Página : 1

Análisis de precios unitarios

Presupuesto 0102004 ALMACEN

ALMACEN DE PRE-EMBA
PRE-EMBARQUE
RQUE ELABORADO: Nildo Wilder Merino Cárdenas
Subpresupuesto 001 ALMACEN
ALMACEN DE PRE-EMB
PRE-EMBARQUE
ARQUE Fecha presupuesto 30/06/2014
Partida 01.01 Campamento genera

Rendimiento g!/D"A MO. 10.0000 EQ. 10.0000 ario directo por : glb 11,229!"

C#$%go De&'r%p'%#n Re'(r Un

Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
0 00 000 ! C"P"#"$ hh .!%00 .0000 &.%0 &.%0
0 00 000 ' OPER"R(O hh .!%00 .0000 ).%0 ).%0
0 00 000 * OF(C("+ hh .!%00 .0000 %.%0 %.%0
0 00 000 % PEO, hh !.%000 !.0000 '.%0 !&.00
0 00 000 )000 ! OPER"-OR -E EQ(PO +(/(",O hh .!%00 .0000 ).%0 ).%0
0 00 !000  M",O -E OR" E+EC#ROMEC",(C" gl
glb .0000 ).%0 ).%0
0 00 '000 0 #OPO1R"FO hh .!%00 .0000 &.00 &.00
0 00 '000 0000 ! "S(S#E,#E -E #OPO1R"F(" mes .0000 *.00 *.00
0 00 '000 ! 1"R-(", hh .!%00 .0000 *.00 *.00
1+4.+0
E,(%po&
0 '0' %000 000 2 CO,#E,E-OR -E "+M"CE,ES d 3a 0.0000 .0000 &%.00 &%.00
+.00
)(!'ontrato&
0 *40 '000  SC (,S#"+"C(O, -E EQ(POS -E O glb .0000 %5000.00 %5000.00
0 *40 '000 ! SC (,S#"+"C(O, -E EQ(POS -E O glb .0000 )5000.00 )5000.00
11000.00

Partida 01.02 Ama'en enera

Rendimiento g!/D"A MO. 10.0000 EQ. 10.0000 ario directo por : glb 1,#29!"

C#$%go De&'r%p'%#n Re'(r Un

Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
0 00 000 ! C"P"#"$ hh .!%00 .0000 &.%0 &.%0
0 00 000 ' OPER"R(O hh .!%00 .0000 ).%0 ).%0
0 00 000 * OF(C("+ hh .!%00 .0000 %.%0 %.%0
0 00 000 % PEO, hh .!%00 .0000 '.%0 '.%0
0 00 000 )000 ! OPER"-OR -E EQ(PO +(/(",O hh .!%00 .0000 ).%0 ).%0
.+0
E,(%po&
0 '0' %000 000 * CO,#E,E-OR "+M"CE, glb .0000 5%00.00 5%00.00
0 '0*0 000  EQ(PO "#O#R",SPOR#"-O 6/O+ und .0000 %0.00 %0.00
1++0.00

Partida 01.03 Come$or *!rero&/&ta

Rendimiento m2/D"A MO. 1+0.0000 EQ. 1+0.0000 ario directo por : m! 1$%$2

C#$%go De&'r%p'%#n Re'(r Un

Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
0 00 000 ' OPER"R(O hh .0000 0.0%'' ).%0 0 .2 2
0 00 000 % PEO, hh !.0000 0.0)& '.%0  .* *
 2.32
Mater%ae&
0!0*!000000% C+"/OS P"R" M"-ER" CO, C"E$" g .0000 *.%0 *.%0
0!0*!000000& C+"/OS P"R" M"-ER" CO, C"E$" g !.0000 %.00 0.00
0!'0000 M"-ER" #OR,(++O p! %.0000 !.%0 !.%0
0!'0%000000) #R(P+"; -E .!0<!.*0 m < * mm und %.0000 !.00 0%.00
132.00

Partida 01.04 e&t%$ore&

Rendimiento m2/D"A MO. 10.0000 EQ. 10.0000 ario directo por : m! $29$"

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000' OPER"R(O hh .0000 0.2000 ).%0 '.!0
000000% PEO, hh !.0000 .)000 '.%0 !.)0
34.0
Mater%ae&
0!0*!000000% C+"/OS P"R" M"-ER" CO, C"E$" g .0000 *.%0 *.%0
0!0*!000000& C+"/OS P"R" M"-ER" CO, C"E$" g .0000 %.00 %.00
0!'0000 M"-ER" #OR,(++O p! '0.0000 !.%0 &%.00
0!'0%000000) #R(P+"; -E .!0<!.*0 m < * mm und 0.0000 !.00 !0.00
24.+0

Partida 01.0+ E&ta'%onam%ento&

Rendimiento m2/D"A MO. 1+0.0000 EQ. 1+0.0000 ario directo por : m! %2$!

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000' OPER"R(O hh .0000 0.0%'' ).%0 0.22
000000% PEO, hh .0000 0.0%'' '.%0 0.&!
1.60
Mater%ae&
0!0*!000000% C+"/OS P"R" M"-ER" CO, C"E$" g 0.%000 *.%0 !.!%
0!0*!000000& C+"/OS P"R" M"-ER" CO, C"E$" g .0000 %.00 %.00
0!'0000 M"-ER" #OR,(++O p! %.0000 !.%0 !.%0
0!'0%000000) #R(P+"; -E .!0<!.*0 m < * mm und .0000 !.00 !.00
40.+

Partida 01.06 )er%'%o& 5%gen%'o&

Rendimiento me&/D"A MO. EQ. Costo unitario directo por : mes $,"""""

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
E,(%po&
0'0'%000000) CO,#E,E-OR -E (,O-OROS ; +"/" d3a '0.0000 %0.00 5%00.00
0'0'%000000& CO,#E,E-OR -E -C="S d3a '0.0000 %0.00 5%00.00
3000.00

Partida 01.0 aer Pr%n'%pa

Rendimiento g!/D"A MO. 10.0000 EQ. 10.0000 ario directo por : glb 1,$29#"

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000' OPER"R(O hh !.0000 .)000 ).%0 !).*0
000000* OF(C("+ hh .0000 0.2000 %.%0 !.*0
000000% PEO, hh .0000 0.2000 '.%0 0.20
4.60
Mater%ae&
0!!20'000 COER#R" #ERMO#EC=O m! 20.0000 %.00 5!00.00
0!'0000000! M"-ER" #OR,(++O P"R" SO+ER" - und 0.0000 2.00 20.00
120.00

Partida 01.0 Po7o $e '(ra$o $e Con'reto

Rendimiento g!/D"A MO. EQ. Costo unitario directo por : glb 22!!"

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000* OF(C("+ hh .0000 %.%0 %.%0
000000% PEO, hh .0000 '.%0 '.%0
2.00
Mater%ae&
0!0%0000000! #ER(" P/C>S"P E+EC#R(C" -E '7* und !.0000 4.00 '2.00
0!0&0!000000! "RE," 1RES" m' 0.%000 !%.00 !.%0
0!'0000 CEME,#O POR#+",- #(PO ( 6*!.% g8 bol .0000 !.00 !.00
0!)0000000 +"-R(++O ?? 2 =ECOS 4<'<!* c mll 0.!%00 %00.00 !%.00
16.+0

Partida 02.01.01 E8'aa'%on '%menta'%one&

Rendimiento m3/D"A MO. 400.0000 EQ. 400.0000 ario directo por : m' !#%&

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000% PEO, hh .0000 0.0!00 '.%0 0.!&
0.2
E,(%po&
0'0&000000* E<C"/"-OR" C"SE POC+"(, 22+ hm .0000 0.0!00 '%.00 !.&0
2.0
)(!'ontrato&
0*0'0'000 SC E+(M(,"C(O, -E M"#ER("+ E<CE m' .0000 %'.%0 %'.%0
+3.+0

Partida 02.01.02 E8'aa'%on '%menta'%one& - Cer'o Per%metr%'o

Rendimiento m3/D"A MO. 400.0000 EQ. 400.0000 ario directo por : m' !#%&

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000% PEO, hh .0000 0.0!00 '.%0 0.!&
0.2
E,(%po&
0'0&000000* E<C"/"-OR" C"SE POC+"(, 22+ hm .0000 0.0!00 '%.00 !.&0
2.0
)(!'ontrato&
0*0'0'000 SC E+(M(,"C(O, -E M"#ER("+ E<CE m' .0000 %'.%0 %'.%0
+3.+0

Partida 02.02 Reeno 9on$o $e C%menta'%on %po "

Rendimiento m3/D"A MO. 400.0000 EQ. 400.0000 ario directo por : m' !#%&

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
 Mano $e *!ra 
000000% PEO, hh .0000 0.0!00 '.%0 0.!&
0.2
E,(%po&
0'0&000000* E<C"/"-OR" C"SE POC+"(, 22+ hm .0000 0.0!00 '%.00 !.&0
2.0
)(!'ontrato&
0*0'0'000 SC E+(M(,"C(O, -E M"#ER("+ E<CE m' .0000 %'.%0 %'.%0
+3.+0

Partida 02.03 Reeno 9on$o C%menta'%on t%po ""

Rendimiento m3/D"A MO. 400.0000 EQ. 400.0000 ario directo por : m' !#%&

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000% PEO, hh .0000 0.0!00 '.%0 0.!&
0.2
E,(%po&
0'0&000000* E<C"/"-OR" C"SE POC+"(, 22+ hm .0000 0.0!00 '%.00 !.&0
2.0
)(!'ontrato&
0*0'0'000 SC E+(M(,"C(O, -E M"#ER("+ E<CE m' .0000 %'.%0 %'.%0
+3.+0

Partida 02.04 A%rma$o Ba&e gran(ar - Lo&a&

Rendimiento m3/D"A MO. 400.0000 EQ. 400.0000 ario directo por : m' !#%&

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000% PEO, hh .0000 0.0!00 '.%0 0.!&
0.2
E,(%po&
0'0&000000* E<C"/"-OR" C"SE POC+"(, 22+ hm .0000 0.0!00 '%.00 !.&0
2.0
)(!'ontrato&
0*0'0'000 SC E+(M(,"C(O, -E M"#ER("+ E<CE m' .0000 %'.%0 %'.%0
+3.+0

Partida 02.0+ E%m%na'%on Mater%a e8e$ente

Rendimiento m3/D"A MO. 2+0.0000 EQ. 2+0.0000 ario directo por : m' 1919%

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000* OF(C("+ hh .0000 0.0'!0 %.%0 0.%0
000000% PEO, hh .0000 0.0'!0 '.%0 0.*'
000000)000 OPER"-OR -E EQ(PO PES"-O hh .0000 0.0'!0 ).00 0.%
1.44
Mater%ae&
0!00*000 PE#RO+EO ->! gal .0000 %.%0 %.%0
1+.+0
E,(%po&
0'0&000000 E<C"/"-OR" SORE OR1"S %> hm '.!%00 .0000 !%.00 !%.00
0'0*0000 EQ(PO "#O#R",SPOR#"-O 6/O+ und .0000 %0.00 %0.00
1+.00
Partida 03.01 Con'reto )oa$o e:0.0+m ;':100<g/'m2

Rendimiento m3/D"A MO. 10.0000 EQ. 10.0000 ario directo por : m' 1$$'"

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000' OPER"R(O hh !.0000 .)000 ).%0 !).*0
000000* OF(C("+ hh .0000 0.2000 %.%0 !.*0
000000% PEO, hh .0000 0.2000 '.%0 0.20
4.60
Mater%ae&
0!0&0'000 =ORM(1O, m' 0.2%)' !!.%0 4.!&
0!0&0&000 "1" PES#" E, OR" m' 0.02)0 %.00 0.*'
0!'0000 CEME,#O POR#+",- #(PO ( 6*!.% g8 bol !.%000 !.00 %!.%0
2.20
E,(%po&
0'0!4000' ME$C+"-OR" -E CO,CRE#O hm .0000 0.2000 %.00 !.00
12.00

Partida 03.02 Con'reto '%popeo ;':100<g/'m2 = 30> P..

Rendimiento m3/D"A MO. 1+.0000 EQ. 1+.0000 ario directo por : m' 11&!%

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000' OPER"R(O hh .0000 0.%''' ).%0 2.20
000000* OF(C("+ hh .0000 0.%''' %.%0 2.!&
000000% PEO, hh .0000 0.%''' '.%0 &.!0
24.2
Mater%ae&
0!00*000 PE#RO+EO ->! gal 0.!!2) %.%0 '.%*
0!0&0000) P(E-R" 1R",-E -E 29 m' 0.*&)% !0.00 4.%'
0!0&0'000 =ORM(1O, m' 0.2%)' !!.%0 4.!&
0!0&0&000 "1" PES#" E, OR" m' 0.02)0 %.00 0.*'
0!'0000 CEME,#O POR#+",- #(PO ( 6*!.% g8 bol !.%000 !.00 %!.%0
+.2
E,(%po&
0'0!4000' ME$C+"-OR" -E CO,CRE#O hm .0000 0.%''' %.00 2.00
.00

Partida 04.01 Con'reto ;':210 <g/'m2 - C%menta'%one&

Rendimiento m3/D"A MO. 100.0000 EQ. 100.0000 ario directo por : m' $1&2"

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000! C"P"#"$ hh .0000 0.0200 &.%0 .*0
000000' OPER"R(O hh '.0000 0.!*00 ).%0 '.4)
000000* OF(C("+ hh !.0000 0.)00 %.%0 !.*2
000000% PEO, hh '.0000 0.!*00 '.%0 '.!*
11.0
Mater%ae&
0!00'000 1"SO+(," gal 0.)%& &.00 !.2!
0!4000000 CO,CRE#O PREME$C+"-O F@CA!0 m' .0000 !%'.00 !%'.00
0!40%000000 SER/(C(O -E OM" P"R" CO,CRE m' .0000 %0.00 %0.00
30+.2
E,(%po&
0'0!4000000* /(R"-OR " 1"SO+(," d3a '.0000 0.0'00 0.00 0.'0
0'00'0004 PER,OS -E E,COFR"-O d3a !*.0000 .*2% 0.4% .*
0'0'*000 ",-"M(O ME#"+(CO d3a !.0000 0.!'% 0.00 .!*
+.6
)(!part%$a&
000)0! P",E+ 0.*0!.*0 m. und 0.0*)0 *).'! ).&'
000)0' P",E+ 0.20!.*0 m. und 0.0*)0 %2.0% &.!&
14.00

Partida 0.0 En'ora$o ? De&en'ora$o - Co(mna&

Rendimiento m2/D"A MO. 20.0000 EQ. 20.0000 ario directo por : m! !1'&

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000' OPER"R(O hh .0000 0.*000 ).%0 ).)0
000000* OF(C("+ hh !.0000 0.2000 %.%0 !.*0
000000% PEO, hh .0000 0.*000 '.%0 %.*0
24.40
Mater%ae&
0!0*0000000 "+"MRE ,E1RO RECOC(-O ,B 2 g 0.200 &.00 .!)
0!0*!000000% C+"/OS P"R" M"-ER" CO, C"E$" g 0.!00 *.%0 0.%*
0!0*!000000& C+"/OS P"R" M"-ER" CO, C"E$" g 0.000 %.00 0.%0
0!'0000 M"-ER" #OR,(++O p! !.%&00 !.%0 ).*'
.3
E,(%po&
0'00'000000' "R"$"-ER" -E CO+M,"S d3a !*.0000 .!000 0.&% 0.40
0'00'000*000* P,#"+ES S>! d3a !.0000 0.)000 !.2' .&0
0'00'0004 PER,OS -E E,COFR"-O d3a !*.0000 .!000 0.4% .*
0'0'*000 ",-"M(O ME#"+(CO d3a !.0000 0.000 0.00 .00
4.4
)(!part%$a&
000)0! P",E+ 0.*0!.*0 m. und 0.0*)0 *).'! ).&'
000)0' P",E+ 0.20!.*0 m. und 0.0*)0 %2.0% &.!&
14.00

Partida 0.0 A'ero Corr(ga$o 9@: 4200 <g/'m2 RAD* 60 - Lo&a&

Rendimiento <g/D"A MO. 1000.0000 EQ. 1000.0000 itario directo por : g 21&

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000! C"P"#"$ hh .0000 0.0020 &.%0 0.*
000000' OPER"R(O hh '.0000 0.0!*0 ).%0 0.*0
000000* OF(C("+ hh !.0000 0.0)0 %.%0 0.!%
000000% PEO, hh .0000 0.0020 '.%0 0.
0.0
Mater%ae&
0!0*0000!000 "+"MRE ,E1RO ,B ) g 0.0!%0 '.%0 0.04
0!0*0'000 "CERO CORR1"-O D A *!00 g7cm g .0*00 .' .2
1.2

Partida 0.10 A'ero Corr(ga$o 9@: 4200 <g/'m2 RAD* 60 - %ga $e Re(er7o

Rendimiento <g/D"A MO. 260.0000 EQ. 260.0000 itario directo por : g 2&#

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000' OPER"R(O hh !.0000 0.0)% ).%0 .0
000000* OF(C("+ hh .0000 0.0'02 %.%0 0.*2
1.4
Mater%ae&
0!0*0000!000 "+"MRE ,E1RO ,B ) g 0.0!%0 '.%0 0.04
0!0*0'000 "CERO CORR1"-O D A *!00 g7cm g .0*00 .' .2
1.2

Partida 0.11 A'ero Corr(ga$o 9@: 4200 <g/'m2 RAD* 60 -Co(mna  

Rendimiento <g/D"A MO. 260.0000 EQ. 260.0000 itario directo por : g 2&#

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000' OPER"R(O hh !.0000 0.0)% ).%0 .0
000000* OF(C("+ hh .0000 0.0'02 %.%0 0.*2
1.4
Mater%ae&
0!0*0000!000 "+"MRE ,E1RO ,B ) g 0.0!%0 '.%0 0.04
0!0*0'000 "CERO CORR1"-O D A *!00 g7cm g .0*00 .' .2
1.2

Partida 0.12 MUR* LADR"LL* . DE ARC"LLA 15  0801380.24 AMARRE DE CABEA UNA 1.+ 'm. M*RER* 1F1F+

Rendimiento m2/D"A MO. 1+.0000 EQ. 1+.0000 ario directo por : m! 1$1"&

C#$%go De&'r%p'%#n Re'(r Un%$a$ C(a$r%a Cant%$a$ Pre'%o )/. Par'%a )/.
Mano $e *!ra 
000000! C"P"#"$ hh .0000 0.%''' &.%0 4.''
000000' OPER"R(O hh %.0000 !.)))& ).%0 **.00
000000* OF(C("+ hh !.0000 .0))& %.%0 ).%'
000000% PEO, hh !.0000 .0))& '.%0 *.*0
4.26
Mater%ae&
0!0&0!000000! "RE," 1RES" m' 0.0)!4 !%.00 .%&
0!0&0&000 "1" PES#" E, OR" m' 0.0!0 %.00 0.0
0!'0000 CEME,#O POR#+",- #(PO ( 6*!.% g8 bol 0.*0%) !.00 2.%!
0!'0!000!000* C"+ =(-R"#"-" O+S" '0 g bol 0.!&&! &.00 .4*
0!)0000000 +"-R(++O ?? 2 =ECOS 4<'<!* c mll 0.0)20 %00.00 '*.00
0!'0000 M"-ER" #OR,(++O p! 0.!&! !.%0 0.)2
46.1

Fecha : GGG