ITEM

1
OCMD

1. 1

1
1

2. 0

OCOP1

2. 1

OCOP2

2. 2

3. 0

3. 1

4. 0

OCER1

4. 1

OCER2

4. 2

OCER3

4. 3

OCER4

4. 4

OCER5

4. 5

OCER6

4. 6

5. 0

OCRC1

5. 1

OCRC2

5. 2

OCRC3

5. 3

OCRC4

5. 4

OCRC5

5. 5

OCRC6

5. 6

OCRC7

5. 7

OCTP1

OCRC8

5. 8

OCRC9

5. 9

OCRC10

5. 10

OCRC11

5. 11

OCRC12

5. 12

6. 0

OCEC1

6. 1

OCEC2

6. 2

OCEC3

6. 1

OCEC4

6. 2

OCEC5

6. 3

OCEC6

6. 4

OCEC7

6. 5

OCEC8

6. 6

1
1
1

II

1. 0

2. 0

2. 2

3. 0

3. 1

4. 0

C33-500

4. 1

JE-XLPE-060-500

4. 2

4. 0

4. 1

CTCU060

CAMAGN

PT-CD

PT-CU

4. 2

PT-ET

4. 3

PT-CAT1

4. 4

PT-CAT2

4. 5

PT-MR

4. 6

PT-XBOND

4. 7

OLT_SUB3KM-CO

6. 0

PPSLTM0001

7. 0

_3KM-CO-GS+EIA

8. 0

1
1

III

GGLT

IV

UTLT

1
1
1
1
1
1
1
1
1
1

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

:
:
CODIGO

NIVEL DE TENSIN

POTENCIA MXIMA A TRANSMITIR

DENOMINACION DE LA LINEA

TIPO DE ESTRUCTURA

TIPO DE CONDUCTOR

TIPO DE CABLE DE GUARDA

CONDICIONES AMBIENTALES

LONGITUD DE LA LINEA DE TRANSMISIN

ACTIVIDAD

UNIDAD

OBRAS CIVILES
Movilizacin y Desmovilizacin

Glb

Obras Provisionales
Instalacin de Campamentos y Almacenes

Glb

Mantenimiento y Operacin de Campamentos

Glb

Trabajos Preliminares
Replanteo Topogrfico de la Lnea

km

Excavaciones y roturas
Excavacin en terreno normal

m3

Excavacin en terreno normal para puesta a tierra

m3

Rotura de pistas de concreto (0,15 m)

m2

Rotura de pistas de asfalto (0,05 m)

m2

Rotura de pista de asfalto (0,10 m)

m2

Rotura de vereda de concreto (0,18 m)

m2

Rellenos, compactaciones y reparaciones

Eliminacin de material excedente

m3

Eliminacin de desmonte de demolicin

m3

Relleno con tierra de excavacin escogida compactado

m3

Relleno con tierra natural de excavacin compactado

m3

Relleno con material propio para puesta a tierra

m3

Relleno con material adecuado para puesta a tierra

m3

Relleno de polvillo sin zarandear

m3

Relleno de polvillo zarandeado

m3

Reparacin de pistas de concreto 0,15 m

m2

Reparacin de pistas de asfalto 0,05 m

m2

Reparacin de pistas de asfalto 0,10 m

m2

Reparacin de veredas de concreto 0,18 m

m2

Encofrado, concreto y acero

Encofrado y desencofrado para cimentaciones

m2

Concreto fc = 100 kg/cm2 para solado de fundaciones (e = 0,05m)

m2

Concreto fc = 210 kg/cm2 para reparaciones (premezclado)

m3

Acero de refuerzo fy = 4 200 kg/cm2 para reparaciones

kg

Malla de Fe doble de 1/2" dim. cada 3 m en zanja de cable

kg

Malla de Fe simple de 1/2" dim. cada 3 m en zanja de cable

kg

Losetn de concreto de f'c = 210 kg/cm2 de 1,00 x 0,50 x 0,05 m

UND

Ductos de concreto de una va de 6" de dimetro

UND

SUB-TOTAL OBRAS CIVILES

OBRAS ELECTROMECANICAS
ESTRUCTURAS METALICAS
CADENA DE AISLADORES Y CABEZAS TERMINALES

Cabeza terminal tipo exterior para cable subterrneo unipolar XLPE Cobre 60 kV

UND

ACCESORIOS DE AISLADORES Y CABEZAS TERMINALES

Conectores amagnticos para cables subterrneos

UND

CABLE SUBTERRANEO

CONDUCTOR CU XLPE 500 mm2 - 60 KV

km

Empalme unipolar cable XLPE 500 mm2, 60 kV

Jgo

SISTEMA PUESTA A TIERRA

Conductor desnudo de puesta a tierra de 70 mm2 Cu

Cable de conexin unipolar y de continuidad de tierra de 120 mm2 Cu

Electrodo copperweld de 5/8" x 2.4 m de puesta a tierra + accesorios

Global

Caja tripolar de conexin directa a tierra de pantalla, uso exterior

UND

Caja tripolar de conexin a tierra de pantalla, con limitador de tensin(SVL) de uso exterior

UND

Medicin de resistividad y resistencia de puesta a tierra

UND

Caja de Puesta a Tierra Cross Bonding con SVL 1 kV

UND

Inspeccin de la Linea Construida

Gbl

Pruebas y Puestas en Servicios

Gbl

Ingenieria

Gbl

SUB TOTAL DE OBRAS ELECTROMECANICAS

TOTAL COSTO I + II
GASTOS GENERALES DEL CONTRATISTA
UTILIDADES DEL CONTRATISTA
TOTAL GENERAL

VALORIZACION DE LA LINEA DE

U.S. D

TOTAL M.E.

TOTAL M.N.

COSTO DE EJECUCIN DE OBRA

INGIENERIAY SUPERVISION

GASTOS FINANCIEROS

GASTOS DE ADMINISTRACIN

TOTAL SIN I.G.V.

COSTO POR KILOMETRO SIN I.G.V.

I.G.V.

TOTAL CON I.G.V.

COSTO POR KILOMETRO CON I.G.V.

COSTO DE MODULOS ESTANDAR PARA LNEAS DE TRAN

COELVISA
LT-060COU0XXD0C3500S

1,141,749.82

60 KV

Instalacin Subterrnea - DOBLE TERNA COSTA

URBANA DE 0 A 1000 MSNM
Instalacin Subterrnea
Cable de Cobre XLPE 500 mm2
SIN CABLE DE GUARDA
NORMAL

3 km

SUMINISTROS IMPORTADOS
CANTIDAD

PRECIO CIF (M.E.)

UNITARIO

1
1
3.00
9081
6
1230
2153
308
1230
4039
816
2523
2523
2
4
1709

TOTAL

ARANCEL
(M.N.)

ADUANA
(M.N.)

SUMINISTROS
NACIONALES
(M.N.)
UNITARIO

1953
1230
2153
308
1230
466
5280
348
24364
10700
2900
6000
1260
0.00

12

6,248.59

74,983.02

0.00

2,811.86

0.00

0.00

60

80.00

4,800.00

0.00

180.00

0.00

0.00

18

82,642.67

1,487,568.12

0.00

55,783.80

0.00

18

2,847.50

51,255.00

0.00

1,665.79

0.00

40.00

6.83

273.20

0.00

10.25

0.00

750.00

16.50

12,375.00

0.00

464.06

0.00

4.00

18.21

72.84

0.00

2.73

0.00

2.00

11,072.40

22,144.80

0.00

664.34

0.00

2.00

12,653.38

25,306.75

0.00

759.20

0.00

4.00

0.00

0.00

0.00

0.00

0.00

6.00

4,000.00

24,000.00

0.00

720.00

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

1,702,778.73

0.00

63,062.04

VALORIZACION DE LA LINEA DE TRANSMISIN SECUNDARIA

U.S. DLAR

1,702,778.73
1,722,470.74
3,052,831.56
228,962.37
107,935.11

35,520.43
3,425,249.47
1,141,749.82
18%
4,041,794.37
1,347,264.79

AR PARA LNEAS DE TRANSMISIN

SUMINISTROS
NACIONALES
(M.N.)
TOTAL

FLETE DE SUMINISTROS
A OBRA
(M.N.)
UNITARIO
TOTAL

OBRAS CIVILES Y MONTAJE ELECTROMECANICO

OBRAS CIVILES
MONTAJE ELECTROMECANICO
(M.N.)
(M.N.)
UNITARIO
TOTAL
UNITARIO

4,000.00

4,000.00

3,000.00

3,000.00

2,000.00

2,000.00

477.94

1,433.83

20.79

188,773.04

21.08

129.15

14.04

17,267.89

2.28

4,910.55

3.04

935.34

15.21

18,706.88

8.21

33,171.70

8.21

6,705.20

22.71

57,302.19

14.19

35,796.40

22.71

41.79

29.83

127.81

25.77

44,040.29

0.00

0.00

15.71

0.05

66,977.70

38.23

47,024.39

24.29

52,283.75

36.11

11,103.40

32.94

40,516.03

19.07

8,880.34

8.29

43,781.12

135.93

47,313.48

2.10

51,177.99

1.81

19,329.38

1.81

5,238.80

9.04

54,237.12

12.65

15,943.52

0.00

188.56

0.00

0.00

34.29

2,282.25
0.00

2.89

0.00

8.71
0.00

0.00

409.16

7,364.94

6,267.60

0.00

1.47

26.52

5,012.87

0.00

0.00

0.03

0.00

1.19

5.15

0.00

0.05

39.18

5.65

0.00

0.34

1.35

95.69

0.00

2.41

4.81

34.00

0.00

2.41

4.81

34.00

0.00

0.00

0.00

24.10

4.81

28.86

108.41

0.00

0.00

0.00

0.00

0.00

3,820.53

0.00

0.00

0.00

0.00

0.00

3,072.36

0.00

0.00

0.00

0.00

0.00

23,131.25

0.00

7,663.10

882,149.08

% (1)
0.89
0.89
0.03

0.01
1.00

NTAJE ELECTROMECANICO
NTAJE ELECTROMECANICO
(M.N.)
TOTAL

FECHA DE IMPRESIN
TIPO DE CAMBIO (S/.POR US$)

SUB-TOTAL
(M.N.)
(US $)

TOTAL
GENERAL
(U$$)

4,000.00

4,000.00

3,000.00

3,000.00

2,000.00

2,000.00

1,433.83

1,433.83

188,773.04

188,773.04

129.15

129.15

17,267.89

17,267.89

4,910.55

4,910.55

935.34

935.34

18,706.88

18,706.88

33,171.70

33,171.70

6,705.20

6,705.20

57,302.19

57,302.19

35,796.40

35,796.40

41.79

41.79

127.81

127.81

44,040.29

44,040.29

TOTAL CIF
SIN ALUMINIO
(M.E.)
(US $)

TOTAL
CIF ALUMINIO
(M.E.)
(U$$)

TOTAL
ARANCELES
(M.N.)
(U$$)

66,977.70

66,977.70

47,024.39

47,024.39

52,283.75

52,283.75

11,103.40

11,103.40

40,516.03

40,516.03

8,880.34

8,880.34

43,781.12

43,781.12

47,313.48

47,313.48

51,177.99

51,177.99

19,329.38

19,329.38

5,238.80

5,238.80

54,237.12

54,237.12

15,943.52

15,943.52
882,149.08

27,387.00

27,387.00

105,370.44

74,983.02

0.00

2,811.86

522.60

522.60

5,505.49

4,800.00

0.00

180.00

30,084.48

30,084.48

1,580,801.34

1,487,568.12

0.00

55,783.80

90,231.66

90,231.66

143,178.96

0.00

51,255.00

1,665.79

206.20

206.20

490.84

273.20

0.00

10.25

4,235.63

4,235.63

17,113.87

12,375.00

0.00

464.06

382.76

382.76

459.68

72.84

0.00

2.73

68.00

68.00

22,881.95

22,144.80

0.00

664.34

68.00

68.00

26,138.76

25,306.75

0.00

759.20

96.40

96.40

96.40

0.00

0.00

0.00

650.46

650.46

25,399.32

24,000.00

0.00

720.00

3,820.53

3,820.53

3,820.53

0.00

0.00

0.00

3,072.36

3,072.36

3,072.36

0.00

0.00

0.00

23,131.25

23,131.25

23,131.25

0.00

0.00

0.00

1,957,461.20

1,651,523.73

51,255.00

63,062.04

2,839,610.28

1,651,523.73

51,255.00

63,062.04

1,651,523.73

51,255.00

63,062.04

183,957.33

1,066,106.41

106,610.64
106,610.64
3,052,831.56

28-Apr-2015
2.795

TOTAL
S/ARANCELES
(M.N.)
(U$$)

4,000.00

3,000.00
2,000.00
1,433.83
188,773.04
129.15
17,267.89
4,910.55
935.34
18,706.88
33,171.70
6,705.20
57,302.19
35,796.40
41.79
127.81
44,040.29

66,977.70
47,024.39
52,283.75
11,103.40
40,516.03
8,880.34
43,781.12
47,313.48
51,177.99
19,329.38
5,238.80
54,237.12
15,943.52
882,149.08

27,575.56

525.49

37,449.42

90,258.18
0.00

207.39

4,274.81

384.11

72.81

72.81

96.40

679.32
3,820.53
3,072.36
23,131.25
191,620.43
1,073,769.51
106,610.64
106,610.64
1,286,990.79

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

ITEM

1
1

1
OCMD

1. 1

1
1

2. 0

OCOP1

2. 1

OCOP2

2. 2

1
1

3. 0

OCTP1

3. 1

OCTP2

3. 2

OCTP3

3. 3

1
1

4. 0

OCCA1

4. 1

OCCA2

4. 2

OCCA3

4. 3

OCCA4

4. 4

5. 0

OCCE1

5. 1

OCCE2

5. 2

OCCE3

5. 3

OCCE4

5. 4

OCCE5

5. 5

OCCE6

5. 6

OCCE7

5. 7

1
1
1

II

1. 0

1. 1

COR0D0C1600S-6

COR0D0C1600S-3

COR0D0C1600S0

COR0D0C1600S+3

COR0D0C1600S+6

1
1

COR0D0C1600A-3

COR0D0C1600A0

COR0D0C1600A+3

1
1

COR0D0C1600B-3

COR0D0C1600B0

COR0D0C1600B+3

1
1

COR0D0C1600R-3

COR0D0C1600R0

OR0D0C1600R+3

1
1

PSA-TA

SSU220

SAN220

1. 2

1. 3

1. 4

1. 5

2. 0

AP220SU00-120

2. 1

AP220AN00-160

2. 3

AP220RH00-120

2. 4

3. 0

C1-600

3. 1

FOOPGW24

3. 2

4. 0

VA1-600C1

4. 1

JE1-600C1

4. 2

MA1-600C1

4. 3

AM1-600C1

4. 4

5. 0

6. 0

PT-MR

6. 1

PT-CO150N

6. 2

PT-CO150R

6. 3

PT-JC

6. 4

PT-PT

6. 5

LCOLT_100KM-CO

8. 0

PPSLTM0001

9. 0

00KM-CO-GS+EIA

10. 0

1
1

III

GGLT

IV

UTLT

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

220COR

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

:
:
CDIGO

NIVEL DE TENSIN

POTENCIA MXIMA A TRANSMITIR

DENOMINACION DE LA LINEA

TIPO DE ESTRUCTURA

TIPO DE CONDUCTOR

TIPO DE CABLE DE GUARDA

CONDICIONES AMBIENTALES

LONGITUD DE LA LINEA DE TRANSMISIN

ACTIVIDAD

UNIDAD

OBRAS CIVILES
Movilizacin y Desmovilizacin

Glb

Obras Provisionales
Instalacin de Campamentos y Almacenes

Glb

Mantenimiento y Operacin de Campamentos

Glb

Trabajos Preliminares
Replanteo Topogrfico de la Lnea

km

Estudio Geotcnico

Glb

Limpieza de Faja de Servidumbre

Ha

Caminos de Acceso
Camino de Acceso en Terreno Plano

km

Camino de Acceso en Terreno Ondulado

km

Camino de Acceso en Terreno Accidentado Normal

km

Camino de Acceso en Terreno Accidentado Rocoso

km

Cimentacin de las Estructutas

Excavacin en Suelo Normal

m3

Excavacin en Roca

m3

Relleno compactado con material propio

m3

Eliminacin de material excedente ( 5 km )

m3

Encofrado y Desencofrado

m2

Concreto f'c = 210 kg/cm para cimentaciones

m3

Acero de Refuerzo fy = 4 200 kg/cm para cimentaciones

kg

SUB-TOTAL OBRAS CIVILES

OBRAS ELECTROMECANICAS
ESTRUCTURAS METALICAS
SUSPENSIN
Torre de suspensin tipo SC2 (5)Tipo SC2-6

UND

Torre de suspensin tipo SC2 (5)Tipo SC2-3

UND

Torre de suspensin tipo SC2 (5)Tipo SC20

UND

Torre de suspensin tipo SC2 (5)Tipo SC2+3

UND

Torre de suspensin tipo SC2 (5)Tipo SC2+6

UND

NGULO MENOR
Torre de ngulo menor tipo AC2 (30)Tipo AC2-3

UND

Torre de ngulo menor tipo AC2 (30)Tipo AC20

UND

Torre de ngulo menor tipo AC2 (30)Tipo AC2+3

UND

NGULO MAYOR
Torre de ngulo mayor tipo BC2 (65)Tipo BC2-3

UND

Torre de ngulo mayor tipo BC2 (65)Tipo BC20

UND

Torre de ngulo mayor tipo BC2 (65)Tipo BC2+3

UND

RETENCIN INTERMEDIA Y TERMINAL

Torre de anclaje, retencin intermedia y terminal (15) Tipo RC2-3

UND

Torre de anclaje, retencin intermedia y terminal (15) Tipo RC20

UND

Torre de anclaje, retencin intermedia y terminal (15) Tipo RC2+3

UND

PARRILLAS Y STUBS
Parrillas:Para suspensin y anclaje

TN

Stubs:Para suspensin 220KV

UND

Stubs:Para anclaje 220KV

UND

AISLADORES

Aisladores polimricos de silicona en suspensin ms accesorios 220 kV, 120 kN

Jgo

Aisladores polimricos de silicona en anclaje ms accesorios 220 kV, 160 kN

Jgo

Aislador rgido horizontal polimrico para suspensin ms accesorios 220 kV, 120 kN

Jgo

CONDUCTOR ACTIVO, CABLE DE GUARDA

CONDUCTOR AAAC 600 mm2

km

Cable OPGW 24 hilos

km

ACCESORIOS DEL CONDUCTOR ACTIVO

Varillas de Armar conductor AAAC 600 mm2

UND

Juntas de empalme conductor AAAC 600 mm2

UND

Manguitos de Reparacin conductor AAAC 600 mm2

UND

Amortiguador conductor AAAC 600 mm2

UND

ACCESORIOS DEL CABLE DE GUARDA AoGo

PUESTA A TIERRA

Medicin de resistividad y resistencia de puesta a tierra

UND

Conductor de copperweld 150 mm2, en terreno normal

km

Conductor de copperweld 150 mm2, en terreno rocoso

km

Jabalinas copperweld y conectores

UND

Pozo a tierra sal - bentonita

UND

Inspeccin de la Linea Construida

Gbl

Pruebas y Puestas en Servicios

Gbl

Ingenieria

Gbl

SUB TOTAL DE OBRAS ELECTROMECANICAS

TOTAL COSTO I + II
GASTOS GENERALES DEL CONTRATISTA
UTILIDADES DEL CONTRATISTA
TOTAL GENERAL

VALORIZACION DE LA LINE

U.S
TOTAL M.E.

TOTAL M.N.

COSTO DE EJECUCIN DE OBRA

SUPERVISION

GASTOS FINANCIEROS

SERVIDUMBRE

GASTOS DE ADMINISTRACIN

TOTAL SIN I.G.V.

COSTO POR KILOMETRO SIN I.G.V.

I.G.V.

TOTAL CON I.G.V.

COSTO POR KILOMETRO CON I.G.V.

COSTO DE MODULOS ESTANDAR PARA LNEAS DE TR

EDECAETE
LT-220COR0TAD0C1600A
220 KV
195,926.11
Torres de Acero - DOBLE TERNA COSTA RURAL DE 0 A
1000 MSNM
Torres de Acero
AAAC 600 mm2
No Tiene
POLUCION ALTA

100 km

SUMINISTROS IMPORTADOS
CANTIDAD

PRECIO CIF (M.E.)

UNITARIO

1.00

1.00
1.00

100.00
1.00
37.50

15.00
7.00
5.00
3.00
17888.76
3156.84
19129.06
5052.49
3225.60
1948.80

TOTAL

ARANCEL
(M.N.)

ADUANA
(M.N.)

SUMINISTROS
NACIONALES
(M.N.)
UNITARIO

175392.00

12,503.69

0.00

0.00

0.00

0.00

30
76

14,306.02

429,180.62

16,092.26

1,223,011.90

0.00

11,802.47

0.00

0.00

33,632.83

0.00

84

17,862.41

1,500,442.49

0.00

41,262.17

0.00

10

19,632.56

196,325.59

0.00

5,398.95

0.00

0.00

0.00

22,009.68

176,077.41

0.00

4,842.13

0.00

15

24,428.05

366,420.80

0.00

10,076.57

0.00

26,846.43

80,539.29

0.00

2,214.83

0.00

0.00

0.00

29,701.87

207,913.12

0.00

5,717.61

0.00

33,075.58

231,529.09

0.00

6,367.05

0.00

37,044.65

148,178.62

0.00

4,074.91

0.00

0.00

0.00

38,243.08

114,729.25

0.00

3,155.05

0.00

42,634.43

127,903.28

0.00

3,517.34

0.00

47,025.77

94,051.55

0.00

2,586.42

0.00

0.00

0.00

183.0

1,650.77

302,118.63

0.00

8,308.26

0.00

280

53.97

15,111.60

0.00

415.57

0.00

73

107.94

7,879.62

0.00

216.69

0.00

0.00

0.00

1200

171.33

205,596.00

0.00

7,709.85

0.00

624

302.11

188,514.02

0.00

7,069.28

0.00

54

1,331.45

71,898.30

0.00

2,696.19

0.00

0.00

0.00

630

5,520.93

3,478,184.61

0.00

113,041.00

0.00

3,388.13

0.00

0.00

0.00

0.00

0.00

0.00

1,254.00

99.19

124,385.76

0.00

4,042.54

0.00

172.00

113.20

19,469.75

0.00

632.77

0.00

86.00

119.05

10,238.55

0.00

332.75

0.00

3,024.00

71.01

214,744.02

12,884.64

10,200.34

0.00

0.00

0.00

252

0.00

0.00

0.00

0.00

0.00

16.38

8,332.31

136,483.29

0.00

5,118.12

0.00

11.34

8,332.31

94,488.43

0.00

3,543.32

0.00

252

18.21

4,588.92

0.00

172.08

0.00

26

0.00

0.00

70.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

12,884.64

298,147.09

9,770,004.52

VALORIZACION DE LA LINEA DE TRANSMISIN SECUNDARIA

U.S. DLAR
97700.04515264 34781.84610573
9,770,004.52
9,822,606.38
17,046,798.80
1,278,509.91
641,958.59
427,000.00
198,343.59
19,592,610.89
195,926.11
18%
23,119,280.86
231,192.81

R PARA LNEAS DE TRANSMISIN

SUMINISTROS
NACIONALES
(M.N.)
TOTAL

FLETE DE SUMINISTROS
A OBRA
(M.N.)
UNITARIO
TOTAL

OBRAS CIVILES Y MONTAJE ELECTROMECANICO

OBRAS CIVILES
MONTAJE ELECTROMECANICO
(M.N.)
(M.N.)
UNITARIO
TOTAL
UNITARIO

15,000.00

15,000.00

60,000.00

60,000.00

55,000.00

55,000.00

215.60

21,560.00

20,000.00

20,000.00

1,516.44

56,866.50

2,818.38

42,275.70

4,202.22

29,415.54

6,684.37

33,421.85

11,984.00

35,952.00

30.26

541,313.93

135.37

427,341.45

23.45

448,576.42

21.95

110,902.24

24.95

80,478.72

141.99

276,710.12

2.20

385,862.41
2640676.87

0.00

273.94

0.00

3,961.74

0.00
0.00

313.43

9,402.90

4,532.80

352.56

26,794.91

5,098.76

0.00

391.35

32,873.12

5,659.62

0.00

430.13

4,301.29

6,220.49

0.00

482.21

3,857.67

6,973.67

0.00

535.19

8,027.89

7,739.92

0.00

588.18

1,764.53

8,506.17

0.00

650.74

4,555.16

9,410.90

0.00

724.65

5,072.56

10,479.85

0.00

811.61

3,246.44

11,737.43

0.00

837.87

2,513.60

12,117.15

0.00

934.08

2,802.23

13,508.53

0.00

1,030.29

2,060.57

14,899.90

0.00

48.10

8,803.66

1,885.93

0.00

9.62

2,693.76

188.59

0.00

12.03

877.88

282.89

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.38

450.24

50.47

0.00

0.38

234.13

50.47

0.00

1.20

64.94

60.57

0.00
0.00

80.67

50,821.17

3,509.29

0.00

28.64

0.00

2,367.26

0.00

0.00

0.29

364.94

8.71

0.00

0.07

11.83

18.50

0.00

0.07

5.92

13.52

0.00

0.32

981.88

14.35

0.00

0.00

0.00

0.00

0.00

0.00

0.00

24.10

0.00

58.64

960.48

5,144.05

0.00

58.64

664.95

6,640.23

0.00

0.34

84.85

1,820.00

0.19

36.86

5.00

261.22

0.00

0.00

7,259.01

0.00

0.00

3,072.36

0.00

0.00

111,779.28

1,820.00

174,298.48

% (1)
0.87
0.07
0.03
0.02
0.01
1.00

2,640,676.87

NTAJE ELECTROMECANICO
NTAJE ELECTROMECANICO
(M.N.)
TOTAL

FECHA DE IMPRESIN
TIPO DE CAMBIO (S/.POR US$)

SUB-TOTAL
(M.N.)
(US $)

TOTAL
GENERAL
(U$$)

15,000.00

15,000.00

60,000.00

60,000.00

55,000.00

55,000.00

21,560.00

21,560.00

20,000.00

20,000.00

56,866.50

56,866.50

42,275.70

42,275.70

29,415.54

29,415.54

33,421.85

33,421.85

35,952.00

35,952.00

541,313.93

541,313.93

427,341.45

427,341.45

448,576.42

448,576.42

110,902.24

110,902.24

80,478.72

80,478.72

276,710.12

276,710.12

TOTAL CIF
SIN ALUMINIO
(M.E.)
(US $)

TOTAL
CIF ALUMINIO
(M.E.)
(U$$)

TOTAL
ARANCELES
(M.N.)
(U$$)

385,862.41

385,862.41
2,640,676.87

0.00

0.00

135,983.93

135,983.93

387,505.77

387,505.77

475,408.40

475,408.40

62,204.87

0.00

0.00

0.00

0.00

586,369.92

429,180.62

0.00

11,802.47

1,670,945.40

1,223,011.90

0.00

33,632.83

2,049,986.17

1,500,442.49

0.00

41,262.17

62,204.87

268,230.71

196,325.59

0.00

5,398.95

55,789.33

55,789.33

240,566.54

176,077.41

0.00

4,842.13

116,098.77

116,098.77

500,624.04

366,420.80

0.00

10,076.57

25,518.51

25,518.51

110,037.16

80,539.29

0.00

2,214.83

65,876.33

65,876.33

284,062.22

207,913.12

0.00

5,717.61

73,358.94

73,358.94

316,327.64

231,529.09

0.00

6,367.05

46,949.72

46,949.72

202,449.69

148,178.62

0.00

4,074.91

36,351.44

36,351.44

156,749.34

114,729.25

0.00

3,155.05

40,525.58

40,525.58

174,748.43

127,903.28

0.00

3,517.34

29,799.81

29,799.81

128,498.34

94,051.55

0.00

2,586.42

345,157.29

345,157.29

664,387.84

302,118.63

0.00

8,308.26

52,805.97

52,805.97

71,026.90

15,111.60

0.00

415.57

20,650.91

20,650.91

29,625.09

7,879.62

0.00

216.69

60,564.00

60,564.00

274,320.09

205,596.00

0.00

7,709.85

31,493.28

31,493.28

227,310.70

188,514.02

0.00

7,069.28

3,270.78

3,270.78

77,930.21

71,898.30

0.00

2,696.19

589,560.72

589,560.72

4,231,607.50

0.00

3,478,184.61

113,041.00

0.00

0.00

0.00

0.00

0.00

0.00

10,922.34

10,922.34

139,715.58

5,255.76

119,130.00

4,042.54

3,182.00

3,182.00

23,296.35

19,469.75

0.00

632.77

1,162.72

1,162.72

11,739.94

10,238.55

0.00

332.75

43,394.40

43,394.40

282,205.28

214,744.02

0.00

23,084.98

6,073.20

6,073.20

6,073.20

0.00

0.00

0.00

84,259.54

84,259.54

226,821.44

136,483.29

0.00

5,118.12

75,300.21

75,300.21

173,996.91

94,488.43

0.00

3,543.32

9,288.72

9,288.72

14,134.58

4,588.92

0.00

172.08

6,791.72

6,791.72

8,616.72

0.00

0.00

0.00

7,259.01

7,259.01

7,259.01

0.00

0.00

0.00

3,072.36

3,072.36

3,072.36

0.00

0.00

0.00

111,779.28

111,779.28

111,779.28

0.00

0.00

0.00

13,274,514.58

6,172,689.90

3,597,314.61

311,031.73

15,915,191.46

6,172,689.90

3,597,314.61

311,031.73

6,172,689.90

3,597,314.61

311,031.73

3,017,359.86

5,658,036.73

565,803.67
565,803.67
17,046,798.80

28-Apr-2015
2.795

TOTAL
S/ARANCELES
(M.N.)
(U$$)

15,000.00

60,000.00
55,000.00

21,560.00
20,000.00
56,866.50

42,275.70
29,415.54
33,421.85
35,952.00
541,313.93
427,341.45
448,576.42
110,902.24
80,478.72
276,710.12

2254814.46

0.00
145,386.83
414,300.68
508,281.52
66,506.16
59,647.00
124,126.66
27,283.04
70,431.49
78,431.50
50,196.16
38,865.04
43,327.80
31,860.38
353,960.95
55,499.74
21,528.79

61,014.24

31,727.41

3,335.72
640,381.89
0.00

11,287.28

3,193.83

1,168.64

44,376.28

6,073.20

85,220.02

75,965.16

9,373.57

8,616.72
7,259.01
3,072.36
111,779.28
3,193,478.34
5,448,292.80
565,803.67
565,803.67
6,579,900.15