apu tratamiento termico 2013 (version 1)

pwht prehat cono nuevoPWHT CONO15%15%DescripcionCantidadCantidad TotalUNDBs./undTOTAL DIRECTOADMUTILIDADGRAN TOTALhotel7.0056.00und1,200.0067,200.0010,080.0011,592.0088,872.00viaticos12.0096.00und500.0048,000.007,200.008,280.0063,480.00T/C250.00250.00pie16.004,000.00600.00690.005,290.00clavo250.00250.00und3.00750.00112.50129.38991.88arandela250.00250.00und3.00750.00112.50129.38991.88fibra12.0012.00und1,200.0014,400.002,160.002,484.0019,044.00Examinacines medicas12.0012.00und1,500.0018,000.002,700.003,105.0023,805.00EPP Diario, tapones aud, guantes12.0096.00diario60.005,760.00864.00993.607,617.60EPP bragas, casco, botas,etc12.0012.00und8,000.0096,000.0014,400.0016,560.00126,960.00detector de H2S3.003.00und3,000.009,000.001,350.001,552.5011,902.50detector de CO23.003.00und3,000.009,000.001,350.001,552.5011,902.50hidratacion12.0060.00diario60.003,600.00540.00621.004,761.00Supervisor oper2.006.00hombre/dia1,200.007,200.001,080.001,242.009,522.00Sobre tiempo supervisor8.0024.00hora100.002,400.00360.00414.003,174.00inspector sha2.006.00hombre/dia1,000.006,000.00900.001,035.007,935.00Sobre tiempo sha8.0024.00hora95.002,280.00342.00393.303,015.30Tecnico Nivel 24.0012.00hombre/dia1,350.0016,200.002,430.002,794.5021,424.50Sobre tiempo Tec nivel 216.0048.00hora100.004,800.00720.00828.006,348.00Tecnico Nivel 14.0012.00hombre/dia1,000.0012,000.001,800.002,070.0015,870.00Sobre tiempo Tec nivel 116.0048.00hora95.004,560.00684.00786.606,030.60Equipo maquinas seis vias5.0015.00dia2,000.0030,000.004,500.005,175.0039,675.00generador3.009.00dia7,000.0063,000.009,450.0010,867.5083,317.50Tachonadora1.003.00dia1,000.003,000.00450.00517.503,967.50Tau2.006.00dia20.00120.0018.0020.70158.70Esmeril2.006.00dia20.00120.0018.0020.70158.70Graficador2.006.00dia400.002,400.00360.00414.003,174.00comedor1.0015.00dia1,500.0022,500.003,375.003,881.2529,756.25trailer de oficina1.0015.00dia1,500.0022,500.003,375.003,881.2529,756.25banos3.0045.00dia560.0025,200.003,780.004,347.0033,327.00movilizacion2.002.00und20,000.0040,000.006,000.006,900.0052,900.00camion gas oil1.0015.00diario5,000.0075,000.0011,250.0012,937.5099,187.50camion 3501.008.00diario1,200.009,600.001,440.001,656.0012,696.00camioneta3.0024.00diario1,000.0024,000.003,600.004,140.0031,740.00649,340.0097,401.00112,011.16858,752.16UNIDADESDIASH/DIAH/MAQUINASMAQUINA DE TRATAMIENTO TERMICO5.004.0024.00480.00(A)TOTAL OFERTA858,752.16(B)Bs. Hora Equipo1,789.07(B) / (A)Bs 3,435,008.64$798,839.22

PREHeatPreHeat15%15%DescripcionCantidadCantidad TotalUNDBs./undTOTAL DIRECTOADMUTILIDADGRAN TOTALhotel2.001.00und1,200.001,200.00180.00207.001,587.00viaticos4.001.00und500.00500.0075.0086.25661.25T/C50.00100.00pie16.001,600.00240.00276.002,116.00Fibra1.001.00und2,600.002,600.00390.00448.503,438.50Examinacines medicas4.004.00und1,000.004,000.00600.00690.005,290.00EPP Diario, tapones aud, guantes4.004.00diario60.00240.0036.0041.40317.40EPP bragas, casco, botas,etc4.004.00und2,000.008,000.001,200.001,380.0010,580.00detector de H2S1.001.00und3,000.003,000.00450.00517.503,967.50detector de CO21.001.00und3,000.003,000.00450.00517.503,967.50hidratacion4.004.00diario60.00240.0036.0041.40317.40Supervisor oper1.001.00hombre/dia1,200.001,200.00180.00207.001,587.00Sobre tiempo supervisor4.004.00hora100.00400.0060.0069.00529.00inspector sha1.001.00hombre/dia1,000.001,000.00150.00172.501,322.50Sobre tiempo sha4.004.00hora95.00380.0057.0065.55502.55Tecnico Nivel 21.001.00hombre/dia1,350.001,350.00202.50232.881,785.38Sobre tiempo Tec nivel 24.004.00hora100.00400.0060.0069.00529.00Tecnico Nivel 11.001.00hombre/dia1,000.001,000.00150.00172.501,322.50Sobre tiempo Tec nivel 14.004.00hora95.00380.0057.0065.55502.55Equipo maquinas seis vias2.002.00dia2,200.004,400.00660.00759.005,819.00Tau1.001.00dia20.0020.003.003.4526.45Esmeril1.001.00dia20.0020.003.003.4526.45Graficador1.001.00dia200.00200.0030.0034.50264.50camioneta1.001.00diario1,200.001,200.00180.00207.001,587.0036,330.005,449.506,266.9348,046.43UNIDADESDIASH/DIAH/MAQUINASMAQUINA DE TRATAMIENTO TERMICO2.001.0024.0048.00(A)TOTAL OFERTA48,046.43(B)Bs. Hora Equipo1,000.97(B) / (A)Bs 230,392.73$36,570.27

DHT adDHT15%15%DescripcionCantidadCantidad TotalUNDBs./undTOTAL DIRECTOADMUTILIDADGRAN TOTALhotel4.001.00und1,200.001,200.00180.00207.001,587.00viaticos6.001.00und500.00500.0075.0086.25661.25T/C100.00100.00pie16.001,600.00240.00276.002,116.00clavo300.00300.00und3.00900.00135.00155.251,190.25arandela300.00300.00und3.00900.00135.00155.251,190.25Fibra4.004.00und1,200.004,800.00720.00828.006,348.00EPP Diario, tapones aud, guantes6.006.00diario60.00360.0054.0062.10476.10hidratacion6.006.00diario60.00360.0054.0062.10476.10Supervisor oper1.001.00hombre/dia1,200.001,200.00180.00207.001,587.00Sobre tiempo supervisor8.008.00hora100.00800.00120.00138.001,058.00inspector sha1.001.00hombre/dia1,000.001,000.00150.00172.501,322.50Sobre tiempo sha8.008.00hora95.00760.00114.00131.101,005.10Tecnico Nivel 22.002.00hombre/dia1,350.002,700.00405.00465.753,570.75Sobre tiempo Tec nivel 28.008.00hora100.00800.00120.00138.001,058.00Tecnico Nivel 12.002.00hombre/dia1,000.002,000.00300.00345.002,645.00Sobre tiempo Tec nivel 18.008.00hora95.00760.00114.00131.101,005.10Equipo maquinas seis vias2.002.00dia2,000.004,000.00600.00690.005,290.00generador1.001.00dia7,000.007,000.001,050.001,207.509,257.50Tachonadora1.001.00dia1,000.001,000.00150.00172.501,322.50Tau1.001.00dia20.0020.003.003.4526.45Esmeril1.001.00dia20.0020.003.003.4526.45Graficador1.001.00dia400.00400.0060.0069.00529.00comedor1.001.00dia1,500.001,500.00225.00258.751,983.75trailer de oficina1.001.00dia1,500.001,500.00225.00258.751,983.75banos3.003.00dia560.001,680.00252.00289.802,221.80camion gas oil1.001.00diario5,000.005,000.00750.00862.506,612.50camion 3501.001.00diario1,200.001,200.00180.00207.001,587.00camioneta2.002.00diario1,000.002,000.00300.00345.002,645.0045,960.006,894.007,928.1060,782.10UNIDADESDIASH/DIAH/MAQUINASMAQUINA DE TRATAMIENTO TERMICO2.001.0024.0048.00(A)TOTAL OFERTA60,782.10(B)Bs. Hora Equipo1,266.29(B) / (A)Bs 182,346.30$42,406.12

pwht cedeno nuevoPWHT Cedeno15%15%DescripcionCantidadCantidad TotalUNDBs./undTOTAL DIRECTOADMUTILIDADGRAN TOTALhotel15.00225.00und1,200.00270,000.0040,500.0046,575.00357,075.00viaticos25.00375.00und500.00187,500.0028,125.0032,343.75247,968.75T/C250.00250.00pie16.004,000.00600.00690.005,290.00clavo500.00500.00und3.001,500.00225.00258.751,983.75arandela500.00500.00und3.001,500.00225.00258.751,983.75fibra50.0050.00und2,500.00125,000.0018,750.0021,562.50165,312.50Examinacines medicas24.0024.00und1,500.0036,000.005,400.006,210.0047,610.00EPP Diario, tapones aud, guantes20.00160.00diario60.009,600.001,440.001,656.0012,696.00EPP bragas, casco, botas,etc24.0024.00und8,000.00192,000.0028,800.0033,120.00253,920.00detector de H2S3.003.00und3,000.009,000.001,350.001,552.5011,902.50detector de CO23.003.00und3,000.009,000.001,350.001,552.5011,902.50hidratacion20.00300.00diario50.0015,000.002,250.002,587.5019,837.50Supervisor oper2.0030.00hombre/dia1,200.0036,000.005,400.006,210.0047,610.00Sobre tiempo supervisor8.00120.00hora100.0012,000.001,800.002,070.0015,870.00inspector sha2.0030.00hombre/dia1,000.0030,000.004,500.005,175.0039,675.00Sobre tiempo sha8.00120.00hora95.0011,400.001,710.001,966.5015,076.50Tecnico Nivel 210.00150.00hombre/dia1,350.00202,500.0030,375.0034,931.25267,806.25Sobre tiempo Tec nivel 240.00600.00hora100.0060,000.009,000.0010,350.0079,350.00Tecnico Nivel 110.00150.00hombre/dia1,000.00150,000.0022,500.0025,875.00198,375.00Sobre tiempo Tec nivel 140.00600.00hora95.0057,000.008,550.009,832.5075,382.50Equipo maquinas seis vias30.0090.00dia2,000.00180,000.0027,000.0031,050.00238,050.00generador0.000.00dia7,000.000.000.000.000.00Tachonadora1.003.00dia1,000.003,000.00450.00517.503,967.50Tau2.006.00dia20.00120.0018.0020.70158.70Esmeril2.006.00dia20.00120.0018.0020.70158.70Graficador8.0024.00dia400.009,600.001,440.001,656.0012,696.00comedor1.0015.00dia1,500.0022,500.003,375.003,881.2529,756.25trailer de oficina1.0015.00dia1,500.0022,500.003,375.003,881.2529,756.25banos3.0045.00dia560.0025,200.003,780.004,347.0033,327.00movilizacion4.004.00und80,000.00320,000.0048,000.0055,200.00423,200.00camion gas oil1.0015.00diario5,000.0075,000.0011,250.0012,937.5099,187.50camion 3501.008.00diario1,200.009,600.001,440.001,656.0012,696.00camioneta3.0045.00diario1,000.0045,000.006,750.007,762.5059,512.502,131,640.00319,746.00367,707.902,819,093.90UNIDADESDIASH/DIAH/MAQUINASMAQUINA DE TRATAMIENTO TERMICO30.0015.0024.0010,800.00(A)TOTAL OFERTA2,819,093.90(B)Bs. Hora Equipo261.03(B) / (A)Bs 11,276,375.60$2,622,412.93

pwht 2013 octPWHT 10/10/201315%15%DescripcionCantidadCantidad TotalUNDBs./undTOTAL DIRECTOADMUTILIDADGRAN TOTALhotel15.00225.00und1,600.00360,000.0054,000.0062,100.00476,100.00viaticos25.00375.00und700.00262,500.0039,375.0045,281.25347,156.25T/C250.00250.00pie42.0010,500.001,575.001,811.2513,886.25clavo500.00500.00und9.004,500.00675.00776.255,951.25arandela500.00500.00und9.004,500.00675.00776.255,951.25fibra50.0050.00und2,500.00125,000.0018,750.0021,562.50165,312.50Examinacines medicas24.0024.00und5,000.00120,000.0018,000.0020,700.00158,700.00EPP Diario, tapones aud, guantes20.00160.00diario100.0016,000.002,400.002,760.0021,160.00EPP bragas, casco, botas,etc24.0024.00und16,000.00384,000.0057,600.0066,240.00507,840.00detector de H2S3.003.00und8,000.0024,000.003,600.004,140.0031,740.00detector de CO23.003.00und8,000.0024,000.003,600.004,140.0031,740.00hidratacion20.00300.00diario80.0024,000.003,600.004,140.0031,740.00Supervisor oper2.0030.00hombre/dia1,200.0036,000.005,400.006,210.0047,610.00Sobre tiempo supervisor8.00120.00hora100.0012,000.001,800.002,070.0015,870.00inspector sha2.0030.00hombre/dia1,000.0030,000.004,500.005,175.0039,675.00Sobre tiempo sha8.00120.00hora95.0011,400.001,710.001,966.5015,076.50Tecnico Nivel 210.00150.00hombre/dia1,350.00202,500.0030,375.0034,931.25267,806.25Sobre tiempo Tec nivel 240.00600.00hora100.0060,000.009,000.0010,350.0079,350.00Tecnico Nivel 110.00150.00hombre/dia1,000.00150,000.0022,500.0025,875.00198,375.00Sobre tiempo Tec nivel 140.00600.00hora95.0057,000.008,550.009,832.5075,382.50Equipo maquinas seis vias28.0084.00dia4,000.00336,000.0050,400.0057,960.00444,360.00generador0.000.00dia7,000.000.000.000.000.00Tachonadora1.003.00dia1,500.004,500.00675.00776.255,951.25Tau2.006.00dia50.00300.0045.0051.75396.75Esmeril2.006.00dia80.00480.0072.0082.80634.80Graficador8.0024.00dia800.0019,200.002,880.003,312.0025,392.00comedor1.0015.00dia2,500.0037,500.005,625.006,468.7549,593.75trailer de oficina1.0015.00dia3,500.0052,500.007,875.009,056.2569,431.25banos3.0045.00dia560.0025,200.003,780.004,347.0033,327.00movilizacion4.004.00und120,000.00480,000.0072,000.0082,800.00634,800.00camion gas oil1.0015.00diario8,000.00120,000.0018,000.0020,700.00158,700.00camion 3501.008.00diario2,500.0020,000.003,000.003,450.0026,450.00camioneta3.0045.00diario1,800.0081,000.0012,150.0013,972.50107,122.503,094,580.00464,187.00533,815.054,092,582.05UNIDADESDIASH/DIAH/MAQUINASMAQUINA DE TRATAMIENTO TERMICO28.0015.0024.0010,080.00(A)TOTAL OFERTA4,092,582.05(B)Bs. Hora Equipo406.01(B) / (A)Bs 16,370,328.20$3,807,053.07

Sheet3Material de ImportacinUS$Bs 6.30Bs 42.30T/C$0.94Bs 5.92Bs 39.76Washer$0.20Bs 1.26Bs 8.46Pin$0.17Bs 1.07Bs 7.19Barra Dureza$31.60Bs 199.08Bs 1,336.68

Sheet4Seguridad 10/10/201315%15%DescripcionCantidadCantidad TotalUNDBs./undTOTAL DIRECTOADMUTILIDADGRAN TOTALbraga nomex2.002.00UND2,500.005,000.000.000.005,000.00braga desechable1.001.00UND210.00210.000.000.00210.00mascarilla deagger1.001.00UND6,500.006,500.000.000.006,500.00casco msa1.001.00UND250.00250.000.000.00250.00guantes de cuero1.001.00UND165.00165.000.000.00165.00botas sicura1.001.00UND2,400.002,400.000.000.002,400.00tapones1.001.00UND12.0012.000.000.0012.00lentes1.001.00UND80.0080.000.000.0080.00mascarilla de humo metalico1.001.00UND250.00250.000.000.00250.00mascariila desechable1.001.00UND80.0080.000.000.0080.00cinta de acordonamiento1.001.00rollo200.00200.000.000.00200.0015,147.000.000.0015,147.00UNIDADESDIASH/DIA1.001.0024.0024.00(A)TOTAL OFERTA15,147.00(B)Bs. Hora631.13(B) / (A)nextintor 151.001.00UND1,600.001,600.000.000.001,600.00extintor 201.001.00UND1,900.001,900.000.000.001,900.00cinta de acordonamiento1.001.00rollo200.00200.000.000.00200.003,700.00