Professional Documents
Culture Documents
SUBESTACION DE BAJADA
PROYECTO MEDIA Y BAJA TENSION PARA OBRA MINERA
PRESUPUESTO ESTIMATIVO DE CONSTRUCCION
Nota:
- Los precios no incluyen I.V.A. (Impuesto al Valor Agregado).
- Paridad cambiaria: 550 $/US$
CAPITULO
RESUMEN
1
1.1
1.2
1.3
1.4
1.5
1.6
1.7
1.8
1.9
1.10
1.11
1.12
1.13
2,923,875
4,144,152
4,144,152
5,934,650
1,470,600
398,000
169,000
328,000
233,000
5,918,704
768,210
244,706
1,701,200
2
2.1
2.2
2.3
2.4
2.5
PROYECTO MT Y BT.
TABLERO DE CONTROL E INSTRUMENTACION TCI
INSTRUMENTACION
OBRAS EN SALA DE BOMBAS
CANALIZACION FUERZA CONTROL E INSTRUMENTACION
SISTEMA DE COMUNICACIONES
4,356,851
777,300
353,000
1,870,379
757,900
RETIRO DE MATERIALES
PRUEBAS, CALIBRACIONES Y PUESTA EN MARCHA
DOCUMENTACION
328,000
1,040,000
1,431,000
3
4
5
TOTALES ($)
28,378,249
8,115,430
5%
35%
328,000
1,040,000
1,431,000
39,292,679
1,964,634
13,752,438
55,009,751
7,683,400
62,693,151
ONDIDA S.A.
O DE CONSTRUCCION
Unidad
Cant.
1.1
1.1.1
1.1.2
1.1.3
1.1.4
1.1.5
1.1.6
1.1.7
1.1.8
1.1.9
1.1.10
1.1.11
1.1.12
1.1.13
1.1.14
1.1.15
1.1.16
1.1.17
1.1.18
1.1.19
1.1.20
1.1.21
1.1.22
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
m
m
c.u.
c.u.
c.u.
c.u.
c.u.
GL
c.u.
c.u.
GL
GL
1
9
9
1
3
3
2
1
3
2
5
2
11
2
10
2
1
1
1
5
1
0.06
TABLERO TGAux
EZC100N3075
Fusible Cilndrico Rpido 2A, Legrand Ref. 13302
Fusible, Portafusible Unipolar Legrand Ref. 05814
Analizador de Red PM-710
TT/CC 100/5A
Luces Pilotos
Barra de Cu 250 A c/soporte y proteccin
Repartidor Legrand Ref. 37431
INT. C60 N 1x10A
EZC100N3060
Canaleta Unex, serie 77, 43 x 60
Riel DIN, Legrand, ref. 37 404
Bornes Viking/3 Legrand ref. 39060
Tapas Terminales Legrand ref. 39450
Bornes Viking/3 Legrand ref. 39064
Tapas Terminales Legrand ref. 39451
Rel de Proteccin Integral RDFF-1 General Electric
Armado TGAux
Gabinete Rittal autosoportado 1200x600x300
Rele RSM1A160P7, Telemecanique
Ferreteria, varios
Mano de Obra
Materiales
Costo Total c.u.
P. Unitario
65,000
3,000
5,030
565,020
24,784
27,000
140,000
82,122
4,270
65,000
5,340
6,840
923
529
1,668
715
280,000
250,000
210,000
24,520
125,000
8,400,000
2,923,875
Sub Total
65,000
27,000
45,270
565,020
74,352
81,000
280,000
82,122
12,810
130,000
26,700
13,680
10,153
1,058
16,680
1,430
280,000
250,000
210,000
122,600
125,000
504,000
2,923,875
2,923,875
Unidad
Cant.
1.2
1.2.1
1.2.2
1.2.3
1.2.4
1.2.5
1.2.6
1.2.7
1.2.8
1.2.9
1.2.10
1.2.11
1.2.12
1.2.13
1.2.14
1.2.15
1.2.16
1.2.17
1.2.18
1.2.19
1.2.20
1.2.21
1.2.22
1.2.23
1.2.24
1.2.25
1.2.26
1.2.27
1.2.28
1.2.29
1.2.30
1.2.31
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
m
m
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
GL
c.u.
GL
GL
1
6
6
1
6
6
1
1
1
2
1
1
1
1
39
5
2
10
5
3
2
1
1
1
5
1
1
1
1
1
0.07
Materiales
Costo Total c.u.
P. Unitario
23500
3,000
5,030
134,028
24,784
27,000
140,000
65,000
65,000
183,440
794,014
60,914
51,570
51,170
350
5,340
6,840
310
150
11,000
30,000
35,000
33,000
30,245
26,277
26,277
13,405
250,000
650,000
125,000
8,400,000
4,144,152
Sub Total
23,500
18,000
30,180
134,028
148,704
162,000
140,000
65,000
65,000
366,880
794,014
60,914
51,570
51,170
13,650
26,700
13,680
3,100
750
33,000
60,000
35,000
33,000
30,245
131,385
26,277
13,405
250,000
650,000
125,000
588,000
4,144,152
4,144,152
Unidad
Cant.
1.3
1.3.1
1.3.2
1.3.3
1.3.4
1.3.5
1.3.6
1.3.7
1.3.8
1.3.9
1.3.10
1.3.11
1.3.12
1.3.13
1.3.14
1.3.15
1.3.16
1.3.17
1.3.18
1.3.19
1.3.20
1.3.21
1.3.22
1.3.23
1.3.24
1.3.25
1.3.26
1.3.27
1.3.28
1.3.29
1.3.30
1.3.31
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
m
m
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
c.u.
GL
c.u.
GL
GL
1
6
6
1
6
6
1
1
1
2
1
1
1
1
39
5
2
10
5
3
2
1
1
1
5
1
1
1
1
1
0.07
Materiales
Costo Total c.u.
P. Unitario
23500
3,000
5,030
134,028
24,784
27,000
140,000
65,000
65,000
183,440
794,014
60,914
51,570
51,170
350
5,340
6,840
310
150
11,000
30,000
35,000
33,000
30,245
26,277
26,277
13,405
250,000
650,000
125,000
8,400,000
4,144,152
Sub Total
23,500
18,000
30,180
134,028
148,704
162,000
140,000
65,000
65,000
366,880
794,014
60,914
51,570
51,170
13,650
26,700
13,680
3,100
750
33,000
60,000
35,000
33,000
30,245
131,385
26,277
13,405
250,000
650,000
125,000
588,000
4,144,152
4,144,152
Descripcin
Unidad
Cant.
P. Unitario
1
1
4
2
1
1
1
1
11
1
2
1
11
6
1
8
1
1
2
1
1
10
5
190
16
30
12
1
1
2
2
1
1
1
2
1
1
0.08
6,900
6,900
6,900
12,000
12,000
25,000
4,700
3,000
27,000
19,732
5,000
280,200
26,277
26,277
13,405
80,300
92,100
30,000
105,340
661,744
11,000
5,340
6,840
350
10,800
310
150
530,000
300,000
180,000
4,660
2,450
28,700
62,410
42,050
650,000
175,000
8,400,000
1
5,934,650
Sub Total
6,900
6,900
27,600
24,000
12,000
25,000
4,700
3,000
297,000
19,732
10,000
280,200
289,047
157,662
13,405
642,400
92,100
30,000
210,680
661,744
11,000
53,400
34,200
66,500
172,800
9,300
1,800
530,000
300,000
360,000
9,320
2,450
28,700
62,410
84,100
650,000
175,000
672,000
5,934,650
5,934,650
Unidad
INSTRUMENTACION
Sondas Guardanivel, General Electric, SON-2
c.u.
Sonda Hidrosttica, 10 m.c.a., Endress&Hauser, FMX-167
c.u.
Mano de Obra
GL
Ferreteria, varios
GL
Materiales
Costo Total c.u.
Cant.
P. Unitario
24
2
0.01
1
18,350
435,600
8,400,000
75,000
1
1,470,600
Sub Total
440,400
871,200
84,000
75,000
1,470,600
1,470,600
Unidad
Cant.
1.6
1.6.1
1.6.2
1.6.3
1.6.4
GL
GL
GL
GL
2
2
0.02
1
OBRAS EN NICHOS
Sellado de Ductos
Sellado de Muros
Mano de Obra
Ferreteria, varios
Materiales
Costo Total c.u.
P. Unitario
15,000
50,000
8,400,000
100,000
1
398,000
Sub Total
30,000
100,000
168,000
100,000
398,000
398,000
Unidad
Cant.
P. Unitario
1
1
1
0.01
15,000
50,000
20,000
8,400,000
1
169,000
Sub Total
15,000
50,000
20,000
84,000
169,000
169,000
Unidad
Cant.
1.8
1.8.1
1.8.2
1.8.3
1.8.4
GL
GL
GL
GL
4
2
0.02
1
Materiales
Costo Total c.u.
P. Unitario
15,000
50,000
8,400,000
50,000
1
328,000
Sub Total
60,000
100,000
168,000
50,000
328,000
328,000
Unidad
Cant.
1.9
1.9.1
1.9.2
1.9.3
1.9.4
GL
GL
GL
GL
1
1
0.02
1
Materiales
Costo Total c.u.
P. Unitario
15,000
50,000
8,400,000
75,000
1
233,000
Sub Total
15,000
50,000
168,000
75,000
233,000
233,000
Descripcin
1.10
1.10.1
1.10.1.1
1.10.1.1.1
1.10.1.1.2
1.10.1.1.3
1.10.1.1.4
1.10.1.1.5
1.10.1.1.6
1.10.1.1.7
1.10.1.2
1.10.1.2.1
1.10.1.2.2
1.10.1.2.3
1.10.1.2.4
1.10.1.2.5
1.10.1.2.6
1.10.1.2.7
1.10.1.2.8
SALA DE GRUPO
C.a.g 3/4" ANSI C80.1
C.a.g. 1" ANSI C80.1
C.a.g. 1 1/2" ANSI C80.1
Cable Superflex 14 AWG
Cable Superflex 2 AWG
Caja de paso metalica galvanizada 250x150x100
Ferreteria y varios
Mano de Obra
1.10.1.3
1.10.1.3.1
1.10.1.3.2
1.10.1.3.3
Unidad
gl
m
m
m
m
c.u.
gl
GL
Cant.
5,918,704
12
9
3
50
3
1
0.02
6,364
2,882
6,244
533
21,913
75,000
8,400,000
76,368
25,938
18,732
26,650
65,739
75,000
142,800
431,227
431,227
1
10
2
1
30
4
1
1
0.02
Materiales
Costo Total gl
c.u.
GL
gl
CANALIZACION EXTERNA
CORTE A-A
Tubera PVC 20mm
C.a.g. 1" ANSI C80.1
C.m.f. 1"
Olflex 110, 12 G 0.75, Lappkabel
PLTC 300V AWG N18, Cocesa
Zanja
Mano de Obra
Ferreteria y varios
1.10.2.2
1.10.2.2.1
1.10.2.2.2
1.10.2.2.3
1.10.2.2.4
1.10.2.2.5
1.10.2.2.6
1.10.2.2.7
1.10.2.2.8
1.10.2.2.9
1.10.2.2.10
CORTE B-B
Tubera PVC 20mm
Tubera PVC 25mm
Tubera PVC 40mm
Cable Superflex 6 AWG
Cable Superflex 14 AWG
Cable Superflex 2 AWG
Olflex 110, 2 0.75, Lappkabel
Olflex 110, 5 G 0.75, Lappkabel
Zanja
Mano de Obra
1.10.2.2
1.10.2.2.1
1.10.2.2.2
1.10.2.2.3
1.10.2.2.4
1.10.2.2.5
1.10.2.2.6
1.10.2.2.7
1.10.2.1.4
1.10.2.1.5
1.10.2.2.8
1.10.2.2.9
CORTE C-C
Tubera PVC 20mm
Tubera PVC 25mm
Tubera PVC 40mm
Cable Superflex 6 AWG
Cable Superflex 14 AWG
Olflex 110, 2 0.75, Lappkabel
Olflex 110, 12 G 0.75, Lappkabel
Olflex 110, 5 G 0.75, Lappkabel
PLTC 300V AWG N18, Cocesa
Zanja
Mano de Obra
1.10.2.3
1.10.2.3.1
1.10.2.3.2
1.10.2.3.3
1.10.2.3.4
1.10.2.3.5
1.10.2.3.6
1.10.2.3.7
1.10.2.3.8
1.10.2.3.9
1.10.2.3.10
1.10.2.3.11
CORTE D-D
Tubera PVC 20mm
Tubera PVC 25mm
Tubera PVC 40mm
Cable Superflex 6 AWG
Cable Superflex 14 AWG
Olflex 110, 2 0.75, Lappkabel
Olflex 110, 12 G 0.75, Lappkabel
Olflex 110, 5 G 0.75, Lappkabel
PLTC 300V AWG N18, Cocesa
Zanja
Mano de Obra
1.10.2.4
1.10.2.4.1
1.10.2.3.6
1.10.2.4.7
1.10.2.4.9
1.10.2.4.11
1.10.2.3.12
CORTE E-E
C.a.g. 3/4" ANSI C80.1
C.m.f. 1"
Olflex 110, 12 G 0.75, Lappkabel
PLTC 300V AWG N18, Cocesa
Mano de Obra
Ferreteria y varios
1.10.2.5
1.10.2.5.1
1.10.2.5.2
1.10.2.5.3
1.10.2.5.4
1.10.2.5.5
CORTE F-F
Tubera PVC 20mm
Tubera PVC 25mm
Cable Superflex 14 AWG
Zanja
Mano de Obra
1.10.2.6
1.10.2.6.1
1.10.2.6.2
1.10.2.6.3
1.10.2.6.4
1.10.2.6.5
1.10.2.6.6
1.10.2.6.7
1.10.2.6.8
1.10.2.6.9
CORTE G-G
C.a.g. 1 1/4" ANSI C80.1
C.a.g. 1" ANSI C80.1
C.a.g 3/4" ANSI C80.1
Cable Superflex 8 AWG
Cable Superflex 14 AWG
Olflex 110, 7 G 0.75, Lappkabel
Olflex 110, 2 0.75, Lappkabel
PLTC 300V AWG N18, Cocesa
Mano de Obra
1.10.2.7
1.10.2.7.1
1.10.2.7.2
1.10.2.7.3
1.10.2.7.4
CORTE H-H
Tubera PVC 32mm
Cable Superflex 12 AWG
Zanja
Mano de Obra
1.10.2.8
1.10.2.8.1
1.10.2.8.2
1.10.2.8.3
CORTE I-I
Tubera PVC 25mm
Zanja
Mano de Obra
m
m
m
m
m
m
GL
gl
m
m
m
m
m
m
m
m
m
GL
36
8
2
25
25
11
0.02
1
m
m
m
m
m
m
m
m
m
m
GL
m
m
m
m
m
m
m
m
m
m
GL
m
m
m
m
GL
gl
m
m
m
m
GL
m
m
m
m
m
m
m
m
GL
m
m
m
GL
m
m
GL
1.10.2.9
1.10.2.9.1
1.10.2.9.2
1.10.2.9.3
1.10.2.9.4
1.10.2.9.5
CORTE J-J
Tubera PVC 20mm
Tubera PVC 32mm
Cable Superflex 12 AWG
Zanja
Mano de Obra
1.10.2.10
1.10.2.10.1
1.10.2.10.2
1.10.2.10.3
1.10.2.10.4
1.10.2.10.5
CORTE K-K
Tubera PVC 20mm
Tubera PVC 32mm
Cable Superflex 2 AWG
Zanja
Mano de Obra
m
m
m
m
GL
m
m
m
m
GL
c.u.
gl
1.10.2.13
1.10.2.13.1
1.10.2.13.2
1.10.2.13.3
1.10.2.13.4
1.10.2.13.5
1.10.2.13.6
CANALIZACIONES NICHOS
C.a.g 3/4" ANSI C80.1
Cable Superflex 14 AWG
Olflex 110, 5 G 0.75, Lappkabel
PLTC 300V AWG N18, Cocesa
Cordon P.V.C.tipo ST 3 x 14 AWG, Madeco
Mano de Obra
m
m
m
m
m
GL
Materiales
Costo Total gl
542,973
253
327
3,833
26,000
8,400,000
1
3
1
Materiales
Costo Total gl
311,535
253
327
533
26,000
8,400,000
5
7
4
2
0.02
Materiales
Costo Total gl
1.10.2.12
CAMARAS ELECTRICAS
1.10.2.12.1 Cmara 60x60cm
1.10.2.12.2 Ferreteria y varios
257,400
289
26,000
8,400,000
5
7
143
12
0.02
Materiales
Costo Total gl
361,754
327
533
26,000
8,400,000
15
6
0.02
Materiales
Costo Total gl
265,352
5,328
4,644
2,882
1,063
369
617
250
850
8,400,000
8
48
3
0.02
Materiales
Costo Total gl
338,880
253
289
369
26,000
8,400,000
9
6
6
70
42
14
28
14
0.02
Materiales
Costo Total gl
310,068
2,882
3,776
1,086
850
8,400,000
100,000
5
5
18
5
0.02
Materiales
Costo Total gl
937,266
253
289
405
1,594
369
250
1,086
423
850
26,000
8,400,000
24
2
10
10
0.02
1
Materiales
Costo Total gl
256,602
253
289
405
1,594
369
250
1,086
423
850
26,000
8,400,000
10
10
4
25
30
12
12
12
12
3
0.02
Materiales
Costo Total gl
639,412
253
289
405
1,594
369
3,833
250
423
26,000
8,400,000
60
20
20
105
63
21
21
21
21
20
0.02
Materiales
Costo Total gl
79,911
253
4,644
3,776
1,086
850
26,000
8,400,000
100,000
8
12
6
25
54
2
6
6
1
0.02
Materiales
Costo Total gl
311,916
17,011
8,400,000
12,500
Materiales
Costo Total gl
431,227
2,882
4,644
6,364
369
3,833
23,242
75,000
8,400,000
1
0.01
1
Materiales
Costo Total gl
1.10.2
1.10.2.1
1.10.2.1.1
1.10.2.1.2
1.10.2.1.3
1.10.2.1.4
1.10.2.1.5
1.10.2.1.6
1.10.2.1.7
1.10.2.1.8
Sub Total
5,918,704
Materiales
Costo Total gl
m
m
m
m
m
c.u.
gl
GL
P. Unitario
222,086
150,000
17,500
1
6
14
4
4
4
0.02
467,500
2,882
369
423
850
1518
8,400,000
184,822
28,820
9,288
6,364
11,070
15,332
23,242
75,000
142,800
311,916
311,916
17,011
50,400
12,500
79,911
79,911
9,108
37,152
7,552
27,150
21,250
286,000
151,200
100,000
639,412
639,412
2,024
3,468
2,430
39,850
19,926
7,666
1,500
2,538
26,000
151,200
256,602
256,602
15,180
5,780
8,100
167,370
23,247
5,250
22,806
8,883
17,850
520,000
142,800
937,266
937,266
2,530
2,890
1,620
39,850
11,070
3,000
13,032
5,076
10,200
78,000
142,800
310,068
310,068
69,168
7,552
10,860
8,500
142,800
100,000
338,880
338,880
1,265
1,445
6,642
130,000
126,000
265,352
265,352
47,952
27,864
17,292
74,410
15,498
8,638
7,000
11,900
151,200
361,754
361,754
2,616
25,584
78,000
151,200
257,400
257,400
4,335
156,000
151,200
311,535
311,535
1,265
2,289
76,219
312,000
151,200
542,973
542,973
1,265
2,289
15,332
52,000
151,200
222,086
222,086
450,000
17,500
467,500
467,500
17,292
5,166
1,692
3,400
6,072
151,200
184,822
184,822
Descripcin
Unidad
SISTEMA DE COMUNICACIONES
Mstil
GL
Antena Omnidireccional Antenex, gold anodized, Y-4065, 9.2 dBd
un
Supresor de Descargas Antenex, LAIL350 NN
un
Accesorios de Montaje
GL
Poyo para Mastil
GL
Cajas de Paso
un
Barra Copperweld
un
Cable Belden 9913(RG-8/U)
m
Mano de Obra
GL
Ferreteria, varios
GL
Materiales
Costo Total c.u.
Cant.
P. Unitario
1
1
1
1
1
1
1
12
0.02
1
110,000
85,000
52,350
20,000
90,000
12,300
6,800
3,230
8,400,000
185,000
1
768,210
Sub Total
110,000
85,000
52,350
20,000
90,000
12,300
6,800
38,760
168,000
185,000
768,210
768,210
Unidad
Cant.
1.12
1.12.1
1.12.2
1.12.3
1.12.4
1.12.5
c.u.
c.u.
c.u.
GL
GL
7
2
5
1
0.01
MODIFICACION TTA
Bornes Viking/3 Legrand ref. 39064
Tapas Terminales Legrand ref. 39451
Rele RSM1A160P7, Telemecanique
Ferreteria, varios
Mano de Obra
Materiales
Costo Total c.u.
P. Unitario
1,668
715
24,520
25,000
8,400,000
244,706
Sub Total
11,676
1,430
122,600
25,000
84,000
244,706
244,706
Unidad
m
m
GL
GL
Materiales
Costo Total c.u.
Cant.
P. Unitario
33
33
1
1
10,400
26,000
300,000
200,000
1,701,200
Sub Total
343,200
858,000
300,000
200,000
1,701,200
1,701,200
Descripcin
Unidad
Cant.
P. Unitario
1
1
2
2
1
1
1
1
7
1
1
1
10
2
1
4
1
1
3
2
145
16
32
12
1
1
2
2
1
1
1
2
1
1
0.08
6,900
6,900
6,900
12,000
12,000
25,000
4,700
3,000
27,000
19,732
5,000
280,200
26,277
26,277
13,405
80,300
105,340
11,000
5,340
6,840
350
10,800
310
150
530,000
300,000
180,000
4,660
2,450
28,700
62,410
42,050
650,000
125,000
8,400,000
1
4,356,851
Sub Total
6,900
6,900
13,800
24,000
12,000
25,000
4,700
3,000
189,000
19,732
5,000
280,200
262,770
52,554
13,405
321,200
105,340
11,000
16,020
13,680
50,750
172,800
9,920
1,800
530,000
300,000
360,000
9,320
2,450
28,700
62,410
84,100
650,000
125,000
672,000
4,356,851
4,356,851
Unidad
INSTRUMENTACION
Sondas Guardanivel, General Electric, SON-2
c.u.
Sonda Hidrosttica, 10 m.c.a., Endress&Hauser, FMX-167
c.u.
Mano de Obra
GL
Ferreteria, varios
GL
Materiales
Costo Total c.u.
Cant.
P. Unitario
12
1
0.01
1
18,350
435,600
8,400,000
37,500
1
777,300
Sub Total
220,200
435,600
84,000
37,500
777,300
777,300
Unidad
Cant.
2.3
2.3.1
2.3.2
2.3.3
2.3.4
2.3.5
GL
GL
GL
GL
GL
4
2
1
0.02
1
Materiales
Costo Total c.u.
P. Unitario
15,000
50,000
25,000
8,400,000
50,000
1
353,000
Sub Total
60,000
100,000
25,000
168,000
50,000
353,000
353,000
Descripcin
Unidad
gl
m
m
m
m
m
m
m
m
m
m
m
m
m
c.u.
gl
GL
Cant.
CANALIZACION EXTERNA
CORTE A-A
Tubera PVC 25mm
C.a.g. 1" ANSI C80.1
C.m.f. 1"
Olflex 110, 3 G 0.75, Lappkabel
PLTC 300V AWG N18, Cocesa
Zanja
Mano de Obra
Ferreteria y varios
m
m
m
m
m
m
GL
gl
Materiales
Costo Total gl
Sub Total
1,870,379
1,870,379
10
1
1
4
4
72
22
54
28
26
14
16
8
2
1
0.06
4,644
5,313
6,364
13,458
3,645
369
250
250
423
617
1,854
850
1518
17,011
150,000
8,400,000
46,440
5,313
6,364
53,832
14,580
26,568
5,500
13,500
11,844
16,042
25,956
13,600
12,144
34,022
150,000
504,000
939,705
939,705
Materiales
Costo Total gl
2.4.2
2.4.2.1
2.4.2.1.1
2.4.2.1.2
2.4.2.1.3
2.4.2.1.4
2.4.2.1.5
2.4.2.1.6
2.4.2.1.7
2.4.2.1.8
P. Unitario
30
8
2
110
28
15
0.04
1
939,705
289
4,644
3,776
250
850
26,000
8,400,000
100,000
1
930,674
8,670
37,152
7,552
27,500
23,800
390,000
336,000
100,000
930,674
930,674
Descripcin
Unidad
SISTEMA DE COMUNICACIONES
Mstil
GL
Antena Omnidireccional Antenex, gold anodized, Y-4065, 9.2 dBd
un
Supresor de Descargas Antenex, LAIL350 NN
un
Accesorios de Montaje
GL
Poyo para Mastil
GL
Cajas de Paso
un
Barra Copperweld
un
Cable Belden 9913(RG-8/U)
m
Mano de Obra
GL
Ferreteria, varios
GL
Materiales
Costo Total c.u.
Cant.
P. Unitario
1
1
1
1
1
1
110,000
85,000
52,350
35,000
60,000
12,300
6,800
3,230
8,400,000
180,000
757,900
1
15
0.02
1
Sub Total
110,000
85,000
52,350
35,000
60,000
12,300
6,800
48,450
168,000
180,000
757,900
757,900
Unidad
Cant.
3
3.1
3.2
3.3
3.4
GL
GL
GL
GL
4
2
0.02
1
RETIRO DE MATERIALES
Sellado de Ductos
Sellado de Muros
Mano de Obra
Ferreteria, varios
Materiales
Costo Total c.u.
P. Unitario
15,000
50,000
8,400,000
50,000
1
328,000
Sub Total
60,000
100,000
168,000
50,000
328,000
328,000
Unidad
4
4.1
4.2
GL
GL
Cant.
P. Unitario
2
0.1
Sub Total
100,000
8,400,000
1
200,000
840,000
1,040,000
Unidad
5
5.1
5.2
5.3
5.4
5.5
5.6
5.7
5.8
HH
HH
HH
HH
HH
HH
HH
HH
DOCUMENTACION
PLANOS AS BUILT
CONFECCION DE CARPETAS DOCUMENTOS EQUIPOS
PROTOCOLOS DE CALIBRACION
PROTOCOLOS PRUEBAS PREOPERACIONALES
PROTOCOLOS DE PRUEBAS OPERACIONALES
PROTOCOLOS DE AISLACION DE CABLES
PROTOCOLOS DE VARIABLES ELECTRICAS
MANUAL DE OPERACIONES Y MANTENIMIENTO
Cant.
P. Unitario
60
10
6
4
4
6
6
10
13,500
13,500
13,500
13,500
13,500
13,500
13,500
13,500
MANO DE OBRA
Costo Total gl
Sub Total
810,000
135,000
81,000
54,000
54,000
81,000
81,000
135,000
1,431,000
1,431,000
1,431,000
Descripcin
Unidad
Cant.
P. Unitario
Sub Total
RTU CARBONERA 1
PLC: Radio EM 200, Batt, Trafo, Rack, Fte., CPU
PLC: Mdulo 8 AI, FRN1421A
PLC: Mdulo 16 AC DI, FLN2006A
PLC: Mdulo 16 DO, FRN1492A
c.u.
c.u.
c.u.
c.u.
1
1
2
1
2,717,000
448,000
229,500
217,700
2,717,000
448,000
459,000
217,700
RTU CARBONERA 2
PLC: Radio EM 200, Batt, Trafo, Rack, Fte., CPU
PLC: Mdulo 8 AI, FRN1421A
PLC: Mdulo 16 AC DI, FLN2006A
PLC: Mdulo 16 DO, FRN1492A
c.u.
c.u.
c.u.
c.u.
1
1
2
1
2,717,000
448,000
229,500
217,700
2,717,000
448,000
459,000
217,700
7,683,400
7,683,400
Materiales
Costo Total c.u.
7,683,400
Unidad
dia
dia
dia
dia
Cant.
40
40
40
40
P. Unitario
70,000
65,000
50,000
25,000
Sub Total
2,800,000
2,600,000
2,000,000
1,000,000
8,400,000
Unidad
m3
m3
m3
m3
m3
Cant.
0.3
0.2
0.1
0.2
0.2
P. Unitario
3,000
7,000
220,000
5,000
3,500
Sub Total
900
1,400
22,000
1,000
700
26,000