PRESUPUESTO CABLEADO ESTRU

CLIENTE CATEGORIA
6A

CABLEADO DATOS
DESCRIPCION UNIDAD CANTIDAD VALOR UNIT

SWITCH 12 PUERTOS 10/100/1000 POE Unidad 1 $ 500,000.00

CABLE 4PR FTP CAT 6A Metros 1 $ 150,000.00
RJ45 BLINDADOS Unidad 10 $ 1,000.00
OUTLET 6A Unidad 6 $ 10,000.00
PATCH CORD 6A * 1 MTS Unidad 6 $ 15,000.00
HERRAJE TERA 24P NEGRO ZMAX ANGULAR Unidad 1 $ 70,000.00
RACK DE PARED Unidad 1 $ 250,000.00
CANALETA PLASTICA Unidad 0 $ 5,000.00
BANDEJAS GABINETE Unidad 1 $ 25,000.00
MULTITOMAS SALIDAS DOBLES GABINETE Unidad 1 $ 15,000.00

CABLEADO ELECTRICO
DESCRIPCION UNIDAD CANTIDAD VALOR UNIT

TOMAS AEREAS LEVINTON F-N-T 20A Unidad 2 $ 10,000.00

CLAVIJAS AEREAS LEVINTON F-N-T 20 A Unidad 2 $ 10,000.00
CABLE ENCAUCHETADO DE 3 X 12 metros 10 $ 3,500.00
TERMINAL PVC 3/4" Unidad 0 $ 0.00
TUBERIA PVC DE 3/4" Tramos 0 $ 0.00
CURVAS PVC 3/4" Unidad 0 $ 0.00
TOTAL CABLEADO ELECTRICO

Accesorios
DESCRIPCION UNIDAD CANTIDAD VALOR UNIT
CINTA NEGRA COBRA Rollos 1 $ 4,000.00
CINTA SUPER 33 3M Rollos 1 $ 15,000.00
TERMINALES DE OJO CABLE #14-16 Unidad 20 $ 600.00
CAJA DE PASO 20x20 Unidad 3 $ 15,000.00
CAJA DE PASO 10x10 PLASTICA Unidad 3 $ 10,000.00
AMARRES 20 Cm Bolsa x 100 1 $ 12,500.00
CHAZO PUNTILLA DE 1 1/2" ESTRIADO Unidad 50 $ 450.00
PEGANTE PVC 1/4 Unidad 1 $ 10,000.00
CHAZO EXPANDIBLE 3/8" Unidad 4 $ 2,000.00
CINTA VELCRO NEGRO metros 25 $ 7,500.00
TOTAL ACCESORIOS
 Adecuacion Centros de Datos
DESCRIPCION UNIDAD CANTIDAD VALOR UNIT
UPS 2KVA Unidad 1 $ 400,000.00
EXTENSOR RED WIFI Unidad 2 $ 300,000.00
CAMARA IP TIPO BALA OUTDOOR DS2CD2020FI Unidad 2 $ 260,000.00
CAMARA IP TIPO BALA INDOOR DS2CD2120FI28 Unidad 4 $ 260,000.00
DS7116NISN MINI NVR GRABADOR 16CH Unidad 1 $ 590,000.00
CENTRAL ALEXOR PC9155-433 Unidad 1 $ 850,000.00
Unidad 1
FUENTE DE PODER O TRANSFORMADOR 16,5VAC 40 VA PTC1640U $ 0.00
TECLADO WT5500-433 Unidad 1 $ 0.00
MODULO REPETIDOR WS4920 Unidad 1 $ 165,000.00
MANDO WS4939 Unidad 2 $ 85,000.00
CONTACTO DE PUERTA WS4965 Unidad 3 $ 60,000.00
DETECTOR DE MOVIMIENTO WS4904 Unidad 8 $ 90,000.00
BOTON PANICO WS4938 Unidad 2 $ 75,000.00
SIRENA WT4901 / WT4911 Unidad 1 $ 150,000.00
TOTAL ADECUACION CENTROS DE DATOS
ADO ESTRUCTURA
CATEGORIA CATEGORIA CATEGORIA
6A SIEMON 6

DATOS
VALOR IVA VALOR TOTAL 30% VLR UNIT FINAL VALOR FINAL

$ 80,000.00 $ 580,000.00 $174,000.00 $754,000.00 $754,000.00

$ 24,000.00 $ 174,000.00 $52,200.00 $226,200.00 $226,200.00
$ 160.00 $ 11,600.00 $3,480.00 $1,508.00 $15,080.00
$ 1,600.00 $ 69,600.00 $20,880.00 $15,080.00 $90,480.00
$ 2,400.00 $ 104,400.00 $31,320.00 $22,620.00 $135,720.00
$ 11,200.00 $ 81,200.00 $24,360.00 $105,560.00 $105,560.00
$ 40,000.00 $ 290,000.00 $87,000.00 $377,000.00 $377,000.00
$ 800.00 $ 0.00 $0.00 $0.00 $0.00
$ 4,000.00 $ 29,000.00 $8,700.00 $37,700.00 $37,700.00
$ 2,400.00 $ 17,400.00 $5,220.00 $22,620.00 $22,620.00

ECTRICO
VALOR IVA VALOR TOTAL 30% VLR UNIT FINAL VALOR FINAL

$ 1,600.00 $ 23,200.00 $6,960.00 $15,080.00 $30,160.00

$ 1,600.00 $ 23,200.00 $6,960.00 $15,080.00 $30,160.00
$ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00
$ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00
$ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00
$ 0.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00
$ 46,400.00 $ 13,920.00 $ 60,320.00

ios
VALOR IVA VALOR TOTAL UTILIDAD VLR UNIT FNAL VALOR FINAL
$ 640.00 $ 4,640.00 $1,392.00 $6,032.00 $6,032.00
$ 2,400.00 $ 17,400.00 $5,220.00 $22,620.00 $22,620.00
$ 96.00 $ 13,920.00 $4,176.00 $904.80 $18,096.00
$ 2,400.00 $ 52,200.00 $15,660.00 $22,620.00 $67,860.00
$ 1,600.00 $ 34,800.00 $10,440.00 $15,080.00 $45,240.00
$ 2,000.00 $ 14,500.00 $4,350.00 $18,850.00 $18,850.00
$ 72.00 $ 26,100.00 $7,830.00 $678.60 $33,930.00
$ 1,600.00 $ 11,600.00 $3,480.00 $15,080.00 $15,080.00
$ 320.00 $ 9,280.00 $2,784.00 $3,016.00 $12,064.00
$ 1,200.00 $ 217,500.00 $65,250.00 $11,310.00 $282,750.00
$ 401,940.00 $ 120,582.00 $ 522,522.00
ros de Datos
VALOR IVA VALOR TOTAL UTILIDAD VLR UNIT FNAL VALOR FINAL
$ 64,000.00 $ 464,000.00 $139,200.00 $603,200.00 $603,200.00
$ 48,000.00 $ 696,000.00 $208,800.00 $452,400.00 $904,800.00
$ 41,600.00 $ 603,200.00 $180,960.00 $392,080.00 $784,160.00
$ 41,600.00 $ 1,206,400.00 $361,920.00 $392,080.00 $1,568,320.00
$ 94,400.00 $ 684,400.00 $205,320.00 $889,720.00 $889,720.00
$ 136,000.00 $ 986,000.00 $295,800.00 $1,281,800.00 $1,281,800.00

$ 0.00 $ 0.00 $0.00 $0.00 $0.00

$ 0.00 $ 0.00 $0.00 $0.00 $0.00
$ 26,400.00 $ 191,400.00 $57,420.00 $248,820.00 $248,820.00
$ 13,600.00 $ 197,200.00 $59,160.00 $128,180.00 $256,360.00
$ 9,600.00 $ 208,800.00 $62,640.00 $90,480.00 $271,440.00
$ 14,400.00 $ 835,200.00 $250,560.00 $135,720.00 $1,085,760.00
$ 12,000.00 $ 174,000.00 $52,200.00 $113,100.00 $226,200.00
$ 24,000.00 $ 174,000.00 $52,200.00 $226,200.00 $226,200.00
$ 4,657,400.00 ### $ 6,054,620.00