10% 2.65 1.

20
1. SOLUCIÓN DE VIDEO VIGILANCIA PARA SEGURIDAD CIUDADANA
1.1 PUNTOS DE CAPTURA: CÁMARAS DE SEGURIDAD Y CÁMARAS DE APOYO

Cantidades Modelo Equipo Descripción Costo de Producto Gastos de Sub-costo Total en Soles Costo total en Soles Precio Unitario de Venta Precio Total Utilidad
Nacionalización

10 SNP-5200H Cámara Domo HD Network PTZ Dome, 1.3 Megapixel, H.264, MPEG-4 & MJPEG Triple $1,519.60 $151.96 S/. 4,429.63 S/. 44,296.34 S/. 5,315.56 S/. 53,155.61 S/. 8,859.27
Codec, 20X Optical Zoom
10 Nacional Fuente Fuente de alimentacion de 24V 3 Amp $0.00 $0.00 S/. 33.89 S/. 338.90 S/. 40.67 S/. 406.68 S/. 67.78
10 SBP-300LM Brazo de Aluminio Parapeto Montable - Aluminio $158.00 $15.80 S/. 460.57 S/. 4,605.70 S/. 552.68 S/. 5,526.84 S/. 921.14

10 1038500 Caja Nema 4 $0.00 $0.00 S/. 313.60 S/. 3,136.00 S/. 376.32 S/. 3,763.20 S/. 627.20
Armario de Metal, AE, 600*600*210 mm (An*Al*Pr), IP66 /NEMA 4
10 2584000 Soporte Fijación para postes para KL, EB, BG, AE y KS $0.00 $0.00 S/. 180.60 S/. 1,806.00 S/. 216.72 S/. 2,167.20 S/. 361.20
10 LP 600VA UPS UPS de 600VA $0.00 $0.00 S/. 101.07 S/. 1,010.70 S/. 121.28 S/. 1,212.84 S/. 202.14
High Definition 1080p H.264 camera. High Qualty 2.0 Megapixel
30 S5120BX-DN Camaras fijas de registro continuo CMOS sensor and automatic IR cut filter for True Day/Night image $534.00 $53.40 S/. 1,556.61 S/. 46,698.30 S/. 1,867.93 S/. 56,037.96 S/. 9,339.66
clarity. Accepts PoE, 12 VDC o 24VAC
30 MPL3.1-8 Lente Megapixel Lente para S5120BX-DN 3.1 a 8mm $102.00 $10.20 S/. 297.33 S/. 8,919.90 S/. 356.80 S/. 10,703.88 S/. 1,783.98
30 PS122 Fuente 12 VDC Power Supply for S5000 Series $14.40 $1.44 S/. 41.98 S/. 1,259.28 S/. 50.37 S/. 1,511.14 S/. 251.86
30 VPOE-1 Housing Outdoor IP67 Vandal Proof Housing for Box Types Cameras $105.00 $10.50 S/. 306.08 S/. 9,182.25 S/. 367.29 S/. 11,018.70 S/. 1,836.45

10 IES-1084 Switch Industrial 4 x 802.3af + 4 x 802.3at + 2 GE TX Managed Switch -40 to 75C, $1,016.22 $0.00 S/. 2,692.99 S/. 26,929.95 S/. 3,231.59 S/. 32,315.94 S/. 5,385.99
DIN-rail (Managed Switche (includes PoE models)
S/. 177,819.98 S/. 29,636.66
2. SISTEMA INTERCONEXIÓN INALAMBRICA
2.1 SOLUCIÓN DE ANTENAS: RADWIN
Cantidades Modelo Equipo Descripción Costo de Producto Gastos de Sub-costo Total en Soles Costo total en Soles Precio Unitario de Venta Precio Total Utilidad
Nacionalización

13 RW-9921-1012 PoE PoE device 100BaseT/GbE interface for RADWIN radios , with AC $52.00 $6.24 S/. 154.34 S/. 2,006.37 S/. 185.20 S/. 2,407.64 S/. 401.27
power feeding

RADWIN HBS 5200 Series, Base Station Radio Connectorized for

3 RW-5200-0250 Clúster Base external antenna (2x N-type), supporting multifrequency bands at $2,600.00 $312.00 S/. 7,716.80 S/. 23,150.40 S/. 9,260.16 S/. 27,780.48 S/. 4,630.08
5.x GHz, factory default 5.8 GHz FCC/IC

3 RW-9061-5003 Antena Sectorial 120° Base station Flat panel antenna, dual polarization, gain 12dBi, $513.50 $61.62 S/. 1,524.07 S/. 4,572.20 S/. 1,828.88 S/. 5,486.64 S/. 914.44
5.150-5.875 GHz bands, 120°

RADWIN HSU 550 Series Subscriber Unit Radio with high gain
10 RW-5550-0150 Suscriptor integrated antenna, supporting multi frequency bands at 5.x GHz, $812.50 $97.50 S/. 2,411.50 S/. 24,115.00 S/. 2,893.80 S/. 28,938.00 S/. 4,823.00
factory default 5.8 GHz FCC/IC
1 AT0060950 HSS Hub Site Synchronization (HSS) Unit to connect 8 collocated ODUs $161.85 $19.42 S/. 480.37 S/. 480.37 S/. 576.44 S/. 576.44 S/. 96.07
and two additional HSS Units
4 AT0060871 HSS-Cbl/5 Assy Hub Site Synchronization (HSS) Cable, 5m, assembled w/RJ45 $29.25 $3.51 S/. 86.81 S/. 347.26 S/. 104.18 S/. 416.71 S/. 69.45
connectors
S/. 65,605.92 S/. 10,934.32
3. CENTRO DE CONTROL
3.1 GABINETE PARA SERVIDORES
Gastos de
Cantidades Modelo Equipo Descripción Costo de Producto Sub-costo Total en Soles Costo total en Soles Precio Unitario de Venta Precio Total Utilidad
Nacionalización

Gabinete para TI con puerta frontal de cristal ESG, 42RU

1 7820770 Gabinete de 42RU $0.00 $0.00 S/. 2,914.80 S/. 2,914.80 S/. 3,497.76 S/. 3,497.76 S/. 582.96
800*2000*1000mm, IP54
1 8100235 Paredes Laterales Paredes laterales atornillables, 1000*2000mm, IP55. 2 pzas $0.00 $0.00 S/. 604.80 S/. 604.80 S/. 725.76 S/. 725.76 S/. 120.96

Zócalos frontal y posterior, chapa de acero, 800*100mm, RAL7035

1 8601805 Zócalos Frontal y Posterior (2pzas) Unidad de envase: 1 juego = 2 elementos de zócalos, 4 $0.00 $0.00 S/. 100.80 S/. 100.80 S/. 120.96 S/. 120.96 S/. 20.16
tapas, 4 tornillos y tuercas enjauladas M12 para el montaje al
armario

Zócalos laterales, chapa de acero, 1000*100mm, RAL7035 (2 pzas)

1 8601015 Zócalos Laterales Unidad de envase: 1 juego = 2 pantallas de zócalo incluido material $0.00 $0.00 S/. 110.60 S/. 110.60 S/. 132.72 S/. 132.72 S/. 22.12
para la fiijación a los elementos de zócalo
2 7827201 Guías de Perfiles Guías de perfil en forma de L, para bastidor de 482,6 mm (19") $0.00 $0.00 S/. 180.60 S/. 361.20 S/. 216.72 S/. 433.44 S/. 72.24
Unidad de envase: incluye material de fijación

2 7827480 Escuadra Escuadra de montaje TS, montaje de anchura de armario 800 mm, $0.00 $0.00 S/. 138.60 S/. 277.20 S/. 166.32 S/. 332.64 S/. 55.44
central. Unidad de envase: incluye material de fijación

DK Bandeja para aparatos 1 UA, distancia de nivel 488-750 mm.

1 3861580 Bandeja Carga admisible: 50 Kg de carga estática sobre la superficie. $0.00 $0.00 S/. 212.80 S/. 212.80 S/. 255.36 S/. 255.36 S/. 42.56
Material: chapa de acero. Color: RAL 7035

Guía de puesta a tierra, horizontal para TS, FR(i), 450 mm. Unidad
1 7113000 Guía de Puesta a tierra de envase: guía de puesta a tierra, 20 puntos de conexión con $0.00 $0.00 S/. 86.10 S/. 86.10 S/. 103.32 S/. 103.32 S/. 17.22
tornillos M5, 2 terminales de puesta a tierra 25 mm2, 2 aisladores,
incluye material de fijación

1 2092200 Tuercas $0.00 $0.00 S/. 38.50 S/. 38.50 S/. 46.20 S/. 46.20 S/. 7.70
Tuercas enjauladas M6, ejecición sin contacto, 0.8 - 2 mm, 50 pzas
1 7094600 Tornillos / Arandelas Tornillos cilíndricos con hexágono interior M6*16 mm, 100pzs / $0.00 $0.00 S/. 18.20 S/. 18.20 S/. 21.84 S/. 21.84 S/. 3.64
Unidad de envase: incluye arandelas plásticas.
1 UPS Memo RT 3KVA UPS UPS Memo RT, Potencia 3KVA, Configuración Monofásico, Factor $900.00 $0.00 S/. 2,385.00 S/. 2,385.00 S/. 2,862.00 S/. 2,862.00 S/. 477.00
de Potencia 0.9

1 3149007 Ventiladores $0.00 $0.00 S/. 829.50 S/. 829.50 S/. 995.40 S/. 995.40 S/. 165.90
Ventiladores de techo 230V, caudal: 360 m3/h, 0.2A, potencia: 2W
S/. 9,527.40 S/. 1,587.90
5.2 SERVIDOR DE GESTIÓN
Cantidades Modelo Equipo Descripción Costo de Producto Gastos de Sub-costo Total en Soles Costo total en Soles Precio Unitario de Venta Precio Total Utilidad
Nacionalización
OiC servidor serie 4224/S7002 personalizado, incluye Sistema
1 4224/S7002-P Servidor $5,959.13 $0.00 S/. 15,791.69 S/. 15,791.69 S/. 18,950.03 S/. 18,950.03 S/. 3,158.34
Operativo Windows Server 2008 - Inglés
24 ST2000DM001 Disco Duro Disco duro Seagate SATA 7200RPM 3.5 de 2Tb $186.85 $0.00 S/. 495.15 S/. 11,883.66 S/. 594.18 S/. 14,260.39 S/. 2,376.73
S/. 33,210.43 S/. 5,535.07
5.3 SOFTWARE DE GESTIÓN Y MONITOREO: VERINT
Cantidades Modelo Equipo Descripción Costo de Producto Gastos de Sub-costo Total en Soles Costo total en Soles Precio Unitario de Venta Precio Total Utilidad
Nacionalización

1 NEX-6.2-MR-VMS Software Software DVD and Licence with Protection for master Recorder 6.2 $720.00 $36.00 S/. 2,003.40 S/. 2,003.40 S/. 2,404.08 S/. 2,404.08 S/. 400.68

41 NEX-6.2-1CAM-S Licencia de Cámaras Licencia por Cámara (One (1) Camera License) $120.00 $6.00 S/. 333.90 S/. 13,689.90 S/. 400.68 S/. 16,427.88 S/. 2,737.98
1 NEX-6.2.1RV-S Cliente Operador One (1) Review/Smart Client License $165.00 $8.25 S/. 459.11 S/. 459.11 S/. 550.94 S/. 550.94 S/. 91.82
1 NEX-6.2-IS-ST NEX-MAN-GOLD Virtual Matrix Software Server License $1,320.00 $66.00 S/. 3,672.90 S/. 3,672.90 S/. 4,407.48 S/. 4,407.48 S/. 734.58
First year of Gold Software Maintenance - Includes 9 AM - 5:00PM
1 NEX-MAN-GOLD Mantenimiento CST (business days) technical support assistance and software bug $292.50 $14.63 S/. 813.88 S/. 813.88 S/. 976.66 S/. 976.66 S/. 162.78
fixes. (No minimums apply)
S/. 24,767.03 S/. 4,127.84
5.4 ESTACIONES PARA OPERADORES Y ADMINISTRADOR
Gastos de
Cantidades Modelo Equipo Descripción Costo de Producto Sub-costo Total en Soles Costo total en Soles Precio Unitario de Venta Precio Total Utilidad
Nacionalización
Workstation Dell Precision T5600 y tarjeta de video de 2GB nVidia
1 T5600 Workstation Operadores $4,035.44 $0.00 S/. 10,693.92 S/. 10,693.92 S/. 12,832.70 S/. 12,832.70 S/. 2,138.78
Quadro 4000, con dos monitores de 23" P2312H
Controller, USB 3D Joystick for PTZ Network Cameras & OSD
1 KBD200K Joystick $800.00 $0.00 S/. 2,120.00 S/. 2,120.00 S/. 2,544.00 S/. 2,544.00 S/. 424.00
Control From PELCO CMS Software
1 LP 600VA UPS para Operadores UPS de 600VA $0.00 $0.00 S/. 101.07 S/. 101.07 S/. 121.28 S/. 121.28 S/. 20.21
S/. 15,497.98 S/. 2,583.00
5.5 SOLUCIÓN BIOMÉTRICA DE ACCESO
Gastos de
Cantidades Modelo Equipo Descripción Costo de Producto Sub-costo Total en Soles Costo total en Soles Precio Unitario de Venta Precio Total Utilidad
Nacionalización
Equipo Control de acceso Biometrico + VIRDI USB FOH02 +
1 Acceso Acceso software de control integrado al sistema de ingreso de y acceso a $0.00 $0.00 S/. 12,500.00 S/. 12,500.00 S/. 15,000.00 S/. 15,000.00 S/. 3,000.00
cada computadora de monitoreo
S/. 15,000.00 S/. 3,000.00
5.6 NETWORKING
Gastos de
Cantidades Modelo Equipo Descripción Costo de Producto Sub-costo Total en Soles Costo total en Soles Precio Unitario de Venta Precio Total Utilidad
Nacionalización
20 GE and 4 GE/SFP combo L3 managed switch and 2 slots for
1 GTL-2690 Switch Principal $2,262.64 $0.00 S/. 5,996.00 S/. 5,996.00 S/. 7,195.20 S/. 7,195.20 S/. 1,199.20
optional 10GE modules
1 MDU-0162 Módulo 10 GB 10GE XFP Module $769.09 $0.00 S/. 2,038.09 S/. 2,038.09 S/. 2,445.71 S/. 2,445.71 S/. 407.62
1 XFP-5901 Transceiver for GTL-2690 10G Multi-mode XFP Transceiver(300m) $300.86 $0.00 S/. 797.28 S/. 797.28 S/. 956.73 S/. 956.73 S/. 159.46
1 35200137 Cable Fibra Cordón Dúplex MM (50.0) LC-SPC/SC-SP $17.90 $0.00 S/. 47.44 S/. 47.44 S/. 56.92 S/. 56.92 S/. 9.49
S/. 10,654.56 S/. 1,775.76
5.7 CÁMARA INTERNA CENTRO DE CONTROL
Cantidades Modelo Equipo Descripción Costo de Producto Gastos de Sub-costo Total en Soles Costo total en Soles Precio Unitario de Venta Precio Total Utilidad
Nacionalización
High Definition H.264 fixed dome camera. High quality 2.0 MP
1 S5020FD-DN Cámara Interna CMOS sensor, 3 to 9mm varifocal lens and automatic IR Cut filter $544.50 $54.45 S/. 1,587.22 S/. 1,587.22 S/. 1,904.66 S/. 1,904.66 S/. 317.44
for True Day/Night image clarity. Powered through POE or 12VDC.
Power supply not included

1 PSPOE Inyector PoE $55.00 $5.50 S/. 160.33 S/. 160.33 S/. 192.39 S/. 192.39 S/. 32.07
Power over Ethernet injector for IP cameras and single port encoders
S/. 2,097.05 S/. 349.51
6. CENTRO DE CONTROL
6.1 MONITORES DE MATRIZ VIRTUAL
Cantidades Modelo Equipo Descripción Costo de Producto Gastos de Sub-costo Total en Soles Costo total en Soles Precio Unitario de Venta Precio Total Utilidad
Nacionalización
2 UD46A Monitor Monitor de 46" UD46A $3,870.00 $0.00 S/. 10,255.50 S/. 20,511.00 S/. 12,306.60 S/. 24,613.20 S/. 4,102.20
2 WMN-4655MD Wall Mount Wall Mount para Monitor UE46A, UE55A, UD46A, UD55A $270.00 $0.00 S/. 715.50 S/. 1,431.00 S/. 858.60 S/. 1,717.20 S/. 286.20

2 S1801e-R-HD Nextiva H.264 compact, high-resolution video decoder with HDMI output, $440.00 $44.00 S/. 1,282.60 S/. 2,565.20 S/. 1,539.12 S/. 3,078.24 S/. 513.04
1 bidirectional audio channel and 12VDC power suply

S/. 29,408.64 S/. 4,102.20

7. EQUIPO ACUSRTICO DE LARGO ALCANCE
7.1 EQUIPO ACÚSTICO DE LARGO ALCANCE
Gastos de
Cantidades Modelo Equipo Descripción Costo de Producto Sub-costo Total en Soles Costo total en Soles Precio Unitario de Venta Precio Total Utilidad
Nacionalización
1 LRAD100X LRAD Megafono de max 137 dB y 700 mts de alcance $0.00 $0.00 S/. 18,000.00 S/. 18,000.00 S/. 21,600.00 S/. 21,600.00 S/. 6,000.00
1 Accesorio LRAD Carry Pack $0.00 $0.00 S/. 910.00 S/. 910.00 S/. 1,092.00 S/. 1,092.00 S/. 182.00
1 Accesorio LRAD Tripod Kit $0.00 $0.00 S/. 715.00 S/. 715.00 S/. 858.00 S/. 858.00 S/. 143.00
1 Accesorio LRAD Spare Battery $0.00 $0.00 S/. 1,300.00 S/. 1,300.00 S/. 1,560.00 S/. 1,560.00 S/. 260.00
S/. 25,110.00 S/. 6,585.00

Sub Total S/. 408,698.99 Utilidad S/. 70,217.26

IGV S/. 73,565.82
Venta Total S/. 482,264.81

EQUIPAMIENTO LOCAL POR INTEGRADOR

Modelo Equipo Descripción Precio Referencial Precio Total

1 Grupo Telecomunicaciones SAC Torre Ventada de Comunicaciones de 30 x 30 x 30 de 30 metros S/. 8,350.00 S/. 8,350.00

1 TRAFO Transformador de Aislamiento de 3KVA S/. 604.00 S/. 604.00

1 Cableado Cable UTP Indoor CAT 5E S/. 227.00 S/. 227.00
1 Eléctrico Cableado Eléctrico S/. 3,180.00 S/. 3,180.00
1 Silla Silla de Oficina S/. 450.00 S/. 450.00
1 Muebles Muebles para Oficina S/. 750.00 S/. 750.00

10 Poste CAC Poste de Concreto Armado Centrifugado de 13 metros Poste C.A.C. S/. 1,200.00 S/. 12,000.00
13.00/300/2/180/375 A y BT.
1 Cableado Cableado Estructurado S/. 2,650.00 S/. 2,650.00
1 Climatización Climatización en Centro de Control S/. 2,200.00 S/. 2,200.00

1 Miselaneos Cables, conectores, etc Conexiones Eléctricas - Llaves Térmicas - Prensas Estopa IP66 - S/. 800.00 S/. 800.00
Accesorios para Cámaras fijas al poste - Fuente para Altavoces
1 1000 ft Roll (305m) Outdoor Cat5 UTP Cable S/. 530.00 S/. 530.00
S/. 31,741.00

SERVICIOS DEL INTEGRADOR

Cantidades Modelo Equipo Descripción Precio Venta Precio Total
10 Implementación Instalación de Cada Punto de Captura y Antenas S/. 1,500.00 S/. 15,000.00

10 Izaje de Poste Obras Civiles, apertura para zanja, concreto ciclopio, transporte, S/. 491.00 S/. 4,910.00
izaje, sanamiento y retiro de desmonte
1 Implementación Implementación del Sistema de Centro de Control S/. 7,950.00 S/. 7,950.00
S/. 27,860.00
GARANTIA POR 01 AÑOS
Cantidades Modelo Equipo Descripción Precio Venta Precio Total
1 Mano de Obra Garantia de la Solucion x año S/. 33,898.31 S/. 33,898.31
S/. 33,898.31

SUB TOTAL ALFA S/. 408,698.99

INTEGRADOR SUB TOTAL INTEGRADOR S/. 93,499.31
MARGEN y COMISIONES S/. 100,439.66
MONTO GENERAL S/. 602,637.96
18% IGV S/. 108,474.83
TOTAL Proy. S/. 711,112.79
 12% 2.8 0.35
1. SISTEMA INTERCONEXIÓN INALAMBRICA
1.1 SOLUCIÓN DE ANTENAS: RADWIN
Gastos de Sub-costo Total en
Cantidades Modelo Equipo Descripción Costo de Producto Costo total en Soles Precio Unitario de Venta Precio Total Utilidad
Nacionalización Soles

RADWIN 2000 C-Series ODU Connectorized for external antenna (2x N-

14 RW-2960-0200 BackBone type), supporting multi frequency bands at 6.0 GHz, 2.x GHz and 5.x $1,650.00 $198.00 S/. 5,174.40 S/. 72,441.60 S/. 7,960.62 S/. 111,448.62 S/. 39,007.02
GHz bands, factory default 5.8 GHz FCC/IC
14 RW-9732-4958 Antena Dish Dish antenna, 3ft, dual polarization, gain 32dBi, 4.90-5.875 GHz bands $714.00 $85.68 S/. 2,239.10 S/. 31,347.46 S/. 3,444.78 S/. 48,226.86 S/. 16,879.40

128 RW-2050-A125 Ultima Milla RADWIN 2000 A-Series ODU with integrated antenna, supporting multi $480.00 $57.60 S/. 1,505.28 S/. 192,675.84 S/. 2,315.82 S/. 296,424.37 S/. 103,748.53
frequency bands at 5.x GHz, factory default 5.8 GHz FCC/IC band
RADWIN 2000 B-Series ODU with small-form-factor integrated
antenna and connectorized for external antenna (2x N-type),
24 RW-2050-B350 Ultima Milla supporting multi frequency bands at 5.x GHz,factory default 5.8 GHz $780.00 $93.60 S/. 2,446.08 S/. 58,705.92 S/. 3,763.20 S/. 90,316.80 S/. 31,610.88
FCC/IC

6 RW-2050-0100 BackHaul RADWIN 2000 C-Series ODU with integrated antenna, supporting multi $1,800.00 $216.00 S/. 5,644.80 S/. 33,868.80 S/. 8,684.31 S/. 52,105.85 S/. 18,237.05
frequency bands at 5.x GHz, factory default 5.8 GHz FCC/IC
PoE device 100BaseT/GbE interface for RADWIN radios , with AC
172 RW-9921-1012 PoE power feedin $48.00 $5.76 S/. 150.53 S/. 25,890.82 S/. 231.58 S/. 39,832.02 S/. 13,941.21

46 AT0040101 Cable Outdoor CAT5e, ODU-IDU Cable, 25m, assembled w/RJ45 connectors $42.60 $5.11 S/. 133.59 S/. 6,145.31 S/. 205.53 S/. 9,454.32 S/. 3,309.01
99 AT0040103 Cable Outdoor CAT5e, ODU-IDU Cable, 50m, assembled w/RJ45 connectors $71.40 $8.57 S/. 223.91 S/. 22,167.13 S/. 344.48 S/. 34,103.28 S/. 11,936.15
19 AT0040104 Cable Outdoor CAT5e, ODU-IDU Cable, 75m, assembled w/RJ45 connectors $97.20 $11.66 S/. 304.82 S/. 5,791.56 S/. 468.95 S/. 8,910.10 S/. 3,118.53
8 AT0040106 Cable Outdoor CAT5e, ODU-IDU Cable, 100m, assembled w/RJ45 connectors $124.20 $14.90 S/. 389.49 S/. 3,115.93 S/. 599.22 S/. 4,793.74 S/. 1,677.81

6 AT0060950 HUB Sincronización Hub Site Synchronization (HSS) Unit to connect 8 collocated ODUs and $149.40 $17.93 S/. 468.52 S/. 2,811.11 S/. 720.80 S/. 4,324.79 S/. 1,513.67
two additional HSS Units
16 AT0060871 Cable HSS Hub Site Synchronization (HSS) Cable, 5m, assembledw/RJ45 $27.00 $3.24 S/. 84.67 S/. 1,354.75 S/. 130.26 S/. 2,084.23 S/. 729.48
connectors
Kit of 10 Outdoor Lightning Protection Units for 10/100/1000Base-T
35 RW-9924-0007 Lightning Protection PoE surge protector (including 0.5m CAT5e cable and wall/pole $600.00 $72.00 S/. 1,881.60 S/. 65,856.00 S/. 2,894.77 S/. 101,316.92 S/. 35,460.92
mounting kit)
S/. 803,341.88 S/. 281,169.66
1.2 SOFTWARE DE ADMINISTRACIÓN
Cantidades Modelo Equipo Descripción Costo de Producto Gastos de Sub-costo Total en Costo total en Soles Precio Unitario de Venta Precio Total Utilidad
Nacionalización Soles
1 RW-9941-1024 Software de Gestión RNMS BASIC $4,500.00 $540.00 S/. 14,112.00 S/. 14,112.00 S/. 21,710.77 S/. 21,710.77 S/. 7,598.77
1 Certificación Certificación Radwin - Radios y RNMS x 5 días $2,000.00 $0.00 S/. 5,600.00 S/. 5,600.00 S/. 8,615.38 S/. 8,615.38 S/. 3,015.38
S/. 30,326.15 S/. 10,614.15

Margen S/. 291,783.81 Sub Total S/. 833,668.04

IGV S/. 150,060.25
Venta Total S/. 983,728.28