,000.00
$80,000.00

$78,289.00

$73,334.00
Column K

$60,000.00
$40,000.00 $35,676.00

$47,568.00
$34,685.00

$20,000.00
$0.00
1

3
Quincenas

15
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

15
67
40
52
37
82
35
49
0
0
0
0
0
0
377

Cuadrilla A
Ocupacin # De Personas
Salario
1
$131.00
2
$83.00
4
$63.33
$0.00
$0.00

FSR
1.8
1.8
1.8
1.8
1.8

Monto
$235.80
$298.80
$455.98
$0.00
$0.00
$991

Cuadrilla B
Ocupacin # De Personas
Salario
$0.00
$0.00
$0.00
$0.00
$0.00

FSR
1.8
1.8
1.8
1.8
1.8

Monto
$0.00
$0.00
$0.00
$0.00
$0.00
$0

Cuadrilla C
Ocupacin # De Personas
Salario
$0.00
$0.00
$0.00
$0.00
$0.00

FSR
1.8
1.8
1.8
1.8
1.8

Monto
$0.00
$0.00
$0.00
$0.00
$0.00
$0

Cuadrilla D
Ocupacin # De Personas
Salario
$0.00
$0.00
$0.00
$0.00
$0.00

FSR
1.8
1.8
1.8
1.8
1.8

Monto
$0.00
$0.00
$0.00
$0.00
$0.00
$0

Actividad

Concepto

Unidad

1
2
3
4
5
6
7
8
9
10
11
12

Actividad

Das
15
67
40
52
37
82
35
49
0
0
0
0
0
0

Acumulado

1
15
7
0
7
0
7
0
0
0
0
0
0
0
0
36
36

Cantidad

Cuadrilla

250
500
200
200
0
0
0
0
0
0
0
0

A
A
A
A

2
0
15
2
15
1
15
0
0
0
0
0
0
0
0
48
84

3
0
15
15
15
15
15
0
4
0
0
0
0
0
0
79
163

# De Cuadrillas

Rendimiento

5
6
4
4

10
10
10
10
0
0
0
0
0
0
0
0

Rendimiento Das de Trabajo Costo M.O.


50
60
40
40
0
0
0
0
0
0
0
0

5
8.33
5
5

$991
$991
$991
$991

23.3333333333
24

Quincenas
4
0
15
15
15
15
15
15
15
0
0
0
0
0
0
105
268

5
0
15
8
0
6
15
15
15
0
0
0
0
0
0
74
342

6
0
0
0
0
0
15
5
15
0
0
0
0
0
0
35
377

7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

PV Por Unidad de MO

MO

Material

Mat + MO PV Mat + MO

$19.82
$11.89
$19.82
$19.82
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

$4,955.00
$8,258.33
$4,955.00
$4,955.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$23,123.33

$9,910.00
$16,516.67
$9,910.00
$9,910.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$46,246.67

$14,865.00
$24,775.00
$14,865.00
$14,865.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$69,370.00

$59.46
$49.55
$74.33
$74.33
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

10
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

11
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

13
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

Quincenas
9
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

14
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

15
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
377

15
67
40
52
37
82
35
49
0
0
0
0
0
0
377

Actividad

Das

Preliminares
Cimbra
Concreto
Acero de Rfzo.
Demoliciones
Limpieza
Herrera
Drenaje

15
67
40
52
37
82
35
49

Acumulado

Quincenas
1
15
7
0
7
0
7
0
0
36
36

2
0
15
2
15
1
15
0
0
48
84

3
0
15
15
15
15
15
0
4
79
163

Quincenas
4
0
15
15
15
15
15
15
15
105
268

5
0
15
8
0
6
15
15
15
74
342

6
0
0
0
0
0
15
5
15
35
377

7
0
0
0
0
0
0
0
0
0
377

15
67
40
52
37
82
35
49
377