OK-PRESUP. ESCALERA.xlsx

8/16/2019 OK-PRESUP. ESCALERA.xlsx

1/28

CLIENTE :

DIRECCION :

TELEFONO :

OBRA :

PARTIDA ESCALERA CARACOL

JORNADA 8

RENDIMEINTO 1

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 TEE DE 2" X 1/8"

2.02 PLANCHA LISA DE 3/32"

2.03 TUBO INOX DE 1 1/2"

2.04 TUBO INOX DE 1/2"2.05 PLATINA DE 1" X 1/8"

3 CONSUMIBLES

3.01 GAS ARGON

3.02 LIJAS 40

3.03 THINER ACRILICO

3.04 SOLDADURA CELLOCORT !011 AP

3.05 DISCO DE CORTE DE 4" X 1/1!"


2/28

4 EQUIPOS

4.01 HERRAIENTAS ANUALES

4.02 SOLDADORA TIG

4.03 AOLADORA 4"

4.04 COPRENSORA 3/4" HP


3/28


4/28


5/28

COSTO UND

h/DIA

UNID/15

% PARTICIPACION

U#$%&% C'&%($))& C*$%&% P(+,$- S/.

0.10 0.80 S/. !.00

1.00 8.00 S/. 80.00

1.00 8.00 S/. !0.00

1.00 8.00 S/. 48.00

1.00 8.00 S/. 104.00

U#$%&% C'&%($))& C*$%&% P(+,$- S/.

) 22 S/. 20.00

'#% 2 S/. 120.00

) 4.83 S/. !0.00

) 0.5 S/. 25.00) 1 S/. 15.00

U#$%&% C'&%($))& C*$%&% P(+,$- S/.

3 2 S/. 40.00

'#% 10 S/. 2.00

)# 2 S/. 15.00

1 S/. 13.00

'#% 10 S/. 3.50


6/28

U#$%&% C'&%($))& C*$%&% P(+,$- S/.

O .00 2412.80

/ 0.00 1.00 8.00

/ 0.00 0.5 5.00

/ 0.00 0.5 3.00


7/28


8/28


9/28

CANTID

S/. 3,769.

RESUMENC.U#$*

U*$)$%&% 30

P&(,$&) S/. G.G+#+(&)+7 50

!.80 C.T-*&)!40.00

480.00 PUESTO LABORAL !ORA

384.00 PEON S/. !.00

832.00 OFICIAL S/. .50

OPERARIO S/. 10.00

2412." OPERARIO ESP. S/. 11.50SOLDADOR HOMOLOGADO S/. 13.00

P&(,$&) S/. ELECTRICISTA IND. S/. 12.00

S/. 440.00 CAPATAS S/. 12.00

S/. 240.00 ING CIVIL S/. 14.00

S/. 28.80

S/. 12.50S/. 15.00

#$ #&'() $*+&

S/. 997.3

P&(,$&) S/.

S/. 80.00

S/. 20.00

S/. 30.00

S/. 13.00

S/. 35.00

S/. 17".


10/28

P&(,$&) S/.

1!8.0

8.00

2.5

1.5

1".9


11/28


12/28


13/28

D JORNADA 6 CUADRILLA

RENDIIENTO

S/. 3!.00

S/. 1130.0

S/. 1884.50

S/. 6,7"4.19

DIA

48

!0

80

2

104

!

!

112

$


14/28


15/28


16/28


17/28

2/DIA

UND/DIA

L/DIA

3/DIA

G/DIA

T#/DIA

DOCENA/DIA

UNID/ES

UNID/SE

UNID/15

UND/10


18/28


19/28


20/28


21/28

0 1

5 1 2 SOLDADORA IG

! ) 2 3 SOLDADORA TIG

'#% 3 4 SOLDADORA ELECTRIC

8 2 4 5 AOLADORA DE 4"

3 5 ! AOLADORA DE !"

10 )# ! AOLADORA DE 8"

11 9&() 8 COPRENSOR 3/4 HP

12 ( 8 COPRENSOR 1 HP

13 10 COPRENSOR DE 2.5

14 &7 10 TALADRO 1/2" CHUC

15 / 11 TALADRO PERCUTOR

1! 12 ANDAIOS

1 13 ANDAIOS LA;ER

18 14 TEODOLITO

1 15 ESTAC< TOTAL

20 1! GPS

21 1 NI=EL ING.

22 18 TROPO ESCLADO

23 1 =IBRADORA

24 20 SUNCHO ISAJE CONCR

25 21 GRUA

2! 222 23

28 24

2 25

30 2!

31 2

32 28

33 2

34 30

35 31

3! 32

3 33

38 34

3 35

40 3!

41 3

42 38

43 3

44 40

45 41

4! 42

4 43


22/28

48 44

4 45

50 4!

51 4

52 48

53 4

54 50 COSTO M. LINEAL

55 51 COSTO M2

5! 52 COSTO UND

5 53 COSTO -

58 54 COSTO TONELADA

5 55 COSTO DOCENA

!0 5!

!1 5

!2 58

!3 5!4 !0

!5 !1

!! !2

! !3

!8 !4

! !5

0 !!

1 !

2 !8

3 !4 0

1

2

3

4

5

!

8

80

81

82

83

84

85

8!

8

88

80

1


23/28

2

3

4

5

!

8

100

101

102

103

104

105

10!

10

108

10

110

111

112

113

114

115

11!

11

118

11

120

121

122

123

124

125

12!

12

128

12

130

131

132

133

134

135

13!

13

138

13


24/28

140

141

142

143

144

145

14!

14

148

14

150

151

152

153

154

155

15!

15

158

15

1!0


25/28

0.1

0.15

0.2

0.25

0.3

0.35

0.4

0.45

P 0.5

0.55

0.!

0.!5

0.

0.5

0.8

0.85

0.

0.5

1

T 2

3

45

!

8

10

11

12

13

14

15

1!

1

18

1

20


26/28


27/28


28/28

OK-PRESUP. ESCALERA.xlsx

Documents

Transcript of OK-PRESUP. ESCALERA.xlsx