Mod Lltt Costa

39
ITEM 1 I 1 OCMD 1 1. 1 1 1 2. 0 OCOP1 1 2. 1 OCOP2 1 2. 2 1 3. 0 OCTP1 1 3. 1 1 4. 0 OCER1 1 4. 1 OCER2 1 4. 2 OCER3 1 4. 3 OCER4 1 4. 4 OCER5 1 4. 5 OCER6 1 4. 6 1 5. 0 OCRC1 1 5. 1 OCRC2 1 5. 2 OCRC3 1 5. 3 OCRC4 1 5. 4 OCRC5 1 5. 5 OCRC6 1 5. 6 OCRC7 1 5. 7

description

modulos de valorizacion de lineas

Transcript of Mod Lltt Costa

LT-060COU0XXD0C3500S

COSTO DE MODULOS ESTANDAR PARA LNEAS DE TRANSMISIN

:COELVISA:CODIGO:LT-060COU0XXD0C3500SNIVEL DE TENSIN:60 KV1,141,749.82POTENCIA MXIMA A TRANSMITIR:DENOMINACION DE LA LINEA:Instalacin Subterrnea - DOBLE TERNA COSTA URBANA DE 0 A 1000 MSNMTIPO DE ESTRUCTURA:Instalacin SubterrneaTIPO DE CONDUCTOR:Cable de Cobre XLPE 500 mm2TIPO DE CABLE DE GUARDA:SIN CABLE DE GUARDACONDICIONES AMBIENTALES:NORMALFECHA DE IMPRESIN28-Apr-2015LONGITUD DE LA LINEA DE TRANSMISIN:3 km
Marcos Contreras: OSIENRGMIN:Frmula diferente a otros formulariosAereas: CODIGOTENSION + CODIGO ZONASubterrnea: CODIGOTENSION + CODIGO TIPOTIPO DE CAMBIO (S/.POR US$)2.795

ITEMACTIVIDADUNIDADCANTIDADSUMINISTROS IMPORTADOSSUMINISTROSNACIONALES(M.N.)FLETE DE SUMINISTROSA OBRA(M.N.)OBRAS CIVILES Y MONTAJE ELECTROMECANICOTOTALGENERAL

(U$$)TOTAL CIFSIN ALUMINIO(M.E.)(US $)TOTALCIF ALUMINIO(M.E.)(U$$)TOTALARANCELES(M.N.)(U$$)TOTALS/ARANCELES(M.N.)(U$$)PRECIO CIF (M.E.)ARANCEL(M.N.)ADUANA(M.N.)OBRAS CIVILES(M.N.)MONTAJE ELECTROMECANICO(M.N.)SUB-TOTAL(M.N.)(US $)UNITARIOTOTALUNITARIOTOTALUNITARIOTOTALUNITARIOTOTALUNITARIOTOTAL1IOBRAS CIVILES1OCMD11.1Movilizacin y DesmovilizacinGlb14,000.004,000.004,000.004,000.004,000.00112.0Obras ProvisionalesOCOP112.1Instalacin de Campamentos y AlmacenesGlb13,000.003,000.003,000.003,000.003,000.00OCOP212.2Mantenimiento y Operacin de CampamentosGlb12,000.002,000.002,000.002,000.002,000.0013.0Trabajos PreliminaresOCTP113.1Replanteo Topogrfico de la Lneakm3.00477.941,433.831,433.831,433.831,433.8314.0Excavaciones y roturasOCER114.1Excavacin en terreno normalm3908120.79188,773.04188,773.04188,773.04188,773.04OCER214.2Excavacin en terreno normal para puesta a tierram3621.08129.15129.15129.15129.15OCER314.3Rotura de pistas de concreto (0,15 m)m2123014.0417,267.8917,267.8917,267.8917,267.89OCER414.4Rotura de pistas de asfalto (0,05 m)m221532.284,910.554,910.554,910.554,910.55OCER514.5Rotura de pista de asfalto (0,10 m)m23083.04935.34935.34935.34935.34OCER614.6Rotura de vereda de concreto (0,18 m)m2123015.2118,706.8818,706.8818,706.8818,706.8815.0Rellenos, compactaciones y reparacionesOCRC115.1Eliminacin de material excedentem340398.2133,171.7033,171.7033,171.7033,171.70OCRC215.2Eliminacin de desmonte de demolicinm38168.216,705.206,705.206,705.206,705.20OCRC315.3Relleno con tierra de excavacin escogida compactadom3252322.7157,302.1957,302.1957,302.1957,302.19OCRC415.4Relleno con tierra natural de excavacin compactadom3252314.1935,796.4035,796.4035,796.4035,796.40OCRC515.5Relleno con material propio para puesta a tierram3222.7141.7941.7941.7941.79OCRC615.6Relleno con material adecuado para puesta a tierram3429.83127.81127.81127.81127.81OCRC715.7Relleno de polvillo sin zarandearm3170925.7744,040.2944,040.2944,040.2944,040.29OCRC815.8Relleno de polvillo zarandeadom3195334.2966,977.7066,977.7066,977.7066,977.70OCRC915.9Reparacin de pistas de concreto 0,15 mm2123038.2347,024.3947,024.3947,024.3947,024.39OCRC1015.10Reparacin de pistas de asfalto 0,05 mm2215324.2952,283.7552,283.7552,283.7552,283.75OCRC1115.11Reparacin de pistas de asfalto 0,10 mm230836.1111,103.4011,103.4011,103.4011,103.40OCRC1215.12Reparacin de veredas de concreto 0,18 mm2123032.9440,516.0340,516.0340,516.0340,516.0316.0Encofrado, concreto y acero OCEC116.1Encofrado y desencofrado para cimentacionesm246619.078,880.348,880.348,880.348,880.34OCEC216.2Concreto fc = 100 kg/cm2 para solado de fundaciones (e = 0,05m)m252808.2943,781.1243,781.1243,781.1243,781.12OCEC316.1Concreto fc = 210 kg/cm2 para reparaciones (premezclado)m3348135.9347,313.4847,313.4847,313.4847,313.48OCEC416.2Acero de refuerzo fy = 4 200 kg/cm2 para reparacioneskg243642.1051,177.9951,177.9951,177.9951,177.99OCEC516.3Malla de Fe doble de 1/2" dim. cada 3 m en zanja de cablekg107001.8119,329.3819,329.3819,329.3819,329.38OCEC616.4Malla de Fe simple de 1/2" dim. cada 3 m en zanja de cablekg29001.815,238.805,238.805,238.805,238.80OCEC716.5Losetn de concreto de f'c = 210 kg/cm2 de 1,00 x 0,50 x 0,05 mUND60009.0454,237.1254,237.1254,237.1254,237.12OCEC816.6Ductos de concreto de una va de 6" de dimetroUND126012.6515,943.5215,943.5215,943.5215,943.5211SUB-TOTAL OBRAS CIVILES0.00882,149.08882,149.081IIOBRAS ELECTROMECANICAS11.0ESTRUCTURAS METALICAS12.0CADENA DE AISLADORES Y CABEZAS TERMINALES0.000.00CTCU06012.2Cabeza terminal tipo exterior para cable subterrneo unipolar XLPE Cobre 60 kVUND126,248.5974,983.020.002,811.860.000.0015.71188.562,282.2527,387.0027,387.00105,370.4474,983.020.002,811.8627,575.5613.0ACCESORIOS DE AISLADORES Y CABEZAS TERMINALES0.000.000.00CAMAGN13.1Conectores amagnticos para cables subterrneosUND6080.004,800.000.00180.000.000.000.052.898.71522.60522.605,505.494,800.000.00180.00525.4914.0CABLE SUBTERRANEO0.000.000.00C33-50014.1CONDUCTOR CU XLPE 500 mm2 - 60 KVkm1882,642.671,487,568.120.0055,783.800.000.00409.167,364.946,267.6030,084.4830,084.481,580,801.341,487,568.120.0055,783.8037,449.42JE-XLPE-060-50014.2Empalme unipolar cable XLPE 500 mm2, 60 kVJgo182,847.5051,255.000.001,665.790.000.001.4726.525,012.8790,231.6690,231.66143,178.960.0051,255.001,665.7990,258.1814.0SISTEMA PUESTA A TIERRA0.000.000.00PT-CD14.1Conductor desnudo de puesta a tierra de 70 mm2 Cu m40.006.83273.200.0010.250.000.000.031.195.15206.20206.20490.84273.200.0010.25207.39PT-CU14.2Cable de conexin unipolar y de continuidad de tierra de 120 mm2 Cum750.0016.5012,375.000.00464.060.000.000.0539.185.654,235.634,235.6317,113.8712,375.000.00464.064,274.81PT-ET14.3Electrodo copperweld de 5/8" x 2.4 m de puesta a tierra + accesoriosGlobal4.0018.2172.840.002.730.000.000.341.3595.69382.76382.76459.6872.840.002.73384.11PT-CAT114.4Caja tripolar de conexin directa a tierra de pantalla, uso exteriorUND2.0011,072.4022,144.800.00664.340.000.002.414.8134.0068.0068.0022,881.9522,144.800.00664.3472.81PT-CAT214.5Caja tripolar de conexin a tierra de pantalla, con limitador de tensin(SVL) de uso exteriorUND2.0012,653.3825,306.750.00759.200.000.002.414.8134.0068.0068.0026,138.7625,306.750.00759.2072.81PT-MR14.6Medicin de resistividad y resistencia de puesta a tierraUND4.000.000.000.000.000.000.000.000.0024.1096.4096.4096.400.000.000.0096.40PT-XBOND14.7Caja de Puesta a Tierra Cross Bonding con SVL 1 kVUND6.004,000.0024,000.000.00720.004.8128.86108.41650.46650.4625,399.3224,000.000.00720.00679.32INSLCOLT_SUB3KM-CO16.0Inspeccin de la Linea ConstruidaGbl10.000.000.000.000.000.000.000.000.000.003,820.533,820.533,820.533,820.530.000.000.003,820.53PPSLTM000117.0Pruebas y Puestas en ServiciosGbl10.000.000.000.000.000.000.000.000.000.003,072.363,072.363,072.363,072.360.000.000.003,072.36INGDETLT_3KM-CO-GS+EIA18.0IngenieriaGbl10.000.000.000.000.000.000.000.000.000.0023,131.2523,131.2523,131.2523,131.250.000.000.0023,131.251SUB TOTAL DE OBRAS ELECTROMECANICAS1,957,461.201,651,523.7351,255.0063,062.04191,620.431IIITOTAL COSTO I + II1,702,778.730.0063,062.040.007,663.10882,149.08183,957.331,066,106.412,839,610.281,651,523.7351,255.0063,062.041,073,769.51GGLT1IVGASTOS GENERALES DEL CONTRATISTA106,610.64106,610.64UTLT1UTILIDADES DEL CONTRATISTA106,610.64106,610.641TOTAL GENERAL3,052,831.561,651,523.7351,255.0063,062.041,286,990.7911111VALORIZACION DE LA LINEA DE TRANSMISIN SECUNDARIA11U.S. DLAR11TOTAL M.E.:1,702,778.7311TOTAL M.N.:1,722,470.741% (1)1COSTO DE EJECUCIN DE OBRA:3,052,831.560.8911INGIENERIAY SUPERVISION:228,962.370.8911GASTOS FINANCIEROS:107,935.110.03111GASTOS DE ADMINISTRACIN:35,520.430.0111TOTAL SIN I.G.V.:3,425,249.471.0011COSTO POR KILOMETRO SIN I.G.V.:1,141,749.8211I.G.V.:18%11TOTAL CON I.G.V.:4,041,794.3711COSTO POR KILOMETRO CON I.G.V.:1,347,264.791

LT-220COR0TAD0C1600A11COSTO DE MODULOS ESTANDAR PARA LNEAS DE TRANSMISIN11:EDECAETE1:1CDIGO:LT-220COR0TAD0C1600A1NIVEL DE TENSIN:220 KV1POTENCIA MXIMA A TRANSMITIR:195,926.111DENOMINACION DE LA LINEA:Torres de Acero - DOBLE TERNA COSTA RURAL DE 0 A 1000 MSNM1TIPO DE ESTRUCTURA:Torres de Acero1TIPO DE CONDUCTOR:AAAC 600 mm21TIPO DE CABLE DE GUARDA:No Tiene1CONDICIONES AMBIENTALES:POLUCION ALTAFECHA DE IMPRESIN28-Apr-20151LONGITUD DE LA LINEA DE TRANSMISIN:100 kmTIPO DE CAMBIO (S/.POR US$)2.795111ITEMACTIVIDADUNIDADCANTIDADSUMINISTROS IMPORTADOSSUMINISTROSNACIONALES(M.N.)FLETE DE SUMINISTROSA OBRA(M.N.)OBRAS CIVILES Y MONTAJE ELECTROMECANICOTOTALGENERAL

(U$$)TOTAL CIFSIN ALUMINIO(M.E.)(US $)TOTALCIF ALUMINIO(M.E.)(U$$)TOTALARANCELES(M.N.)(U$$)TOTALS/ARANCELES(M.N.)(U$$)1PRECIO CIF (M.E.)ARANCEL(M.N.)ADUANA(M.N.)OBRAS CIVILES(M.N.)MONTAJE ELECTROMECANICO(M.N.)SUB-TOTAL(M.N.)(US $)1UNITARIOTOTALUNITARIOTOTALUNITARIOTOTALUNITARIOTOTALUNITARIOTOTAL1IOBRAS CIVILES1OCMD11.1Movilizacin y DesmovilizacinGlb1.0015,000.0015,000.0015,000.0015,000.0015,000.00112.0Obras ProvisionalesOCOP112.1Instalacin de Campamentos y AlmacenesGlb1.0060,000.0060,000.0060,000.0060,000.0060,000.00OCOP212.2Mantenimiento y Operacin de CampamentosGlb1.0055,000.0055,000.0055,000.0055,000.0055,000.00113.0Trabajos PreliminaresOCTP113.1Replanteo Topogrfico de la Lneakm100.00215.6021,560.0021,560.0021,560.0021,560.00OCTP213.2Estudio GeotcnicoGlb1.0020,000.0020,000.0020,000.0020,000.0020,000.00OCTP313.3Limpieza de Faja de ServidumbreHa37.501,516.4456,866.5056,866.5056,866.5056,866.50114.0Caminos de AccesoOCCA114.1Camino de Acceso en Terreno Planokm15.002,818.3842,275.7042,275.7042,275.7042,275.70OCCA214.2Camino de Acceso en Terreno Onduladokm7.004,202.2229,415.5429,415.5429,415.5429,415.54OCCA314.3Camino de Acceso en Terreno Accidentado Normalkm5.006,684.3733,421.8533,421.8533,421.8533,421.85OCCA414.4Camino de Acceso en Terreno Accidentado Rocosokm3.0011,984.0035,952.0035,952.0035,952.0035,952.0015.0Cimentacin de las EstructutasOCCE115.1Excavacin en Suelo Normalm317888.7630.26541,313.93541,313.93541,313.93541,313.93OCCE215.2Excavacin en Rocam33156.84135.37427,341.45427,341.45427,341.45427,341.45OCCE315.3Relleno compactado con material propio m319129.0623.45448,576.42448,576.42448,576.42448,576.42OCCE415.4Eliminacin de material excedente ( 5 km )m35052.4921.95110,902.24110,902.24110,902.24110,902.24OCCE515.5Encofrado y Desencofradom23225.6024.9580,478.7280,478.7280,478.7280,478.72OCCE615.6Concreto f'c = 210 kg/cm para cimentacionesm31948.80141.99276,710.12276,710.12276,710.12276,710.12OCCE715.7Acero de Refuerzo fy = 4 200 kg/cm para cimentacioneskg175392.002.20385,862.41385,862.41385,862.4111SUB-TOTAL OBRAS CIVILES2640676.872,640,676.872254814.461IIOBRAS ELECTROMECANICAS11.0ESTRUCTURAS METALICAS11.1SUSPENSINTA220COR0D0C1600S-61Torre de suspensin tipo SC2 (5)Tipo SC2-6UND012,503.690.000.000.000.000.00273.940.003,961.740.000.000.000.000.000.000.00TA220COR0D0C1600S-31Torre de suspensin tipo SC2 (5)Tipo SC2-3UND3014,306.02429,180.620.0011,802.470.000.00313.439,402.904,532.80135,983.93135,983.93586,369.92429,180.620.0011,802.47145,386.83TA220COR0D0C1600S01Torre de suspensin tipo SC2 (5)Tipo SC20UND7616,092.261,223,011.900.0033,632.830.000.00352.5626,794.915,098.76387,505.77387,505.771,670,945.401,223,011.900.0033,632.83414,300.68TA220COR0D0C1600S+31Torre de suspensin tipo SC2 (5)Tipo SC2+3UND8417,862.411,500,442.490.0041,262.170.000.00391.3532,873.125,659.62475,408.40475,408.402,049,986.171,500,442.490.0041,262.17508,281.52TA220COR0D0C1600S+61Torre de suspensin tipo SC2 (5)Tipo SC2+6UND1019,632.56196,325.590.005,398.950.000.00430.134,301.296,220.4962,204.8762,204.87268,230.71196,325.590.005,398.9566,506.1611.2NGULO MENOR0.000.000.000.00TA220COR0D0C1600A-31Torre de ngulo menor tipo AC2 (30)Tipo AC2-3UND822,009.68176,077.410.004,842.130.000.00482.213,857.676,973.6755,789.3355,789.33240,566.54176,077.410.004,842.1359,647.00TA220COR0D0C1600A01Torre de ngulo menor tipo AC2 (30)Tipo AC20UND1524,428.05366,420.800.0010,076.570.000.00535.198,027.897,739.92116,098.77116,098.77500,624.04366,420.800.0010,076.57124,126.66TA220COR0D0C1600A+31Torre de ngulo menor tipo AC2 (30)Tipo AC2+3UND326,846.4380,539.290.002,214.830.000.00588.181,764.538,506.1725,518.5125,518.51110,037.1680,539.290.002,214.8327,283.0411.3NGULO MAYOR0.000.000.000.00TA220COR0D0C1600B-31Torre de ngulo mayor tipo BC2 (65)Tipo BC2-3UND729,701.87207,913.120.005,717.610.000.00650.744,555.169,410.9065,876.3365,876.33284,062.22207,913.120.005,717.6170,431.49TA220COR0D0C1600B01Torre de ngulo mayor tipo BC2 (65)Tipo BC20UND733,075.58231,529.090.006,367.050.000.00724.655,072.5610,479.8573,358.9473,358.94316,327.64231,529.090.006,367.0578,431.50TA220COR0D0C1600B+31Torre de ngulo mayor tipo BC2 (65)Tipo BC2+3UND437,044.65148,178.620.004,074.910.000.00811.613,246.4411,737.4346,949.7246,949.72202,449.69148,178.620.004,074.9150,196.1611.4RETENCIN INTERMEDIA Y TERMINAL0.000.000.000.00TA220COR0D0C1600R-31Torre de anclaje, retencin intermedia y terminal (15) Tipo RC2-3UND338,243.08114,729.250.003,155.050.000.00837.872,513.6012,117.1536,351.4436,351.44156,749.34114,729.250.003,155.0538,865.04TA220COR0D0C1600R01Torre de anclaje, retencin intermedia y terminal (15) Tipo RC20UND342,634.43127,903.280.003,517.340.000.00934.082,802.2313,508.5340,525.5840,525.58174,748.43127,903.280.003,517.3443,327.80TA220COR0D0C1600R+31Torre de anclaje, retencin intermedia y terminal (15) Tipo RC2+3UND247,025.7794,051.550.002,586.420.000.001,030.292,060.5714,899.9029,799.8129,799.81128,498.3494,051.550.002,586.4231,860.3811.5PARRILLAS Y STUBS0.000.000.000.00PSA-TA1Parrillas:Para suspensin y anclajeTN183.01,650.77302,118.630.008,308.260.000.0048.108,803.661,885.93345,157.29345,157.29664,387.84302,118.630.008,308.26353,960.95SSU2201Stubs:Para suspensin 220KVUND28053.9715,111.600.00415.570.000.009.622,693.76188.5952,805.9752,805.9771,026.9015,111.600.00415.5755,499.74SAN2201Stubs:Para anclaje 220KVUND73107.947,879.620.00216.690.000.0012.03877.88282.8920,650.9120,650.9129,625.097,879.620.00216.6921,528.7912.0AISLADORES0.000.000.000.00AP220SU00-12012.1Aisladores polimricos de silicona en suspensin ms accesorios 220 kV, 120 kNJgo1200171.33205,596.000.007,709.850.000.000.38450.2450.4760,564.0060,564.00274,320.09205,596.000.007,709.8561,014.24AP220AN00-16012.3Aisladores polimricos de silicona en anclaje ms accesorios 220 kV, 160 kNJgo624302.11188,514.020.007,069.280.000.000.38234.1350.4731,493.2831,493.28227,310.70188,514.020.007,069.2831,727.41AP220RH00-12012.4Aislador rgido horizontal polimrico para suspensin ms accesorios 220 kV, 120 kNJgo541,331.4571,898.300.002,696.190.000.001.2064.9460.573,270.783,270.7877,930.2171,898.300.002,696.193,335.7213.0CONDUCTOR ACTIVO, CABLE DE GUARDA0.000.000.00C1-60013.1CONDUCTOR AAAC 600 mm2km6305,520.933,478,184.610.00113,041.000.000.0080.6750,821.173,509.29589,560.72589,560.724,231,607.500.003,478,184.61113,041.00640,381.89FOOPGW2413.2Cable OPGW 24 hiloskm03,388.130.000.000.000.000.0028.640.002,367.260.000.000.000.000.000.000.0014.0ACCESORIOS DEL CONDUCTOR ACTIVO0.000.000.00VA1-600C114.1Varillas de Armar conductor AAAC 600 mm2UND1,254.0099.19124,385.760.004,042.540.000.000.29364.948.7110,922.3410,922.34139,715.585,255.76119,130.004,042.5411,287.28JE1-600C114.2Juntas de empalme conductor AAAC 600 mm2UND172.00113.2019,469.750.00632.770.000.000.0711.8318.503,182.003,182.0023,296.3519,469.750.00632.773,193.83MA1-600C114.3Manguitos de Reparacin conductor AAAC 600 mm2UND86.00119.0510,238.550.00332.750.000.000.075.9213.521,162.721,162.7211,739.9410,238.550.00332.751,168.64AM1-600C114.4Amortiguador conductor AAAC 600 mm2UND3,024.0071.01214,744.0212,884.6410,200.340.000.000.32981.8814.3543,394.4043,394.40282,205.28214,744.020.0023,084.9844,376.2815.0ACCESORIOS DEL CABLE DE GUARDA AoGo0.000.000.000.0016.0PUESTA A TIERRA0.000.00PT-MR16.1Medicin de resistividad y resistencia de puesta a tierraUND2520.000.000.000.000.000.000.000.0024.106,073.206,073.206,073.200.000.000.006,073.20PT-CO150N16.2Conductor de copperweld 150 mm2, en terreno normalkm16.388,332.31136,483.290.005,118.120.000.0058.64960.485,144.0584,259.5484,259.54226,821.44136,483.290.005,118.1285,220.02PT-CO150R16.3Conductor de copperweld 150 mm2, en terreno rocosokm11.348,332.3194,488.430.003,543.320.000.0058.64664.956,640.2375,300.2175,300.21173,996.9194,488.430.003,543.3275,965.16PT-JC16.4Jabalinas copperweld y conectoresUND25218.214,588.920.00172.080.000.000.3484.8536.869,288.729,288.7214,134.584,588.920.00172.089,373.57PT-PT16.5Pozo a tierra sal - bentonitaUND260.000.000.000.0070.001,820.000.195.00261.226,791.726,791.728,616.720.000.000.008,616.72INSLCOLT_100KM-CO18.0Inspeccin de la Linea ConstruidaGbl10.000.000.000.007,259.017,259.017,259.017,259.010.000.000.007,259.01PPSLTM000119.0Pruebas y Puestas en ServiciosGbl10.000.000.000.003,072.363,072.363,072.363,072.360.000.000.003,072.36INGDETLT_100KM-CO-GS+EIA110.0IngenieriaGbl10.000.000.000.00111,779.28111,779.28111,779.28111,779.280.000.000.00111,779.281SUB TOTAL DE OBRAS ELECTROMECANICAS13,274,514.586,172,689.903,597,314.61311,031.733,193,478.341IIITOTAL COSTO I + II9,770,004.5212,884.64298,147.091,820.00174,298.482,640,676.873,017,359.865,658,036.7315,915,191.466,172,689.903,597,314.61311,031.735,448,292.80GGLT1IVGASTOS GENERALES DEL CONTRATISTA565,803.67565,803.67UTLT1UTILIDADES DEL CONTRATISTA565,803.67565,803.671TOTAL GENERAL17,046,798.806,172,689.903,597,314.61311,031.736,579,900.1511111VALORIZACION DE LA LINEA DE TRANSMISIN SECUNDARIA11U.S. DLAR197700.045152642634781.84610572731TOTAL M.E.:9,770,004.5211TOTAL M.N.:9,822,606.381% (1)1COSTO DE EJECUCIN DE OBRA:17,046,798.800.87220COR11SUPERVISION:1,278,509.910.0711GASTOS FINANCIEROS:641,958.590.0311SERVIDUMBRE:427,000.000.0211GASTOS DE ADMINISTRACIN:198,343.590.0111TOTAL SIN I.G.V.:19,592,610.891.0011COSTO POR KILOMETRO SIN I.G.V.:195,926.1111I.G.V.:18%11TOTAL CON I.G.V.:23,119,280.8611COSTO POR KILOMETRO CON I.G.V.:231,192.811