Documente Academic
Documente Profesional
Documente Cultură
PROYECTO: Instalaciones para la Exportacin e Importacin de Concentrado Fase I - Patio Puerto Ilo
CONTRATO N3211-96
LUGAR:
ILO
FECHA:
11/7/2013
ITEM
DESCRIPCION DE PARTIDAS
METRADO
UNID
LABOR
HERRAM. Y EQUIPOS
SUBTOTAL PRECIO
UNITARIO
COSTO DE LABOR
TOTAL
COSTO DE
HERRAMIENTAS Y
EQUIPOS TOTAL
SUPERV.
GAST.GEN
12%
UTILIDAD
FINANC.
TOTAL
TOTAL
INDIRECTOS
PRECIO
19%
MATERIALES
UNITARIO
COSTO DE
TOTAL
MATERIAL
PRECIO UNIT.
TOTAL
C/MATERIAL
COSTO INSTALACIN
COSTO SUMINISTRO
COSTO TOTAL
COBERTURAS
01.04.06
01.04.06.01
6,258.00
M2
10.23
$21.63
$71,354.97
$64,014.81
$2.69
$4.04
$0.00
$0.00
$42,116.34
$28.36
$30.59
$191,426.08
$58.95
$177,486.13
$191,426.08
$368,912.21
01.04.06.02
5,707.00
M2
6.31
9.50
$15.81
$35,996.59
$54,230.54
$1.97
$2.95
$0.00
$0.00
$28,078.44
$20.73
$23.74
$135,494.24
$44.47
$118,305.58
$135,494.24
$253,799.82
01.04.06.03
1,933.00
M2
10.47
10.10
$20.57
$20,243.06
$19,525.13
$2.56
$3.85
$0.00
$0.00
$12,390.53
$26.98
$31.49
$60,867.41
$58.47
$52,158.72
$60,867.42
$113,026.14
01.04.06.04
1,423.00
M2
5.04
7.66
$12.70
$7,174.30
$10,893.38
$1.58
$2.37
$0.00
$0.00
$5,620.85
$16.65
$25.96
$36,943.28
$42.61
$23,688.53
$36,943.28
11.40
15,321.00
371,638.96
424,731.02
$60,631.81
796,369.98
DESCRIPCION DE PARTIDAS
METRADO
UNID
LABOR
HERRAM. Y EQUIPOS
SUBTOTAL PRECIO
UNITARIO
COSTO DE LABOR
TOTAL
COSTO DE
HERRAMIENTAS Y
EQUIPOS TOTAL
SUPERV.
GAST.GEN
12%
19%
UTILIDAD
FINANC.
TOTAL
INDIRECTOS
TOTAL
PRECIO
MATERIALES
UNITARIO
COSTO DE
TOTAL
MATERIAL
PRECIO UNIT.
TOTAL
C/MATERIAL
COSTO INSTALACIN
COSTO SUMINISTRO
COSTO TOTAL
COBERTURAS
01.04.06
01.04.06.01
9,148.71
M2
11.40
01.04.06.02
2,816.29
M2
7.24
01.04.06.03
340.42
M2
10.47
01.04.06.04
3,015.58
M2
5.78
10.23
10.89
10.10
8.83
$21.63
$104,315.43
$93,584.68
$2.69
$4.04
$0.00
$0.00
$61,570.81
$28.36
$30.59
$279,850.06
$58.95
$259,470.93
$279,850.06
$539,320.99
$18.13
$20,388.87
$30,674.44
$2.26
$3.39
$0.00
$0.00
$15,912.03
$23.78
33.66
$94,796.32
$57.44
$66,975.35
$94,796.32
$161,771.67
$20.57
$3,565.00
$3,438.56
$2.56
$3.85
$0.00
$0.00
$2,182.09
$26.98
$31.49
$10,719.34
$58.47
$9,185.65
$10,719.34
$19,904.99
$14.61
$17,429.64
$26,615.83
$1.82
$2.73
$0.00
$0.00
$13,720.88
$19.16
33.66
$101,504.42
$52.82
$57,766.36
$101,504.42
$159,270.78
15,321.00
CONSIDERACIONES PARA EL CAMBIO DEL COSTO
- Se ha variado la disposicin; segn los planos: 3211-4-727 en Rev. 2; 3211-4-728 en Rev. 1; 3211-4-729 en Rev. 2; 3211-4-730 en Rev. 1; 3211-4-731 en Rev. 2.
393,398.29
486,870.14
INCREMENTO EN EL COSTO
880,268.43
83,898.45