Professional Documents
Culture Documents
Costos General de Proyecto San Miguel
Costos General de Proyecto San Miguel
Gastos generales
Supervisión y
Liquidación
COSTO TOTAL A
PRECIO DE
MERCADO
23,400.00
288.00
400.00
400.00
57,840.00 120
1,440.00 150
1,800.00 80
960.00 130
1,560.00 480
12,000.00
56,000.00
7,500.00
210.00
300.00
7,000.00
2,000.00
2,500.00
1,440.00
24,000.00 800
2,600.00 130
5,000.00 270
1,800.00 120 #REF!
2,400.00 90
13,200.00 1410
500.00
3,500.00
1,000.00
450.00
1,200.00
800.00
2,040.00
400.00
750.00
750.00
450.00
100.00
1,500.00
800.00
800.00
280.00
5,160.00
1,560.00
360.00
60.00
800.00
960.00
4,200.00
1,800.00
6,000.00
1,440.00
300.00
1,170.00
265,168.00 289,168.00 100
1.2 S/. 2,409,733.33
S/. 347,001.60
S/. 3,470.02
S/. 347,001.60
1,20% 1 S/. 33,386.10 S/. 33,386.10
S/. 3,470.02
1,80% 1 S/. 50,078.45 S/. 50,078.45
S/. 345,888.00
CAMARA DOMO PTZ IP e instalación UNID. 10 S/. 4,450.00 S/. 44,500.00
MONITORES DE VIDEO 55” UNID. 4 S/. 2,600.00 S/. 10,400.00
CABLE DE FIBRA OPTICA DE 12 O 24 HILOS AEREO MTS. 12000 S/. 5.00 S/. 60,000.00
CPUS DE VIDEO CON PROCESADOR COREI7 UNID. 4 S/. 2,500.00 S/. 10,000.00
Cable HDMI Alta Definición 5 METROS UNID. 4 S/. 35.00 S/. 140.00
GRABADOR EN RED PROFESIONALNVR 32CH | Hasta 12MP | TASA Bits S/. 5,200.00 S/. 5,200.00
384Mbps | 2 HDMI/VGA | 8 HDD | P2P | IVS UNID. 1
DISCOS DUROS SATA 16TB - ESPECIAL PARA DVR/NVR UNID. 1 S/. 3,000.00 S/. 3,000.00
SWITCH 10,100, 1000 GB. 24 PUERTOS UNID. 1 S/. 1,800.00 S/. 1,800.00
Switch 10/100/1000 5 PUERTOS UNID. 10 S/. 120.00 S/. 1,200.00
ALARMA COMUNITARIA CON GSM UNID. 10 S/. 1,280.00 S/. 12,800.00
SIRENA DOBLE TONO 30W. UNID. 10 S/. 120.00 S/. 1,200.00
MEGAFONO DE 80W. UNID. 10 S/. 250.00 S/. 2,500.00
BATERIA 12V. 7A. UNID. 10 S/. 120.00 S/. 1,200.00
PULSADOR DE 500 M UNID. 10 S/. 50.00 S/. 500.00
MEDIA CONVERTER MONO MODO GIGABIT 1000BASE-FX 15KM / UNID. 20 S/. 450.00 S/. 9,000.00
CONECTOR SC
SOPORTE DE MONTAJE PASTORAL A CAMARA GALVANIZADO UNID. 10 S/. 25.00 S/. 250.00
PIGTAIL MONOMODO SC UNID. 50 S/. 20.00 S/. 1,000.00
PACHCORD DE FIBRA ÓPTICA SC/PC-SC/PC UNID. 30 S/. 20.00 S/. 600.00
ROSETA DE FIBRA OPTICA UNID. 10 S/. 80.00 S/. 800.00
CAJA DE DISTRIBUCIÓN DE FIBRA OPTICA UNID. 10 S/. 170.00 S/. 1,700.00
ENFRENTADOR OPTICO SC/PC UNID. 40 S/. 5.00 S/. 200.00
BANDEJA DE 24 PUERTOS DE FIBRA OPTICA UNID. 1 S/. 750.00 S/. 750.00
GABINETE 4RU UNID. 1 S/. 750.00 S/. 750.00
CABLE UTP CAT. 6 MTS. 300 S/. 1.50 S/. 450.00
CONECTOR RJ45 CAT. 6 UNID. 60 S/. 1.00 S/. 60.00
TAPA CIEGA SC NEGRO UNID. 40 S/. 8.00 S/. 320.00
CANALETAS DE PVC UNID. 40 S/. 7.00 S/. 280.00
UPS 500VA UNID. 10 S/. 350.00 S/. 3,500.00
CABLE CONCENTRICO DE BAJA TENSION UNID. 250 S/. 6.50 S/. 1,625.00
CONECTORES DENTADOS DE GOMA UNID. 20 S/. 15.00 S/. 300.00
CINTAS 3M UNID. 6 S/. 5.00 S/. 30.00
CABLE No 14 AWG UNID. 200 S/. 2.00 S/. 400.00
INTERUPTOR TERMOMAGNETICO DE 32 AMP. UNID. 10 S/. 40.00 S/. 400.00
CAJA NEMA 4XMETAL 40x30x15 CM UNID. 10 S/. 420.00 S/. 4,200.00
PASTORAL DE ACERO GALVANIZADO UNID. 10 S/. 150.00 S/. 1,500.00
ABRAZADERA DE ACERO GALVANIZADO PARA PASTORAL Y POSTE S/. 70.00 S/. 1,400.00
POSTE 13/400 UNID. 20
ABRAZADERA DE ACERO GALVANIZADO PARA CAJA NEMA UNID. 10 S/. 70.00 S/. 700.00
TUBO CORRUGADO PVC DE 1 PULG. MTS. 100 S/. 2.00 S/. 200.00
RACK PARA TELEVISOR DE 55 PULGADAS UNID. 4 S/. 140.00 S/. 560.00
SUPRESOR DE PICO UNID. 5 S/. 20.00 S/. 100.00
PRESILLAS UNID. 300 S/. 1.60 S/. 480.00
TRUÑON UNID. 250 S/. 11.00 S/. 2,750.00
CLEVIS UNID. 120 S/. 8.00 S/. 960.00
PREFORMADO UNID. 150 S/. 10.80 S/. 1,620.00
CINTA BANDIT UNID 8 S/. 250.00 S/. 2,000.00
CRUCETA UNID. 20 S/. 120.00 S/. 2,400.00
MUFA UNID. 10 S/. 150.00 S/. 1,500.00
OREJAS UNID. 250 S/. 10.00 S/. 2,500.00
CABLE DE COBRE No 16 DESNUDO MTS. 360 S/. 8.80 S/. 3,168.00
PARARRAYO TETRAPUNTAL UNID. 10 S/. 195.00 S/. 1,950.00
MASTIL 1 METRO UNID. 10 S/. 68.00 S/. 680.00
VARILLA DE COBRE DE MEDIA COBRE PURO UNID. 10 S/. 195.00 S/. 1,950.00
CEMENTO CONDUCTIVO DE 25 KG BOLSAS 10 S/. 90.00 S/. 900.00
CONECTOR ANDERSON MEDIA UNID. 10 S/. 6.50 S/. 65.00
THORGEL 5KG. KLG. 10 S/. 135.00 S/. 1,350.00
TIERRA NEGRA M3 14 S/. 100.00 S/. 1,400.00
CAJA DE REGISTRO PVC UNID. 10 S/. 60.00 S/. 600.00
BENTONITA 30KG. BOLSAS 10 S/. 120.00 S/. 1,200.00
CARBON GLB 1 S/. 500.00 S/. 500.00
ABRAZADERA PARA MASTIL A POSTE 13/400 UNID. 20 S/. 70.00 S/. 1,400.00
SERVICIO DE INSTALACION DE PARARRAYOS GLB 1 S/. 10,000.00 S/. 10,000.00
POSTES DE CONCRETO 13/400, ARENA GRUESA, CEMENTO, PIEDRA Y SU UNID. 10 S/. 2,500.00 S/. 25,000.00
INSTALACION
POSTES DE CONCRETO 9/200, ARENA GRUESA, CEMENTO, PIEDRA Y SU
INSTALACION UNID. 120 S/. 800.00 S/. 96,000.00
COMPONENTE 2: CAPACITACIÓN PARA EL PERSONAL SERENO,
ADMINISTRATIVO Y JUNTAS VECINALES DE SEGURIDAD S/. 10,000.00
CIUDADANA
Capacitación de cámaras de video vigilancia, paneles GLB 1 S/. 10,000.00 S/. 10,000.00
comunitarias, alarmas vecinales, tendido de fibra, enpalme de
fibra.
COSTO INDIRECTO S/. 11,760.19
Estudios definitivos 1.00% 1 S/. 6,225.98 S/. 6,225.98
Gastos generales 0.01% 1 S/. 345.89 S/. 345.89
Supervisión y Liquidación 1.50% 1 S/. 5,188.32 S/. 5,188.32
TOTAL DIRECTO+ INDIRECTO S/. 367,648.19
#REF! 120
S/. 1,820.00
18
S/. 32,760.00
800
130
270
120 #REF!
90
1410
SOPORTE DE MONTAJE
S/. 355,888.00
S/. 11,760.19
S/. 367,648.19 100 S/. 345,888.00
0 S/. 0.00
S/. 11,760.19
#REF!
S/. 533,832.00 #REF!
S/. 5,338.32
#REF!
1 S/. 33,386.10 S/. 33,386.10
#REF!
1 S/. 50,078.45 S/. 50,078.45
COSTO DIRECTO
#REF! 120
#REF!
#REF!
S/. 0.00
#REF!
#REF! 100 S/. 0.00
#REF!
#REF!
1 S/. 33,386.10 S/. 33,386.10
#REF!
1 S/. 50,078.45 S/. 50,078.45