presup. techo.xlsx
TRANSCRIPT
-
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
-
8/16/2019 PRESUP. TECHO.xlsx
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
-
8/16/2019 PRESUP. TECHO.xlsx
3/24
-
8/16/2019 PRESUP. TECHO.xlsx
4/24
-
8/16/2019 PRESUP. TECHO.xlsx
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
-
8/16/2019 PRESUP. TECHO.xlsx
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
-
8/16/2019 PRESUP. TECHO.xlsx
7/24
-
8/16/2019 PRESUP. TECHO.xlsx
8/24
-
8/16/2019 PRESUP. TECHO.xlsx
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
-
8/16/2019 PRESUP. TECHO.xlsx
10/24
S/. 722.00
P*,(*- S/.
184.00
16.00
10
3
25
238.00
-
8/16/2019 PRESUP. TECHO.xlsx
11/24
-
8/16/2019 PRESUP. TECHO.xlsx
12/24
-
8/16/2019 PRESUP. TECHO.xlsx
13/24
ILLA
O
-
8/16/2019 PRESUP. TECHO.xlsx
14/24
-
8/16/2019 PRESUP. TECHO.xlsx
15/24
-
8/16/2019 PRESUP. TECHO.xlsx
16/24
-
8/16/2019 PRESUP. TECHO.xlsx
17/24
&2/DIA -
UND/DIA 0 +')
&L/DIA 1 2
&3/DIA 2 3
G/DIA 3 -'
T'/DIA 4
-
8/16/2019 PRESUP. TECHO.xlsx
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
-
8/16/2019 PRESUP. TECHO.xlsx
19/24
-
8/16/2019 PRESUP. TECHO.xlsx
20/24
-
8/16/2019 PRESUP. TECHO.xlsx
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
5 6 A&OLADORA DE 6" 0.3
6 7 A&OLADORA DE 8" 0.35
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
-
8/16/2019 PRESUP. TECHO.xlsx
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
-
8/16/2019 PRESUP. TECHO.xlsx
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
-
8/16/2019 PRESUP. TECHO.xlsx
24/24
13
140
141
142
143
144
145
146
147
148
14
150
151
152
153
154
155
156
157
158
15
160