Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Arcata
Documento: CAPEX
MOLIENDA
Proyecto: 276GP0065A
28/Jun/12
EQUIPOS Y MATERIALES
EQUIPOS
Item
Descripcin
N TAG
Unit
Cantidad
Costo Unit.
USD
INSTALACIN
MATERIALES
Costo Parcial
USD
Costo Unit.
USD
TOTAL (USD)
Costo Parcial
USD
SUB-TOTAL
Costo Unit.
USD
Civil
0
Concreto
1
Estructuras
2
Arquitectura
3
Mecnica
Alimentador de Fajas - 18" x 4.5m (inclye chutes)
Faja Transportadora - 18" x 5.75m (incluye chutes)
Balanza de Fajas 0.25%
Molino de Bolas 9-1/2 x 12 (Ver nota 1)
Cajon de Bombas de Molino
Bomba de Pulpa 8x6
Bomba de Pulpa 8x6
Nido de Hidrociclones D10 (1op. 1 stand by)
Bomba sumidero
Monoriel 15 TN
430-CB-001
unid
1.00
50,000
50,000.00
0.00
50,000.00
5,000
5,000.00
55,000.00
430-CB-002
unid
1.00
45,000
45,000.00
0.00
45,000.00
5,000
5,000.00
50,000.00
430-BA-001
unid
1.00
10,000
10,000.00
0.00
10,000.00
2,000
2,000.00
12,000.00
430-ML-001
unid
1.00
0.00
0.00
0.00
430-BX-001
unid
1.00
0.00
12,000.00
12,000.00
430-PU-001A
unid
1.00
45,000.00
0.00
430-PU-001B
unid
1.00
45,000.00
0.00
430-CY-001
unid
1.00
25,000
25,000.00
430-PU-002
unid
1.00
15,000
430-HT-001
unid
1.00
50,000
0.00
0.00
2,000
2,000.00
14,000.00
45,000.00
5,000
5,000.00
50,000.00
45,000.00
5,000
5,000.00
50,000.00
0.00
25,000.00
7,500
7,500.00
32,500.00
15,000.00
0.00
15,000.00
2,000
2,000.00
17,000.00
50,000.00
0.00
50,000.00
3,500
3,500.00
53,500.00
285,000
12,000
297,000
37,000
334,000
12,000.00
Elctrica
5
Instrumentacin
6
Tuberas
Manguera de caucho 6", TRELLEX o similiar tcnico para abrasivos
(TRANSPORTE DE PULPA)
47.50
275
13,063
13,063
43
2,048
15,111
unid
2.00
1,139
2,277
2,277
129
259
2,536
unid
1.00
5,000
5,000
5,000
568
568
5,568
unid
2.00
190
380
380
86
173
553
Soporte de tubera
glb
1.00
10,000
10,000
10,000
5,000
5,000
15,000
5,942
14.50
367
5,317
5,317
43
625
unid
1.00
1,495
1,495
1,495
129
129
1,624
Soporte de tubera
glb
1.00
10,000
10,000
10,000
5,000
5,000
15,000
4,199
57.30
45
2,551
2,551
29
1,647
unid
1.00
1,495
1,495
1,495
129
129
1,624
Soporte de tubera
glb
1.00
10,000
10,000
10,000
5,000
5,000
15,000
unid
1.00
5,000
5,000
568
66,578
66,578
5,000
0
TOTAL (USD)
NOTAS GENERALES:
1 Informacin suministrada por el cliente.
285,000
78,578
363,578
568
5,568
21,147
87,725
58,147
421,725
FLOTACIN
Proyecto: 276GP0065A
28/Jun/12
EQUIPOS Y MATERIALES
EQUIPOS
Item
Descripcin
N TAG
Unit
Cantidad
Costo Unit.
USD
INSTALACIN
MATERIALES
Costo Parcial
USD
Costo Unit.
USD
TOTAL (USD)
Costo Parcial
USD
SUB-TOTAL
Costo Unit.
USD
Civil
0
Concreto
1
Estructuras
2
Arquitectura
3
Mecnica
3.01
Muestreador
3.02
Tanque distribuidor
510-SA-001
unid
1.00
30,000
30,000.00
0.00
30,000.00
2,500
2,500.00
32,500.00
unid
1.00
30,000
30,000.00
0.00
30,000.00
3,000
3,000.00
33,000.00
unid
1.00
40,000
40,000.00
0.00
40,000.00
5,000
5,000.00
45,000.00
3.04
510-TK-001
510-TK-001 /
AG-001
510-FC-001/004
3.03
unid
1.00
0.00
0.00
0.00
0.00
0.00
3.05
unid
1.00
0.00
0.00
0.00
0.00
0.00
3.06
510-BX-001
unid
1.00
0.00
10,000.00
10,000.00
1,200
1,200.00
11,200.00
3.07
510-PU-001A
unid
1.00
10,000.00
0.00
10,000.00
3,000
3,000.00
13,000.00
3.08
510-PU-001B
unid
1.00
10,000.00
0.00
10,000.00
3,000
3,000.00
13,000.00
3.09
510-BL-001
unid
1.00
76,000
76,000.00
0.00
76,000.00
0.00
76,000.00
3.10
Monoriel 3 TN
510-HT-001
unid
1.00
20,000
20,000.00
0.00
20,000.00
2,000.00
22,000.00
3.11
Bomba sumidero
510-PU-002
unid
1.00
10,000
10,000.00
0.00
10,000.00
0.00
10,000.00
3.12
Bomba peristltica
510-PU-003
unid
4.00
0.00
0.00
0.00
0.00
0.00
226,000
10,000
236,000
19,700
255,700
1,768
10,000
2,000
Elctrica
Instrumentacin
6
Tuberas
Tubera 4", smls S40, ASTM A-53 Gr B, TE
27.50
36
977
977
29
791
unid
2.00
980
1,961
1,961
129
259
2,219
Soporte de tubera
glb
1.00
10,000
10,000
10,000
5,000
5,000
15,000
unid
1.00
4,800
4,800
4,800
568
568
5,368
1,485
23.10
36
821
821
29
664
unid
1.00
980
980
980
129
129
1,110
Soporte de tubera
glb
1.00
10,000
10,000
10,000
5,000
5,000
15,000
1,041
14.20
45
632
632
29
408
unid
1.00
1,495
1,495
1,495
129
129
1,624
Soporte de tubera
glb
1.00
10,000
10,000
10,000
5,000
5,000
15,000
0
TOTAL (USD)
NOTAS GENERALES:
226,000
41,666
51,666
41,666
277,666
17,948
37,648
59,614
315,314
ESPESAMIENTO DE RELAVES
Proyecto: 276GP0065A
28/Jun/12
EQUIPOS Y MATERIALES
EQUIPOS
Item
Descripcin
N TAG
Unit
Cantidad
Costo Unit.
USD
INSTALACIN
MATERIALES
Costo Parcial
USD
Costo Unit.
USD
TOTAL (USD)
SUB-TOTAL
Costo Parcial
USD
Costo Unit.
USD
Civil
0
9,000
9,000
Concreto
00.00
00.01
glb
00.02
glb
1,500.00
1,500
1,500
800.00
00.03
Topografa y Georeferenciacin
mes
780.00
2,340
2,340
0
18.38
333
0
01.01
800
2,300
3,420.00
10,260
12,600
6.34
5,406
5,406
333
14.77
267
600
5.05
5,598
5,598
MOVIMIENTO DE TIERRAS
01.01.01
Excavacin masiva
m3
853
01.01.02
m3
18
01.01.03
m3
1,109
01.02
9,000.00
CONCRETO SIMPLE
01.02.01
m3
11
51.48
588
588
66.97
765
1,353
01.02.02
m3
271
48.73
13,201
13,201
49.61
13,439
26,640
53,456
01.03
CONCRETO ARMADO
01.03.01
m3
221
168.62
37,310
37,310
72.97
16,146
01.03.02
m2
55
12.47
690
690
18.19
1,006
1,696
01.03.03
kg
21,020
1.18
24,804
24,804
0.84
17,657
42,461
01.03.04
m3
40
168.62
6,693
6,693
85.96
3,412
10,105
01.03.05
m2
216
7.54
1,625
1,625
17.29
3,727
5,352
01.03.06
kg
4,763
1.18
5,620
5,620
0.84
4,001
9,621
01.03.07
m3
61
168.62
10,259
10,259
85.96
5,230
15,489
01.03.08
m2
203
7.54
1,529
1,529
17.29
3,506
01.03.09
kg
4,867
1.18
5,743
5,743
0.84
4,088
9,832
01.03.10
m3
46
168.62
7,820
7,820
85.96
3,987
11,807
01.03.11
m2
106
7.54
803
803
17.29
1,840
2,643
01.03.12
kg
6,957
1.18
8,209
8,209
0.84
5,844
14,053
01.03.13
m3
16
168.62
2,677
2,677
85.96
1,365
4,041
01.03.14
m2
77
7.54
579
579
17.29
1,329
1,908
01.03.15
kg
1,270
1.18
1,499
1,499
0.84
1,067
2,565
133,821
133,821
119,739
253,561
68,260
68,260
24,393
92,653
68,260
68,260
24,393
92,653
4,342
5,036
Estructuras
02.01
02.01.01
ESTRUCTURAS METLICAS
Estructura metlica
kg
18,467
3.70
1.32
Arquitectura
03.01
COBERTURA METLICA
03.01.01
m2
114
25.35
2,896
2,896
12.65
1,445
03.01.02
m2
238
24.17
5,762
5,762
12.65
3,016
8,778
8,658
8,658
4,461
13,119
Mecnica
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
unid
1.00
25,000
25,000.00
0.00
25,000.00
7,500
7,500.00
32,500.00
560-TK-001
unid
1.00
25,000
25,000.00
0.00
25,000.00
3,500
3,500.00
28,500.00
560-TH-001
560-TK-002/AG001
560-PU-002A
unid
1.00
0.00
0.00
0.00
unid
1.00
45,000.00
0.00
45,000.00
unid
1.00
35,000.00
0.00
unid
1.00
35,000.00
0.00
unid
1.00
75,000.00
Bomba Booster
560-PU-002B
560-TK-003/AG002
560-PU-002A
unid
1.00
Bomba Booster
560-PU-002B
unid
1.00
560-CY-001
45,000
75,000
0.00
0.00
5,000
5,000.00
50,000.00
35,000.00
5,000
5,000.00
40,000.00
35,000.00
5,000
5,000.00
40,000.00
0.00
75,000.00
10,000
10,000.00
85,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
240,000
240,000
36,000
276,000
Elctrica
5
Instrumentacin
6
Tuberas
Tubera 8", smls S40, ASTM A-53 Gr B, TE
147.00
45
6,546
6,546
29
4,226
10,772
Soporte de tubera
glb
1.00
20,000
20,000
20,000
10,000
10,000
30,000
23.00
40
920
920
29
661
1,581
unid
1.00
1,139
1,139
1,139
129
129
1,268
ESPESAMIENTO DE RELAVES
Proyecto: 276GP0065A
28/Jun/12
EQUIPOS Y MATERIALES
EQUIPOS
Item
Descripcin
Unit
Cantidad
INSTALACIN
MATERIALES
Costo Parcial
USD
Costo Unit.
USD
TOTAL (USD)
Costo Parcial
USD
SUB-TOTAL
Costo Unit.
USD
6.00
36
213
213
29
173
386
19.50
40
780
780
29
561
1,341
unid
1.00
1,139
1,139
1,139
129
129
1,268
7.00
40
280
280
29
201
481
unid
1.00
1,139
1,139
1,139
129
129
1,268
N TAG
Costo Unit.
USD
24.00
36
853
853
29
690
1,543
unid
1.00
980
980
980
129
129
1,110
6.00
36
213
213
29
173
386
unid
1.00
980
980
980
129
129
1,110
35,181
35,181
17,331
52,512
240,000
245,920
485,920
201,925
687,845