COSTO DE SUBESTACIONES

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

CARACTERSTICAS

MATERIALES Y
EQUIPO DE
INSTALACIN
PERMANENTE

MANO DE OBRA
ELECTROMECNICA

MANO DE OBRA
CVIL

DISEO SUPERVISIN PRUEBAS COSTO TOTAL

DEL
PARA
PROYECTO
PUESTA EN
OPERACIN

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 TENSIN Y BARRA PRINCIPAL TABLERO METAL CLAD EN MEDIA
TENSIN BANCO 1 Y BANCO DE CAPACITORES DE MEDIA TENSIN
PESOS DE OCTUBRE DE 2016
CARACTERSTICAS

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

MATERIALES Y
MANO DE OBRA
EQUIPO DE ELECTROMECNICA
INSTALACIN
PERMANENTE
$26,480,387
$939,557

MANO DE
OBRA CVIL

DISEO DEL
PROYECTO

SUPERVISIN PRUEBAS PARA COSTO TOTAL

PUESTA EN
OPERACIN

$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 CONTAMINACIN APLICAR UN FACTOR DE 1.05 A LOS PRECIOS MOSTRADOS EN LA TABLA.
STC: SUBESTACIN CON TRANSFORMADOR DE POTENCIA Y CAMBIADOR BAJO CARGA

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

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

MATERIALES Y
MANO DE OBRA
EQUIPO DE ELECTROMECNICA
INSTALACIN
PERMANENTE
$28,341,750
$1,093,427

MANO DE
OBRA CVIL

DISEO DEL
PROYECTO

SUPERVISIN PRUEBAS PARA COSTO TOTAL

PUESTA EN
OPERACIN

$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 CONTAMINACIN APLICAR UN FACTOR DE 1.05 A LOS PRECIOS MOSTRADOS EN LA TABLA.
STC: SUBESTACIN CON TRANSFORMADOR DE POTENCIA Y CAMBIADOR BAJO CARGA

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

MATERIALES Y EQUIPO DE
MANO DE OBRA
MANO DE OBRA
INSTALACIN PERMANENTE ELECTROMECNICA
CVIL

DISEO DEL
PROYECTO

SUPERVISIN

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

$2,871,722

$194,178

$161,774

$185,628

PRUEBAS PARA
PUESTA EN
OPERACIN
$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 TENSIN BARRA PRINCIPAL- BARRA TRANSFERENCIA NORMALIZADA
PESOS DE OCTUBRE DE 2016
CARACTERSTICAS

MATERIALES Y EQUIPO
MANO DE OBRA
MANO DE OBRA
DE INSTALACIN
ELECTROMECNICA
CVIL
PERMANENTE

DISEO DEL
PROYECTO

SUPERVISIN

PRUEBAS PARA
PUESTA EN
OPERACIN

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 CONTAMINACIN 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
CARACTERSTICAS

2A- 115 kV B.P.

MATERIALES Y EQUIPO DE MANO DE OBRA

MANO DE OBRA
INSTALACIN
ELECTROMECNICA
CVIL
PERMANENTE
$8,435,411
$1,123,334
$4,199,947

DISEO DEL
PROYECTO

SUPERVISIN

$157,612

PRUEBAS PARA
PUESTA EN
OPERACIN
$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 CONTAMINACIN APLICAR UN FACTOR DE 1.05 A LOS PRECIOS MOSTRADOS EN LA TABLA.

COSTO DE ALIMENTADORES
COSTO DE AMPLIACIN DE ALIMENTADORES EN CUADRO DE MANIOBRAS EXISTENTE ARREGLO DE BARRA PRINCIPAL - BARRA TRANSFERENCIA
PESOS DE OCTUBRE DE 2016
CARACTERSTICAS

MATERIALES Y EQUIPO
MANO DE OBRA
MANO DE OBRA
DE INSTALACIN
ELECTROMECNICA
CVIL
PERMANENTE

DISEO DEL
PROYECTO

SUPERVISIN

PRUEBAS PARA
PUESTA EN
OPERACIN

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 CONTAMINACIN APLICAR UN FACTOR DE 1.05 A LOS PRECIOS MOSTRADOS EN LA TABLA.