Beruflich Dokumente
Kultur Dokumente
ITEM
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
DENOMINACION
ABRAZADERA DE ACERO GALVANIZADA 20 CM
ABRAZADERA GALV. DOBLE P/BALANCN 9
ABRAZADERA DE ACERO GALVANIZADA 25 CM
AISLADOR CAMPANA 24,9 KV ANSI 56-2
AISLADOR TIPO RODILLO ANSI 53-2
AISLADOR POLIMRICO DE SUSPENSIN 25 KV
AISLADOR PARA TIRANTE ANSI 54-3
ALAMBRE DE ALUMINIO PARA AMARRE 4 AWG
ARANDELA CUAD. CURVA 3 x 1/4 x11/16
ARANDELA CUAD. PLANA 2 x 3/16 x11/16
ARANDELA REDONDA PRESIN 5/8
BALANCN METLICO PLANO 30
BALANCN METLICO PIE DE AMIGO 7'
BALANCN METLICO TIPO V 60
CABLE DE ALUMINIO ACSR No. 2 AWG
CABLE DE ACERO 5/16
CABLE DE COBRE DESNUDO 2 AWG
CABLE DE CU AISLADO No 50 mm2
CABLE DE COBRE AISLADO 2 AWG
CABLE DE CU DESNUDO No 4
CABLE DE CU DESNUDO No 2
CONECTOR PARALELO DE COBRE HASTA 2 AWG
CONECTOR PARA VARILLA DE PUESTA A TIERRA
CONTRATUERCA DE SEGURIDAD 5/8
CORBATIN 5/8
CRUCETA ALMENDRILLO 3 1/2 x 4 1/2 x 10
CRUCETA DE MADERA DE 2,44 M
CRUCETA ANGULAR 1.70 MTS P/PUESTO H
CRUCETA DE MADERA 3 1/2 x 4 1/2 x 5
SOPORTE ESPIGA PERNO LARGO 24,9 KV
SOPORTE CUMBRE 24,9 KV
ESTACA DE MADERA 2"x2"x35 cm
PINTURA ACRILICA
FUSIBLE CHICOTILLO DE 1,7 A SF
FUSIBLE CHICOTILLO DE 1,6 A SF
FUSIBLE CHICOTILLO DE 2,1 A K
CINTA METALICA HERIVAN
GRAMPA METALICA INOX PARA CINTA HERIVAN
GRAPA DE LNEA VIVA HASTA 336,4 MCM
GRAMPA PLANA 3 PERNOS DE 5/8"x2 3/15"x6"
GRAMPA PARALELA BIMETALICA 6-1/0 AWG, 1 PERNO GPAL, FASE
GRAMPA PARALELA BIMETALICA 6-1/0 AWG, 1 PERNO GPAL, NEUTRO
MALLA AMARRE RODILLO N 2 AWG
MALLA DOBLE LATERAL 25 KV N 2 AWG
PREFORME FINAL PARA CABLE DE ACERO 5/16
MALLA FIN DE LNEA FASE N 2 AWG
UNIDAD
PZA
PZA
PZA
PZA
PZA
PZA
PZA
MTS
PZA
PZA
PZA
PZA
PZA
PZA
MTS
MTS
MTS
MTS
MTS
MTS
MTS
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
LTR
PZA
PZA
PZA
MTS
PZA
PZA
PZA
PZA
PZA
PZA
JGO
PZA
PZA
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
TOTAL
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
PZA
MTS
MTERIALES
TOTAL
PRECIO
PRECIO TOTAL PRECIO TOTAL
SAN
MATERIALES UNITARIO MAT.
ISCAYACHI
SAN LORENZO
LORENZO
13
17
44.31
177.23
575.99
2
2
71.41
0.00
142.82
1
1
60.05
0.00
60.05
8
19
72.77
800.48
582.17
0
2
3.19
6.37
0.00
24
36
89.86
1,078.27
2,156.55
19
25
17.20
103.17
326.71
12
15
2.49
7.46
29.85
19
25
4.13
24.78
78.48
136
234
2.94
288.03
399.72
12
24
1.90
22.85
22.85
14
32
27.76
499.62
388.59
2
2
160.10
0.00
320.19
4
8
123.91
495.65
495.65
6391
7861
5.70
8,385.39
36,456.49
268.5
340.5
4.82
347.26
1,295.00
20
30
85.00
849.97
1,699.93
20
40
65.68
1,313.57
1,313.57
8
8
32.94
0.00
263.56
15
30
25.50
382.57
382.57
6
6
41.99
0.00
251.95
5
8
49.04
147.11
245.18
2
3
7.61
7.61
15.22
86
154
2.48
168.52
213.13
16
20
2.97
11.90
47.58
6
10
346.96
1,387.83
2,081.74
4
11
90.64
634.51
362.58
2
4
422.70
845.39
845.39
1
1
123.91
0.00
123.91
7
14
38.87
272.06
272.06
7
11
49.50
198.01
346.52
33
44
4.13
45.43
136.30
1
2
20.65
20.65
20.65
1
1
39.24
0.00
39.24
3
6
39.24
117.73
117.73
0
0
43.12
0.00
0.00
18
27
6.44
57.99
115.98
18
27
3.30
29.74
59.48
7
13
91.76
550.55
642.31
12
12
14.87
0.00
178.43
60
87
7.14
192.76
428.35
21
29
7.14
57.11
149.92
0
2
6.44
12.89
0.00
0
3
13.94
41.82
0.00
76
100
10.88
261.00
826.51
24
36
7.36
88.28
176.56
4
1
3
6
12
6
3
16
1
3
22
5
3
6
8
0
5
2
8
1
4
1
4
0
1
1
6
6
2
0
1
2
6
0
1
6
0
0
0
16
7
6
19
24
19
4
36
2
3
22
11
9
6
16
6
4
2
8
0
2
1
1
12
2
0
19
7
0
1
1
0
18
6
2
19
35
70
35
0.95833333
0.04166667
20
8
9
25
36
25
7
52
3
6
44
16
12
12
24
6
9
4
16
1
6
2
5
12
3
1
25
13
2
1
2
2
24
6
3
25
35
70
35
7.36
38.17
7.77
2.59
58.82
21.06
456.00
6.45
8.11
12.06
3.97
15.17
28.72
39.65
5.90
6.44
24.54
5.45
8.10
32.38
20.65
1948.53
2261.42
2025.00
69.56
15.73
38.09
660.87
51.22
10378.96
29947.30
6.44
12.56
37.17
75.36
46.54
5.57
2.23
3.51
29.43
38.17
23.30
15.52
705.80
126.38
1,368.00
103.14
8.11
36.19
87.23
75.83
86.17
237.91
47.17
0.00
122.70
10.90
64.77
32.38
82.61
1,948.53
9,045.67
0.00
69.56
15.73
228.57
3,965.22
102.43
0.00
29,947.30
12.89
75.38
0.00
75.36
279.26
0.00
0.00
0.00
117.70
267.16
46.59
49.15
1,411.60
400.20
1,824.00
232.07
16.22
36.19
87.23
166.82
258.50
237.91
94.33
38.66
98.16
10.90
64.77
0.00
41.30
1,948.53
2,261.42
24,300.00
139.11
0.00
723.80
4,626.09
0.00
10,378.96
29,947.30
0.00
226.15
223.04
150.73
884.31
195.09
156.43
122.96
68,999.17
136,470.84
PRECIO TOTAL
753.21
142.82
60.05
1,382.64
6.37
3,234.82
429.89
37.31
103.26
687.76
45.70
888.21
320.19
991.30
44,841.88
1,642.27
2,549.90
2,627.13
263.56
765.13
251.95
392.28
22.83
381.65
59.48
3,469.57
997.09
1,690.78
123.91
544.11
544.54
181.74
41.30
39.24
235.46
0.00
173.97
89.22
1,192.86
178.43
621.10
207.03
12.89
41.82
1,087.51
264.83
PRECIO LUIS
82.08
86.44
91.32
114
7.8
132
20
8.9
5
3.56
2.3
33.6
193.8
150
6.9
8.04
53.4
79.5
54.3
30.87
50.83
6
8.6
3
3.6
420
210
511.68
150
56.9
71.91
5
25
47.5
47.5
52.2
7.8
4
126.6
18
8.64
8.64
7.8
16.87
18.6
8.9
147.13
305.32
69.89
64.68
2,117.40
526.58
3,192.00
335.21
24.34
72.37
174.47
242.64
344.67
475.83
141.50
38.66
220.85
21.81
129.53
32.38
123.91
3,897.06
11,307.09
24,300.00
208.67
15.73
952.37
8,591.30
102.43
10,378.96
59,894.61
12.89
301.53
223.04
226.09
1,163.57
195.09
156.43
122.96
8.9
46.2
9.4
4.5
28.8
36.6
552
14.63
16.23
19.57
4.8
18.36
22.8
48
7.14
7.8
29.7
6.6
9.8
39.2
25
2358.75
2737.5
2755
84.2
33.9
66
800
62
12564
36252
7.8
19.8
45
75
87.6
6.75
2.7
4.25
205,469.98
61,977.66
0.445
2.31
0.47
0.225
1.44
1.83
27.6
0.7315
0.8115
0.9785
0.24
0.918
1.14
2.4
0.357
0.39
1.485
0.33
0.49
1.96
1.25
117.9375
136.875
137.75
4.21
1.695
3.3
40
3.1
628.2
1812.6
0.39
0.99
2.25
3.75
4.38
0.3375
0.135
0.2125
8.455
43.89
8.93
4.275
27.36
34.77
524.4
13.8985
15.4185
18.5915
4.56
17.442
21.66
45.6
6.783
7.41
28.215
6.27
9.31
37.24
23.75
2240.8125
2600.625
2617.25
79.99
32.205
62.7
760
58.9
11935.8
34439.4
7.41
18.81
42.75
71.25
83.22
6.4125
2.565
4.0375
ITEM
DENOMINACION
4
8
10
24
31
48
54
UNIDAD VC-1
PZA
MTS
PZA
PZA
PZA
PZA
PZA
3
7
6
1
3
VC-2
VC-7
VC-8
6
4.5
3
4
15
13
2
18
10
VA-5
1
1.5
20
9
1
VA-6
VM5-3
1
4
2
6
2
1
3
3
VM5-2
1
1.5
2
2
1
1
2
VM5-7
E1-1
F2-1
1
1.5
1
1
1
1
14
8
VM5-9 VG-107
5
4
TG-56
VG3-25 VGH-25
14
10
14
14
MATERIALES
ISCAYACHI
13
6
114
79
3
4
15
MTERIALES
SAN LORENZO
17
21
231
146
11
13
55
TOTAL
PRECIO
MATERIALES UNITARIO MAT.
30
27
345
225
14
17
70
72.77
2.49
2.94
2.48
49.50
38.17
6.45
PRECIO TOTAL
ISCAYACHI
946.02
14.93
335.06
195.78
148.51
152.66
96.70
PRECIO TOTAL
SAN LORENZO
PRECIO TOTAL
1,237.10
52.24
678.94
361.83
544.54
496.15
354.55
2,183.12
67.17
1,014.00
557.61
693.05
648.81
451.25
IT
IVA
95
7.41666667
2.96666667
2.5
59.925
38.5
12.1916667
-7,517.31
-3.34%
3%
13%
25%
2,850.00
200.25
1,023.50
562.50
838.95
654.50
853.42
6,743.46
-977.25
-13,283.51
-3,320.88
-9,962.64
1
1
4
4
CANTIDAD
ITEM
DENOMINACION
UNIDAD
VC-1
VC-1B
VC-2
VC-7
6
VA-5
6
VA-6
6
17
1
VM5-3
3
1
3
VM5-2
1
1
2
TG-56
VG3-25 VGH-25
3
1
6
2
TOTAL
MATERIALES
3
1
CON PROPUESTA
PRECIO
UNITARIO MAT.
7.139130435
7.139130435
PRECIO TOTAL
21.42
7.14
7.2
7.2
90,164.62
-4,298.35
-4.77%
3%
13%
28.56
IT
IVA
25%
21.60
7.20
2,704.94
-558.79
-6,444.50
-1,611.13
-4,833.38
RESUMEN DE ACTIVIDADES
DESCRIPCIN POR TEMS
UNIDAD
TRANSPORTE
TRANSPORTE DE MATERIALES
glb
REPLANTEO
REPLANTEO PROYECTO B.T.
EXCAVACIN
EXCAVACIN DE HOYOS PARA POSTES
EXCAVACIN DE HOYOS PARA ANCLAS
EXCAVACIN DE HOYOS PARA POSTES CON DINAMITA
EXCAVACIN DE HOYOS PARA ANCLAS CON DINAMITA
Pza
Pza
Pza
Pza
POSTES
ERECCIN DE POSTE DE HORMIGN ARMADO 9 m
ERECCIN DE POSTE DE HORMIGN ARMADO 11 m
ERECCIN DE POSTE DE HORMIGN ARMADO 12 m
RELLENADO Y COMPACTADO DE POSTE DE HORMIGON ARMADO
Pza
Pza
Pza
m3
ESTRUCTURAS TRIFSICAS
ESTRUCTURA TRIFASICA DE PASO SIMPLE 24,9 kV 0-5, VC1
ESTRUCTURA TRIFASICA EN BANDERA DE PASO SIMPLE 24,9 kV 0-5, VC-1B
ESTRUCTURA TRIFASICA DE DOBLE PASO 24,9 kV 5-30, VC2
ESTRUCTURA TRIFASICA FIN DE LINEA, VC7
ESTRUCTURA TRIFASICA DOBLE TENSION, VC8
ESTRUCTURA MONOFASICA FIN DE LINEA 14,4 kV, VA5
ESTRUCTURA MONOFASICA DOBLE TENSION 14,4 kV, VA6
Pza
Pza
Pza
Pza
Pza
Pza
Pza
CONDUCTOR
TENDIDO DEL CABLE DE ALIMINIO ACSR 2 AWG
FINALIZADO DE CONDUCTOR POR FASE ACSR 2 AWG
PUENTEADO DE CONDUTOR POR FASE
m
und
Pza
RIENDAS Y ANCLAS
INSTALACION DE RIENDA SIMPLE, E1-1
INSTALACION DE ANCLA PLATO ESPANDIDO
INSTALACION DE RIENDA AEREA PARA TRES POSTES
Pza
Pza
Pza
Pza
Pza
SUBESTACIONES Y TRANSFORMADORES
MONTAJE DE SUBESTACION MONOFASICA ADOSADO A POSTE, VG-107, CON TRANSFORMADOR
MONTAJE DE SUBESTACION TRIFASICA EN ESTRUCTURA H, VGH-25, CON TRANSFORMADOR
Pza
Pza
MISCELANEOS
MONTAJE SECCIONADOR FUSIBLE TRIFASICO MAS PARARRAYOS, VM3-3
MONTAJE SECCIONADOR FUSIBLE MONOFASICO Y CONEXIONADO, VM5-9
Pza
Pza
Pza
Pza
Total
205,469.98
5,000.00
4,261.27
11,855.20
64,100.12
2,817.08
293,503.64
Total
205,469.98
5,000.00
4,261.27
20,206.79
38,460.07
8,567.51
281,965.62
70,426.93
17,606.73
88,033.66
528.20
2,288.88
R ACTIVIDAD
A TUNEL LA QUEUA"
DES
CBBA
CANTIDAD
PRECIO UNITARIO
(Bs) (M.O.)
TARIJA
TOTAL
(Bs)
PRECIO UNITARIO
(Bs) (MAT.)
6,000.00
6,000.00
1,425
3.59
5,113.52
7
8
12
17
285.12
1,995.84
315.48
321.08
PRECIO UNITARIO
(Bs) (M.O.)
TOTAL
(Bs)
6,000.00
6,000.00
0.16
3.59
5,113.52
0.00
242.35
1,696.46
2,523.84
0.00
268.16
2,145.26
3,852.96
16.36
272.92
3,275.02
321.08
5,458.36
16.36
272.92
4,639.61
2
5
12
0.33
304.00
608.00
1,948.53
258.40
516.80
733.28
3,666.40
2,261.42
623.29
3,116.44
733.28
8,799.36
2,025.00
623.29
7,479.46
158.40
52.11
0.00
134.64
44.30
1
2
1
4
2
0
6
215.02
215.02
631.79
182.77
182.77
382.99
765.98
859.47
325.54
651.09
355.29
355.29
1,360.93
301.99
301.99
307.13
1,228.51
1,531.08
261.06
1,044.24
439.25
878.50
1,881.69
373.36
746.72
52.76
0.00
226.96
44.85
0.00
149.32
895.92
567.26
126.92
761.53
7,861
64
28
3.08
24,211.88
5.70
2.62
20,580.10
32.34
2,069.50
7.14
27.49
1,759.08
23.92
669.76
7.14
20.33
569.30
25
25
3
154.40
3,860.00
154.09
131.24
3,281.00
73.76
1,844.00
88.77
62.70
1,567.40
221.24
663.72
356.54
188.05
564.16
3
3
237.60
712.80
0.00
201.96
605.88
174.84
524.53
1,090.23
148.62
445.85
1
2
1,758.03
1,758.03
12,558.66
1,494.33
1,494.33
4,471.82
8,943.65
37,465.37
3,801.05
7,602.10
0
6
529.69
0.00
2,830.35
450.24
0.00
54.53
327.16
759.77
46.35
278.09
2
0
19.50
39.00
153.53
16.58
33.15
44.05
0.00
187.90
37.44
0.00
88,033.66
76,495.64
0.0
20%
3%
13%
88,033.66
17,606.73
528.20
2,288.88
5,000.00
4,261.27
64,100.12
11,855.20
76,495.64
53,546.95
1,606.41
6,961.10
5,000.00
4,261.27
38,460.07
20,206.79
70%
Total
205,469.98
5,000.00
4,261.27
11,855.20
64,100.12
2,817.08
293,503.64
Iscayachi
San lorenzo
Total
68,999.17
136,470.84
205,470.01
1,200.00
3,800.00
5,000.00
1,046.63
3,214.64
4,261.27
3,041.48
8,813.72
11,855.20
16,574.41
47,525.71
64,100.12
722.73
2,094.35
2,817.08
91,584.41
201,919.26
293,503.67
Total
205,469.98
5,000.00
4,261.27
20,206.79
38,460.07
8,567.51
281,965.62
Iscayachi
San lorenzo
Total
68,999.17
136,470.84
205,470.01
1,200.00
3,800.00
5,000.00
1,046.63
3,214.64
4,261.27
5,215.17
14,991.62
20,206.79
9,944.64
28,515.43
38,460.07
2,195.41
6,372.10
8,567.51
88,601.02
193,364.63
281,965.65
9209.79
42170.06 $US
29593.03 $US/km
5525.87
40512.30171 $US
28429.69 $US/km
SIN PROPUESTA
2.34
2
1.20
1.70
0.03
0.00
0.00
0.00
0.00
0.00
0.03
0.03
0.00
0.00
0.00
0.00
0.00
0.03
RESUMEN DE ACTIVIDADES
DESCRIPCIN POR TEMS
UNIDAD
TRANSPORTE
TRANSPORTE DE MATERIALES
glb
REPLANTEO
REPLANTEO PROYECTO B.T.
EXCAVACIN
EXCAVACIN DE HOYOS PARA POSTES
EXCAVACIN DE HOYOS PARA ANCLAS
EXCAVACIN DE HOYOS PARA POSTES CON DINAMITA
EXCAVACIN DE HOYOS PARA ANCLAS CON DINAMITA
Pza
Pza
Pza
Pza
POSTES
ERECCIN DE POSTE DE HORMIGN ARMADO 9 m
ERECCIN DE POSTE DE HORMIGN ARMADO 11 m
ERECCIN DE POSTE DE HORMIGN ARMADO 12 m
RELLENADO Y COMPACTADO DE POSTE DE HORMIGON ARMADO
Pza
Pza
Pza
m3
ESTRUCTURAS TRIFSICAS
ESTRUCTURA TRIFASICA DE PASO SIMPLE 24,9 kV 0-5, VC1
ESTRUCTURA TRIFASICA EN BANDERA DE PASO SIMPLE 24,9 kV 0-5, VC-1B
ESTRUCTURA TRIFASICA DE DOBLE PASO 24,9 kV 5-30, VC2
ESTRUCTURA TRIFASICA FIN DE LINEA, VC7
ESTRUCTURA TRIFASICA DOBLE TENSION, VC8
ESTRUCTURA MONOFASICA FIN DE LINEA 14,4 kV, VA5
ESTRUCTURA MONOFASICA DOBLE TENSION 14,4 kV, VA6
Pza
Pza
Pza
Pza
Pza
Pza
Pza
CONDUCTOR
TENDIDO DEL CABLE DE ALIMINIO ACSR 2 AWG
FINALIZADO DE CONDUCTOR POR FASE ACSR 2 AWG
PUENTEADO DE CONDUTOR POR FASE
m
und
Pza
RIENDAS Y ANCLAS
INSTALACION DE RIENDA SIMPLE, E1-1
INSTALACION DE ANCLA PLATO ESPANDIDO
INSTALACION DE RIENDA AEREA PARA TRES POSTES (TG-56)
Pza
Pza
Pza
Pza
Pza
SUBESTACIONES Y TRANSFORMADORES
MONTAJE DE SUBESTACION MONOFASICA ADOSADO A POSTE, VG-107, CON TRANSFORMADOR
MONTAJE DE SUBESTACION TRIFASICA EN ESTRUCTURA H, VGH-25, CON TRANSFORMADOR
Pza
Pza
MISCELANEOS
MONTAJE SECCIONADOR FUSIBLE TRIFASICO MAS PARARRAYOS, VM3-3
Pza
Pza
Pza
Pza
68,999.17
1,200.00
1,046.63
3,041.48
16,574.41
722.73
91,584.41
22,585.24
68,999.17
1,200.00
1,046.63
5,215.17
9,944.64
2,195.41
88,601.02
19,601.85
18,068.19
4,517.05
22,585.24
135.51
587.22
R ACTIVIDAD
NEL LA QUEUA-ISCAYACHI"
DES
CBBA
CANTIDAD
PRECIO UNITARIO
(Bs) (M.O.)
TARIJA
TOTAL
(Bs)
PRECIO UNITARIO
(Bs) (MAT.)
1,440.00
1,440.00
350
3.59
1,255.95
5
6
0
0
285.12
PRECIO UNITARIO
(Bs) (M.O.)
TOTAL
(Bs)
1,440.00
1,440.00
0.19
3.59
1,255.95
1,425.60
0.00
242.35
1,211.76
315.48
1,892.88
0.00
268.16
1,608.95
321.08
0.00
19.79
272.92
0.00
321.08
0.00
19.79
272.92
0.00
1
4
0
0.24
304.00
304.00
1,948.53
258.40
258.40
733.28
2,933.12
2,261.42
623.29
2,493.15
733.28
0.00
2,025.00
623.29
0.00
158.40
37.22
0.00
134.64
31.64
1
0
1
2
1
0
0
215.02
215.02
631.79
182.77
182.77
382.99
0.00
859.47
325.54
0.00
355.29
355.29
1,360.93
301.99
301.99
307.13
614.26
1,531.08
261.06
522.12
439.25
439.25
1,881.69
373.36
373.36
1,470
16
8
52.76
0.00
226.96
44.85
0.00
149.32
0.00
567.26
126.92
0.00
3.08
4,527.60
5.70
2.62
3,848.46
32.34
517.38
7.14
27.49
439.77
23.92
191.36
7.14
20.33
162.66
6
6
0
154.40
926.40
154.09
131.24
787.44
73.76
442.56
88.77
62.70
376.18
221.24
0.00
356.54
188.05
0.00
1
1
237.60
237.60
0.00
201.96
201.96
174.84
174.84
1,090.23
148.62
148.62
0
1
1,758.03
0.00
12,558.66
1,494.33
0.00
4,471.82
4,471.82
37,465.37
3,801.05
3,801.05
529.69
0.00
2,830.35
450.24
0.00
3
1
0
54.53
163.58
759.77
46.35
139.04
19.50
19.50
153.53
16.58
16.58
44.05
0.00
187.90
37.44
0.00
22,585.24
19,601.85
0.0
20%
3%
13%
22,449.73
68,999.17
1,200.00
1,046.63
3,041.48
16,574.41
722.73
91,584.41
6765.063728
22,585.24
4,517.05
135.51
587.22
1,200.00
1,046.63
16,574.41
3,041.48
2374.556753
13158.68 $US
37596.23 $US/km
22,585.24
68,999.17
1,200.00
1,046.63
5,215.17
9,944.64
2,195.41
88,601.02
1420.66
12693.55541
19,601.85
710.33
70%
19,601.85
13,721.29
411.64
1,783.77
1,200.00
1,046.63
9,944.64
5,215.17
SIN PROPUESTA
2.34
2
7.96
incremento M.O. COCHABAMBA
incremento M.O. TARIJA
4.68
1.20
1.70
RESUMEN DE ACTIVIDADES
DESCRIPCIN POR TEMS
UNIDAD
TRANSPORTE
TRANSPORTE DE MATERIALES
glb
REPLANTEO
REPLANTEO PROYECTO B.T.
EXCAVACIN
EXCAVACIN DE HOYOS PARA POSTES
EXCAVACIN DE HOYOS PARA ANCLAS
EXCAVACIN DE HOYOS PARA POSTES CON DINAMITA
EXCAVACIN DE HOYOS PARA ANCLAS CON DINAMITA
Pza
Pza
Pza
Pza
POSTES
ERECCIN DE POSTE DE HORMIGN ARMADO 9 m
ERECCIN DE POSTE DE HORMIGN ARMADO 11 m
ERECCIN DE POSTE DE HORMIGN ARMADO 12 m
RELLENADO Y COMPACTADO DE POSTE DE HORMIGON ARMADO
Pza
Pza
Pza
m3
ESTRUCTURAS TRIFSICAS
ESTRUCTURA TRIFASICA DE PASO SIMPLE 24,9 kV 0-5, VC1
ESTRUCTURA TRIFASICA EN BANDERA DE PASO SIMPLE 24,9 kV 0-5, VC-1B
ESTRUCTURA TRIFASICA DE DOBLE PASO 24,9 kV 5-30, VC2
ESTRUCTURA TRIFASICA FIN DE LINEA, VC7
ESTRUCTURA TRIFASICA DOBLE TENSION, VC8
ESTRUCTURA MONOFASICA FIN DE LINEA 14,4 kV, VA5
ESTRUCTURA MONOFASICA DOBLE TENSION 14,4 kV, VA6
Pza
Pza
Pza
Pza
Pza
Pza
Pza
CONDUCTOR
TENDIDO DEL CABLE DE ALIMINIO ACSR 2 AWG
FINALIZADO DE CONDUCTOR POR FASE ACSR 2 AWG
PUENTEADO DE CONDUTOR POR FASE
m
und
Pza
RIENDAS Y ANCLAS
INSTALACION DE RIENDA SIMPLE, E1-1
INSTALACION DE ANCLA PLATO ESPANDIDO
INSTALACION DE RIENDA AEREA PARA TRES POSTES (TG-56)
Pza
Pza
Pza
Pza
Pza
SUBESTACIONES Y TRANSFORMADORES
MONTAJE DE SUBESTACION MONOFASICA ADOSADO A POSTE, VG-107, CON TRANSFORMADOR
MONTAJE DE SUBESTACION TRIFASICA EN ESTRUCTURA H, VGH-25, CON TRANSFORMADOR
Pza
Pza
MISCELANEOS
MONTAJE SECCIONADOR FUSIBLE TRIFASICO MAS PARARRAYOS, VM3-3
Pza
Pza
Pza
Pza
136,470.84
3,800.00
3,214.64
8,813.72
47,525.71
2,094.35
201,919.26
65,448.42
136,470.84
3,800.00
3,214.64
14,991.62
28,515.43
6,372.10
193,364.63
56,893.79
52,358.74
13,089.68
65,448.42
392.69
1,701.66
R ACTIVIDAD
L LA QUEUA-SAN LORENZO"
DES
CBBA
CANTIDAD
PRECIO UNITARIO
(Bs) (M.O.)
TARIJA
TOTAL
(Bs)
PRECIO UNITARIO
(Bs) (MAT.)
4,560.00
4,560.00
1,075
3.59
3,857.57
2
2
12
17
285.12
PRECIO UNITARIO
(Bs) (M.O.)
TOTAL
(Bs)
4,560.00
4,560.00
0.15
3.59
3,857.57
570.24
0.00
242.35
484.70
315.48
630.96
0.00
268.16
536.32
321.08
3,852.96
16.36
272.92
3,275.02
321.08
5,458.36
16.36
272.92
4,639.61
1
1
12
0.09
304.00
304.00
1,948.53
258.40
258.40
733.28
733.28
2,261.42
623.29
623.29
733.28
8,799.36
2,025.00
623.29
7,479.46
158.40
14.89
0.00
134.64
12.66
0
2
0
2
1
0
6
215.02
0.00
631.79
182.77
0.00
382.99
765.98
859.47
325.54
651.09
355.29
0.00
1,360.93
301.99
0.00
307.13
614.26
1,531.08
261.06
522.12
439.25
439.25
1,881.69
373.36
373.36
6,391
48
20
52.76
0.00
226.96
44.85
0.00
149.32
895.92
567.26
126.92
761.53
3.08
19,684.28
5.70
2.62
16,731.64
32.34
1,552.13
7.14
27.49
1,319.31
23.92
478.40
7.14
20.33
406.64
19
19
3
154.40
2,933.60
154.09
131.24
2,493.56
73.76
1,401.44
88.77
62.70
1,191.22
221.24
663.72
356.54
188.05
564.16
2
2
237.60
475.20
0.00
201.96
403.92
174.84
349.69
1,090.23
148.62
297.24
1
1
1,758.03
1,758.03
12,558.66
1,494.33
1,494.33
4,471.82
4,471.82
37,465.37
3,801.05
3,801.05
529.69
0.00
2,830.35
450.24
0.00
3
1
0
54.53
163.58
759.77
46.35
139.04
19.50
19.50
153.53
16.58
16.58
44.05
0.00
187.90
37.44
0.00
65,448.42
56,893.79
0.0
20%
3%
13%
65,055.73
136,470.84
3,800.00
3,214.64
8,813.72
47,525.71
2,094.35
201,919.26
65,448.42
13,089.68
392.69
1,701.66
3,800.00
3,214.64
47,525.71
8,813.72
13647.08
122,823.76
6315.709037
6808.841046
29011.39 $US
26987.34 $US/km
65,448.42
136,470.84
3,800.00
3,214.64
14,991.62
28,515.43
6,372.10
193,364.63
4073.63
27702.6695
56,893.79
2036.82
70%
56,893.79
39,825.66
1,194.77
5,177.34
3,800.00
3,214.64
28,515.43
14,991.62
SIN PROPUESTA
2.34
2
7.96
incremento M.O. COCHABAMBA
incremento M.O. TARIJA
4.68
1.20
1.70
RESUMEN DE ACTIVIDADES
DESCRIPCIN POR TEMS
UNIDAD
TRANSPORTE
TRANSPORTE DE MATERIALES
glb
REPLANTEO
REPLANTEO PROYECTO B.T.
EXCAVACIN
EXCAVACIN DE HOYOS PARA POSTES
EXCAVACIN DE HOYOS PARA ANCLAS
EXCAVACIN DE HOYOS PARA POSTES CON DINAMITA
EXCAVACIN DE HOYOS PARA ANCLAS CON DINAMITA
Pza
Pza
Pza
Pza
POSTES
ERECCIN DE POSTE DE HORMIGN ARMADO 9 m
ERECCIN DE POSTE DE HORMIGN ARMADO 11 m
ERECCIN DE POSTE DE HORMIGN ARMADO 12 m
RELLENADO Y COMPACTADO DE POSTE DE HORMIGON ARMADO
Pza
Pza
Pza
m3
ESTRUCTURAS TRIFSICAS
ESTRUCTURA TRIFASICA DE PASO SIMPLE 24,9 kV 0-5, VC1
ESTRUCTURA TRIFASICA EN BANDERA DE PASO SIMPLE 24,9 kV 0-5, VC-1B
ESTRUCTURA TRIFASICA DE DOBLE PASO 24,9 kV 5-30, VC2
ESTRUCTURA TRIFASICA FIN DE LINEA, VC7
ESTRUCTURA TRIFASICA DOBLE TENSION, VC8
ESTRUCTURA MONOFASICA FIN DE LINEA 14,4 kV, VA5
ESTRUCTURA MONOFASICA DOBLE TENSION 14,4 kV, VA6
Pza
Pza
Pza
Pza
Pza
Pza
Pza
CONDUCTOR
TENDIDO DEL CABLE DE ALIMINIO ACSR 2 AWG
FINALIZADO DE CONDUCTOR POR FASE ACSR 2 AWG
PUENTEADO DE CONDUTOR POR FASE
m
und
Pza
RIENDAS Y ANCLAS
INSTALACION DE RIENDA SIMPLE, E1-1
INSTALACION DE ANCLA PLATO ESPANDIDO
INSTALACION DE RIENDA AEREA PARA TRES POSTES (TG-56)
Pza
Pza
Pza
Pza
Pza
SUBESTACIONES Y TRANSFORMADORES
MONTAJE DE SUBESTACION MONOFASICA ADOSADO A POSTE, VG-107, CON TRANSFORMADOR
MONTAJE DE SUBESTACION TRIFASICA EN ESTRUCTURA H, VGH-25, CON TRANSFORMADOR
Pza
Pza
MISCELANEOS
MONTAJE SECCIONADOR FUSIBLE TRIFASICO MAS PARARRAYOS, VM3-3
Pza
Pza
Pza
Pza
Total
224,781.84
5,000.00
4,365.93
15,264.31
72,700.16
5,514.84
327,627.08
Total
224,781.84
5,000.00
4,365.93
22,843.21
43,620.10
9,564.05
310,175.12
345852.2994
material
costo
incremento
oferta
it
iva
utilidad
78,783.45
19,695.86
98,479.31
590.88
2,560.46
16,544.52
MO
costo
incremento
oferta
it
iva
utilidad
OR ACTIVIDAD
CA TUNEL LA QUEUA"
ADES
CBBA
CANTIDAD
PRECIO UNITARIO
(Bs) (M.O.)
TOTAL
(Bs)
PRECIO UNITARIO
(Bs) (MAT.)
PRECIO TOTAL
(Bs)
6,000.00
6,000.00
1,460
3.59
5,239.12
0.18
264.35
7
8
14
25
285.12
1,995.84
0.00
0.00
315.48
2,523.84
0.00
0.00
321.08
4,495.12
16.34
228.72
321.08
8,027.00
16.34
408.43
2
5
14
0.33
304.00
608.00
1,948.53
3,897.06
733.28
3,666.40
2,261.42
11,307.09
733.28
10,265.92
2,025.00
28,350.00
158.40
52.11
0.00
0.00
0.00
0.00
0.00
2
2
1
8
1
6
6
215.02
430.05
631.79
1,263.57
382.99
765.98
859.47
1,718.94
355.29
355.29
1,360.93
1,360.93
307.13
2,457.02
1,531.08
12,248.66
439.25
439.25
1,881.69
1,881.69
52.76
316.56
226.96
1,361.76
149.32
895.92
567.26
3,403.55
0.00
8,008
64
28
3.08
24,664.64
5.70
45,680.42
32.34
2,069.50
7.14
456.90
23.92
669.76
7.14
199.90
154.40
5,095.20
154.09
5,084.87
73.76
2,434.08
88.77
2,929.34
221.24
442.48
356.54
713.07
0.00
33
33
2
0.00
7
7
237.60
1,663.20
0.00
0.00
174.84
1,223.91
1,090.23
7,631.59
0.00
1
2
1,758.03
1,758.03
12,558.66
12,558.66
4,471.82
8,943.65
37,465.37
74,930.75
529.69
529.69
2,830.35
2,830.35
0.00
3
8
3
54.53
163.58
759.77
2,279.30
19.50
156.02
153.53
1,228.26
44.05
132.14
187.90
563.69
98,479.31
224,781.85
0.07
0.0
98,479.31
19,695.86
5,000.00
4,365.93
72,700.16
15,264.31
2,954.38
2,560.46
20%
3%
13%
70%
10,445.43
Total
224,781.84
5,000.00
4,365.93
15,264.31
72,700.16
5,514.84
327,627.08
Iscayachi
San lorenzo
Total
72,820.70
151,961.22
224,781.92
1,200.00
3,800.00
5,000.00
1,046.63
3,319.30
4,365.93
3,184.01
10,077.87
13,261.88
17,456.41
55,243.75
72,700.16
756.60
2,394.74
3,151.34
96,464.34
226,796.88
323,261.23 $US
$US/km
Total
224,781.84
5,000.00
4,365.93
22,843.21
43,620.10
9,564.05
310,175.12
Iscayachi
San lorenzo
Total
72,820.70
151,961.22
224,781.92
1,200.00
3,800.00
5,000.00
1,046.63
3,319.30
4,365.93
5,484.85
17,358.36
22,843.21
10,473.85
33,146.25
43,620.10
2,296.17
7,267.88
9,564.05
93,322.19
216,853.01
310,175.20
material
195,462.47
29319.3704
224781.84
6743.4552
15%
Lenar
Luis
Ramiro
Fernando
3811.51816
18764.3971
345
69
414
12.42
8.97
47.61
8.3%
65652.87098
20%
0.12
CON PROPUESTA
7.96
4.68
incremento M.O.
1.20
COCHABAMBA
incremento M.O.
1.70
TARIJA
0.08
0.00
0.00
-2,002.43
0.00
-2,363.50
-4,365.85
0.08
0.00
0.00
0.00
0.00
0.00
0.08
11,170.00
4,000.00
933.33
2,333.33
18,436.67
RESUMEN DE ACTIVIDADES
DESCRIPCIN POR TEMS
UNIDAD
CANTIDAD
TRANSPORTE
TRANSPORTE DE MATERIALES
glb
1,460
Pza
Pza
Pza
Pza
Pza
Pza
Pza
m3
7
8
14
25
54
2
5
14
0.33
Pza
Pza
Pza
2
8
1
Pza
Pza
Pza
Pza
6
6
1
2
m
und
Pza
8,008
64
28
Pza
Pza
Pza
33
33
2
Pza
7
7
REPLANTEO
REPLANTEO PROYECTO B.T.
EXCAVACIN
EXCAVACIN DE HOYOS PARA POSTES
EXCAVACIN DE HOYOS PARA ANCLAS
EXCAVACIN DE HOYOS PARA POSTES CON DINAMITA
EXCAVACIN DE HOYOS PARA ANCLAS CON DINAMITA
POSTES
ERECCIN DE POSTE DE HORMIGN ARMADO 9 m
ERECCIN DE POSTE DE HORMIGN ARMADO 11 m
ERECCIN DE POSTE DE HORMIGN ARMADO 12 m
RELLENADO Y COMPACTADO DE POSTE DE HORMIGON ARMADO
ESTRUCTURAS TRIFSICAS
1.27.1
1.27.2
1.27.3
1.27.4
1.27.5
1.27.6
1.27.7
MISCELANEOS
MONTAJE SECCIONADOR FUSIBLE TRIFASICO MAS PARARRAYOS, VM3-3
MONTAJE SECCIONADOR FUSIBLE MONOFASICO Y CONEXIONADO, VM5-9
INSTALACION AISLADOR 14,4 kV EN CRUCETA, VM5-7
INSTALACION AISLADOR 14,4 kV PUNTA DE POSTE, VM5-2
Pza
Pza
1
3
Pza
Pza
8
3
9
20%
3%
13%
Total
224,781.84
5,000.00
4,365.93
15,264.31
72,700.16
5,514.84
327,627.08
Total
224,781.84
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
345852.2994
material
costo
195,462.47
incremento
29319.3704
oferta
224781.84
it
6743.4552
iva
3811.51816
utilidad 18764.3971
78,783.45
19,695.86
98,479.31
590.88
2,560.46
16,544.52
MO
costo
incremento
oferta
it
iva
utilidad
345
69
414
12.42
8.97
47.61
ACTIVIDAD
UNEL LA QUEUA"
S
CBBA
PRECIO UNITARIO
(Bs) (M.O.)
TOTAL
(Bs)
PRECIO UNITARIO
(Bs) (MAT.)
PRECIO
TOTAL MAT
(Bs)
P. UNITARIO
UC M.O.
(Bs)
P. UNITARIO
UC MAT
(Bs)
6,000.00
6,000.00
3.59
5,239.12
285.12
1,995.84
321.85
315.48
2,523.84
356.12
321.08
4,495.12
16.34
228.72
362.44
16.36
321.08
8,027.00
16.34
408.43
362.44
16.36
304.00
608.00
1,948.53
3,897.06
343.16
1,950.82
733.28
3,666.40
2,261.42
11,307.09
827.75
2,264.08
733.28
10,265.92
2,025.00
28,350.00
827.75
2,027.38
158.40
52.11
0.18
264.35
178.81
215.02
430.05
631.79
1,263.57
242.73
632.53
307.13
2,457.02
1,531.08
12,248.66
346.70
1,532.88
439.25
439.25
1,881.69
1,881.69
495.84
1,883.90
149.32
895.92
567.26
3,403.55
168.56
567.93
52.76
316.56
226.96
1,361.76
59.56
227.23
355.29
355.29
1,360.93
1,360.93
401.06
1,362.53
382.99
765.98
859.47
1,718.94
432.33
860.48
0.21
0.79
3.08
24,664.64
5.70
45,680.42
3.48
5.71
32.34
2,069.50
7.14
456.90
36.50
7.15
23.92
669.76
7.14
199.90
27.00
7.15
154.40
5,095.20
154.09
5,084.87
174.29
154.27
73.76
2,434.08
88.77
2,929.34
83.26
88.87
221.24
442.48
356.54
713.07
249.74
356.96
237.60
1,663.20
174.84
1,223.91
1,090.23
7,631.59
197.37
1,091.51
1,758.03
1,758.03
12,558.66
12,558.66
1,984.52
12,573.44
268.21
4,471.82
8,943.65
37,465.37
74,930.75
5,047.93
37,509.47
529.69
529.69
2,830.35
2,830.35
597.93
2,833.69
54.53
163.58
759.77
2,279.30
61.55
760.66
19.50
156.02
153.53
1,228.26
22.01
153.71
44.05
132.14
187.90
563.69
49.72
188.12
182.85
1,645.65
609.50
5,485.50
206.41
610.22
98,479.31
224,781.85
0.30
0.70
100,124.96
230,267.35
98,479.31
224,781.85
87,240.19
98,479.31
224,517.57
0.0
98,479.31
19,695.86
5,000.00
4,365.93
72,700.16
15,264.31
2,954.38
2,560.46
70%
10,445.43
Iscayachi
San lorenzo
72,820.70
151,961.22
1,200.00
3,800.00
1,046.63
3,319.30
3,184.01
10,077.87
17,456.41
55,243.75
756.60
2,394.74
96,464.34
226,796.88
Total
224,781.92
5,000.00
4,365.93
13,261.88
72,700.16
3,151.34
323,261.23 $US
$US/km
Iscayachi
San lorenzo
72,820.70
151,961.22
1,200.00
3,800.00
1,046.63
3,319.30
5,484.85
17,358.36
10,473.85
33,146.25
2,296.17
7,267.88
93,322.19
216,853.01
Total
224,781.92
5,000.00
4,365.93
22,843.21
43,620.10
9,564.05
310,175.20
15%
8.3%
65652.87098
20%
0.12
CON PROPUESTA
TARIJA
P. UNITARIO
MAT Y M.O. UC
(Bs)
PRECIO TOTAL
MAT Y M.O.
(Bs)
PRECIO
UNITARIO
(Bs) (MAT.)
PRECIO
UNITARIO
(Bs) (M.O.)
TOTAL
(Bs)
6,000.00
3.59
5,239.12
321.85
2,252.96
242.35
1,696.46
356.12
2,848.99
268.16
2,145.26
378.80
5,303.22
272.92
3,820.85
378.80
9,470.03
272.92
6,822.95
2,293.99
4,587.98
258.40
516.80
3,091.83
15,459.14
623.29
3,116.44
2,855.13
39,971.84
623.29
8,726.03
178.81
58.83
134.64
44.30
875.25
1,750.51
182.77
365.54
1,879.58
15,036.64
261.06
2,088.47
2,379.74
2,379.74
373.36
373.36
736.48
4,418.90
126.92
761.53
286.78
1,720.71
44.85
269.08
1,763.59
1,763.59
301.99
301.99
1,292.81
2,585.63
325.54
651.09
1.00
9.19
73,576.36
2.62
20,964.94
43.65
2,793.56
27.49
1,759.08
34.15
956.18
20.33
569.30
328.56
10,842.47
131.24
4,330.92
172.13
5,680.45
62.70
2,068.97
606.70
1,213.40
188.05
376.11
268.21
1,877.47
201.96
1,413.72
1,288.88
9,022.16
148.62
1,040.33
14,557.96
14,557.96
1,494.33
1,494.33
7.96
incremento M.O. COCHABA
incremento M.O. TARIJA
42,557.40
85,114.80
3,801.05
7,602.10
3,431.62
3,431.62
450.24
450.24
822.21
2,466.64
46.35
139.04
175.73
1,405.82
16.58
132.61
237.84
713.52
37.44
112.32
816.62
7,349.62
323,261.09
323,261.16
6.96
-0.07
330,610.71
396,713.39
Lenar
Luis
Ramiro
Fernando
46,445.56
22.72%
1.5 Honorarios Aliment
Hospedaje
31,812.03
8,400.00
2,520.00
4,000.00
933.33
2,333.33
15,666.67
2,520.00
0.08
0.00
-2,002.43
-2,363.50
-4,365.85
0.08
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Pasaje
250.00
250.00
11,170.00
4,000.00
933.33
2,333.33
18,436.67
2.34
2
4.68
1.20
1.70
RESUMEN DE ACTIVIDADES
DESCRIPCIN POR TEMS
UNIDAD
CANTIDAD
ITEM
TRANSPORTE
TRANSPORTE DE MATERIALES
glb
REPLANTEO
REPLANTEO PROYECTO B.T.
EXCAVACIN
8.27.10
8.27.11
8.27.12
8.27.8
Pza
Pza
Pza
Pza
POSTES
ERECCIN DE POSTE DE HORMIGN ARMADO 9 m
ERECCIN DE POSTE DE HORMIGN ARMADO 11 m
ERECCIN DE POSTE DE HORMIGN ARMADO 12 m
RELLENADO Y COMPACTADO DE POSTE DE HORMIGON ARMADO
Pza
Pza
Pza
m3
1,460
54
7
8
14
25
21
2
5
14
0.33
ESTRUCTURAS TRIFSICAS
8.27.1
8.27.2
8.27.3
8.27.4
8.27.13
8.27.14
8.27.15
8.27.16
8.27.9
Pza
Pza
Pza
Pza
6
6
1
2
m
und
Pza
8,008
64
28
Pza
Pza
Pza
33
33
2
Pza
7
7
CONDUCTOR
8.27.17
2
8
1
8.27.6
Pza
Pza
Pza
8.27.18
8.27.19
8.27.20
8.27.7
1
2
8.27.5
8.27.21
8.27.22
8.27.23
8.27.24
Pza
Pza
1
3
Pza
Pza
8
3
7
20%
3%
13%
Total
224,781.84
5,000.00
4,365.93
15,264.31
72,700.16
5,514.84
327,627.08
Total
224,781.84
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
345852.2994
material
costo
195,462.47
incremento
29319.3704
oferta
224781.84
it
6743.4552
iva
3811.51816
utilidad 18764.3971
78,783.45
19,695.86
98,479.31
590.88
2,560.46
16,544.52
MO
costo
incremento
oferta
it
iva
utilidad
345
69
414
12.42
8.97
47.61
ACTIVIDAD
UNEL LA QUEUA"
S
CBBA
PRECIO UNITARIO
(Bs) (M.O.)
TOTAL
(Bs)
PRECIO UNITARIO
(Bs) (MAT.)
PRECIO
TOTAL MAT
(Bs)
P. UNITARIO
UC M.O.
(Bs)
P. UNITARIO
UC MAT
(Bs)
6,000.00
6,000.00
3.59
5,239.12
285.12
1,995.84
321.85
315.48
2,523.84
356.12
321.08
4,495.12
16.34
228.72
362.44
16.36
321.08
8,027.00
16.34
408.43
362.44
16.36
304.00
608.00
1,948.53
3,897.06
343.16
1,950.82
733.28
3,666.40
2,261.42
11,307.09
827.75
2,264.08
733.28
10,265.92
2,025.00
28,350.00
827.75
2,027.38
158.40
52.11
0.18
264.35
178.81
215.02
430.05
631.79
1,263.57
242.73
632.53
307.13
2,457.02
1,531.08
12,248.66
346.70
1,532.88
439.25
439.25
1,881.69
1,881.69
495.84
1,883.90
52.76
316.56
226.96
1,361.76
59.56
227.23
149.32
895.92
567.26
3,403.55
168.56
567.93
355.29
355.29
1,360.93
1,360.93
401.06
1,362.53
382.99
765.98
859.47
1,718.94
432.33
860.48
0.21
0.79
3.08
24,664.64
5.70
45,680.42
3.48
5.71
32.34
2,069.50
7.14
456.90
36.50
7.15
23.92
669.76
7.14
199.90
27.00
7.15
154.40
5,095.20
154.09
5,084.87
174.29
154.27
73.76
2,434.08
88.77
2,929.34
83.26
88.87
221.24
442.48
356.54
713.07
249.74
356.96
237.60
1,663.20
174.84
1,223.91
1,090.23
7,631.59
197.37
1,091.51
1,758.03
1,758.03
12,558.66
12,558.66
1,984.52
12,573.44
4,471.82
8,943.65
37,465.37
74,930.75
5,047.93
37,509.47
268.21
529.69
529.69
2,830.35
2,830.35
597.93
2,833.69
54.53
163.58
759.77
2,279.30
61.55
760.66
19.50
156.02
153.53
1,228.26
22.01
153.71
44.05
132.14
187.90
563.69
49.72
188.12
182.85
1,279.95
609.50
4,266.50
206.41
610.22
98,479.31
224,781.85
0.30
0.70
99,759.26
229,048.35
98,479.31
224,781.85
87,240.19
98,479.31
224,517.57
0.0
98,479.31
19,695.86
5,000.00
4,365.93
72,700.16
15,264.31
2,954.38
2,560.46
70%
10,445.43
SERING
DIFERENCIA
PENDIENTE
Iscayachi
San lorenzo
72,820.70
151,961.22
1,200.00
3,800.00
1,046.63
3,319.30
3,184.01
10,077.87
17,456.41
55,243.75
756.60
2,394.74
96,464.34
226,796.88
Total
224,781.92
5,000.00
4,365.93
13,261.88
72,700.16
3,151.34
323,261.23 $US
$US/km
Iscayachi
San lorenzo
72,820.70
151,961.22
1,200.00
3,800.00
1,046.63
3,319.30
5,484.85
17,358.36
10,473.85
33,146.25
2,296.17
7,267.88
93,322.19
216,853.01
Total
224,781.92
5,000.00
4,365.93
22,843.21
43,620.10
9,564.05
310,175.20
15%
8.3%
65652.87098
20%
0.12
CON PROPUESTA
TARIJA
P. UNITARIO
MAT Y M.O. UC
(Bs)
PU UC
PRECIO TOTAL
MAT Y M.O.
(Bs)
PRECIO
UNITARIO
(Bs) (MAT.)
PRECIO
UNITARIO
(Bs) (M.O.)
6,000.00
3.59
368.06
321.85
2,252.96
356.12
2,848.99
378.80
5,303.22
378.80
9,470.03
2,860.85
19,875.19
10,838.25
13,705.52
25,512.01
45,557.15
664.51
735.27
787.15
787.15
242.35
268.16
272.92
272.92
60,077.79
2,293.99
4,587.98
258.40
3,091.83
15,459.14
623.29
2,855.13
39,971.84
623.29
178.81
58.83
134.64
875.25
1,750.51
182.77
1,879.58
15,036.64
261.06
2,379.74
2,379.74
373.36
286.78
1,720.71
736.48
4,418.90
1,763.59
1,763.59
1,292.81
2,585.63
1.00
8,277.74
21,257.83
8,484.05
12,438.58
601.31
1,716.87
4,969.85
3,055.53
44.85
126.92
301.99
325.54
77,326.10
9.19
73,576.36
2.62
43.65
2,793.56
27.49
34.15
956.18
20.33
16,522.92
500.69
649.21
328.56
10,842.47
172.13
5,680.45
131.24
606.70
1,213.40
5,837.24
1,589.15
188.05
268.21
1,877.47
9,022.16
553.76
1,994.13
201.96
1,288.88
9,031.88
43,402.62
14,557.96
14,557.96
70,033.47
34,056.46
1,494.33
42,557.40
85,114.80
62.70
148.62
3,801.05
3,431.62
3,431.62
822.21
2,466.64
11,866.18
1,963.58
450.24
46.35
175.73
1,405.82
713.52
816.62
5,716.37
498.00
667.88
1,686.00
16.58
237.84
6,762.93
3,432.53
27,499.54
37.44
323,261.09
323,261.16
6.96
-0.07
328,977.46
328,977.46
477,864.33
122,473.49 176368.24
396,713.39
46,445.56
1.5
298,841.73
22.72%
31,812.03
448,920.00
303,947.08
144,972.92
64,500.00
303,947.08
1.39
1.36
30,135.72
4.81
0.08
0.00
-2,002.43
-2,363.50
-4,365.85
0.08
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Lenar
Luis
Ramiro
Fernando
Honorarios
8,400.00
4,000.00
933.33
2,333.33
15,666.67
TOTAL
(Bs)
6,000.00
5,239.12
1,696.46
2,145.26
3,820.85
6,822.95
516.80
3,116.44
8,726.03
44.30
365.54
2,088.47
373.36
269.08
761.53
301.99
651.09
20,964.94
1,759.08
569.30
4,330.92
2,068.97
376.11
1,413.72
1,040.33
1,494.33
7,602.10
7.96
4.68
incremento M.O. COCHABAMBA
1.20
incremento M.O. TARIJA
1.70
450.24
139.04
132.61
112.32
Aliment
Hospedaje
2,520.00
2,520.00
Pasaje
250.00
250.00
11,170.00
4,000.00
933.33
2,333.33
18,436.67
RESUMEN DE ACTIVIDADES
DESCRIPCIN POR TEMS
UNIDAD
TRANSPORTE
TRANSPORTE DE MATERIALES
glb
REPLANTEO
REPLANTEO PROYECTO B.T.
EXCAVACIN
EXCAVACIN DE HOYOS PARA POSTES
EXCAVACIN DE HOYOS PARA ANCLAS
EXCAVACIN DE HOYOS PARA POSTES CON DINAMITA
EXCAVACIN DE HOYOS PARA ANCLAS CON DINAMITA
Pza
Pza
Pza
Pza
POSTES
ERECCIN DE POSTE DE HORMIGN ARMADO 8.5 m
ERECCIN DE POSTE DE HORMIGN ARMADO 11 m
ERECCIN DE POSTE DE HORMIGN ARMADO 12 m
RELLENADO Y COMPACTADO DE POSTE DE HORMIGON ARMADO
Pza
Pza
Pza
m3
ESTRUCTURAS TRIFSICAS
ESTRUCTURA TRIFASICA DE PASO SIMPLE 24,9 kV 0-5, VC1
ESTRUCTURA TRIFASICA EN BANDERA DE PASO SIMPLE 24,9 kV 0-5, VC-1B
ESTRUCTURA TRIFASICA DE DOBLE PASO 24,9 kV 5-30, VC2
ESTRUCTURA TRIFASICA FIN DE LINEA, VC7
ESTRUCTURA TRIFASICA DOBLE TENSION, VC8
ESTRUCTURA MONOFASICA FIN DE LINEA 14,4 kV, VA5
ESTRUCTURA MONOFASICA DOBLE TENSION 14,4 kV, VA6
Pza
Pza
Pza
Pza
Pza
Pza
Pza
CONDUCTOR
TENDIDO DEL CABLE DE ALIMINIO ACSR 2 AWG
FINALIZADO DE CONDUCTOR POR FASE ACSR 2 AWG
PUENTEADO DE CONDUTOR POR FASE
m
und
Pza
RIENDAS Y ANCLAS
INSTALACION DE RIENDA SIMPLE, E1-1
INSTALACION DE ANCLA PLATO ESPANDIDO
INSTALACION DE RIENDA AEREA PARA TRES POSTES (TG-56)
Pza
Pza
Pza
Pza
Pza
SUBESTACIONES Y TRANSFORMADORES
MONTAJE DE SUBESTACION MONOFASICA ADOSADO A POSTE, VG-107, CON TRANSFORMADOR
MONTAJE DE SUBESTACION TRIFASICA EN ESTRUCTURA H, VGH-25, CON TRANSFORMADOR
Pza
Pza
MISCELANEOS
MONTAJE SECCIONADOR FUSIBLE TRIFASICO MAS PARARRAYOS, VM3-3
Pza
Pza
Pza
Pza
72,820.70
1,200.00
1,046.63
3,184.01
17,456.41
756.60
96,464.34
95,741.62
72,820.70
1,200.00
1,046.63
5,484.85
10,473.85
2,296.17
93,322.19
18,914.91
4,728.73
23,643.64
141.86
614.73
R ACTIVIDAD
NEL LA QUEUA-ISCAYACHI"
DES
CBBA
CANTIDAD
PRECIO UNITARIO
(Bs) (M.O.)
TARIJA
TOTAL
(Bs)
PRECIO UNITARIO
(Bs) (MAT.)
1,440.00
1,440.00
350
3.59
1,255.95
5
6
285.12
PRECIO UNITARIO
(Bs) (M.O.)
TOTAL
(Bs)
1,440.00
1,440.00
0.19
3.59
1,255.95
1,425.60
0.00
242.35
1,211.76
315.48
1,892.88
0.00
268.16
1,608.95
321.08
0.00
16.34
272.92
0.00
321.08
0.00
16.34
272.92
0.00
1
4
0
0.24
304.00
304.00
1,948.53
258.40
258.40
733.28
2,933.12
2,261.42
623.29
2,493.15
733.28
0.00
2,025.00
623.29
0.00
158.40
37.22
0.00
134.64
31.64
1
0
1
4
0
0
0
215.02
215.02
631.79
182.77
182.77
382.99
0.00
859.47
325.54
0.00
355.29
355.29
1,360.93
301.99
301.99
307.13
1,228.51
1,531.08
261.06
1,044.24
439.25
0.00
1,881.69
373.36
0.00
1,470
16
8
52.76
0.00
226.96
44.85
0.00
149.32
0.00
567.26
126.92
0.00
3.08
4,527.60
5.70
2.62
3,848.46
32.34
517.38
7.14
27.49
439.77
23.92
191.36
7.14
20.33
162.66
6
6
0
154.40
926.40
154.09
131.24
787.44
73.76
442.56
88.77
62.70
376.18
221.24
0.00
356.54
188.05
0.00
3
3
237.60
712.80
0.00
201.96
605.88
174.84
524.53
1,090.23
148.62
445.85
0
1
1,758.03
0.00
12,558.66
1,494.33
0.00
4,471.82
4,471.82
37,465.37
3,801.05
3,801.05
529.69
0.00
2,830.35
450.24
0.00
3
4
0
54.53
163.58
759.77
46.35
139.04
19.50
78.01
153.53
16.58
66.31
44.05
0.00
187.90
37.44
0.00
23,643.64
20,501.49
0.0
20%
3%
13%
23,501.78
72,820.70
1,200.00
1,046.63
3,184.01
17,456.41
756.60
96,464.34
23,643.64
4,728.73
141.86
614.73
1,200.00
1,046.63
17,456.41
3,184.01
13859.82 $US
39599.48 $US/km
95,741.62
72,820.70
1,200.00
1,046.63
5,484.85
10,473.85
2,296.17
93,322.19
1496.26
13369.94121
748.13
70%
20,501.49
14,351.04
430.53
1,865.64
1,200.00
1,046.63
10,473.85
5,484.85
CON PROPUESTA
2.34
2
7.96
incremento M.O. COCHABAMBA
incremento M.O. TARIJA
4.68
1.20
1.70
RESUMEN DE ACTIVIDADES
DESCRIPCIN POR TEMS
UNIDAD
TRANSPORTE
TRANSPORTE DE MATERIALES
glb
REPLANTEO
REPLANTEO PROYECTO B.T.
EXCAVACIN
EXCAVACIN DE HOYOS PARA POSTES
EXCAVACIN DE HOYOS PARA ANCLAS
EXCAVACIN DE HOYOS PARA POSTES CON DINAMITA
EXCAVACIN DE HOYOS PARA ANCLAS CON DINAMITA
Pza
Pza
Pza
Pza
POSTES
ERECCIN DE POSTE DE HORMIGN ARMADO 8.5 m
ERECCIN DE POSTE DE HORMIGN ARMADO 11 m
ERECCIN DE POSTE DE HORMIGN ARMADO 12 m
RELLENADO Y COMPACTADO DE POSTE DE HORMIGON ARMADO
Pza
Pza
Pza
m3
ESTRUCTURAS TRIFSICAS
ESTRUCTURA TRIFASICA DE PASO SIMPLE 24,9 kV 0-5, VC1
ESTRUCTURA TRIFASICA EN BANDERA DE PASO SIMPLE 24,9 kV 0-5, VC-1B
ESTRUCTURA TRIFASICA DE DOBLE PASO 24,9 kV 5-30, VC2
ESTRUCTURA TRIFASICA FIN DE LINEA, VC7
ESTRUCTURA TRIFASICA DOBLE TENSION, VC8
ESTRUCTURA MONOFASICA FIN DE LINEA 14,4 kV, VA5
ESTRUCTURA MONOFASICA DOBLE TENSION 14,4 kV, VA6
Pza
Pza
Pza
Pza
Pza
Pza
Pza
CONDUCTOR
TENDIDO DEL CABLE DE ALIMINIO ACSR 2 AWG
FINALIZADO DE CONDUCTOR POR FASE ACSR 2 AWG
PUENTEADO DE CONDUTOR POR FASE
m
und
Pza
RIENDAS Y ANCLAS
INSTALACION DE RIENDA SIMPLE, E1-1
INSTALACION DE ANCLA PLATO ESPANDIDO
INSTALACION DE RIENDA AEREA PARA TRES POSTES (TG-56)
Pza
Pza
Pza
Pza
Pza
SUBESTACIONES Y TRANSFORMADORES
MONTAJE DE SUBESTACION MONOFASICA ADOSADO A POSTE, VG-107, CON TRANSFORMADOR
MONTAJE DE SUBESTACION TRIFASICA EN ESTRUCTURA H, VGH-25, CON TRANSFORMADOR
Pza
Pza
MISCELANEOS
MONTAJE SECCIONADOR FUSIBLE TRIFASICO MAS PARARRAYOS, VM3-3
Pza
Pza
Pza
Pza
151,961.22
3,800.00
3,319.30
10,077.87
55,243.75
2,394.74
226,796.88
224,702.53
151,961.22
3,800.00
3,319.30
17,358.36
33,146.25
7,267.88
216,853.01
59,868.53
14,967.13
74,835.66
449.01
1,945.73
R ACTIVIDAD
L LA QUEUA-SAN LORENZO"
DES
CBBA
CANTIDAD
PRECIO UNITARIO
(Bs) (M.O.)
TARIJA
TOTAL
(Bs)
PRECIO UNITARIO
(Bs) (MAT.)
4,560.00
4,560.00
1,110
3.59
3,983.16
2
2
14
25
285.12
PRECIO UNITARIO
(Bs) (M.O.)
TOTAL
(Bs)
4,560.00
4,560.00
0.18
3.59
3,983.16
570.24
0.00
242.35
484.70
315.48
630.96
0.00
268.16
536.32
321.08
4,495.12
16.34
272.92
3,820.85
321.08
8,027.00
16.34
272.92
6,822.95
1
1
14
0.09
304.00
304.00
1,948.53
258.40
258.40
733.28
733.28
2,261.42
623.29
623.29
733.28
10,265.92
2,025.00
623.29
8,726.03
158.40
14.89
0.00
134.64
12.66
1
2
0
4
1
6
6
215.02
215.02
631.79
182.77
182.77
382.99
765.98
859.47
325.54
651.09
355.29
0.00
1,360.93
301.99
0.00
307.13
1,228.51
1,531.08
261.06
1,044.24
439.25
439.25
1,881.69
373.36
373.36
6,538
48
20
52.76
316.56
226.96
44.85
269.08
149.32
895.92
567.26
126.92
761.53
3.08
20,137.04
5.70
2.62
17,116.48
32.34
1,552.13
7.14
27.49
1,319.31
23.92
478.40
7.14
20.33
406.64
27
27
2
154.40
4,168.80
154.09
131.24
3,543.48
73.76
1,991.52
88.77
62.70
1,692.79
221.24
442.48
356.54
188.05
376.11
4
4
237.60
950.40
0.00
201.96
807.84
174.84
699.38
1,090.23
148.62
594.47
1
1
1,758.03
1,758.03
12,558.66
1,494.33
1,494.33
4,471.82
4,471.82
37,465.37
3,801.05
3,801.05
529.69
529.69
2,830.35
450.24
450.24
0
4
3
54.53
0.00
759.77
46.35
0.00
19.50
78.01
153.53
16.58
66.31
44.05
132.14
187.90
37.44
112.32
74,835.66
64,891.79
0
20%
3%
13%
74,386.65
151,961.22
3,800.00
3,319.30
10,077.87
55,243.75
2,394.74
226,796.88
74,835.66
14,967.13
449.01
1,945.73
3,800.00
3,319.30
55,243.75
10,077.87
32585.76 $US
29356.54 $US/km
224,702.53
151,961.22
3,800.00
3,319.30
17,358.36
33,146.25
7,267.88
216,853.01
4735.18
31067.76623
2367.59
70%
64,891.79
45,424.25
1,362.73
5,905.15
3,800.00
3,319.30
33,146.25
17,358.36
CON PROPUESTA
2.34
2
7.96
incremento M.O. COCHABAMBA
incremento M.O. TARIJA
4.68
1.20
1.70