Paños

e a b Área Volumen
Eje Anillo
(m) (m) (m) (m2) (m3)
1 0.23 3.00 5.20 16.29 3.59
2 0.28 3.50 5.20 19.16 5.01
1a 3 0.30 3.50 5.20 19.25 5.46
4a 0.30 1.90 5.20 10.45 2.96
4b 0.30 3.40 5.20 18.70 5.30
1 0.24 3.00 4.83 15.21 3.48
2 0.29 3.50 4.83 17.90 4.82
3 0.30 3.50 4.83 17.96 5.07
1b
4a 0.30 3.40 4.83 17.44 4.93
4b 0.30 3.40 4.83 17.44 4.93
4c 0.30 2.15 4.83 11.03 3.12
1 0.25 3.00 3.49 11.22 2.62
2 0.30 3.50 3.49 13.27 3.66
1c
3 0.30 3.50 3.49 13.27 3.66
4 0.30 1.90 3.49 7.20 1.99
1 0.25 3.00 5.20 16.35 3.90
2 0.30 3.50 5.20 19.25 5.46
7a
3 0.30 3.50 5.20 19.25 5.46
4 0.30 2.80 5.20 15.40 4.37
1 0.25 3.00 3.92 12.51 2.94
2 0.30 3.50 3.92 14.75 4.05
7b
3 0.30 3.50 3.92 14.77 4.12
4 0.30 2.80 3.92 11.82 3.29
1b 0.25 3.06 3.56 11.66 2.72
1c 0.25 3.09 3.56 11.77 2.75
S 2 0.28 3.50 3.56 13.44 3.49
3 0.30 3.55 3.56 13.70 3.79
4 0.30 2.80 3.56 10.81 2.99
1a 0.25 3.02 5.20 16.46 3.93
1d 0.25 3.13 5.20 17.06 4.07
S 2 0.28 3.50 5.20 19.18 5.10
3 0.30 3.55 5.20 19.53 5.54
4 0.30 2.80 5.20 15.40 4.37
1 0.23 2.85 5.20 15.48 3.41
2 0.29 3.50 5.20 19.20 5.19
10a
3 0.30 3.55 5.20 19.53 5.54
4 0.30 2.80 5.20 15.40 4.37
1 0.23 3.15 4.56 15.09 3.30
2 0.29 3.50 4.56 16.96 4.55
10b
10b
3 0.30 3.55 4.56 17.25 4.86
4 0.30 2.80 4.56 13.61 3.83
1 0.24 3.00 3.62 11.58 2.61
2 0.30 3.50 3.62 13.70 3.74
6a
3 0.30 3.50 3.62 13.72 3.80
4 0.30 1.70 3.62 6.66 1.85
1 0.25 3.00 5.20 16.34 3.82
2 0.28 3.50 5.20 19.16 5.01
6b 3 0.30 3.50 5.20 19.25 5.46
4a 0.30 1.70 5.20 9.35 2.65
4b 0.30 3.20 5.20 17.60 4.99
1 0.25 3.00 5.18 16.29 3.89
2 0.28 3.50 5.18 19.09 4.99
3 0.30 3.50 5.18 19.18 5.44
6c
4a 0.30 1.70 5.18 9.32 2.64
4b 0.30 3.03 5.18 16.60 4.71
4c 0.30 3.20 5.18 17.54 4.97
1 0.25 3.00 4.74 14.97 3.56
2 0.28 3.50 4.74 17.55 4.56
6d
3 0.30 3.50 4.74 17.64 4.98
4 0.30 3.20 4.74 16.13 4.55
1 0.25 3.10 5.24 17.02 4.06
2 0.28 3.50 5.24 19.30 5.04
A'b
3 0.30 3.50 5.24 19.39 5.50
4 0.30 3.30 5.24 18.28 5.19
Total
 Encofrado Concreto
(m2) (m3)
Cantidad 2

109.41 28.11
Cantidad 3

153.20 40.10 a
Cantidad 1

37.75 9.95
Cantidad 2

109.70 29.64
Cantidad 3

126.10 33.31
Cantidad 2

77.72 20.03
Cantidad 2

110.93 29.26
Cantidad 2

108.40 28.27
Cantidad 5
 246.50 63.54
Cantidad 1

39.00 10.15
Cantidad 2

109.50 28.57
Cantidad 3

163.69 42.93
Cantidad 1

50.16 13.09
Cantidad 5

278.56 73.03
1720.60 449.99
 e
b
Encofrado Eje
Torre 2 Torre 1
16 13 13
7 19 15 15
16 15 15 15 16 11 19 15 15
1 19 18 18 18 19 13 15.4 12 12
19 18 18 18 19 13
19 17 17 11 10 7.2
a a b b b b

17 17 17 17 17
A' 19 19 19 19 19
19 19 19 19 19
18 18 18 18 18
a b b b b b a

16 15 16 16 16 16
6 19 18 19 19 19 19
Línea de quiebre 19 18 19 19 19 19
17.6 16 18 17 9.32 9.35

c b b a a a a
 13 16 Metrado de encofrado por días
15 19 16 12 12 17
15 19 S 19 13 13 19
12 15.4 20 14 14 20 Torre 1
15.4 11 11 15.4 Día 1 2 3
Encofrado (m2) 40.52 47.24 42.96
Total 1720.60

15 15 15 15 15 15 15
10 19 17 17 17 17 17 19
20 17 17 17 17 17 20
15.4 14 14 14 14 14 15.4

12
14
14
6.66

a
 4 5 6 7 8 9 10 11 12 13 14 15
49.64 48.52 45.15 43.71 45.65 47.60 51.06 41.64 46.44 49.60 55.32 55.95
 16 17 18 19 20 21 22 23 24 25 26 27
56.51 45.92 51.87 50.87 51.89 57.77 56.23 53.25 50.48 48.23 57.61 58.03
 28 29 30 31 32 33 34
56.46 48.00 54.03 57.96 56.42 55.30 42.81
Encofrado Eje
Torre 2 Torre 1
3.90 2.94
7 5.46 4.05
3.59 3.48 3.48 3.48 3.59 2.62 5.46 4.12
1 5.01 4.82 4.82 4.82 5.01 3.66 4.37 3.29
5.46 5.07 5.07 5.07 5.46 3.66
5.30 4.93 4.93 3.12 2.96 1.99
a a b b b b

4.06 4.06 4.06 4.06 4.06

A' 5.04 5.04 5.04 5.04 5.04
5.50 5.50 5.50 5.50 5.50
5.19 5.19 5.19 5.19 5.19
a b b b b b a

3.82 3.56 3.89 3.89 3.89

6 5.01 4.56 5 5 4.99
Línea de quiebre 5.46 4.98 5.44 5.44 5.44
4.99 4.55 4.97 4.71 2.64

c b b a a a
2.94 2.94 3.90 Metrado de concreto por días
4.05 4.05 5.46 3.93 2.72 2.75 4.07
4.12 4.12 5.46 S 5.10 3.49 3.49 5.1
3.29 3.29 4.37 5.54 3.79 3.79 5.54 LA DALMACIA
4.37 2.99 3 4.37 Día 1 2 3
Concreto (m3) 9.56 10.68 9.80
Total 449.99

3.41 3.30 3.30 3.30 3.30 3.30 3.41

10 5.19 4.55 4.55 4.55 4.55 4.55 5.19
5.54 4.86 4.86 4.86 4.86 4.86 5.54
4.37 3.83 3.83 3.83 3.83 3.83 4.37

3.82 2.61
5.01 3.74
5.46 3.80
2.65 1.85

a a
 4 5 6 7 8 9 10 11 12 13 14 15
11.77 11.13 10.43 10.08 10.02 11.26 12.18 9.57 12.08 13.22 14.74 14.59
 16 17 18 19 20 21 22 23 24 25 26 27
14.90 12.53 14.04 13.65 13.71 15.09 14.83 14.97 14.19 13.51 16.34 16.46
 28 29 30 31 32 33 34
15.99 13.45 15.25 16.44 15.98 15.65 11.90
ENCOFRADO DE MUROS PANTALLA
Personas 11
h dia 9.6 Amortiguador Amortiguador Amortiguador
Día 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 N° Semanas: 8.00
hh 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 105.60 Costo Semanal Hora Normal Horas al 60%
hhacum 105.60 211.20 316.80 422.40 528.00 633.60 739.20 844.80 950.40 1,056.00 1,161.60 1,267.20 1,372.80 1,478.40 1,584.00 1,689.60 1,795.20 1,900.80 2,006.40 2,112.00 2,217.60 2,323.20 2,428.80 2,534.40 2,640.00 2,745.60 2,851.20 2,956.80 3,062.40 3,168.00 3,273.60 3,379.20 3,484.80 3,590.40 3,696.00 3,801.60 3,907.20 Capataz 1.00 S/. 200.00
met 40.52 47.24 42.96 49.64 48.52 45.15 43.71 45.65 47.60 51.06 41.64 46.44 49.60 55.32 55.95 56.51 45.92 51.87 50.87 51.89 57.77 56.23 53.25 50.48 48.23 57.61 58.03 56.46 48.00 54.03 57.96 56.42 55.30 42.81 - - - Operarios 5.00 S/. 80.00
met acum 40.52 87.75 130.71 180.36 228.88 274.03 317.73 363.39 410.98 462.04 503.68 550.12 599.72 655.03 710.98 767.49 813.41 865.28 916.15 968.04 1,025.81 1,082.03 1,135.29 1,185.77 1,233.99 1,291.60 1,349.63 1,406.09 1,454.09 1,508.12 1,566.07 1,622.49 1,677.79 1,720.60 1,720.60 1,720.60 1,720.60 Peones 5.00 S/. 30.00
Ren diario 2.61 2.24 2.46 2.13 2.18 2.34 2.42 2.31 2.22 2.07 2.54 2.27 2.13 1.91 1.89 1.87 2.30 2.04 2.08 2.04 1.83 1.88 1.98 2.09 2.19 1.83 1.82 1.87 2.20 1.95 1.82 1.87 1.91 2.47 #DIV/0! #DIV/0! #DIV/0!
Ren. Acum. 2.61 2.41 2.42 2.34 2.31 2.31 2.33 2.32 2.31 2.29 2.31 2.30 2.29 2.26 2.23 2.20 2.21 2.20 2.19 2.18 2.16 2.15 2.14 2.14 2.14 2.13 2.11 2.10 2.11 2.10 2.09 2.08 2.08 2.09 2.15 2.21 2.27 Costo: 6,000.00
Rend. Pres 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 Ganancia Final 7,173.17

0.91 0.85 0.79 0.73 hh/m2

1,571.39 1,465.79 1,360.19 1,254.59 HH
16,499.57 15,390.77 14,281.97 13,173.17 S/.