Cliente: MCM INGENIEROS Valorizacion 01

Contratista: MICROGRIDS FOR SUSTANAIBILITY Periodo: Thursday, June 1, 2023

Obra: RELLENO SANITARIO AZANGARO Moneda: Soles
Presupuesto: Lugar: AZANGARO-PUNO
Subpresupues
INSTALACIONES ELECTRICAS CONVENCIONALES

PRESUPUESTO DE OBRA VAL. ACUM. ANTERIOR VAL. ACTUAL ACUMULADO SALDO DE OBRA
Item Descripción Und. Metrado Precio S/. TOTAL METRADO PARCIAL METRADO PARCIAL METRADO PARCIAL METRADO PARCIAL
SISTEMA FOTOVOLTAICO E ILUMINACIÓN EXTERIOR S/. 366,541.77 S/. 108,180.14 ### S/. 258,361.63
1 SUMINISTRO PARA SISTEMA FOTOVOLTAICO S/. 304,965.65 S/. 69,225.16 S/. 69,225.16 S/. 235,740.50
1.1 EQUIPOS FOTOVOLTAICOS PRINCIPALES S/. 262,290.50 S/. 39,352.55 S/. 39,352.55 S/. 222,937.95
1.1.1. CENTRALIZADO
SUMINISTRO S/. 162,901.21 S/. 0.00 S/. 14,921.12 S/. 14,921.12 S/. 147,980.09
1.1.1.1 MÓDULOS FOTOVOLTAICOS TRINA 455 Wp UND 14.00 S/. 950.00 S/. 13,300.00 S/. - 14.00 S/. 13,300.00 14.00 S/. 13,300.00 0.00 S/. -
1.1.1.2 CONTROLADOR DE CARGA 450/100/48V UND 1.00 S/. 4,605.98 S/. 4,605.98 S/. - S/. - 0.00 S/. - 1.00 S/. 4,605.98
1.1.1.3 INVERSOR GARCADOR 15000VA 48V UND 1.00 S/. 21,484.10 S/. 21,484.10 S/. - S/. - 0.00 S/. - 1.00 S/. 21,484.10
1.1.1.4 BATERÍA DE LITIO DE 48V 100AH UND 10.00 S/. 11,985.00 S/. 119,850.00 S/. - S/. - 0.00 S/. - 10.00 S/. 119,850.00
1.1.1.5 ESTRUCTURAS DE SOPORTE TIPO COPLANAR UND 14.00 S/. 115.79 S/. 1,621.12 S/. - 14.00 S/. 1,621.12 14.00 S/. 1,621.12 0.00 S/. -
1.1.1.6 RACK PARA BATERIAS UND 10.00 S/. 204.00 S/. 2,040.00 S/. - S/. - 0.00 S/. - 10.00 S/. 2,040.00
1.1.2. CASETA DE BALANZA
SUMINISTRO S/. 33,703.18 S/. 0.00 S/. 3,800.00 S/. 3,800.00 S/. 29,903.18
1.1.2.1 MÓDULOS FOTOVOLTAICOS TRINA 455 Wp UND 4.00 S/. 950.00 S/. 3,800.00 S/. - 4.00 S/. 3,800.00 4.00 S/. 3,800.00 0.00 S/. -
1.1.2.2 CONTROLADOR DE CARGA 150/35/48V UND 1.00 S/. 1,574.05 S/. 1,574.05 S/. - S/. - 0.00 S/. - 1.00 S/. 1,574.05
1.1.2.3 INVERSOR GARCADOR 1600VA 48V UND 1.00 S/. 4,359.13 S/. 4,359.13 S/. - S/. - 0.00 S/. - 1.00 S/. 4,359.13
1.1.2.4 BATERÍA DE LITIO DE 48V 100AH UND 2.00 S/. 11,985.00 S/. 23,970.00 S/. - S/. - 0.00 S/. - 2.00 S/. 23,970.00
1.1.2.5 ESTRUCTURAS DE SOPORTE TIPO COPLANAR UND 4.00 S/. 115.79 S/. 463.18 S/. - 4.00 S/. 463.18 4.00 S/. 463.18 0.00 S/. -
1.1.2.6 RACK PARA BATERIAS UND 2.00 S/. 204.00 S/. 408.00 S/. - S/. - 0.00 S/. - 2.00 S/. 408.00
1.1.3. CASETA DE VIGILANCIA
SUMINISTRO S/. 27,040.39 S/. 0.00 S/. 1,900.00 S/. 1,900.00 S/. 25,140.39
1.1.3.1 MÓDULOS FOTOVOLTAICOS TRINA 455 Wp UND 2.00 S/. 950.00 S/. 1,900.00 S/. - 2.00 S/. 1,900.00 2.00 S/. 1,900.00 0.00 S/. -
1.1.3.2 CONTROLADOR DE CARGA 150/35/48V UND 1.00 S/. 1,574.05 S/. 1,574.05 S/. - S/. - 0.00 S/. - 1.00 S/. 1,574.05
1.1.3.3 INVERSOR GARCADOR 1600VA 48V UND 1.00 S/. 4,359.13 S/. 4,359.13 S/. - S/. - 0.00 S/. - 1.00 S/. 4,359.13
1.1.3.4 BATERÍA DE LITIO DE 48V 74AH UND 2.00 S/. 9,603.61 S/. 19,207.21 S/. - S/. - 0.00 S/. - 2.00 S/. 19,207.21
1.1.3.5 ESTRUCTURAS DE SOPORTE TIPO COPLANAR UND 2.00 S/. 115.79 S/. 231.59 S/. - 2.00 S/. 231.59 2.00 S/. 231.59 0.00 S/. -
1.1.3.6 RACK PARA BATERIAS UND 2.00 S/. 204.00 S/. 408.00 S/. - S/. - 0.00 S/. - 2.00 S/. 408.00
1.2 POSTES Y LÁMPARAS FOTOVOLTAICAS S/. 16,660.00 S/. 0.00 S/. 16,660.00 S/. 16,660.00 S/. 0.00
SUMINISTRO S/. 16,660.00 S/. 0.00 S/. 16,660.00 S/. 16,660.00 S/. 0.00
POSTES DE C.A.C DE 8 m ( MATERIALES PARA INCLUYE
1.2.1.1 UND 7.00 S/. 850.00 S/. 5,950.00 S/. - 7.00 S/. 5,950.00 7.00 S/. 5,950.00 0.00 S/. -
CIMENTACIÓN)

1.2.1.2 LÁMPARAS SOLARES (INCLUYE PASTORES Y ABRAZADERAS) UND 7.00 S/. 1,530.00 S/. 10,710.00 S/. - 7.00 S/. 10,710.00 7.00 S/. 10,710.00 0.00 S/. -

1.3 GRUPOS ELECTRÓGENOS Y ESTRUCTURAS S/. 21,985.72 S/. 0.00 S/. 2,071.43 S/. 2,071.43 S/. 19,914.29
SUMINISTRO S/. 21,985.72 S/. 0.00 S/. 2,071.43 S/. 2,071.43 S/. 19,914.29
1.2.1.1 GRUPO ELECTROGENO DE 1 KW UND 1.00 S/. 2,071.43 S/. 2,071.43 S/. - 1.00 S/. 2,071.43 1.00 S/. 2,071.43 0.00 S/. -
1.2.1.2 GRUPO ELECTROGENO DE 5 KW UND 1.00 S/. 5,614.29 S/. 5,614.29 S/. - S/. - 0.00 S/. - 1.00 S/. 5,614.29
1.2.1.2 ESTRUCTURA PARA GRUPO ELECTROGENO DE 1 KW UND 1.00 S/. 6,300.00 S/. 6,300.00 S/. - S/. - 0.00 S/. - 1.00 S/. 6,300.00
1.2.1.2 ESTRUCTURA PARA GRUPO ELECTROGENO DE 5 KG UND 1.00 S/. 8,000.00 S/. 8,000.00 S/. - S/. - 0.00 S/. - 1.00 S/. 8,000.00
1.4 FERRETERIA ELECTRICA S/. 42,675.15 S/. 0.00 S/. 29,872.61 S/. 29,872.61 S/. 12,802.55
SUMINISTRO S/. 42,675.15 S/. 0.00 S/. 29,872.61 S/. 29,872.61 S/. 12,802.55
CONDUCTORES, TABLEROS, TUBERIAS, ESTRUCTURAS
1.2.1.1 GLB 1.00 S/. 42,675.15 S/. 42,675.15 S/. - 0.70 S/. 29,872.61 0.70 S/. 29,872.61 0.30 S/. 12,802.55
METALICAS, PUESTA A TIERRA, ETC.
2 INTALACIÓN, TRANSPORTE, PUESTA EN MARCHA DEL SISTEMA FOTOVOLTAICO E ILUMINIACIÓN
S/. 43,983.58 S/. 26,640.21 S/. 26,640.21 S/. 17,343.37
EXTERIOR
2.1 MONTAJE E INSTALACIÓN SISTEMAS FOTOVOLTAICOS S/. 12,138.97 S/. 4,995.60 S/. 4,995.60 S/. 7,143.37
2.1.1. CENTRALIZADO
MONTAJE E INSTALACIÓN S/. 8,213.27 S/. 0.00 S/. 3,496.92 S/. 3,496.92 S/. 4,716.35
2.1.1.1 MÓDULOS FOTOVOLTAICOS TRINA 455 Wp UND 14.00 S/. 249.78 S/. 3,496.92 S/. - 14.00 S/. 3,496.92 14.00 S/. 3,496.92 0.00 S/. -
2.1.1.2 CONTROLADOR DE CARGA 450/100/48V UND 1.00 S/. 850.00 S/. 850.00 S/. - S/. - 0.00 S/. - 1.00 S/. 850.00
2.1.1.3 INVERSOR GARCADOR 15000VA 48V UND 1.00 S/. 1,366.35 S/. 1,366.35 S/. - S/. - 0.00 S/. - 1.00 S/. 1,366.35
2.1.1.4 BATERÍA DE LITIO DE 48V 100AH UND 10.00 S/. 250.00 S/. 2,500.00 S/. - S/. - 0.00 S/. - 10.00 S/. 2,500.00
1.1.3.5 ESTRUCTURAS DE SOPORTE TIPO COPLANAR UND 10.00 S/. 40.53 S/. 405.28 S/. - 14.00 S/. 567.39 14.00 S/. 567.39 -4.00 S/. -162.11
1.1.3.6 RACK PARA BATERIAS UND 10.00 S/. 51.00 S/. 510.00 S/. - S/. - 0.00 S/. - 10.00 S/. 510.00
2.1.2. CASETA DE BALANZA
MONTAJE E INSTALACIÓN S/. 2,212.63 S/. 0.00 S/. 999.12 S/. 999.12 S/. 1,213.51
2.1.2.1 MÓDULOS FOTOVOLTAICOS TRINA 455 Wp UND 4.00 S/. 249.78 S/. 999.12 4.00 S/. 999.12 4.00 S/. 999.12 0.00 S/. -
2.1.2.2 CONTROLADOR DE CARGA 150/35/48V UND 1.00 S/. 393.51 S/. 393.51 S/. - S/. - 0.00 S/. - 1.00 S/. 393.51
2.1.2.3 INVERSOR GARCADOR 1600VA 48V UND 1.00 S/. 320.00 S/. 320.00 S/. - S/. - 0.00 S/. - 1.00 S/. 320.00
2.1.2.4 BATERÍA DE LITIO DE 48V 100AH UND 2.00 S/. 250.00 S/. 500.00 S/. - S/. - 0.00 S/. - 2.00 S/. 500.00
1.1.2.5 ESTRUCTURAS DE SOPORTE TIPO COPLANAR UND 4.00 S/. 40.53 S/. 162.11 S/. - 4.00 S/. 162.11 4.00 S/. 162.11 0.00 S/. -
1.1.2.6 RACK PARA BATERIAS UND 2.00 S/. 51.00 S/. 102.00 S/. - S/. - 0.00 S/. - 2.00 S/. 102.00
2.1.3. CASETA DE VIGILANCIA
MONTAJE E INSTALACIÓN S/. 1,713.07 S/. 0.00 S/. 499.56 S/. 499.56 S/. 1,213.51
2.1.3.1 MÓDULOS FOTOVOLTAICOS TRINA 455 Wp UND 2.00 S/. 249.78 S/. 499.56 S/. - 2.00 S/. 499.56 2.00 S/. 499.56 0.00 S/. -
2.1.3.2 CONTROLADOR DE CARGA 150/35/48V UND 1.00 S/. 393.51 S/. 393.51 S/. - S/. - 0.00 S/. - 1.00 S/. 393.51
2.1.3.3 INVERSOR GARCADOR 1600VA 48V UND 1.00 S/. 320.00 S/. 320.00 S/. - S/. - 0.00 S/. - 1.00 S/. 320.00
2.1.3.4 BATERÍA DE LITIO DE 48V 74AH UND 2.00 S/. 250.00 S/. 500.00 S/. - S/. - 0.00 S/. - 2.00 S/. 500.00
1.1.2.5 ESTRUCTURAS DE SOPORTE TIPO COPLANAR UND 2.00 S/. 40.53 S/. 81.06 S/. - 2.00 S/. 81.06 2.00 S/. 81.06 0.00 S/. -
1.1.2.6 RACK PARA BATERIAS UND 2.00 S/. 51.00 S/. 102.00 S/. - S/. - 0.00 S/. - 2.00 S/. 102.00
1.2 POSTES Y LÁMPARAS FOTOVOLTAICAS S/. 17,144.61 S/. 0.00 S/. 17,144.61 S/. 17,144.61 S/. 0.00
MONTAJE E INSTALACIÓN S/. 17,144.61 S/. 0.00 S/. 17,144.61 S/. 17,144.61 S/. 0.00

1.2.1.1 POSTES DE C.A.C DE 8 m ( INCLUYE COSTO DE CAMION GRUA) UND 7.00 S/. 1,530.00 S/. 10,710.00 S/. - 7.00 S/. 10,710.00 7.00 S/. 10,710.00 0.00 S/. -

1.2.1.2 LÁMPARAS SOLARES UND 7.00 S/. 919.23 S/. 6,434.61 S/. - 7.00 S/. 6,434.61 7.00 S/. 6,434.61 0.00 S/. -
1.3 GRUPOS ELECTRÓGENOS Y ESTRUCTURAS S/. 1,300.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,300.00
MONTAJE E INSTALACIÓN S/. 1,300.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,300.00
1.2.1.1 GRUPO ELECTROGENO DE 1 KW UND 1.00 S/. 600.00 S/. 600.00 S/. - S/. - 0.00 S/. - 1.00 S/. 600.00
1.2.1.2 GRUPO ELECTROGENO DE 5 KG UND 1.00 S/. 700.00 S/. 700.00 S/. - S/. - 0.00 S/. - 1.00 S/. 700.00
1.2.1.3 ESTRUCTURA PARA GRUPO ELECTROGENO DE 1 KW UND 1.00 S/. 500.00 S/. 500.00 S/. - S/. - 0.00 S/. - 1.00 S/. 500.00
1.2.1.4 ESTRUCTURA PARA GRUPO ELECTROGENO DE 5 KG UND 1.00 S/. 500.00 S/. 500.00 S/. - S/. - 0.00 S/. - 1.00 S/. 500.00
1.4 POZOS A TIERRA S/. 4,500.00 S/. 0.00 S/. 4,500.00 S/. 4,500.00 S/. 0.00
MONTAJE E INSTALACIÓN S/. 4,500.00 S/. 0.00 S/. 4,500.00 S/. 4,500.00 S/. 0.00
1.2.1.1 POZOS A TIERRA UND 6.00 S/. 750.00 S/. 4,500.00 S/. - 6.00 S/. 4,500.00 6.00 S/. 4,500.00 0.00 S/. -
1.5 PUESTA EN MARCA Y COMISIONAMIENTO S/. 8,900.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,900.00
MONTAJE E INSTALACIÓN S/. 8,900.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 8,900.00
 COMISIONAMIENTO,CONFIGURACIÓN DEL SISTEMA, Y
1.5.1 GLB 1.00 S/. 8,900.00 S/. 8,900.00 S/. - S/. - 0.00 S/. - 1.00 S/. 8,900.00
PRUEBAS ELECTRICAS
3 TRANSPORTE DE MATERIALES Y LOGISTICA S/. 17,592.54 S/. 12,314.78 S/. 12,314.78 S/. 5,277.76
3.1 TRANSPORTE DE MATERIALES Y LOGISTICA GLB 1.00 S/. 17,592.54 S/. 17,592.54 0.7 S/. 12,314.78 0.70 S/. 12,314.78 0.30 S/. 5,277.76

INSTALACIONES ELECTRICAS INTERIORES S/. 21,228.77 S/. 3,925.08 S/. 3,925.08 S/. 17,303.69
1. CENTRO DE ACOPIO DE RESIDUOS SOLIDOS S/. 5,081.31 S/. 1,609.85 S/. 1,609.85 S/. 3,471.46
1.1. AREA DE ACOPIO
MONTAJE E INSTALACIÓN S/. 2,526.77 S/. 0.00 S/. 158.05 S/. 158.05 S/. 2,368.72

1.1.1 SALIDAS S/. 533.63 S/. 0.00 S/. 0.00 S/. 0.00 0.00 S/. 533.63

1.1.1.1 SALIDAS PARA CENTRO DE LUZ PTO 7.00 S/. 46.75 S/. 327.25 S/. - S/. - 0.00 S/. - 7.00 S/. 327.25
1.1.1.2 SALIDAS PARA CAJA DE PASO PTO 2.00 S/. 32.47 S/. 64.94 S/. - S/. - 0.00 S/. - 2.00 S/. 64.94
1.1.1.3 SALIDA PARA INTERRUPTOR SIMPLE PTO 2.00 S/. 32.47 S/. 64.94 S/. - S/. - 0.00 S/. - 2.00 S/. 64.94
1.1.1.4 SALIDA PARA LUZ DE EMERGENCIA PTO 2.00 S/. 38.25 S/. 76.50 S/. - S/. - 0.00 S/. - 2.00 S/. 76.50
1.1.2 CANALIZACIÓN, CONDUCTOS O TUBERIA S/. 158.05 S/. 0.00 S/. 158.05 S/. 158.05 S/. 0.00

1.1.2.1 CANALIZACION DE TUBERIA DE PVC-P 35 mm2 ML 54.50 S/. 2.90 S/. 158.05 S/. - 54.50 S/. 158.05 54.50 S/. 158.05 0.00 S/. -

1.1.3 CONDUCTOS Y CABLES DE ENERGÍA EN TUBERIAS S/. 258.34 S/. 0.00 S/. 0.00 S/. 0.00 S/. 258.34
1.1.3.1 CABLE TIPO N2XOH DE 3-1X16mm2 ML 55.20 S/. 2.98 S/. 164.50 S/. - S/. - 0.00 S/. - 55.20 S/. 164.50
1.1.3.2 CABLE TIPO N2XOH DE 10mm2 ML 55.20 S/. 1.70 S/. 93.84 S/. - S/. - 0.00 S/. - 55.20 S/. 93.84
1.1.4 TABLEROS DE DISTRIBUCIÓN S/. 918.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 918.00

1.1.4.1 TABLERO GENERAL TG-02 PTO 1.00 S/. 467.50 S/. 467.50 S/. - S/. - 0.00 S/. - 1.00 S/. 467.50

1.1.4.2 TABLERO DE DISTRIBUCIÓN TD-01 PTO 1.00 S/. 212.50 S/. 212.50 S/. - S/. - 0.00 S/. - 1.00 S/. 212.50

1.1.4.3 TABLERO DE CONTROL PTO 1.00 S/. 238.00 S/. 238.00 S/. - S/. - 0.00 S/. - 1.00 S/. 238.00

1.1.5 INSTALACION DE SISTEMAS DE PUESTA A TIERRA S/. 510.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 510.00

1.1.5.1 POZO A TIERRA PTO 1.00 S/. 510.00 S/. 510.00 S/. - S/. - 0.00 S/. - 1.00 S/. 510.00

1.1.6 S/. 148.75 S/. 0.00 S/. 0.00 S/. 0.00 S/. 148.75

1.1.5.1 LUMINARIA FLUORESCENTE PTO 7.00 S/. 21.25 S/. 148.75 S/. - S/. - 0.00 S/. - 7.00 S/. 148.75

1.2. CASETA DE VIGILANCIA

MONTAJE E INSTALACIÓN S/. 363.24 S/. 0.00 S/. 168.13 S/. 168.13 S/. 195.11
1.2.1 SALIDAS S/. 168.13 S/. 0.00 S/. 168.13 S/. 168.13 S/. 0.00
1.2.1.1 SALIDAS PARA CENTRO DE LUZ PTO 1.00 S/. 32.47 S/. 32.47 S/. - 1.00 S/. 32.47 1.00 S/. 32.47 0.00 S/. -
1.2.1.2 SALIDA PARA INTERRUPTOR SIMPLE PTO 1.00 S/. 32.47 S/. 32.47 S/. - 1.00 S/. 32.47 1.00 S/. 32.47 0.00 S/. -
1.2.1.3 SALIDA PARA LUZ DE EMERGENCIA PTO 1.00 S/. 38.25 S/. 38.25 S/. - 1.00 S/. 38.25 1.00 S/. 38.25 0.00 S/. -
1.2.1.4 SALIDA PARA TOMACORRIENTE PTO 2.00 S/. 32.47 S/. 64.94 S/. - 2.00 S/. 64.94 2.00 S/. 64.94 0.00 S/. -
1.2.2 TABLERO DE DISTRIBUCIÓN S/. 170.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 170.00 ###
1.2.2.1 MONTAJE DE TABLERO DE DISTRIBUCION TD-05 PTO 1.00 S/. 170.00 S/. 170.00 S/. - S/. - 0.00 S/. - 1.00 S/. 170.00
1.2.3 MONTAJE DE EQUIPOS S/. 25.11 S/. 0.00 S/. 0.00 S/. 25.11

1.2.3.1 MONTAJE DE LUMINARIA LED PTO 1.00 S/. 25.11 S/. 25.11 S/. - S/. - 0.00 S/. - 1.00 S/. 25.11

1.3. CASETA ADMINISTRATIVA

MONTAJE E INSTALACIÓN S/. 1,671.95 S/. 1,218.73 S/. 1,218.73 S/. 453.22
1.3.1 SALIDAS S/. 1,251.20 S/. 1,218.73 S/. 1,218.73 S/. 32.47
1.3.1.1 SALIDAS PARA CENTRO DE LUZ PTO 13.00 S/. 32.47 S/. 422.11 S/. - 13.00 S/. 422.11 13.00 S/. 422.11 0.00 S/. -
1.3.1.2 SALIDA PARA INTERRUPTOR SIMPLE PTO 8.00 S/. 32.47 S/. 259.76 S/. - 8.00 S/. 259.76 8.00 S/. 259.76 0.00 S/. -
1.3.1.3 SALIDA PARA INTERRUPTOR DOBLE PTO 2.00 S/. 32.47 S/. 64.94 S/. - 2.00 S/. 64.94 2.00 S/. 64.94 0.00 S/. -
1.3.1.4 SALIDA PARA TOMACORRIENTE PTO 9.00 S/. 32.47 S/. 292.23 S/. - 9.00 S/. 292.23 9.00 S/. 292.23 0.00 S/. -
1.3.1.5 SALIDA PARA LUZ DE EMERGENCIA PTO 3.00 S/. 38.25 S/. 114.75 S/. - 3.00 S/. 114.75 3.00 S/. 114.75 0.00 S/. -
1.3.1.6 SALIDA DE FUERZA PTO 3.00 S/. 32.47 S/. 97.41 S/. - 2.00 S/. 64.94 2.00 S/. 64.94 1.00 S/. 32.47
1.3.2 TABLERO DE DISTRIBUCIÓN S/. 212.50 S/. 0.00 S/. 0.00 S/. 212.50
1.3.2.1 MONTAJE DE TABLERO DE DISTRIBUCION TD-04 PTO 1.00 S/. 212.50 S/. 212.50 S/. - S/. - 0.00 S/. - 1.00 S/. 212.50
1.3.3 MONTAJE DE EQUIPOS S/. 208.25 S/. 0.00 S/. 0.00 S/. 208.25

1.3.3.1 MONTAJE DE LUMINARIA LED PTO 5.00 S/. 21.25 S/. 106.25 S/. - S/. - 0.00 S/. - 5.00 S/. 106.25

1.3.3.2 MONTAJE DE LUMINARIA CIRCULAR DE 32W PTO 8.00 S/. 12.75 S/. 102.00 S/. - S/. - 0.00 S/. - 8.00 S/. 102.00
1.4. AREA DE CISTERNA Y TANQUE ELEVADO PARA AGUA
MONTAJE E INSTALACIÓN S/. 519.35 S/. 64.94 S/. 64.94 S/. 454.41
1.4.1 SALIDAS S/. 200.60 S/. 64.94 S/. 64.94 S/. 135.66
1.4.1.1 SALIDAS PARA CENTRO DE LUZ PTO 1.00 S/. 32.47 S/. 32.47 S/. - 1.00 S/. 32.47 1.00 S/. 32.47 0.00 S/. -
1.4.1.2 SALIDA PARA INTERRUPTOR SIMPLE PTO 1.00 S/. 32.47 S/. 32.47 S/. - S/. - 0.00 S/. - 1.00 S/. 32.47
1.4.1.3 SALIDA PARA TOMACORRIENTE PTO 2.00 S/. 32.47 S/. 64.94 S/. - S/. - 0.00 S/. - 2.00 S/. 64.94
1.4.1.4 SALIDA PARA LUZ DE EMERGENCIA PTO 1.00 S/. 38.25 S/. 38.25 S/. - S/. - 0.00 S/. - 1.00 S/. 38.25
1.4.1.5 SALIDA DE FUERZA PTO 1.00 S/. 32.47 S/. 32.47 S/. - 1.00 S/. 32.47 1.00 S/. 32.47 0.00 S/. -
1.4.2 TABLERO DE DISTRIBUCIÓN S/. 170.00 S/. 0.00 S/. 0.00 S/. 170.00
1.4.2.1 MONTAJE DE TABLERO DE DISTRIBUCION TD-03 PTO 1.00 S/. 170.00 S/. 170.00 S/. - S/. - 0.00 S/. - 1.00 S/. 170.00
1.4.3 MONTAJE DE EQUIPOS S/. 148.75 S/. 0.00 S/. 0.00 S/. 148.75

1.3.3.1 LUMINARIA FLURESCENTE PTO 1.00 S/. 21.25 S/. 21.25 S/. - S/. - 0.00 S/. - 1.00 S/. 21.25

1.3.3.2 MONTAJE Y CONEXIÓN DE ELECTROBOMBA DE 1HP PTO 1.00 S/. 127.50 S/. 127.50 S/. - S/. - 0.00 S/. - 1.00 S/. 127.50
2. PLANTA DE VALORIZACIÓN Y RESIDUOS ORGANICOS S/. 913.24 S/. 721.99 S/. 721.99 S/. 191.25
MONTAJE E INSTALACIÓN S/. 913.24 S/. 721.99 S/. 721.99 S/. 191.25
2.1 SALIDAS S/. 551.99 S/. 551.99 S/. 551.99 S/. 0.00
2.1.1 SALIDAS PARA CENTRO DE LUZ PTO 9.00 S/. 32.47 S/. 292.23 S/. - 9.00 S/. 292.23 9.00 S/. 292.23 0.00 S/. -
2.1.2 SALIDA PARA INTERRUPTOR SIMPLE PTO 3.00 S/. 32.47 S/. 97.41 S/. - 3.00 S/. 97.41 3.00 S/. 97.41 0.00 S/. -
2.1.3 SALIDA PARA TOMACORRIENTE PTO 2.00 S/. 32.47 S/. 64.94 S/. - 2.00 S/. 64.94 2.00 S/. 64.94 0.00 S/. -
2.1.4 SALIDA PARA LUZ DE EMERGENCIA PTO 2.00 S/. 32.47 S/. 64.94 S/. - 2.00 S/. 64.94 2.00 S/. 64.94 0.00 S/. -
2.1.5 SALIDA DE FUERZA PTO 1.00 S/. 32.47 S/. 32.47 S/. - 1.00 S/. 32.47 1.00 S/. 32.47 0.00 S/. -
2.2 TABLERO DE DISTRIBUCIÓN S/. 170.00 S/. 170.00 S/. 170.00 S/. 0.00
1.4.2.1 MONTAJE DE TABLERO DE DISTRIBUCION TD-02 PTO 1.00 S/. 170.00 S/. 170.00 S/. - 1.00 S/. 170.00 1.00 S/. 170.00 0.00 S/. -
2.3 MONTAJE DE EQUIPOS S/. 191.25 S/. 0.00 S/. 0.00 S/. 191.25

1.3.3.1 LUMINARIA FLURESCENTE PTO 9.00 S/. 21.25 S/. 191.25 S/. - S/. - 0.00 S/. - 9.00 S/. 191.25

3. EDIFICACIONES S/. 4,563.64 S/. 1,593.24 S/. 1,593.24 S/. 2,970.40

3.1. CASETA DE VIGILANCIA
MONTAJE E INSTALACIÓN S/. 359.38 S/. 168.13 S/. 168.13 S/. 191.25
3.1.1 SALIDAS S/. 168.13 S/. 168.13 S/. 168.13 S/. 0.00
3.1.1.1 SALIDAS PARA CENTRO DE LUZ PTO 1.00 S/. 32.47 S/. 32.47 S/. - 1.00 S/. 32.47 1.00 S/. 32.47 0.00 S/. -
3.1.1.2 SALIDA PARA INTERRUPTOR SIMPLE PTO 1.00 S/. 32.47 S/. 32.47 S/. - 1.00 S/. 32.47 1.00 S/. 32.47 0.00 S/. -
3.1.1.3 SALIDA PARA TOMACORRIENTE PTO 2.00 S/. 32.47 S/. 64.94 S/. - 2.00 S/. 64.94 2.00 S/. 64.94 0.00 S/. -
3.1.1.4 SALIDA PARA LUZ DE EMERGENCIA PTO 1.00 S/. 38.25 S/. 38.25 S/. - 1.00 S/. 38.25 1.00 S/. 38.25 0.00 S/. -
3.1.2 TABLERO DE DISTRIBUCIÓN S/. 170.00 S/. 0.00 S/. 0.00 S/. 170.00
3.1.2.1 MONTAJE DE TABLERO DE DISTRIBUCION TD-06 PTO 1.00 S/. 170.00 S/. 170.00 S/. - S/. - 0.00 S/. - 1.00 S/. 170.00
3.1.3 MONTAJE DE EQUIPOS S/. 21.25 S/. 0.00 S/. 0.00 S/. 21.25

3.1.3.1 MONTAJE Y CONEXIÓN DE LUMINARIA PTO 1.00 S/. 21.25 S/. 21.25 S/. - S/. - 0.00 S/. - 1.00 S/. 21.25

3.2. CASETA DE CONTROL DE BALANZA

MONTAJE E INSTALACIÓN S/. 391.85 S/. 200.60 S/. 200.60 S/. 191.25
3.2.1 SALIDAS S/. 200.60 S/. 200.60 S/. 200.60 S/. 0.00
3.2.1.1 SALIDAS PARA CENTRO DE LUZ PTO 1.00 S/. 32.47 S/. 32.47 S/. - 1.00 S/. 32.47 1.00 S/. 32.47 0.00 S/. -
 3.2.1.2 SALIDA PARA INTERRUPTOR SIMPLE PTO 1.00 S/. 32.47 S/. 32.47 S/. - 1.00 S/. 32.47 1.00 S/. 32.47 0.00 S/. -
3.2.1.3 SALIDA PARA TOMACORRIENTE PTO 2.00 S/. 32.47 S/. 64.94 S/. - 2.00 S/. 64.94 2.00 S/. 64.94 0.00 S/. -
3.2.1.4 SALIDA PARA LUZ DE EMERGENCIA PTO 1.00 S/. 38.25 S/. 38.25 S/. - 1.00 S/. 38.25 1.00 S/. 38.25 0.00 S/. -
3.2.1.5 SALIDA DE FUERZA PTO 1.00 S/. 32.47 S/. 32.47 S/. - 1.00 S/. 32.47 1.00 S/. 32.47 0.00 S/. -
3.2.2 TABLERO DE DISTRIBUCIÓN S/. 170.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 170.00
3.2.2.1 MONTAJE DE TABLERO DE DISTRIBUCION TD-07 PTO 1.00 S/. 170.00 S/. 170.00 S/. - S/. - 0.00 S/. - 1.00 S/. 170.00
3.2.3 MONTAJE DE EQUIPOS S/. 21.25 S/. 0.00 S/. 0.00 S/. 0.00 S/. 21.25

3.2.3.1 MONTAJE Y CONEXIÓN DE LUMINARIA PTO 1.00 S/. 21.25 S/. 21.25 S/. - S/. - 0.00 S/. - 1.00 S/. 21.25

3.3. CASETA ADIMINISTRATIVA

MONTAJE E INSTALACIÓN S/. 1,714.45 S/. 899.81 S/. 899.81 S/. 814.64
3.3.1 SALIDAS S/. 1,251.20 S/. 899.81 S/. 899.81 S/. 351.39
3.3.1.1 SALIDAS PARA CENTRO DE LUZ PTO 13.00 S/. 32.47 S/. 422.11 S/. - 13.00 S/. 422.11 13.00 S/. 422.11 0.00 S/. -
3.3.1.2 SALIDA PARA INTERRUPTOR SIMPLE PTO 8.00 S/. 32.47 S/. 259.76 S/. - 8.00 S/. 259.76 8.00 S/. 259.76 0.00 S/. -
3.3.1.3 SALIDA PARA INTERRUPTOR DOBLE PTO 2.00 S/. 32.47 S/. 64.94 S/. - 2.00 S/. 64.94 2.00 S/. 64.94 0.00 S/. -
3.3.1.4 SALIDA PARA TOMACORRIENTE PTO 9.00 S/. 32.47 S/. 292.23 S/. - S/. - 0.00 S/. - 9.00 S/. 292.23
3.3.1.5 SALIDA PARA LUZ DE EMERGENCIA PTO 3.00 S/. 38.25 S/. 114.75 S/. - 4.00 S/. 153.00 4.00 S/. 153.00 -1.00 S/. -38.25
3.3.1.6 SALIDA DE FUERZA PTO 3.00 S/. 32.47 S/. 97.41 S/. - S/. - 0.00 S/. - 3.00 S/. 97.41
3.3.2 TABLERO DE DISTRIBUCIÓN S/. 255.00 S/. 0.00 S/. 0.00 S/. 255.00
3.3.2.1 MONTAJE DE TABLERO DE DISTRIBUCION TD-11 PTO 1.00 S/. 255.00 S/. 255.00 S/. - S/. - 0.00 S/. - 1.00 S/. 255.00
3.3.3 MONTAJE DE EQUIPOS S/. 208.25 S/. 0.00 S/. 0.00 S/. 208.25

3.3.3.1 MONTAJE Y CONEXIÓN DE LUMINARIA LED PTO 5.00 S/. 21.25 S/. 106.25 S/. - S/. - 0.00 S/. - 5.00 S/. 106.25

3.3.3.2 MONTAJE Y CONEXIÓN DE LUMINARIA LED CIRCULAR PTO 8.00 S/. 12.75 S/. 102.00 S/. - S/. - 0.00 S/. - 8.00 S/. 102.00

3.4. CASETA DE PARQUEO

MONTAJE E INSTALACIÓN S/. 1,133.04 S/. 194.82 S/. 194.82 S/. 938.22
3.4.1 SALIDAS S/. 538.04 S/. 194.82 S/. 194.82 S/. 343.22
3.4.1.1 SALIDAS PARA CENTRO DE LUZ PTO 5.00 S/. 46.75 S/. 233.75 S/. - S/. - 0.00 S/. - 5.00 S/. 233.75
3.4.1.2 SALIDA PARA INTERRUPTOR BRAQUETE PTO 1.00 S/. 32.47 S/. 32.47 S/. - S/. - 0.00 S/. - 1.00 S/. 32.47
3.4.1.3 SALIDA PARA INTERRUPTOR SIMPLE PTO 4.00 S/. 32.47 S/. 129.88 S/. - 3.00 S/. 97.41 3.00 S/. 97.41 1.00 S/. 32.47
3.4.1.4 SALIDA PARA TOMACORRIENTE PTO 1.00 S/. 32.47 S/. 32.47 S/. - 2.00 S/. 64.94 2.00 S/. 64.94 -1.00 S/. -32.47
3.4.1.5 SALIDA PARA LUZ DE EMERGENCIA PTO 2.00 S/. 38.50 S/. 77.00 S/. - S/. - 0.00 S/. - 2.00 S/. 77.00
3.4.1.6 SALIDA DE FUERZA PTO 1.00 S/. 32.47 S/. 32.47 S/. - 1.00 S/. 32.47 1.00 S/. 32.47 0.00 S/. -
3.4.2 TABLERO DE DISTRIBUCIÓN S/. 510.00 S/. 0.00 S/. 0.00 S/. 510.00
3.4.2.1 MONTAJE DE TABLERO GENERAL 01 PTO 1.00 S/. 297.50 S/. 297.50 S/. - S/. - 0.00 S/. - 1.00 S/. 297.50
3.4.2.2 MONTAJE DE TABLERO DE DISTRIBUCIÓN TD-09 PTO 1.00 S/. 212.50 S/. 212.50 S/. - 0.00 S/. - 1.00 S/. 212.50
3.4.3 MONTAJE DE EQUIPOS S/. 85.00 S/. 0.00 S/. 0.00 S/. 85.00

3.4.3.1 MONTAJE Y CONEXIÓN DE LUMINARIA LED PTO 4.00 S/. 21.25 S/. 85.00 S/. - S/. - 0.00 S/. - 4.00 S/. 85.00

3.5. CASETA PARA COMBUSTIBLE

MONTAJE E INSTALACIÓN S/. 359.38 S/. 0.00 S/. 0.00 S/. 359.38
3.5.1 SALIDAS S/. 168.13 S/. 0.00 S/. 0.00 S/. 168.13
3.5.1.1 SALIDAS PARA CENTRO DE LUZ PTO 1.00 S/. 32.47 S/. 32.47 S/. - S/. - 0.00 S/. - 1.00 S/. 32.47
3.5.1.2 SALIDA PARA INTERRUPTOR SIMPLE PTO 1.00 S/. 32.47 S/. 32.47 S/. - S/. - 0.00 S/. - 1.00 S/. 32.47
3.5.1.3 SALIDA PARA TOMACORRIENTE PTO 2.00 S/. 32.47 S/. 64.94 S/. - S/. - 0.00 S/. - 2.00 S/. 64.94
3.5.1.4 SALIDA PARA LUZ DE EMERGENCIA PTO 1.00 S/. 38.25 S/. 38.25 S/. - S/. - 0.00 S/. - 1.00 S/. 38.25
3.5.2 TABLERO DE DISTRIBUCIÓN S/. 170.00 S/. 0.00 S/. 0.00 S/. 170.00
3.5.2.1 MONTAJE DE TABLERO DE DISTRIBUCIÓN TD-10 PTO 1.00 S/. 170.00 S/. 170.00 0.00 S/. - 1.00 S/. 170.00
3.5.3. MONTAJE DE EQUIPOS S/. 21.25 S/. 0.00 S/. 0.00 S/. 21.25
3.5.3.1 MONTAJE Y CONECCION DE LUMINARIA LED PTO 1.00 S/. 21.25 S/. 21.25 S/. - S/. - 0.00 S/. - 1.00 S/. 21.25
3.6. LETRINAS SECA
MONTAJE E INSTALACIÓN S/. 86.19 S/. 64.94 S/. 64.94 S/. 21.25
3.6.1 SALIDAS S/. 64.94 S/. 64.94 S/. 64.94 S/. 0.00
3.6.1.1 SALIDAS PARA CENTRO DE LUZ PTO 1.00 S/. 32.47 S/. 32.47 S/. - 1.00 S/. 32.47 1.00 S/. 32.47 0.00 S/. -
3.6.1.2 SALIDA PARA INTERRUPTOR SIMPLE PTO 1.00 S/. 32.47 S/. 32.47 S/. - 1.00 S/. 32.47 1.00 S/. 32.47 0.00 S/. -
3.6.2 MONTAJE DE EQUIPOS S/. 21.25 S/. 0.00 S/. 0.00 S/. 21.25

3.6.2.1 MONTAJE Y CONECCION DE LUMINARIA LED PTO 1.00 S/. 21.25 S/. 21.25 S/. - S/. - 0.00 S/. - 1.00 S/. 21.25

3.7 SISTERNA Y TANQUE ELEVADO PARA AGUA POTABLE

MONTAJE E INSTALACIÓN S/. 519.35 S/. 64.94 S/. 64.94 S/. 454.41
3.7.1 SALIDAS S/. 200.60 S/. 64.94 S/. 64.94 S/. 135.66
3.7.1.1 SALIDAS PARA CENTRO DE LUZ PTO 1.00 S/. 32.47 S/. 32.47 S/. - 1.00 S/. 32.47 1.00 S/. 32.47 0.00 S/. -
3.7.1.2 SALIDA PARA INTERRUPTOR SIMPLE PTO 1.00 S/. 32.47 S/. 32.47 S/. - S/. - 0.00 S/. - 1.00 S/. 32.47
3.7.1.3 SALIDA PARA TOMACORRIENTE PTO 2.00 S/. 32.47 S/. 64.94 S/. - S/. - 0.00 S/. - 2.00 S/. 64.94
3.7.1.4 SALIDA PARA LUZ DE EMERGENCIA PTO 1.00 S/. 38.25 S/. 38.25 S/. - S/. - 0.00 S/. - 1.00 S/. 38.25
3.7.1.5 SALIDA DE FUERZA PTO 1.00 S/. 32.47 S/. 32.47 S/. - 1.00 S/. 32.47 1.00 S/. 32.47 0.00 S/. -
3.7.2 TABLEROS DE DISTRIBUCIÓN S/. 170.00 S/. 0.00 S/. 0.00 S/. 170.00

3.7.2.1 TABLERO TD-08 PTO 1.00 S/. 170.00 S/. 170.00 S/. - S/. - 0.00 S/. - 1.00 S/. 170.00

3.7.3 MONTAJE DE EQUIPOS S/. 148.75 S/. 0.00 S/. 0.00 S/. 148.75

3.7.3.1 MONTAJE Y CONEXIÓN DE LUMINARIA LED PTO 1.00 S/. 21.25 S/. 21.25 S/. - S/. - 0.00 S/. - 1.00 S/. 21.25

3.7.3.1 MONTAJE Y CONEXIÓN DE ELECTROBOMBA DE 1HP PTO 1.00 S/. 127.50 S/. 127.50 S/. - S/. - 0.00 S/. - 1.00 S/. 127.50

4 INSTALACIONES ESPECIALES S/. 5,688.00 S/. - S/. - S/. 5,688.00

MONTAJE E INSTALACIÓN
3.7.1 SISTEMAS S/. 5,688.00 S/. 0.00 S/. 0.00 S/. 5,688.00
4.1 SISTEMA DE DETECCION CONTRA INCENDIO GLB 1.00 S/. 1,848.00 S/. 1,848.00 S/. - S/. - 0.00 S/. - 1.00 S/. 1,848.00
4.2 INSTALACION DE PARARRAYOS GLB 2.00 S/. 1,920.00 S/. 3,840.00 S/. - S/. - 0.00 S/. - 2.00 S/. 3,840.00
5 PRUEBAS ELECTRICAS Y PUESTA EN MARCHA S/. 4,982.58 S/. - S/. - S/. 4,982.58
MONTAJE E INSTALACIÓN
3.7.1 PRUEBAS ELECTRICAS S/. 4,982.58 S/. 0.00 S/. 0.00 S/. 4,982.58
5.1 PRUEBAS DE AISLAMIENTO A CONDUCTORES ELECTRICOS GLB 1.00 S/. 1,020.00 S/. 1,020.00 S/. - S/. - 0.00 S/. - 1.00 S/. 1,020.00
5.2 PRUEBAS DE RESISTENCIA A POZO A TIERRA GLB 1.00 S/. 170.00 S/. 170.00 S/. - S/. - 0.00 S/. - 1.00 S/. 170.00

5.3 PUESTA EN MARCHA DE SISTEMA DE DETECCION DE HUMO GLB 1.00 S/. 255.00 S/. 255.00 S/. - S/. - 0.00 S/. - 1.00 S/. 255.00

5.4 UTILIDAD GLB 1.00 S/. 1,768.52 S/. 1,768.52 0.00 S/. - 1.00 S/. 1,768.52

5.5 GASTOS GENERALES GLB 1.00 S/. 1,769.06 S/. 1,769.06 S/. - S/. - 0.00 S/. - 1.00 S/. 1,769.06

COSTO DIRECTO TOTAL S/. 387,770.54 0.00% S/. - 28.91% S/. 112,105.22 28.91% S/. 112,105.22 71.09% S/. 275,665.31
DESCUENTO COMERCIAL 2.00% S/. 7,755.41 S/. - S/. 2,242.10 S/. 2,242.10 S/. 5,513.31
SUB TOTAL SIN IGV S/. 380,015.13 S/. 114,347.33
IGV 18% S/. 68,402.72 S/. - S/. 20,582.52 S/. 112,105.22 S/. 275,665.31
TOTAL S/. 448,417.85 S/. - S/. 93,764.81 S/. 114,347.33 S/. 281,178.62

ADELANTO N°01 27.53% S/. 123,431.79 28.91% S/. 35,684.13 S/. 35,684.13 S/. 87,747.66
TOTAL C/DESCUENTO DE ADELANTO N°01 S/. 324,986.06 S/. - S/. 58,080.68 S/. 58,080.68 S/. 266,905.38

TOTAL A PAGAR S/. 324,986.06 S/. 58,080.68 S/. 58,080.68 S/. 266,905.38
inicio de ingenieria

entrega de estudos por parte de ambipar

10-Jun

Primera valorizacion es la ingenieria

Plano de distribucion visita ambipar
14-Jan 19-Jun