PRESUP. TECHO.xlsx

8/16/2019 PRESUP. TECHO.xlsx

1/24

CLIENTE :

DIRECCION :

TELEFONO :

OBRA :

PARTIDA TECHO METALICO

JORNADA 8

RENDIMEINTO 0

ID DESCRIPCION DE RECURSO

1 MANO DE OBRA

1.01 CAPATAS

1.02 OPERARIO

1.03 OFICIAL

1.04 PEON

1.05 SOLDADOR 3G

2 MATERIALES

2.01 TUBO RECTANG. DE 3" X 2" X 1/8"

2.02 TUBO CUADRADO DE 2" X 2" X 1/8" / 40 x 60

2.03 TUBO CUADRADO DE 1" X 1"X 1/8"2.04 CORRUGADO DE 3/8"

2.05 PLANC!A DE 0.30 X 0.30 X 1/4"

2.06 PERNOS DE /16" X 1 1/2"

3 CONSUMIBLES

3.01 DISCOS DE CORTE 4"

3.02 LI#AS $ 40

3.03 T!INER ACRILICO

3.04 SOLDADURA CELLOCORT 6011 AP

3.05 PINTURA %INCRO&ATO

3.06 PINTURA DE ACABADO


2/24

4 EQUIPOS

4.01 !ERRA&IENTAS &ANUALES

4.02 SOLDADORA ELECTRICA

4.03 A&OLADORA 4"

4.04 CO&PRENSORA 3/4" !P

4.05 ANDA&IOS


3/24


4/24


5/24

COSTO UND

h/DIA

M2/DIA

% PARTICIPACION

U'()*) C+*),(--* C*'/)(* P,( S/.

0.00 S/. 0.00

0.00 S/. 0.00

2.00 20.00 S/. 30.00

1.00 20.00 S/. 35.00

2.00 20.00 S/. 50.00

U'()*) C+*),(--* C*'()*) P,( S/.

+') 54 S/. 115.00

+') 24 S/. 65.00

+') 0 S/. 0.00+') 12 S/. 12.00

24 S/. 4.00

+') 16 S/. 2.50

U'()*) C+*),(--* C*'()*) P,( S/.

-' 25 S/. 7.00

+') 10 S/. 1.50

-' 4 S/. 13.00

20 S/. 13.00

+') 2 S/. 30.00

+') 2 S/. 80.00


6/24

U'()*) C+*),(--* C*'()*) P,( S/.

&O 8.00 2300.00

/ 0.00 2.00 8.00

/ 0.00 2 5.00

/ 0.00 1 3.00

)(* 5 5


7/24


8/24


9/24

CANTIDAD 9 #ORNADA x CUADR

RENDI&IENT

S/. 11,270.00

RESUMENS/. 11270.00

50 S/. 5635.00

P*,(*- S/. G.G 2 S/. 225.40

0.00 S/. 17,130.40

0.00 IG; S/. 3,083.47

600.00 TOTAL S/. 20,213.87700.00

1000.00

2300.00HORA DIA

P*,(*- S/. S/. 6.00 48

S/. 6210.00 S/. 7.50 60

S/. 1560.00 S/. 10.00 80

S/. 0.00 S/. 11.50 2S/. 144.00 S/. 12.00 6

S/. 6.00 S/. 12.00 6

S/. 40.00 S/. 12.00 6

S/. 14.00 112

S/. 8,010.00

P*,(*- S/.

S/. 175.00

S/. 15.00

S/. 52.00

S/. 260.00

S/. 60.00

S/. 160.00


10/24

S/. 722.00

P*,(*- S/.

184.00

16.00

10

3

25

238.00


11/24


12/24


13/24

ILLA

O


14/24


15/24


16/24


17/24

&2/DIA -

UND/DIA 0 +')

&L/DIA 1 2

&3/DIA 2 3

G/DIA 3 -'

T'/DIA 4


18/24

40

41

42

43

44

45

46

47

48

4

50

51

52

53

54

5556

57

58

5

60

61

62

63

64

6566

67

68

6

70

71

72

73

74


19/24


20/24


21/24

1 2 SOLDADORA &IG 0.1

2 3 SOLDADORA TIG 0.15

3 4 SOLDADORA ELECTRICA 0.2

4 5 A&OLADORA DE 4" 0.25



7 8 CO&PRENSOR 3/4 !P 0.4

8 CO&PRENSOR 1 !P 0.45

10 CO&PRENSOR DE 2.5 !P 0.5

10 TALADRO 1/2" C!UC 0.55

11 1 TALADRO PERCUTOR 0.6

12 2 ANDA&IOS 0.65

13 3 ANDA&IOS LA>ER 0.7

14 4 TEODOLITO 0.75

15 5 ESTAC TOTAL 0.8

16 6 GPS 0.85

17 7 NI;EL ING. 0.

18 8 TRO&PO &ESCLADO 0.5

1 ;IBRADORA 1

20 10 SUNC!O ISA#E CONCRET 2

21 GRUA 322 4

23 5

24 6

25 7

26 8

27

28 10

2 11

30 12

31 1332 14

33 15

34 16

35 17

36 18

37 1

38 20

3

40

41

42


22/24

43

44

45

46

47

48

4

50 COSTO M. LINEAL

51 COSTO M2

52 COSTO UND

53 COSTO !

54 COSTO TONELADA

55 COSTO DOCENA

56

57

585

60

61

62

63

64

65

66

67

686

70

71

72

73

74

75

76

77

787

80

81

82

83

84

85

86

87

888

0


23/24

1

2

3

4

5

6

7

8

100

101

102

103

104

105

106

107

108

10

110

111

112

113

114

115

116

117

118

11

120

121

122

123

124

125

126

127

128

12

130

131

132

133

134

135

136

137

138


24/24

13

140

141

142

143

144

145

146

147

148

14

150

151

152

153

154

155

156

157

158

15

160

PRESUP. TECHO.xlsx

Documents

Transcript of PRESUP. TECHO.xlsx