Presupuesto de Muelle de Marcobre

DISTANCIA= 20
PLATAFORMA DE SERVICIO
MEDIDAS DEL CLIENTE COMERCIAL-TUBOS
LONGITUD ESTIMADA LONGITUD DE
N° DEL PILOTE FABRICACION
DIAMETRO (m) SUGERIDA (m)
PILOTE NO. MUROTHK. (mm) DIAMETRO DEPILOTE (mm) MUROTHK. (mm)
DEPILOTE (mm)
1 S-A1 762 28.6 SCH 80 (D=24") 609.6 30.96 41 42

2 S-A2 762 28.6 SCH 80 (D=24") 609.6 30.96 41 42
3 S-A3 762 28.6 SCH 80 (D=24") 609.6 30.96 41 42
4 S-B1 762 28.6 SCH 80 (D=24") 609.6 30.96 41 42
5 S-B2 762 28.6 SCH 80 (D=24") 609.6 30.96 41 42
6 S-B3 762 28.6 SCH 80 (D=24") 609.6 30.96 41 42
7 S-C1 762 28.6 SCH 80 (D=24") 609.6 30.96 41 42
8 S-C2 762 28.6 SCH 80 (D=24") 609.6 30.96 41 42
9 S-C3 762 28.6 SCH 80 (D=24") 609.6 30.96 41 42
10 S-D1 762 28.6 SCH 80 (D=24") 609.6 30.96 41 42
11 S-D2 762 28.6 SCH 80 (D=24") 609.6 30.96 41 42
12 S-D3 762 28.6 SCH 80 (D=24") 609.6 30.96 41 42
PLATAFORMA DE SERVICIO-CAISSON PILE SCHEDULE

DEPILOTE (mm)
1 C-1 762 28.6 SCH 80 (D=24") 609.6 30.96 16.1 42

2 C-2 762 28.6 SCH 80 (D=24") 609.6 30.96 16.1 42
3 C-3 762 28.6 SCH 80 (D=24") 609.6 30.96 16.1 42
ACCESO DE PLATAFORMA
DEPILOTE (mm)
1 T-C1 762 28.6 SCH 80 (D=24") 609.6 30.96 33.16 36

2 T-D1 762 28.6 SCH 80 (D=24") 609.6 30.96 33.16 36
3 T-C2 762 28.6 SCH 80 (D=24") 609.6 30.96 33 36
4 T-D2 762 28.6 SCH 80 (D=24") 609.6 30.96 33 36
5 T-C3 762 28.6 SCH 80 (D=24") 609.6 30.96 34 36
6 T-D3 762 28.6 SCH 80 (D=24") 609.6 30.96 34 36
7 T-C4 762 28.6 SCH 80 (D=24") 609.6 30.96 34 36
8 T-D4 762 28.6 SCH 80 (D=24") 609.6 30.96 34 36
9 T-C5 762 28.6 SCH 80 (D=24") 609.6 30.96 34 36
10 T-D5 762 28.6 SCH 80 (D=24") 609.6 30.96 34 36
11 T-C6 762 28.6 SCH 80 (D=24") 609.6 30.96 34 36
12 T-D6 762 28.6 SCH 80 (D=24") 609.6 30.96 34 36
13 T-C7 762 28.6 SCH 80 (D=24") 609.6 30.96 34 36
14 T-D7 762 28.6 SCH 80 (D=24") 609.6 30.96 34 36
15 T-C8 762 28.6 SCH 80 (D=24") 609.6 30.96 34 36
16 T-D8 762 28.6 SCH 80 (D=24") 609.6 30.96 34 36
17 T-C9 762 28.6 SCH 80 (D=24") 609.6 30.96 35 36
18 T-D9 762 28.6 SCH 80 (D=24") 609.6 30.96 35 36
19 T-C10 762 28.6 SCH 80 (D=24") 609.6 30.96 36 36
20 T-D10 762 28.6 SCH 80 (D=24") 609.6 30.96 36 36
21 T-C11 762 28.6 SCH 80 (D=24") 609.6 30.96 37 42
22 T-D11 762 28.6 SCH 80 (D=24") 609.6 30.96 37 42
23 T-C12 762 28.6 SCH 80 (D=24") 609.6 30.96 38 42
24 T-D12 762 28.6 SCH 80 (D=24") 609.6 30.96 38 42
25 T-C13 762 28.6 SCH 80 (D=24") 609.6 30.96 39 42
26 T-D13 762 28.6 SCH 80 (D=24") 609.6 30.96 39 42
27 S-C1 762 28.6 SCH 80 (D=24") 609.6 30.96 41 42
28 S-D1 762 28.6 SCH 80 (D=24") 609.6 30.96 41 42
PLATAFORMA A TIERRA
DEPILOTE (mm)
1 L-A1 762 28.6 SCH 80 (D=24") 609.6 30.96 27 30

2 L-A2 762 28.6 SCH 80 (D=24") 609.6 30.96 29.5 30
3 L-A3 762 28.6 SCH 80 (D=24") 609.6 30.96 32 36
4 L-A4 762 28.6 SCH 80 (D=24") 609.6 30.96 32.5 36
5 L-A5 762 28.6 SCH 80 (D=24") 609.6 30.96 32.5 36
6 L-B1 762 28.6 SCH 80 (D=24") 609.6 30.96 27 30
7 L-B2 762 28.6 SCH 80 (D=24") 609.6 30.96 29.5 30
8 L-B3 762 28.6 SCH 80 (D=24") 609.6 30.96 32 36
9 L-B4 762 28.6 SCH 80 (D=24") 609.6 30.96 32.5 36
10 L-B5 762 28.6 SCH 80 (D=24") 609.6 30.96 32.5 36
11 L-C1 762 28.6 SCH 80 (D=24") 609.6 30.96 27 30
12 L-C2 762 28.6 SCH 80 (D=24") 609.6 30.96 29.5 30
13 L-C3 762 28.6 SCH 80 (D=24") 609.6 30.96 32 36
14 L-C4 762 28.6 SCH 80 (D=24") 609.6 30.96 32.5 36
15 L-C5 762 28.6 SCH 80 (D=24") 609.6 30.96 32.5 36
16 L-D1 762 28.6 SCH 80 (D=24") 609.6 30.96 28 30
17 L-D2 762 28.6 SCH 80 (D=24") 609.6 30.96 30 30
18 L-D3 762 28.6 SCH 80 (D=24") 609.6 30.96 32 36
19 L-D4 762 28.6 SCH 80 (D=24") 609.6 30.96 32.5 36
20 L-D5 762 28.6 SCH 80 (D=24") 609.6 30.96 32.5 36
21 L-E1 762 28.6 SCH 80 (D=24") 609.6 30.96 29 30
22 L-E2 762 28.6 SCH 80 (D=24") 609.6 30.96 30.5 36
23 L-E3 762 28.6 SCH 80 (D=24") 609.6 30.96 32 36
24 L-E4 762 28.6 SCH 80 (D=24") 609.6 30.96 32.5 36
25 L-E5 762 28.6 SCH 80 (D=24") 609.6 30.96 32.5 36
26 L-F1 762 28.6 SCH 80 (D=24") 609.6 30.96 30 30
27 L-F2 762 28.6 SCH 80 (D=24") 609.6 30.96 31 36
28 L-F3 762 28.6 SCH 80 (D=24") 609.6 30.96 32 36
29 L-G1 762 28.6 SCH 80 (D=24") 609.6 30.96 31 36
30 L-G2 762 28.6 SCH 80 (D=24") 609.6 30.96 31.5 36
31 L-G3 762 28.6 SCH 80 (D=24") 609.6 30.96 32 36
D
E
P
L
A
N
LONGITUD
C
PINTADAEL. (m) H
A
18 ### S
18 ### 1
18 ### .
18 ### 2
0
18 ### X
18 ### 2
18 ### .
4
18 ### 0
18 ### N
18 ### °
18 ### D
18 ### E
### P
###
L
A
N
LONGITUD
C
PINTADAEL. (m) H
N
A
18 ### °S
18 ### D
1
18 ### E.
2
P
0
LX
A
2
N
.
LONGITUD
C
4
PINTADAEL. (m) H
0
A
10.16 ### S
10.16 ### 1
10 ### .
10 ### 2
0
11 ### X
11 ### 2
11 ### .
4
11 ### 0
11 ###
11 ###
11 ###
11 ###
11 ###
11 ###
11 ###
11 ###
12 ###
12 ###
13 ###
13 ###
14 ###
14 ###
15 ###
15 ###
16 N
###
16 °
###
18 ###
D
18 E
###
### P
L
A
N
LONGITUD
C
PINTADAEL. (m) H
A
4 S
###
6.5 ### 1
9 .
###
9.5 ### 2
0
9.5 ### X
4 2
###
6.5 ### .
4
9 0
###
9.5 ###
9.5 ###
4 ###
6.5 ###
9 ###
9.5 ###
9.5 ###
5 ###
7 ###
9 ###
9.5 ###
9.5 ###
6 ###
7.5 ###
9 ###
9.5 ###
9.5 ###
7 ###
8 ###
9 ###
8 ###
8.5 ###
9 ###
###
Mina Justa
Contract 101946-SOP-0514B - Main Price
Contract Pricing Schedule
DISCIPLINE: General
MAIN AREA DESCRIPTION: Port Marine Facilities
SUBAREA DESCRIPTION:
WBS /
REV. WBS DESCRIPTION PWP
AREA
A1 DIRECT COSTS
P TRESTLE
A1.01.01 5521 FABRICATION OF MARINE PILES 0514
A1.01.03 5521 SUPPLY OF PILECAPS (STEELWORK) 0514
A1.01.04 5521 INSTALLATION OF PILECAPS (STEELWORK) 0514
A1.01.05 5521 SUPPLY OF GIRDERS (STEELWORK) 0514
A1.01.06 5521 INSTALLATION OF GIRDERS (STEELWORK) 0514
A1.01.07 5521 SUPPLY OF BEAMS AND BRACES (STEELWORK) 0514
A1.01.08 5521 INSTALLATION OF BEAMS AND BRACES (STEELWORK) 0514
A1.01.09 5521 SUPPLY OF ROADWAY GRATING 0514

A1.01.10 5521 INSTALLATION OF ROADWAY GRATING 0514
A1.01.11 5521 SUPPLY OF WALKWAY GRATING 0514
A1.01.12 5521 INSTALLATION OF WALKWAY GRATING 0514
A1.01.13 5521 SUPPLY OF HANDRAILS 0514
A1.01.14 5521 INSTALLATION OF HANDRAILS 0514
A1.01.15 5521 SUPPLY OF BULLRAILS 0514
A1.01.16 5521 INSTALLATION OF BULLRAILS 0514

A1.02 LAND PLATFORM , ABUTMENT AND ACCESS


A1.03 SERVICE PLATFORM
A1.03.03 5531 FABRICATION OF CAISSON PILES 0514
A1.03.04 5531 INSTALLATION OF CAISSON PILES 0514
A1.03.07 5531 SUPPLY OF GIRDERS (STEELWORK) 0514
A1.03.08 5531 INSTALLATION OF GIRDERS (STEELWORK) 0514

COMM
CWP
CODE
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
0514
DESCRIPTION
Piles for the Trestle. Fabrication includes splicing of supplied pile segments into piles and coating of the
splice lcoations
Steel pilecaps for the trestle, including fabrication, welding, and coating
Installation of pilecaps on the installed piles, including but not limited to lifting, field welding, coating touch up
Steel girders for the trestle, including fabrication, welding, and coating
Installation of girders between the installed pilecaps, including but not limited to lifting, field welding, coating
touch up
Steel beams and tubular bracing with all connection hardware, including fabrication, and coating
Installation of beams and bracing, including but not limited to lifting, field welding, bolting, coating touch up
Grating for the roadway along the trestle, including supply of all connection hardware
Installation of grating for the trestle roadway
Grating outside of the roadway along the trestle, including supply of all connection hardware
Installation of grating outside of the trestle roadway
Handrails along the perimeter of the trestle, including but not limited to fabrication and coating
Installation of handrails along the perimeter of the trestle
Bullrails along the trestle roadway, including but not limited to fabrication, coating and supply of all connection
hardware
Installation of bullrails along the trestle roadway
Piles for the Land Platform. Fabrication includes splicing of supplied pile segments into piles and coating of
the splice lcoations
Steel pilecaps for the Land Platform, including fabrication, welding, and coating
Grating for the roadway sections of the Land Platform, including supply of all connection hardware
Installation of roadway grating
Grating for the walkway sections of the Land Platform, including supply of all connection hardware
Installation of walkway grating
Handrails along the perimeter of the Land Platform, including but not limited to fabrication and coating
Installation of handrails along the perimeter of the Service Platform

Bullrails along the Service Platform roadway area, including but not limited to fabrication, coating and supply
of all connection hardware
Installation of bullrails
Piles for the Service Platform. Fabrication includes splicing of supplied pile segments into piles and coating
of the splice lcoations
Piles for the caissons. Fabrication includes splicing of supplied pile segments into piles, coating is not
required
Piles for the Caissons, including all works as required based on Contractor's installation methodology, such
as, but not limited to, pitching, driving, drilling, grouting, testing, and underwater cutoff
Steel pilecaps for the Service Platform, including fabrication, welding, and coating
Steel girders for the Service Platform, including fabrication, welding, and coating
Installation of girders between the installed pilecaps, including but not limited to lifting, field welding, coating
touch up
Grating for the roadway sections of the Service Platform, including supply of all connection hardware
Grating for the walkway sections of the Service Platform, including supply of all connection hardware
Handrails along the perimeter of the Service Platform, including but not limited to fabrication and coating

Bullrails along the Service Platform roadway area, including but not limited to fabrication, coating and supply
Doc. No: 101946-SOP-0514
Revision: T5
Date: 28-Mar-2019
REFERENCE DRAWINGS / UNIT PRICE EXTENDED PRICE

QTY UoM
DOCUMENTS (USD) (USD)
USD 8,273,467.27
USD 3,345,096.36
101946-5500-S-922
101946-5500-S-923 26.00 ea 94,244.06 2,450,345.64
101946-5500-S-924
101946-5500-S-927
49.60 t 2,726.08 135,213.40
101946-5500-S-928
101946-5500-S-927
49.60 t 680.07 33,731.40
101946-5500-S-928
101946-5500-S-930 100.00 t 2,726.08 272,607.66
101946-5500-S-930 100.00 t 680.07 68,006.86
101946-5500-S-930 64.00 t 2,726.08 174,468.90
101946-5500-S-930 64.00 t 680.07 43,524.39
437.00 m2 89.25 39,002.25

437.00 m2 31.24 13,650.79
572.00 m2 59.59 34,085.48
572.00 m2 20.86 11,929.92
101946-5500-S-924 420.00 m 43.34 18,201.47
101946-5500-S-924 420.00 m 10.81 4,540.68
420.00 m 87.25 36,645.62
420.00 m 21.77 9,141.91

USD 3,098,357.37
101946-5500-S-922
101946-5500-S-923 31.00 ea 85,123.67 2,638,833.77
101946-5500-S-924
101946-5500-S-936 100.00 t 2,726.08 272,607.66
101946-5500-S-936 100.00 t 680.07 68,006.86
101946-5500-S-930 17.00 t 2,726.08 46,343.30
101946-5500-S-930 17.00 t 680.07 11,561.17
440.00 m2 89.25 39,270.00

440.00 m2 31.24 13,744.50
45.00 m2 59.50 2,677.50
45.00 m2 20.83 937.13
101946-5500-S-924 95.00 m 28.05 2,665.03
101946-5500-S-924 95.00 m 7.00 664.84
80.00 m 10.46 836.86
80.00 m 2.61 208.77

USD 1,830,013.54
101946-5500-S-922
101946-5500-S-923 12.00 ea 104,953.62 1,259,443.39
101946-5500-S-924
3.00 ea 61,924.80 185,774.40
3.00 ea 56,889.36 170,668.09
101946-5500-S-936 28.00 t 2,726.08 76,330.14
101946-5500-S-936 28.00 t 680.07 19,041.92
101946-5500-S-930 24.00 t 2,726.08 65,425.84
101946-5500-S-930 24.00 t 680.07 16,321.65
101946-5500-S-930 3.00 t 2,726.08 8,178.23
101946-5500-S-930 3.00 t 680.07 2,040.21
124.00 m2 89.25 11,067.00
124.00 m2 31.24 3,873.45
62.00 m2 59.59 3,694.58
62.00 m2 20.86 1,293.10
101946-5500-S-924 50.00 m 44.87 2,243.68
101946-5500-S-924 50.00 m 11.19 559.73
52.00 m 62.46 3,247.89
52.00 m 15.58 810.25

Additional Description
Es
N° de N° DE
Descrición de la partida
Partida PILOTES
1.00 TUBOS PARA PILOTES

1.10 ACCESO DE PLATAFORMA 28
1.20 PLATAFORMA A TIERRA 31
1.30 PLATAFORMA DE SERVICIO 12
2.00 TUBOS PARA CAISSON

2.10 PLATAFORMA DE SERVICIO-CAISSON PILE SCHEDULE 3
FABRICACION 3
INSTALACION 3
Estructuras Metálicas :ROYECTO: PORT- MARINE FACILITIES - MINERA MA
FABRICACION
N° DE TUBOS MATERIALES INSUMOS

Unidad Cantidad ROLADO
DE 6m (Dolares) (Dolares)
PLANCHAS
176.00 KG 668,514.00 0.86 0.50 0.070
176.00 KG 668,514.00 0.86 0.50 0.070
84.00 KG 319,063.50 0.86 0.50 0.070
PLANCHAS
21.00 KG 79,765.88 0.86 0.50 0.070
21.00 KG 79,765.88 - - -
21.00 KG 79,765.88 - - -
VALOR TOTAL EN SOLES SIN EL IGV
1.36
E FACILITIES - MINERA MARCOBRE

RICACION FLETE OBRA (MUELLE)
OTROS
MANO DE OBRA (Ingenieria y TRANSPORTE (carga y SOLDADO/PINTADO E RENTABILIDAD ESPERADA
(Dolares) Logistica) descarga ) (Dolares) INCADO EN OBRA (Dolares)
(Dolares)
0.035 0.18 0.140 1.243 80.00%

0.035 0.18 0.140 1.243 80.00%
0.035 0.18 0.140 1.243 80.00%
0.035 0.18 0.140 1.643 80.00%

- - - - -
- - - - -
Precio
RENTABILIDAD ESPERADA Subtotal PRECIO POR PILOTE EN
Unitario
(Dolares) (S/.) DOLARES
(S/.)
3.95 13.22 8,840,093.12 94,244.06

3.95 13.22 8,840,093.12 85,123.67
3.95 13.22 4,219,135.35 104,953.62
4.47 14.97 1,194,082.32 118,814.16

2.33 7.80 622,344.23 61,924.80
2.14 7.17 571,738.09 56,889.36
23,093,403.92
4219135.35274193
103410.18
ACCESO DE PLATAFORMA
MEDIDAS DEL CLIENTE COMERCIAL-PLANCHAS
LONGITUD
DIAMETRO DE PINTADAEL. (m)
PILOTE NO. MUROTHK. (mm) PLANCHA COMERCIAL (MURO THK.)(mm) (m) SUGERIDA (m)
PILOTE (mm)
1 T-C1 762 28.6 PLANCHA (mm) 32.0 33.16 36 10.16

2 T-D1 762 28.6 PLANCHA (mm) 32.0 33.16 36 10.16
3 T-C2 762 28.6 PLANCHA (mm) 32.0 33 36 10
4 T-D2 762 28.6 PLANCHA (mm) 32.0 33 36 10
5 T-C3 762 28.6 PLANCHA (mm) 32.0 34 36 11
6 T-D3 762 28.6 PLANCHA (mm) 32.0 34 36 11
7 T-C4 762 28.6 PLANCHA (mm) 32.0 34 36 11
8 T-D4 762 28.6 PLANCHA (mm) 32.0 34 36 11
9 T-C5 762 28.6 PLANCHA (mm) 32.0 34 36 11
10 T-D5 762 28.6 PLANCHA (mm) 32.0 34 36 11
11 T-C6 762 28.6 PLANCHA (mm) 32.0 34 36 11
12 T-D6 762 28.6 PLANCHA (mm) 32.0 34 36 11
13 T-C7 762 28.6 PLANCHA (mm) 32.0 34 36 11
14 T-D7 762 28.6 PLANCHA (mm) 32.0 34 36 11
15 T-C8 762 28.6 PLANCHA (mm) 32.0 34 36 11
16 T-D8 762 28.6 PLANCHA (mm) 32.0 34 36 11
17 T-C9 762 28.6 PLANCHA (mm) 32.0 35 36 12
18 T-D9 762 28.6 PLANCHA (mm) 32.0 35 36 12
19 T-C10 762 28.6 PLANCHA (mm) 32.0 36 36 13
20 T-D10 762 28.6 PLANCHA (mm) 32.0 36 36 13
21 T-C11 762 28.6 PLANCHA (mm) 32.0 37 42 14
22 T-D11 762 28.6 PLANCHA (mm) 32.0 37 42 14
23 T-C12 762 28.6 PLANCHA (mm) 32.0 38 42 15
24 T-D12 762 28.6 PLANCHA (mm) 32.0 38 42 15
25 T-C13 762 28.6 PLANCHA (mm) 32.0 39 42 16
26 T-D13 762 28.6 PLANCHA (mm) 32.0 39 42 16
27 S-C1 762 28.6 PLANCHA (mm) 32.0 41 42 18
28 S-D1 762 28.6 PLANCHA (mm) 32.0 41 42 18
PLATAFORMA A TIERRA
LONGITUD
DIAMETRO PINTADAEL. (m)
DEPILOTE (mm)
1 L-A1 762 28.6 PLANCHA (mm) 32.0 27 30 4

2 L-A2 762 28.6 PLANCHA (mm) 32.0 29.5 30 6.5
3 L-A3 762 28.6 PLANCHA (mm) 32.0 32 36 9
4 L-A4 762 28.6 PLANCHA (mm) 32.0 32.5 36 9.5
5 L-A5 762 28.6 PLANCHA (mm) 32.0 32.5 36 9.5
6 L-B1 762 28.6 PLANCHA (mm) 32.0 27 30 4
7 L-B2 762 28.6 PLANCHA (mm) 32.0 29.5 30 6.5
8 L-B3 762 28.6 PLANCHA (mm) 32.0 32 36 9
9 L-B4 762 28.6 PLANCHA (mm) 32.0 32.5 36 9.5
10 L-B5 762 28.6 PLANCHA (mm) 32.0 32.5 36 9.5
11 L-C1 762 28.6 PLANCHA (mm) 32.0 27 30 4
12 L-C2 762 28.6 PLANCHA (mm) 32.0 29.5 30 6.5
13 L-C3 762 28.6 PLANCHA (mm) 32.0 32 36 9
14 L-C4 762 28.6 PLANCHA (mm) 32.0 32.5 36 9.5
15 L-C5 762 28.6 PLANCHA (mm) 32.0 32.5 36 9.5
16 L-D1 762 28.6 PLANCHA (mm) 32.0 28 30 5
17 L-D2 762 28.6 PLANCHA (mm) 32.0 30 30 7
18 L-D3 762 28.6 PLANCHA (mm) 32.0 32 36 9
19 L-D4 762 28.6 PLANCHA (mm) 32.0 32.5 36 9.5
20 L-D5 762 28.6 PLANCHA (mm) 32.0 32.5 36 9.5
21 L-E1 762 28.6 PLANCHA (mm) 32.0 29 30 6
22 L-E2 762 28.6 PLANCHA (mm) 32.0 30.5 36 7.5
23 L-E3 762 28.6 PLANCHA (mm) 32.0 32 36 9
24 L-E4 762 28.6 PLANCHA (mm) 32.0 32.5 36 9.5
25 L-E5 762 28.6 PLANCHA (mm) 32.0 32.5 36 9.5
26 L-F1 762 28.6 PLANCHA (mm) 32.0 30 30 7
27 L-F2 762 28.6 PLANCHA (mm) 32.0 31 36 8
28 L-F3 762 28.6 PLANCHA (mm) 32.0 32 36 9
29 L-G1 762 28.6 PLANCHA (mm) 32.0 31 36 8
30 L-G2 762 28.6 PLANCHA (mm) 32.0 31.5 36 8.5
31 L-G3 762 28.6 PLANCHA (mm) 32.0 32 36 9
PLATAFORMA DE SERVICIO
LONGITUD
DIAMETRO PINTADAEL. (m)
DEPILOTE (mm)
1 S-A1 762 28.6 PLANCHA (mm) 32.0 41 42 18

2 S-A2 762 28.6 PLANCHA (mm) 32.0 41 42 18
3 S-A3 762 28.6 PLANCHA (mm) 32.0 41 42 18
4 S-B1 762 28.6 PLANCHA (mm) 32.0 41 42 18
5 S-B2 762 28.6 PLANCHA (mm) 32.0 41 42 18
6 S-B3 762 28.6 PLANCHA (mm) 32.0 41 42 18
7 S-C1 762 28.6 PLANCHA (mm) 32.0 41 42 18
8 S-C2 762 28.6 PLANCHA (mm) 32.0 41 42 18
9 S-C3 762 28.6 PLANCHA (mm) 32.0 41 42 18
10 S-D1 762 28.6 PLANCHA (mm) 32.0 41 42 18
11 S-D2 762 28.6 PLANCHA (mm) 32.0 41 42 18
12 S-D3 762 28.6 PLANCHA (mm) 32.0 41 42 18
PLATAFORMA DE SERVICIO-CAISSON PILE SCHEDULE
LONGITUD
DIAMETRO DE PINTADAEL. (m)
PILOTE (mm)
1 C-1 762 28.6 PLANCHA (mm) 32.0 16.1 42 18

2 C-2 762 28.6 PLANCHA (mm) 32.0 16.1 42 18
3 C-3 762 28.6 PLANCHA (mm) 32.0 16.1 42 18
30.48
AREA PERIMETRAL AREA DE PLANCHAS N° DE PESO DE PL TOTAL
TOTAL DE 2.4X6m PLANCHAS/TUBOS 32mm KG/M2
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
N° DE TUBOS= 176.00
PESO DE 1 TUBO= 3798.38 KG
PESO TOTAL= 668514.00 KG

71.82 14.40 5.00 251.22 18087.5
71.82 14.40 5.00 251.22 18087.5
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
71.82 14.40 5.00 251.22 18087.5
71.82 14.40 5.00 251.22 18087.5
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
71.82 14.40 5.00 251.22 18087.5
71.82 14.40 5.00 251.22 18087.5
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
71.82 14.40 5.00 251.22 18087.5
71.82 14.40 5.00 251.22 18087.5
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
71.82 14.40 5.00 251.22 18087.5
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
71.82 14.40 5.00 251.22 18087.5
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
86.18 14.40 6.00 251.22 21705.0
N° DE TUBOS= 176.00 SUMA=
PESO DE 1 TUBO= 3798.38 KG 636680.00
0.762

100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5

100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
100.54 14.40 7.00 251.22 25322.5
PESO MAS 5% DESPERDICIO Y CONEXIÓN
22790.25
22790.25
22790.25
22790.25
22790.25
22790.25
22790.25
22790.25
22790.25
22790.25
22790.25
22790.25
22790.25
22790.25
22790.25
22790.25
22790.25
22790.25
22790.25
22790.25
26588.63
26588.63
26588.63
26588.63
26588.63
26588.63
26588.63
26588.63
668514.00

18991.88
18991.88
22790.25
22790.25
22790.25
18991.88
18991.88
22790.25
22790.25
22790.25
18991.88
18991.88
22790.25
22790.25
22790.25
18991.88
18991.88
22790.25
22790.25
22790.25
18991.88
22790.25
22790.25
22790.25
22790.25
18991.88
22790.25
22790.25
22790.25
22790.25
22790.25
668514.00

26588.63
26588.63
26588.63
26588.63
26588.63
26588.63
26588.63
26588.63
26588.63
26588.63
26588.63
26588.63
319063.50
###

26588.63
26588.63
26588.63
79765.88
PRESUPUESTO
CONSTRUCCION DE PILOTES CON TUBO DE ACERO
N° PILOTES
P.U.
Item Descripción Unidad Cantidad soles
1.00 OBRAS PRELIMINARES
1.01 Movilización y Desmovilización de equipos y personal.
1.01.1 Movilización y desmovilización de equipos y materiales. Glb 1.00 30,000.00
1.01.2 Movilización y desmovilización de personal. Glb 1.00 15,000.00
1.02 Obras provisionales Oficina y almacén. unidad 1.00 22,500.00
1.03 Alojamiento y Alimentación (35 personas por día). persona/día 35.00 80.00
1.04 Transporte local del personal (MARCONA-MUELLE). día 60.00 40.00
1.05 Camioneta pick-up para apoyo logístico. día 60.00 380.00
1.06 Suministro de agua Glb 1.00 6,300.00
1.07 Trazo y replanteo topográfico. día 50.00 200.00
SUB-TOTAL 1.00
2.00 SONDEOS VERIFICATORIOS

2.01 Sondeo rotativo NQ, con recuperación de muestra 2x40m m 1,554.00 340.00
2.02 Ensayo de SPT und 74.00 272.00
SUB-TOTAL 3.00
3.00 TRANSPORTE, PUESTA EN OBRA Y RETIRADA DE EQUIPO COMPLETO PARA PERFORACIÓN DE PILOTE
2.01 Transporte, puesta en obra y retirada de equipo completo para perfo Glb 1.00 25,000.00
2.02 % herramientas % 2.00% 25,000.00
SUB-TOTAL 4.00
3.00 CONSTRUCCION DE PILOTES DE TUBOS DE ACERO

3.01 habilitacion de pilotes para ser incados insitu und 74.00 32,862.01
3.02 Remolcador de Barcaza dia 37.00 500.00
3.03 Barcaza para transportar perforador y equipos dia 37.00 800.00
3.04 Instalación de equipos en cada punto de perforación. und 37.00 2,000.00
3.05 Perforación para pilotes Ø 800mm m 1,554.00 1,530.00
Perforación con sistema DTH para atravesar bolones de gran

3.06 m 777.00 1,700.00
diámetro o perforar roca.
3.07 Equipo de incado con martillo vibrador m 1,554.00 1,360.00
SUB-TOTAL 5.00
4.00 OTROS
4.02 Pruebas de carga dinámica en pilotes und 74.00 5,100.00
4.03 Stand by cuadrilla de Pilotes(3operador , 4ayudante de grua y 8ma hra 296.00 249.00
4.04 Grúa para Izaje y manipuleo de pilotes dìa 60.00 880.00
SUB-TOTAL 6.00
TOTAL PROPUESTA, sin I.G.V.
PESO TOTAL
PRECIO DE KILOS EN DOLARES
O TOTAL DE PILOTES
74 PLATAFORMA DE SERVICIO
Parcial PLATAFORMA DE SERVICIO-CAISSON PILE SCHEDULE
soles ACCESO DE PLATAFORMA
PLATAFORMA A TIERRA
30,000.00
15,000.00
22,500.00
2,800.00
2,400.00
22,800.00
6,300.00 30
10,000.00
111,800.00
528,360.00
20,128.00
548,488.00
25,000.00
500.00
25,500.00
2,431,788.46
18,500.00
29,600.00
74,000.00
2,377,620.00
1,320,900.00
2,113,440.00
8,365,848.46
377,400.00
73,704.00
52,800.00
503,904.00
9,555,540.46
1,735,857.38
1.64
129128.9251125
37979.1 28725.8544 1.3221224027
84 Tiempo dias
N° pilotes LONG APROX DE PILOTE TOTAL DE N° DE TUBOS DE 6m empalme insitu Pintado
12 42.00 84.00 8 4
3 42.00 21.00 2 1
28 37.71 176.00 19 10
31 34.06 176.00 21 11
74 457.00
T 1max= 21 11
T 1= 21 11
mpo dias
Incado total (dias) dias/pilote
8 20 1.67
2 5 1.67
19 48 1.71
21 53 1.71
total= 126
T 2max= 53
T2 = 60
PRESUPUESTO
CONSTRUCCION DE PILOTES CON TUBO DE ACERO
N° PILOTES
P.U.
Item Descripción Unidad Cantidad soles
1.00 OBRAS PRELIMINARES
1.01 Movilización y Desmovilización de equipos y personal.
1.01.1 Movilización y desmovilización de equipos y materiales. Glb 1.00 30,000.00
1.01.2 Movilización y desmovilización de personal. Glb 1.00 15,000.00
1.02 Obras provisionales Oficina y almacén. unidad 1.00 22,500.00
1.03 Alojamiento y Alimentación (35 personas por día). persona/día 35.00 80.00
1.04 Transporte local del personal (MARCONA-MUELLE). día 60.00 40.00
1.05 Camioneta pick-up para apoyo logístico. día 60.00 380.00
1.06 Suministro de agua Glb 1.00 6,300.00
1.07 Trazo y replanteo topográfico. día 50.00 200.00
SUB-TOTAL 1.00
2.00 SONDEOS VERIFICATORIOS

2.01 Sondeo rotativo NQ, con recuperación de muestra 2x40m m 1,398.60 340.00
2.02 Ensayo de SPT und 74.00 272.00
SUB-TOTAL 2.00
3.00 CONSTRUCCION DE PILOTES DE TUBOS DE ACERO

3.01 habilitacion de pilotes para ser incados insitu und 74.00 32,862.01
3.02 Remolcador de Barcaza dia 37.00 500.00
3.03 Barcaza para transportar perforador y equipos dia 37.00 800.00
3.04 Instalación de equipos en cada punto de perforación. und 74.00 2,000.00
3.05 Equipo de incado con martillo vibrador m 1,554.00 1,360.00
3.06 Inyección de concreto fino (tremie grout) m3 6,248.82 220.00
SUB-TOTAL 3.00
4.00 OTROS
4.02 Pruebas de carga dinámica en pilotes und 74.00 5,100.00
4.03 Stand by cuadrilla de Pilotes(3operador , 4ayudante de grua y 8ma hra 296.00 249.00
4.04 Grúa para Izaje y manipuleo de pilotes dìa 60.00 880.00
SUB-TOTAL 4.00
TOTAL PROPUESTA, sin I.G.V.

PESO TOTAL
PRECIO DE KILOS EN DOLARES
se cobrará al 50% del precio de perforación.

* Suministro de agua y servicios de topografía por cuenta del Cliente
O TOTAL DE PILOTES N° pilotes
74 PLATAFORMA DE SERVICIO 12
Parcial PLATAFORMA DE SERVICIO-CAISSON PILE SCHEDULE 3
soles ACCESO DE PLATAFORMA 28
PLATAFORMA A TIERRA 31
74
30,000.00
15,000.00
22,500.00
2,800.00
2,400.00
22,800.00
6,300.00
10,000.00
111,800.00
475,524.00
20,128.00
495,652.00
2,431,788.46
18,500.00
29,600.00
148,000.00
2,113,440.00
1,374,740.51
6,116,068.96
377,400.00
73,704.00
52,800.00
503,904.00
7,227,424.96
1,735,857.38
1.24
97667.90491787
28725.9
84 Tiempo dias
LONG APROX DE PILOTE TOTAL DE N° DE TUBOS DE 6m empalme insitu Pintado Incado
42.00 84.00 8 4 8
42.00 21.00 2 1 2
37.71 176.00 19 10 19
34.06 176.00 21 11 21
457.00 total=
T 1max= 21 11 T 2max=
T 1= 21 11 T2 =
total (dias) dias/pilote TIEMPOS
20 1.67
5 1.67
48 1.71
53 1.71
126
53
60
CALCULO DE F
PILOTES POR TRAMOS: N° DE PILOTES N° DE TUBOS DE 6m

PLATAFORMA DE SERVICIO 12.00 84.00
PLATAFORMA DE SERVICIO-CAISSON PILE SCHEDULE 3.00 21.00
ACCESO DE PLATAFORMA 28.00 176.00
PLATAFORMA A TIERRA 31.00 176.00
74.00 457.00
RUTA PRINCIPAL : LIMA - MARCONA Transporte Normal

1 SOLO CAMION DE UNA CAPACIDAD DE 30ton de (2.40x12.20m) DE PLATAFORMA
EQUIPÓ ORIGEN DESTINO CANTIDAD
TRAILER LIMA MARCONA 1

MONTACARGA MIMCO MIMCO 2
CALCULO DE FLETES DE LIMA A MARCONA
PESO DE CADA TUBO PESO TOTAL N° DE TUBOS POR CAMION N° DE VIAJES

3798.38 319063.50 16 5
3798.38 79765.88 16 1
3798.38 668514.00 16 11
3798.38 668514.00 16 11
TOTAL= 1735857.38 TOTAL DE VIAJES= 28
TOTAL DE VIAJES= 29
CARGA A TRANSPORTAR (KG) S/. X TM/HORAS CAPACIDAD DE VEHICULO (TON) N° VIAJES/HORAS
319,063.50 150 30 29
319,063.50 60 5 115
MATERIAL DE SEGURIDAD 5%
Total (S/.) =
PRECIO /KILO
N° DE TUBOS SOBRANTES
4
5
0
0
1
29 248.793
S/. X VEH (FLETE) DV(KM)
130500 520
13800 -
7215
151515.00
0.140 DOLARES
ANALISIS DE MANO DE OBRA PARA 21 PILOTES
TIEMPO
N° DE PILOTES
PESO TOTAL
ITEM RESUMEN DE COSTO DE HABILITACION EN OBRA (SOLDADO DE PILO %

1 COSTO MANO DE OBRA 3.33%
2 COSTO DE EQUIPO Y HERRAMIENTAS 0.49%
3 COSTO DE EQUIPO DE PROTECCION PERSONAL Y SEGURIDAD 0.35%
4 COSTO DE PINTADO DE PILOTES (RATIO=1.05 DOLARES/KILO) 93.71%
5 COSTO DE CONSUMIBLE-15% 0.63%
6 SEGUROS Y EXAMENES 1.49%
COSTO MANO DE OBRA

ITEM PERSONAL N°
FABRICACION
1 RESIDENTE 1
2 TECNICO DE QC 1
3 SSOMA 1
4 ALMACENERO 1
5 CAPATAZ 1
6 SOLDADOR 1
7 OFICIAL 1
8 AYUDANTE 1
SUMA=
COSTO DE EQUIPO Y HERRAMIENTAS

ITEM PERSONAL CANT
FABRICACION
1 MAQUINA DE SOLDAR MIG-TRIFASICO 2
2 ESMERIL DE MANO 7" 2
3 ESMERIL DE MANO 4" 2
4 EQUIPO DE OXICORTE 2
COSTO DE EQUIPO DE PROTECCION PERSONAL Y SEGURIDAD

ITEM CATEGORIA CANT
1 CASCO 19
2 GUANTE DE SOLDADOR 8
3 CARETA DE SOLDAR 4
4 CARETA DE ESMERILAR 4
5 ZAPATOS PUNTA DE ACERO 19
6 UNIFORMES 19
7 LENTES DE PROTECCION 19
8 LENTES DE OXICORTE 8
9 TAPONES DE OIDO 19
10 GUANTES 19
BRA PARA 21 PILOTES
21.00 DIAS PESO = 1735857.38

31.00 DÓLAR= 3.40
668514.00
COSTO TOTAL COSTO/PILOTE

33936.00 1094.71
5040.00 162.58
3532.00 113.94
954637.99 30794.77
6376.20 205.68
15200.00 490.32
1018722.19 32862.01
DE OBRA
CUADRILLA T/H/T (HORAS) COSTO/HH COSTO (S/.)
1 168 17.50 2940

1 168 16.50 2772
1 168 16.70 2805.6
1 168 11.25 1890
1 168 11.25 1890
4 168 16.88 11340
4 168 6.88 4623.36
6 168 5.63 5675.04
19 TOTAL= 33936
HERRAMIENTAS
VECES TIEMPO SOLES/DIA COSTO (S/.)
5040
- 21.00 60 2520
- 21.00 25 1050
- 21.00 15 630
- 10.50 40 840
TOTAL= 5040
ON PERSONAL Y SEGURIDAD
VECES UND COSTO/UNIT COSTO (S/.)
1 UND 12 228
1 PARES 30 240
1 UND 50 200
1 UND 30 120
1 PARES 50 950
1 UND 47 893
2 UND 7 266
1 UND 20 160
3 UND 3 171
2 PARES 8 304
TOTAL= 3532
Mina Justa
Contract 101946-SOP-0514B - Main Price
Contract Pricing Schedule
DISCIPLINE: General
MAIN AREA DESCRIPTION: Port Marine Facilities
SUBAREA DESCRIPTION:
WBS /
REV. WBS DESCRIPTION PWP CWP
AREA
A1 DIRECT COSTS
A1.01 TRESTLE
A1.01.01 5521 FABRICATION OF MARINE PILES 0514 0514
A1.01.02 5521 INSTALLATION OF MARINE PILES 0514 0514
A1.01.03 5521 SUPPLY OF PILECAPS (STEELWORK) 0514 0514
A1.01.04 5521 INSTALLATION OF PILECAPS (STEELWORK) 0514 0514
A1.01.05 5521 SUPPLY OF GIRDERS (STEELWORK) 0514 0514
A1.01.06 5521 INSTALLATION OF GIRDERS (STEELWORK) 0514 0514
A1.01.07 5521 SUPPLY OF BEAMS AND BRACES (STEELWORK) 0514 0514
A1.01.08 5521 INSTALLATION OF BEAMS AND BRACES (STEELWORK) 0514 0514
A1.01.09 5521 SUPPLY OF ROADWAY GRATING 0514 0514
A1.01.10 5521 INSTALLATION OF ROADWAY GRATING 0514 0514
A1.01.11 5521 SUPPLY OF WALKWAY GRATING 0514 0514
A1.01.12 5521 INSTALLATION OF WALKWAY GRATING 0514 0514
A1.01.13 5521 SUPPLY OF HANDRAILS 0514 0514
A1.01.14 5521 INSTALLATION OF HANDRAILS 0514 0514
A1.01.15 5521 SUPPLY OF BULLRAILS 0514 0514
A1.01.16 5521 INSTALLATION OF BULLRAILS 0514 0514

A1.01.17 5521 INSTALLATION OF ELECTRICAL CABLING 0514 0514
A1.01.18 5521 INSTALLATION OF LIGHTING 0514 0514
A1.02 LAND PLATFORM , ABUTMENT AND ACCESS
SUPPLY OF GIRDERS (STEELWORK)

INSTALLATION OF GIRDERS (STEELWORK)
A1.02.15 5511 SUPPLY OF CONCRETE FOR CRANE PAD AND ABUTMENT 0514 0514
A1.02.16 5511 SUPPLY OF REINFORCING STEEL FOR CRANE PAD AND 0514 0514
ABUTMENT
A1.02.17 5511 INSTALLATION OF CRANE PAD AND ABUTMENT 0514 0514
EARTHWORKS FOR PLATFORM AND PIPING AREA TO

A1.02.18 5513 0514 0514
CONNECTION TO ONSHORE AREA
A1.02.19 5511 0514 0514

EARTHWORKS FOR CRANE PAD
A1.02.20 5512 0514 0514

INSTALLATION OF ELECTRICAL CABLING
A1.02.21 5512 0514 0514

LIGHTING
A1.02.22 5512 0514 0514
FENCING AND SECURITY GATES
A1.02.23 5512 SIGNAGE 0514 0514
A1.02.24 5512 0514 0514

EATHWORKS FOR CRANE PAD BEHIND LAND PLATFORM
A1.02.25 5512 0514 0514

CRANE PAD PROTECTION WALL DESIGN
A1.02.26 5512 0514 0514

CRANE PAD PROTECTION WALL INSTALATION
A1.03 SERVICE PLATFORM
A1.03.03 5531 FABRICATION OF CAISSON PILES 0514 0514
A1.03.04 5531 INSTALLATION OF CAISSON PILES 0514 0514
A1.03.07 5531 SUPPLY OF GIRDERS (STEELWORK) 0514 0514
A1.03.08 5531 INSTALLATION OF GIRDERS (STEELWORK) 0514 0514
A1.03.19 5531 SUPPLY OF CAISSONS 0514 0514
A1.03.20 5531 INSTALLATION OF CAISSONS 0514 0514

A1.03.21 5531 SUPPLY OF BOAT BERTH 0514 0514
A1.03.22 5531 INSTALLATION OF BOAT BERTH 0514 0514
A1.03.23 5531 SUPPLY OF ACCESS STAIRS 0514 0514
A1.03.24 5531 INSTALLATION OF ACCESS STAIRS 0514 0514

A1.03.25 5531 INSTALLATION OF JIB CRANE 0514 0514
A1.03.26 5531 0514 0514

INSTALLATION OF ELECTRICAL CABLING
A1.03.27 5531 INSTALLATION OF LAMP STANDARDS 0514 0514
A1.04 SEAWATER INTAKE SYSTEM
A1.04.01 5561 SUPPLY OF ANCHOR BLOCKS 0514 0514
A1.04.02 5561 INSTALLATION OF SUBSEA SEAWATER INTAKE PIPES 0514 0514
A1.04.03 5561 INSTALLATION OF SUPPORT BRACKETS 0514 0514
INSTALLATION OF TOPSIDE SEAWATER INTAKE PIPES AND

A1.04.04 5561 0514 0514
VALVES
INSTALLATION OF SEAWATER INTAKE SCREEN AND

A1.04.05 5561 0514 0514
PROTECTION FRAME
A1.04.06 5561 INSTALLATION OF HYPOCHLORITE DOSING SYSTEMS 0514 0514
A1.04.07 5561 INSTALLATION OF VERTICAL PUMPS 0514 0514
A1.04.08 5561 SUPPLY OF SEAWATER INTAKE HEAD PROTECTION FRAME 0514 0514
A1.04.09 5561 SUPPLY OF SEAWATER SUPPORT BRACKETS 0514 0514
A1.05 ACID SYSTEM
A1.05.01 5552 INSTALLATION OF BOOSTER PUMPS 0514 0514
A1.05.02 5552 INSTALLATION OF ONSHORE ACID PIPES AND VALVES 0514 0514
A1.05.03 5552 0514 0514

DESIGN AND SUPPLY OF ACID OVERFLOW TANK
A1.05.04 5552 0514 0514
INSTALLATION OF ACID OVERFLOW TANK
A1.05.05 5552 SUPPLY OF ONSHORE ACID PIPE SUPPORTS 0514 0514

A1.05.06 5552 SUPPLY AND INSTALATION OF WASHING STATIONS 0514 0514
A1.05.07 5552 BOOSTER PUMPS AREA PREPARATION 0514 0514

A1.06 SPREAD MOORING BUOY SYSTEM
SUPPLY OF SPECIAL MARK NAVIGATION BUOY CHAINS

A1.06.01 5541 0514 0514
AND ANCHOR
A1.06.02 5541 INSTALLATION OF SPECIAL MARK NAVIGATION BUOY 0514 0514

INSTALLATION OF SPECIAL MARK NAVIGATION BUOY
A1.06.03 5541 0514 0514
CHAINS AND ANCHORS
SUPPLY OF NAVIGATION BEACON FOR SERVICE
A1.06.04 5541 0514 0514
PLATFORM, INCLUDING STANCHION
INSTALLATION OF NAVIGATION BEACON FOR SERVICE
A1.06.05 5541 0514 0514
PLATFORM
A1.06.06 5541 DESIGN AND SUPPLY OF MOORING BUOY ANCHORS 0514 0514
A1.06.07 5541 INSTALLATION OF MOORING BUOY ANCHORS 0514 0514
DESIGN AND SUPPLY OF MOORING BUOY ANCHOR CHAINS

A1.06.08 5541 0514 0514
COMPLETE WITH HARDWARE
INSTALLATION AND TESTING OF MOORING BUOYS AND

A1.06.09 5541 0514 0514
ANCHOR CHAINS
A1.06.10 5541 COMMISSIONING OF MOORING SYSTEM 0514 0514
A1.07 OTHER
A1.07.01 5541 DESIGN AND SUPPLY OF CATHODIC PROTECTION SYSTEM 0514 0514
5512,
A1.07.02 INSTALLATION OF CATHODIC PROTECTION SYSTEM 0514 0514
5521, 5531
A1.07.03 5541 TRAINING 0514 0514

A1.07.04 5541 COMISSIONING 0514 0514
A1.07.05 5553 INSTALATION OF THE NITROGEN PACK GENERATION 0514 0514
A1.07.06 5551 DUST CONTROL 0514 0514
A1.08 INSTRUMENTATION
A1.08.01 5561 BULK MATERIALS 0514 0514
A1.08.02 5561 REQUIRED MATERIALS FOR SUPPORTS AND INSTALATION 0514 0514
A1.09 ELECTRICAL
A1.09.01 5551 SULPHURIC ACID SYSTEM 0203B 0514

A1.09.06 5561 SEA WATER INTAKE 0203B 0514

A1.09.10 5500 OFFSHORE ACID PORT 0203B 0514
A1.09.13 5551 OFFSHORE ACID PORT 0514 0514

A1.09.15 5552 SULPHURIC ACID SYSTEM 0514 0514
A1.09.16 5552 SEA WATER INTAKE 0514 0514
A1.09.17 5552 SULPHURIC ACID SYSTEM 0514 0514
A1.09.18 5561 SEA WATER INTAKE 0514 0514

A1.09.23 5500 OFFSHORE ACID PORT 0203D 0514
A1.09.26 5510 LAND PLATFORM , ABUTMENT AND ACCESS 0208 0514
A1.09.29 5520 TRESTLE 0514 0514

A1.09.31 5530 SERVICE PLATFORM 0514 0514
A1.09.32 5513 EARTHWORKS FOR INSTALATION OF THE E&I CABLING 0514 0514
A1.10 PROCUREMENT
A1.10.01 5531 SUPPLY OF JIB CRANE 0514 0514
A1.10.02 5531 NITROGEN PACKAGE GENERATION 0514 0514
A2 INDIRECT COSTS
A2.01 0000 SITE MOBILISATION & DEMOBILISATION
A2.01.01 0000 SITE MOBILISATION & DEMOBILISATION 0514 0514
A2.02 0000 SITE FACILITIES
A2.02.01 0000 SITE FACILITIES 0514 0514
A2.02.02 0000 SITE FACILITIES 0514 0514
A2.03 0000 MAINTENANCE
A2.03.01 0000 MAINTENANCE 0514 0514
A2.03.02 0000 MAINTENANCE 0514 0514
A2.03.03 0000 MAINTENANCE 0514 0514
A2.03.04 0000 MAINTENANCE 0514 0514
A2.03.05 0000 MAINTENANCE 0514 0514
A2.03.06 0000 MAINTENANCE 0514 0514
A2.04 0000 EQUIPMENT
A2.04.01 0000 EQUIPMENT 0514 0514
A2.04.02 0000 EQUIPMENT 0514 0514

A2.04.03 0000 EQUIPMENT 0514 0514
A2.04.04 0000 EQUIPMENT 0514 0514
A2.05 0000 INDIRECT LABOUR
A2.05.01 0000 INDIRECT LABOUR 0514 0514
A2.06 0000 OVERHEAD AND OTHERS
A2.06.01 0000 OVERHEAD AND OTHERS 0514 0514
COMM CODE DESCRIPTION
Piles for the Trestle. Fabrication includes splicing of supplied pile

segments into piles and coating of the splice lcoations
Piles for the Trestle, including all works as required based on

Contractor's installation methodology, such as, but not limited to,
pitching, driving, drilling, grouting, testing. Quantity is based on length of
pile installed below seabed.
Steel pilecaps for the trestle, including fabrication, welding, and coating
Installation of pilecaps on the installed piles, including but not limited to

lifting, field welding, coating touch up
Steel girders for the trestle, including fabrication, welding, and coating
Installation of girders between the installed pilecaps, including but not

limited to lifting, field welding, coating touch up
Steel beams and tubular bracing with all connection hardware, including
fabrication, and coating
Installation of beams and bracing, including but not limited to lifting, field
welding, bolting, coating touch up
Grating for the roadway along the trestle, including supply of all
connection hardware
Installation of grating for the trestle roadway
Grating outside of the roadway along the trestle, including supply of all
connection hardware
Installation of grating outside of the trestle roadway
Handrails along the perimeter of the trestle, including but not limited to
fabrication and coating
Installation of handrails along the perimeter of the trestle
Bullrails along the trestle roadway, including but not limited to fabrication,
coating and supply of all connection hardware
Installation of bullrails along the trestle roadway
Installation of all electrical cabling on the trestle
Installation of all lamp standards on the trestle
Piles for the Land Platform. Fabrication includes splicing of supplied pile
segments into piles and coating of the splice lcoations
Piles for the Land Platform, including all works as required based on
pitching, driving, drilling, grouting, testing. Quantity is based on length
of pile installed below seabed.
Steel pilecaps for the Land Platform, including fabrication, welding, and
coating
Grating for the roadway sections of the Land Platform, including supply
Grating for the walkway sections of the Land Platform, including supply
Handrails along the perimeter of the Land Platform, including but not
limited to fabrication and coating
Bullrails along the Service Platform roadway area, including but not
limited to fabrication, coating and supply of all connection hardware
Contractor may source the concrete from the on site batch
facility/supplier
Supply of reinforcing steel and wire mesh for the crane pad, including
abutment
Concrete crane pad for the maintenance and abutment for platform
access located adjacent to the land platform, including concrete forming,
reinforcing steel installation, concrete placement, curing and testing
Excavation, grading and compaction of pipeline corridor
Any earthworks required for the installation of the concrete crane pad
Installation of all electrical cabling on the land platform
Installation of all lamp standards on the land platform
Instalation of fencing around the area, corresponding to a 3 m height of

fence to fence an area around 20000 m2
Instalation of Signage asurrounding the area
earthworks required for the installation of the concrete crane pad that
includes the area behind the required protection wall
Crane Pad protection wall design
Crane Pad protection wall instalation
Piles for the Service Platform. Fabrication includes splicing of supplied

pile segments into piles and coating of the splice lcoations
Piles for the Service Platform, including all works as required based on
pitching, driving, drilling, grouting, testing. Quantity is based on length of
pile installed below seabed.
Piles for the caissons. Fabrication includes splicing of supplied pile
segments into piles, coating is not required
Piles for the Caissons, including all works as required based on
pitching, driving, drilling, grouting, testing, and underwater cutoff
Steel pilecaps for the Service Platform, including fabrication, welding,
and coating
Steel girders for the Service Platform, including fabrication, welding, and
coating
Installation of girders between the installed pilecaps, including but not
limited to lifting, field welding, coating touch up
Grating for the roadway sections of the Service Platform, including
supply of all connection hardware
Grating for the walkway sections of the Service Platform, including
supply of all connection hardware
Handrails along the perimeter of the Service Platform, including but not
limited to fabrication and coating
Bullrails along the Service Platform roadway area, including but not
limited to fabrication, coating and supply of all connection hardware
Caissons for the seawater system and acid system, including but not
limited to, supply, fabrication, coating of caissons, topside and piping
connections, and reinforcing steel
Installation of caissons, including but not limited to, lifting, subsea
placement, reinforcement installation and concrete placement for the pile
connection, topside connections, and coating touch up
Boat berth, including structural steel members, pile clamps, grating,
fenders, handrails, mooring cleats, coating of all steel, ladder
Installation of boat berth including but not limited to pile connections,

truss installation, coating touch up
Access stairs, including stair stringers and treads, landings, grating,

handrails and access gate
Installation of the access stairs and landings

Installation of jib crane
Installation of all electrical cabling on the service platform
Installation of all lamp standards on the service platform
Concrete anchor blocks for the seawater intake, including but not limited
to concrete, reinforcement, bolts, neoprene, curing and testing of
concrete
Installation of subsea piping, including collar installation and connection

to caissons and intake head
Brackets supporting the seawater intake piping along the steel structure
Pipes located on top of the marine structure
5561-SC-501
5561-SC-502
INCLUDING CIVIL WORKS AND 600 mts DN 63 (mm) PIPES HDPE, PE

4710, DR 17, ASTM F714 to Intake Screen
5561-PU-504 Pump seawater vertically from the sea to the top of the marine service
5561-PU-505 platform
5561-SC-501
Seawater intake head piping and steel protection frame
5561-SC-502
Piping support brackets for the Seawater Piping.
5552-PU-518
5552-PU-519
Onshore acid pipeline and valves
Design and supply of 15m3 acid system overflow tank with valves and
fittings suitable for sulfuric acid.
Installation of acid overflow tank including connections to the acid piping
from the booster pump area.
Pipe supports for the acid piping

Washing stations to count with a self water supply in acordance to the
reference information
Construction and preparation of the booster pump area
Including but not limited to sinker anchor block, chain, swivel and
shackles
Selection and supply of beacon and stanchion
Installation of stanchion and beacon the service platform
Design and supply of mooring buoy anchors, including but not limited to
anchors, any additional geotechnical investigation deemed necessary by
the contractor
Installation of the mooring buoy anchors, including any necessary
seabed preparation
Design and supply of anchor chains and hardware for the mooring
buoys, including but not limited to chains, shackles and swivels. Unit of
measure is based on total chain length required
Installation and testing of mooring buoys (supplied by others) and anchor
chains, including connection of all hardware
Commissioning and testing of mooring system, including load test, set-up
and commissioning of navigation lights
Design and supply of cathodic protection system in accordance with

Specification 101946-ES-0905 to all piles
Installation of cathoidc protection system on marine piles and caissions
Necessaries training for site

Perform the required comissioning
Instalation of the Nitrogen Pack Generation A1.10.02
Dust control at the site area
The Contractor will be responsible for carrying out its own quantity take-
offs for the supply and installation of all electrical bulks
Supply and install supports, mounting brackets, stands, fittings and all
other minor materials required to complete the installation
Termination for Cable N2XY 0.6/1kV Cu XLPE/PVC 3C 25mm2

Termination for Cable RV-K 0.6/1kV MULTI-FLEX XLPE/PVC 2C+E
16mm2
Termination for Cable N2XSRAY 0.6/1kV Cu XLPE/SCN/AWA/PVC
3C+3E 120mm2
Termination for Cable N2XY-C 0.6/1kV Cu PVC/PVC 7C 4mm2
Termination for Cable N2XSRAY 0.6/1kV Cu XLPE/SCN/AWA/PVC
3C+3E 300mm2
4mm2
Termination for Cable N2XY-C 0.6/1kV Cu PVC/PVC 7C 4mm2
120mm2
16mm2
4mm2
Conduit - HD PVC SCH40 100mm, incl. fittings & fixings
Concrete Duct bank
Stand for Local Control Station incl. fixings
Stand for Local Control Station incl. fixings
Weather Hood for Local Control Station incl. fixings
Weather Hood for Local Control Station incl. fixings
QQABA-45000 FRP Cable ladder - 450mm STRAIGHT, incl. fixing accessories & divider
QQABE-45000 FRP Cable ladder - 450mm SUN COVER, incl. fixing accessories
QQABB-45000 FRP Cable ladder - 450mm BEND, incl. fixing accessories
QQABD-45000 FRP Cable ladder - 450mm RISER, incl. fixing accessories
QGWXX-12000 Earth Cable-Cu, Gn/Y PVC 1C x 120mm2
QGWXX-07000 Earth Cable-Cu, Gn/Y PVC 1C x 70mm2
QNDXX-12000 Earth Cable-Bare Cu 1C x 120mm2
DB-L&SP, 125A, 24 pole, main switch, ext. ltg contactor, fully fitted CB,
QMBBB-03600
IP66
QMABX-01600 GPO - Switched 16A metal, double, surface mounted, IP66
QMAAX-06300 W.O - 3ph 63A, 5 pin (3ph+N+E), metal, surface mounted, IP66, incl plug
QPBBF-04000 Floodlight - 400W HPS IP65, w/ pole, marine environment

Excavation, grading and compaction of the necessary area for
transporting the E&I cabling
Jib crane located on the land platform

Nitrogen Package generator capable of supplying 40m3
SITE MOBILISATION & DEMOBILISATION

Mobilisation - Personnel
Mobilisation - Equipment
Mobilisation - Construction Facilities
Demobilisation - Personnel
Demobilisation - Equipment
Demobilisation - Construction Facilities
SITE FACILITIES
Construction Site Offices
Construction Warehouse
MAINTENANCE
Maintenance Site Offices
Maintenance Warehouse
Security Personnel and equipment
Health & Safety
Electrical Power Supply
Site Clean Up
EQUIPMENT
Necessary equipments required to perform the described tasks (per
equipment, per week)
Bus for personnel transportation (per bus, per week)
Portable toilets (per bus, per week)
Fuel
INDIRECT LABOUR
Project Director
Construction Management
Project Control Management
Quality Management
HSEC Manager
Project Controls Personnel
Construciton Personnel
HSEC Personnel
QA/QC Personnel
Administration & Human Resources
Topography Personnel
Support Direct Staff
Support Indirect Staff
OVERHEAD AND OTHERS
Concrete Tests
Leak-Tightness test
Accommodation (per person, per day)
Feeding (per person, per day)
Insurance Cost
Letter of Guarantee
Financial cost
Project Overhead Costs
Doc. No: 101946-SOP-0514
Revision: T4
Date: 27-Dec-2018
UNIT
REFERENCE DRAWINGS / EXTENDED PRICE
QTY UoM PRICE
DOCUMENTS (USD)
(USD)
USD 2,283,407.16
USD 937,913.05
101946-5500-S-922
101946-5500-S-923 26 ea -
101946-5500-S-924
101946-5500-S-922
101946-5500-S-923 585 m -
101946-5500-S-924
101946-5500-S-927
64,550.99 kg 2.73 175,970.95
101946-5500-S-928
101946-5500-S-927
64,550.99 kg 0.68 43,899.10
101946-5500-S-928
101946-5500-S-930 65,638.56 kg 2.73 178,935.74
101946-5500-S-930 65,638.56 kg 0.68 44,638.72
101946-5500-S-930 94,535.25 kg 2.73 257,710.33
101946-5500-S-930 94,535.25 kg 0.68 64,290.46
467.38 m2 89.25 41,713.31
467.38 m2 31.24 14,599.66
592.01 m2 59.59 35,277.85
592.01 m2 20.86 12,347.25
101946-5500-S-924 6,676.80 kg 2.73 18,201.47
101946-5500-S-924 6,676.80 kg 0.68 4,540.68
13,442.62 kg 2.73 36,645.62
13,442.62 kg 0.68 9,141.91

101946-5500-E-501
1.00 LS -
101946-5500-E-502
101946-5500-E-501
1.00 LS -
101946-5500-E-502
USD 652,564.06
101946-5500-S-922
101946-5500-S-923 31.00 ea -
101946-5500-S-924
101946-5500-S-922
101946-5500-S-923 697.50 m -
101946-5500-S-924
101946-5500-S-936 107,412.03 kg 2.73 292,813.42
101946-5500-S-936 107,412.03 kg 0.68 73,047.55
41,655.24 kg 2.73 113,555.37

41,655.24 kg 0.68 28,328.42
101946-5500-S-930 24,301.04 kg 2.73 66,246.49
101946-5500-S-930 24,301.04 kg 0.68 16,526.37
447.26 m2 89.25 39,917.96
447.26 m2 31.24 13,971.28
47.08 m2 59.50 2,801.26
47.08 m2 20.83 980.44
101946-5500-S-924 977.61 kg 2.73 2,665.03
101946-5500-S-924 977.61 kg 0.68 664.84
306.98 kg 2.73 836.86
306.98 kg 0.68 208.77

101946-5500-S-960
35.00 m3 -
101946-5500-S-961
101946-5500-S-960
1.00 LS -
101946-5500-S-961
101946-5500-S-960
35.00 m3 -
101946-5500-S-961
101946-5500-B-501
3066101.00 m3 -
101946-5500-P-924
101946-5500-S-960
1.00 LS -
101946-5500-S-961
101946-5500-E-501
1.00 LS -
101946-5500-E-502
101946-5500-E-501
1.00 LS -
101946-5500-E-502
101946-0000-C-0009
20000.00 m2 -
101946-5000-G-501A
4.00 LS -
101946-5500-S-960
101946-5500-S-961 50.00 m3 -
101946-5500-S-962
101946-5500-S-960
101946-5500-S-961 1.00 ea -
101946-5500-S-962
101946-5500-S-960
101946-5500-S-961 48.46 m -
101946-5500-S-962
USD 692,930.04
101946-5500-S-922
101946-5500-S-923 12.00 ea -
101946-5500-S-924
101946-5500-S-922
101946-5500-S-923 270.00 m -
101946-5500-S-924
3.00 ea -
3.00 ea -
101946-5500-S-936 68,635.09 kg 2.73 187,104.52
101946-5500-S-936 68,635.09 kg 0.68 46,676.57
101946-5500-S-930 50,903.98 kg 2.73 138,768.16
101946-5500-S-930 50,903.98 kg 0.68 34,618.20
101946-5500-S-930 5,898.72 kg 2.73 16,080.36
101946-5500-S-930 5,898.72 kg 0.68 4,011.53
81.71 m2 89.25 7,292.19
81.71 m2 31.24 2,552.27
116.62 m2 59.59 6,949.66
116.62 m2 20.86 2,432.38
101946-5500-S-924 823.04 kg 2.73 2,243.68
101946-5500-S-924 823.04 kg 0.68 559.73
1,191.42 kg 2.73 3,247.89
1,191.42 kg 0.68 810.25
66,388.34 kg 2.73 180,979.70
66,388.34 kg 0.68 45,148.63

101946-5500-S-945
101946-5500-S-946 3,950.02 kg 2.73 10,768.05
101946-5500-S-947
101946-5500-S-945
101946-5500-S-946 3,950.02 kg 0.68 2,686.28
101946-5500-S-947
101946-5500-S-945
101946-5500-S-946 1.00 LS -
101946-5500-S-947
1.00 LS -
1.00 LS -
101946-5500-E-501
1.00 LS -
101946-5500-E-502
1.00 LS -
USD -
101946-5500-S-980
101946-5500-S-981
64.00 ea -
101946-5500-P-906
101946-5500-P-910
101946-5500-P-910
200.00 m -
101946-5500-P-906
101946-5500-S-980
101946-5500-S-981
1.00 LS -
101946-5500-P-906
101946-5500-P-910
101946-5500-P-902
480.00 m -
101946-5500-P-905
101946-5500-P-904
1.00 ea -
101946-5500-P-905
101946-5500-C-901 1.00 LS -
101946-5500-P-908 2.00 ea -
101946-5500-P-904
1.00 ea -
101946-5500-P-905
101946-0000-P-015
101946-5500-P-923 1.00 LS -
101946-5500-P-924
USD -
101946-5500-P-921 2.00 ea -
101946-5500-P-921
101946-5500-P-923
420 m -
101946-5500-P-924
101946-0000-P-015
101946-5500-P-921 1.00 LS -
101946-5500-P-921 1.00 LS -
101946-5500-P-921
101946-5500-P-923
1.00 LS -
101946-5500-P-924
101946-0000-P-015
4.00 ea -
101946-5500-P-921 1.00 ea -
USD -
101946-5500-S-970
'101946-5500-S-971 1.00 ea -
1.00 ea -
1.00 ea -
1.00 ea -
1.00 ea -
4.00 ea -
4.00 ea -
588.00 m -
4.00 ea -
4.00 ea -
USD -
1.00 LS -
1.00 LS -
1.00 LS
1.00 LS
1.00 LS
1.00 LS
USD -
6.00 ea -
6.00 ea -
USD -
6.00 ea -
6.00 ea -
6.00 ea -
6.00 ea -
8.00 ea -
12.00 ea -
24.00 ea -
4.00 ea -
10.00 ea -
2.00 ea -
2.00 ea -
60.00 ea -
2400.00 m -
200.00 m -
2.00 ea -
3.00 ea -
2.00 ea -
3.00 ea -
101946-5500-E-501 450.00 m
101946-5500-E-501 250.00 m
10.00 ea
6.00 ea
250.00 m
200.00 m
800.00 m
1.00 ea
101946-0000-E-041 1.00 ea
101946-0000-E-041 1.00 ea
101946-0000-E-062 27.00 ea
101946-0000-E-062 6.00 ea
101946-0000-E-062 10.00 ea
101946-5500-P-924 800.00 m3 -
USD -
1.00 ea -
1.00 ea -
USD -
Global
Global
Global
Global
Global
Global
USD -
m2
m2
USD -
Month
Month
Month
Month
Month
Month
USD -
Unit-week
Unit-week
Unit-week
Gallons
USD -
HH
HH
HH
HH
HH
HH
HH
HH
HH
HH
HH
HH
HH
USD -
ea
ea
unit-day
unit-day
Global
Global
Global
Global
Additional Description
COTIZAR
JOSE ZAVALA
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
Todo el movimiento de terra será performado por otros y no es

necesario para esta toma de precio
El largo total podrá ser cambiado de acuerdo com el diseño
propuesto em el iten A1.02.25
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
COTIZAR
DN 630 (mm) PIPES HDPE, PE 4710, DR 17, ASTM F714
DN 630 (mm) PIPES HDPE, PE 4710, DR 17, ASTM F714 and

PIPES, SCH 10S, EFW,BEVEL ENDS, ASME B36.19M, ASTM
928M (DUPLEX SS)
DN 250 mm SS Pipe ASTM A312 M-TP316L, SCH 40S
COTIZAR
COTIZAR
Radar
Installation only (include supply of misc materials for install)


Supply and installation

Installation only
Installation only
Installation only
Installation only
Installation only
Installation only
Installation only. Buried earth grid
Installation only
Installation only
Installation only

FABRICACION Y MONTAJE 617,287.74 KG
COSTO VENTA
FABRICACIÓN
MATERIALES 1,731,492.11
M.O DE FABRICACIÓN 509,262.39
PINTURA 1,018,524.77
INGENIERIA 101,852.48
PERNOS 162,963.96
INSUMOS 203,704.95
LOGISTICA 122,222.97
TRANSPORTE 370,372.64
4,220,396.28
MONTAJE
MANO DE OBRA 432,101.42
EQUIPOS 40,000.00
CAPATAZ 15,000.00
RELEVO CAPATAZ 15,000.00
RESIDENTE 30,000.00
ASISTENTE RESIDENTE 21,000.00
ANDAMIOS
GRÚA / MAN LIFT 190,080.00
PREVENCIONISTA 19,500.00 15,000.00
RELEVO PREVENCIONISTA 15,000.00
TOPOGRAFO 15,000.00 18,000.00
CALIDAD 19,500.00 15,000.00
RELEVO CALIDAD 16,500.00
EXAMENES MEDICOS 17,000.00
OFICINA-ALMACEN 7,200.00
GASTOS ADMINISTRAT 9,000.00
ALIMENTACION Y ALOJAMIENTO 178,200.00
BAÑOS QUIMICOS 2,772.00
MUESTRAS 10,000.00
1,052,853.42
COSTO VENTA
TOTAL 5,273,249.70 1,385,333.44
DIRECCION TECNICA 15,000.00

COSTO TOTAL 5,288,249.70
MARGEN BRUTO -73.8%

44.5833333
0.75 0.85 0.9 1.15

0.25 0.45 0.6 0.7
0.35
0.05 0.07 0.12
0.08
0.1
0.06
0.00 0.18
rent.
cont.
#DIV/0! 1.10 462965.805 0 -462,965.81

0.75
#DIV/0! 5,000.00 0.53
5,000.00
10,000.00
7,000.00
28.25 30000
1.30 6,500.00
5,000.00
0.83 5,000.00
1.30 6,500.00
5,500.00
rent.
cont.
0.68006861
0.08
0.02424242
P.U (FABRICACIÓN)
0.85 2.81
0.25 0.83
0.5 1.65
0.05 0.17
0.08 0.26
0.1 0.33
0.06 0.20
0.18181818 0.60
20% 8.55 TOTAL 6.84 2.07181818
5% 9.00
P.U (MONTAJE)
0.53 0.70
0.06
0.02
0.02
0.05
0.03
0.00
0.31
0.03
0.02
0.02
0.03
0.03
0.03
0.01
0.01
0.29
0.00
20% 2.13 0.02
5% 2.24 TOTAL 1.71 0.51685214
CD 8.54
GG
UTI
P.U 8.54
10.4178196
SUPPLY OF PILECAPS (STEELWORK)
N°de Veces N°de Longitud

Elemento/Descripción Und de la Ancho(m)
elementos (m)
estructura
PL 25MM
PLANCHA SUPERIOR E
INFERIOR KG 13.00 2.00 4.50 0.50
PL 12.7MM
PLANCHAS VERTICALES KG 13.00 2.00 4.50
PL 30MM
SUPERIOR E INFERIOR KG 13.00 2.00 1.01
REFUERZOS LONG (X3) KG 13.00 6.00 1.01
REFUERZOS TRANS (X2) KG 13.00 4.00 1.01
ACCESORIOS,CARTELAS, CONSUMIBLES
% 10%
DESPERDICIOS
% 10%
TOTAL
N° Uniones
Área (m2) Peso/m o Densidad
Alto (m) Subtotal de
m2 (kg/m3) soldadura
52
196.25 11,480.63
0
0.80 98.13 9,184.50 52
0
1.01 251.20 6,688.93 52
0.80 251.20 15,863.07
0.80 251.20 10,575.38
53,792.50 5,379.25 0
53,792.50 5,379.25 0
64,550.99 KG
64.550994064
% Desperdicio
por tipo de corte
de perfil
0.25
25.0%
25.0%
15.7%

elementos (m)
estructura
PL 25MM
ALAS KG 13.00 2.00 16.00 0.35
PL 20MM
ALMA KG 13.00 1.00 16.00
% 10%
DESPERDICIOS
% 10%
TOTAL
N° Uniones
196.25 28,574.00 52
0
0.80 157.00 26,124.80 26
54,698.80 5,469.88 0
54,698.80 5,469.88 0
65,638.56 KG
% Desperdicio
por tipo de corte
de perfil
1
33.3%
33.3%
SUPPLY OF BEAMS AND BRACES (STEELWORK)

elementos (m)
estructura
W 250x67 (W 10x45)
W 250x67 (W 10x45) KG 13.00 7.00 4.50
HSS D=168, E=12.7

DIAGONALES KG 13.00 8.00 6.02
PL 25MM
UNION BRACES CON
GIRDERS KG 13.00 20.00 0.46 0.20
PLANCHA EN
INTERSECCIÓN DE BRACES KG 13.00 10.00 1.10 0.20
PLANCHA EN UNION
BRACES CON GIRDERS KG 13.00 20.00 0.76 0.21
% 10%
DESPERDICIOS
% 10%
TOTAL
N° Uniones
66.97 27,424.22 182
0
52.62 32,947.38 208
0
520
196.25 4,694.30
196.25 5,612.75
196.25 8,100.73
78,779.37 7,877.94 0
78,779.37 7,877.94 0
94,535.25 KG
% Desperdicio
por tipo de corte
de perfil
0.25
25.0%
99.7%
0.3%
SUPPLY OF ROADWAY GRATING

elementos (m)
estructura
ROADWAY 178MM STEEL GRATING

ROADWAY 178MM STEEL
GRATING KG 1.00 1.00 208.00 2.10
% 5%
DESPERDICIOS
% 2%
TOTAL
N° Uniones
2
436.80
436.80 21.84 0
436.80 8.74 0
467.38 M2
% Desperdicio
por tipo de corte
de perfil
1
33.3%
SUPPLY OF WALKWAY GRATING

elementos (m)
estructura

LADO IZQUIERDO KG 1.00 1.00 1.55 208.00
LADO DERECHO KG 1.00 1.00 1.11 208.00
% 5%
DESPERDICIOS
% 2%
TOTAL
N° Uniones
322.40 2
230.88
553.28 27.66 0
553.28 11.07 0
592.01 M2
% Desperdicio
por tipo de corte
de perfil
0.225
22.5%
SUPPLY OF HANDRAILS

elementos (m)
estructura
SUPPLY OF HANDRAILS
LADO IZQUIERDO KG 1.00 1.00 208.00
LADO DERECHO KG 1.00 1.00 208.00
% 5%
DESPERDICIOS
% 2%
TOTAL
N° Uniones
15.00 3,120.00 2
15.00 3,120.00
6,240.00 312.00 0
6,240.00 124.80 0
6,676.80 KG
% Desperdicio
por tipo de corte
de perfil
1
33.3%
SUPPLY OF BULLRAILS

elementos (m)
estructura
SUPPLY OF BULLRAILS
LADO IZQUIERDO KG 1.00 1.00 208.00
LADO DERECHO KG 1.00 1.00 208.00
% 5%
DESPERDICIOS
% 2%
TOTAL
N° Uniones
30.20 6,281.60 2
30.20 6,281.60
12,563.20 628.16 0
12,563.20 251.26 0
13,442.62 KG
% Desperdicio
por tipo de corte
de perfil
1
33.3%

elementos (m)
estructura
PL 25MM
PLANCHA SUPERIOR E
INFERIOR KG 9.00 2.00 4.50 0.50
PL 12.7MM
PLANCHAS VERTICALES KG 9.00 2.00 4.50
PL 30MM
%
DESPERDICIOS
% 10%
TOTAL
N° Uniones
36
196.25 7,948.13
0
0.80 98.13 6,358.50 36
0
1.01 251.20 6,174.39 48
0.80 251.20 7,321.42
0.80 251.20 4,880.94
32,683.38 32,683.38
32,683.38 3,268.34 0
68,635.09 KG
% Desperdicio
por tipo de corte
de perfil
0.25
25.0%
25.0%
15.7%

elementos (m)
estructura
PL 25MM
EJE A,B,C,D KG 8.00 2.00 6.87 0.35
EJE 1'.1'',2',2'' KG 4.00 8.00 4.50 0.35
PL 20MM
EJE A,B,C,D KG 8.00 1.00 6.87
EJE 1'.1'',2',2'' KG 4.00 8.00 4.50
% 10%
DESPERDICIOS
% 10%
TOTAL
N° Uniones
196.25 7,544.64 32
196.25 9,891.00 64
0
0.80 157.00 6,897.95 16
0.80 157.00 18,086.40
42,419.99 4,242.00 0
42,419.99 4,242.00 0
50,903.98 KG
% Desperdicio
por tipo de corte
de perfil
1
85.6%
25.0%
85.6%

elementos (m)
estructura
W 250x67 (W 10x45)
W 250x67 (W 10x45) KG 1.00 4.00 18.35
% 10%
DESPERDICIOS
% 10%
TOTAL
N° Uniones
66.97 4,915.60 8
4,915.60 491.56 0
4,915.60 491.56 0
5,898.72 KG
% Desperdicio
por tipo de corte
de perfil
1
94.2%

elementos (m)
estructura

ROADWAY 178MM STEEL
GRATING KG 1.00 1.00
% 5%
DESPERDICIOS
% 2%
TOTAL
N° Uniones
2
76.36 76.36
76.36 3.82 0
76.36 1.53 0
81.71 M2
% Desperdicio
por tipo de corte
de perfil
#DIV/0!
#DIV/0!

elementos (m)
estructura

TOTAL KG 1.00 1.00
% 5%
DESPERDICIOS
% 2%
TOTAL
N° Uniones
109.00 109.00 2
109.00 5.45 0
109.00 2.18 0
116.62 M2
% Desperdicio
por tipo de corte
de perfil
#DIV/0!
#DIV/0!
SUPPLY OF HANDRAILS

elementos (m)
estructura
SUPPLY OF HANDRAILS
TOTAL KG 1.00 1.00 51.28
% 5%
DESPERDICIOS
% 2%
TOTAL
N° Uniones
15.00 769.20 2
769.20 38.46 0
769.20 15.38 0
823.04 KG
% Desperdicio
por tipo de corte
de perfil
1
45.3%
SUPPLY OF BULLRAILS

elementos (m)
estructura
SUPPLY OF BULLRAILS
TOTAL KG 1.00 1.00 36.87
% 5%
DESPERDICIOS
% 2%
TOTAL
N° Uniones
30.20 1,113.47 2
1,113.47 55.67 0
1,113.47 22.27 0
1,191.42 KG
% Desperdicio
por tipo de corte
de perfil
1
85.5%
SUPPLY OF CAISSONS

elementos (m)
estructura
PL 30MM
PLATE WITH HOLE KG 3.00 1.00
PL 25MM
CAISSON KG 3.00 1.00 15.80 5.65
% 10%
DESPERDICIOS
% 10%
TOTAL
N° Uniones
3.61 251.20 2,720.51 6
196.25 52,603.11 6
55,323.62 5,532.36 0
55,323.62 5,532.36 0
66,388.34 KG
% Desperdicio
por tipo de corte
de perfil
#DIV/0!
#DIV/0!
36.7%
SUPPLY OF BOAT BERTH

elementos (m)
estructura
HSS D356x13
SP-C KG 1.00 2.00 1.71 1.12
SP-B KG 1.00 2.00 1.71 1.12
HSS D152x10
EN SP-C KG 1.00 2.00 1.23 0.48
EN SP-C' (HORIZONTAL) KG 1.00 1.00 1.23 0.48
EN SP-C' (DIAGONAL) KG 1.00 1.00 1.47 0.48
EN SP-C'' (HORIZONTAL) KG 1.00 1.00 1.23 0.48
EN SP-C'' (DIAGONAL) KG 1.00 1.00 1.47 0.48
EN SP-C''' (HORIZONTAL) KG 1.00 1.00 1.23 0.48
EN SP-C''' (DIAGONAL) KG 1.00 1.00 1.47 0.48
EN SP-B KG 1.00 2.00 1.23 0.48
ENTRE EJE SP-C Y SP-B
(LONGITUDINALES) KG 1.00 4.00 4.50 0.48
ENTRE EJE SP-B Y SP-B'
(LONGITUDINALES) KG 1.00 2.00 2.00 0.48
ENTRE EJE SP-B Y SP-B'
(DIAGONAL) KG 1.00 2.00 2.90 0.48
ENTRE EJES SP-C Y SP-B
(VERTICALES) KG 1.00 3.00 2.59 0.48
HSS D219x10
VERTICALES KG 1.00 4.00 2.90 0.48
PL 30MM
PLANCHA 30x485x430 KG 2.00 2.00 0.49 0.43
PL 20MM
PLANCHA 20x370x370 KG 4.00 2.00 0.37 0.37
% 10%
DESPERDICIOS
% 12%
TOTAL
N° Uniones
98.13 375.32 4
98.13 375.32 4
74.58 87.68
74.58 43.80
74.58 52.35
74.58 43.80
74.58 52.35
74.58 43.80
74.58 52.35
74.58 87.68
8
74.58 641.02
4
74.58 142.45
4
74.58 206.55
74.58 276.70
74.58 413.10 8
251.20 209.55 8
149.15 163.35 16
3,103.83 310.38 0
3,103.83 372.46 0
3,950.02 KG
% Desperdicio
por tipo de corte
de perfil
0.145
14.5%
14.5%
25.0%
0.0%
3.3%
3.3%
3.0%
1.3%
SUPPLY OF ACCESS STAIRS

elementos (m)
estructura
PL 25MM
EJE A,B,C,D,E KG 5.00 2.00 22.00 0.35
EJE F,G KG 2.00 2.00 11.00 0.35
PL 20MM
EJE A,B,C,D,E KG 5.00 1.00 22.00
EJE F,G KG 2.00 1.00 11.00
% 10%
DESPERDICIOS
% 10%
TOTAL
N° Uniones
196.25 15,111.25 20
196.25 3,022.25
0
0.80 157.00 13,816.00 10
0.80 157.00 2,763.20
34,712.70 3,471.27 0
34,712.70 3,471.27 0
41,655.24 KG
% Desperdicio
por tipo de corte
de perfil
1
33.3%
33.3%

elementos (m)
estructura
PL 25MM
EQUIDISTANTES A 4.75M
(TOP AND BOTTOM) KG 20.00 2.00 4.75 0.50
(TOP AND BOTTOM) KG 6.00 2.00 4.00 0.50
PL 12.7MM
(TOP AND BOTTOM) KG 20.00 2.00 4.75
(TOP AND BOTTOM) KG 6.00 2.00 4.00
PL 30MM
% 10%
DESPERDICIOS
% 10%
TOTAL
N° Uniones
80
196.25 18,643.75
196.25 4,710.00
0
80
0.80 98.13 14,915.00
0.80 98.13 3,768.00
0
1.01 251.20 15,950.52 124
0.80 251.20 18,913.66
0.80 251.20 12,609.10
89,510.03 8,951.00 0
89,510.03 8,951.00 0
107,412.03 KG
% Desperdicio
por tipo de corte
de perfil
0.20833333
20.8%
20.8%
15.7%

elementos (m)
estructura
PL 25MM
EJE A,B,C,D,E KG 5.00 2.00 22.00 0.35
EJE F,G KG 2.00 2.00 11.00 0.35
PL 20MM
EJE A,B,C,D,E KG 5.00 1.00 22.00
EJE F,G KG 2.00 1.00 11.00
% 10%
DESPERDICIOS
% 10%
TOTAL
N° Uniones
196.25 15,111.25 20
196.25 3,022.25
0
0.80 157.00 13,816.00 10
0.80 157.00 2,763.20
34,712.70 3,471.27 0
34,712.70 3,471.27 0
41,655.24 KG
% Desperdicio
por tipo de corte
de perfil
1
33.3%
33.3%

elementos (m)
estructura
W 250x67 (W 10x45)
EJE A-E KG 1.00 8.00 19.00
EJE E,G KG 1.00 4.00 8.00
HSS D=168, E=12.7

ENTRE EJE 5 Y 4 KG 1.00 8.00 7.27
ENTRE EJE 1 Y 2 KG 1.00 8.00 7.27
PL 25MM
UNION BRACES CON
GIRDERS KG 2.00 10.00 0.46 0.20
PLANCHA EN
INTERSECCIÓN DE BRACES KG 2.00 8.00 1.10 0.20
PLANCHA EN UNION
BRACES CON GIRDERS KG 2.00 20.00 0.46 0.21
% 10%
DESPERDICIOS
% 10%
TOTAL
N° Uniones
66.97 10,179.44 16
66.97 2,143.04
0
52.62 3,059.09 16
52.62 3,059.09
0
40
196.25 361.10
196.25 690.80
196.25 758.31
20,250.86 2,025.09 0
20,250.86 2,025.09 0
24,301.04 KG
% Desperdicio
por tipo de corte
de perfil
#REF!
83.3%
78.9%
0.3%

elementos (m)
estructura

EJE A-E KG 1.00 1.00 19.00 22.00
% 5%
DESPERDICIOS
% 2%
TOTAL
N° Uniones
418.00 2
418.00 20.90 0
418.00 8.36 0
447.26 M2
% Desperdicio
por tipo de corte
de perfil
1
83.3%

elementos (m)
estructura

EJE E,G KG 1.00 1.00 8.00 5.50
% 5%
DESPERDICIOS
% 2%
TOTAL
N° Uniones
44.00
44.00 2.20 0
44.00 0.88 0
47.08 M2
% Desperdicio
por tipo de corte
de perfil
#REF!
SUPPLY OF HANDRAILS

elementos (m)
estructura
SUPPLY OF HANDRAILS
EJE LP-A KG 1.00 1.00 15.51
EJE LP-5 KG 1.00 1.00 6.94
EJE LP-5 KG 1.00 1.00 8.1
EJE LP-E KG 1.00 1.00 10.99
EJE LP-3 KG 1.00 1.00 7.97
EJE LP-G KG 1.00 1.00 11.4
% 5%
DESPERDICIOS
% 2%
TOTAL
N° Uniones
15.00 232.65 2
15.00 104.10
15.00 121.50
15.00 164.85 2
15.00 119.55
15.00 171.00
913.65 45.68 0
913.65 18.27 0
977.61 KG
% Desperdicio
por tipo de corte
de perfil
1
41.5%
16.8%
SUPPLY OF BULLRAILS

elementos (m)
estructura
SUPPLY OF BULLRAILS
SUPPLY OF BULLRAILS KG 1.00 1.00 9.50
% 5%
DESPERDICIOS
% 2%
TOTAL
N° Uniones
30.20 286.90 2
286.90 14.35 0
286.90 5.74 0
306.98 KG
% Desperdicio
por tipo de corte
de perfil
1
41.7%

Presupuesto de Muelle de Marcobre

Transféré par

Informations du document

Titre original

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Presupuesto de Muelle de Marcobre

Transféré par

Droits d'auteur :

Formats disponibles

DISTANCIA= 20

1 S-A1 762 28.6 SCH 80 (D=24") 609.6 30.96 41 42

PLATAFORMA DE SERVICIO-CAISSON PILE SCHEDULE

1 C-1 762 28.6 SCH 80 (D=24") 609.6 30.96 16.1 42

1 T-C1 762 28.6 SCH 80 (D=24") 609.6 30.96 33.16 36

1 L-A1 762 28.6 SCH 80 (D=24") 609.6 30.96 27 30

A1.01.01 5521 FABRICATION OF MARINE PILES 0514

A1.01.03 5521 SUPPLY OF PILECAPS (STEELWORK) 0514

A1.01.04 5521 INSTALLATION OF PILECAPS (STEELWORK) 0514

A1.01.05 5521 SUPPLY OF GIRDERS (STEELWORK) 0514

A1.01.06 5521 INSTALLATION OF GIRDERS (STEELWORK) 0514

A1.01.07 5521 SUPPLY OF BEAMS AND BRACES (STEELWORK) 0514

A1.01.08 5521 INSTALLATION OF BEAMS AND BRACES (STEELWORK) 0514

A1.01.09 5521 SUPPLY OF ROADWAY GRATING 0514

A1.01.15 5521 SUPPLY OF BULLRAILS 0514

A1.01.16 5521 INSTALLATION OF BULLRAILS 0514

A1.02.01 5512 FABRICATION OF MARINE PILES 0514

A1.02.03 5512 SUPPLY OF PILECAPS (STEELWORK) 0514

A1.02.04 5512 INSTALLATION OF PILECAPS (STEELWORK) 0514

A1.02.05 5512 SUPPLY OF BEAMS AND BRACES (STEELWORK) 0514

A1.02.06 5512 INSTALLATION OF BEAMS AND BRACES (STEELWORK) 0514

A1.02.07 5512 SUPPLY OF ROADWAY GRATING 0514

A1.02.11 5512 SUPPLY OF HANDRAILS 0514

A1.02.12 5512 INSTALLATION OF HANDRAILS 0514

A1.02.13 5512 SUPPLY OF BULLRAILS 0514

A1.02.14 5512 INSTALLATION OF BULLRAILS 0514

A1.03.01 5531 FABRICATION OF MARINE PILES 0514

A1.03.03 5531 FABRICATION OF CAISSON PILES 0514

A1.03.04 5531 INSTALLATION OF CAISSON PILES 0514

A1.03.05 5531 SUPPLY OF PILECAPS (STEELWORK) 0514

A1.03.06 5531 INSTALLATION OF PILECAPS (STEELWORK) 0514

A1.03.07 5531 SUPPLY OF GIRDERS (STEELWORK) 0514

A1.03.08 5531 INSTALLATION OF GIRDERS (STEELWORK) 0514

A1.03.09 5531 SUPPLY OF BEAMS AND BRACES (STEELWORK) 0514

A1.03.10 5531 INSTALLATION OF BEAMS AND BRACES (STEELWORK) 0514

A1.03.11 5531 SUPPLY OF ROADWAY GRATING 0514

A1.03.12 5531 INSTALLATION OF ROADWAY GRATING 0514

A1.03.13 5531 SUPPLY OF WALKWAY GRATING 0514

A1.03.14 5531 INSTALLATION OF WALKWAY GRATING 0514

A1.03.15 5531 SUPPLY OF HANDRAILS 0514

A1.03.16 5531 INSTALLATION OF HANDRAILS 0514

A1.03.17 5531 SUPPLY OF BULLRAILS 0514

A1.03.18 5531 INSTALLATION OF BULLRAILS 0514

Installation of handrails along the perimeter of the Service Platform

Installation of roadway grating

Installation of walkway grating

Installation of handrails along the perimeter of the Service Platform

REFERENCE DRAWINGS / UNIT PRICE EXTENDED PRICE

101946-5500-S-930 100.00 t 680.07 68,006.86

101946-5500-S-930 64.00 t 2,726.08 174,468.90

101946-5500-S-930 64.00 t 680.07 43,524.39

437.00 m2 89.25 39,002.25

420.00 m 87.25 36,645.62

420.00 m 21.77 9,141.91

101946-5500-S-936 100.00 t 680.07 68,006.86

101946-5500-S-930 17.00 t 2,726.08 46,343.30

101946-5500-S-930 17.00 t 680.07 11,561.17

440.00 m2 89.25 39,270.00

101946-5500-S-924 95.00 m 28.05 2,665.03

101946-5500-S-924 95.00 m 7.00 664.84

80.00 m 10.46 836.86

80.00 m 2.61 208.77

3.00 ea 61,924.80 185,774.40