Professional Documents
Culture Documents
Grand Total
3,780.00 5,670.00 9,450.00
875.00 1,400.00 1,400.00 8,400.00
1,178.40 883.80 4,026.20
224.97 674.91 449.94 787.40 2,362.19
109.88 2,307.48
485.04 2,231.17
2,050.07
1,796.78 1,796.78
222.80 222.80 334.20 222.80 1,448.20
474.80 1,424.40
1,237.82 1,237.82
1,222.83
922.00
644.69 184.20 828.89
184.80 129.36 184.80 665.28
630.00
494.48
460.61 460.61
168.79 168.79 337.59
314.45
194.60
94.80
14.36 14.36 57.45
875.00 2,627.49 7,999.11 10,594.28 1,280.85 1,209.36 42,957.28
Sum of COSTO TOTAL Column Labels
3,685.80
552.78 737.04 1,566.21 184.26
1,640.00 1,640.00
1,470.59 58.82
2,821.62
2,760.00
2,480.00
481.20 1,924.80
808.80
2,156.00
1,608.00 268.00 268.00
1,621.25
480.00
467.36 467.36
870.00
579.00
288.00 288.00
520.80
480.00
126.00
360.00
115.00 230.00
127.65 191.48
100.00
230.00
230.00
160.68
68.08 68.08
115.00
112.84
35.00 70.00
41.85
48.15
46.31
10.90
31.05
23.27
7.50
40,204.97 1,057.00 867.40 3,257.15 6,620.00 30,215.26 6,550.66 9,769.85 9,262.36
MAT otras plantas
Grand Total
50,497.58
40,504.29
17,760.00
7,402.14
6,101.35
5,742.60
5,162.40
4,920.00
4,112.60
3,685.80
3,408.81
3,280.00
2,999.99
2,821.62
2,760.00
2,480.00
2,406.00
2,340.00
2,224.20
2,156.00
2,144.00
1,996.00
1,756.00
1,636.00
1,621.25
1,420.00
1,280.00
1,044.00
964.00
934.71
884.17
880.00
870.00
840.00
600.00
592.60
579.00
576.00
520.80
480.00
462.00
368.63
360.00
345.00
319.13
300.00
230.00
230.00
209.25
184.80
161.40
160.68
154.40
136.16
115.00
112.84
105.00
55.80 97.65
97.50
93.86
80.00
79.82
64.00
61.33
58.50
56.19
50.00
48.15
46.31
38.40
37.27
32.70
31.05
23.27
9.58
7.50
55.80 199,351.29
TARJE EQRNED
$ PER EH MATERIAL EPP WEEK
T HOURS
-
50,000.00
100,000.00
150,000.00
200,000.00
250,000.00
300,000.00
400,000.00
0.0 - - WEEK 1 1,951 -
8.0
7.2 289,292.36 111,162.52 WEEK 2 2,776 400,454.88
8.0
350,000.00289,292.36
WEEK 2
111,162.52
72,541.11
5.7 248,364.10 72,541.11 WEEK 3 2,804 320,905.20
8.0
WEEK 3
JAN
248,364.10
WEEK 4 5.3 282,919.46 43,185.96 WEEK 4 3,103 326,105.42
8.0
282,919.46
4.9 820,575.91 226,889.59 total ###########
43,185.96
10,634
8.0
WEEK 5
63,075.58
275,137.60
WEEK 6 5.5 275,137.60 63,075.58 WEEK 5 3,060 338,213.18
70,524.56
5.8 243,267.75 70,524.56 WEEK 6 2,719 313,792.31
243,267.75
WEEK 7
52,873.74
290,932.13
5.2 290,932.13 52,873.74 WEEK 7 3,281 343,805.87
FEB
WEEK 8
6.3 305,247.24 83,025.48 WEEK 8 3,103 388,272.72
83,025.48
WEEK 9 5.7 1,114,584.72 269,499.36 total 12,163 ###########
305,247.24
57,783.11
268,579.94
WEEK 10 4.9 268,579.94 57,783.11 WEEK 9 3,318 326,363.05
41,482.21
315,990.82
5.6 315,990.82 41,482.21 WEEK 10 3,172 357,473.03
WEEK 11
5.1 247,136.47 78,713.02 WEEK 11 3,221 325,849.49
78,713.02
WEEK 12
247,136.47
291,665.19
6.6 291,665.19 69,446.86 WEEK 12 2,727 361,112.05
69,446.86
MARCH
323,259.40
WEEK 14 4.5 1,178,051.89 250,309.47 total 15,733 ###########
173,895.08
6.1 173,895.08 32,418.04 WEEK 14 1,702 206,313.12
WEEK 15
60,667.37 32,418.04
5.0 230,227.78 54,737.25 WEEK 15 2,845 284,965.04
230,227.78
54,737.25
WEEK 16
6.6 296,964.76 60,667.37 WEEK 16 2,722 357,632.13
296,964.76
APRIL
60,667.37
46,630.11
6.1 1,040,119.86 194,452.78 total 10,077 ###########
339,032.24
WEEK 18
EPP
3.2 118,647.20 22,418.00 WEEK 18 2,238 141,065.20
WEEK 19
22,418.00
4.6 199,351.29 42,957.28 WEEK 19 2,617 242,308.57
118,647.20
42,957.28
WEEK 20
199,351.29
#VALUE! WEEK 20
MAY
MATERIAL
#DIV/0! WEEK 23
WEEK 24 #DIV/0! WEEK 24
JUN
WEEK 27
Linear (EPP)
CONSUMO DE EPP Y MATERIAL
WEEK 27
#DIV/0! WEEK 27
WEEK 28 #DIV/0! WEEK 28
Linear (EPP)
WEEK 29 #DIV/0! WEEK 29
JUL
#DIV/0! WEEK 30
WEEK 30
#DIV/0! - - total -
WEEK 31
#DIV/0! WEEK 34
WEEK 34
#DIV/0! - - total -
Linear (MATERIAL)
WEEK 35
#DIV/0! WEEK 35
WEEK 36 #DIV/0! WEEK 36
#DIV/0! WEEK 38
WEEK 38
#DIV/0! WEEK 39
WEEK 39
#DIV/0! - - total -
WEEK 40 #DIV/0! WEEK 40
#DIV/0! WEEK 43
WEEK 43 #DIV/0! WEEK 44
WEEK 44 #DIV/0! - - total -
WEEK 45
#DIV/0! WEEK 45
#DIV/0! WEEK 46
WEEK 46
#DIV/0! WEEK 47
NOV
2023
8.00 6.87 - - Jul
8.00 6.13 - - Aug
8.00 3.15 - - Sep
8.00 4.63 - - Oct
8.00 6.06 - - Nov
8.00 5.01 - - Dec
34
300
10200
MATERIAL EPP
-
100,000.00
200,000.00
300,000.00
400,000.00
500,000.00
600,000.00
700,000.00
JAN
76,423.21 536,381.75
535,139.71 90,049.00 WEEK 17
87,412.23 313,780.99 427,945.67 114,193.82 WEEK 18
110,058.65 601,888.74 535,574.12 131,945.62 WEEK 19
MAY
EPP
90,049.00 535,139.71
534,507.81 74,522.86 WEEK 24
JUN
74,965.35 444,268.87
552,677.04 136,132.30 WEEK 30
121,506.11327,627.20
543,842.99 142,096.38 WEEK 31
74,522.86 534,507.81 439,168.57 114,402.96 WEEK 32
AUG
Y MATERIAL 2022
142,096.38 543,842.99 411,592.58 68,437.74 WEEK 40
136,640.07 459,733.69
338,216.58 63,732.31 WEEK 43
102,877.82 462,670.00
Linear (MATERIAL)
354,413.64 59,510.73 WEEK 44
159,419.86 484,890.27 414,745.08 93,178.67 WEEK 45
110,251.28 414,394.95 289,935.69 66,026.24 WEEK 46
NOV
67,326.29 302,542.41
1,905,415.25 496,017.23 Aug
71,594.84 292,054.56
2,060,821.86 637,890.05 Sep
64,366.94252,488.28 2,031,817.08 421,312.61 Oct
23,288.49
113,003.37 1,221,959.58 324,947.79 Nov
657,546.21 159,250.27 Dec
34 300 10200