Costos De Campamenos
Páginas: 6 (1296 palabras)
Publicado: 12 de enero de 2013
Obra Cliente Contratista
: Campamento - Carretera Cajamarca-Celendin-Balsas : Cosapi S.A. : Coper Contratistas Generales S.A.C.
PRESUPUESTO
Item Descripción Vivienda Módulo L1 01 und 79.38 S/. Vivienda Módulo L2 01 und 79.38 S/. Vivienda Módulo L3 01 und 371.50 S/. Vivienda Módulo Obreros 01 und 246.47 S/. Vivienda Módulo Obreros 01 und 246.47 S/. Módulo Oficina 01 und 203.61 S/. ComedorObreros 01 und 171.99 S/. Comedor Empleados 01 und 132.30 S/. Módulo Laboratorio 01 und 79.38 S/. Módulo Tópico 01 und 105.84 S/. Total
Area útil
1,716.32 S/.
1.00 1.01 1.02 1.03 1.04
Obras preliminares Movilización/desmovilización y flete prefabricado Trazo y replanteo Servicios higiénicos Almacén - limpieza de obra - guardianía
3,587.98 119.07 238.14 317.52 4,263 53.70 10,962.3812,343.59 1,611.41 460.40 3,611.79 1,349.46 1,984.50 625.12 2,381.40 1,270.08 4,762.80 2,400.00 2,540.16 46,303 583.31 1,519.33 3,038.67 593.76 1,111.32 446.51 1,417.50 1,135.13 2,706.86 1,555.85 238.14 13,763 173.38
3,587.98 119.07 238.14 317.52 4,263 53.70 10,962.38 12,343.59 1,611.41 460.40 3,611.79 1,349.46 1,984.50 625.12 2,381.40 1,270.08 4,762.80 2,400.00 2,540.16 46,303 583.31 1,519.333,038.67 593.76 1,111.32 446.51 1,417.50 1,135.13 2,706.86 1,555.85 238.14 13,763 173.38
16,791.80 557.25 1,114.50 1,486.00 19,950 53.70 51,304.15 57,768.25 7,541.45 2,154.70 16,903.25 6,315.50 9,287.50 6,001.13 10,607.52 5,944.00 18,575.00 14,400.00 11,888.00 218,690 588.67 7,110.51 14,221.02 2,778.82 5,201.00 4,286.52 6,888.00 5,312.45 12,668.15 7,281.40 1,114.50 66,862 179.98
11,140.44369.71 739.41 985.88 13,235 53.70 31,079.87 35,861.39 5,003.34 1,429.53 11,214.39 3,037.50 4,189.99 6,161.75 625.12 2,182.95 3,943.52 12,323.50 6,000.00 12,323.50 135,376 549.26 4,717.44 9,434.87 1,843.60 3,450.58 446.51 1,417.50 3,524.52 4,565.86 739.41 30,140 122.29
11,140.44 369.71 739.41 985.88 13,235 53.70 31,079.87 35,861.39 5,003.34 1,429.53 11,214.39 3,037.50 4,189.99 6,161.75 625.122,182.95 3,943.52 12,323.50 6,000.00 12,323.50 135,376 549.26 4,717.44 9,434.87 1,843.60 3,450.58 446.51 1,417.50 3,524.52 4,565.86 739.41 30,140 122.29
9,203.17 305.42 610.83 814.44 10,934 53.70 28,118.54 31,661.36 4,133.28 1,180.94 9,264.26 3,461.37 5,090.25 500.09 192.50 3,257.76 7,126.35 6,515.52 100,502 493.60 3,897.10 7,794.19 1,523.00 2,850.54 357.21 125.00 2,911.62 4,092.56 3,990.76 610.8328,153 138.27
7,773.95 257.99 515.97 687.96 9,236 53.70 21,687.94 25,024.55 3,491.40 997.54 7,825.55 2,923.83 4,299.75
5,979.96 198.45 396.90 529.20 7,105 53.70 16,683.03 19,249.65 2,685.69 767.34 6,019.65 2,249.10 3,307.50
3,587.98 119.07 238.14 317.52 4,263 53.70 10,009.82 11,549.79 1,611.41 460.40 3,611.79 1,349.46 1,984.50
4,783.97 158.76 317.52 423.36 5,684 53.70 13,346.42 15,399.722,148.55 613.87 4,815.72 1,799.28 2,646.00
77,577.67 2,574.50 5,148.96 6,865.28 92,166 53.70 225,234.40 257,063.28 34,841.28 9,954.65 78,092.58 6,075.00 29,177.44 42,908.00 9,001.70 21,776.72 27,461.12 71,119.45 34,800.00 63,795.16 911,301 530.96 32,850.37 65,700.74 12,838.07 24,028.48 6,429.77 12,683.00 24,543.36 30,418.04 33,109.97 5,148.96 247,751 144.35
2.00 2.01 2.02 2.03 2.04 2.052.06 2.07 2.08 2.09 2.10 2.11 2.12 2.13 2.14 2.15 2.16
Prefabricado Estructura metálica Carpintería de madera Lana de vidrio Pernería Cobertura Divisiones de sshh (tubo aluminio y melamine) Ventanas de aluminio Muros de albañilería Piso de cemento semipulido sin colorear Piso cerámico Piso viníilico Zócalo cerámico Pintura Instalaciones sanitarias Calentador eléctrico (thermas) Instalacioneseléctricas
462.00 2,751.84 5,159.70 1,200.00 5,503.68 81,328 472.86 3,291.89 6,583.78 1,286.49 2,407.86
462.00 2,116.80 3,969.00 1,200.00 4,233.60 62,943 475.76 2,532.22 5,064.44 989.60 1,852.20
462.00 1,270.08
2,540.16 34,849 439.02 1,519.33 3,038.67 593.76 1,111.32
462.00 1,693.44 2,116.80 1,200.00 3,386.88 49,629 468.90 2,025.78 4,051.56 791.68 1,481.76
3.00 3.01 3.02 3.03 3.04...
: Campamento - Carretera Cajamarca-Celendin-Balsas : Cosapi S.A. : Coper Contratistas Generales S.A.C.
PRESUPUESTO
Item Descripción Vivienda Módulo L1 01 und 79.38 S/. Vivienda Módulo L2 01 und 79.38 S/. Vivienda Módulo L3 01 und 371.50 S/. Vivienda Módulo Obreros 01 und 246.47 S/. Vivienda Módulo Obreros 01 und 246.47 S/. Módulo Oficina 01 und 203.61 S/. ComedorObreros 01 und 171.99 S/. Comedor Empleados 01 und 132.30 S/. Módulo Laboratorio 01 und 79.38 S/. Módulo Tópico 01 und 105.84 S/. Total
Area útil
1,716.32 S/.
1.00 1.01 1.02 1.03 1.04
Obras preliminares Movilización/desmovilización y flete prefabricado Trazo y replanteo Servicios higiénicos Almacén - limpieza de obra - guardianía
3,587.98 119.07 238.14 317.52 4,263 53.70 10,962.3812,343.59 1,611.41 460.40 3,611.79 1,349.46 1,984.50 625.12 2,381.40 1,270.08 4,762.80 2,400.00 2,540.16 46,303 583.31 1,519.33 3,038.67 593.76 1,111.32 446.51 1,417.50 1,135.13 2,706.86 1,555.85 238.14 13,763 173.38
3,587.98 119.07 238.14 317.52 4,263 53.70 10,962.38 12,343.59 1,611.41 460.40 3,611.79 1,349.46 1,984.50 625.12 2,381.40 1,270.08 4,762.80 2,400.00 2,540.16 46,303 583.31 1,519.333,038.67 593.76 1,111.32 446.51 1,417.50 1,135.13 2,706.86 1,555.85 238.14 13,763 173.38
16,791.80 557.25 1,114.50 1,486.00 19,950 53.70 51,304.15 57,768.25 7,541.45 2,154.70 16,903.25 6,315.50 9,287.50 6,001.13 10,607.52 5,944.00 18,575.00 14,400.00 11,888.00 218,690 588.67 7,110.51 14,221.02 2,778.82 5,201.00 4,286.52 6,888.00 5,312.45 12,668.15 7,281.40 1,114.50 66,862 179.98
11,140.44369.71 739.41 985.88 13,235 53.70 31,079.87 35,861.39 5,003.34 1,429.53 11,214.39 3,037.50 4,189.99 6,161.75 625.12 2,182.95 3,943.52 12,323.50 6,000.00 12,323.50 135,376 549.26 4,717.44 9,434.87 1,843.60 3,450.58 446.51 1,417.50 3,524.52 4,565.86 739.41 30,140 122.29
11,140.44 369.71 739.41 985.88 13,235 53.70 31,079.87 35,861.39 5,003.34 1,429.53 11,214.39 3,037.50 4,189.99 6,161.75 625.122,182.95 3,943.52 12,323.50 6,000.00 12,323.50 135,376 549.26 4,717.44 9,434.87 1,843.60 3,450.58 446.51 1,417.50 3,524.52 4,565.86 739.41 30,140 122.29
9,203.17 305.42 610.83 814.44 10,934 53.70 28,118.54 31,661.36 4,133.28 1,180.94 9,264.26 3,461.37 5,090.25 500.09 192.50 3,257.76 7,126.35 6,515.52 100,502 493.60 3,897.10 7,794.19 1,523.00 2,850.54 357.21 125.00 2,911.62 4,092.56 3,990.76 610.8328,153 138.27
7,773.95 257.99 515.97 687.96 9,236 53.70 21,687.94 25,024.55 3,491.40 997.54 7,825.55 2,923.83 4,299.75
5,979.96 198.45 396.90 529.20 7,105 53.70 16,683.03 19,249.65 2,685.69 767.34 6,019.65 2,249.10 3,307.50
3,587.98 119.07 238.14 317.52 4,263 53.70 10,009.82 11,549.79 1,611.41 460.40 3,611.79 1,349.46 1,984.50
4,783.97 158.76 317.52 423.36 5,684 53.70 13,346.42 15,399.722,148.55 613.87 4,815.72 1,799.28 2,646.00
77,577.67 2,574.50 5,148.96 6,865.28 92,166 53.70 225,234.40 257,063.28 34,841.28 9,954.65 78,092.58 6,075.00 29,177.44 42,908.00 9,001.70 21,776.72 27,461.12 71,119.45 34,800.00 63,795.16 911,301 530.96 32,850.37 65,700.74 12,838.07 24,028.48 6,429.77 12,683.00 24,543.36 30,418.04 33,109.97 5,148.96 247,751 144.35
2.00 2.01 2.02 2.03 2.04 2.052.06 2.07 2.08 2.09 2.10 2.11 2.12 2.13 2.14 2.15 2.16
Prefabricado Estructura metálica Carpintería de madera Lana de vidrio Pernería Cobertura Divisiones de sshh (tubo aluminio y melamine) Ventanas de aluminio Muros de albañilería Piso de cemento semipulido sin colorear Piso cerámico Piso viníilico Zócalo cerámico Pintura Instalaciones sanitarias Calentador eléctrico (thermas) Instalacioneseléctricas
462.00 2,751.84 5,159.70 1,200.00 5,503.68 81,328 472.86 3,291.89 6,583.78 1,286.49 2,407.86
462.00 2,116.80 3,969.00 1,200.00 4,233.60 62,943 475.76 2,532.22 5,064.44 989.60 1,852.20
462.00 1,270.08
2,540.16 34,849 439.02 1,519.33 3,038.67 593.76 1,111.32
462.00 1,693.44 2,116.80 1,200.00 3,386.88 49,629 468.90 2,025.78 4,051.56 791.68 1,481.76
3.00 3.01 3.02 3.03 3.04...
Leer documento completo
Regístrate para leer el documento completo.