Académique Documents
Professionnel Documents
Culture Documents
Equipo
TAG
Equipos Planta
Montaje Mecanico
Montaje Elctrico
Obras Civiles
Fletes equipos a terreno
Total Montajes
Total General
3
4
4-A
12
12-A
5
5-A
6
6 -A
7
7 -A
8
8-A
11
Descripcin
Estimativo
Estimativo (materiales, Mano Obra)
Estimativo depende de terreno
Estimativos (se consideran 10 Tons x camin)
Peso
Kg
1,200
500
500
600
600
20
6,550
6,550
4,800
4,800
3,500
3,500
600
600
2,000
3,000
2,500
1,750
400
1
1
0
500
0
0
Kg
Gral
m3
C/U
Potencia
HP
0.0
125.0
125.0
150.0
150.0
3.0
10.0
10.0
5.4
5.4
4.0
4.0
2.7
2.7
0.0
0.0
0.0
0.0
0.0
0.0
0.2
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
T/C
Pot. Total
HP
0.0
125.0
125.0
150.0
150.0
6.0
10.0
10.0
5.4
5.4
4.0
4.0
2.7
2.7
0.0
0.0
0.0
0.0
0.0
0.0
0.4
0.0
0.0
0.0
0.0
0.0
Cant.
C/U
1
1
1
1
1
2
1
1
1
1
1
1
1
1
1
1
2
2
2
1
2
1
1
1
1
1
600.6
0 51,243
0
1
0
64
6
1,200
500
500
600
600
40
6,550
6,550
4,550
4,550
3,500
3,500
600
600
2,000
0
6,000
5,000
3,500
400
2
1
0
500
0
0
6,720
25,000
25,000
35,000
35,000
5,000
40,000
60,000
40,000
60,000
40,000
55,000
13,130
13,130
16,000
20,000
16,800
14,000
9,800
60,000
6,000
6,000
200,000
70,000
20,000
128,565
51,243
750
700
500
Total
US$
Total
($)
6,720
25,000
25,000
35,000
35,000
10,000
40,000
60,000
40,000
60,000
40,000
55,000
13,130
13,130
16,000
20,000
33,600
28,000
19,600
60,000
12,000
6,000
200,000
70,000
20,000
128,565
3,360,000
12,500,000
12,500,000
17,500,000
17,500,000
5,000,000
20,000,000
30,000,000
20,000,000
30,000,000
20,000,000
27,500,000
6,565,000
6,565,000
8,000,000
10,000,000
16,800,000
14,000,000
9,800,000
30,000,000
6,000,000
3,000,000
100,000,000
35,000,000
10,000,000
64,282,356
1,071,745
535,872,356
102,486
72,072
44,838
13,866
51,243,000
36,036,000
22,418,813
6,933,170
233,262
116,630,982
1,305,007
652,503,339
294.6
0.745
219.477
64
14,047
10,113,500
HP
KWH
$/Kwh
$/hora
$/mes
PRESUPUESTO
Equipo
TAG
Equipos Planta
Montaje Mecanico
Montaje Elctrico
Obras Civiles
Fletes equipos a terreno
Total Montajes
Total General
12
12-A
5-A
6 -A
7 -A
8
8-A
11
Descripcin
Estimativo
Estimativo (materiales, Mano Obra)
Estimativo depende de terreno
Estimativos (se consideran 10 Tons x camin)
Peso
Kg
600
600
20
6,550
4,800
3,500
600
600
2,000
3,000
2,500
1,750
400
1
1
0
500
0
0
Kg
Gral
m3
C/U
Potencia
HP
150.0
150.0
3.0
10.0
5.4
4.0
2.7
2.7
0.0
0.0
0.0
0.0
0.0
0.0
0.2
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
T/C
Pot. Total
HP
150.0
150.0
3.0
10.0
5.4
4.0
2.7
2.7
0.0
0.0
0.0
0.0
0.0
0.0
0.4
0.0
0.0
0.0
0.0
0.0
Cant.
C/U
1
1
1
1
1
1
1
1
1
1
2
2
2
1
2
1
1
1
1
1
328.2
0 34,423
0
1
0
43
4
600
600
20
6,550
4,550
3,500
600
600
2,000
0
6,000
5,000
3,500
400
2
1
0
500
0
0
35,000
35,000
5,000
60,000
60,000
55,000
13,130
13,130
16,000
20,000
16,800
14,000
9,800
60,000
6,000
6,000
200,000
70,000
20,000
128,565
34,423
750
700
500
Total
US$
Total
($)
35,000
35,000
5,000
60,000
60,000
55,000
13,130
13,130
16,000
20,000
33,600
28,000
19,600
60,000
12,000
6,000
200,000
70,000
20,000
128,565
17,500,000
17,500,000
2,500,000
30,000,000
30,000,000
27,500,000
6,565,000
6,565,000
8,000,000
10,000,000
16,800,000
14,000,000
9,800,000
30,000,000
6,000,000
3,000,000
100,000,000
35,000,000
10,000,000
64,282,356
890,025
445,012,356
68,846
39,384
30,120
10,058
34,423,000
19,692,000
15,060,063
5,029,019
148,408
74,204,081
1,038,433
519,216,438
294.6
0.745
219.477
64
14,047
10,113,500
HP
KWH
$/Kwh
$/hora
$/mes