Sheet: formula 06Sheet: formula 05Sheet: formula 04Sheet: formula 03Sheet: formula 02Sheet: formula 01CdigoDescripcinUnd.Cantidad(hh) 822.5834Precio S/.Parcial S/.17,500.00Auxiliar1 S/.Auxiliar2 S/.Auxiliar3 S/.Parcial Auxiliar1 S/.Parcial Auxiliar2 S/.Parcial Auxiliar3 S/.Incidencia % S/.Incid. Acum. % S/.Factor S/.10147010002MANO DE OBRAhh2290.5759162303666CdigoDescripcinUnd.Cantidad(hh) 822.5834Precio S/.Parcial S/.5,558.14Auxiliar1 S/.Auxiliar2 S/.Auxiliar3 S/.Parcial Auxiliar1 S/.Parcial Auxiliar2 S/.Parcial Auxiliar3 S/.Incidencia % S/.Incid. Acum. % S/.Factor S/.10147010002OPERARIOhh566.09057.644324.927610147010003OFICIALhh20.61295.93122.217310147010004PEONhh1110.9948CdigoDescripcinUnd.Cantidad(hh) 4,034.8441Precio S/.Parcial S/.23,623.99Auxiliar1 S/.Auxiliar2 S/.Auxiliar3 S/.Parcial Auxiliar1 S/.Parcial Auxiliar2 S/.Parcial Auxiliar3 S/.Incidencia % S/.Incid. Acum. % S/.Factor S/. 0147000032TOPOGRAFOhh12.4977 0147010002OPERARIOhh1346.4497.6410286.878 0147010003OFICIALhh523.0485.933101.6865 0147010004PEONhh2152.84944.7110139.9235CdigoDescripcinUnd.Cantidad(hh) 4,071.9491Precio S/.Parcial S/.23,966.72Auxiliar1 S/.Auxiliar2 S/.Auxiliar3 S/.Parcial Auxiliar1 S/.Parcial Auxiliar2 S/.Parcial Auxiliar3 S/.Incidencia % S/.Incid. Acum. % S/.Factor S/. 0147000032TOPOGRAFOhh18.14947.64138.666 0147010002OPERARIOhh1369.36487.6410461.9104 0147010003OFICIALhh592.14895.933511.4495 0147010004PEONhh2092.2864.719854.6859CdigoDescripcinUnd.Cantidad(hh) 14,990.1202Precio S/.Parcial S/.89,790.64Auxiliar1 S/.Auxiliar2 S/.Auxiliar3 S/.Parcial Auxiliar1 S/.Parcial Auxiliar2 S/.Parcial Auxiliar3 S/.Incidencia % S/.Incid. Acum. % S/.Factor S/.10147000032TOPOGRAFOhh44.93137.64343.26521.0 0147010002OPERARIOhh5460.11577.6441715.31680.01.0 0147010003OFICIALhh2506.0435.9314860.81720.01.0 0147010004PEONhh6979.03024.7132871.23130.01.0CdigoDescripcinUnd.Cantidad(hh) 4,039.5784Precio S/.Parcial S/.21,105.13Auxiliar1 S/.Auxiliar2 S/.Auxiliar3 S/.Parcial Auxiliar1 S/.Parcial Auxiliar2 S/.Parcial Auxiliar3 S/.Incidencia % S/.Incid. Acum. % S/.Factor S/. 0147000032TOPOGRAFOhh106.79447.64815.8756 0147010002OPERARIOhh447.96077.643422.414410147010003OFICIALhh371.54735.932203.2915 0147010004PEONhh3113.2764.7114663.5488