PRESUPUESTO DE INVERSIÓN

COSTO DIRECTO DE REDES SECUNDARIAS Y CONEXIONES DOMICILIARIAS

: "CREACION DEL SISTEMA ELECTRICO CON REDES PRIMARIAS Y SECUNDARIAS EN LOS SECTORES DE QUELLOMAYO, TIENDACHAYOC II, DOBLE CANCHA II, INFIERNILLO, JAPO CENTRO, CHARAMURAY, YANQUE
PROYECTO ALTO, GRAN CHICO, MUJUMPATA, LAMBRAM, CORIRUMI, HUISURAY II Y HUARACCO DEL DISTRITO DE COLQUEMARCA, PROVINCIA DE CHUMBIVILCAS - DEPARTAMENTO DE CUSCO"
OBRA : COLQUEMARCA
LUGAR : MAYO 2021

TIENDACHAYOC II
JAPO CENTRO 01

JAPO CENTRO 02

DOBLECANCHA II

(CHARAMURAY)
INFIERNILLO 01

INFIERNILLO 02

(YANQUE ALTO)
CHACARAY 01

CHACARAY 02
QUELLOMAYO

HUISURAY 02
MUJUMPATA

GRAN CHICO

QUIRARUMI
HUARACCO

LAMBRAM

CORIRUMI
ITEM DESCRIPCION UNID UNITARIO CANTIDAD TOTAL TOTAL

CANT 1 SUB TOT 1 CANT 2 SUB TOT 2 CANT 3 SUB TOT 3 CANT 4 SUB TOT 4 CANT 5 SUB TOT 5 CANT 6 SUB TOT 6 CANT 7 SUB TOT 7 CANT 8 SUB TOT 8 CANT 9 SUB TOT 9 CANT 10 SUB TOT 10 CANT 11 SUB TOT 11 CANT 12 SUB TOT 12 CANT 13 SUB TOT 13 CANT 14 SUB TOT 14 CANT 15 SUB TOT 15 CANT 16 SUB TOT 16
I RED SECUNDARIA
A MATERIALES
1.00 POSTES de C.A.C.
1.01 PPC05 POSTE DE CONCRETO DE 8 m/200 daN U. 500.00 2 1000.00 51 25500.00 49 24500.00 55 27500.00 28 14000.00 10 5000.00 16 8000.00 37 18500.00 35 17500.00 46 23000.00 0 0.00 3 1500.00 8 4000.00 5 2500.00 15 7500.00 19 9500.00 379.00 189,500.00
1.02 PPC05 POSTE DE CONCRETO DE 8 m/300 daN U. 560.00 7 3920.00 21 11760.00 16 8960.00 19 10640.00 10 5600.00 9 5040.00 6 3360.00 15 8400.00 13 7280.00 23 12880.00 9 5040.00 9 5040.00 9 5040.00 6 3360.00 7 3920.00 15 8400.00 194.00 108,640.00
SUB TOTAL 1 4,920.00 37,260.00 33,460.00 38,140.00 19,600.00 10,040.00 11,360.00 26,900.00 24,780.00 35,880.00 5,040.00 6,540.00 9,040.00 5,860.00 11,420.00 17,900.00 298,140.00
2.00 CONDUCTORES
2.01 CAC01 CONDUCTOR AUTOPORTANTE DE ALUMINIO 2x16/25mm2 Mt. 5.50 0 0.00 632.42 3478.31 1598.56 8792.08 3337.2 18354.60 2015.71 11086.41 711.009 3910.55 36.05 198.28 3360.2926 18481.61 1778.089 9779.49 2791.712 15354.42 0 0.00 284.4036 1564.22 111.755 614.65 421.6511 2319.08 589.16 3240.38 2086.78 11477.29 19,754.79 108,651.36
2.02 CAC03 CONDUCTOR AUTOPORTANTE DE ALUMINIO 2x35/25mm2 Mt. 8.10 0 0.00 3259.95 26405.60 2252.61 18246.14 898.16 7275.10 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 605.022 4900.68 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 7,015.74 56,827.51
2.03 CAC85 CONDUCTOR AUTOPORTANTE DE ALUMINIO 2x16+16/25mm2 Mt. 7.50 446.917 3351.88 0 0.00 0 0.00 465.56 3491.70 825.339 6190.04 655.183 4913.87 1451.785 10888.39 628.197 4711.48 742.63 5569.73 0 0.00 399.4237 2995.68 1034.1715 7756.29 859.432 6445.74 293.138 2198.54 984.68 7385.10 427.4191 3205.64 9,213.88 69,104.06
2.04 CAC93 CONDUCTOR AUTOPORTANTE DE ALUMINIO 2x35+16/25mm2 Mt. 9.50 0 0.00 1719.07 16331.17 949.66 9021.77 957.076 9092.22 0 0.00 0 0.00 0 0.00 0 0.00 1096.641 10418.09 1722.675 16365.41 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 6,445.12 61,228.66
2.05 CAC93 CONDUCTOR DE Cu RECOCIDO, TIPO NLT, BIPOLAR, 2x2.5mm2. m. 4.80 15 72.00 22.5 108.00 15 72.00 17.5 84.00 7.5 36.00 7.5 36.00 12.5 60.00 12.5 60.00 15 72.00 25 120.00 12.5 60.00 12.5 60.00 12.5 60.00 7.5 36.00 10 48.00 10 48.00 215.00 1,032.00
2.06 CAC93 CONDUCTOR CONCÉNTRICO DE CU TIPO SET DE 2X4 MM2 m. 7.80 320 2496.00 500 3900.00 340 2652.00 380 2964.00 180 1404.00 180 1404.00 280 2184.00 300 2340.00 320 2496.00 540 4212.00 260 2028.00 280 2184.00 300 2340.00 180 1404.00 240 1872.00 240 1872.00 4,840.00 37,752.00
2.07 CAC93 CONDUCTOR NYY 4x1x16mm2 (CAJA DERV ACOMETIDA) m. 10.20 12 122.40 0 0.00 3 30.60 3 30.60 0 0.00 0 0.00 6 61.20 0 0.00 3 30.60 3 30.60 3 30.60 6 61.20 3 30.60 6 61.20 6 61.20 0 0.00 54.00 550.80
2.08 CONDUCTOR DE COBRE FORRADO DE 16mm2. CONEX. SIST. P.T. m. 13.00 60 780.00 252 3276.00 180 2340.00 216 2808.00 108 1404.00 72 936.00 72 936.00 156 2028.00 144 1872.00 180 2340.00 48 624.00 60 780.00 60 780.00 72 936.00 72 936.00 108 1404.00 1,860.00 24,180.00
SUB TOTAL 2 6,822.28 53,499.07 41,154.59 44,100.22 20,120.45 11,200.42 14,327.86 27,621.09 30,237.90 43,323.11 5,738.28 12,405.71 10,270.99 6,954.82 13,542.68 18,006.93 359,326.39
3.00 EQUIPO DE ALUMBRADO Y ACCESORIOS
3.01 RxA02 PASTORAL DE F°G° TUBULAR DE 38mm Ø, AH-0.5/AV-1.0 m. Pza. 48.00 6 288.00 9 432.00 6 288.00 7 336.00 3 144.00 3 144.00 5 240.00 5 240.00 6 288.00 10 480.00 5 240.00 5 240.00 5 240.00 3 144.00 4 192.00 4 192.00 86.00 4,128.00
3.02 FKX01 ABRAZADERA PARA PASTORAL DE F°G° 38mm Ø. U. 21.00 12 252.00 18 378.00 12 252.00 14 294.00 6 126.00 6 126.00 10 210.00 10 210.00 12 252.00 20 420.00 10 210.00 10 210.00 10 210.00 6 126.00 8 168.00 8 168.00 172.00 3,612.00
3.03 LLA06 LUMINARIA CON LÁMPARA LED de 45 W Eq. 850.00 6 5100.00 9 7650.00 6 5100.00 7 5950.00 3 2550.00 3 2550.00 5 4250.00 5 4250.00 6 5100.00 10 8500.00 5 4250.00 5 4250.00 5 4250.00 3 2550.00 4 3400.00 4 3400.00 86.00 73,100.00
SUB TOTAL 3 5,640.00 8,460.00 5,640.00 6,580.00 2,820.00 2,820.00 4,700.00 4,700.00 5,640.00 9,400.00 4,700.00 4,700.00 4,700.00 2,820.00 3,760.00 3,760.00 80,840.00
4.00 MATERIAL DE FERRETERIA Y ACCESORIOS
4.01 FKP01 PERNO GANCHO DE A°G° 16mmØx228mm, CON TUERCA Y ARANDELA. U. 14.00 4 56.00 57 798.00 51 714.00 62 868.00 31 434.00 12 168.00 17 238.00 42 588.00 36 504.00 50 700.00 1 14.00 4 56.00 10 140.00 7 98.00 16 224.00 23 322.00 423.00 5,922.00
4.02 FKP01 PERNO CON OJAL DE A°G° 16mmØx228mm, CON TUERCA Y ARANDELA. U. 14.00 7 98.00 22 308.00 18 252.00 22 308.00 12 168.00 10 140.00 6 84.00 15 210.00 16 224.00 24 336.00 10 140.00 10 140.00 10 140.00 5 70.00 7 98.00 16 224.00 210.00 2,940.00
4.03 FKT01 TUERCA OJO DE A°G° 16mmØ. U. 12.00 2 24.00 12 144.00 8 96.00 12 144.00 5 60.00 3 36.00 3 36.00 6 72.00 7 84.00 11 132.00 5 60.00 2 24.00 4 48.00 0 0.00 3 36.00 8 96.00 91.00 1,092.00
4.04 FKG02 ARANDELA CUADRADA CURVA DE 57x57mm, CON AGUJERO DE 18mmØ. U. 4.80 12 57.60 137 657.60 119 571.20 143 686.40 73 350.40 32 153.60 38 182.40 95 456.00 89 427.20 123 590.40 11 52.80 14 67.20 29 139.20 14 67.20 36 172.80 60 288.00 1,025.00 4,920.00
4.05 FPO02 FLEJE DE ACERO INOXIDABLE DE 19mm, PROVISTO DE HEBILLA. U. 13.00 6 78.00 4 52.00 6 78.00 4 52.00 4 52.00 6 78.00 6 78.00 8 104.00 4 52.00 14 182.00 4 52.00 18 234.00 4 52.00 6 78.00 6 78.00 6 78.00 106.00 1,378.00
4.06 FKM01 PLANCHA GANCHO DE A°G° 16mmØ. U. 18.00 3 54.00 2 36.00 3 54.00 2 36.00 2 36.00 3 54.00 4 72.00 4 72.00 2 36.00 9 162.00 2 36.00 13 234.00 2 36.00 3 54.00 3 54.00 3 54.00 60.00 1,080.00
4.07 FKM06 GRAPA DE SUSPENSIÓN ANGULAR, PARA CONDUCT. DE 25-35mm2 U. 11.00 4 44.00 57 627.00 51 561.00 62 682.00 31 341.00 12 132.00 17 187.00 42 462.00 36 396.00 50 550.00 1 11.00 6 66.00 10 110.00 7 77.00 16 176.00 23 253.00 425.00 4,675.00
4.08 GRAPA DE ANCLAJE, PARA CONDUCT. DE 25-35mm2 U. 19.00 10 190.00 30 570.00 27 513.00 29 551.00 16 304.00 14 266.00 12 228.00 20 380.00 24 456.00 40 760.00 16 304.00 21 399.00 14 266.00 8 152.00 12 228.00 22 418.00 315.00 5,985.00
4.09 CXX36 CONECTOR Al-Al PARA 16-50/16-40mm2(SL2.11 o similar) U. 7.50 16 120.00 76 570.00 48 360.00 76 570.00 36 270.00 24 180.00 20 150.00 44 330.00 44 330.00 80 600.00 28 210.00 36 270.00 28 210.00 8 60.00 16 120.00 52 390.00 632.00 4,740.00
4.10 FKX04 CONECTOR BIMET. Al-16-50/Cu-2.5-10 mm2 U. 8.00 43 344.00 89 712.00 61 488.00 70 560.00 33 264.00 30 240.00 44 352.00 53 424.00 56 448.00 87 696.00 38 304.00 43 344.00 43 344.00 30 240.00 36 288.00 41 328.00 797.00 6,376.00
4.11 FKC02 CUBIERTA AISLANTE PROTECTORA DE CONDUCTOR U. 2.00 59 118.00 165 330.00 109 218.00 146 292.00 69 138.00 54 108.00 64 128.00 97 194.00 100 200.00 167 334.00 66 132.00 79 158.00 71 142.00 38 76.00 52 104.00 93 186.00 1,429.00 2,858.00
4.12 CORREA PLÁSTICA DE AMARRE COLOR NEGRO U. 0.30 72 21.60 576 172.80 516 154.80 612 183.60 312 93.60 152 45.60 184 55.20 416 124.80 384 115.20 560 168.00 72 21.60 132 39.60 136 40.80 84 25.20 176 52.80 272 81.60 4,656.00 1,396.80
4.13 Cxx30 CINTA AUTOFUNDANTE PARA EXTREMO DE CABLE m. 3.00 8.5 25.50 19.5 58.50 16 48.00 21 63.00 11.5 34.50 10.5 31.50 6.5 19.50 16.5 49.50 12.5 37.50 23 69.00 8.5 25.50 13.5 40.50 9.5 28.50 8 24.00 7.5 22.50 16 48.00 208.50 625.50
4.14 Cxx30 PORTALINEA UNIPOLAR DE A°G°, PROVISTO DE PIN DE 10mmØ. Jgo. 6.00 8 48.00 0 0.00 2 12.00 2 12.00 0 0.00 0 0.00 4 24.00 0 0.00 2 12.00 2 12.00 2 12.00 4 24.00 2 12.00 4 24.00 4 24.00 0 0.00 36.00 216.00
4.15 Cxx30 CAJA DE DERIV. ACOM. 440-220 V Jgo. 150.00 4 600.00 0 0.00 1 150.00 1 150.00 0 0.00 0 0.00 2 300.00 0 0.00 1 150.00 1 150.00 1 150.00 2 300.00 1 150.00 2 300.00 2 300.00 0 0.00 18.00 2,700.00
4.16 LPF09 PERNO MAQUINADO L=203 mm, D=13 mm C/T/C/2A/AP m. 5.10 4 20.40 0 0.00 1 5.10 1 5.10 0 0.00 0 0.00 2 10.20 0 0.00 1 5.10 1 5.10 1 5.10 2 10.20 1 5.10 2 10.20 2 10.20 0 0.00 18.00 91.80

4.17 FKG02 RETENIDA SIMPLE U OBLICUA, COMPUESTO POR: Jgo. 385.00 7 2695.00 22 8470.00 17 6545.00 21 8085.00 10 3850.00 8 3080.00 8 3080.00 15 5775.00 15 5775.00 22 8470.00 5 1925.00 9 3465.00 0 0.00 5 1925.00 7 2695.00 12 4620.00 183.00 70,455.00
1 ABRAZADERA "3 PERNOS" DE F°G° 150mm Ø, 64x6.4mm, CON 3 PERNOS A°G° 16mmØx75mm. Pza. 37.00 7 259.00 22 814.00 17 629.00 21 777.00 10 370.00 8 296.00 8 296.00 15 555.00 15 555.00 22 814.00 5 185.00 9 333.00 0 0.00 5 185.00 7 259.00 12 444.00 183.00 6,771.00
1 TEMPLADOR DE FºGº 16mmØx254mm. Pza. 35.00 7 245.00 22 770.00 17 595.00 21 735.00 10 350.00 8 280.00 8 280.00 15 525.00 15 525.00 22 770.00 5 175.00 9 315.00 0 0.00 5 175.00 7 245.00 12 420.00 183.00 6,405.00
1 GUARDACABO PARA CABLE DE 10mmØ. Pza. 3.00 7 21.00 22 66.00 17 51.00 21 63.00 10 30.00 8 24.00 8 24.00 15 45.00 15 45.00 22 66.00 5 15.00 9 27.00 0 0.00 5 15.00 7 21.00 12 36.00 183.00 549.00
10 CABLE DE ACERO TIPO SIEMENS MARTIN O ALTA RESISTENCIA DE 10mmØ. m. 65.00 70 455.00 220 1430.00 170 1105.00 210 1365.00 100 650.00 80 520.00 80 520.00 150 975.00 150 975.00 220 1430.00 50 325.00 90 585.00 0 0.00 50 325.00 70 455.00 120 780.00 1,830.00 11,895.00
4 ALAMBRE DE ACERO Nº 14 PARA ENTORCHADO. m. 4.00 28 28.00 88 88.00 68 68.00 84 84.00 40 40.00 32 32.00 32 32.00 60 60.00 60 60.00 88 88.00 20 20.00 36 36.00 0 0.00 20 20.00 28 28.00 48 48.00 732.00 732.00
4 GRAPAS DOBLE VÍA DE AºGº DE TRES PERNOS PARA CABLE DE 10mmØ. Pza. 64.00 28 448.00 88 1408.00 68 1088.00 84 1344.00 40 640.00 32 512.00 32 512.00 60 960.00 60 960.00 88 1408.00 20 320.00 36 576.00 0 0.00 20 320.00 28 448.00 48 768.00 732.00 11,712.00
1 AISLADOR DE TRACCIÓN TIPO NUEZ 54-2 Pza. 22.00 7 154.00 22 484.00 17 374.00 21 462.00 10 220.00 8 176.00 8 176.00 15 330.00 15 330.00 22 484.00 5 110.00 9 198.00 0 0.00 5 110.00 7 154.00 12 264.00 183.00 4,026.00
1 CANALETA GUARDACABLE DE 2400mm LONGITUD. Pza. 35.00 7 245.00 22 770.00 17 595.00 21 735.00 10 350.00 8 280.00 8 280.00 15 525.00 15 525.00 22 770.00 5 175.00 9 315.00 0 0.00 5 175.00 7 245.00 12 420.00 183.00 6,405.00
1 VARILLA DE ANCLAJE DE AºGº 16mmØx2400mm, PROVISTO DE OJAL-GUARDACABO, C/T/CT. Pza. 65.00 7 455.00 22 1430.00 17 1105.00 21 1365.00 10 650.00 8 520.00 8 520.00 15 975.00 15 975.00 22 1430.00 5 325.00 9 585.00 0 0.00 5 325.00 7 455.00 12 780.00 183.00 11,895.00
1 PLANCHA DE AºGº DE 300x300x6.4mm, 18mmØ AGUJERO. Pza. 45.00 7 315.00 22 990.00 17 765.00 21 945.00 10 450.00 8 360.00 8 360.00 15 675.00 15 675.00 22 990.00 5 225.00 9 405.00 0 0.00 5 225.00 7 315.00 12 540.00 183.00 8,235.00
1 ARANDELA DE ANCLAJE DE AºGº 102x102x5mm, 18mmØ AGUJERO. Pza. 10.00 7 70.00 22 220.00 17 170.00 21 210.00 10 100.00 8 80.00 8 80.00 15 150.00 15 150.00 22 220.00 5 50.00 9 90.00 0 0.00 5 50.00 7 70.00 12 120.00 183.00 1,830.00

4.18 RETENIDA VERTICAL, COMPUESTO POR: Jgo. 450.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3 1350.00 0 0.00 9 4050.00 0 0.00 0 0.00 0 0.00 12.00 5,400.00
1 ABRAZADERA "3 PERNOS" DE F°G° 150mm Ø, 64x6.4mm, CON 3 PERNOS A°G° 16mmØx75mm. Pza. 37.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3 111.00 0 0.00 9 333.00 0 0.00 0 0.00 0 0.00 12.00 444.00
1 TEMPLADOR DE FºGº 16mmØx254mm. Pza. 35.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3 105.00 0 0.00 9 315.00 0 0.00 0 0.00 0 0.00 12.00 420.00
1 GUARDACABO PARA CABLE DE 10mmØ. Pza. 3.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3 9.00 0 0.00 9 27.00 0 0.00 0 0.00 0 0.00 12.00 36.00
10 CABLE DE ACERO TIPO SIEMENS MARTIN O ALTA RESISTENCIA DE 10mmØ. m. 65.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 30 195.00 0 0.00 90 585.00 0 0.00 0 0.00 0 0.00 120.00 780.00
4 ALAMBRE DE ACERO Nº 14 PARA ENTORCHADO. m. 4.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 12 12.00 0 0.00 36 36.00 0 0.00 0 0.00 0 0.00 48.00 48.00
4 GRAPAS DOBLE VÍA DE AºGº DE TRES PERNOS PARA CABLE DE 10mmØ. Pza. 64.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 12 192.00 0 0.00 36 576.00 0 0.00 0 0.00 0 0.00 48.00 768.00
1 AISLADOR DE TRACCIÓN TIPO NUEZ 54-2 Pza. 22.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3 66.00 0 0.00 9 198.00 0 0.00 0 0.00 0 0.00 12.00 264.00
1 CANALETA GUARDACABLE DE 2400mm LONGITUD. Pza. 35.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3 105.00 0 0.00 9 315.00 0 0.00 0 0.00 0 0.00 12.00 420.00
1 VARILLA DE ANCLAJE DE AºGº 16mmØx2400mm, PROVISTO DE OJAL-GUARDACABO, C/T/CT. Pza. 65.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3 195.00 0 0.00 9 585.00 0 0.00 0 0.00 0 0.00 12.00 780.00
1 PLANCHA DE AºGº DE 300x300x6.4mm, 18mmØ AGUJERO. Pza. 45.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3 135.00 0 0.00 9 405.00 0 0.00 0 0.00 0 0.00 12.00 540.00
1 ARANDELA DE ANCLAJE DE AºGº 102x102x5mm, 18mmØ AGUJERO. Pza. 10.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3 30.00 0 0.00 9 90.00 0 0.00 0 0.00 0 0.00 12.00 120.00
1 CONTRAPUNTA DE 51mmØx800mm LONG., CON ABRAZADERA PARTIDA DE 160mmØ Pza. 65.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 3 195.00 0 0.00 9 585.00 0 0.00 0 0.00 0 0.00 12.00 780.00

4.19 PUESTA A TIERRA TIPO "PAT1", PROVISTO DE: Jgo. 533.00 5 2665.00 21 11193.00 15 7995.00 18 9594.00 9 4797.00 6 3198.00 6 3198.00 13 6929.00 12 6396.00 15 7995.00 4 2132.00 5 2665.00 5 2665.00 6 3198.00 6 3198.00 9 4797.00 155.00 82,615.00
1 CONECTOR DE COBRE ANDERSON PARA ELECTRODO DE 16mmØ Pza. 8.00 5 40.00 21 168.00 15 120.00 18 144.00 9 72.00 6 48.00 6 48.00 13 104.00 12 96.00 15 120.00 4 32.00 5 40.00 5 40.00 6 48.00 6 48.00 9 72.00 155.00 1,240.00
1 ELECTRODO DE COBRE DE 16mmØx2.40m, ROSACA EN LA PUNTA CON TUERCA Y CONTRATUERCA Pza. 200.00 5 1000.00 21 4200.00 15 3000.00 18 3600.00 9 1800.00 6 1200.00 6 1200.00 13 2600.00 12 2400.00 15 3000.00 4 800.00 5 1000.00 5 1000.00 6 1200.00 6 1200.00 9 1800.00 155.00 31,000.00
1 PLATINA DE BRONCE DE 200x200x3mm, CON 18mmØ AGUJERO (CONTRA ROBO) Pza. 75.00 5 375.00 21 1575.00 15 1125.00 18 1350.00 9 675.00 6 450.00 6 450.00 13 975.00 12 900.00 15 1125.00 4 300.00 5 375.00 5 375.00 6 450.00 6 450.00 9 675.00 155.00 11,625.00
1 CAJA DE REGISTRO DE CONCRETO DE 0.40x0.30x0.40m, CON TAPA DE 0.05m ESPESOR Pza. 40.00 5 200.00 21 840.00 15 600.00 18 720.00 9 360.00 6 240.00 6 240.00 13 520.00 12 480.00 15 600.00 4 160.00 5 200.00 5 200.00 6 240.00 6 240.00 9 360.00 155.00 6,200.00
1 BENTONITA EN BOLSA DE 48 Kg. Blsa 40.00 5 200.00 21 840.00 15 600.00 18 720.00 9 360.00 6 240.00 6 240.00 13 520.00 12 480.00 15 600.00 4 160.00 5 200.00 5 200.00 6 240.00 6 240.00 9 360.00 155.00 6,200.00
2 CEMENTO CONDUCTIVO 20 Kg. Blsa 170.00 10 850.00 42 3570.00 30 2550.00 36 3060.00 18 1530.00 12 1020.00 12 1020.00 26 2210.00 24 2040.00 30 2550.00 8 680.00 10 850.00 10 850.00 12 1020.00 12 1020.00 18 1530.00 310.00 26,350.00

4.20 ACCESORIOS PARA ACOMETIDA Jgo. 211.60 16 3385.60 25 5290.00 17 3597.20 19 4020.40 9 1904.40 9 1904.40 14 2962.40 15 3174.00 16 3385.60 27 5713.20 13 2750.80 14 2962.40 15 3174.00 9 1904.40 12 2539.20 12 2539.20 242.00 51,207.20
1 TUBO BASTON DE PVC DE 31.75mmØ X 3 M. (CON CODO) Pza. 12.00 16 192.00 25 300.00 17 204.00 19 228.00 9 108.00 9 108.00 14 168.00 15 180.00 16 192.00 27 324.00 13 156.00 14 168.00 15 180.00 9 108.00 12 144.00 12 144.00 242.00 2,904.00
1 TUBO FºGº DE 25.4mmØ X 6 M. Pza. 45.00 16 720.00 25 1125.00 17 765.00 19 855.00 9 405.00 9 405.00 14 630.00 15 675.00 16 720.00 27 1215.00 13 585.00 14 630.00 15 675.00 9 405.00 12 540.00 12 540.00 242.00 10,890.00
1 TUBO CORRUGADO FLEXIBLE DE 1"Ø X 0.5 M. Pza. 3.00 16 48.00 25 75.00 17 51.00 19 57.00 9 27.00 9 27.00 14 42.00 15 45.00 16 48.00 27 81.00 13 39.00 14 42.00 15 45.00 9 27.00 12 36.00 12 36.00 242.00 726.00
2 TEMPLADOR DE F°G°, APTO PARA CONDUCTOR DE ACOMETIDA TIPO SET Pza. 5.00 32 80.00 50 125.00 34 85.00 38 95.00 18 45.00 18 45.00 28 70.00 30 75.00 32 80.00 54 135.00 26 65.00 28 70.00 30 75.00 18 45.00 24 60.00 24 60.00 484.00 1,210.00
1 ARMELLA TIRAFÓN DE F°G° DE 1/4"X4" Pza. 1.80 16 28.80 25 45.00 17 30.60 19 34.20 9 16.20 9 16.20 14 25.20 15 27.00 16 28.80 27 48.60 13 23.40 14 25.20 15 27.00 9 16.20 12 21.60 12 21.60 242.00 435.60
1 CAJA METÁLICA POTAMEDIDOR DE 340X220X195 MM. EN PLANCHA DE F°G° DE 0.6 MM DE ESPESOR Pza. 38.00 16 608.00 25 950.00 17 646.00 19 722.00 9 342.00 9 342.00 14 532.00 15 570.00 16 608.00 27 1026.00 13 494.00 14 532.00 15 570.00 9 342.00 12 456.00 12 456.00 242.00 9,196.00
1 MEDIDOR MONOFÁSICO DE ENERGÍA ACTIVA, TIPO ELECTRÓNICO CON MICRO PROCESADOR DE 220V;10-40A;60HZ,CLASE 1 Pza. 60.00 16 960.00 25 1500.00 17 1020.00 19 1140.00 9 540.00 9 540.00 14 840.00 15 900.00 16 960.00 27 1620.00 13 780.00 14 840.00 15 900.00 9 540.00 12 720.00 12 720.00 242.00 14,520.00
1 INTERRUPTOR TERMOMAGNETICO MONOFÁSICO DE 15A Pza. 32.00 16 512.00 25 800.00 17 544.00 19 608.00 9 288.00 9 288.00 14 448.00 15 480.00 16 512.00 27 864.00 13 416.00 14 448.00 15 480.00 9 288.00 12 384.00 12 384.00 242.00 7,744.00
0.4 CINTA AISLANTE m. 0.20 6.4 3.20 10 5.00 6.8 3.40 7.6 3.80 3.6 1.80 3.6 1.80 5.6 2.80 6 3.00 6.4 3.20 10.8 5.40 5.2 2.60 5.6 2.80 6 3.00 3.6 1.80 4.8 2.40 4.8 2.40 96.80 48.40
0.5 ALAMBRE DE ACERO GALVANIZADO Nº 14 Kg 4.00 8 64.00 12.5 100.00 8.5 68.00 9.5 76.00 4.5 36.00 4.5 36.00 7 56.00 7.5 60.00 8 64.00 13.5 108.00 6.5 52.00 7 56.00 7.5 60.00 4.5 36.00 6 48.00 6 48.00 121.00 968.00
2 CORREA PLÁSTICA DE AMARRE COLOR NEGRO UNID 0.60 32 9.60 50 15.00 34 10.20 38 11.40 18 5.40 18 5.40 28 8.40 30 9.00 32 9.60 54 16.20 26 7.80 28 8.40 30 9.00 18 5.40 24 7.20 24 7.20 484.00 145.20
5.0 YESO Kl. 10.00 80 160.00 125 250.00 85 170.00 95 190.00 45 90.00 45 90.00 70 140.00 75 150.00 80 160.00 135 270.00 65 130.00 70 140.00 75 150.00 45 90.00 60 120.00 60 120.00 1,210.00 2,420.00
SUB TOTAL 4 10,644.70 29,988.90 22,412.30 26,862.50 13,096.90 9,815.10 11,384.70 19,344.30 19,033.60 27,624.70 9,687.80 11,498.90 11,752.60 8,383.00 10,420.50 14,722.80 256,673.30
SUB TOTAL DE MATERIALES 28,026.98 129,207.97 102,666.89 115,682.72 55,637.35 33,875.52 41,772.56 78,565.39 79,691.50 116,227.81 25,166.08 35,144.61 35,763.59 24,017.82 39,143.18 54,389.73 994,979.69
B MONTAJE ELECTROMECANICO
OBRAS PRELIMINARES
1.00 Replanteo Topográfico, Ubicación de Estructuras e Ingenieria de Detalle BT Km 228.06 0.43 98.95 5.45 1242.46 4.73 1078.95 5.49 1252.77 2.76 629.05 1.33 302.50 1.44 329.43 3.87 883.12 3.51 800.94 4.97 1133.52 0.39 88.44 1.28 291.95 0.94 215.04 0.69 158.27 1.53 348.47 2.44 556.68 41.26 9,410.55
2.00 Obtención del Certificado de Inexistencia de Restos Arqueológicos (CIRA) y Plan de Monitoreo Arqueológico, verificacion y otros.. Km 390.66 0.43 169.51 5.45 2128.34 4.73 1848.24 5.49 2146.00 2.76 1077.57 1.33 518.18 1.44 564.32 3.87 1512.78 3.51 1372.02 4.97 1941.72 0.39 151.50 1.28 500.12 0.94 368.36 0.69 271.11 1.53 596.94 2.44 953.60 41.26 16,120.29
3.00 Elaboración del Expediente de Impacto Ambiental (DIA) y Reforestacion.. Km 249.23 0.43 108.14 5.45 1357.82 4.73 1179.12 5.49 1369.08 2.76 687.46 1.33 330.58 1.44 360.02 3.87 965.11 3.51 875.30 4.97 1238.76 0.39 96.65 1.28 319.06 0.94 235.00 0.69 172.96 1.53 380.83 2.44 608.37 41.26 10,284.24
INSTALACION DE POSTE DE C.A.C.
4.00 Traslado de poste de 8 -9 m. y agregados de alamcén a Punto de Izaje U 167.76 9.00 1509.87 72.00 12078.93 65.00 10904.59 74.00 12414.45 38.00 6374.99 19.00 3187.49 22.00 3690.78 52.00 8723.67 48.00 8052.62 69.00 11575.64 9.00 1509.87 12.00 2013.15 17.00 2851.97 11.00 1845.39 22.00 3690.78 34.00 5703.94 573.00 96,128.13
5.00 Excavación de hoyo para de poste de Cº Aº Cº de 8 a 9 m en terreno normal m3 83.99 4.22 354.62 34.99 2938.28 33.78 2836.96 36.79 3090.26 19.91 1671.78 8.44 709.24 10.25 861.22 24.73 2077.06 24.13 2026.40 36.19 3039.60 4.22 354.62 6.64 557.26 7.24 607.92 4.83 405.28 10.25 861.22 18.10 1519.80 284.71 23,911.50
6.00 Excavación de hoyo para de poste de Cº Aº Cº de 8 a 9 m en terreno rocoso m3 206.15 1.21 248.69 8.44 1740.86 5.43 1119.12 7.84 1616.51 3.02 621.74 3.02 621.74 3.02 621.74 6.64 1367.82 4.83 994.78 5.43 1119.12 1.21 248.69 0.60 124.35 3.02 621.74 1.81 373.04 3.02 621.74 2.41 497.39 60.92 12,559.06
7.00 Izaje de poste de Cº Aº Cº de 8 a 9 m, incluye vaciado con concreto ciclópeo (CON POSTE AUXILIAR) U 184.18 9.00 1657.61 72.00 13260.88 65.00 11971.63 74.00 13629.24 38.00 6998.80 19.00 3499.40 22.00 4051.94 52.00 9577.30 48.00 8840.59 69.00 12708.34 9.00 1657.61 12.00 2210.15 17.00 3131.04 11.00 2025.97 22.00 4051.94 34.00 6262.08 573.00 105,534.50
INSTALACION DE RETENIDAS
8.00 Excavación de hoyo para retenida de BT en terreno normal m3 125.98 7.95 1001.54 23.85 3004.63 25.44 3204.93 23.85 3004.63 14.31 1802.78 11.13 1402.16 11.13 1402.16 17.49 2203.39 22.26 2804.32 31.80 4006.17 9.54 1201.85 12.72 1602.47 12.72 1602.47 7.95 1001.54 9.54 1201.85 19.08 2403.70 260.76 32,850.57
9.00 Excavación de hoyo para retenida de BT en terreno rocoso m3 323.95 3.18 1030.16 11.13 3605.55 1.59 515.08 9.54 3090.47 1.59 515.08 1.59 515.08 1.59 515.08 6.36 2060.31 1.59 515.08 3.18 1030.16 3.18 1030.16 1.59 515.08 1.59 515.08 0.00 0.00 1.59 515.08 0.00 0.00 49.29 15,967.44
10.00 Instalacion de retenida oblicua BT, incluye relleno y compactado de hoyo U 89.63 7.00 627.40 22.00 1971.83 17.00 1523.69 21.00 1882.20 10.00 896.29 8.00 717.03 8.00 717.03 15.00 1344.43 15.00 1344.43 22.00 1971.83 5.00 448.14 9.00 806.66 0.00 0.00 5.00 448.14 7.00 627.40 12.00 1075.54 183.00 16,402.02
11.00 Instalacion de retenida vertical BT, incluye relleno y compactado de hoyo U 97.55 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 3.00 292.66 0.00 0.00 9.00 877.99 0.00 0.00 0.00 0.00 0.00 0.00 12.00 1,170.65
INSTALACION DE PUESTAS A TIERRA
12.00 Excavación de hoyo para puesta a tierra BT en terreno normal m3 133.39 9.35 1247.20 28.05 3741.61 26.18 3492.17 24.31 3242.73 14.96 1995.52 11.22 1496.64 9.35 1247.20 18.70 2494.41 20.57 2743.85 26.18 3492.17 7.48 997.76 7.48 997.76 9.35 1247.20 11.22 1496.64 11.22 1496.64 14.96 1995.52 250.58 33,425.04
11.00 Excavación de hoyo para puesta a tierra BT en terreno rocoso m3 377.94 0.00 0.00 11.22 4240.49 1.87 706.75 9.35 3533.74 1.87 706.75 0.00 0.00 1.87 706.75 5.61 2120.24 1.87 706.75 1.87 706.75 0.00 0.00 1.87 706.75 0.00 0.00 0.00 0.00 0.00 0.00 1.87 706.75 39.27 14,841.71
13.00 Instalación del sistema de puesta a tierra BT, incluye relleno con material adecuado y compactado U 119.64 5.00 598.18 21.00 2512.35 15.00 1794.53 18.00 2153.44 9.00 1076.72 6.00 717.81 6.00 717.81 13.00 1555.26 12.00 1435.63 15.00 1794.53 4.00 478.54 5.00 598.18 5.00 598.18 6.00 717.81 6.00 717.81 9.00 1076.72 155.00 18,543.52
INSTALACION DE ALUMBRADO PUBLICO
14.00 Instalación de pastoral y Equipo de Alumbrado Público; en Poste U 32.84 6.00 197.03 9.00 295.55 6.00 197.03 7.00 229.87 3.00 98.52 3.00 98.52 5.00 164.19 5.00 164.19 6.00 197.03 10.00 328.39 5.00 164.19 5.00 164.19 5.00 164.19 3.00 98.52 4.00 131.36 4.00 131.36 86.00 2,824.14
MONTAJE DE ARMADOS
15.00 Montaje de Armado de Salida de [Link]. E0, Incluye Accesorios U 15.39 3.00 46.18 2.00 30.79 3.00 46.18 2.00 30.79 2.00 30.79 3.00 46.18 2.00 30.79 4.00 61.57 2.00 30.79 4.00 61.57 2.00 30.79 3.00 46.18 2.00 30.79 3.00 46.18 3.00 46.18 3.00 46.18 43.00 661.91
16.00 Montaje de Armado en Alineamiento E1, Incluye Accesorios U 12.31 2.00 24.63 51.00 628.04 48.00 591.10 55.00 677.30 28.00 344.81 10.00 123.15 16.00 197.03 37.00 455.64 35.00 431.01 46.00 566.47 0.00 0.00 4.00 49.26 8.00 98.52 5.00 61.57 15.00 184.72 18.00 221.66 378.00 4,654.90
17.00 Montaje de Anclaje o Cambio de Sección E2, Incluye Accesorios U 15.39 0.00 0.00 2.00 30.79 1.00 15.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.00 30.79 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 15.39 6.00 92.36
18.00 Montaje de Armado de Fin de Línea E3, Incluye Accesorios U 12.31 5.00 61.57 9.00 110.83 8.00 98.52 10.00 123.15 6.00 73.89 6.00 73.89 3.00 36.94 9.00 110.83 6.00 73.89 11.00 135.46 4.00 49.26 7.00 86.20 5.00 61.57 5.00 61.57 4.00 49.26 8.00 98.52 106.00 1,305.34
19.00 Montaje de Armado de Derivación en Angulo Vano Flojo E4, Incluye Accesorios U 15.39 0.00 0.00 3.00 46.18 3.00 46.18 5.00 76.97 1.00 15.39 0.00 0.00 3.00 46.18 1.00 15.39 3.00 46.18 4.00 61.57 3.00 46.18 3.00 46.18 1.00 15.39 0.00 0.00 2.00 30.79 2.00 30.79 34.00 523.37
20.00 Montaje de Armado Derivación en "T" Simple E5, Incluye Accesorios U 15.39 2.00 30.79 6.00 92.36 2.00 30.79 7.00 107.75 3.00 46.18 2.00 30.79 1.00 15.39 5.00 76.97 1.00 15.39 4.00 61.57 1.00 15.39 2.00 30.79 2.00 30.79 0.00 0.00 1.00 15.39 5.00 76.97 44.00 677.30
21.00 Montaje de Armado Derivación en "T" con anclaje E6, Incluye Accesorios U 20.52 0.00 0.00 1.00 20.52 2.00 41.05 0.00 0.00 1.00 20.52 1.00 20.52 0.00 0.00 0.00 0.00 3.00 61.57 3.00 61.57 1.00 20.52 1.00 20.52 1.00 20.52 0.00 0.00 0.00 0.00 0.00 0.00 14.00 287.34
22.00 Montaje de Armado Derivación en "+" simple E7, Incluye Accesorios U 24.63 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 1.00 24.63 0.00 0.00 0.00 0.00 1.00 24.63
MONTAJE DE CONDUCTORES
23.00 Tend. y puesta en flecha de cond. Autoport. de Al de 2x16/25 Km 597.30 0.00 0.00 0.63 377.75 1.60 954.83 3.34 1993.32 2.02 1203.99 0.71 424.69 0.04 21.53 3.36 2007.12 1.78 1062.06 2.79 1667.50 0.00 0.00 0.28 169.88 0.11 66.75 0.42 251.85 0.59 351.91 2.09 1246.44 19.75 11,799.63
24.00 Tend. y puesta en flecha de cond. Autoport. de Al de 2x35/25 Km 618.04 0.00 0.00 3.26 2014.78 2.25 1392.20 0.90 555.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.61 373.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.02 4,336.01
25.00 Tend. y puesta en flecha de cond. Autoport. de Al de 2x16+16/25 Km 760.21 0.45 339.75 0.00 0.00 0.00 0.00 0.47 353.92 0.83 627.43 0.66 498.07 1.45 1103.66 0.63 477.56 0.74 564.55 0.00 0.00 0.40 303.64 1.03 786.18 0.86 653.35 0.29 222.85 0.98 748.56 0.43 324.93 9.21 7,004.44
26.00 Tend. y puesta en flecha de cond. Autoport. de Al de 2x35+16/25 Km 836.23 0.00 0.00 1.72 1437.53 0.95 794.13 0.96 800.33 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.10 917.04 1.72 1440.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.45 5,389.58
MONTAJE DE ACOMETIDAS DOMICILIARIAS
Instalación de Acometida Domiciliaria, que comprende: Cable de acometida, Caja portamedidor, termomagnétido y medidor
27.00 de energia activa Jgo. 72.13 16.00 1154.12 25.00 1803.32 17.00 1226.26 19.00 1370.52 9.00 649.20 9.00 649.20 14.00 1009.86 15.00 1081.99 16.00 1154.12 27.00 1947.59 13.00 937.73 14.00 1009.86 15.00 1081.99 9.00 649.20 12.00 865.59 12.00 865.59 242.00 17,456.14
PRUEBAS ELECTRICAS
28.00 Pruebas de aislamiento y continuidad Km 275.93 0.43 119.72 5.45 1503.25 4.73 1305.41 5.49 1515.73 2.76 761.09 1.33 365.99 1.44 398.58 3.87 1068.48 3.51 969.06 4.97 1371.44 0.39 107.00 1.28 353.23 0.94 260.17 0.69 191.49 1.53 421.62 2.44 673.53 41.26 11,385.80
29.00 Pruebas de puesta a tierra U 59.52 5.00 297.62 21.00 1250.00 15.00 892.85 18.00 1071.42 9.00 535.71 6.00 357.14 6.00 357.14 13.00 773.81 12.00 714.28 15.00 892.85 4.00 238.09 5.00 297.62 5.00 297.62 6.00 357.14 6.00 357.14 9.00 535.71 155.00 9,226.16
TRABAJOS COMPLEMENTARIOS
30.00 Señalización y pintado de: estructuras de BT (numeración otorgada por ELSE), simbologia SPT caja de registro U 25.95 14.00 363.37 93.00 2413.81 80.00 2076.40 92.00 2387.85 47.00 1219.88 25.00 648.87 28.00 726.74 65.00 1687.07 60.00 1557.30 84.00 2180.22 13.00 337.41 17.00 441.23 22.00 571.01 17.00 441.23 28.00 726.74 43.00 1116.06 728.00 18,895.20
31.00 Elaboración del Expediente Final Conforme a Obra BT Km 209.17 0.43 90.76 5.45 1139.54 4.73 989.57 5.49 1149.00 2.76 576.95 1.33 277.44 1.44 302.14 3.87 809.96 3.51 734.60 4.97 1039.62 0.39 81.11 1.28 267.77 0.94 197.22 0.69 145.16 1.53 319.61 2.44 510.57 41.26 8,631.03
SUB TOTAL DE MONTAJE 11,377.42 67,019.05 52,873.63 64,868.55 31,258.86 17,632.29 20,195.64 45,675.48 41,041.56 57,979.40 10,887.82 15,012.03 16,421.86 11,467.54 19,359.55 29,253.80 512,324.48
RESUMEN RED SECUNDARIA
I RED SECUNDARIA
A TOTAL DE SUMINISTROS DE MATERIALES 28,026.98 129,207.97 102,666.89 115,682.72 55,637.35 33,875.52 41,772.56 78,565.39 79,691.50 116,227.81 25,166.08 35,144.61 35,763.59 24,017.82 39,143.18 54,389.73 994,979.69
B TOTAL DE MONTAJE ELECTROMECANICO 11,377.42 67,019.05 52,873.63 64,868.55 31,258.86 17,632.29 20,195.64 45,675.48 41,041.56 57,979.40 10,887.82 15,012.03 16,421.86 11,467.54 19,359.55 29,253.80 512,324.48
C TRANSPORTE DE MATERIALES (7% DE A) 7% 1,961.89 9,044.56 7,186.68 8,097.79 3,894.61 2,371.29 2,924.08 5,499.58 5,578.41 8,135.95 1,761.63 2,460.12 2,503.45 1,681.25 2,740.02 3,807.28 69,648.58
D TOTAL RED SECUNDARIA 41,366.29 205,271.58 162,727.20 188,649.05 90,790.82 53,879.10 64,892.28 129,740.45 126,311.47 182,343.15 37,815.52 52,616.76 54,688.90 37,166.60 61,242.76 87,450.81 1,576,952.74