DIRECCION EJECUTIVA DE PROYECTOS

RESUMEN DEL VALOR REFERENCIAL - REDES SECUNDARIAS

SISTEMAS ELECTRICOS RURALES DEL PROGRAMA DE AMPLIACION DE LA FRONTERA ELECTRICA III ETAPA PAFE III (CAJAMARCA)

UBICACIN
SECCIN III

:
:

DEPARTAMENTO DE CAJAMARCA
REDES SECUNDARIAS

GRUPO N 01
A

SUMINISTRO DE MATERIALES

ITEM

SUMINISTROS DE MATERIALES

TRANSPORTE DE MATERIALES - PROVEEDORES

TOTAL
(S/.)

DESCRIPCION

TOTAL COSTO DIRECTO (C.D.) (S/.)

15,013,993.83

6%

900,839.63

15,914,833.46

VALOR REFERENCIAL

SUMINISTRO DE MATERIALES REDES SECUNDARIAS

SISTEMAS ELECTRICOS RURALES DEL PROGRAMA DE AMPLIACION DE LA FRONTERA ELECTRICA III ETAPA
UBICACIN
SECCIN III

:
:

DEPARTAMENTO DE CAJAMARCA
REDES SECUNDARIAS

(1) SER CAJABAMBA II ETAPA

(2) SER CAJABAMBA III ETAPA

A. SUMINISTRO DE MATERIALES

(3) SER SAN MARCOS II ETAPA

GRUPO N 01

(4) SER SAN MARCOS III ETAPA

Metrado

Costo

(1)

(2)

(3)

(4)

Total

Unitario

TOTAL

CANT.

CANT.

CANT.

CANT.

Cantidad

S/.

S/.

293.00

386.00

461.00

660.00

1,800.00

347.00

624,600.00

u
u
u
u

2,891.00

1,546.00

4,535.00

3,026.00

11,998.00
0.00
0.00
0.00

397.30

4,766,805.40
0.00
0.00
0.00
4,766,805.40

METRADO
ITEM

2.00
2.01

DESCRIPCIN DE PARTIDAS

UNID.

POSTES DE MADERA
POSTE
POSTEDE
DEMADERA
MADERA8 8CLASE
CLASE
66

624,600.00

SUB-TOTAL 2:
2.00
2.01
2.01
2.01
2.01

POSTES DE CONCRETO ARMADO CENTRIFUGADO

3.00
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08

CABLES Y CONDUCTORES DE ALUMINIO

4.00
4.01
4.02
4.03
4.04
4.05
4.06
4.07
4.08
4.09

ACCESORIOS DE CABLES AUTOPORTANTES

5.00
5.00
5.01
5.01
5.02
5.03
5.04

CABLES Y CONDUCTORES DE COBRE

POSTE DE CAC 8m/200 daN (INCLUYE PERILLA)

POSTE DE CAC 9m/200 daN (INCLUYE PERILLA)
PASTORAL DE CONCRETO, SIMPLE, AVANCE HORZ. 0,50 m Y VERTC. 0,25 m
PERILLA PARA POSTE DE CONCRETO
SUB-TOTAL 2:
CONDUCTOR AUTOPORTANTE DE ALUMINIO 2X35+16/25 mm
CONDUCTOR AUTOPORTANTE DE ALUMINIO 2X25+16/25 mm
CONDUCTOR AUTOPORTANTE DE ALUMINIO 2X16+16/25 mm
CONDUCTOR AUTOPORTANTE DE ALUMINIO 2X35/25 mm
CONDUCTOR AUTOPORTANTE DE ALUMINIO 2X25/25 mm
CONDUCTOR AUTOPORTANTE DE ALUMINIO 2X16/25 mm
CONDUCTOR AUTOPORTANTE DE ALUMINIO 1X16+16/25 mm
CONDUCTOR AUTOPORTANTE DE ALUMINIO 1X16/25 mm

Km
Km
Km
Km
Km
Km
Km
Km

2.04
26.34
26.34
0.26
10.59
62.61
79.07

0.00

1.36
19.53
0.00
0.00
2.87
48.22
37.58

1.36
52.89
0.00
0.49
31.04
57.66
154.16

11.53
38.54
0.00
1.65
21.26
58.47
94.85

0.00
16.29
137.30
26.34
2.40
65.76
226.96
365.66

6,947.00
6,451.80
5,370.30
6,376.80
5,244.30
4,163.10
4,163.10
2,965.56

0.00
105,099.82
737,342.19
167,964.91
12,586.32
273,765.46
944,857.18
1,084,386.67
3,326,002.55

1,154.00
1,256.00
35.00
337.00
408.00
408.00
7,979.00
793.50
208.00

2,989.00
3,208.00
52.00
774.00
1,027.00
1,027.00
20,557.00
2,001.00
555.00

2,304.00
2,273.00
40.00
609.00
733.00
733.00
15,257.00
1,371.00
429.00

8,358.00
8,780.00
192.00
2,292.00
2,793.00
2,793.00
56,972.00
5,461.50
1,529.00

7.50
12.68
2.88
3.60
4.20
3.60
0.36
2.57
1.04

62,685.00
111,330.40
552.96
8,251.20
11,730.60
10,054.80
20,509.92
14,036.06
1,590.16
240,741.10

88.80
0.00
748.50
42,255.00
5,577.00

127.20
0.00
1,899.00
92,595.00
10,026.00

99.60
0.00
1,245.00
58,260.00
7,794.00

0.00
477.60
0.00
5,346.00
259,095.00
28,086.00

8.12
9.95

0.00
4,754.03
0.00
20,127.69
621,828.00
77,517.36
724,227.08

SUB-TOTAL 3:

6.00
6.00
6.01
6.02
6.02
6.03
6.03
6.04
6.05
6.06
6.06

PRESUPUEST

GRAPA DE SUSPENSION ANGULAR PARA CONDUCTOR DE ALEACION DE ALUMINIO DE

u 25 A 35 mm
1,911.00
GRAPA DE ANCLAJE CONICA PARA CONDUCTOR DE ALEACION DE ALUMINIO DE 25 A 35umm
2,043.00
CONECTOR BIMETLICO , PARA Al 25mm/Cu 4-10 mm, PARA NEUTRO DESNUDO, TIPO CUA
u
65.00
CONECTOR BIMETLICO AISLADO, PARA Al 35mm/Cu 4-10 mm, PARA FASE AISLADA, TIPO
u PERFORACIN
572.00
CONECTOR, PARA Al 25mm, PARA NEUTRO DESNUDO, TIPO CUA
u
625.00
CONECTOR AISLADO, PARA Al 35mm, PARA FASE AISLADA, TIPO PERFORACIN
u
625.00
CORREA PLASTICA DE AMARRE COLOR NEGRO
u
13,179.00
CINTA AUTOFUNDANTE PARA EXTREMO DE CABLE
m
1,296.00
CINTA AISLANTE
m
337.00
SUB-TOTAL 4:
CONDUCTOR DE Cu RECOCIDO, TIPO N2XY, BIPOLAR, 2x10 mm2, CUBIERTA NEGRA
m
CONDUCTOR DE Cu RECOCIDO, TIPO N2XY, TRIPOLAR, 3x10 mm2, CUBIERTA NEGRA
m
CONDUCTOR DE Cu RECOCIDO, TIPO N2XY, TETRAPOLAR, 4x10 mm2, CUBIERTA NEGRAm
CONDUCTOR DE Cu RECOCIDO, TIPO N2XY, BIPOLAR, 2x2,5 mm2, CUBIERTA NEGRA
m
CONDUCTOR DE COBRE CONCENTRICO, 2 x 4 mm , CON AISLAMIENTO Y CUBIERTA DEm PVC
CONDUCTOR DE COBRE RECOCIDO, CABLEADO, DESNUDO DE 25 mm
m
SUB-TOTAL 5:

0.00
162.00
0.00
1,453.50
65,985.00
4,689.00

3.77
2.40
2.76

LUMINARIAS, LAMPARAS Y ACCESORIOS

PASTORAL TUBO AG 38 mm f, INT.; 500mm AVANCE HORIZ.; 720 mm ALTURA, Y 20 INCLINACION,
PASTORAL
PROVISTO DE
TUBO
2 ABRAZADERAS
AG 38 mm f, INT.;
Y 4 TIRAFONDOS
500mm AVANCE
AG.
HORIZ.; 720 mm ALTURA, Y 20 INCLINACION,
u
PROVISTO
104.00
DE 2 ABRAZADERAS
107.00 Y 4 TIRAFONDOS
200.00
411.00
AG.
PASTORAL TUBO AG 38 mm f, INT.; 500mm AVANCE HORIZ.; 720 mm ALTURA, Y 20 INCLINACION,
0.00
0.00
PASTORAL
PROVISTO DE
TUBO
2 ABRAZADERAS
AG 38 mm f, INT.;
DOBLES
500mm
PARA
AVANCE
POSTEHORIZ.;
DE CAC720 mm ALTURA, Y 20 INCLINACION,
u
PROVISTO
865.00
DE499.00
2 ABRAZADERAS
1,159.00DOBLES
630.00
PARA POSTE
3,153.00
DE CAC68.19
LUMINARIA COMPLETA CON EQUIPO PARA LAMPARA DE 50 W
u
969.00
499.00
1,266.00
830.00
3,564.00
274.08
LUMINARIA COMPLETA CON EQUIPO PARA LAMPARA DE 150 W
u
0.00
0.00
0.00
0.00
0.00
LAMPARA DE VAPOR DE SODIO DE ALTA PRESION DE 50 W
u
969.00
499.00
1,266.00
830.00
3,564.00
25.71
LAMPARA DE VAPOR DE SODIO DE ALTA PRESION DE 150 W
u
0.00
0.00
0.00
0.00
0.00
PORTA FUSIBLE UNIPOLAR 220V, 5A, PROVISTO CON FUSIBLE DE 1A
u
969.00
499.00
1,266.00
830.00
3,564.00
2.37
CONECTOR BIMETLICO FORRADO PARA Al 25 mm /Cu 4-10 mm, PARA FASE AISLADA TIPO
u
PERFORACIN
969.00
499.00
1,266.00
830.00
3,564.00
3.60
CONECTOR BIMETLICO PARA Al 25 mm /Cu 4-10 mm, PARA NEUTRO DESNUDO TIPO CUA
u
969.00
499.00
1,266.00
830.00
3,564.00
2.82
CELULA FOTOELECTRICA, 220 V, PARA LUMINARIA 50 W Y ACCESORIOS DE FIJACION A POSTE
u
0.00
0.00
SUB-TOTAL 6:

7.00
7.01
7.01
7.01
7.02
7.03
7.04
7.05
7.06
7.07
7.08
7.08
7.09
7.09
7.09

RETENIDAS Y ANCLAJES

8.00
8.00
8.01
8.02
8.03
8.04
8.05
8.06
8.07
8.08
8.08
8.08
8.08
8.09
8.09
8.09
8.10
8.10
8.10
8.10
8.10
8.10

ACCESORIOS DE FERRETERIA PARA ESTRUCTURAS

9.00
9.01
9.01

PUESTA A TIERRA

CABLE DE ACERO GRADO SIEMENS MARTIN, DE 10 mm , 7 HILOS

m
16,828.00 11,203.00
PERNO ANGULAR CON OJAL-GUARDACABO DE AG, 16 mm x 254 mm, PROVISTO DE TUERCA
u
Y CONTRATUERCA
0.00
0.00
PERNO ANGULAR CON OJAL-GUARDACABO DE AG, 16 mm x 305 mm, PROVISTO DE TUERCA
u
Y CONTRATUERCA
1,728.00
1,122.00
VARILLA DE ANCLAJE DE A G DE 16 mm x 2.40 m, PROV. DE OJAL GUARD. EN UN EXTREMO;
u
TCA1,728.00
Y CTCA EN1,122.00
EL OTRO
ARANDELA DE ANCLAJE, DE A G, 102 x 102 x 5 mm, AGUJERO DE 18 mm
u
1,728.00
1,122.00
MORDAZA PREFORMADA DE A G PARA CABLE DE 10 mm
u
6,912.00
2,244.00
ARANDELA CUADRADA CURVA DE A G, 57 x 57 x 5 mm, AGUJERO DE 18 mm
u
3,456.00
2,244.00
SOPORTE DE CONTRAPUNTA DE 51 mmx1000mm DE LONG. CON ABRAZADERA PARTIDA
u EN UN EXTREMO
452.00
17.00
ALAMBRE DE ACERO N 12; PARA ENTORCHADO
m
5,184.00
3,366.00
BLOQUE DE CONCRETO DE 0,40 x 0,40 x 0,15 m
u
1,728.00
1,122.00
CONECTOR BIMETLICO FORRADO PARA Al 25 mm Y COBRE DE 25mm, TIPO CUA
u
AISLADOR DE PORCELANA DE TRACCION, CLASE ANSI 54-2
u
1,728.00
1,122.00
ABRAZADERA PARA RETENIDA
u
150.00
68.00
GUARDACABO
u
150.00
68.00
SUB-TOTAL 7:
PERNO CON GANCHO DE 16mm , PROVISTO DE ARANDELA, TUERCA Y CONTRAT., LONG.
u 254 mm 0.00
PERNO CON GANCHO DE 16mm , PROVISTO DE ARANDELA, TUERCA Y CONTRAT., LONG.
u 305 mm 1,911.00
PERNO DE AG DE 13mm , PROVISTO DE TUERCA Y CONTRAT., LONG. 254 mm
u
3,063.00
PERNO DE AG DE 13mm , PROVISTO DE TUERCA Y CONTRAT., LONG. 305 mm
u
58.00
PERNO CON OJAL, DE AG DE 16mm , PROVISTO DE TUERCA Y CONTRAT., LONG. 254umm
1,639.00
PERNO CON OJAL, DE AG DE 16mm , PROVISTO DE TUERCA Y CONTRAT., LONG. 305umm
58.00
TUERCA-OJAL DE AG PARA PERNO DE 16 mm
u
346.00
FLEJE DE ACERO INOXIDABLE DE 19 mm PROVISTO DE HEBILLA
u
65.00
ARANDELA CUADRADA CURVA DE 57x57 mm, AGUJERO DE 18mm
u
5,305.00
CAJA DE DERIVACION PARA ACOMETIDAS, SISTEMA 380-22O V (5 BORNERAS EN CADA BARRA
u
DE Cu)0.00
CAJA DE DERIVACION PARA ACOMETIDAS, SISTEMA 380-22O V (10 BORNERAS EN CADA BARRA DE Cu)
0.00
CAJA DE DERIVACION PARA ACOMETIDAS, SISTEMA 440-22O V (5 BORNERAS EN CADA BARRA
u
DE Cu)0.00
CAJA DE DERIVACION PARA ACOMETIDAS, SISTEMA 440-22O V (10 BORNERAS EN CADA u
BARRA DE Cu)
48.00
CAJA DE DERIVACION PARA ACOMETIDAS, SISTEMA 22O V (5 BORNERAS EN CADA BARRA
u DE Cu)
0.00
CAJA DE DERIVACION PARA ACOMETIDAS, SISTEMA 22O V (10 BORNERAS EN CADA BARRA
u DE Cu) 0.00
PORTALINEA UNIPOLAR DE AG, PROVISTO DE PIN DE 10 mm
u
3,186.00
PLANTILLAS PARA SEALIZACIN DE POSTES (PELIGRO, NUMERACIN Y FASES)
u
0.00
PLACA DE SEAL DE PELIGRO
u
PLACA DE NUMERACION DE ESTRUCTURA
u
PLACA DE SECUENCIA DE FASES
u
PLACA DE SEAL DE PUESTA A TIERRA
u
SUB-TOTAL 8:
ELECTRODO DE ACERO RECUBIERTO DE COBRE DE 16 mm x 2,40 m
ELECTRODO DE COPPERWELD DE 25 mm x 1.80 m

u
u

521.00
0.00

1,154.00
1,856.00
28.00
1,027.00
28.00
201.00
35.00
3,264.00
0.00
0.00
0.00
39.00
0.00
0.00
1,919.00

495.00
0.00

27,520.00
0.00
2,786.00
2,786.00
2,786.00
11,144.00
5,572.00
340.00
8,358.00
2,786.00

18,857.00
0.00
1,903.00
1,903.00
1,903.00
7,612.00
3,806.00
173.00
5,709.00
1,903.00

74,408.00
0.00
7,539.00
7,539.00
7,539.00
27,912.00
15,078.00
982.00
22,617.00
7,539.00

2,786.00
250.00
250.00

1,903.00
80.00
80.00

7,539.00
548.00
548.00

2,989.00
4,782.00
85.00
2,583.00
81.00
544.00
52.00
8,317.00
0.00
0.00
0.00
28.00
0.00
0.00
4,919.00
0.00

2,304.00
3,569.00
49.00
1,824.00
49.00
400.00
40.00
6,050.00
0.00
0.00
0.00
38.00
0.00
0.00
3,658.00
0.00

1,114.00
0.00

866.00
0.00

0.00
8,358.00
13,270.00
220.00
7,073.00
216.00
1,491.00
192.00
22,936.00
0.00
0.00
0.00
153.00
0.00
0.00
13,682.00

3.60
8.88
41.43
4.56
10.80
1.11
79.17
0.36
24.33
4.20
20.35

0.00
215,003.07
976,821.12
0.00
91,630.44
0.00
8,446.68
12,830.40
10,050.48
0.00
1,314,782.19
267,868.80
0.00
0.00
312,340.77
34,377.84
301,449.60
16,736.58
77,744.94
8,142.12
183,423.87
0.00
153,418.65
0.00
1,355,503.17

9.03
9.75
4.35
4.89
8.94
9.72
6.09
5.52
1.11

94.02

4.02

0.00
0.00
0.00
0.00

4.02
9.01
4.62
4.02

2,996.00
0.00

45.24

0.00
81,490.50
57,724.50
1,075.80
63,232.62
2,099.52
9,080.19
1,059.84
25,458.96
0.00
0.00
0.00
14,385.06
0.00
0.00
55,001.64
0.00
0.00
0.00
0.00
0.00
310,608.63
135,539.04
0.00

9.02
9.02
9.02
9.03
9.03
9.04
9.05
9.05

GRAPA EN "U" DE ACERO RECUBIERTO DE COBRE 44,5x9,5mm; 3,7 mm

u
2,660.00
0.00
CLAVOS DE 40 mm
u
0.00
0.00
TUBO DE PVC 25 mm DIAM,
u
0.00
0.00
LISTON DE MADERA TRATADA DE 50 x 19 mm SECCIN, 2,7m LONGITUD (INCLUYE CLAVOS
u DE FIJACIN)
38.00
0.00
CONECTOR DE COBRE TIPO PERNO PARTIDO PARA CONDUCTOR 25 mm
u
0.00
1,122.00
CONECTOR BIMETALICO, PARA Al 25mm/ Cu 25 mm, PARA NEUTRO DESNUDO, TIPO CUA
u
521.00
495.00
CONECTOR DE BRONCE PARA ELECTRODO DE 25 mm Y CONDUCTOR DE COBRE 25 mm
u
521.00
495.00
CONECTOR DOBLE VIA BIMETALICO PARA CABLE DE ALEACIN DE ALUMINIO HASTA 35 u
mm Y COBRE
0.00
DE 25 mm0.00
SUB-TOTAL 9:

10.00
10.01
10.02
10.03
10.03
10.03
10.03
10.03
10.03
10.04
10.05
10.06
10.07
10.08
10.09
10.09
10.09
10.10
10.10
10.11

CONEXIONES DOMICILIARIAS

10.11
10.11
10.12
10.13
10.14

TUBO DE AG STANDARD / REDONDO DE 19mm x 1,5mm x 2,5m, PROVISTO DE CODO

u
1,334.00
TUBO DE AG STANDARD / REDONDO DE 19mm x 1,5mm x 4,0m, PROVISTO DE CODO
u
513.00
TUBO DE AG STANDARD / REDONDO DE 19mm x 1,5mm x 6,0m, PROVISTO DE CODO
u
766.00
CURVA DE PLASTICO SAP DE 19mmx180
u
0.00
CODO PLASTICO SAP DE 19 mm
u
0.00
TUBO DE AG STANDARD / REDONDO DE 38mm x 1,5mm x 2,5m, PROVISTO DE CODO
u
0.00
TUBO DE AG STANDARD / REDONDO DE 38mm x 1,5mm x 4,0m, PROVISTO DE CODO
u
33.00
TUBO DE AG STANDARD / REDONDO DE 38mm x 1,5mm x 6,0m, PROVISTO DE CODO
u
79.00
ARMELLA TIRAFONDO DE 10mm f x 64mm DE LONGITUD
u
779.00
TARUGO DE CEDRO DE 13 mm x50 mm
u
779.00
ALAMBRE GALVANIZADO N 12 AWG
m
2,558.00
CONECTOR BIMETLICO AISLADO, PARA Al 35 mm/Cu 4-10 mm, PARA FASE AISLADA, TIPO PERFORACIN u
2,753.00
CONECTOR BIMETLICO, PARA Al 25 mm/Cu 4-10 mm, PARA NEUTRO DESNUDO, TIPO CUA
u
2,683.00
TEMPLADOR DE AG
u
5,226.00
CORREA PLASTICA DE AMARRE
u
0.00
ABRAZADERA DE AG DE 19mm, PROVISTO DE DOS TORNILLOS DE 1 DE LONGITUDu
0.00
CAJA METLICA PORTAMEDIDOR, EQUIPADO CON INTERRUPTOR TERMOMAGNETICO 10A
u
2,613.00
MEDIDOR MONOF. DE ENERGIA ACTIVA, TIPO ELECTRONICO CON MICRO PROCESADOR DE 220 V; 10-40 A; 60
u Hz; CLASE 2,613.00
1.
MEDIDOR PREPAGO DE ENERGA ACTIVA MONOFASICO, TIPO MONOCUERPO, RECARGAuMEDIANTE2,613.00
GENERACION DE CODIGOS NUMERICOS ENCRIPTADOS , 2 HILOS 200 v 10(40)A 60 HZ
0.00
TARJETA INTELIGENTE ENCRIPTADA CON CHIP ELECTRONICO 2 HILOS 220 V , 10(40)A . u60 HZ
0.00
TARJETA INTELIGENTE ENCRIPTADA CON CHIP ELECTRONICO PARA INTERFASE USUARIO-MEDIDOR
u
0.00
COMPUTADORA PENTIUM IV SEGU ESPECIFICACION TECNICA
u
1.00
IMPRESORA LASER SEGN ESPECIFICACIONES TECNICAS
u
1.00
SOFTWARE Y ACCESORIOS PARA VENTA PROGRAMACION Y GESTION DEL SISTEMA PREPAGO
u
1.00
SUB-TOTAL 10:

TOTAL SUMINISTRO DE MATERIALES

842.00
389.00
578.00
0.00
0.00
0.00
17.00
7.00
778.00
778.00
1,934.00
1,887.00
1,848.00
3,618.00
0.00
0.00
1,809.00
1,809.00
1,809.00
0.00
0.00
0.00
1.00
1.00
1.00

7,280.00
0.00
0.00
104.00
0.00
1,114.00
1,114.00
0.00

12,110.00
0.00
0.00
173.00
0.00
866.00
866.00
0.00

22,050.00
0.00
0.00
315.00
1,122.00
2,996.00
2,996.00
0.00

1,859.00
786.00
1,177.00
0.00
0.00
0.00
5.00
20.00
1,430.00
1,430.00
3,926.00
3,930.00
3,876.00
7,644.00
0.00
0.00
3,822.00
3,822.00
3,822.00
0.00
0.00
0.00
1.00
1.00
1.00

1,219.00
504.00
760.00
0.00
0.00
0.00
37.00
24.00
1,031.00
1,031.00
2,528.00
2,569.00
2,526.00
4,966.00
0.00
0.00
2,483.00
2,483.00
2,483.00
0.00
0.00
0.00
1.00
1.00
1.00

5,254.00
2,192.00
3,281.00
0.00
0.00
0.00
92.00
130.00
4,018.00
4,018.00
10,946.00
11,139.00
10,933.00
21,454.00
0.00
0.00
10,727.00
10,727.00
10,727.00
0.00
0.00
0.00
4.00
4.00
4.00

0.17
0.30
13.34
2.60
4.20

24.18
36.54
52.56
0.84

0.84
0.18
0.36
0.36
3.60
2.88
0.23
4.40
33.51
115.50

6.00
4,770.00
1,113.00
18,029.24

S/.

3,748.50
0.00
0.00
4,202.10
0.00
7,789.60
12,583.20
0.00
163,862.44
127,041.72
80,095.68
172,449.36
0.00
0.00
0.00
0.00
0.00
3,375.12
723.24
3,940.56
4,010.04
39,358.80
61,787.52
0.00
0.00
359,461.77
0.00
1,238,968.50
0.00
0.00
0.00
19,080.00
4,452.00
72,116.96
2,186,861.27

15,013,993.83

8%

costo

PRESUPUESTO
(1)

(2)

(3)

(4)

CANT.

CANT.

CANT.

CANT.

total

101,671.00

133,942.00

159,967.00

229,020.00

624,600.00

101,671.00

133,942.00

159,967.00

229,020.00

624,600.00

1,148,594.30
0.00
0.00
0.00
1,148,594.30

614,225.80
0.00
0.00
0.00
614,225.80

1,801,755.50
0.00
0.00
0.00
1,801,755.50

1,202,229.80
0.00
0.00
0.00
1,202,229.80

4,766,805.40
0.00
0.00
0.00
4,766,805.40

0.00
13,161.67
141,453.70
167,964.91
1,363.52
44,087.23
260,651.69
234,486.83
863,169.55

0.00
8,774.45
104,881.96
0.00
0.00
11,948.10
200,744.68
111,445.74
437,794.93

0.00
8,774.45
284,035.17
0.00
2,569.71
129,222.62
240,044.35
457,170.73
1,121,817.02

0.00
74,389.25
206,971.36
0.00
8,653.10
88,507.51
243,416.46
281,283.37
903,221.04

0.00
105,099.82
737,342.19
167,964.91
12,586.32
273,765.46
944,857.18
1,084,386.67
3,326,002.55

14,332.50
25,905.24
187.20
2,059.20
2,625.00
2,250.00
4,744.44
3,330.72
350.48
55,784.78

8,655.00
15,926.08
100.80
1,213.20
1,713.60
1,468.80
2,872.44
2,039.30
216.32
34,205.54

22,417.50
40,677.44
149.76
2,786.40
4,313.40
3,697.20
7,400.52
5,142.57
577.20
87,161.99

17,280.00
28,821.64
115.20
2,192.40
3,078.60
2,638.80
5,492.52
3,523.47
446.16
63,588.79

62,685.00
111,330.40
552.96
8,251.20
11,730.60
10,054.80
20,509.92
14,036.06
1,590.16
240,741.10

0.00
1,612.55
0.00
5,472.43
158,364.00
12,941.64
178,390.62

0.00
883.92
0.00
2,818.10
101,412.00
15,392.52
120,506.54

0.00
1,266.15
0.00
7,149.74
222,228.00
27,671.76
258,315.64

0.00
991.42
0.00
4,687.43
139,824.00
21,511.44
167,014.28

0.00
4,754.03
0.00
20,127.69
621,828.00
77,517.36
724,227.08

0.00
0.00
58,984.35
265,583.52
0.00
24,912.99
0.00
2,296.53
3,488.40
2,732.58
0.00
357,998.37

0.00
0.00
34,026.81
136,765.92
0.00
12,829.29
0.00
1,182.63
1,796.40
1,407.18
0.00
188,008.23

0.00
0.00
79,032.21
346,985.28
0.00
32,548.86
0.00
3,000.42
4,557.60
3,570.12
0.00
469,694.49

0.00
0.00
42,959.70
227,486.40
0.00
21,339.30
0.00
1,967.10
2,988.00
2,340.60
0.00
299,081.10

0.00
0.00
215,003.07
976,821.12
0.00
91,630.44
0.00
8,446.68
12,830.40
10,050.48
0.00
1,314,782.19

60,580.80
0.00
0.00
71,591.04
7,879.68
74,649.60
3,836.16
35,784.84
1,866.24
42,042.24
0.00
35,164.80
0.00
0.00
333,395.40

40,330.80
0.00
0.00
46,484.46
5,116.32
24,235.20
2,490.84
1,345.89
1,211.76
27,298.26
0.00
22,832.70
0.00
0.00
171,346.23

99,072.00
0.00
0.00
115,423.98
12,704.16
120,355.20
6,184.92
26,917.80
3,008.88
67,783.38
0.00
56,695.10
0.00
0.00
508,145.42

67,885.20
0.00
0.00
78,841.29
8,677.68
82,209.60
4,224.66
13,696.41
2,055.24
46,299.99
0.00
38,726.05
0.00
0.00
342,616.12

267,868.80
0.00
0.00
312,340.77
34,377.84
301,449.60
16,736.58
77,744.94
8,142.12
183,423.87
0.00
153,418.65
0.00
0.00
1,355,503.17

0.00
18,632.25
13,324.05
283.62
14,652.66
563.76
2,107.14
358.80
5,888.55
0.00
0.00
0.00
4,512.96
0.00
0.00
12,807.72
0.00
0.00
0.00
0.00

0.00
11,251.50
8,073.60
136.92
9,181.38
272.16
1,224.09
193.20
3,623.04
0.00
0.00
0.00
3,666.78
0.00
0.00
7,714.38
0.00
0.00
0.00
0.00

0.00
29,142.75
20,801.70
415.65
23,092.02
787.32
3,312.96
287.04
9,231.87
0.00
0.00
0.00
2,632.56
0.00
0.00
19,774.38
0.00
0.00
0.00
0.00

0.00
22,464.00
15,525.15
239.61
16,306.56
476.28
2,436.00
220.80
6,715.50
0.00
0.00
0.00
3,572.76
0.00
0.00
14,705.16
0.00
0.00
0.00
0.00

0.00

0.00

0.00

0.00

73,131.51

45,337.05

109,478.25

82,661.82

0.00
81,490.50
57,724.50
1,075.80
63,232.62
2,099.52
9,080.19
1,059.84
25,458.96
0.00
0.00
0.00
14,385.06
0.00
0.00
55,001.64
0.00
0.00
0.00
0.00
0.00
310,608.63

23,570.04
0.00

22,393.80
0.00

50,397.36
0.00

39,177.84
0.00

135,539.04
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.01
0.00
-0.01
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
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
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
0.00
0.00
0.00
0.00

452.20
0.00
0.00
506.92
0.00
1,354.60
2,188.20
0.00
28,071.96

0.00
0.00
0.00
0.00
0.00
1,287.00
2,079.00
0.00
25,759.80

1,237.60
0.00
0.00
1,387.36
0.00
2,896.40
4,678.80
0.00
60,597.52

2,058.70
0.00
0.00
2,307.82
0.00
2,251.60
3,637.20
0.00
49,433.16

3,748.50
0.00
0.00
4,202.10
0.00
7,789.60
12,583.20
0.00
163,862.44

32,256.12
18,745.02
40,260.96
0.00
0.00
0.00
0.00
0.00
654.36
140.22
920.88
991.08
9,658.80
15,050.88
0.00
0.00
87,561.63
0.00
301,801.50
0.00
0.00
0.00
4,770.00
1,113.00
18,029.24
531,953.69

20,359.56
14,214.06
30,379.68
0.00
0.00
0.00
0.00
0.00
653.52
140.04
696.24
679.32
6,652.80
10,419.84
0.00
0.00
60,619.59
0.00
208,939.50
0.00
0.00
0.00
4,770.00
1,113.00
18,029.24
377,666.39

44,950.62
28,720.44
61,863.12
0.00
0.00
0.00
0.00
0.00
1,201.20
257.40
1,413.36
1,414.80
13,953.60
22,014.72
0.00
0.00
128,075.22
0.00
441,441.00
0.00
0.00
0.00
4,770.00
1,113.00
18,029.24
769,217.72

29,475.42
18,416.16
39,945.60
0.00
0.00
0.00
0.00
0.00
866.04
185.58
910.08
924.84
9,093.60
14,302.08
0.00
0.00
83,205.33
0.00
286,786.50
0.00
0.00
0.00
4,770.00
1,113.00
18,029.24
508,023.47

127,041.72
80,095.68
172,449.36
0.00
0.00
0.00
0.00
0.00
3,375.12
723.24
3,940.56
4,010.04
39,358.80
61,787.52
0.00
0.00
359,461.77
0.00
1,238,968.50
0.00
0.00
0.00
19,080.00
4,452.00
72,116.96
2,186,861.27

3,672,161.18

2,148,792.50

5,346,150.56

3,846,889.58

15,013,993.82

293772.89

171903.4

427692.04

307751.17

1201119.51

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
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
-0.01
0.00

RESUMEN DEL VALOR REFERENCIAL - REDES SECUNDARIAS

SISTEMAS ELECTRICOS RURALES DEL PROGRAMA DE AMPLIACION DE LA FRONTERA ELECTRICA III ETAPA PAFE III (CAJAMARCA)

UBICACIN
SECCIN III

:
:

CAJAMARCA
REDES SECUNDARIAS

GRUPO N 01
B

MONTAJE ELECYROMECANICO

ITEM

1.00

MONTAJE ELECTROMECANICO

2.00

TRANSPORTE DE MATERIALES - ALMACEN DE OBRA

TOTAL
(S/.)

DESCRIPCION

TOTAL COSTO DIRECTO (C.D.) (S/.)

6,918,353.47
4%

600,559.75

7,518,913.22

METRADO Y VALOR REFERENCIAL

MONTAJE ELECTROMECANICO EN REDES SECUNDARIAS

SISTEMAS ELECTRICOS RURALES DEL PROGRAMA DE AMPLIACION DE LA FRONTERA ELECTRICA III ETAPA PAFE III (CAJAMARCA)
UBICACIN
SECCIN III

:DEPARTAMENTO DE CAJAMRCA
:REDES SECUNDARIAS

(1) SER CAJABAMBA II ETAPA

(2) SER CAJABAMBA III ETAPA
(3) SER SAN MARCOS II ETAPA

GRUPO N01

B. MONTAJE ELECTROMECANICO

(4) SER SAN MARCOS III ETAPA

Costo

ITEM

DESCRIPCION DE PARTIDAS

1.00

OBRAS PRELIMINARES

1.01

CARTEL PARA OBRA

1.02

VERIFICACION DE ESTRUCTURAS

UNID.

GRUPO 01

Unitario

(1)

(2)

(3)

(4)

S/.

Cant.

Cant.

Cant.

Cant.

u
Loc.

180.90

68.00

26.00

12301.2
Metrado

77.00

49.00

TOTAL

Total

S/.

0.00

220.00

SUB-TOTAL 1 :

39,798.00

PRESUPUESTO
(1)

(2)

Cant.

Cant.

0
12301.2

(3)

(4)

Cant.

Cant.

0
4703.4

0
13929.3

0
8864.1

39,798.00

12,301.20

4,703.40

13,929.30

8,864.10

773,511.06

186,382.77

99,670.62

292,371.45

195,086.22

2.00

INSTALACION DE POSTES Y NUMERACION

2.01

TRANSPORTE DE POSTE DE CONCRETO DE 8m/200 daN DE ALMACEN A PUNTO DE IZAJE

64.47

2,891.00

1,546.00

4,535.00

3,026.00

11,998.00

2.02

TRANSPORTE DE POSTE DE CONCRETO DE 9m/300 daN DE ALMACEN A PUNTO DE IZAJE

0.00

2.03

TRANSPORTE DE POSTE DE MADERA DE 8 m, CLASE 6, DE ALMACEN A PUNTO DE IZAJE

43.30

293.00

386.00

461.00

660.00

1800

77,940.00

12,686.90

16,713.80

19,961.30

28,578.00

2.04

EXCAVACIN EN TERRENO TIPO I (arcilloso y/o conglomerado)

m3

44.30

1543.937

936.836

2422.585

1787.359

6690.720

296,398.90

68396.408

41501.840

107320.494

79180.012

2.05

EXCAVACIN EN TERRENO TIPO II (rocoso)

m3

337.95

84.832

61.090

133.168

113.023

392.110

132,513.57

28669.090

20645.514

45004.127

38195.955

2.06

IZAJE, IDENTIFICACIN Y SEALIZACIN DE POSTE DE 8 m/200 daN

42.90

2891

1546

4535

3026

11998

514,714.20

124024

66323

194552

129815

2.07

IZAJE, IDENTIFICACIN Y SEALIZACIN DE POSTE DE 9 m/300 daN

0.00

2.08

IZAJE, IDENTIFICACIN Y SEALIZACIN DE POSTE DE MADERA 8 m, CLASE 6

47.71

293

386

461

660

1800

85,878.00

13979

18416

21994

31489

2.09

RELLENO Y COMPACTACIN PARA CIMENTACIN DE POSTE DE 8 m EN TERRENO TIPO I

m3

57.49

1491.9

905.2

2340.9

1727.1

6465.1

371,678.02

85767.7

52042.5

134577.8

99290.2

2.10

RELLENO Y COMPACTACIN PARA CIMENTACIN DE POSTE DE 8 m EN TERRENO TIPO II

2.11

ELIMINACION DE MATERIAL EXCEDENTE

11.22

223.61

135.68

350.87

258.87

969.0

3.00

INSTALACIN DE RETENIDAS

3.01

EXCAVACIN EN TERRENO TIPO I (arcilloso y/o conglomerado)

m3

44.30

2427.05

9612.4

425,830.65

97513.41

3.02

EXCAVACIN EN TERRENO TIPO II (rocoso)

m3

337.95

404.57

223.87

597.69

399.94

1626.1

549,533.74

136723.47

75657.29

3.03

INSTALACION DE RETENIDA INCLINADA

41.59

1,276.00

1,105.00

2,446.00

1,730.00

6557

272,705.63

53,068.84

45,956.95

101,729.14

3.04

INSTALACION DE RETENIDA VERTICAL

55.19

452.00

17.00

340.00

173.00

982

54,196.58

24,945.88

938.23

18,764.60

9,547.87

3.05

RELLENO Y COMPACTACION DE RETENIDA EN TERRENO TIPO I

m3

49.65

2418.14

1572.87

3902.57

2666.28

10559.9

524,297.05

120060.45

78093.19

193762.70

132380.60

3.06

RELLENO Y COMPACTACION DE RETENIDA EN TERRENO TIPO II

m3

0.00

3.07

ELIMINACION DE MATERIAL EXCEDENTE

4.00

MONTAJE DE ARMADOS

4.01

ARMADO TIPO E1, CON CAJA DE DERIVACIN PARA ACOMETIDA

20.77

21.00

11.00

10.00

5.00

47

976.19

436.17

228.47

207.70

103.85

4.02

ARMADO TIPO E1/S, SIN CAJA DE DERIVACIN PARA ACOMETIDA

13.18

1552.0

908.0

2419.0

1917.0

6796

89,571.28

20455.4

11967.4

31882.4

25266.1

4.03

ARMADO TIPO E2, CON CAJA DE DERIVACIN PARA ACOMETIDA

21.78

1.0

2.0

5.0

2.0

10

217.80

21.8

43.6

108.9

4.04

ARMADO TIPO E2/S, SIN CAJA DE DERIVACIN PARA ACOMETIDA

15.39

137.0

236.0

172.0

2108.4

1246.6

4.05

ARMADO TIPO E3, CON CAJA DE DERIVACIN PARA ACOMETIDA

20.77

31.0

19.0

30.0

32.0

112

2,326.24

643.9

394.6

623.1

664.6

4.06

ARMADO TIPO E3/S, SIN CAJA DE DERIVACIN PARA ACOMETIDA

13.18

833.0

510.0

1304.0

882.0

3529

46,512.22

10978.9

6721.8

17186.7

11624.8

4.07

ARMADO TIPO E4, CON CAJA DE DERIVACION PARA ACOMETIDA

21.78

4.08

ARMADO TIPO E4/S, SIN CAJA DE DERIVACIN PARA ACOMETIDA

15.39

4.09

ARMADO TIPO E5, CON CAJA DE DERIVACIN PARA ACOMETIDA

27.87

9.00

1.00

4.00

0.00

14

390.18

250.83

27.87

111.48

0.00

4.10

ARMADO TIPO E5/S, SIN CAJA DE DERIVACIN PARA ACOMETIDA

17.68

329.00

234.00

556.00

382.00

1501

26,537.68

5,816.72

4,137.12

9,830.08

6,753.76

4.11

ARMADO TIPO E6, CON CAJA DE DERIVACIN PARA ACOMETIDA

35.88

2.00

1.00

2.00

1.00

215.28

71.76

35.88

71.76

35.88

4.12

ARMADO TIPO E6/S,SIN CAJA DE DERIVACIN PARA ACOMETIDA

24.68

147.00

89.00

224.00

176.00

636

5.00

MONTAJE DE CONDUCTORES AUTOPORTANTES

m3
m3

0.0

SUB-TOTAL 2 :

m3

11.22

2201.21

27.65

1431.74

17.95

3552.43

44.58

30.45

120.6

SUB-TOTAL 3 :

1.00
58.00

81.0

1.00
27.00

1.00
76.00

0.00
49.00

626

3
210

SUB-TOTAL 4 :

0.00

0.0

0.0

0.0

0.0

10,872.63

2508.94

1522.38

3936.76

2904.51

2,263,506.38

522,414.78

316,836.11

819,717.73

604,538.87

157372.79

107518.39

201990.73

135160.76

63426.23

71,950.70

1,353.36

310.21

201.42

500.14

341.63

1,827,917.01

432,622.26

264,273.32

674,120.11

456,899.94

9,634.14

65.34
3,231.90

21.78
892.62

3632.0

21.78

21.78

415.53

1,169.64

43.6
2647.1

0.00
754.11

15,696.48

3,627.96

2,196.52

5,528.32

4,343.68

195,374.73

45,326.22

27,437.19

70,373.94

52,237.38

COMPRENDE TENDIDO Y PUESTA EN FLECHA DE :

0.01

CONDUCTOR AUTOPORTANTE DE ALUMINIO 3X25+16/25 mm

km

1,373.75

0.00

0.00

5.01

CONDUCTOR AUTOPORTANTE DE ALUMINIO 2X25+16/25 mm

km

899.43

2.04

1.36

1.36

11.53

16.29

14,651.71

1834.84

1223.22

1223.22

10370.43

5.02

CONDUCTOR AUTOPORTANTE DE ALUMINIO 2X16+16/25 mm

km

744.36

26.34

19.53

52.89

38.54

137.30861

102,207.04

19608.68

14539.58

39367.65

28691.12

5.03

CONDUCTOR AUTOPORTANTE DE ALUMINIO 2X35/25 mm

km

899.61

5.04

CONDUCTOR AUTOPORTANTE DE ALUMINIO 2X25/25 mm

km

744.36

0.26

0.49

1.65

2.4

1,786.46

193.53

0.00

364.74

1228.19

5.04

CONDUCTOR AUTOPORTANTE DE ALUMINIO 2X16/25 mm

km

592.57

10.59

2.87

31.04

21.26

65.76517

38,970.47

6277.09

1700.68

18392.04

12600.66

5.05

CONDUCTOR AUTOPORTANTE DE ALUMINIO 1X16+16/25 mm

km

592.57

62.61

48.22

57.66

58.47

226.95444

5.06

CONDUCTOR AUTOPORTANTE DE ALUMINIO 1X16/25 mm

km

435.22

79.07

37.58

154.16

94.85

365.64403

6.00

INSTALACIN DE PUESTA A TIERRA

6.01

EXCAVACIN EN TERRENO TIPO I (arcilloso y/o conglomerado)

m3

44.30

6.02

EXCAVACIN EN TERRENO TIPO II (rocoso)

m3

337.95

86.04

6.03

INSTALACION DE PUESTA A TIERRA TIPO PAT-1

20.44

483.00

6.04

TRASLADO DE TIERRA DE PRESTAMO PARA PUESTA A TIERRA

m3

172.07

6.05

RELLENO Y COMPACTACIN DE PUESTA A TIERRA TIPO PAT-1 CON TIERRA CERNIDA

m3

61.55

860.4

6.06

ELIMINACION DE MATERIAL EXCEDENTE

m3

11.22

7.00

PASTORALES, LUMINARIAS Y LAMPARAS

7.01

INSTALACION DE PASTORAL DE ACERO GALVANIZADO

7.02

INSTALACIN DE LUMINARIA Y LMPARA

SUB-TOTAL 5 :

0.00

134,486.39

0.00

0.00

37098.73

0.00

0.00

28574.68

0.00

34165.23

0.00

34647.75

159,135.59

34410.86

16353.91

67092.28

41278.55

451,237.66

99,423.74

62,392.08

160,605.16

128,816.69

35154.86

71730.12

1619.19

1110.99

4298.07

190,404.41

34302.62

88.17

179.91

123.44

477.56

161,392.45

29075.92

29798.31

60800.59

41717.63

495.00

1,010.00

693.00

2681

54,799.64

9,872.52

10,117.80

20,644.40

14,164.92

176.35

359.82

246.89

955.13

0.00

0.00

0.00

0.00

0.00

881.7

1799.1

1234.4

4775.63

293,940.09

52955.3

54270.9

110734.6

75979.3

172.07

176.35

359.82

246.89

955.13

10,716.52

1930.65

1978.62

4037.18

2770.07

711,253.11

128,136.98

131,320.51

267,946.90

183,848.71

26.39

969.00

499.00

1,266.00

830.00

3564

94,053.96

25,571.91

13,168.61

33,409.74

13.31

969.00

499.00

1,266.00

830.00

3564

47,436.84

12,897.39

6,641.69

16,850.46

11,047.30

141,490.80

38,469.30

19,810.30

50,260.20

32,951.00

774.33

793.56

SUB-TOTAL 6 :

SUB-TOTAL 7 :
8.00

0.00

49216.81

21,903.70

CONEXIONES DOMICILIARIAS
INSTALACIN DE ACOMETIDA DOMICILIARIA, QUE COMPRENDE : CONEXIN DE ACOMETIDA DOMICILIARIA
MONTAJE DE MEDIDOR Y CONTRASTE DEL MEDIDOR.

8.01

CONEXIN DE ACOMETIDAS DOMICILIARIAS, CONFIGURACIN: CORTA EN MURETE

31.43

48.00

51.00

163

5,123.09

1,508.64

722.89

1,288.63

8.02

CONEXIN DE ACOMETIDAS DOMICILIARIAS, CONFIGURACIN: LARGA EN MURETE

38.58

507.00

41.00

388.00

137.00

1073

41,396.34

19,560.06

1,581.78

14,969.04

5,285.46

8.03

CONEXIN DE ACOMETIDAS DOMICILIARIAS, CONFIGURACIN: CORTA

50.20

779.00

778.00

1,430.00

1,031.00

4018

201,703.60

39,105.80

39,055.60

71,786.00

51,756.20

8.04

CONEXIN DE ACOMETIDA DOMICILIARIAS, CONFIGURACIN: LARGA

56.67

1,279.00

967.00

1,963.00

1,264.00

5473

310,154.91

72,480.93

54,799.89

111,243.21

71,630.88

8.05

CONEXIN DE ACOMETIDA DOMICILIARIAS, EN MURETE SIMPLE

0.00

8.06

INSTALACIN DE MEDIDOR MONOFSICO DE ENERGIA ACTIVA Y CAJA

26.47

2,613.00

1,809.00

3,822.00

2,483.00

10727

283,943.69

69,166.11

47,884.23

101,168.34

65,725.01

8.07

CONTRASTE DE MEDIDOR MONOFSICO DE ENERGA ACTIVA - ELECTRNICO

8.25

2,613.00

1,809.00

3,822.00

2,483.00

10727

88,497.75

21,557.25

14,924.25

31,531.50

20,484.75

8.08

MURETE DE CONCRETO DE 1,65M DE ALTURA LIBRE Y 0,3 DE PROFUNDIDAD

228.20

555.00

64.00

429.00

188.00

1236

9.00

PRUEBAS Y PUESTA EN SERVICIO:

9.01

PRUEBAS Y PUESTA EN SERVICIO

Loc

340.46

68.00

26.00

77.00

49.00

220

9.02

EXPEDIENTE TECNICO FINALES CONFORME A OBRA (1 ORIGINAL+3 COPIAS) DE REDES SECUNDARIAS,

23.00

41.00

SUB-TOTAL 8 :

INCLUYE LA PRESENTACIN DIGITALIZADA DE L EXPEDIENTE EN UN CD

Loc
SUB-TOTAL 9 :

TOTAL MONTAJE ELECTROMECANICO

1,602.93

282,055.20

126,651.00

14,604.80

97,897.80

42,901.60

1,212,874.58

350,029.79

173,573.44

429,884.52

259,386.83

74,901.20

23,151.28

8,851.96

26,215.42

16,682.54

0.00

0.00

74,901.20

23,151.28

8,851.96

26,215.42

16,682.54

6,918,353.47

1,651,875.55

1,009,198.30

2,513,053.27

1,744,226.07

COSTO
TOTAL

0
39798

39,798.00
773,511.06
0
77940
296398.750
132514.690
514714.2
0
85878
371678.2
0.0
10872.6

2,263,507.48
425830.8
549532.3
272705.63
54196.58
524297.0
0
1353.4

1,827,915.63
976.19
89571.28
217.8
9634.14
2326.24
46512.22
65.34
3231.9
390.18
26537.68
215.28
15696.48

195,374.73

0
14651.71
102207.04
0
1786.46
38970.47
134486.39
159135.59

451,237.67
190404.41
161392.45
54799.64
0.00
293940.09
10716.52

711,253.10
94053.96
47436.84

141,490.80
0
0
0
5123.09
41396.34
201703.6
310154.91
0
283943.69
88497.75
282055.2

1,212,874.58
0
74901.2
0
0

74,901.20

6,918,353.19