1metrado y presupuesto rs 08 localidades consorcio morochuco.xlsx

8/18/2019 1METRADO Y PRESUPUESTO RS 08 LOCALIDADES CONSORCIO MOROCHUCO.xlsx

1/181

RESUMEN PRESUPUESTO

PROYECTO : AMPLIACION DE RED PRIMARIA Y SECUNDARIA DEL SERVICIO DE ENERGIA ELECTLOCALIDADES DEL VALLE DE CHINCHEROS, PROVINCIA DE CHINCHEROS , REGIO

SUBPROYECTO REDES PRIMARIAS SUBESTACIONES, REDES SECUNDARIAS Y APUBICACIÓN: CHINCHEROSFecha: !"Dec" !

SECCIONOBRA DESCRIPCION Re# P$%&a$%a

1 SUMINISTRO DE MATERIALESRED SECUNADRAIRED PRIMARIA 174,201.12

TOTAL SUMINISTRO DE MATERIALES '(,)0 * )

2 MONTAJE ELECTROMECANICO DE REDESREDES SECUNADRAIASRED PRIMARIA 80,902.60

TOTAL MONTA+E ELECTROMECANICO REDES 80, 0)*-0

1.0 Transporte 17,420.112.0 S !"n"stro #e Mater"a$es 174,201.12%.0 Monta&e E$e'tro!('an"'o Re#es 80,902.60

TOTAL COSTO DIRECTO )'),!).*8.


2/181

4,0 )astos )enera$es * Ut"$"#a#es 4+.% 12%,4+%.29+.0 E-pe#"ente T('n"'o6.0 S per "s"/n 2.+ 6,81%.10

SU T TA %9+,977.12I)3 18 71,27+.88

T TA )ENERA EN NUE3 S S ES 467,2+%.01


3/181

ICA CON REFORZAMIENTO DE REDN APURIMAC

PPTO CONTRACTUAL e# Sec/ #a$% A1/&2$a#3 TOTAL

1%%,84+.78 16,+%8.+0 1+0,%84.28174,201.12

..,8(!*'8 -,!.8*!0 444

6+,98+.27 860.2+ 66,84+.+280,902.60

-!, 8!*)' 8-0*)! 444

1%,%84.+8 1,6+%.8+ %2,4+8.+41%%,84+.78 16,+%8.+0 %24,+8+.41

6+,98+.27 860.2+ 147,748.11

) .,) !*-. ,0!)*-0 444


4/181

96,+86.68 8,6%0.8% 228,670.8042,228.00

+,%%0.%9 476.%2 12,619.80

%09,802.%1 27,68%.4% 444++,764.42 4,98%.02 141,89+.92

.-!,!--*'. .),---*(( 444


5/181

DISGREGADO DE GASTOS GENERALES Y UTILIDAD

PROYECT AMPLIACION DE RED PRIMARIA Y SECUNDARIA DEL SERVICIO DE ENERGIA ELECTRICA CON REFORZALOCALIDADES DEL VALLE DE CHINCHEROS, PROVINCIA DE CHINCHEROS , REGION APURIMA

UBICACIÓ CHINCHEROSFECHA : ! #e #%c%e&2$e #e )0 !COSTO DIREC !0(,' )*0-

GASTOS GENERALES %4.000

I Ga5635 Ge e$a1e5 F%735 0.600 %,028.76

a Ga5635 #e L%c%6ac%3 9 C3 6$a6ac%3 0.%00 ,! (*.81 Co!pra #e ases )astos #e 3"s"ta a 5ra 200.462 )astos #e E$a ora'"on #e Prop esta +40.00% Sea'e Capas"#a# "5re #e Contrata'"on %46.004 Sea'e no Estar In a5"$"ta#o 427.92

2 Ga5635 I #%$ec635 Va$%35 0.%00 ,! (*.81 Ins'r"p'"on en e$ Re "stro Na'"ona$ #e Contrata'"on #e 5ras P 5$"'as 9+4.%82 Carta "an a #e Ser"e#a# #e :erta 0.00% Sen'"'o +60.00

II Ga5635 Ge e$a1e5 Re1ac%3 a#35 c3 e1 T%e& 3 #e E7ec/c%3 %%.400 444

a Ga5635 #e A#&% 5%6$ac%3 #e O;c% a Ce 6$a1 8* 00< 4441 Re! nera'"on * ene;'"os

Responsa5$e A#!"n"strat" o 17,86+.6%Espe'"a$"sta en A#< "s"'"/n 10,4+0.00

2 Mo "$"#a# o'a$ a $a 5ra +,870.00% A$< "$er * Ser '"o = o'a$ , Te$e:ono , et'> +,%70.004 Mo "$"ar"o, E< "po #e ;'"na, Art"' $os #e Cons !o =Pa$e$er"a , Ut"$es ;'"na, oto'op"as, P$anos, "!p"e a>

Mo5"$"ar"o #e ;'"ona 1,+40.00Co!p ta#ora 1,%40.00

I!presora * P$oter 1,670.00Ut"$es #e ;'"na 820.86

2 Ga5635 #e A#&% 5%6$ac%3 #e O2$a 2%.%00 4441 Re! nera'"ones * ene;'"os #e Persona$ Pro:e'"ona$

In en"ero Res"#ente %9,174.++In en"ero S per "sor #e Se r"#a# 19,920.00

Pro:e'"ona$ en Ar< eo$o "a 7,000.00Responsa5$e #e A$!a'en 7,000.00

En:er!er"a +,000.002 Mo "!"ento #e Persona$ 6,7%0.00% Ser "'"os =A$< "$er #e o'a$, A a, Te$e:ono> +,7%0.004 Mo "$"ar"o E< "po #e ;'"na Art"' $os #e Cons !o =Pape$er"a, Ut"$es ;'"na oto'op"as, P$anos, "!p"e a>

Mo "$"ar"o #e ;'"na 2,%4+.00Co!p ta#oras 2,%10.00

I!presora * P$oter %,240.00Ut"$es #e ;'"na 1,+%7.00

ot"< "n 6,200.00Ser "'"o #e Internet r ra$ 1,200.00

A$!a'enes #e En$a'e %,890.00+ Po$" as #e Se ro * Dere' o #e Uso =SCTR?CAR@EAR> 6,%40.00

c )astos "nan'"eros Re$at" os a $a 5ra 1.200 -,0!'*!01 Carta ;an a Por "e$ C !p$"!"ento %,+91.+02 Carta "an a Por A#e$anto D"re'to 1,120.00% Carta "an a Por A#e$anto Para Mater"a$es o )astos #e "na'"a!"ento 1,%46.00

III U6%1%#a# *.00< 444

Ga5635 Ge$a1e5 9 U6%1%#a# (!*.00< 444


6/181

CONORCIO MOROCHUCOSUMINISTRO DE MATERIALES RED SECUANDARIA E INSATALACIONES DOMICILIARIAS

LOCALIDADES DEL VALLE DE CHINCHEROS, PROVINCIA DE CHINCHEROS , REGION APU

DESCRIPCION UNID

0 C H I P I C U Y

S A N C R I S T O

M O L L E P A M

A L I N V E N T A

TOTAL S>*ITEM

*00 SUMINISTRO DE MATERIALES10.00 POSTES Y ACCESORIOS DE CONCRETO ARMADO10.10 POSTES CONCRETO ARMADO CENTRIFUGADO DE :10.10 8 %00 1+0 270 (')*-' 17.00 1+.00 12.00 ((*00 )0 ' '*-10.10 8 200 140 260 .8(* - 1+.00 7.00 7.00 ) *00 -.*

10.20 ACCESORIOS DE C*A10.20 Ca&a #e Con'reto Para P.T. =0,40 - 0,40 - 0,%+ > ! !0*00 +.00 6.00 4.00 !*00 '!0*00

SUB TOTAL 10.00: .),' *!)

20.000 AISLADORES20.100 AIS AD RES DE P RCE ANA DE TRACCI N, C ASE ANSI20.101 +4?2, PARA =RETENIDAS> - 14.00 1+.00 9.00 .8*00 -08*00

SUB TOTAL 20.00: -08*00

30.000 CONDUCTORES30.100 C NDUCT R DE C RE DESNUD , CA EAD , TEMP E AND , DE 30.101 2+!!2, 7 BI S ! 0*8 47.+0 +7.00 %8.00 ()*!0 !!)*(0

OBRA: ?AMPLIACION DE RED PRIMARIA Y SECUNDARIA DEL SERVICIO DE ENERGIA ELECTRICA CO

UBICACON: DITRITO DE CHINCHEROS PROVINCIA DE CHINCHEROS DEPARTAMENTO DE APURIMACFECHA: - DE DICIEMBRE DEL )0 !

PRECIOUNITARI

O S>*


7/181

DESCRIPCION UNID

0 C H I P I C U

S A N C R I S T O

M O L L E P A M

A L I N V E N T A

TITEMPRECIOUNITARI

O S>*

SUB TOTAL 30.00:

40.000 CABLES40.100 CA E AUT P RTANTE DE A UMINI TIP CAAI, C P RTANTE DE A ?A AIS AD40.101 %-%+ 16 P 2+!!2 ! !*(! 0.00 646.79 0.00 -(-*'40.102 %-2+ 16 P 2+!!2 ! .*-' 0.00 0.00 0.00 0*0040.103 %-16 16 P 2+!!2 ! .*0. 0.00 0.00 0.00 0*0040.104 2-%+ 16 P 2+!!2 ! .*-' 1,6%8.7% 0.00 6++.+9 ),) (*.) .40.105 2-2+ 16 P 2+!!2 ! *8 110.77 0.00 0.00 0*''40.106 2-16 16 P 2+!!2 ! 8*.' 0.00 0.00 0.00 0*0040.107 2-2+ P 2+!!2 ! 8*(! 0.00 0.00 0.00 0*0040.108 2-16 P 2+!!2 ! '*.( 0.00 0.00 0.00 0*00

SUB TOTAL 40.00: (


8/181

DESCRIPCION UNID

0 C H I P I C U

S A N C R I S T O

M O L L E P A M

A L I N V E N T A

TITEMPRECIOUNITARI

O S>*

50.000 FERRETERIA DE POSTES Y ARMADOS50.100 ARMADO E0 C763 2.00 2.00 0.00 (*0050.101 P$an' a )an' o &a$ o)o 16!!=+ 8 > =S T 29> Un# .*00 2.00 2.00 0.00 (*00 50.102 Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a !*00 2.00 2.00 0.00 (*00 50.103 $e&e #e A'ero Ino-"#a5$e =C"nta an# It>, #e % 4 -%0 !. ! !*00 2.00 2.40 0.00 (*(0 50.104 Be5"$$a #e A'ero Ino-"#a5$e P $e&e #e A'ero Ino-"#a5$e #e % 4 Un# )*00 2.00 4.00 0.00 -*00

50.200 ARMADO E C763 1+.00 +.00 9.00 ) *00 50.201 Perno &a$ A5"erto F)F #e + 8 200 !!, C T er'a?Aran#e$as "&a * Mo " P a )*00 1+.00 +.00 9.00 ) *00 50.202 )rapa #e S spen'"/n, P Ca5$e A toportante #e Se''. 2+?%+ !!2 =S T 1 P a !*00 1+.00 +.00 9.00 ) *00

50.300 ARMADO E@ C763 0.00 1.00 0.00 *00 50.301 Be5"$$a #e A'ero Ino-"#a5$e P $e&e #e A'ero Ino-"#a5$e #e % 4 Un# )*00 0.00 2.00 2.00 (*00 50.302 $e&e #e A'ero Ino-"#a5$e =C"nta an# It>, #e % 4 -%0 !. ! !*00 0.00 1.40 1.40 )*80 50.303 P$an' a )an' o &a$ o)o 16!!=+ 8 > =S T 29> Un# .*00 0.00 1.00 1.00 )*00 50.304 )rapa #e S spen'"/n, P Ca5$e A toportante #e Se''. 2+?%+ !!2 =S T 1 P a !*00 0.00 1.00 1.00 )*00

50.400 ARMADO E) C763 0.00 0.00 0.00 0*00 50.401 Perno &a$ A5"erto F)F #e + 8 200 !!, C T er'a?Aran#e$as "&a * Mo " P a )*00 0.00 0.00 1.00 *00 50.402 )an' o &a$ Ros'a#o F)F16!!=+ 8 > =S T 2.2> Un# 8*00 0.00 0.00 1.00 *00 50.403 Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a !*00 0.00 0.00 2.00 )*00

50.500 ARMADO E. C763 11.00 10.00 6.00 )'*00 50.501 Perno &a$ A5"erto F)F #e + 8 200 !!, C T er'a?Aran#e$as "&a * Mo " P a )*00 11.00 10.00 6.00 )'*00 50.502 Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a !*00 11.00 10.00 6.00 )'*00

50.600 ARMADO E( C763 6.00 7.00 %.00 -*00 50.601 Perno &a$ A5"erto F)F #e + 8 200 !!, C T er'a?Aran#e$as "&a * Mo " P a )*00 6.00 7.00 %.00 -*00 50.602 )an' o &a$ Ros'a#o F)F16!!=+ 8 > =S T 2.2> Un# 8*00 6.00 7.00 %.00 -*00 50.603 Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a !*00 12.00 14.00 6.00 .)*00


9/181

DESCRIPCION UNID

0 C H I P I C U

S A N C R I S T O

M O L L E P A M

A L I N V E N T A

TOITEMPRECIOUNITARI

O S>*

50.700 ARMADO E@( C763 0.00 0.00 0.00 0*00 50.701 Be5"$$a #e A'ero Ino-"#a5$e P $e&e #e A'ero Ino-"#a5$e #e % 4 Un# )*00 0.00 0.00 0.00 0*00 50.702 $e&e #e A'ero Ino-"#a5$e =C"nta an# It>, #e % 4 -%0 !. ! !*00 0.00 0.00 0.00 0*00 50.703 Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a !*00 0.00 0.00 0.00 0*00 50.704

P$an' a )an' o &a$ o)o 16!!=+ 8 > =S T 29> Un# .*00 0.00 0.00 0.00 0*00 50.800 ARMADO E! C763 2.00 2.00 0.00 (*00 50.801 Perno &a$ A5"erto F)F #e + 8 200 !!, C T er'a?Aran#e$as "&a * Mo " P a )*00 4.00 2.00 2.00 8*00 50.802 Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a !*00 2.00 2.00 1.00 !*00 50.803 )rapa #e S spen'"/n, P Ca5$e A toportante #e Se''. 2+?%+ !!2 =S T 1 P a !*00 2.00 2.00 1.00 !*00


10/181

DESCRIPCION UNID

0 C H I P I C U

S A N C R I S T O

M O L L E P A M

A L I N V E N T A

TOITEMPRECIOUNITARI

O S>*

50.900 ARMADO E@! C763 0.00 0.00 0.00 0*00 50.901 P$an' a )an' o &a$ o)o 16!!=+ 8 > =S T 29> Un# .*00 0.00 0.00 0.00 0*00 50.902 Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a !*00 0.00 0.00 1.00 *00 50.903 )rapa #e S spen'"/n, P Ca5$e A toportante #e Se''. 2+?%+ !!2 =S T 1 P a !*00 0.00 0.00 1.00 *00 50.904 Be5"$$a #e A'ero Ino-"#a5$e P $e&e #e A'ero Ino-"#a5$e #e % 4 Un# )*00 0.00 0.00 2.00 )*00 50.905 $e&e #e A'ero Ino-"#a5$e =C"nta an# It>, #e % 4 -%0 !. ! !*00 0.00 0.00 1.40 *(0

50.910 ARMADO E- C763 0.00 0.00 1.00 *00 51.911 Perno &a$ A5"erto F)F #e + 8 200 !!, C T er'a?Aran#e$as "&a * Mo " P a )*00 0.00 0.00 2.00 )*00 52.912 )an' o &a$ Ros'a#o F)F16!!=+ 8 > =S T 2.2> Un# 8*00 0.00 0.00 1.00 *00 53.913 Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a !*00 0.00 0.00 %.00 .*00

SUB TOTAL 50.00:

60.000 RETENIDAS

60.100 SUMINISTROS VARIOS C&to 14.00 1+.00 9.00 .8*0060.101 Ca5$e AF)F #e % 8 , 7 B"$os ! -*') 126.00 127.+0 81.00 ..(*!0 ) )(60.102 A$a!5re #e A!arre AF)F P Ca5$e #e % 8 ! )* - 140.00 180.00 90.00 ( 0*00 60.103 3ar"$$a #e An'$. 'on ) ar#a'a5o AF)F + 8 -2.40!=8G> T er'.* Aran# P a -.*8( 14.00 1+.00 9.00 .8*00 ) 60.104 ) ar#a'a5$e AF)F 1,6!!=1 16 >- 2400!! P a !.*'- 14.00 1+.00 9.00 .8*00 ) 60.105 Aran#e$a C a#ra#a AF)F 4 -4 -1 4 , B e'o 1% 16 0*(0 14.00 1+.00 9.00 .8*00 60.106 H o #e Contrap nta AF)F #e 2 -1! Con A5ra a#era #e F)F P a 0!*-0 +.00 11.00 %.00 *00 )60.107 A5ra a#era Part"#a #e AF)F, % Pernos, 2 -1 4 #e 1%+ !! P a ()*00 14.00 1+.00 9.00 .8*00 60.108 )rapa Do5$e 3 a AF)F, % Pernos, 6 on P Ca5$e #e A'ero % 8 D"a!. P a )!*)0 +6.00 60.00 %6.00 !)*00 . 860.109 P$an' a #e AF)F #e 2+4-2+4-6,4 !! P a !*)0 14.00 1+.00 9.00 .8*00 . -60.110 ) ar#a'a5o P Ca5$e #e A'ero % 8 D"a!. P a 8*(0 42.00 4+.00 27.00 (*00 60.111 Te!p$a#or 2+4-19!!, eJ12!! P a !0* - 14.00 1+.00 9.00 .8*00

SUB TOTAL 60.00: )

70.000 PUESTA A TIERRA70.100 SUMINISTROS VARIOS C&to +.00 6.00 4.00 !*00


11/181

DESCRIPCION UNID

0 C H I P I C U Y

S A N C R I S T O

M O L L E P A M

A L I N V E N T A

TOITEMPRECIOUNITARI

O S>*

70.101 Prote'tor Ant"rro5o #e ron'e #e 1+0-400-%!! +.00 6.00 4.00 !*00 70.102 3ar"$$a #e Co5re 16!! =% 4 > -2.40! P a ) 0 +.00 6.00 4.00 !*00 . 70.103 Cone'tor #e ron'e P 3ar"$$a 16 !! =+ 8 >? CA E=2+!!2> P a ' +.00 6.00 4.00 !*00 70.104 Dos"s enton"ta-48 K $s ( +.00 6.00 4.00 !*00 70.105 TIERRA NE)RA DE CU TI3 M% (0 +.00 6.00 4.00 !*00

SUB TOTAL 70.00: !

80.000 MATERIALES ACCESORIOS80.100 CINTAS AISLANTES DE GOMA80.101 De EPR A to: n#ente #e 19!!-9.20!, 0.76!! #e espesor =s"!"$ar 1%0 ! ) 8.00 8.00 6.00 ))*00

80.200 CONECTOR DE A1"C/ TIPO PERNO PARTIDO SPILT BOLT80.201 %+ 2.+?%+!!L ' +.00 2.00 4.00 *00


12/181

DESCRIPCION UNID

0 C H I P I C U

S A N C R I S T O

M O L L E P A M

A L I N V E N T A

TITEMPRECIOUNITARI

O S>*

80.%00 CONECTOR DE DERIVACION TIPO SL )* CON CUBIERTA TIPO SP (, SECCION DE :80.%01 120 16?2+?%+!!2 '*! 9.00 14.00 1+.00 .8*00

80.400 CORREA PLASTICA80.401 De A!arre #e 4,6-170!! 0*. 167.00 17%.00 ((!*00

80.400 CONECTOR AL"CU CON CUBIERTA PARA PAT TIPO SP (, SECCION DE :80.401 120 16?2+?%+!!2 In'$ *e C 5"erta Prtote'tora 8*.! +.00 6.00 4.00 !*00

SUB TOTAL 80.00:

0) S/&% %56$3 #e Ma6e$%a1e5 a$a Ac3&e6%#a5 D3&%c%1%a$%a5

0)*0 CABLES102.011 CA E C NCENTRIC DE C RE, DE102.011 2-6 !!2 ! '*! %04 %14.00 .8-*00 0102.011 %-10 !!2 ! 0 0.00 0.00 0*00102.011 4-10!!2 ! 0 0.00 0.00 0*00

0)*0) FERRETERIA DE ACOMETIDAS102.021 EHE DE ACER IN IDA E =CINTA AND IT>, DE 1 2 -%0 !.102.021 1 2 -%0 !. ! ! 1%.% 9.10 %%.60 !-*00 102.022 BE I A DE ACER IN IDA E PARA EHE 1 2102.022 1 2 ) 19 1%.00 48.00 80

102.0% SUMINISTROS VARIOS, ACOMETIDAS DOMICILIARIAS102.0%1 Porta$"nea 3ert"'a$ S"!p$e #e F)F P A"s$a#or +%?1 ' 19 1%.00 48.00 80*00 102.0%2 Te!p$a#or #e AF)F ( %8 %6.00 96.00 '0*00 102.0%% Ar!e$$a T"ra:on #e AF)F )*! 19 0.00 48.00 -'*00 102.0%4 T 5o #e 2 -%! =In'$ *e T 5o C r a#o #e P3C?P a AFCF> .! 19 17.00 48.00 8(*00 102.0%+ T 5o P3C #e % 4 - %! $on . =T 5o ast/n> ( 19 17.00 48.00 8(*00


13/181

DESCRIPCION UNID

0 C H I P I C U

S A N C R I S T O

M O L L E P A M

A L I N V E N T A

TITEMPRECIOUNITARI

O S>*

102.0%6 A$a!5re #e Ao)o. NF12 ! )* - 190 147.00 8 '*00

102.04 CONECTORES Y ACCESORIOS

102.041102.041 10?70 2.+?10!!L, UN PERN 8 %8 %6.00 96.00 '0*00

102.042 CINTA DE NYLON102.042 4,6-170!! 0*. 114 0.00 (0)*00

CONECTOR BIMETALICO A1"C/, TIPO DOBLE VIA: COND* PRINC*&a "&% *> COND* DERIV &a "&% *> TOTAL

&a "&%


14/181

DESCRIPCION UNID

0 C H I P I C U

S A N C R I S T O

M O L L E P A M

A L I N V E N T A

ITEMPRECIOUNITARI

O S>*

102.04% CA+AS PORTAMEDIDOR: INCL* TAPA, CERRADURA OCTOGONAL, PRECINTO DE SEGURIDAD102.04% Mono:as"'a #e 18+ - 17+ - 4+0 !!. (. 19 18 48.00 8!*00 102.04% Tr":as"'o 24+-200-+2+!! 0 0 0.00 0*00

102.044 NTERRUPTORES

102.044=INC UOE ASE DE SUHECI N C PINTURA EP ICA CR MAT DE INC O ACA AD EP I>

102.044 %2A, 6KA .8 19 18.00 48.00 8!*00

SUB TOTAL 102

TOTAL SUMINISTRO REDES SECUNDARIAS

INTERRUPT RES TERM MA)NETIC S M DU ARES DE D S P S CUR3A C +00 3. DE=INC UOE ASE DE SUHECI N C PINTURA EP ICA CR MAT DE INC O ACA AD EP I>


15/181

CONORCIO MOROCHUCOM NTAHE E ECTR MECANIC REDES SECUNDARIAS E ISNTA ACI NES D

RA QAMP IACI N DE RED PRIMARIA O SECUNDARIA DE SER3ICI DE ENER)IA E ECTRICA C N RECA IDADES DE 3A E DE CBINCBER S, PR 3INCIA DE CBINCBER S , RE)I N APURIMAC.

U ICAC N DITRIT DE CBINCBER S PR 3INCIA DE CBINCBER S DEPARTAMENT DE APURIMAC

ITEM DESCRIPCION UNID*

)*0000 MONTA+E ELECTROMECANICO

)00*0000 DESBROCE200.1000 DES R CE DE AR ES200.1010 TA AD DE AR ES O 3E)ETACI N ='ons"#era e$ pa o #e ar5o$es> & '0'*!0

SUB TOTAL )00

)0 *0000 POSTES, ESTRUCTURAS, CRUCETAS, DUCTOS Y PASTORALES DE C*A*C*201.1000 INSTA ACI N DE P STES DE C NCRET EN TERREN N RMA

TRANSP RTE P STE CAC DE A MACEN A PUNT DE I AHE, E CA3ACI N DE B O ,

I AHE DE P STE, RE EN , C MPACTACI N O CIMENTACI N, RETIR DE DESM NTE, IDENTI ICACI N O SE A I ACI N, SE) N ESPEC. TECNICAS PARA P STES DE AS SI)UIENTES CARACTERISTICAS

201.1010 I a&e Poste #e C.A.C. #e 8 %00 K). =Bo*os #e 1.40-0.6+-0.6+!> P a ..-*''201.1020 I a&e Poste #e C.A.C. #e 8 200 K). =Bo*os #e 1.40-0.6+-0.6+!> P a ..-*''

)0 *)000 INSTALACIÓN DE POSTES DE CONCRETO EN TERRENO ROCOSOTRANSPORTE POSTE CAC DE ALMACEN A PUNTO DE IZA+E, E CAVACION DE HOYO ,IZA+E DE POSTE, RELLENO, COMPACTACION Y CIMENTACION, RETIRO DEL DESMONTE, IDENTIFICACION

Y SE ALIZACION, SEG N ESPEC* TECNICAS PARA POSTES DE LAS SIGUIENTES CARACTERISTICAS :SIGUIENTES CARACTERISTICAS :

201.2010 I a&e Poste #e C.A.C. #e 8 %00 K). =Bo*os #e 1.40-0.6+-0.6+!> P a (()*0(201.2020 I a&e Poste #e C.A.C. #e 8 200 K). =Bo*os #e 1.40-0.6+-0.6+!> P a (()*0(

PRECIOUNITARIOS>*


16/181



PRECIUNITAR

S>*SUB TOTAL )0

)0)*0000 RETENIDAS)0)* 000 INSTALACIÓN DE RETENIDAS EN TERRENO NORMAL

INCLUYE E CAVACIÓN DE ZAN+A 0* 0*8 )*0>)*( EN TERRENO NORMAL, ARMADO DE LA RETENIDA,COMPACTACIÓN, RETIRO DEL DESMONTE, SUMINISTRO DE MATERIAL AGREGADO

202.1010 Reten"#a S"!p$e C763 8202.1020 Reten"#a 3ert"'a$ C763 !

)0)*)000 INSTALACIÓN DE RETENIDAS EN TERRENO ROCOSOINCLUYE E CAVACIÓN DE ZAN+A 0* 0*8 )*0>)*( EN TERRENO ROCOSO, ARMADO DE LA RETENIDA,COMPACTACIÓN, RETIRO DEL DESMONTE, ROTURA Y RESANE DE VEREDA, SUMINISTRO DE CEMENTO

Y MATERIAL AGREGADO202.2010 Reten"#a S"!p$e C763 .8 *202.2020 Reten"#a 3ert"'a$ C763 .8 *

SUB TOTAL )0)


17/181



PRECIUNITAR

S>*

)0.*0000 PUESTA A TIERRA)0.* 000 PUESTA A TIERRA TIPO VARILLA BRONCE PARA M*T* UE COMPRENDE : E CAVACION EN

TERRENO, ARMADO DE LA PUESTA A TIERRA, COMPACTACION, RETIRO DE DESMONTE, INSTALACION

DE CA+A REGISTRO DE MANTENIMIENTO PARA PUESTA A TIERRA Y SUELO ARTIFICIAL, INSTALACIONDE CONECTORES PARA RED TIPO PERNO PARTIDO CON CONECTORES ANDERSON Y SPILT BOLT

20%.1010 P esta a T"erra en Terreno Nor!a$ C763 ')*20%.1020 P esta a T"erra en Terreno Ro'oso C763 .08*

SUB TOTAL )0.

)0(*0000 CONDUCTORES)0(* 000 CONDUCTOR AUTOPORTANTE

INSTALACION DE CABLE AUTOPORTANTE UE COMPRENDE: TENDIDO DEL CABLEREMPLADO, CALIBRACION DE LA FLECHA, FI+ACION DEL CABLE EN LAS GRAPAS DE

SUSPENSION Y>O ANCLA+E,204.1010 %-%+ 16 P 2+!!2 !$204.1020 %-2+ 16 P 2+!!2 !$204.10%0 %-16 16 P 2+!!2 !$204.1040 2-%+ 16 P 2+!!2 !$204.10+0 2-2+ 16 P 2+!!2 !$204.1060 2-16 16 P 2+!!2 !$204.1070 2-2+ P 2+!!2 !$204.1080 2-16 P 2+!!2 !$

SUB TOTAL )0(

)0!*0000 FERRETERIA)0!* 000 MONTA+E DE ARMADOS UE COMPRENDE: INSTALACION Y FI+ACION EN EL POSTE DE TODA LA

FERRETERIA Y ACCESORIOS COMO LAS GRAPAS DE ANCLA+E Y ACCESORIOS DE UE SE COMPONE


18/181



PRECIOUNITARIO

S>*CADA ARMADO SEG N DETALLES CONSTRUCTIVOS DEL PROYECTO

)0!* 0 0 Ar!a#o E0 C763 ).* ()0!* 0)0 Ar!a#o E1 C763 )'*')0!* 0.0 Ar!a#o EV1 C763 .)*08

)0!* 0(0 Ar!a#o E2 C763 .(*'!)0!* 0!0 Ar!a#o E% C763 ).* ()0!* 0-0 Ar!a#o E4 C763 .(*'!)0!* 0'0 Ar!a#o EV4 C763 .'* 0)0!* 080 Ar!a#o E+ C763 ( *-8)0!* 0 0 Ar!a#o EV+ C763 (-*.))0!* 00 Ar!a#o E6 C763 !)*

SUB TOTAL )0!

)0'*0000 OBRAS PRELIMINARES)0'*00 0 Est #"os #e In en"er a #e Deta$$e #e $as Re#es Se' n#ar"as & (.'* ()0'*00)0 Rep$anteo Topo rW;'o, U5"'a'"/n #e Estr 't ras #e A' er#o a $a In en"er a #e Deta$$e #e $as Re#es Se' n & . )* ()0'*00.0 Mon"toreo #e I!pa'to A!5"enta$ & .--* !)0'*00(0 E$a5ora'"/n, )est"/n #e Apro5a'"/n * E&e' '"/n #e$ P$an #e Mon"toreo Ar< eo$o "'o #e o5ras #e pro*e'to & ' *)0'*00!0 Pa o por 'o!pensa'"on #aXos * per& "'"os se Yn e-pe#"ente #e ser "# !5re & 8')0'*00-0 Carte$ #e 5ra UN !0

SUB TOTAL )0'


19/181



PRECIOUNITARIO

S>*M3 6a7e E1ec6$3&eca %c3 Ac3&e6%#a5 D3&%c%1a%$%a5

)08*0000 CA+AS PORTAMEDIDORES)08* 000 C C.CAHAS P RTAMEDID R 1 O % INC UOE PICAD DE PARED, RESANE O M NTAHE DE

AST N DE P3C?SAP INSTA ACI N DE ASE E INTERRUPT R TERM MA)NETICC N SUMINISTR DE MATERIA MENUD . c763 24.+

)08*)000 ACOMETIDAS DOMICILIARIAS208.2010 INST.AC METIDA D MICI IARIA 1 AEREA SIMP E S RE ACBADA NA RURA TIP E SE

A CAHA P RTAMEDID R O ACCES RI S DE IHACI N E INC . SUMINISTR DE CINTA AIS ANTEC RREA P ASTICA, CEMENT O MATERIA A)RE)AD . c763 27.+

208.2020 INST.AC METIDA D MICI IARIA 1 AEREA SIMP E S RE ACBADA NA RURA TIP E SEA CAHA P RTAMEDID R C N CRUCE DE CA E O ACCES RI S DE IHACI N E INC UOE SUMINISTRDE CINTA AIS ANTE, C RREA P ASTICA, MASTI , CEMENT O MATERIA A)RE)AD .A)RE)AD . c763 %1.7

SUB TOTAL )08

)0 *0000 PRUEBAS Y PUESTA EN SERVICIO209.1000 Pr e5as * P esta en Ser "'"o #e $as Re#es Se' n#ar"as & 229.0209.2000 E-pe#"ente T('n"'o "na$es Con:or!e a 5ra =1 r" "na$ % Cop"as> #e Re#es Se' n#ar"as, In'$ *e $a Presenta'"/n

D" "ta$" a#a #e$ E-pe#"ente en n CD & 241.%

SUB TOTAL )0

TOTAL MONTA+E ELECTROMECANICO RED SECUNDARIA

RESUMEN

SUMINISTR DE MATERIA ES


20/181



PRECIOUNITARIO

S>* 0 1 C B

M NTAHE E ECTR MECANIC TRASP RTE DE MATERIA ES

)AST S )ENERA ES %4UTI IDAD 11.%

SU T TAI)3 18

T TA


21/181

REDES PRIMARIAS DE 08

TOTAL S>*

0.62049 0.6+++9 2.+14%1 ,''8*8'

,''8*8'

10 8 27 ,0 )*'% 2 1+ !,0! *!!

+ 4 17 ',! (*-84 + 14 -, 88*!-

T TAIN3ENTARI

I C

0 4 S A N

C R I

0 6 M 2

2 E P


22/181

TOTAL S>* T TAIN3ENTARI I C U

0 4 S A

N C R

I

0 6 M 2

2 E P

)',8('*!8

1 1 9 ,'88*.0+ % 11 ), (!*

2 + 11 (,)8'*0.6 0 8 ., '*-8

,.. *00


23/181

TOTAL S>* T TAIN3ENTARI I C

0 4 S A N

C R

0 6 M 2

2 E P

2 4 8 .' * )% 0 6 8(8*!(

.,))8*(-

0 0 0 0*00646.79 0 646.79 .'*8!

0 0 0 0*00

0 6++.+9 2294.%2 )(!(* )0 0 110.77 .8*(-0 0 0 0*000 0 0 0*000 0 0 0*00

.,!. *).


24/181


0 4 S A

N C R

I

0 6 M 2

2 E P

0 0 2 (-*)82 9 26 '))*!(+ 1 6 )*(81 1 2 - *!0 6 17 . .*.8

10 % 19 --0*)!7 0 7 )-!*.0 1 % )!*0(2 0 2 )*-(0 1 1 !)*

),- *!)

0.64679 0.6+++9 %.0+188 ,..(* 00.64679 0.6+++9 %.0+188 , *)0.64679 0.6+++9 %.0+188 , '*(!0.64679 0.6+++9 %.0+188 ),( (*(-0.64679 0.6+++9 %.0+188 ),-!!* (

1 0 2 ,000*00

,')0*.!


25/181


0 4 S A

N C R

I

0 6 M 2

2 E P

18 48 8+ ),0 0* !

1% 48 72 , 8)* -

+ 0 1% ( )*(

(,(8(*80

0.64679 0.6+++9 %.0+188 - 8*

0.64679 0.6+++9 %.0+188 '.-*!(

,(.!*(!

-!, 8!*)'

1%%,84+.78


26/181


0 4 S A N

C R I

0 6 M 2

2 E P

6+,98+.271%,%84.+8

2%,240.+010,660.78

247,116.9244,481.04

291,+97.96


27/181

CONORCIO MOROCHUCOSUMINISTRO DE MATERIALES ALUMBRADO PUBLICO

RA QAMP IACI N DE RED PRIMARIA O SECUNDARIA DE SER3ICI DE ENER)IA E ECTRICA C NCA IDADES DE 3A E DE CBINCBER S, PR 3INCIA DE CBINCBER S , RE)I N APURIMAC.

U ICAC N DITRIT DE CBINCBER S PR 3INCIA DE CBINCBER S DEPARTAMENT DE APURIMAC

ITEM DESCRIPCION UNID* 0 C H I P I C U Y

0 4 S A N

C R I S T

0 6 M 2 2 E P A M

SUMINISTRO MATERIALES AP*00 SUMINISTRO DE MATERIALES

0*00 C NDUCT RES0* 0 C RD N P RTATI DE C RE =N T>0*00 2-2.+ !!2 ! +.00 17.+0 17.+0 42.+0 77.+0

SUB TOTAL 0,000

00*00 FERRETERIA00* 0 SUMINISTROS VARIOS C&to00*)0 Pastora$ Pra5/$"'o #e AF)F #e 1.00! 0.+0! %8!! +F, eJ%,2!! %+.00 7.0 7.0 17.0 %1.000*.0 A5ra a#era #e AF)F P Pastora$es 1 1 2 - 140!! =Poste> 1 1 2 =Pastora$>, % P a 2%.00 14.0 14.0 %4.0 62.0

SUB TOTAL 00

0 *00 LUMINARIA Y LAMPARAS0 * 0 LUMINARIAS PARA LAMPARA DE VAPOR DE SODIO ALTA PRESION, DE0 *)0 +0 Z, In'$. ase * s"5$es C&to 40+.0 7.0 7.0 17.0 %1.0 10 *.0 LAMPARAS DE VAPOR DE SODIO ALTA PRESION0 *(0 +0 Z E?27, T 5 $ar P a %+.0 7.0 7.0 17.0 %1.0

SUB TOTAL 0 ,000

PRECIO

UNITARIOS>*INV*

TOTAL


28/181

TOTAL SUMINISTRO DE MATERIALES AP 16 +%8.+0


29/181


30/181


31/181

FORMULA POLINOMICA

PROYECTO: AMPLIACION DE RED PRIMARIA Y SECUNDARIA DEL SERVICIO DE ENERGIA ELECTRICA CLOCALIDADES DEL VALLE DE CHINCHEROS, PROVINCIA DE CHINCHEROS , REGION APUR

UBICACIÓN: APURIMACFecha: 15 de noviembre de 2015

Nº ELEMENTO REPRESENTATIVO IN ICE SIMBOLO

1 POST S ! "## SO$%OS & #O'#$ TO "$("&O 062 P# P#F $$ T $%" & POST S ! #$)# T"S 002 FP*)(%'"$%" ! *"(P"$"S 011 **$ T '%&"S 002 FP) ST" " T% $$" 006 PT

2 +)%POS & P$OT ##%O' ! ( &%#%O' 011 " 1 " "%S*"&O$ S ! "## SO$%OS 011 " 2#O'&)#TO$ S, #" * S ! #O' -%O' S &O(%#%*%"$%"S 030 &%

3 (O'T" * #T$O( #"'%#O 047 ' 'T$"'SPO$T 032

4 /"STOS / ' $"* S ! )T%*%&"& S 039 // //

!" PC#$PC% & AE#$AE% & EN#$EN% & 0.29 ''#$''%

SIMBOLOMONOMIO


32/181

'OT"S:

1. n a rm a o b indice o de cada mbo o corre onden a indice de recio e n ;#$ P#O< a aecha de aboraci n de Pre e =o ;Pre e =o a e< > o b indice r a indice de recio a

momen=o de rea? =e o echa de va ori@aci n2. n e ca o de o monomio com e =o or vario indice e ha con iderado ara e ec=o de denominaci n

e mbo o A e =iene ma>or orcen=a?e de incidencia3. n ca o de cambio en e mini =ro e deberB ac= a i@ar a orm a o in mica.


33/181

N REFORZAMIENTO DE REDES PRIMARIAS DE 08IMAC

TOTAL SIN I.'.V. (S$.) 788,310.66

MONTO INCI ENCIA COEFICIENTE

65,744.46 0.08331,774.57 0.04013,640.00 0.01721,911.52 0.0285,955.00 0.008

139,025.55 0.1760174,201.12 0.22111,756.82 0.01565,822.82 0.083

251,780.77 0.3190

136,245.80 0.17332,458.54 0.041168,704.34 0.2140228,670.80 0.290 0.2900

788,181.46 1.00


34/181


35/181

CALENDARIO DE AVANCE DE OBRA VALORIZADO

PROYECTO: AMPLIACION DE RED PRIMARIA Y SECUNDARIA DEL SERVICIO DE ENERGIA ELECTRICA CON REFORZAMIENTO DECHINCHEROS, PROVINCIA DE CHINCHEROS , REGION APURIMAC

UBICACIÓN: APURIMACTIEMPO: SEIS MESES CALENDARIO 80 DIASFecha: 15 de diciembre de 2015

%T ( & S#$%P#%O' (O'TO( S S "C

1 2 3 4

1 SUMINISTRO E MATERIALESPOST S ! "## SO$%OS & #O'#$ TO "$("&O 65,744.46 21,914.82 21,914.82 21,914.82 100.00

"%S*"&O$ S 11,148.82 5,574.41 5,574.41#O'&)#TO$ S 23,371.05 11,685.52 11,685.52 100#" * S 42,451.78 42,451.78F $$ T $%" & POST S ! #$)# T"S 5,461.00 5,461.00 100.00$ T '%&"S 21,911.52 21,911.52P) ST" " T% $$" 5,955.00 5,955.00 1T$"'SFO$("&O$ S 0.00 0.00 E&T" * $OS & &%ST$% )#%O' 0.00 0.00S ##%O'"&O$ S P"$"$$"!OS, T $(%'"#%O' S ! "## SO$%OS 664.75 664.75 100.00F)S% * S & -P)*S%O' 174,201.12 174,201.12 10*)(%'"$%" ! *"(P"$"S 39,288.82 39,288.82 100.00SUB TOTAL ACUMULA O SUMINISTRO E MATERIALES 390,198.32 0.00 21,914.82 39,174.76 329,108.74

2 MONTA*E ELECTROMECANICOPOST S, ST$)#T)$"S, #$)# T"S, &)#TOS ! P"STO$"* S & #. 42,450.97 12,735.29 21,225.49 80.00

"%S*"&O$ S 3,320.46 1,660.23$ T '%&"S 21,986.40P) ST" " T% $$" 6,989.95T$"'SFO$("&O$ S 1,597.36T" * $O & &%ST$% )#%O' 1,307.89S ##%O'"&O$ S 1,085.28#O'&)#TO$ S 17,422.69#" * S 0.00 0.00*)(%'"$%"S 860.25F $$ T $%" 11,820.72 3,940.24& S(O'T" 0.00 0.00O $"S P$ *%(%'"$ S 21,270.21 6,381.06 14,889.14 100P$) "S ! P) ST" ' S $C%#%O 1,835.45 0


36/181


37/181

IMARIAS DE 08 LOCALIDADES DEL

( S S "C"'# D5 6

100.00100.00100.00100.00100.00100.00100.00

E&%C 0GE&%C 0G100.00100.00100.00

0.00 0.00 100.00

8,490.19 100.001,660.23 100.00

21,986.40 100.003,494.98 3,494.98 100.001,597.36 100.001,307.89 100.001,085.28 100.008,711.35 8,711.35 100.00

860.25 100.003,940.24 3,940.24 100.00

0.00 0.00 E&%C 0G100.00

1,835.45 100.00


38/181

52,273.91 18,842.26 100.00

0.00 0.00 100.00

47,253.10 47,253.10 100.00

47,253.10 47,253.10 100.00

99,527.02 66,095.36 100.00

17,914.86 11,897.17 100.00

117,441.88 77,992.53 100.00


39/181

ANALISIS E COSTOS UNITARIOS RE ESP$O! #TO "(P*%"#%O' & $ & P$%("$%" ! S #)'&"$%" & * S $C%#%O & '

*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I

) %#"#%O' "P)$%("#F #I" 15 de &iciembre de 2015

2001.000 POSTES ACCESORIOS E CONCRETO ARMA OPartida 201.1010

R / / % 20.00 P@a & a $ # ) $ S O )'&.

JJJJJJJJJJJJJJJJJJ JJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJ JJJJJJJJJJ JJJJJJJJJJJJJJJPiedra (ediana de #an=era (3#emen=o Por= and Ti o % aIormi n (3

" a Tran or=ada (3Pin= ra e ma =e amari o /*'Pin= ra e ma =e ne ro /*'O erario 0.200 IIO icia 1.000 IIPeon 10.000 II#amion /r a 6 Tn. 1.000 I(P ma de %@a?e 0.000 I(#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.150 I(

A i o de Se ridad 3.000 D (OIerramien=a 5.000 D (O

Kcavaci n de Io>o 10.000 (3#om ac=aci n de Io>o, *im ie@a de &e mon=e 5.000 (3SeLa i@aci n de Po =e 1.000 P@a

COSTO UNI

Partida 201.1020

R / / % 20.00 P@a & a $ # ) $ S O )'&.


" a Tran or=ada (3

Pin= ra e ma =e amari o /*'Pin= ra e ma =e ne ro /*'

I P% C.A.C. 8$300 !'. ( % % 1.40 0.65 0.65 ) (E/ ## /%

I P% C.A.C. 8$200 !'. ( % % 1.40 0.65 0.65 ) (E/ ## /%


40/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I

) %#"#%O' "P)$%("#F #I" 15 de &iciembre de 2015O erario 0.200 IIO icia 1.000 IIPeon 10.000 II#amion /r a 6 Tn. 1.000 I(P ma de %@a?e 0.000 I(#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.150 I(



COSTO UNI


41/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I


Partida 201.2010

R / / % 15.00 P@a & a R E C U R S O UN .


" a Tran or=ada (3Pin= ra e ma =e amari o /*'Pin= ra e ma =e ne ro /*'F i minan=e )'&.&inami=a M/'i=ra=o de "monio a 33D M/O erario 0.200 IIO icia 1.000 IIPeon 7.000 II#amion /r a 6 Tn. 1.000 I(P ma de %@a?e 0.000 I(#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.150 I(

arreno 5N - 1 8 0.50 I(A i o de Se ridad 3.000 D (O

Ierramien=a 5.000 D (O


COSTO UNI

Partida 200.2020

R / / % 15.00 P@a & a R E C U R S O UN .

JJJJJJJJJJJJJJJJJJ JJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJ JJJJJJJJJJ JJJJJJJJJJJJJJJPiedra (ediana de #an=era (3#emen=o Por= and Ti o % a

Iormi n (3 " a Tran or=ada (3

I P% C.A.C. 8$300 !'. ( % % 1.40 0.65 0.65 ) (E/ ## /%

I P% C.A.C. 8$200 !'. ( % % 1.40 0.65 0.65 ) (E/ ## /%


42/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I

) %#"#%O' "P)$%("#F #I" 15 de &iciembre de 2015Pin= ra e ma =e amari o /*'Pin= ra e ma =e ne ro /*'F i minan=e )'&.&inami=a M/'i=ra=o de "monio a 33D M/O erario 0.200 IIO icia 1.000 IIPeon 7.000 II#amion /r a 6 Tn. 1.000 I(P ma de %@a?e 0.000 I(#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.150 I(

arreno 5N - 1 8 0.50 I(A i o de Se ridad 3.000 D (O



COSTO UNI


43/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I


202.000 RETENI ASPartida 202.1010

R / / % 7.00 #?=o & a

R E C U R S O UN .JJJJJJJJJJJJJJJJJJ JJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJ JJJJJJJJJJ JJJJJJJJJJJJJJJPiedra (ediana de #an=era (3O erario 0.100 IIO icia 1.000 IIPeon 2.000 IITir or 3 =on. 1.000 I(

ca era de Tre # er o 1.000 I(#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.150 I(#a?a de herramien=a 1.000 I(


Kcavaci n de Io>o 5.000 (3

#om ac=aci n de Io>o, *im ie@a de &e mon=e 4.000 (3

COSTO UNI

Partida 202.1020

R / / % 6.00 #?=o & a

R E C U R S O UN .JJJJJJJJJJJJJJJJJJ JJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJ JJJJJJJJJJ JJJJJJJJJJJJJJJ

Piedra (ediana de #an=era (3O erario 0.100 IIO icia 1.000 IIPeon 2.000 IITir or 3 =on. 1.000 I(




I/ ; < =/ R / S >; ( E/ ## /% /%# ; )

I/ ; < =/ R / V # < ; (E/ ## /% /%# ; )


44/181


45/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I


Partida 202.2010

R / / % 5.00 #?=o & a

R E C U R S O UN .JJJJJJJJJJJJJJJJJJ JJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJ JJJJJJJJJJ JJJJJJJJJJJJJJJPiedra (ediana de #an=era (3F i minan=e )'&.&inami=a M/'i=ra=o de "monio a 33D M/O erario 0.100 IIO icia 1.000 IIPeon 2.000 IITir or 3 =on. 1.000 I(

ca era de Tre # er o 1.000 I(#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.150 I(

arreno 5N - 1 8 0.500 I(#a?a de herramien=a 1.000 I(


Kcavaci n de Io>o 5.000 (3#om ac=aci n de Io>o, *im ie@a de &e mon=e 4.000 (3

COSTO UNI

Partida 202.2020

R / / % 5.00 #?=o & a

R E C U R S O UN .JJJJJJJJJJJJJJJJJJ JJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJ JJJJJJJJJJ JJJJJJJJJJJJJJJPiedra (ediana de #an=era (3F i minan=e )'&.&inami=a M/'i=ra=o de "monio a 33D M/O erario 0.100 IIO icia 1.000 IIPeon 2.000 II

Tir or 3 =on. 1.000 I(ca era de Tre # er o 1.000 I(

I/ ; < =/ R / S >; ( E/ ## /% #%


46/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I

) %#"#%O' "P)$%("#F #I" 15 de &iciembre de 2015#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.150 I(

arreno 5N - 1 8 0.500 I(#a?a de herramien=a 1.000 I(



COSTO UNI


47/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I


203.000 PUESTA A TIERRAPartida 203.1010

R / / % 6.00 #?=o & a


" a Tran or=ada (3O erario 0.100 IIO icia 1.000 IIPeon 2.000 II




COSTO UNI

Partida 203.1020

R / / % 4.00 #?=o & a


" a Tran or=ada (3

O erario 0.100 IIO icia 1.000 IIPeon 2.000 II




#om ac=aci n de Io>o, *im ie@a de &e mon=e 4.000 (3

I/ ; < =/ P? T ## (E/ ## /% /%# ; )

I/ ; < =/ P? T ## (E/ ## /% #%


48/181


49/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I


204.000 MONTA*E E CON UCTORESPartida 204.1010

R / / % 2800.00 ( & a

R E C U R S O UN .JJJJJJJJJJJJJJJJJJ JJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJ JJJJJJJJJJ JJJJJJJJJJJJJJJO erario 1.000 IIO icia 8.000 IIPeon 12.000 IITo o ra o O erador de =aci n To=a 1.000 II#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.750 I(Por=abobina 2.000 I(Po ea 24.000 I(Tir or 3 =on. 2.000 I(&inamome=ro 1.000 I($adio )IF 4.000 I(Tira inea 2.000 I(

ca era de Tre # er o 6.000 I(#ab e / a 0.500 I(

=aci n To=a ; a on, Pri ma< 1.000 I(inche de 3 Ton 1.000 I(

Freno Iidrah ico 1.000 I(#aba e=e " @abobina 1.000 I(#a?a de herramien=a 8.000 I(


COSTO UNI

Partida 204.1020

R / / % 3000.00 ( & a

R E C U R S O UN .JJJJJJJJJJJJJJJJJJ JJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJ JJJJJJJJJJ JJJJJJJJJJJJJJJO erario 1.000 IIO icia 8.000 IIPeon 12.000 II

To o ra o O erador de =aci n To=a 1.000 II#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.750 I(

C%/ ?< %# 3 35&16&P$25 2

C%/ ?< %# 3 25&16&P$25 2


50/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I

) %#"#%O' "P)$%("#F #I" 15 de &iciembre de 2015Por=abobina 2.000 I(Po ea 24.000 I(Tir or 3 =on. 2.000 I(&inamome=ro 1.000 I($adio )IF 4.000 I(Tira inea 2.000 I(





COSTO UNI


51/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I


Partida 204.1020

R / / % 3340.00 ( & a






COSTO UNI

Partida 204.1040

R / / % 4000.00 ( & a

R E C U R S O UN .JJJJJJJJJJJJJJJJJJ JJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJ JJJJJJJJJJ JJJJJJJJJJJJJJJO erario 1.000 IIO icia 8.000 IIPeon 12.000 IITo o ra o O erador de =aci n To=a 1.000 II

#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.750 I(Por=abobina 2.000 I(

C%/ ?< %# 3 16&16&P$25 2

C%/ ?< %# 2 35&16&P$25 2


52/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I

) %#"#%O' "P)$%("#F #I" 15 de &iciembre de 2015Po ea 24.000 I(Tir or 3 =on. 2.000 I(&inamome=ro 1.000 I($adio )IF 4.000 I(Tira inea 2.000 I(





COSTO UNI


53/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I


Partida 204.1040

R / / % 3500.00 ( & a






COSTO UNI

Partida 204.1050

R / / % 3800.00 ( & a



C%/ ?< %# 2 25&16&P$25 2

C%/ ?< %# 2 16&16&P$25 2


54/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I






COSTO UNI


55/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I


Partida 204.1070

R / / % 4000.00 ( & a






COSTO UNI

Partida 204.1080

R / / % 4200.00 ( & a



C%/ ?< %# 2 25&P$25 2

C%/ ?< %# 2 16&P$25 2


56/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I






COSTO UNI


57/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I

) %#"#%O' "P)$%("#F #I" 15 de &iciembre de 2015206.000 LUMINARIASPartida 206.101

L? / # 50@R / / % 18.00 P@a & a

R E C U R S O UN .JJJJJJJJJJJJJJJJJJ JJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJ JJJJJJJJJJ JJJJJJJJJJJJJJJO erario 0.100 IIO icia 1.000 IIPeon 3.000 II#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.150 I(

ca era de Tre # er o 1.000 I(#a?a de herramien=a 1.000 I(


COSTO UNI

205.000 FERRETERIAPartida 205.1010

R / / % 18.00 #?=o & a


ca era de Tre # er o 1.000 I(

#a?a de herramien=a 1.000 I(A i o de Se ridad 3.000 D (O


COSTO UNI

Partida 205.1020

R / / % 15.00 #?=o & a


A# % T >%E0

A# % T >%E1


58/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I

) %#"#%O' "P)$%("#F #I" 15 de &iciembre de 2015O erario 0.100 IIO icia 1.000 IIPeon 2.000 II#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.150 I(



COSTO UNI


59/181


60/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I

) %#"#%O' "P)$%("#F #I" 15 de &iciembre de 2015#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.150 I(



COSTO UNI

Partida 205.1060

R / / % 12.00 #?=o & a




COSTO UNI

A# % T >%E4


61/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I


Partida 205.1070

R / / % 11.00 #?=o & a




COSTO UNI

Partida 205.1080

R / / % 10.00 #?=o & a




COSTO UNI

Partida 205.1090

R / / % 9.00 #?=o & a

R E C U R S O UN .JJJJJJJJJJJJJJJJJJ JJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJ JJJJJJJJJJ JJJJJJJJJJJJJJJO erario 0.100 II

A# % T >%E 4

A# % T >%E5

A# % T >%E 5


62/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I

) %#"#%O' "P)$%("#F #I" 15 de &iciembre de 2015O icia 1.000 IIPeon 2.000 II#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.150 I(



COSTO UNI


63/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I


Partida 205.1100

R / / % 8.00 #?=o & a




COSTO UNI

207.000 OBRAS PRELIMINARES

Partida 207.001

E ? % I/ / # ; R S


64/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I


COSTO UNI


65/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I


Partida 207.002

R >; / % T%>% #D


66/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I

) %#"#%O' "P)$%("#F #I" 15 de &iciembre de 2015P o==er 0.075 I(

=aci n To=a ; a on, Pri ma< 1.000 I(#a?a de herramien=a 1.000 I(#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.200 I(


COSTO UNI


67/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I

) %#"#%O' "P)$%("#F #I" 15 de &iciembre de 2015209.000 PRUEBAS PUESTA EN SERVICIOPartida 209.1000

P#? P? / S #G < % ; R S


68/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I

) %#"#%O' "P)$%("#F #I" 15 de &iciembre de 2015Partida 200.100

ESBROSE E ARBOLESTALA O E ARBOLES VE'ETACION ( % # %; )

R / / % 2.50 Mm & a

R E C U R S O UN .JJJJJJJJJJJJJJJJJJ JJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJ JJJJJJJJJJ JJJJJJJJJJJJJJJO erario 0.200 IIO icia 0.500 IIPeon 10.000 IIPa o or "rbo (i ar (o=ocierra 1.000 I(#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.150 I(


COSTO UNI


69/181


*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I

) %#"#%O' "P)$%("#F #I" 15 de &iciembre de 2015Partida 207.0004

E; %# < =/, ' =/ A>#% < =/ E #G %/ ; M / # % C?; ?#R / / % 3.50 Mm & a

R E C U R S O UN .JJJJJJJJJJJJJJJJJJ JJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJ JJJJJJJJJJ JJJJJJJJJJJJJJJ%n eniero de $ede Sec ndaria 0.450 IIT cnico ecia i =a en &ib ?o or #om =adora 0.450 IITo o ra o O erador de =aci n To=a 0.700 IIPa e ond " 4 (i ar

A i o de com =o 1.000 I(%m re ora a er 0.250 I(P o==er 0.150 I(#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.150 I(Pa o or derecho de evercion (ini =erio de c = ra 1.000 / b


COSTO UNI


70/181

SECUN ARIAS/%" * #T$%#" #O' $ FO$H"(% 'TO & $ & S P$%("

OS , $ /%O' "P)$%("#

#"'T%&"& P.)'%T. S) TOT"* TOT"*JJJJJJJJJJJJJ JJJJJJJJJJJJJJ JJJJJJJJJJJJJ JJJJJJJJJJJJJJJ

0.6000 50.00 30.001.0000 23.00 23.000.3000 70.00 21.000.1700 5.00 0.850.0100 49.50 0.500.0067 49.50 0.33 75.680.0800 14.26 1.140.4000 10.63 4.254.0000 9.60 38.40 43.790.4000 150.00 60.000.0000 8.94 0.000.0600 90.00 5.40 65.40

1.31 1.312.19 2.19

15.0000 8.76 131.40 131.402.0000 6.58 13.16 13.160.4000 9.60 3.84 3.84

ARIO 336.77


0.6000 50.00 30.001.0000 23.00 23.000.3000 70.00 21.000.1700 5.00 0.85

0.0100 49.50 0.500.0067 49.50 0.33 75.68

%# ;)

%# ;)


71/181


OS , $ /%O' "P)$%("#

0.0800 14.26 1.140.4000 10.63 4.254.0000 9.60 38.40 43.790.4000 150.00 60.000.0000 8.94 0.000.0600 90.00 5.40 65.40

1.31 1.312.19 2.19

15.0000 8.76 131.40 131.402.0000 6.58 13.16 13.160.4000 9.60 3.84 3.84

ARIO 336.77


72/181


OS , $ /%O' "P)$%("#

CANTI A P.UNIT. SUBTOTAL TOTALJJJJJJJJJJJJJ JJJJJJJJJJJJJJ JJJJJJJJJJJJJ JJJJJJJJJJJJJJJ

0.9000 50.00 45.001.0000 23.00 23.000.4000 70.00 28.000.2000 5.00 1.000.0100 49.50 0.500.0067 49.50 0.33

2.000 35.00 70.000.500 50.00 25.002.000 3.50 7.00 199.83

0.1067 14.26 1.520.5333 10.63 5.673.7333 9.60 35.84 43.030.5333 150.00 80.000.0000 8.94 0.000.0800 90.00 7.200.2667 22.00 5.87 93.07

1.29 1.292.15 2.15

5.3333 15.00 80.00 80.002.6667 6.58 17.55 17.550.5333 9.60 5.12 5.12

ARIO 442.04


0.9000 50.00 45.001.0000 23.00 23.00

0.4000 70.00 28.000.2000 5.00 1.00

%


73/181


OS , $ /%O' "P)$%("#

0.0100 49.50 0.500.0067 49.50 0.33

2.000 35.00 70.000.500 50.00 25.002.000 3.50 7.00 199.83

0.1067 14.26 1.520.5333 10.63 5.673.7333 9.60 35.84 43.030.5333 150.00 80.000.0000 8.94 0.000.0800 90.00 7.200.2667 22.00 5.87 93.07

1.29 1.292.15 2.15

5.3333 15.00 80.00 80.002.6667 6.58 17.55 17.550.5333 9.60 5.12 5.12

ARIO 442.04


74/181


OS , $ /%O' "P)$%("#


0.4000 50.00 20.00 20.000.1143 14.26 1.631.1429 10.63 12.152.2857 9.60 22.00 35.781.1429 2.89 3.301.1429 3.52 4.020.1714 90.00 15.431.1429 1.33 1.52 24.27

1.07 1.071.79 1.79

5.7143 15.00 85.71 85.71

4.5714 6.58 30.08 30.08

ARIO 198.70


0.4000 50.00 20.00 20.000.1333 14.26 1.901.3333 10.63 14.172.6667 9.60 25.60 41.671.3333 2.89 3.871.3333 3.52 4.690.2000 90.00 18.001.3333 1.33 1.77 28.33

1.25 1.252.08 2.08

6.6667 10.00 66.67 66.67


75/181


OS , $ /%O' "P)$%("#

5.3333 6.58 35.09 35.09

ARIO 195.09


76/181


OS , $ /%O' "P)$%("#


0.4000 50.00 20.002.000 35.00 70.000.500 50.00 25.002.000 3.50 7.00 122.00

0.1600 14.26 2.281.6000 10.63 17.013.2000 9.60 30.72 50.011.6000 2.89 4.621.6000 3.52 5.630.2400 90.00 21.600.8000 22.00 17.601.6000 1.33 2.16 51.61

1.50 1.502.50 2.50

8.0000 15.00 120.00 120.006.4000 6.58 42.11 42.11

ARIO 389.73


0.4000 50.00 20.002.000 35.00 70.000.500 50.00 25.002.000 3.50 7.00 122.00

0.1600 14.26 2.281.6000 10.63 17.013.2000 9.60 30.72 50.01

1.6000 2.89 4.621.6000 3.52 5.63


77/181


OS , $ /%O' "P)$%("#

0.2400 90.00 21.600.8000 22.00 17.601.6000 1.33 2.14 51.59

1.50 1.502.50 2.50

8.0000 15.00 120.00 120.006.4000 6.58 42.11 42.11

ARIO 389.71


78/181


OS , $ /%O' "P)$%("#


0.2500 5.00 1.25 1.250.1333 14.26 1.901.3333 10.63 14.172.6667 9.60 25.60 41.671.3333 3.52 4.690.2000 90.00 18.001.3333 1.33 1.79 24.48

1.25 1.252.08 2.08

6.6667 10.00 66.67 66.675.3333 6.58 35.09 35.09

ARIO 172.49


0.2500 5.00 1.25 1.25

0.2000 14.26 2.852.0000 10.63 21.264.0000 9.60 38.40 62.512.0000 3.52 7.040.3000 90.00 27.002.0000 1.33 2.65 36.69

1.88 1.883.13 3.13

10.0000 15.00 150.00 150.00

8.0000 6.58 52.64 52.64


79/181


OS , $ /%O' "P)$%("#

ARIO 308.09


80/181


81/181


OS , $ /%O' "P)$%("#

0.0053 0.30 0.000.0640 2.35 0.150.0053 2.89 0.020.0027 5.00 0.010.0107 6.25 0.070.0053 0.15 0.000.0160 3.52 0.060.0013 28.90 0.040.0027 12.50 0.030.0027 29.82 0.080.0027 22.10 0.060.0027 15.30 0.040.0213 1.33 0.03 0.77

0.02 0.020.03 0.03

ARIO 1.45


82/181


OS , $ /%O' "P)$%("#


0.0024 14.26 0.030.0192 10.63 0.200.0287 9.60 0.280.0024 17.11 0.04 0.550.0018 90.00 0.160.0048 0.30 0.000.0575 2.35 0.140.0048 2.89 0.010.0024 5.00 0.010.0096 6.25 0.060.0048 0.15 0.000.0144 3.52 0.050.0012 28.90 0.030.0024 12.50 0.030.0024 29.82 0.070.0024 22.10 0.050.0024 15.30 0.040.0192 1.33 0.03 0.68

0.02 0.020.03 0.03

ARIO 1.27


0.0020 14.26 0.030.0160 10.63 0.170.0240 9.60 0.230.0020 17.11 0.03 0.46

0.0015 90.00 0.140.0040 0.30 0.00


83/181


OS , $ /%O' "P)$%("#

0.0480 2.35 0.110.0040 2.89 0.010.0020 5.00 0.010.0080 6.25 0.050.0040 0.15 0.000.0120 3.52 0.040.0010 28.90 0.030.0020 12.50 0.030.0020 29.82 0.060.0020 22.10 0.040.0020 15.30 0.030.0160 1.33 0.02 0.57

0.01 0.010.02 0.02

ARIO 1.07


84/181


OS , $ /%O' "P)$%("#


0.0023 14.26 0.030.0183 10.63 0.190.0274 9.60 0.260.0023 17.11 0.04 0.520.0018 90.00 0.160.0046 0.30 0.000.0549 2.35 0.130.0046 2.89 0.010.0023 5.00 0.010.0091 6.25 0.060.0046 0.15 0.000.0137 3.52 0.050.0011 28.90 0.030.0023 12.50 0.030.0023 29.82 0.070.0023 22.10 0.050.0046 15.30 0.070.0183 1.33 0.02 0.69

0.02 0.020.03 0.03

ARIO 1.25


0.0021 14.26 0.030.0168 10.63 0.180.0253 9.60 0.240.0021 17.11 0.04 0.49

0.0017 90.00 0.150.0042 0.30 0.00


85/181


OS , $ /%O' "P)$%("#

0.0505 2.35 0.120.0042 2.89 0.010.0021 5.00 0.010.0084 6.25 0.050.0042 0.15 0.000.0126 3.52 0.040.0011 28.90 0.030.0021 12.50 0.030.0021 29.82 0.060.0021 22.10 0.050.0042 15.30 0.060.0168 1.33 0.02 0.63

0.01 0.010.02 0.02

ARIO 1.16


86/181


OS , $ /%O' "P)$%("#


0.0020 14.26 0.040.0160 10.63 0.170.0240 9.60 0.230.0020 17.11 0.03 0.470.0016 90.00 0.140.0040 0.30 0.000.0480 2.35 0.110.0040 2.89 0.010.0020 5.00 0.010.0080 6.25 0.050.0040 0.15 0.000.0120 3.52 0.040.0010 28.90 0.030.0020 12.50 0.030.0020 29.82 0.060.0020 22.10 0.040.0040 15.30 0.060.0160 1.33 0.02 0.60

0.01 0.010.02 0.02

ARIO 1.11


0.0019 14.26 0.030.0152 10.63 0.160.0229 9.60 0.220.0019 17.11 0.03 0.44

0.0015 90.00 0.140.0038 0.30 0.00


87/181


OS , $ /%O' "P)$%("#

0.0457 2.35 0.110.0038 2.89 0.010.0019 5.00 0.010.0076 6.25 0.050.0038 0.15 0.000.0114 3.52 0.040.0010 28.90 0.030.0019 12.50 0.020.0019 29.82 0.060.0019 22.10 0.040.0038 15.30 0.060.0152 1.33 0.02 0.59

0.01 0.010.02 0.02

ARIO 1.07


88/181


OS , $ /%O' "P)$%("#


0.0444 14.26 0.630.4444 10.63 4.721.3333 9.60 12.80 18.150.0667 90.00 6.000.4444 3.52 1.560.4444 1.33 0.59 8.15

0.54 0.540.91 0.91

ARIO 27.75


0.0444 14.26 0.630.4444 10.63 4.720.8889 9.60 8.53 13.880.0667 90.00 6.000.4444 3.52 1.56

0.4444 1.33 0.59 8.150.42 0.420.69 0.69

ARIO 23.14



89/181


OS , $ /%O' "P)$%("#

0.0533 14.26 0.760.5333 10.63 5.671.0667 9.60 10.24 16.670.0800 90.00 7.200.5333 3.52 1.880.5333 1.33 0.71 9.79

0.50 0.500.83 0.83

ARIO 27.79


90/181


OS , $ /%O' "P)$%("#


0.0615 14.26 0.880.6154 10.63 6.541.2308 9.60 11.82 19.240.0923 90.00 8.310.6154 3.52 2.170.6154 1.33 0.82 11.30

0.58 0.580.96 0.96

ARIO 32.08


0.0667 14.26 0.950.6667 10.63 7.091.3333 9.60 12.80 20.840.1000 90.00 9.000.6667 3.52 2.350.6667 1.33 0.89 12.24

0.63 0.63

1.04 1.04

ARIO 34.75


0.0444 14.26 0.63

0.4444 10.63 4.720.8889 9.60 8.53 13.88


91/181


OS , $ /%O' "P)$%("#

0.0667 90.00 6.000.4444 3.52 1.560.4444 1.33 0.59 8.15

0.42 0.420.69 0.69

ARIO 23.14


0.0667 14.26 0.950.6667 10.63 7.091.3333 9.60 12.80 20.840.1000 90.00 9.000.6667 3.52 2.350.6667 1.33 0.89 12.24

0.63 0.631.04 1.04

ARIO 34.75


92/181


93/181


OS , $ /%O' "P)$%("#

0.8889 10.63 9.451.7778 9.60 17.07 27.790.1333 90.00 12.000.8889 3.52 3.130.8889 1.33 1.18 16.31

0.83 0.831.39 1.39

ARIO 46.32


94/181


OS , $ /%O' "P)$%("#


0.1000 14.26 1.431.0000 10.63 10.632.0000 9.60 19.20 31.260.1500 90.00 13.501.0000 3.52 3.521.0000 1.33 1.33 18.35

0.94 0.941.56 1.56

ARIO 52.11


24.0000 1.00 24.001.2000 0.21 0.26 24.261.2800 30.25 38.721.6000 13.45 21.523.2000 20.32 65.02

3.2000 10.63 34.026.4000 9.60 61.44 220.722.0000 35.00 70.006.4000 2.35 15.040.3200 1.58 0.510.3200 4.65 1.493.2000 12.50 40.003.2000 1.33 4.260.4800 90.00 43.20 174.50

6.62 6.62

11.04 11.04


95/181


OS , $ /%O' "P)$%("#

ARIO 437.14


96/181


OS , $ /%O' "P)$%("#

;;


24.0000 1.00 24.001.2000 0.21 0.26 24.260.5714 30.25 17.290.5714 13.45 7.692.2857 20.32 46.454.5714 10.63 48.59

13.7143 9.60 131.66 251.680.5000 35.00 17.502.2857 2.35 5.370.2857 1.58 0.450.1714 4.65 0.802.2857 12.50 28.57

2.2857 1.33 3.040.4571 90.00 41.14 96.877.55 7.55

12.58 12.58

ARIO 392.94


0.5714 26.14 14.940.5714 13.45 7.692.2857 20.32 46.454.5714 10.63 48.59

13.7143 9.60 131.66 249.330.5000 35.00 17.50

2.2857 2.35 5.370.2857 1.58 0.45


97/181


OS , $ /%O' "P)$%("#

0.1714 4.65 0.802.2857 12.50 28.572.2857 1.33 3.040.4571 90.00 41.14 96.87

7.48 7.4812.47 12.47

ARIO 366.15


98/181


OS , $ /%O' "P)$%("#


1.3333 14.26 19.014.0000 10.63 42.528.0000 9.60 76.80 138.330.4000 90.00 36.001.3333 6.25 8.331.3333 6.25 8.331.3333 12.50 16.671.3333 0.20 0.271.3333 3.52 4.694.0000 1.33 5.32 79.61

4.15 4.156.92 6.92

ARIO 229.01

R


1.4400 30.25 43.56

1.4400 13.45 19.372.2400 20.32 45.52 108.452.0000 35.00 70.003.2000 2.35 7.520.8000 1.58 1.260.4800 4.65 2.230.4800 90.00 43.20 124.21

3.25 3.255.42 5.42

ARIO 241.34


99/181


OS , $ /%O' "P)$%("#


0.6400 14.26 9.131.6000 10.63 17.01

32.0000 9.60 307.20 333.3420.0000 15.00 300.00

3.2000 1.34 4.290.4800 90.00 43.20 347.49

10.00 10.0016.67 16.67

ARIO 707.50


100/181


OS , $ /%O' "P)$%("#

? %;%


101/181

ANALISIS E COSTOS UNITARIOS CONE-IONES OMICILIARIASP$O! #TO "(P*%"#%O' & $ & P$%("$%" ! S #)'&"$%" & * S $C%#%O & ' $/%" * #

*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I $OS , $ /%O' "P)$%("#


10.000 CA*AS PORTAME I ORESPartida 208.100

R / / % 15.00 #?=o & a $ # ) $ S O )'&. #"'T%&"& P.)'%T.

JJJJJJJJJJJJJJJJJJ JJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJJ JJJJJJJJJJ JJJJJJJJJJJJJJJ JJJJJJJJJJJJJ JJJJJJJJJJJJJJ!e o +=a 0.1000 5.00#emen=o Por= and Ti o % a 0.2000 23.00

" re ado (3 0.1000 70.00 " a Tran or=ada (3 0.1000 3.06O erario 0.100 II 0.0533 14.26O icia 0.250 II 0.1333 10.63Peon 1.000 II 0.5333 9.60#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.100 I( 0.0533 80.59


COSTO UNITARIO

208.1000 ACOMETI AS OMICILIARIASPartida 208.2010

R / / % 18.00 #?=o & a $ # ) $ S O )'&. #"'T%&"& P.)'%T.


" re ado (3 0.1000 70.00 " a Tran or=ada (3 0.1000 3.06O erario 0.100 II 0.0444 14.26O icia 1.000 II 0.4444 10.63Peon 1.000 II 0.4444 9.60#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.100 I( 0.0444 80.59


COSTO UNITARIO

Partida 208.2020

R / / % 10.00 #?=o & a

C%;%< < =/ C P%# %# 1J 3

I/ . A; S% # F % ELSE

I/ . A; C%/ C#?< C ;; %/ R?# ; T >% ELSE


102/181

ANALISIS E COSTOS UNITARIOS CONE-IONES OMICILIARIASP$O! #TO "(P*%"#%O' & $ & P$%("$%" ! S #)'&"$%" & * S $C%#%O & ' $/%" * #

*O#"*%&"& S & * C"** & #I%'#I $OS, P$OC%'#%" & #I%'#I $OS , $ /%O' "P)$%("#

) %#"#%O' "P)$%("#F #I" 15 de &iciembre de 2015$ # ) $ S O )'&. #"'T%&"& P.)'%T.


" re ado (3 0.1000 70.00 " a Tran or=ada (3 0.1000 3.06

)'&. 0.0000 25.00O erario 0.100 II 0.0800 14.26

O icia 0.250 II 0.2000 10.63Peon 1.000 II 0.8000 9.60#amione=a $ ra 4 - 4 130 IP 5 Pa a?ero 0.100 I( 0.0800 80.59


COSTO UNITARIO

(a =i de "/ 3 K3m


103/181

$%#" #O' $ FO$H"(%

S) TOT"* TOT"*JJJJJJJJJJJJJ JJJJJJJJJJJJJJJ

0.504.60

7.000.31 12.410.761.425.12 7.304.30 4.300.22 0.220.37 0.37

24.59

S) TOT"* TOT"*JJJJJJJJJJJJJ JJJJJJJJJJJJJJJ

0.505.757.000.31 13.560.634.724.27 9.623.58 3.580.29 0.290.48 0.48

27.53


104/181

$%#" #O' $ FO$H"(%

S) TOT"* TOT"*

JJJJJJJJJJJJJ JJJJJJJJJJJJJJJ0.505.757.000.310.00 13.561.142.137.68 10.956.45 6.45

0.22 0.220.55 0.55

31.73


105/181

CONSORCIOP ANI A DE

RA QAMP IACI N DE RED PRIMARIA O SECUNDARIA DE SER3ICI DE ECA IDADES DE 3A E DE CBINCBER S, PR 3INCIA DE CBINCBER S , RE)I

U ICAC N DITRIT DE CBINCBER S PR 3INCIA DE CBINCBER S DEPARTAMEN

ECBA 16 DE DICIEM RE DE 201+CA IDAD DE CBIPICUO

ITEM DESCRIPCION UNID

*00 SUMINISTRO DE MATERIALES0*000 POSTES Y ACCESORIOS DE CONCRETO ARMADO

10.100 POSTES CONCRETO ARMADO CENTRIFUGADO DE :10.101 8 %00 1+0 270 10.102 8 200 140 260

10.200 ACCESORIOS DE C*A10.201 Ca&a #e Con'reto Para P.T. =0,40 - 0,40 - 0,%+ > !

SUB TOTAL 10.00:

)0*000 AISLADORES20.100 AIS AD RES DE P RCE ANA DE TRACCI N, C ASE ANSI20.101 +4?2, PARA =RETENIDAS>

SUB TOTAL 20.00:

.0*000 CONDUCTORES%0.100 C NDUCT R DE C RE DESNUD , CA EAD , TEMP E AND , DE %0.101 2+!!2, 7 BI S !

SUB TOTAL 30.00:

(0*000 CABLES

40.100 CA E AUT P RTANTE DE A UMINI TIP CAAI, C P RTANTE DE A ?A AIS AD40.101 %-%+ 16 P 2+!!2 !40.102 %-2+ 16 P 2+!!2 !40.10% %-16 16 P 2+!!2 !40.104 2-%+ 16 P 2+!!2 !40.10+ 2-2+ 16 P 2+!!2 !40.106 2-16 16 P 2+!!2 !40.107 2-2+ P 2+!!2 !40.108 2-16 P 2+!!2 !

SUB TOTAL 40.00:

!0*000 FERRETERIA DE POSTES Y ARMADOS+0.100 ARMADO E0 C763+0.101 P$an' a )an' o &a$ o)o 16!!=+ 8 > =S T 29> Un#


106/181

+0.102 Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a+0.10% $e&e #e A'ero Ino-"#a5$e =C"nta an# It>, #e % 4 -%0 !. !+0.104 Be5"$$a #e A'ero Ino-"#a5$e P $e&e #e A'ero Ino-"#a5$e #e % 4 Un#

+0.200 ARMADO E C763+0.201 Perno &a$ A5"erto F)F #e + 8 200 !!, C T er'a?Aran#e$as "&a * Mo "$ =S T 1+.8> P a+0.202 )rapa #e S spen'"/n, P Ca5$e A toportante #e Se''. 2+?%+ !!2 =S T 14.1> P a

+0.%00 ARMADO E@ C763+0.%01 Be5"$$a #e A'ero Ino-"#a5$e P $e&e #e A'ero Ino-"#a5$e #e % 4 Un#+0.%02 $e&e #e A'ero Ino-"#a5$e =C"nta an# It>, #e % 4 -%0 !. !+0.%0% P$an' a )an' o &a$ o)o 16!!=+ 8 > =S T 29> Un#+0.%04 )rapa #e S spen'"/n, P Ca5$e A toportante #e Se''. 2+?%+ !!2 =S T 14.1> P a

+0.400 ARMADO E) C&to+0.401 Perno &a$ A5"erto F)F #e + 8 200 !!, C T er'a?Aran#e$as "&a * Mo "$ =S T 1+.8> P a+0.402 )an' o &a$ Ros'a#o F)F16!!=+ 8 > =S T 2.2> Un#+0.40% Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a

+0.+00 ARMADO E. C763+0.+01 Perno &a$ A5"erto F)F #e + 8 200 !!, C T er'a?Aran#e$as "&a * Mo "$ =S T 1+.8> P a+0.+02 Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a

+0.600 ARMADO E( C763+0.601 Perno &a$ A5"erto F)F #e + 8 200 !!, C T er'a?Aran#e$as "&a * Mo "$ =S T 1+.8> P a+0.602 )an' o &a$ Ros'a#o F)F16!!=+ 8 > =S T 2.2> Un#+0.60% Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a

+0.700 ARMADO E@( C763+0.701 Be5"$$a #e A'ero Ino-"#a5$e P $e&e #e A'ero Ino-"#a5$e #e % 4 Un#+0.702 $e&e #e A'ero Ino-"#a5$e =C"nta an# It>, #e % 4 -%0 !. !+0.70% Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a+0.704 P$an' a )an' o &a$ o)o 16!!=+ 8 > =S T 29> Un#

+0.800 ARMADO E! C763+0.801 Perno &a$ A5"erto F)F #e + 8 200 !!, C T er'a?Aran#e$as "&a * Mo "$ =S T 1+.8> P a+0.802 Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a+0.80% )rapa #e S spen'"/n, P Ca5$e A toportante #e Se''. 2+?%+ !!2 =S T 14.1> P a

+0.900 ARMADO E@! C763+0.901 P$an' a )an' o &a$ o)o 16!!=+ 8 > =S T 29> Un#+0.902 Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a+0.90% )rapa #e S spen'"/n, P Ca5$e A toportante #e Se''. 2+?%+ !!2 =S T 14.1> P a+0.904 Be5"$$a #e A'ero Ino-"#a5$e P $e&e #e A'ero Ino-"#a5$e #e % 4 Un#+0.90+ $e&e #e A'ero Ino-"#a5$e =C"nta an# It>, #e % 4 -%0 !. !

+0.910 ARMADO E- C763+1.911 Perno &a$ A5"erto F)F #e + 8 200 !!, C T er'a?Aran#e$as "&a * Mo "$ =S T 1+.8> P a+2.912 )an' o &a$ Ros'a#o F)F16!!=+ 8 > =S T 2.2> Un#+%.91% Mor#a a Ter!"na$ Con"'a =S"!"$ar S %.2+>, Se''. An'$.2+?%+!!2 P a


107/181

SUB TOTAL 50.00:

-0*000 RETEN

1metrado y presupuesto rs 08 localidades consorcio morochuco.xlsx

Documents