Costo de Subestaciones

COSTO DE SUBESTACIONES COSTO DE SUBESTACIONES CON BARRA PRINCIPAL EN ALTA TENSIÓN - TABLERO METAL CLAD EN MEDIA TENSIÓN BANCO 1 Y BANCO DE CAPACITORES EN MEDIA TENSIÓN PESOS DE OCTUBRE DE 2016

CARACTERÍSTICAS

MATERIALES Y EQUIPO DE INSTALACIÓN PERMANENTE

MANO DE OBRA ELECTROMECÁNICA

MANO DE OBRA CÍVIL

DISEÑO SUPERVISIÓN PRUEBAS COSTO TOTAL DEL PARA PROYECTO PUESTA EN OPERACIÓN

1T-3F-20 MVA 115/13.8 2/4 A 1.2 MVAR 1T-3F-20 MVA 115/13.8 2/4 A 1.2 MVAR (STC) 1T-3F-20 MVA 115/23 2/4 A 1.2 MVAR

$15,932,179 $30,698,577

$940,632 $940,632

$18,155,325 $18,155,325

$185,628 $185,628

$313,349 $313,349

$33,718 $33,718

$35,560,830 $50,327,229

$28,984,216

$940,632

$18,155,325

$186,232

$313,349

$33,718

$48,613,471

1T-3F-20 MVA 138/13.8 2/4 A 1.2 MVAR 1T-3F-20 MVA 69/13.8 2/4 A 1.2 MVAR

$31,734,362 $25,250,509

$940,632 $940,632

$18,155,325 $18,155,325

$185,628 $185,628

$313,349 $313,349

$33,718 $33,718

$51,363,013 $44,879,160

1T-3F-20 MVA 69/23 2/4 A 1.2 MVAR 1T-3F-30 MVA 115/13.8 2/6 A 1.8 MVAR

$26,794,988 $30,681,367

$922,124 $982,152

$18,155,325 $18,166,459

$186,232 $186,232

$313,349 $313,349

$33,718 $33,718

$46,405,736 $50,363,277

1T-3F-30 MVA 115/13.8 2/6 A 1.8 MVAR (STC)

$34,001,164

$1,023,673

$18,177,593

$186,232

$313,349

$33,718

$53,735,729

1T-3F-30 MVA 115/23 2/4 A 1.8 MVAR 1T-3F-30 MVA 138/13.8 2/6 A 1.8 MVAR

$30,318,396 $32,287,793

$120,773 $982,152

$17,988,721 $18,166,459

$186,232 $186,232

$313,349 $313,349

$33,718 $33,718

$48,961,188 $51,969,703

1T-3F-30 MVA 138/13.8 2/6 A 1.8 MVAR (STC)

$36,989,025

$1,023,673

$18,177,593

$186,232

$313,349

$33,718

$56,723,589

1T-3F-30 MVA 69/13.8 2/6 A 1.8 MVAR 1T-3F-30 MVA 69/23 2/4 A 1.8 MVAR

$27,284,204 $27,394,065

$982,152 $982,152

$18,166,459 $18,166,459

$186,232 $186,232

$313,349 $313,349

$33,718 $33,718

$46,966,114 $47,075,975

1T-3F-40 MVA 115/13.8 2/8 A 2.4 MVAR 1T-3F-40 MVA 115/23 2/6 A 2.4 MVAR

$36,014,499 $34,951,545

$1,107,345 $204,445

$18,177,593 $17,999,855

$186,232 $186,232

$313,349 $313,349

$33,718 $33,718

$55,832,735 $53,689,143

1T-3F-40 MVA 138/13.8 2/8 A 2.4 MVAR 1T-3F-40 MVA 69/23 2/6 A 2.4 MVAR

$36,542,994 $32,991,252

$1,107,345 $1,085,635

$18,177,593 $18,177,593

$186,232 $186,232

$313,349 $313,349

$33,718 $33,718

$56,361,231 $52,787,779

1T-3F-6.25 MVA 115/13.8 2/4 A 0.6 MVAR 1T-3F-6.25 MVA 115/23 2/4 A 0.6 MVAR

$19,658,202 $19,297,145

$877,465 $877,465

$18,115,572 $18,115,572

$186,232 $186,232

$313,349 $313,349

$33,718 $33,718

$39,184,538 $38,823,482

1T-3F-6.25 MVA 138/13.8 2/4 A 0.6 MVAR 1T-3F-6.25 MVA 69/13.8 2/4 A 0.6 MVAR

$23,633,676 $12,925,941

$775,200 $877,465

$18,115,572 $18,115,572

$186,232 $186,232

$313,349 $313,349

$33,718 $33,718

$43,057,746 $32,452,277

1T-3F-6.25 MVA 69/23 2/4 A 0.6 MVAR 1T-3F-9.375 MVA 115/13.8 2/4 A 0.6 MVAR

$13,918,167 $23,259,623

$877,465 $877,465

$18,115,572 $18,115,572

$186,232 $186,232

$313,349 $313,349

$33,718 $33,718

$33,444,504 $42,785,959

1T-3F-9.375 MVA 115/23 2/4 A 0.6 MVAR 1T-3F-9.375 MVA 138/13.8 2/4 A 0.6 MVAR

$22,867,030 $25,416,273

$877,465 $120,773

$18,115,572 $17,943,961

$186,232 $186,232

$313,349 $309,464

$33,718 $33,718

$42,393,367 $44,010,421

1T-3F-9.375 MVA 69/13.8 2/4 A 0.6 MVAR

$17,918,999

$877,465

$18,115,572

$186,232

$313,349

$33,718

$37,445,336

1T-3F-9.375 MVA 69/23 2/4 A 0.6 MVAR

$21,361,139

$877,465

$18,115,572

$186,232

$313,349

COSTO DE SUBESTACIONES COSTO DE SUBESTACIONES CON ARREGLO EN H EN ALTA TENSIÓN Y BARRA PRINCIPAL TABLERO METAL CLAD EN MEDIA TENSIÓN BANCO 1 Y BANCO DE CAPACITORES DE MEDIA TENSIÓN PESOS DE OCTUBRE DE 2016 CARACTERÍSTICAS

1T-3F-20 MVA 115/13.8 2/4 A 1.2 MVAR

MATERIALES Y MANO DE OBRA EQUIPO DE ELECTROMECÁNICA INSTALACIÓN PERMANENTE $26,480,387 $939,557

MANO DE OBRA CÍVIL

DISEÑO DEL PROYECTO

SUPERVISIÓN PRUEBAS PARA COSTO TOTAL PUESTA EN OPERACIÓN

$13,826,402

$185,628

$310,604

$33,718

$41,776,296

1T-3F-20 MVA 115/13.8 2/4 A 1.2 MVAR (STC) 1T-3F-20 MVA 115/23 2/4 A 1.2 MVAR

$29,227,943 $28,585,110

$939,557 $939,557

$13,826,402 $13,826,402

$185,628 $186,232

$310,049 $310,604

$33,718 $33,718

$44,523,296 $43,881,622

1T-3F-20 MVA 138/13.8 2/4 A 1.2 MVAR 1T-3F-20 MVA 69/13.8 2/4 A 1.2 MVAR

$30,941,503 $23,576,653

$939,557 $939,557

$13,826,402 $13,826,402

$185,628 $185,628

$310,604 $310,604

$33,718 $33,718

$46,237,412 $38,872,561

1T-3F-20 MVA 69/23 2/4 A 1.2 MVAR 1T-3F-30 MVA 115/13.8 2/6 A 1.8 MVAR

$27,394,731 $30,735,770

$939,557 $963,190

$13,826,402 $13,826,402

$186,232 $186,232

$310,604 $310,574

$33,718 $33,718

$42,691,243 $46,055,886

1T-3F-30 MVA 115/13.8 2/6 A 1.8 MVAR (STC) 1T-3F-30 MVA 115/23 2/4 A 1.8 MVAR

$33,020,507 $27,715,999

$963,190 $963,190

$13,826,402 $13,826,402

$186,232 $186,232

$310,019 $310,574

$33,718 $33,718

$48,340,068 $43,036,115

1T-3F-30 MVA 138/13.8 2/6 A 1.8 MVAR 1T-3F-30 MVA 138/13.8 2/6 A 1.8 MVAR (STC)

$35,978,509 $35,824,940

$963,190 $963,190

$13,826,402 $13,826,402

$186,232 $186,232

$310,574 $310,019

$33,718 $33,718

$51,298,625 $51,144,501

1T-3F-30 MVA 69/13.8 2/6 A 1.8 MVAR 1T-3F-30 MVA 69/23 2/4 A 1.8 MVAR

$27,985,434 $28,523,128

$963,190 $963,190

$13,826,402 $13,826,402

$186,232 $186,232

$310,574 $310,574

$33,718 $33,718

$43,305,550 $43,843,244

1T-3F-40 MVA 115/13.8 2/8 A 2.4 MVAR 1T-3F-40 MVA 115/13.8 2/8 A 2.4 MVAR (STC)

$37,885,838 $39,233,330

$963,190 $963,190

$13,826,402 $13,826,402

$186,232 $186,232

$312,794 $312,794

$33,718 $33,718

$53,208,174 $54,555,665

1T-3F-40 MVA 115/23 2/6 A 2.4 MVAR 1T-3F-40 MVA 138/13.8 2/8 A 2.4 MVAR

$40,523,528 $38,613,451

$963,190 $963,190

$13,826,402 $13,826,402

$186,232 $186,232

$312,794 $312,794

$33,718 $33,718

$55,845,863 $53,935,786

1T-3F-40 MVA 69/23 2/6 A 2.4 MVAR 1T-3F-40 MVA 69/23 2/6 A 2.4 MVAR (STC)

$38,267,227 $39,922,192

$963,190 $963,190

$13,826,402 $13,826,402

$186,232 $186,232

$312,794 $312,794

$33,718 $33,718

$53,589,563 $55,244,527

1T-3F-6.25 MVA 115/13.8 2/4 A 0.6 MVAR 1T-3F-6.25 MVA 115/23 2/4 A 0.6 MVAR

$23,239,021 $24,518,294

$943,258 $943,258

$13,826,402 $13,826,402

$186,232 $186,232

$310,049 $310,049

$33,718 $33,718

$38,538,680 $39,817,952

1T-3F-6.25 MVA 138/13.8 2/4 A 0.6 MVAR 1T-3F-6.25 MVA 69/13.8 2/4 A 0.6 MVAR

$26,716,301 $17,127,215

$943,258 $943,258

$13,826,402 $13,826,402

$186,232 $186,232

$310,049 $310,049

$33,718 $33,718

$42,015,960 $32,426,873

1T-3F-6.25 MVA 69/23 2/4 A 0.6 MVAR 1T-3F-9.375 MVA 115/13.8 2/4 A 0.6 MVAR

$16,121,687 $24,148,174

$943,258 $943,258

$13,826,402 $13,826,402

$186,232 $186,232

$310,049 $310,049

$33,718 $33,718

$31,421,346 $39,447,833

1T-3F-9.375 MVA 115/23 2/4 A 0.6 MVAR

$25,469,594

$943,258

$13,826,402

$186,232

$310,049

$33,718

$40,769,253

1T-3F-9.375 MVA 138/13.8 2/4 A 0.6 MVAR

$28,149,186

$943,258

$13,826,402

$186,232

$310,049

$33,718

$43,448,844

1T-3F-9.375 MVA 69/13.8 2/4 A 0.6 MVAR 1T-3F-9.375 MVA 69/23 2/4 A 0.6 MVAR

$22,247,864 $24,546,652

$943,258 $943,258

$13,826,402 $13,826,402

$186,232 $186,232

$310,049 $310,049

$33,718 $33,718

$37,547,522 $39,846,311

NOTA: ESTOS COSTOS NO INCLUYEN IVA. NOTA: EN ZONAS DE CONTAMINACIÓN APLICAR UN FACTOR DE 1.05 A LOS PRECIOS MOSTRADOS EN LA TABLA. STC: SUBESTACIÓN CON TRANSFORMADOR DE POTENCIA Y CAMBIADOR BAJO CARGA

COSTO DE SUBESTACIONES COSTO DE SUBESTACIONES CON ARREGLO EN ANILLO EN ALTA TENSIÓN Y BARRA PRINCIPAL TABLERO METAL CLAD EN MEDIA TENSIÓN BANCO 1 Y BANCO DE CAPACITORES EN MEDIA TENSIÓN PESOS DE OCTUBRE DE 2016 CARACTERÍSTICAS

1T-3F-20 MVA 115/13.8 2/4 A 1.2 MVAR

MATERIALES Y MANO DE OBRA EQUIPO DE ELECTROMECÁNICA INSTALACIÓN PERMANENTE $28,341,750 $1,093,427

MANO DE OBRA CÍVIL

DISEÑO DEL PROYECTO

SUPERVISIÓN PRUEBAS PARA COSTO TOTAL PUESTA EN OPERACIÓN

$15,974,627

$185,628

$310,574

$33,718

$45,939,724

1T-3F-20 MVA 115/13.8 2/4 A 1.2 MVAR (STC) 1T-3F-20 MVA 115/23 2/4 A 1.2 MVAR

$31,745,272 $30,427,230

$1,093,427 $1,093,427

$15,974,627 $15,974,627

$185,628 $186,232

$310,019 $310,574

$33,718 $33,718

$49,342,691 $48,025,808

1T-3F-20 MVA 138/13.8 2/4 A 1.2 MVAR 1T-3F-20 MVA 69/13.8 2/4 A 1.2 MVAR

$32,975,443 $25,835,222

$1,093,427 $1,097,128

$15,694,773 $15,974,627

$185,628 $185,628

$310,574 $310,574

$33,718 $33,718

$50,293,563 $43,436,897

1T-3F-20 MVA 69/23 2/4 A 1.2 MVAR 1T-3F-30 MVA 115/13.8 2/6 A 1.8 MVAR

$28,474,889 $34,098,960

$1,097,128 $1,117,333

$15,974,627 $15,974,627

$186,232 $186,232

$310,574 $310,574

$33,718 $33,718

$46,077,168 $51,721,443

1T-3F-30 MVA 115/13.8 2/6 A 1.8 MVAR (STC) 1T-3F-30 MVA 115/23 2/4 A 1.8 MVAR

$32,627,039 $31,627,298

$1,117,333 $1,117,333

$15,974,627 $15,974,627

$186,232 $186,232

$310,019 $310,574

$33,718 $33,718

$50,248,968 $49,249,782

1T-3F-30 MVA 138/13.8 2/6 A 1.8 MVAR 1T-3F-30 MVA 138/13.8 2/6 A 1.8 MVAR (STC)

$37,911,403 $35,572,769

$1,117,333 $1,117,333

$15,974,627 $15,974,627

$186,232 $186,232

$310,574 $310,019

$33,718 $33,718

$55,533,886 $53,194,697

1T-3F-30 MVA 69/13.8 2/6 A 1.8 MVAR 1T-3F-30 MVA 69/23 2/4 A 1.8 MVAR

$27,538,571 $29,462,944

$1,117,333 $1,121,034

$15,974,627 $15,974,627

$186,232 $186,232

$310,574 $310,574

$33,718 $33,718

$45,161,054 $47,089,129

1T-3F-40 MVA 115/13.8 2/8 A 1.8 MVAR (STC) 1T-3F-40 MVA 115/13.8 2/8 A 2.4 MVAR

$38,961,861 $37,111,560

$1,117,333 $1,117,333

$15,974,627 $15,974,627

$186,232 $186,232

$313,904 $313,904

$33,718 $33,718

$56,587,674 $54,737,373

1T-3F-40 MVA 115/23 2/6 A 2.4 MVAR 1T-3F-40 MVA 138/13.8 2/8 A 2.4 MVAR

$42,151,791 $39,054,815

$1,117,333 $1,117,333

$15,974,627 $15,974,627

$186,232 $186,232

$313,904 $313,904

$33,718 $33,718

$59,777,604 $56,680,628

1T-3F-40 MVA 69/23 2/6 A 2.4 MVAR 1T-3F-40 MVA 69/23 2/6 A 2.4 MVAR (STC)

$38,597,068 $55,444,903

$1,117,333 $1,117,333

$15,974,627 $15,974,627

$186,232 $186,232

$313,904 $313,904

$33,718 $33,718

$56,222,881 $73,070,716

1T-3F-6.25 MVA 115/13.8 2/4 A 0.6 MVAR 1T-3F-6.25 MVA 115/23 2/4 A 0.6 MVAR

$28,341,750 $30,427,230

$1,093,427 $1,093,427

$15,974,627 $15,974,627

$185,628 $186,232

$310,574 $310,574

$33,718 $33,718

$45,939,724 $48,025,808

1T-3F-6.25 MVA 138/13.8 2/4 A 0.6 MVAR

$32,919,661

$1,093,427

$15,974,627

$185,628

$310,574

$33,718

$50,517,634

1T-3F-6.25 MVA 69/13.8 2/4 A 0.6 MVAR 1T-3F-6.25 MVA 69/23 2/4 A 0.6 MVAR

$18,072,098 $18,749,094

$1,097,128 $1,097,128

$15,974,627 $15,974,627

$186,232 $186,232

$310,574 $310,574

$33,718 $33,718

$35,674,377 $36,351,373

1T-3F-9.375 MVA 115/13.8 2/4 A 0.6 MVAR 1T-3F-9.375 MVA 115/23 2/4 A 0.6 MVAR

$27,210,720 $30,427,230

$1,093,427 $1,093,427

$15,974,627 $15,974,627

$185,628 $186,232

$310,574 $310,574

$33,718 $33,718

$44,808,694 $48,025,808

1T-3F-9.375 MVA 138/13.8 2/4 A 0.6 MVAR 1T-3F-9.375 MVA 69/13.8 2/4 A 0.6 MVAR

$32,919,661 $23,469,103

$1,093,427 $1,097,128

$15,974,627 $15,974,627

$185,628 $186,232

$310,574 $310,574

$33,718 $33,718

$50,517,634 $41,071,383

1T-3F-9.375 MVA 69/23 2/4 A 0.6 MVAR

$25,926,233

$1,097,128

$15,974,627

$186,232

$310,574

$33,718

$43,528,512

NOTA: ESTOS COSTOS NO INCLUYEN IVA. NOTA: EN ZONAS DE CONTAMINACIÓN APLICAR UN FACTOR DE 1.05 A LOS PRECIOS MOSTRADOS EN LA TABLA. STC: SUBESTACIÓN CON TRANSFORMADOR DE POTENCIA Y CAMBIADOR BAJO CARGA

COSTO DE ALIMENTADORES COSTO DE ALIMENTADOR EN ALTA TENSIÓN PARA SUBESTACIONES CON ARREGLO DE BARRA PRINCIPAL EN ALTA TENSIÓN Y BARRA PRINCIPAL- BARRA TRANSFERENCIA NORMALIZADA EN MEDIA TENSIÓN PESOS DE OCTUBRE DE 2016 CARACTERÍSTICAS

MATERIALES Y EQUIPO DE MANO DE OBRA MANO DE OBRA INSTALACIÓN PERMANENTE ELECTROMECÁNICA CÍVIL

DISEÑO DEL PROYECTO

SUPERVISIÓN

1A- 115 kV-BP-BT/BP-BT NMT

$2,871,722

$194,178

$161,774

$185,628

PRUEBAS PARA PUESTA EN OPERACIÓN $154,732 $32,827

COSTO TOTAL

1A- 138 kV-BP-BT/BP-BT NMT

$3,054,433

$194,178

$161,774

$185,628

$154,732

$32,827

$3,783,572

1A- 69 kV-BP-BT/BP-BT NMT

$2,687,367

$218,970

$161,774

$185,628

$154,732

$32,827

$3,441,298

$3,600,861

OSTO DE ALIMENTADORES ALIMENTADOR EN MEDIA TENSIÓN BARRA PRINCIPAL- BARRA TRANSFERENCIA NORMALIZADA PESOS DE OCTUBRE DE 2016 CARACTERÍSTICAS

MATERIALES Y EQUIPO MANO DE OBRA MANO DE OBRA DE INSTALACIÓN ELECTROMECÁNICA CÍVIL PERMANENTE

DISEÑO DEL PROYECTO

SUPERVISIÓN

PRUEBAS PARA PUESTA EN OPERACIÓN

COSTO TOTAL

1A 13,8 Kv BP-BT

$1,839,383

$29,704

$13,293

$185,628

$154,732

$32,827

$2,255,567

1A 23 Kv BP-BT

$1,551,751

$29,704

$13,293

$185,628

$154,732

$32,827

$1,967,935

1A- 34,5 Kv BP-BT

$2,197,283

$29,704

$13,293

$185,628

$154,732

$32,827

$2,613,467

NOTA: ESTOS COSTOS NO INCLUYEN IVA. EN ZONAS DE CONTAMINACIÓN APLICAR UN FACTOR DE 1.05 A LOS PRECIOS MOSTRADOS EN LA TABLA.

COSTO DE ALIMENTADORES CUADRO DE MANIOBRAS CON 2 ALIMENTADORES ARREGLO DE BARRA PRINCIPAL PESOS DE OCTUBRE DE 2016 CARACTERÍSTICAS

2A- 115 kV B.P.

MATERIALES Y EQUIPO DE MANO DE OBRA MANO DE OBRA INSTALACIÓN ELECTROMECÁNICA CÍVIL PERMANENTE $8,435,411 $1,123,334 $4,199,947

DISEÑO DEL PROYECTO

SUPERVISIÓN

$157,612

PRUEBAS PARA PUESTA EN OPERACIÓN $385,152 $178,439

COSTO TOTAL

$14,479,895

2A- 138 kV B.P.

$8,819,952

$1,123,756

$4,199,947

$168,302

$385,182

$178,439

$14,875,578

2A- 69 kV B.P.

$7,980,988

$1,122,701

$4,199,947

$146,539

$385,108

$178,439

$14,013,722

NOTA: ESTOS COSTOS NO INCLUYEN IVA. EN ZONAS DE CONTAMINACIÓN APLICAR UN FACTOR DE 1.05 A LOS PRECIOS MOSTRADOS EN LA TABLA.

COSTO DE ALIMENTADORES COSTO DE AMPLIACIÓN DE ALIMENTADORES EN CUADRO DE MANIOBRAS EXISTENTE ARREGLO DE BARRA PRINCIPAL - BARRA TRANSFERENCIA PESOS DE OCTUBRE DE 2016 CARACTERÍSTICAS

MATERIALES Y EQUIPO MANO DE OBRA MANO DE OBRA DE INSTALACIÓN ELECTROMECÁNICA CÍVIL PERMANENTE

DISEÑO DEL PROYECTO

SUPERVISIÓN

PRUEBAS PARA PUESTA EN OPERACIÓN

COSTO TOTAL

1A- 115 kV B.P. -B.T. 1A- 138 kV B.P. -B.T.

$4,543,802 $4,407,346

$177,435 $177,435

$161,774 $161,774

$185,628 $185,628

$156,397 $156,397

$32,827 $32,827

$5,257,863 $5,121,407

1A- 69 kV B.P. -B.T.

$4,382,503

$177,435

$161,774

$185,628

$156,397

$32,827

$5,096,563

NOTA: ESTOS COSTOS NO INCLUYEN IVA. EN ZONAS DE CONTAMINACIÓN APLICAR UN FACTOR DE 1.05 A LOS PRECIOS MOSTRADOS EN LA TABLA.