apu tratamiento termico 2013 (version 1)

28
PWHT CONO 15% 15% Descripcion Cantidad UND Bs./und TOTAL DIRECTO ADM UTILIDAD GRAN TOTAL hotel 7.00 56.00 und 1,200.00 67,200.00 10,080.00 11,592.00 88,872.00 viaticos 12.00 96.00 und 500.00 48,000.00 7,200.00 8,280.00 63,480.00 T/C 250.00 250.00 pie 16.00 4,000.00 600.00 690.00 5,290.00 clavo 250.00 250.00 und 3.00 750.00 112.50 129.38 991.88 arandela 250.00 250.00 und 3.00 750.00 112.50 129.38 991.88 fibra 12.00 12.00 und 1,200.00 14,400.00 2,160.00 2,484.00 19,044.00 Examinacines medicas 12.00 12.00 und 1,500.00 18,000.00 2,700.00 3,105.00 23,805.00 EPP Diario, tapones aud, guante 12.00 96.00 diario 60.00 5,760.00 864.00 993.60 7,617.60 EPP bragas, casco, botas,etc 12.00 12.00 und 8,000.00 96,000.00 14,400.00 16,560.00 126,960.00 detector de H2S 3.00 3.00 und 3,000.00 9,000.00 1,350.00 1,552.50 11,902.50 detector de CO2 3.00 3.00 und 3,000.00 9,000.00 1,350.00 1,552.50 11,902.50 hidratacion 12.00 60.00 diario 60.00 3,600.00 540.00 621.00 4,761.00 Supervisor oper 2.00 6.00 hombre/dia 1,200.00 7,200.00 1,080.00 1,242.00 9,522.00 Sobre tiempo supervisor 8.00 24.00 hora 100.00 2,400.00 360.00 414.00 3,174.00 inspector sha 2.00 6.00 hombre/dia 1,000.00 6,000.00 900.00 1,035.00 7,935.00 Sobre tiempo sha 8.00 24.00 hora 95.00 2,280.00 342.00 393.30 3,015.30 Tecnico Nivel 2 4.00 12.00 hombre/dia 1,350.00 16,200.00 2,430.00 2,794.50 21,424.50 Sobre tiempo Tec nivel 2 16.00 48.00 hora 100.00 4,800.00 720.00 828.00 6,348.00 Tecnico Nivel 1 4.00 12.00 hombre/dia 1,000.00 12,000.00 1,800.00 2,070.00 15,870.00 Sobre tiempo Tec nivel 1 16.00 48.00 hora 95.00 4,560.00 684.00 786.60 6,030.60 Equipo maquinas seis vias 5.00 15.00 dia 2,000.00 30,000.00 4,500.00 5,175.00 39,675.00 generador 3.00 9.00 dia 7,000.00 63,000.00 9,450.00 10,867.50 83,317.50 Tachonadora 1.00 3.00 dia 1,000.00 3,000.00 450.00 517.50 3,967.50 Tau 2.00 6.00 dia 20.00 120.00 18.00 20.70 158.70 Esmeril 2.00 6.00 dia 20.00 120.00 18.00 20.70 158.70 Graficador 2.00 6.00 dia 400.00 2,400.00 360.00 414.00 3,174.00 comedor 1.00 15.00 dia 1,500.00 22,500.00 3,375.00 3,881.25 29,756.25 trailer de oficina 1.00 15.00 dia 1,500.00 22,500.00 3,375.00 3,881.25 29,756.25 banos 3.00 45.00 dia 560.00 25,200.00 3,780.00 4,347.00 33,327.00 movilizacion 2.00 2.00 und 20,000.00 40,000.00 6,000.00 6,900.00 52,900.00 camion gas oil 1.00 15.00 diario 5,000.00 75,000.00 11,250.00 12,937.50 99,187.50 camion 350 1.00 8.00 diario 1,200.00 9,600.00 1,440.00 1,656.00 12,696.00 camioneta 3.00 24.00 diario 1,000.00 24,000.00 3,600.00 4,140.00 31,740.00 Cantidad Total

Upload: elizabeth-victoria-martinez

Post on 15-Nov-2015

218 views

Category:

Documents


3 download

DESCRIPTION

Análisis de Precio Unitario de Tratamiento Térmico

TRANSCRIPT

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