MOBILIARIO

HABITACIONES

CAMAS CLINICAS + COLCHON ARTICULADO

CAMAS DE 1 1/2 PLAZA
COLCHONES ZEBRA DE 1 1/2 PLAZA
VELADORES
ARMARIO DE MELAMINA
SILLON

PRECIO
S/. 600.00
S/. 250.00
S/. 200.00
S/. 105.00
S/. 255.00
S/. 260.00

FICHA TECNICA N 01 : CAMA HOSPITALARIA

Rango de Altura: 62-91 cm. Trendelenburg: 13 . Trendelenburg reverso: 13. El ngulo del espaldar: 7
Longitud total: 210 cm. Ancho: 77 cm. Longitud de la superficie del paciente: 191 cm Ancho de la sup
paciente: 59 cm Largo de la seccin del respaldo: 72,5 cm El dimetro de las ruedas: 15 cm Peso: 95 k
Capacidad de peso: 175 kg

COMEDOR

MESAS DE COMEDOR LARGAS MELAMINE

SILLAS

PRECIO
S/. 520.00
S/. 55.00

COCINA

COCINA DE SEIS HORNILLAS

PRECIO
S/. 1,050.00

FICHA TECNICA N 02: COCINA INDURAMA DE 6 HORNILLAS

Obtn comidas deliciosas con la ayuda de la cocina Senna de Indurama. Cuenta con 6 quemadores esmaltados de distintos ta
una perfecta coccin. Adems, cuenta con encendido elctrico y puertas de vidrio templado. El horno tiene una capacidad de 9
interna y sistema termocontrol.

LAVANDERIA

LAVADORAS MEDICAL WASHER 8 KG

SECADORAS MIRAY DE 8 KG
CESTOS DE ROPA SUCIA
ESTANTES

PRECIO
S/. 1,200.00
S/. 1,050.00
S/. 10.00
S/. 75.00

FICHA TECNICA N 2: MEDIAL WASHER 16 KG

FICHA TECNICA N 3: SECADORAS DE ROPA MIRAY. 8 KG

ALMACEN

ARMARIOS
ESTANTES

PRECIO
S/. 300.00
S/. 245.00

CAPILLA

BANCAS
ESCULTURAS DE SANTOS Y OTROS

PRECIO
S/. 320.00

RECEPCION Y CONTROL
DESCRIPCIN
MODULO DE ATENCION COUNTER
COMPUTADORA
SILLA PARA MODULO

UNIDAD DE MEDIDA
UNIDAD
UNIDAD
UNIDAD
TOTAL

SALA DE ESPERA
DESCRIPCIN
SILLAS DE ESPERA

UNIDAD DE MEDIDA
UNIDAD
TOTAL

OFICINA DE ADMINISTRACION
DESCRIPCIN
COMPUTADORAS
ESCRITORIO
SILLA PARA CLIENTE
SILLA PARA OFICINA
ESTANTE DE MELAMINE

UNIDAD DE MEDIDA
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
TOTAL

CASETA DE VIGILANCIA
DESCRIPCIN

UNIDAD DE MEDIDA
UNIDAD
UNIDAD
UNIDAD
TOTAL

COMPUTADORAS
ESCRITORIO
SILLA PARA OFICINA

REA DE CAMARAS
DESCRIPCIN

UNIDAD DE MEDIDA
UNIDAD
UNIDAD
UNIDAD

COMPUTADORAS
MESA LARGA
SILLA PARA OFICINA
TOTAL
JARDIN
DESCRIPCIN
SILLAS PARA PASADISOS
REFLECTOR LED

UNIDADES
UNIDADES
UNIDADES

MACETAS

UNIDADES
TOTAL

CANTIDAD
51
51
51
102
102
102

TOTAL
S/. 30,600.00
S/. 12,750.00
S/. 10,200.00
S/. 10,710.00
S/. 26,010.00
S/. 26,520.00
S/. 116,790.00

TOTAL
HABITACIONES
COMEDOR
COCINA
LAVANDERIA
ALMACEN
CAPILLA
RECEPCION
SALA DE ESPERA
OFICINA DE ADMINISTRACION
CASETA DE VIGILANCIA
REA DE CAMARAS
JARDIN
TOTAL

TALARIA

13. El ngulo del espaldar: 75 .

ente: 191 cm Ancho de la superficie del
e las ruedas: 15 cm Peso: 95 kg

CANTIDAD
12
60

TOTAL
S/. 6,240.00
S/. 3,300.00
S/. 9,540.00

CANTIDAD
2

TOTAL
S/. 2,100.00
S/. 2,100.00

DE 6 HORNILLAS

emadores esmaltados de distintos tamaos para

o. El horno tiene una capacidad de 90 litros, luz

ER 16 KG

CANTIDAD
3
3
102
3

TOTAL
S/. 3,600.00
S/. 3,150.00
S/. 1,020.00
S/. 225.00
S/. 3,600.00

A MIRAY. 8 KG

CANTIDAD
5
3

TOTAL
S/. 1,500.00
S/. 735.00
S/. 2,235.00

CANTIDAD
5
1

TOTAL
S/. 1,600.00
S/. 0.00
S/. 1,600.00

CANTIDAD
1
1
3

P.UNITARIO
S/. 480.00
S/. 1,200.00
S/. 115.00

VALOR TOTAL
S/. 480.00
S/. 1,200.00
S/. 345.00
S/.
2,025.00

CANTIDAD
3

P.UNITARIO
S/. 345.00

VALOR TOTAL
S/. 1,035.00
S/.
1,035.00

CANTIDAD
1
1
2
1
1

P.UNITARIO
S/. 1,200.00
S/. 200.00
S/. 80.00
S/. 50.00
S/. 150.00

VALOR TOTAL
S/. 1,200.00
S/. 200.00
S/. 160.00
S/. 50.00
S/. 150.00
S/.
1,760.00

CANTIDAD
1
1
1

P.UNITARIO
S/. 1,200.00
S/. 200.00
S/. 50.00

VALOR TOTAL
S/. 1,200.00
S/. 200.00
S/. 50.00
S/.
1,450.00

CANTIDAD
3
1
1

P.UNITARIO
S/. 1,200.00
S/. 320.00
S/. 50.00

VALOR TOTAL
S/. 3,600.00
S/. 320.00
S/. 50.00
3970

CANTIDAD
10
1

P.UNITARIO
S/. 145.00
S/. 150.00

VALOR TOTAL
S/. 1,450.00
S/. 150.00

10

S/. 32.00

S/. 320.00
1920

MONTO
S/. 116,790.00
S/. 9,540.00
S/. 2,100.00
S/. 3,600.00
S/. 2,235.00
S/. 1,600.00
S/. 2,025.00
S/. 1,035.00
S/. 1,760.00
S/. 1,450.00
S/. 3,970.00
S/. 1,920.00
148025

RELACION DE METRAJE Y MATERIAL DE C

PARQUE
325.60 M2 DE PISO PULIDO
N

MATERIAL
1 CONFITILLO
2 ARENA GRUESA
3 CEMENTO
4 AFIRMADO

SALA DE ESPERA, RECEPCIN Y ADMINISTRACIN

55 ML DE CIMIENTO Y SOBRECIMIENTO
MATERIAL

1 HORMIGON
2 PIEDRA PILCA PARA BASE
3 CEMENTO
4 VARILLA CORRUGADA DE 3/8"
5 VARILLA CORRUGADA DE 6 MM
6 ALAMBRE DE AMARRE N 16
15 COLUMNAS DE 0.35 X 0.35 M
MATERIAL

1 VARILLA CORRUGADA DE 5/8"

2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA
7 COLUMNAS DE 0.15 X 0.20 M
N

MATERIAL
1 VARILLA CORRUGADA DE 1/2"
2 VARILLA CORRUGADA DE 6 MM
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA

110 M2 DE MUROS DE LADRILLO

MATERIAL

1 LADRILLO TIPO KING KONG

2 ARENA GRUESA
3 CEMENTO
4 ALAMBRE DE AMARRE N 8
114 M2 DE TECHO ALIGERADO
MATERIAL

1 VARILLA CORRUGADA DE 1/2"

2 VARILLA CORRUGADA DE 3/8"
3 VARILLA CORRUGADA DE 6 MM
4 LADRILLO HUECO DE 0.30X0.30X0.15
5 CEMENTO
6 CONFITILLO
7 ARENA GRUESA
66 ML DE VIGAS COLGANTES DE 0.35 X 0.50
VIGAS A,B,C Y D
MATERIAL

1 VARILLA CORRUGADA DE 5/8"

2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
VIGAS 1,2,3 Y 4
N

MATERIAL
1 VARILLA CORRUGADA DE 5/8"
2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CONFITILLO
5 ARENA GRUESA

98.00 M2 DE PISO PULIDO

N

MATERIAL
1 CONFITILLO
2 ARENA GRUESA
3 CEMENTO

330.00 M2 DE TARRAJEO DE PARED

N

MATERIAL
1 ARENA FINA

2 CEMENTO
134.00 M2 DE TARRAJEO DE TECHO ALIGERADO
N

MATERIAL
1 ARENA FINA
2 CEMENTO

INSTALACION ELECTRICA
N

MATERIAL
1 CENTRO
2 CAJA OCTOGONAL
3 CAJA RECTANGULAR
4 TUBO DE LUZ DE 3/4
5 CURVAS DE LUZ DE
6 PLACA TOMACORRIENTE DOBLE
7 C AJA RECTANGULAR
8 PLACA INTERRUPTOR TRIPLE
9 SOQUET
10 CABLE DE LUZ N 14
11 CINTA AISLANTE

ACABADOS
N

MATERIAL
1 PUERTA DE MADERA DE 2 HOJAS
2 PUERTA DE MADERA CON CHAPA
3 VENTANA DE MADERA

SANITARIOS DEL AREA ADMINISTRATIVA

60 ML DE CIMIENTO Y SOBRECIMIENTO
N

MATERIAL
1 HORMIGON
2 PIEDRA PILCA PARA BASE
3 CEMENTO
4 VARILLA CORRUGADA DE 3/8"
5 VARILLA CORRUGADA DE 6 MM
6 ALAMBRE DE AMARRE N 16

2 COLUMNAS DE 0.15 X 0.20

MATERIAL
1 VARILLA CORRUGADA DE 3/8"
2 VARILLA CORRUGADA DE 6 MM
3 CEMENTO

8 COLUMNAS DE 0.25 X 0.25

N

MATERIAL
1 VARILLA CORRUGADA DE 1/2"
2 VARILLA CORRUGADA DE 6 MM
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA

130.00 M2 DE MUROS DE LADRILLO

N

MATERIAL
1 LADRILLO TIPO KING KONG
2 CEMENTO
3 ALAMBRE DE AMARRE N 8
4 ARENA GRUESA

92.00 M2 DE TECHO ALIGERADO

N

MATERIAL
1 CONFITILLO
2 ARENA GRUESA
3 CEMENTO
4 LADRILLO HUECO DE 0.30X0.30X0.15
5 VARILLA CORRUGADA DE 1/2"
6 VARILLA CORRUGADA DE 3/8"
7 VARILLA CORRUGADA DE 5/8"
8 VARILLA CORRUGADA DE 6 MM
9 ALAMBRE DE AMARRE N 16

92.00 M2 DE PISO PULIDO

N

MATERIAL
1 CEMENTO
2 CONFITILLO
3 ARENA GRUESA

300.00 M2 DE TARRAJEO DE PARED

N

MATERIAL
1 ARENA FINA

2 CEMENTO
112.00 M2 DE TARRAJEO DE TECHO Y FRISOS
N

MATERIAL
1 ARENA FINA
2 CEMENTO

INSTALACION DE DESAGUE
N

MATERIAL
1 CODO DE 4" X 45
2 T DE 4"
3 Y DE 4 A 2"
4 CODO DE 4" X 90
5 CODO DE 2" X 90
6 CODO DE 2 X 45
7 T DE 2"
8 Y DE 2"
9 TUBO PVC DE 4"
10 TUBO PVC DE 2"

INSTALACION DE AGUA
N

MATERIAL
1 LLAVE DE PASO DE 1/2" PARA CONTROL
2 LLAVE UNIVERSAL DE 1/2"
3 T DE 1/2" PVC ROSCA
4 CODO DE 1/2 PVC ROSCA
5 T DE 3/4" PVC ROSCA
6 CODO DE 3/4" PVC ROSCA
7 REDUCCION DE 3/4 A 1/2"
8 TUBO DE AGUA 1/2" PVC ROSCA
9 TUBO DE AGUA 3/4" PVC ROSCA
10 PEGAMENTO
11 CINTA TEFLON

INSTALACION ELECTRICA
N

MATERIAL
1 CAJA OCTOGONAL
2 CAJA RECTANGULAR
3 SOQUET
4 PLACA INTERRUPTOR DOBLE
5 PLACA INTERRUPTOR SIMPLE
6 PLACA INTERRUPTOR TRIPLE
7 TUBO PVC PARA LUZ DE 3/4"
8 CURVAS PVC PARA LUZ de 3/4

9 CABLE DE LUZ N 14
10 CINTA AISLANTE
SERVICIOS HIGIENICOS
N

MATERIAL
1 INODORO COMPLETO TANQUE BAJO
2 URINARIO COMPLETO
3 LAVATORIO CON ACCESORIOS

ACABADOS
N

MATERIAL
1 PUERTA DE MADERA CON CHAPA
2 VENTANA DE MADERA
3 CARAMICOS PARA PISO
4 CERAMICOS PARA PARED

COCINA
68 ML DE CIMIENTO Y SOBRECIMIENTO
MATERIAL

1 HORMIGON
2 PIEDRA PILCA PARA BASE
3 CEMENTO
4 VARILLA CORRUGADA DE 3/8"
5 VARILLA CORRUGADA DE 6 MM
6 ALAMBRE DE AMARRE N 16
20 COLUMNAS DE 0.35 X 0.35 M
MATERIAL

1 VARILLA CORRUGADA DE 5/8"

2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA
6 COLUMNAS DE 0.15 X 0.20 M
N

MATERIAL
1 VARILLA CORRUGADA DE 1/2"
2 VARILLA CORRUGADA DE 6 MM

3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA
104 M2 DE MUROS DE LADRILLO
MATERIAL

1 LADRILLO TIPO KING KONG

2 ARENA GRUESA
3 CEMENTO
4 ALAMBRE DE AMARRE N 8
116 M2 DE TECHO ALIGERADO
MATERIAL

1 VARILLA CORRUGADA DE 1/2"

2 VARILLA CORRUGADA DE 3/8"
3 VARILLA CORRUGADA DE 6 MM
4 LADRILLO HUECO DE 0.30X0.30X0.15
5 CEMENTO
6 CONFITILLO
7 ARENA GRUESA
66 ML DE VIGAS COLGANTES DE 0.35 X 0.50
VIGAS A,B,C Y D
N

MATERIAL
1 VARILLA CORRUGADA DE 5/8"
2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16

VIGAS 1,2,3 Y 4
N

MATERIAL
1 VARILLA CORRUGADA DE 5/8"
2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CONFITILLO
5 ARENA GRUESA

96.00 M2 DE PISO PULIDO

N

MATERIAL
1 CONFITILLO
2 ARENA GRUESA
3 CEMENTO

330.00 M2 DE TARRAJEO DE PARED

N

MATERIAL
1 ARENA FINA
2 CEMENTO

135.00 M2 DE TARRAJEO DE TECHO ALIGERADO

N

MATERIAL
1 ARENA FINA
2 CEMENTO

INSTALACION ELECTRICA
N

MATERIAL
1 CENTRO
2 CAJA OCTOGONAL
3 CAJA RECTANGULAR
4 TUBO DE LUZ DE 3/4
5 CURVAS DE LUZ DE
6 PLACA TOMACORRIENTE DOBLE
7 C AJA RECTANGULAR
8 PLACA INTERRUPTOR TRIPLE
9 SOQUET
10 CABLE DE LUZ N 14
11 CINTA AISLANTE

ACABADOS
N

MATERIAL
1 PUERTA DE MADERA DE 2 HOJAS
2 PUERTA DE MADERA CON CHAPA
3 VENTANA DE MADERA

CAPILLA
66 ML DE CIMIENTO Y SOBRECIMIENTO
N

MATERIAL
1 HORMIGON
2 PIEDRA PILCA PARA BASE
3 CEMENTO
4 VARILLA CORRUGADA DE 3/8"
5 VARILLA CORRUGADA DE 6 MM
6 ALAMBRE DE AMARRE N 16

20 COLUMNAS DE 0.35 X 0.35 M

MATERIAL

1 VARILLA CORRUGADA DE 5/8"

2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA
18 COLUMNAS DE 0.15 X 0.20 M
MATERIAL

1 VARILLA CORRUGADA DE 1/2"

2 VARILLA CORRUGADA DE 6 MM
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA
103 M2 DE MUROS DE LADRILLO
MATERIAL

1 LADRILLO TIPO KING KONG

2 ARENA GRUESA
3 CEMENTO
4 ALAMBRE DE AMARRE N 8
114 M2 DE TECHO ALIGERADO
N

MATERIAL
1 VARILLA CORRUGADA DE 1/2"
2 VARILLA CORRUGADA DE 3/8"
3 VARILLA CORRUGADA DE 6 MM
4 LADRILLO HUECO DE 0.30X0.30X0.15
5 CEMENTO
6 CONFITILLO
7 ARENA GRUESA

65.5 ML DE VIGAS COLGANTES DE 0.35 X 0.50

VIGAS A,B,C Y D
N

MATERIAL
1 VARILLA CORRUGADA DE 5/8"
2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16

VIGAS 1,2,3 Y 4
N

MATERIAL
1 VARILLA CORRUGADA DE 5/8"
2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CONFITILLO
5 ARENA GRUESA

94.00 M2 DE PISO PULIDO

N

MATERIAL
1 CONFITILLO
2 ARENA GRUESA
3 CEMENTO

330.00 M2 DE TARRAJEO DE PARED

N

MATERIAL
1 ARENA FINA
2 CEMENTO

133.00 M2 DE TARRAJEO DE TECHO ALIGERADO

N

MATERIAL
1 ARENA FINA
2 CEMENTO

INSTALACION ELECTRICA
N

MATERIAL
1 CENTRO
2 CAJA OCTOGONAL
3 CAJA RECTANGULAR
4 TUBO DE LUZ DE 3/4
5 CURVAS DE LUZ DE
6 PLACA TOMACORRIENTE DOBLE
7 C AJA RECTANGULAR
8 PLACA INTERRUPTOR TRIPLE
9 SOQUET
10 CABLE DE LUZ N 14
11 CINTA AISLANTE

ACABADOS
N

MATERIAL
1 PUERTA DE MADERA DE 2 HOJAS

2 PUERTA DE MADERA CON CHAPA

3 VENTANA DE MADERA

CONSULTORIO, SALA DE ESPERA

64 ML DE CIMIENTO Y SOBRECIMIENTO
MATERIAL

1 HORMIGON
2 PIEDRA PILCA PARA BASE
3 CEMENTO
4 VARILLA CORRUGADA DE 3/8"
5 VARILLA CORRUGADA DE 6 MM
6 ALAMBRE DE AMARRE N 16
30 COLUMNAS DE 0.35 X 0.35 M
MATERIAL

1 VARILLA CORRUGADA DE 5/8"

2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA
15 COLUMNAS DE 0.15 X 0.20 M
MATERIAL

1 VARILLA CORRUGADA DE 1/2"

2 VARILLA CORRUGADA DE 6 MM
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA
105 M2 DE MUROS DE LADRILLO
MATERIAL

1 LADRILLO TIPO KING KONG

2 ARENA GRUESA
3 CEMENTO
4 ALAMBRE DE AMARRE N 8
120 M2 DE TECHO ALIGERADO

MATERIAL

1 VARILLA CORRUGADA DE 1/2"

2 VARILLA CORRUGADA DE 3/8"
3 VARILLA CORRUGADA DE 6 MM
4 LADRILLO HUECO DE 0.30X0.30X0.15
5 CEMENTO
6 CONFITILLO
7 ARENA GRUESA
64.5 ML DE VIGAS COLGANTES DE 0.35 X 0.50
VIGAS A,B,C Y D
MATERIAL

1 VARILLA CORRUGADA DE 5/8"

2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
VIGAS 1,2,3 Y 4
N

MATERIAL
1 VARILLA CORRUGADA DE 5/8"
2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CONFITILLO
5 ARENA GRUESA

94.00 M2 DE PISO PULIDO

N

MATERIAL
1 CONFITILLO
2 ARENA GRUESA
3 CEMENTO

333.00 M2 DE TARRAJEO DE PARED

N

MATERIAL
1 ARENA FINA
2 CEMENTO

134.00 M2 DE TARRAJEO DE TECHO ALIGERADO

N

MATERIAL
1 ARENA FINA
2 CEMENTO

INSTALACION ELECTRICA

MATERIAL
1 CENTRO
2 CAJA OCTOGONAL
3 CAJA RECTANGULAR
4 TUBO DE LUZ DE 3/4
5 CURVAS DE LUZ DE
6 PLACA TOMACORRIENTE DOBLE
7 C AJA RECTANGULAR
8 PLACA INTERRUPTOR TRIPLE
9 SOQUET
10 CABLE DE LUZ N 14
11 CINTA AISLANTE

ACABADOS
N

MATERIAL
1 PUERTA DE MADERA DE 2 HOJAS
2 PUERTA DE MADERA CON CHAPA
3 VENTANA DE MADERA

SANITARIOS CONSULTORIO
65 ML DE CIMIENTO Y SOBRECIMIENTO
N

MATERIAL
1 HORMIGON
2 PIEDRA PILCA PARA BASE
3 CEMENTO
4 VARILLA CORRUGADA DE 3/8"
5 VARILLA CORRUGADA DE 6 MM
6 ALAMBRE DE AMARRE N 16

2 COLUMNAS DE 0.15 X 0.20

N

MATERIAL
1 VARILLA CORRUGADA DE 3/8"
2 VARILLA CORRUGADA DE 6 MM
3 CEMENTO

12 COLUMNAS DE 0.25 X 0.25

N

MATERIAL
1 VARILLA CORRUGADA DE 1/2"
2 VARILLA CORRUGADA DE 6 MM

3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA
133.00 M2 DE MUROS DE LADRILLO
N

MATERIAL
1 LADRILLO TIPO KING KONG
2 CEMENTO
3 ALAMBRE DE AMARRE N 8
4 ARENA GRUESA

110.00 M2 DE TECHO ALIGERADO

N

MATERIAL
1 CONFITILLO
2 ARENA GRUESA
3 CEMENTO
4 LADRILLO HUECO DE 0.30X0.30X0.15
5 VARILLA CORRUGADA DE 1/2"
6 VARILLA CORRUGADA DE 3/8"
7 VARILLA CORRUGADA DE 5/8"
8 VARILLA CORRUGADA DE 6 MM
9 ALAMBRE DE AMARRE N 16

94.00 M2 DE PISO PULIDO

N

MATERIAL
1 CEMENTO
2 CONFITILLO
3 ARENA GRUESA

300.00 M2 DE TARRAJEO DE PARED

N

MATERIAL
1 ARENA FINA
2 CEMENTO

110.00 M2 DE TARRAJEO DE TECHO Y FRISOS

N

MATERIAL
1 ARENA FINA
2 CEMENTO

INSTALACION DE DESAGUE
N

MATERIAL

1 CODO DE 4" X 45
2 T DE 4"
3 Y DE 4 A 2"
4 CODO DE 4" X 90
5 CODO DE 2" X 90
6 CODO DE 2 X 45
7 T DE 2"
8 Y DE 2"
9 TUBO PVC DE 4"
10 TUBO PVC DE 2"
INSTALACION DE AGUA
N

MATERIAL
1 LLAVE DE PASO DE 1/2" PARA CONTROL
2 LLAVE UNIVERSAL DE 1/2"
3 T DE 1/2" PVC ROSCA
4 CODO DE 1/2 PVC ROSCA
5 T DE 3/4" PVC ROSCA
6 CODO DE 3/4" PVC ROSCA
7 REDUCCION DE 3/4 A 1/2"
8 TUBO DE AGUA 1/2" PVC ROSCA
9 TUBO DE AGUA 3/4" PVC ROSCA
10 PEGAMENTO
11 CINTA TEFLON

INSTALACION ELECTRICA
N

MATERIAL
1 CAJA OCTOGONAL
2 CAJA RECTANGULAR
3 SOQUET
4 PLACA INTERRUPTOR DOBLE
5 PLACA INTERRUPTOR SIMPLE
6 PLACA INTERRUPTOR TRIPLE
7 TUBO PVC PARA LUZ DE 3/4"
8 CURVAS PVC PARA LUZ de 3/4
9 CABLE DE LUZ N 14
10 CINTA AISLANTE

SERVICIOS HIGIENICOS
N

MATERIAL
1 INODORO COMPLETO TANQUE BAJO
2 URINARIO COMPLETO
3 LAVATORIO CON ACCESORIOS

ACABADOS

MATERIAL
1 PUERTA DE MADERA CON CHAPA
2 VENTANA DE MADERA
3 CARAMICOS PARA PISO
4 CERAMICOS PARA PARED

SALA DE MANUALIDADES
64 ML DE CIMIENTO Y SOBRECIMIENTO
MATERIAL

1 HORMIGON
2 PIEDRA PILCA PARA BASE
3 CEMENTO
4 VARILLA CORRUGADA DE 3/8"
5 VARILLA CORRUGADA DE 6 MM
6 ALAMBRE DE AMARRE N 16
12 COLUMNAS DE 0.35 X 0.35 M
MATERIAL

1 VARILLA CORRUGADA DE 5/8"

2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA
5 COLUMNAS DE 0.15 X 0.20 M
MATERIAL

1 VARILLA CORRUGADA DE 1/2"

2 VARILLA CORRUGADA DE 6 MM
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA
103 M2 DE MUROS DE LADRILLO
N

MATERIAL
1 LADRILLO TIPO KING KONG
2 ARENA GRUESA
3 CEMENTO

4 ALAMBRE DE AMARRE N 8
114 M2 DE TECHO ALIGERADO
MATERIAL

1 VARILLA CORRUGADA DE 1/2"

2 VARILLA CORRUGADA DE 3/8"
3 VARILLA CORRUGADA DE 6 MM
4 LADRILLO HUECO DE 0.30X0.30X0.15
5 CEMENTO
6 CONFITILLO
7 ARENA GRUESA
64.5 ML DE VIGAS COLGANTES DE 0.35 X 0.50
VIGAS A,B,C Y D
MATERIAL

1 VARILLA CORRUGADA DE 5/8"

2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
VIGAS 1,2,3 Y 4
N

MATERIAL
1 VARILLA CORRUGADA DE 5/8"
2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CONFITILLO
5 ARENA GRUESA

94.00 M2 DE PISO PULIDO

N

MATERIAL
1 CONFITILLO
2 ARENA GRUESA
3 CEMENTO

333.00 M2 DE TARRAJEO DE PARED

N

MATERIAL
1 ARENA FINA
2 CEMENTO

134.00 M2 DE TARRAJEO DE TECHO ALIGERADO

N

MATERIAL
1 ARENA FINA
2 CEMENTO

INSTALACION ELECTRICA
N

MATERIAL
1 CENTRO
2 CAJA OCTOGONAL
3 CAJA RECTANGULAR
4 TUBO DE LUZ DE 3/4
5 CURVAS DE LUZ DE
6 PLACA TOMACORRIENTE DOBLE
7 C AJA RECTANGULAR
8 PLACA INTERRUPTOR TRIPLE
9 SOQUET
10 CABLE DE LUZ N 14
11 CINTA AISLANTE

ACABADOS
N

MATERIAL
1 PUERTA DE MADERA DE 2 HOJAS
2 PUERTA DE MADERA CON CHAPA
3 VENTANA DE MADERA

SALA DE LECTURA
45 ML DE CIMIENTO Y SOBRECIMIENTO
MATERIAL

1 HORMIGON
2 PIEDRA PILCA PARA BASE
3 CEMENTO
4 VARILLA CORRUGADA DE 3/8"
5 VARILLA CORRUGADA DE 6 MM
6 ALAMBRE DE AMARRE N 16
10 COLUMNAS DE 0.35 X 0.35 M
N

MATERIAL
1 VARILLA CORRUGADA DE 5/8"
2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA

5 COLUMNAS DE 0.15 X 0.20 M

MATERIAL

1 VARILLA CORRUGADA DE 1/2"

2 VARILLA CORRUGADA DE 6 MM
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA
110 M2 DE MUROS DE LADRILLO
MATERIAL

1 LADRILLO TIPO KING KONG

2 ARENA GRUESA
3 CEMENTO
4 ALAMBRE DE AMARRE N 8
114 M2 DE TECHO ALIGERADO
N

MATERIAL
1 VARILLA CORRUGADA DE 1/2"
2 VARILLA CORRUGADA DE 3/8"
3 VARILLA CORRUGADA DE 6 MM
4 LADRILLO HUECO DE 0.30X0.30X0.15
5 CEMENTO
6 CONFITILLO
7 ARENA GRUESA

64.5 ML DE VIGAS COLGANTES DE 0.35 X 0.50

VIGAS A,B,C Y D
N

MATERIAL
1 VARILLA CORRUGADA DE 5/8"
2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16

VIGAS 1,2,3 Y 4
N

MATERIAL
1 VARILLA CORRUGADA DE 5/8"
2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CONFITILLO
5 ARENA GRUESA

94.00 M2 DE PISO PULIDO

MATERIAL
1 CONFITILLO
2 ARENA GRUESA
3 CEMENTO

335.00 M2 DE TARRAJEO DE PARED

N

MATERIAL
1 ARENA FINA
2 CEMENTO

134.00 M2 DE TARRAJEO DE TECHO ALIGERADO

N

MATERIAL
1 ARENA FINA
2 CEMENTO

INSTALACION ELECTRICA
N

MATERIAL
1 CENTRO
2 CAJA OCTOGONAL
3 CAJA RECTANGULAR
4 TUBO DE LUZ DE 3/4
5 CURVAS DE LUZ DE
6 PLACA TOMACORRIENTE DOBLE
7 C AJA RECTANGULAR
8 PLACA INTERRUPTOR TRIPLE
9 SOQUET
10 CABLE DE LUZ N 14
11 CINTA AISLANTE

ACABADOS
N

MATERIAL
1 PUERTA DE MADERA DE 2 HOJAS
2 PUERTA DE MADERA CON CHAPA
3 VENTANA DE MADERA

DORMITORIO
70 ML DE CIMIENTO Y SOBRECIMIENTO
MATERIAL

N
1 HORMIGON

2 PIEDRA PILCA PARA BASE

3 CEMENTO
4 VARILLA CORRUGADA DE 3/8"
5 VARILLA CORRUGADA DE 6 MM
6 ALAMBRE DE AMARRE N 16
12 COLUMNAS DE 0.35 X 0.35 M
MATERIAL

1 VARILLA CORRUGADA DE 5/8"

2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA
5 COLUMNAS DE 0.15 X 0.20 M
MATERIAL

1 VARILLA CORRUGADA DE 1/2"

2 VARILLA CORRUGADA DE 6 MM
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA
120 M2 DE MUROS DE LADRILLO
MATERIAL

1 LADRILLO TIPO KING KONG

2 ARENA GRUESA
3 CEMENTO
4 ALAMBRE DE AMARRE N 8
114 M2 DE TECHO ALIGERADO
N

MATERIAL
1 VARILLA CORRUGADA DE 1/2"
2 VARILLA CORRUGADA DE 3/8"
3 VARILLA CORRUGADA DE 6 MM
4 LADRILLO HUECO DE 0.30X0.30X0.15
5 CEMENTO
6 CONFITILLO
7 ARENA GRUESA

64.5 ML DE VIGAS COLGANTES DE 0.35 X 0.50

VIGAS A,B,C Y D

MATERIAL

1 VARILLA CORRUGADA DE 5/8"

2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
VIGAS 1,2,3 Y 4
N

MATERIAL
1 VARILLA CORRUGADA DE 5/8"
2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CONFITILLO
5 ARENA GRUESA

94.00 M2 DE PISO PULIDO

N

MATERIAL
1 CONFITILLO
2 ARENA GRUESA
3 CEMENTO

333.00 M2 DE TARRAJEO DE PARED

N

MATERIAL
1 ARENA FINA
2 CEMENTO

134.00 M2 DE TARRAJEO DE TECHO ALIGERADO

N

MATERIAL
1 ARENA FINA
2 CEMENTO

INSTALACION ELECTRICA
N

MATERIAL
1 CENTRO
2 CAJA OCTOGONAL
3 CAJA RECTANGULAR
4 TUBO DE LUZ DE 3/4
5 CURVAS DE LUZ DE
6 PLACA TOMACORRIENTE DOBLE
7 C AJA RECTANGULAR
8 PLACA INTERRUPTOR TRIPLE
9 SOQUET
10 CABLE DE LUZ N 14
11 CINTA AISLANTE

ACABADOS
N

MATERIAL
1 PUERTA DE MADERA DE 2 HOJAS
2 PUERTA DE MADERA CON CHAPA
3 VENTANA DE MADERA

TOTAL HABITACIN:

SANITARIOS PARA HABITACION

63 ML DE CIMIENTO Y SOBRECIMIENTO
N

MATERIAL
1 HORMIGON
2 PIEDRA PILCA PARA BASE
3 CEMENTO
4 VARILLA CORRUGADA DE 3/8"
5 VARILLA CORRUGADA DE 6 MM
6 ALAMBRE DE AMARRE N 16

2 COLUMNAS DE 0.15 X 0.20

N

MATERIAL
1 VARILLA CORRUGADA DE 3/8"
2 VARILLA CORRUGADA DE 6 MM
3 CEMENTO

12 COLUMNAS DE 0.25 X 0.25

N

MATERIAL
1 VARILLA CORRUGADA DE 1/2"
2 VARILLA CORRUGADA DE 6 MM
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA

133.00 M2 DE MUROS DE LADRILLO

N

MATERIAL
1 LADRILLO TIPO KING KONG
2 CEMENTO
3 ALAMBRE DE AMARRE N 8
4 ARENA GRUESA

94.00 M2 DE TECHO ALIGERADO

N

MATERIAL
1 CONFITILLO
2 ARENA GRUESA
3 CEMENTO
4 LADRILLO HUECO DE 0.30X0.30X0.15
5 VARILLA CORRUGADA DE 1/2"
6 VARILLA CORRUGADA DE 3/8"
7 VARILLA CORRUGADA DE 5/8"
8 VARILLA CORRUGADA DE 6 MM
9 ALAMBRE DE AMARRE N 16

94.00 M2 DE PISO PULIDO

N

MATERIAL
1 CEMENTO
2 CONFITILLO
3 ARENA GRUESA

300.00 M2 DE TARRAJEO DE PARED

N

MATERIAL
1 ARENA FINA
2 CEMENTO

111.00 M2 DE TARRAJEO DE TECHO Y FRISOS

N

MATERIAL
1 ARENA FINA
2 CEMENTO

INSTALACION DE DESAGUE
N

MATERIAL
1 CODO DE 4" X 45
2 T DE 4"
3 Y DE 4 A 2"
4 CODO DE 4" X 90
5 CODO DE 2" X 90
6 CODO DE 2 X 45
7 T DE 2"
8 Y DE 2"
9 TUBO PVC DE 4"
10 TUBO PVC DE 2"

INSTALACION DE AGUA

MATERIAL
1 LLAVE DE PASO DE 1/2" PARA CONTROL
2 LLAVE UNIVERSAL DE 1/2"
3 T DE 1/2" PVC ROSCA
4 CODO DE 1/2 PVC ROSCA
5 T DE 3/4" PVC ROSCA
6 CODO DE 3/4" PVC ROSCA
7 REDUCCION DE 3/4 A 1/2"
8 TUBO DE AGUA 1/2" PVC ROSCA
9 TUBO DE AGUA 3/4" PVC ROSCA
10 PEGAMENTO
11 CINTA TEFLON

INSTALACION ELECTRICA
N

MATERIAL
1 CAJA OCTOGONAL
2 CAJA RECTANGULAR
3 SOQUET
4 PLACA INTERRUPTOR DOBLE
5 PLACA INTERRUPTOR SIMPLE
6 PLACA INTERRUPTOR TRIPLE
7 TUBO PVC PARA LUZ DE 3/4"
8 CURVAS PVC PARA LUZ de 3/4
9 CABLE DE LUZ N 14
10 CINTA AISLANTE

SERVICIOS HIGIENICOS
N

MATERIAL
1 INODORO COMPLETO TANQUE BAJO
2 URINARIO COMPLETO
3 LAVATORIO CON ACCESORIOS

ACABADOS
N

MATERIAL
1 PUERTA DE MADERA CON CHAPA
2 VENTANA DE MADERA
3 CARAMICOS PARA PISO
4 CERAMICOS PARA PARED

COMEDOR

64 ML DE CIMIENTO Y SOBRECIMIENTO
MATERIAL

1 HORMIGON
2 PIEDRA PILCA PARA BASE
3 CEMENTO
4 VARILLA CORRUGADA DE 3/8"
5 VARILLA CORRUGADA DE 6 MM
6 ALAMBRE DE AMARRE N 16
12 COLUMNAS DE 0.35 X 0.35 M
MATERIAL

1 VARILLA CORRUGADA DE 5/8"

2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA
5 COLUMNAS DE 0.15 X 0.20 M
MATERIAL

1 VARILLA CORRUGADA DE 1/2"

2 VARILLA CORRUGADA DE 6 MM
3 ALAMBRE DE AMARRE N 16
4 CEMENTO
5 CONFITILLO
6 ARENA GRUESA
103 M2 DE MUROS DE LADRILLO
MATERIAL

1 LADRILLO TIPO KING KONG

2 ARENA GRUESA
3 CEMENTO
4 ALAMBRE DE AMARRE N 8
114 M2 DE TECHO ALIGERADO
N

MATERIAL
1 VARILLA CORRUGADA DE 1/2"
2 VARILLA CORRUGADA DE 3/8"
3 VARILLA CORRUGADA DE 6 MM
4 LADRILLO HUECO DE 0.30X0.30X0.15
5 CEMENTO
6 CONFITILLO

7 ARENA GRUESA
64.5 ML DE VIGAS COLGANTES DE 0.35 X 0.50
VIGAS A,B,C Y D
MATERIAL

1 VARILLA CORRUGADA DE 5/8"

2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
VIGAS 1,2,3 Y 4
N

MATERIAL
1 VARILLA CORRUGADA DE 5/8"
2 VARILLA CORRUGADA DE 3/8"
3 ALAMBRE DE AMARRE N 16
4 CONFITILLO
5 ARENA GRUESA

94.00 M2 DE PISO PULIDO

N

MATERIAL
1 CONFITILLO
2 ARENA GRUESA
3 CEMENTO

333.00 M2 DE TARRAJEO DE PARED

N

MATERIAL
1 ARENA FINA
2 CEMENTO

134.00 M2 DE TARRAJEO DE TECHO ALIGERADO

N

MATERIAL
1 ARENA FINA
2 CEMENTO

INSTALACION ELECTRICA
N

MATERIAL
1 CENTRO
2 CAJA OCTOGONAL
3 CAJA RECTANGULAR
4 TUBO DE LUZ DE 3/4
5 CURVAS DE LUZ DE
6 PLACA TOMACORRIENTE DOBLE
7 C AJA RECTANGULAR

8 PLACA INTERRUPTOR TRIPLE

9 SOQUET
10 CABLE DE LUZ N 14
11 CINTA AISLANTE
ACABADOS
N

MATERIAL
1 PUERTA DE MADERA DE 2 HOJAS
2 PUERTA DE MADERA CON CHAPA
3 VENTANA DE MADERA

SERVICIOS HIGIENICOS
N

MATERIAL
1 INODORO COMPLETO TANQUE BAJO
2 URINARIO COMPLETO
3 LAVATORIO CON ACCESORIOS

PISCINA
36 M2
CEMENNTO
PIEDRA LATA PARA PISCINA
CERAMICA PARA PISCINA
ALAMBRE #16
VARILLAS 3/8
BOQUILLA DE RETONO
REJILLA DE FONDO
DESTANADOR
VALVULA BORA DE 1%
UNIN UNIVERSAL DE 1%
REFLETOR
ESCALERA DE 3 PASOS
BOMBA PARA PISCINA 3/4
FILTRO DE ARENA

UNIDAD
BOLSA
M2
M2
KG
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD

TRABAJADORES EN CONSTRUCCIN PARA LA OBRA CIVIL: CONSTRUCCIN DE A

DESCANSO"
INGENIERO RESIDENTE
CONCEPTO
ingeniero
operario
BUC 32%
BONIF. POR MOVILIDAD
TOTAL SALARIOS
OPERARIO
CONCEPTO
JORNAL
JORNAL DOMINICAL
BUC 32%
BONIF. POR MOVILIDAD

TOTAL SALARIOS
OFICIAL
CONCEPTO
JORNAL
JORNAL DOMINICAL
BUC 32%
BONIF. POR MOVILIDAD
TOTAL SALARIOS
PEON
CONCEPTO
JORNAL
JORNAL DOMINICAL
BUC 32%
BONIF. POR MOVILIDAD
TOTAL SALARIOS
PERSONAL DE SEGURIDAD
CONCEPTO
JORNAL
JORNAL DOMINICAL
BUC 32%
BONIF. POR MOVILIDAD
TOTAL SALARIOS

PRIMER MES

ESPECIALIDAD
1 INGENIERO RESIDENTE
2 OPERARIO
3 OFICIAL
4 PEON
5 SEGURIDAD
TOTAL

SEGUNDO MES

ESPECIALIDAD

1 INGENIERO RESIDENTE
2 OPERARIO
3 OFICIAL
4 PEON
5 SEGURIDAD
TOTAL

TERCER MES

ESPECIALIDAD
1 INGENIERO RESIDENTE
2 OPERARIO
3 OFICIAL
4 PEON
5 SEGURIDAD
TOTAL

CUARTO MES

ESPECIALIDAD
1 INGENIERO RESIDENTE
2 OPERARIO
3 OFICIAL
4 PEON
5 SEGURIDAD
TOTAL

TOTAL PARA PERSONAL DE CONSTRUCCI

MAQUINARIA DE CONSTRUCCIN CIVIL UTILIZADA

MAQ.PINTAR AIRLESS ELECTRICA 4,75

ANDAMIOS COLGANTE SKY GLIMBER
MARTILLO PERFORADOR 50 LB
GRUPO ELECTROGENO 500 KW
MEZCLADORA CONCRETO 9 A 11 P3
EXCAVADORA CAT 312BL
CARG FRON.SOBRE LLANTS 125-3 YD3
RODILLO COMPACTADOR 1TON.

CEPILLADORA DE PISOS
CAMION SEMI TRAILER 6X4 - 35 TN

TOTAL CONSTRUCC
MATERIAL DE CONSTRUCCIN
PERSONAL DE CONSTRUCCIN
MAQUINARIA DE CONSTRUCCIN

TOTAL

METRAJE Y MATERIAL DE CONSTRUCCION PARA EL ACILO DE ANCIANOS "CASA DE DESCAN

PRECIO UNITARIO
S/. 120.00
S/. 50.00
S/. 23.00
S/. 40.00

UNIDAD DE
MEDIDA

CANTIDAD
22
29
135
40

M3
M3
BOLSA
M3
TOTAL

TOTAL

PRECIO UNITARIO
S/. 120.00
S/. 55.00
S/. 23.00
S/. 13.50
S/. 5.60
S/. 4.40

PRECIO UNITARIO

8
8
11
10
10
4

CANTIDAD

S/. 38.20
S/. 13.50
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 24.00
S/. 5.60
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

UNIDAD DE
MEDIDA

CANTIDAD

5
8
5
7
1
1

CANTIDAD
5
5
3
6
1
1

M3
M3
BOLSA
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3

PRECIO TOTAL
S/. 2,640.00
S/. 1,450.00
S/. 3,105.00
S/. 1,600.00
S/. 8,795.00

S/. 8,795.00

PRECIO TOTAL
S/. 960.00
S/. 440.00
S/. 253.00
S/. 135.00
S/. 56.00
S/. 17.60
S/. 1,861.60
PRECIO TOTAL
S/. 191.00
S/. 108.00
S/. 22.00
S/. 161.00
S/. 120.00
S/. 50.00
S/. 652.00
PRECIO TOTAL
S/. 120.00
S/. 28.00
S/. 13.20
S/. 138.00
S/. 120.00
S/. 50.00

TOTAL
PRECIO UNITARIO

CANTIDAD

S/. 490.00
S/. 50.00
S/. 23.00
S/. 3.20

PRECIO UNITARIO
S/. 24.00
S/. 13.50
S/. 5.60
S/. 2.00
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 38.20
S/. 13.50
S/. 4.40

PRECIO UNITARIO
S/. 38.20
S/. 13.50
S/. 4.40
S/. 120.00
S/. 50.00

PRECIO UNITARIO

3
3
8
4

CANTIDAD
8
8
5
100
28
3
3

CANTIDAD
5
10
5

CANTIDAD
10
10
9
1
1

PRECIO UNITARIO
S/. 40.00

UNIDAD DE
MEDIDA
UND
UND
UND
UND
BOLSA
M3
M3
TOTAL

UNIDAD DE
MEDIDA
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
M3
M3
TOTAL
UNIDAD DE
MEDIDA

CANTIDAD

S/. 120.00
S/. 50.00
S/. 23.00

UNIDAD DE
MEDIDA
MILLAR
M3
BOLSA
KG
TOTAL

3 M3
3 M3
9 BOLSA
TOTAL
UNIDAD DE
MEDIDA

CANTIDAD
9 M3

S/. 469.20
PRECIO TOTAL
S/. 1,470.00
S/. 150.00
S/. 184.00
S/. 12.80
S/. 1,816.80
PRECIO TOTAL
S/. 192.00
S/. 108.00
S/. 28.00
S/. 200.00
S/. 644.00
S/. 360.00
S/. 150.00
S/. 1,682.00

PRECIO TOTAL
S/. 191.00
S/. 135.00
S/. 22.00
S/. 348.00
PRECIO TOTAL
S/. 382.00
S/. 135.00
S/. 39.60
S/. 120.00
S/. 50.00
S/. 726.60
PRECIO TOTAL
S/. 360.00
S/. 150.00
S/. 207.00
S/. 717.00
PRECIO TOTAL
S/. 360.00

S/. 23.00

PRECIO UNITARIO

S/. 207.00
S/. 567.00

9 BOLSA
TOTAL
UNIDAD DE
MEDIDA

CANTIDAD

S/. 40.00
S/. 23.00

PRECIO TOTAL
S/. 80.00
S/. 115.00
S/. 195.00

2 M3
5 BOLSA
TOTAL

1.00
1.00
0.80
2.40

4
7
5
5

UNIDAD DE
MEDIDA
UND
UND
UND
UND

S/. 0.40

UND

S/. 2.00

S/. 9.20
S/. 0.80
S/. 6.00
S/. 5.20
S/. 77.00
S/. 3.00

5
5
2
7
1
1

UND
UND
UND
UND
ROLLO
ROLLO
TOTAL

S/. 46.00
S/. 4.00
S/. 12.00
S/. 36.40
S/. 77.00
S/. 3.00
207.4

PRECIO UNITARIO
S/.
S/.
S/.
S/.

PRECIO UNITARIO

CANTIDAD

UNIDAD DE
MEDIDA

CANTIDAD

PRECIO TOTAL
S/. 4.00
S/. 7.00
S/. 4.00
S/. 12.00

PRECIO TOTAL

S/. 250.00

UND

S/. 250.00

S/. 145.00
S/. 85.00

1
1

UND
UND

S/. 145.00
S/. 85.00
S/. 480.00

TOTAL

TOTAL

PRECIO UNITARIO
S/. 120.00
S/. 55.00
S/. 23.00
S/. 13.50
S/. 5.60
S/. 4.40

UNIDAD DE
MEDIDA

CANTIDAD
3
3
5
2
2
1

M3
M3
BOLSA
UND
UND
KG
TOTAL

S/. 9,722.60

PRECIO TOTAL
S/. 360.00
S/. 165.00
S/. 115.00
S/. 27.00
S/. 11.20
S/. 4.40
S/. 682.60

PRECIO UNITARIO

CANTIDAD

S/. 13.50
S/. 5.60
S/. 23.00

PRECIO UNITARIO

2
2
2

CANTIDAD

S/. 24.00
S/. 5.60
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO

3
3
5
5
1
1

CANTIDAD

S/. 490.00
S/. 23.00
S/. 3.20
S/. 50.00

PRECIO UNITARIO
S/. 120.00
S/. 50.00
S/. 23.00
S/. 2.00
S/. 24.00
S/. 13.50
S/. 38.20
S/. 5.60
S/. 4.40

PRECIO UNITARIO

3
4
1
1

PRECIO UNITARIO
S/. 40.00

UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
MILLAR
BOLSA
M3
KG
TOTAL
UNIDAD DE
MEDIDA

CANTIDAD
2
2
15
100
5
8
1
12
10

CANTIDAD

S/. 23.00
S/. 120.00
S/. 50.00

UNIDAD DE
MEDIDA
UND
UND
BOLSA
TOTAL

4
2
2

S/. 27.00
S/. 11.20
S/. 46.00
S/. 84.20
PRECIO TOTAL
S/. 72.00
S/. 16.80
S/. 22.00
S/. 115.00
S/. 120.00
S/. 50.00
S/. 395.80
PRECIO TOTAL
S/. 1,470.00
S/. 92.00
S/. 3.20
S/. 50.00
S/. 1,615.20
PRECIO TOTAL

M3
KG
BOLSA
UND
UND
UND
UND
UND
M3
TOTAL
UNIDAD DE
MEDIDA
BOLSA
M3
KG
TOTAL
UNIDAD DE
MEDIDA

CANTIDAD

PRECIO TOTAL

S/. 240.00
S/. 100.00
S/. 345.00
S/. 200.00
S/. 120.00
S/. 108.00
S/. 38.20
S/. 67.20
S/. 44.00
S/. 1,262.40
PRECIO TOTAL
S/. 92.00
S/. 240.00
S/. 100.00
S/. 432.00
PRECIO TOTAL

M3

S/. 120.00

S/. 23.00

PRECIO UNITARIO

PRECIO UNITARIO

1
6

CANTIDAD

S/. 3.50
S/. 4.00
S/. 4.00
S/. 3.50
S/. 1.00
S/. 1.00
S/. 1.50
S/. 2.00
S/. 17.50
S/. 8.40

PRECIO UNITARIO
S/. 13.00
S/. 15.00
S/. 1.00
S/. 0.50
S/. 1.50
S/. 1.00
S/. 1.00
S/. 11.80
S/. 14.00
S/. 80.00
S/. 1.20

PRECIO UNITARIO
1.00
0.80
5.20
4.00
3.00
6.00
2.40
0.40

UNIDAD DE
MEDIDA

CANTIDAD

S/. 40.00
S/. 23.00

BOLSA
TOTAL

3
3
5
3
2
5
5
3
4
3

M3
BOLSA
TOTAL
UNIDAD DE
MEDIDA
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
TOTAL

UNIDAD DE
MEDIDA
1 UND
2 UND
9 UND
8 UND
3 UND
3 UND
3 UND
6 UND
3 UND
0.5 GLN
6 UND
TOTAL

CANTIDAD

CANTIDAD

UNIDAD DE
MEDIDA
3 UND
2 UND
3 UND
1 UND
1 UND
1 UND
5 UND
6 UND

S/. 92.00
S/. 212.00
PRECIO TOTAL
S/. 40.00
S/. 138.00
S/. 178.00
PRECIO TOTAL
S/. 10.50
S/. 12.00
S/. 20.00
S/. 10.50
S/. 2.00
S/. 5.00
S/. 7.50
S/. 6.00
S/. 70.00
S/. 25.20
S/. 168.70
PRECIO TOTAL
S/. 13.00
S/. 30.00
S/. 9.00
S/. 4.00
S/. 4.50
S/. 3.00
S/. 3.00
S/. 70.80
S/. 42.00
S/. 40.00
S/. 7.20
S/. 226.50
PRECIO TOTAL
S/. 3.00
S/. 1.60
S/. 15.60
S/. 4.00
S/. 3.00
S/. 6.00
S/. 12.00
S/. 2.40

77.00
3.00

PRECIO UNITARIO

1 ROLLO
1 ROLLO

UNIDAD DE
MEDIDA

CANTIDAD

S/. 77.00
S/. 3.00
S/. 127.60
PRECIO TOTAL

S/. 125.00

2 UND

250.00

S/. 135.00

2 UND

270.00

S/. 85.00

2 UND

170.00
S/. 690.00

PRECIO UNITARIO

UNIDAD DE
MEDIDA

CANTIDAD

145.00
85.00
21.00
22.00

1 UND
1 UND
5 M2
5 M2

145.00
85.00
105.00
110.00
S/. 445.00

TOTAL

PRECIO UNITARIO
S/. 120.00
S/. 55.00
S/. 23.00
S/. 13.50
S/. 5.60
S/. 4.40

PRECIO UNITARIO

3
2
4
4
6
3

CANTIDAD

S/. 38.20
S/. 13.50
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 24.00
S/. 5.60

UNIDAD DE
MEDIDA

CANTIDAD

5
5
4
3
2
2

CANTIDAD
3
3

PRECIO TOTAL

M3
M3
BOLSA
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
UND
UND

6520.00

PRECIO TOTAL
S/. 360.00
S/. 110.00
S/. 92.00
S/. 54.00
S/. 33.60
S/. 13.20
S/. 662.80
PRECIO TOTAL
S/. 191.00
S/. 67.50
S/. 17.60
S/. 69.00
S/. 240.00
S/. 100.00
S/. 685.10
PRECIO TOTAL
S/. 72.00
S/. 16.80

S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO

3
3
1
1

CANTIDAD

S/. 490.00
S/. 50.00
S/. 23.00
S/. 3.20

PRECIO UNITARIO
S/. 24.00
S/. 13.50
S/. 5.60
S/. 2.00
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO

2
2
5
3

CANTIDAD
7
7
9
100
15
3
3

CANTIDAD

S/. 38.20
S/. 13.50
S/. 4.40

PRECIO UNITARIO

5
5
5

CANTIDAD

S/. 38.20
S/. 13.50
S/. 4.40
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 120.00
S/. 50.00
S/. 23.00

5
6
5
2
2

CANTIDAD

KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
MILLAR
M3
BOLSA
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
UND
UND
BOLSA
M3
M3
TOTAL

UNIDAD DE
MEDIDA
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
M3
M3
TOTAL
UNIDAD DE
MEDIDA

3 M3
3 M3
5 BOLSA
TOTAL

S/. 13.20
S/. 69.00
S/. 120.00
S/. 50.00
S/. 341.00
PRECIO TOTAL
S/. 980.00
S/. 100.00
S/. 115.00
S/. 9.60
S/. 1,204.60
PRECIO TOTAL
S/. 168.00
S/. 94.50
S/. 50.40
S/. 200.00
S/. 345.00
S/. 360.00
S/. 150.00
S/. 1,367.90

PRECIO TOTAL
S/. 191.00
S/. 67.50
S/. 22.00
S/. 280.50
PRECIO TOTAL
S/. 191.00
S/. 81.00
S/. 22.00
S/. 240.00
S/. 100.00
S/. 634.00
PRECIO TOTAL
S/. 360.00
S/. 150.00
S/. 115.00
S/. 625.00

PRECIO UNITARIO
S/. 40.00
S/. 23.00

PRECIO UNITARIO

UNIDAD DE
MEDIDA

CANTIDAD

S/. 1.00
S/. 1.00
S/. 0.80
S/. 2.40
S/. 0.40
S/. 9.20
S/. 0.80
S/. 6.00
S/. 5.20
S/. 77.00
S/. 3.00

3
6
5
6
6
4
4
1
5
2
1

UNIDAD DE
MEDIDA
UND
UND
UND
UND
UND
UND
UND
UND
UND
ROLLO
ROLLO
TOTAL

S/. 250.00

UNIDAD DE
MEDIDA
UND

S/. 145.00
S/. 85.00

1
1

UND
UND

PRECIO UNITARIO

CANTIDAD

TOTAL

TOTAL

PRECIO UNITARIO
S/. 120.00
S/. 55.00
S/. 23.00
S/. 13.50
S/. 5.60
S/. 4.40

CANTIDAD
10
8
15
15
15
5

PRECIO TOTAL
S/. 80.00
S/. 115.00
S/. 195.00

2 M3
5 BOLSA
TOTAL
CANTIDAD

PRECIO TOTAL
S/. 200.00
S/. 115.00
S/. 315.00

5 M3
5 BOLSA
TOTAL

S/. 40.00
S/. 23.00

PRECIO UNITARIO

UNIDAD DE
MEDIDA

CANTIDAD

UNIDAD DE
MEDIDA
M3
M3
BOLSA
UND
UND
KG

PRECIO TOTAL
S/. 3.00
S/. 6.00
S/. 4.00
S/. 14.40
S/. 2.40
S/. 36.80
S/. 3.20
S/. 6.00
S/. 26.00
S/. 154.00
S/. 3.00
S/. 258.80
PRECIO TOTAL
S/. 250.00
S/. 145.00
S/. 85.00
S/. 480.00

S/. 7,049.70

PRECIO TOTAL
S/. 1,200.00
S/. 440.00
S/. 345.00
S/. 202.50
S/. 84.00
S/. 22.00

TOTAL
PRECIO UNITARIO

CANTIDAD

S/. 38.20
S/. 13.50
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO

7
7
7
7
2
2

CANTIDAD

S/. 24.00
S/. 5.60
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 490.00
S/. 50.00
S/. 23.00
S/. 3.20

PRECIO UNITARIO
S/. 24.00
S/. 13.50
S/. 5.60
S/. 2.00
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 38.20
S/. 13.50
S/. 4.40

6
9
5
5
1
1

CANTIDAD
3
3
10
2

CANTIDAD
5
5
7
140
30
2
2

CANTIDAD
6
15
2

UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
MILLAR
M3
BOLSA
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
UND
UND
BOLSA
M3
M3
TOTAL

UNIDAD DE
MEDIDA
UND
UND
KG
TOTAL

S/. 2,293.50
PRECIO TOTAL
S/. 267.40
S/. 94.50
S/. 30.80
S/. 161.00
S/. 240.00
S/. 100.00
S/. 893.70
PRECIO TOTAL
S/. 144.00
S/. 50.40
S/. 22.00
S/. 115.00
S/. 120.00
S/. 50.00
S/. 501.40
PRECIO TOTAL
S/. 1,470.00
S/. 150.00
S/. 230.00
S/. 6.40
S/. 1,856.40
PRECIO TOTAL
S/. 120.00
S/. 67.50
S/. 39.20
S/. 280.00
S/. 690.00
S/. 240.00
S/. 100.00
S/. 1,536.70

PRECIO TOTAL
S/. 229.20
S/. 202.50
S/. 8.80
S/. 440.50

PRECIO UNITARIO

CANTIDAD

S/. 38.20
S/. 13.50
S/. 4.40
S/. 120.00
S/. 50.00

PRECIO UNITARIO

8
8
6
2
2

PRECIO UNITARIO

3 M3
3 M3
6 BOLSA
TOTAL

S/. 40.00
S/. 23.00

S/. 305.60
S/. 108.00
S/. 26.40
S/. 240.00
S/. 100.00
S/. 780.00
PRECIO TOTAL

PRECIO TOTAL
S/. 120.00
S/. 184.00
S/. 304.00

3 M3
8 BOLSA
TOTAL
UNIDAD DE
MEDIDA

CANTIDAD

PRECIO TOTAL

S/. 360.00
S/. 150.00
S/. 138.00
S/. 648.00

UNIDAD DE
MEDIDA

CANTIDAD

S/. 40.00
S/. 23.00

PRECIO UNITARIO

UNIDAD DE
MEDIDA

CANTIDAD

S/. 120.00
S/. 50.00
S/. 23.00

UNIDAD DE
MEDIDA
UND
UND
KG
M3
M3
TOTAL

PRECIO TOTAL
S/. 160.00
S/. 184.00
344

4 M3
8 BOLSA
TOTAL

S/. 1.00
S/. 1.00

5
5

UNIDAD DE
MEDIDA
UND
UND

S/. 0.80

UND

S/. 3.20

S/. 2.40

12

UND

S/. 28.80

S/. 0.40

12

UND

S/. 4.80

S/. 9.20

UND

S/. 82.80

S/. 0.80

UND

S/. 7.20

S/. 6.00
S/. 5.20
S/. 77.00

3
9
3

UND
UND
ROLLO

S/. 18.00
S/. 46.80
S/. 231.00

S/. 3.00

ROLLO
TOTAL

S/. 3.00
S/. 435.60

PRECIO UNITARIO

PRECIO UNITARIO
S/. 250.00

CANTIDAD

CANTIDAD
1

UNIDAD DE
MEDIDA
UND

PRECIO TOTAL
S/. 5.00
S/. 5.00

PRECIO TOTAL
S/. 250.00

S/. 145.00
S/. 85.00

1
1

UND
UND
TOTAL

TOTAL

PRECIO UNITARIO
S/. 120.00
S/. 55.00
S/. 23.00
S/. 13.50
S/. 5.60
S/. 4.40

PRECIO UNITARIO
S/. 38.20
S/. 13.50
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 24.00
S/. 5.60
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 490.00
S/. 50.00
S/. 23.00
S/. 3.20

CANTIDAD
8
5
10
12
13
4

CANTIDAD
8
10
8
10
2
2

CANTIDAD
10
8
7
9
1
1

CANTIDAD
5
5
10
3

UNIDAD DE
MEDIDA
M3
M3
BOLSA
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
MILLAR
M3
BOLSA
KG
TOTAL

S/. 145.00
S/. 85.00
S/. 480.00

S/. 10,513.80

PRECIO TOTAL
S/. 960.00
S/. 275.00
S/. 230.00
S/. 162.00
S/. 72.80
S/. 17.60
S/. 1,717.40
PRECIO TOTAL
S/. 305.60
S/. 135.00
S/. 35.20
S/. 230.00
S/. 240.00
S/. 100.00
S/. 1,045.80
PRECIO TOTAL
S/. 240.00
S/. 44.80
S/. 30.80
S/. 207.00
S/. 120.00
S/. 50.00
S/. 692.60
PRECIO TOTAL
S/. 2,450.00
S/. 250.00
S/. 230.00
S/. 9.60
S/. 2,939.60

PRECIO UNITARIO
S/. 24.00
S/. 13.50
S/. 5.60
S/. 2.00
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 38.20
S/. 13.50
S/. 4.40

PRECIO UNITARIO
S/. 38.20
S/. 13.50
S/. 4.40
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 120.00
S/. 50.00
S/. 23.00

PRECIO UNITARIO
S/. 40.00
S/. 23.00

PRECIO UNITARIO
S/. 40.00
S/. 23.00

CANTIDAD
11
11
12
100
45
6
6

CANTIDAD
20
20
6

CANTIDAD
15
10
11
2
2

CANTIDAD

UNIDAD DE
MEDIDA
UND
UND
UND
UND
BOLSA
M3
M3
TOTAL

UNIDAD DE
MEDIDA
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
M3
M3
TOTAL
UNIDAD DE
MEDIDA

5 M3
5 M3
20 BOLSA
TOTAL
CANTIDAD

UNIDAD DE
MEDIDA

10 M3
30 BOLSA
TOTAL
CANTIDAD

UNIDAD DE
MEDIDA
2 M3
8 BOLSA
TOTAL

PRECIO TOTAL
S/. 264.00
S/. 148.50
S/. 67.20
S/. 200.00
S/. 1,035.00
S/. 720.00
S/. 300.00
S/. 2,734.70

PRECIO TOTAL
S/. 764.00
S/. 270.00
S/. 26.40
S/. 1,060.40
PRECIO TOTAL
S/. 573.00
S/. 135.00
S/. 48.40
S/. 240.00
S/. 100.00
S/. 1,096.40
PRECIO TOTAL
S/. 600.00
S/. 250.00
S/. 460.00
S/. 1,310.00
PRECIO TOTAL
S/. 400.00
S/. 690.00
S/. 1,090.00
PRECIO TOTAL
S/. 80.00
S/. 184.00
S/. 264.00

1.00
1.00
0.80
2.40

9
9
5
22

UNIDAD DE
MEDIDA
UND
UND
UND
UND

S/. 0.40

30

UND

S/. 12.00

S/. 9.20

UND

S/. 82.80

S/. 0.80
S/. 6.00
S/. 5.20

9
1
10

UND
UND
UND

S/. 7.20
S/. 6.00
S/. 52.00

S/. 77.00

ROLLO

S/. 231.00

S/. 3.00

ROLLO

S/. 3.00
S/. 468.80

PRECIO UNITARIO
S/.
S/.
S/.
S/.

CANTIDAD

TOTAL
PRECIO UNITARIO

CANTIDAD

S/. 250.00
S/. 145.00
S/. 85.00

2
4
1

UNIDAD DE
MEDIDA
UND
UND
UND
TOTAL

TOTAL

PRECIO UNITARIO
S/. 120.00
S/. 55.00
S/. 23.00
S/. 13.50
S/. 5.60
S/. 4.40

PRECIO UNITARIO

15
10
30
20
20
10

CANTIDAD

S/. 13.50
S/. 5.60
S/. 23.00

PRECIO UNITARIO
S/. 24.00
S/. 5.60

3
3
3

M3
M3
BOLSA
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
BOLSA
TOTAL
UNIDAD DE
MEDIDA

CANTIDAD
10
10

S/. 9.00
S/. 9.00
S/. 4.00
S/. 52.80

PRECIO TOTAL
S/. 500.00
S/. 580.00
S/. 85.00
S/. 1,165.00

S/. 15,584.70

UNIDAD DE
MEDIDA

CANTIDAD

PRECIO TOTAL

PRECIO TOTAL
S/. 1,800.00
S/. 550.00
S/. 690.00
S/. 270.00
S/. 112.00
S/. 44.00
S/. 3,466.00
PRECIO TOTAL
S/. 40.50
S/. 16.80
S/. 69.00
S/. 126.30
PRECIO TOTAL

UND
UND

S/. 240.00
S/. 56.00

S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 490.00
S/. 23.00
S/. 3.20
S/. 50.00

PRECIO UNITARIO
S/. 120.00
S/. 50.00
S/. 23.00
S/. 2.00
S/. 24.00
S/. 13.50
S/. 38.20
S/. 5.60
S/. 4.40

PRECIO UNITARIO
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 40.00
S/. 23.00

PRECIO UNITARIO
S/. 40.00
S/. 23.00

PRECIO UNITARIO

10
13
2
2

CANTIDAD
6
18
8
6

CANTIDAD
8
8
40
350
31
17
4
35
25

CANTIDAD
13
3
3

CANTIDAD
6
30

CANTIDAD
5
20

CANTIDAD

KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
MILLAR
BOLSA
KG
M3
TOTAL
UNIDAD DE
MEDIDA
M3
M3
BOLSA
UND
UND
UND
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
M3
BOLSA
TOTAL
UNIDAD DE
MEDIDA
M3
BOLSA
TOTAL
UNIDAD DE
MEDIDA

S/. 44.00
S/. 299.00
S/. 240.00
S/. 100.00
S/. 979.00
PRECIO TOTAL
S/. 2,940.00
S/. 414.00
S/. 25.60
S/. 300.00
S/. 3,679.60
PRECIO TOTAL
S/. 960.00
S/. 400.00
S/. 920.00
S/. 700.00
S/. 744.00
S/. 229.50
S/. 152.80
S/. 196.00
S/. 110.00
S/. 4,412.30
PRECIO TOTAL
S/. 299.00
S/. 360.00
S/. 150.00
S/. 809.00
PRECIO TOTAL
S/. 240.00
S/. 690.00
S/. 930.00
PRECIO TOTAL
S/. 200.00
S/. 460.00
S/. 660.00
PRECIO TOTAL

S/. 3.50
S/. 4.00
S/. 4.00
S/. 3.50
S/. 1.00
S/. 1.00
S/. 1.50
S/. 2.00
S/. 17.50
S/. 8.40

2
3
2
2
10
8
8
5
12
8

UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
TOTAL

PRECIO UNITARIO
S/. 13.00
S/. 15.00
S/. 1.00
S/. 0.50
S/. 1.50
S/. 1.00
S/. 1.00
S/. 11.80
S/. 14.00
S/. 80.00
S/. 1.20

PRECIO UNITARIO

UNIDAD DE
MEDIDA
1 UND
2 UND
10 UND
10 UND
5 UND
8 UND
2 UND
11 UND
3 UND
0.3 GLN
10 UND
TOTAL

CANTIDAD

CANTIDAD

1.00
0.80
5.20
4.00
3.00
6.00
2.40
0.40
77.00
3.00

PRECIO UNITARIO
125.00
135.00
85.00

CANTIDAD

UNIDAD DE
MEDIDA
5 UND
2 UND
6 UND
2 UND
1 UND
1 UND
9 UND
9 UND
1 ROLLO
1 ROLLO
TOTAL
UNIDAD DE
MEDIDA
1 UND
1 UND
1 UND
TOTAL

S/. 7.00
S/. 12.00
S/. 8.00
S/. 7.00
S/. 10.00
S/. 8.00
S/. 12.00
S/. 10.00
S/. 210.00
S/. 67.20
S/. 351.20
PRECIO TOTAL
S/. 13.00
S/. 30.00
S/. 10.00
S/. 5.00
S/. 7.50
S/. 8.00
S/. 2.00
S/. 129.80
S/. 42.00
S/. 20.00
S/. 12.00
S/. 279.30
PRECIO TOTAL
5.00
1.60
31.20
8.00
3.00
6.00
21.60
3.60
77.00
3.00
160.00
PRECIO TOTAL
125.00
135.00
85.00
345.00

PRECIO UNITARIO
145.00
85.00
21.00
22.00

PRECIO UNITARIO
S/. 120.00
S/. 55.00
S/. 23.00
S/. 13.50
S/. 5.60
S/. 4.40

PRECIO UNITARIO
S/. 38.20
S/. 13.50
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 24.00
S/. 5.60
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 490.00
S/. 50.00
S/. 23.00

UNIDAD DE
MEDIDA
1 UND
1 UND
15 M2
15 M2

CANTIDAD

CANTIDAD
15
15
30
25
25
8

CANTIDAD
20
15
15
15
2
2

CANTIDAD
10
10
5
9
1
1

CANTIDAD
4
4
20

PRECIO TOTAL
145.00
85.00
315.00
330.00
875.00

TOTAL

17072.70

UNIDAD DE
MEDIDA

PRECIO TOTAL

M3
M3
BOLSA
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
MILLAR
M3
BOLSA

S/. 1,800.00
S/. 825.00
S/. 690.00
S/. 337.50
S/. 140.00
S/. 35.20
S/. 3,827.70
PRECIO TOTAL
S/. 764.00
S/. 202.50
S/. 66.00
S/. 345.00
S/. 240.00
S/. 100.00
S/. 1,717.50
PRECIO TOTAL
S/. 240.00
S/. 56.00
S/. 22.00
S/. 207.00
S/. 120.00
S/. 50.00
S/. 695.00
PRECIO TOTAL
S/. 1,960.00
S/. 200.00
S/. 460.00

S/. 3.20

KG
TOTAL

PRECIO UNITARIO
S/. 24.00
S/. 13.50
S/. 5.60
S/. 2.00
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 38.20
S/. 13.50
S/. 4.40

PRECIO UNITARIO
S/. 38.20
S/. 13.50
S/. 4.40
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 120.00
S/. 50.00
S/. 23.00

PRECIO UNITARIO
S/. 40.00
S/. 23.00

PRECIO UNITARIO
S/. 40.00
S/. 23.00

UNIDAD DE
MEDIDA
15
UND
15
UND
15
UND
250
UND
70
BOLSA
7
M3
7
M3
TOTAL

CANTIDAD

CANTIDAD
15
15
10

CANTIDAD
18
20
18
2
2

CANTIDAD

UNIDAD DE
MEDIDA
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
M3
M3
TOTAL
UNIDAD DE
MEDIDA

4 M3
4 M3
20 BOLSA
TOTAL
CANTIDAD

UNIDAD DE
MEDIDA

14 M3
50 BOLSA
TOTAL
CANTIDAD

UNIDAD DE
MEDIDA

5 M3
35 BOLSA

S/. 25.60
S/. 2,645.60
PRECIO TOTAL
S/. 360.00
S/. 202.50
S/. 84.00
S/. 500.00
S/. 1,610.00
S/. 840.00
S/. 350.00
3946.5

PRECIO TOTAL
S/. 573.00
S/. 202.50
S/. 44.00
S/. 819.50
PRECIO TOTAL
S/. 687.60
S/. 270.00
S/. 79.20
S/. 240.00
S/. 100.00
S/. 1,376.80
PRECIO TOTAL
S/. 480.00
S/. 200.00
S/. 460.00
S/. 1,140.00
PRECIO TOTAL
S/. 560.00
S/. 1,150.00
S/. 1,710.00
PRECIO TOTAL
S/. 200.00
S/. 805.00

TOTAL

S/. 1,005.00

S/. 1.00
S/. 1.00
S/. 0.80

14
14
4

UNIDAD DE
MEDIDA
UND
UND
UND

S/. 2.40

30

UND

S/. 72.00

S/. 0.40
S/. 9.20
S/. 0.80
S/. 6.00
S/. 5.20
S/. 77.00
S/. 3.00

28
15
15
4
13
2
1

UND
UND
UND
UND
UND
ROLLO
ROLLO
TOTAL

S/. 11.20
S/. 138.00
S/. 12.00
S/. 24.00
S/. 67.60
S/. 154.00
S/. 3.00
S/. 513.00

PRECIO UNITARIO

PRECIO UNITARIO

CANTIDAD

CANTIDAD

S/. 250.00
S/. 145.00
S/. 85.00

PRECIO UNITARIO
S/. 120.00
S/. 55.00
S/. 23.00
S/. 13.50
S/. 5.60
S/. 4.40

PRECIO UNITARIO
S/. 38.20
S/. 13.50
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

1
1
2

CANTIDAD
20
15
40
18
18
9

CANTIDAD
15
15
17
20
2
2

UNIDAD DE
MEDIDA
UND
UND
UND
TOTAL

PRECIO TOTAL
S/. 14.00
S/. 14.00
S/. 3.20

PRECIO TOTAL
S/. 250.00
S/. 145.00
S/. 170.00
S/. 565.00

TOTAL

19961.60

UNIDAD DE
MEDIDA

PRECIO TOTAL

M3
M3
BOLSA
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3
TOTAL

S/. 2,400.00
S/. 825.00
S/. 920.00
S/. 243.00
S/. 100.80
S/. 39.60
S/. 4,528.40
PRECIO TOTAL
S/. 573.00
S/. 202.50
S/. 74.80
S/. 460.00
S/. 240.00
S/. 100.00
S/. 1,650.30

PRECIO UNITARIO
S/. 24.00
S/. 5.60
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 490.00
S/. 50.00
S/. 23.00
S/. 3.20

PRECIO UNITARIO
S/. 24.00
S/. 13.50
S/. 5.60
S/. 2.00
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 38.20
S/. 13.50
S/. 4.40

PRECIO UNITARIO
S/. 38.20
S/. 13.50
S/. 4.40
S/. 120.00
S/. 50.00

CANTIDAD
15
15
6
10
1
1

CANTIDAD
5
5
15
9

CANTIDAD
18
18
17
240
85
8
8

CANTIDAD
22
25
18

CANTIDAD
23
25
19
2
2

UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
MILLAR
M3
BOLSA
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
UND
UND
BOLSA
M3
M3
TOTAL

UNIDAD DE
MEDIDA
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
M3
M3
TOTAL

PRECIO TOTAL
S/. 360.00
S/. 84.00
S/. 26.40
S/. 230.00
S/. 120.00
S/. 50.00
S/. 870.40
PRECIO TOTAL
S/. 2,450.00
S/. 250.00
S/. 345.00
S/. 28.80
S/. 3,073.80
PRECIO TOTAL
S/. 432.00
S/. 243.00
S/. 95.20
S/. 480.00
S/. 1,955.00
S/. 960.00
S/. 400.00
S/. 4,565.20

PRECIO TOTAL
S/. 840.40
S/. 337.50
S/. 79.20
S/. 1,257.10
PRECIO TOTAL
S/. 878.60
S/. 337.50
S/. 83.60
S/. 240.00
S/. 100.00
S/. 1,639.70

PRECIO UNITARIO
S/. 120.00
S/. 50.00
S/. 23.00

PRECIO UNITARIO
S/. 40.00
S/. 23.00

PRECIO UNITARIO
S/. 40.00
S/. 23.00

UNIDAD DE
MEDIDA

CANTIDAD

PRECIO TOTAL
S/. 480.00
S/. 200.00
S/. 460.00
S/. 1,140.00

4 M3
4 M3
20 BOLSA
TOTAL
UNIDAD DE
MEDIDA

CANTIDAD

PRECIO TOTAL
S/. 600.00
S/. 1,150.00
S/. 1,750.00

15 M3
50 BOLSA
TOTAL
UNIDAD DE
MEDIDA

CANTIDAD

PRECIO TOTAL

6 M3
30 BOLSA
TOTAL

S/. 240.00
S/. 690.00
S/. 930.00

1.00
1.00
0.80
2.40
0.40

8
4
4
16
12

UNIDAD DE
MEDIDA
UND
UND
UND
UND
UND

S/. 9.20

14

UND

S/. 128.80

S/. 0.80
S/. 6.00
S/. 5.20
S/. 77.00

10
4
12
1

UND
UND
UND
ROLLO

S/. 8.00
S/. 24.00
S/. 62.40
S/. 77.00

S/. 3.00

ROLLO
TOTAL

S/. 3.00
S/. 361.60

PRECIO UNITARIO
S/.
S/.
S/.
S/.
S/.

CANTIDAD

PRECIO TOTAL
S/. 8.00
S/. 4.00
S/. 3.20
S/. 38.40
S/. 4.80

S/. 250.00

UNIDAD DE
MEDIDA
UND

S/. 145.00

UND

S/. 145.00

S/. 85.00

UND

S/. 85.00
S/. 480.00

PRECIO UNITARIO

CANTIDAD

TOTAL

TOTAL

PRECIO UNITARIO
S/. 120.00

S/. 250.00

22246.50

UNIDAD DE
MEDIDA

CANTIDAD

PRECIO TOTAL

PRECIO TOTAL
M3

S/. 240.00

S/. 55.00
S/. 23.00
S/. 13.50
S/. 5.60
S/. 4.40

PRECIO UNITARIO

2
5
3
5
3

CANTIDAD

S/. 38.20
S/. 13.50
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO

5
5
2
5
2
2

CANTIDAD

S/. 24.00
S/. 5.60
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO

5
2
3
5
1
1

CANTIDAD

S/. 490.00
S/. 50.00
S/. 23.00
S/. 3.20

PRECIO UNITARIO
S/. 24.00
S/. 13.50
S/. 5.60
S/. 2.00
S/. 23.00
S/. 120.00
S/. 50.00

1
1
4
3

CANTIDAD
3
3
5
30
10
4
4

M3
BOLSA
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
MILLAR
M3
BOLSA
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
UND
UND
BOLSA
M3
M3
TOTAL

S/. 110.00
S/. 115.00
S/. 40.50
S/. 28.00
S/. 13.20
S/. 546.70
PRECIO TOTAL
S/. 191.00
S/. 67.50
S/. 8.80
S/. 115.00
S/. 240.00
S/. 100.00
S/. 722.30
PRECIO TOTAL
S/. 120.00
S/. 11.20
S/. 13.20
S/. 115.00
S/. 120.00
S/. 50.00
S/. 429.40
PRECIO TOTAL
S/. 490.00
S/. 50.00
S/. 92.00
S/. 9.60
S/. 641.60
PRECIO TOTAL
S/. 72.00
S/. 40.50
S/. 28.00
S/. 60.00
S/. 230.00
S/. 480.00
S/. 200.00
S/. 1,110.50

PRECIO UNITARIO

CANTIDAD

S/. 38.20
S/. 13.50
S/. 4.40

PRECIO UNITARIO

3
3
3

CANTIDAD

S/. 38.20
S/. 13.50
S/. 4.40
S/. 120.00
S/. 50.00

PRECIO UNITARIO

3
2
3
1
1

PRECIO UNITARIO

1 M3
1 M3
3 BOLSA
TOTAL

2 M3
4 BOLSA
TOTAL

S/. 1.00
S/. 1.00
S/. 0.80
S/. 2.40
S/. 0.40
S/. 9.20
S/. 0.80
S/. 6.00
S/. 5.20
S/. 77.00
S/. 3.00

UNIDAD DE
MEDIDA

CANTIDAD

S/. 40.00
S/. 23.00

PRECIO UNITARIO

UNIDAD DE
MEDIDA

CANTIDAD

S/. 40.00
S/. 23.00

PRECIO UNITARIO

UNIDAD DE
MEDIDA
UND
UND
KG
M3
M3
TOTAL
UNIDAD DE
MEDIDA

CANTIDAD

S/. 120.00
S/. 50.00
S/. 23.00

UNIDAD DE
MEDIDA
UND
UND
KG
TOTAL

1 M3
3 BOLSA
TOTAL
CANTIDAD
3
3
1
5
5
7
3
4
3
2
1

UNIDAD DE
MEDIDA
UND
UND
UND
UND
UND
UND
UND
UND
UND
ROLLO
ROLLO

PRECIO TOTAL
S/. 114.60
S/. 40.50
S/. 13.20
S/. 168.30
PRECIO TOTAL
S/. 114.60
S/. 27.00
S/. 13.20
S/. 120.00
S/. 50.00
S/. 324.80
PRECIO TOTAL
S/. 120.00
S/. 50.00
S/. 69.00
S/. 239.00
PRECIO TOTAL
S/. 80.00
S/. 92.00
S/. 172.00
PRECIO TOTAL
S/. 40.00
S/. 69.00
S/. 109.00
PRECIO TOTAL
S/. 3.00
S/. 3.00
S/. 0.80
S/. 12.00
S/. 2.00
S/. 64.40
S/. 2.40
S/. 24.00
S/. 15.60
S/. 154.00
S/. 3.00

S/. 284.20

TOTAL

S/. 250.00

UNIDAD DE
MEDIDA
UND

S/. 145.00

UND

S/. 145.00

S/. 85.00

UND

S/. 85.00
S/. 480.00

PRECIO UNITARIO

CANTIDAD

TOTAL

PRECIO TOTAL
S/. 250.00

3475.70

ABITACIN:
3475.70

PRECIO UNITARIO

102

PRECIO UNITARIO

10
7
25
20
22
10

CANTIDAD

S/. 13.50
S/. 5.60
S/. 23.00

PRECIO UNITARIO
S/. 24.00
S/. 5.60
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 490.00
S/. 23.00
S/. 3.20
S/. 50.00

UNIDAD DE
MEDIDA

CANTIDAD

S/. 120.00
S/. 55.00
S/. 23.00
S/. 13.50
S/. 5.60
S/. 4.40

354521.4

3
3
2

M3
M3
BOLSA
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
BOLSA
TOTAL
UNIDAD DE
MEDIDA

CANTIDAD
20
20
10
15
2
2

CANTIDAD
6
25
8
6

UND
UND
KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
MILLAR
BOLSA
KG
M3

PRECIO TOTAL
S/. 1,200.00
S/. 385.00
S/. 575.00
S/. 270.00
S/. 123.20
S/. 44.00
S/. 2,597.20
PRECIO TOTAL
S/. 40.50
S/. 16.80
S/. 46.00
S/. 103.30
PRECIO TOTAL
S/. 480.00
S/. 112.00
S/. 44.00
S/. 345.00
S/. 240.00
S/. 100.00
S/. 1,321.00
PRECIO TOTAL
S/. 2,940.00
S/. 575.00
S/. 25.60
S/. 300.00

TOTAL
PRECIO UNITARIO
S/. 120.00
S/. 50.00
S/. 23.00
S/. 2.00
S/. 24.00
S/. 13.50
S/. 38.20
S/. 5.60
S/. 4.40

PRECIO UNITARIO
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 40.00
S/. 23.00

PRECIO UNITARIO
S/. 40.00
S/. 23.00

PRECIO UNITARIO
S/. 3.50
S/. 4.00
S/. 4.00
S/. 3.50
S/. 1.00
S/. 1.00
S/. 1.50
S/. 2.00
S/. 17.50
S/. 8.40

CANTIDAD
8
8
45
250
28
17
4
65
30

CANTIDAD
20
5
5

CANTIDAD
14
40

CANTIDAD
5
30

CANTIDAD
12
10
8
8
15
12
10
8
12
12

UNIDAD DE
MEDIDA
M3
M3
BOLSA
UND
UND
UND
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
M3
BOLSA
TOTAL
UNIDAD DE
MEDIDA
M3
BOLSA
TOTAL
UNIDAD DE
MEDIDA
UND
UND
UND
UND
UND
UND
UND
UND
UND
UND
TOTAL

S/. 3,840.60
PRECIO TOTAL
S/. 960.00
S/. 400.00
S/. 1,035.00
S/. 500.00
S/. 672.00
S/. 229.50
S/. 152.80
S/. 364.00
S/. 132.00
S/. 4,445.30
PRECIO TOTAL
S/. 460.00
S/. 600.00
S/. 250.00
S/. 1,310.00
PRECIO TOTAL
S/. 560.00
S/. 920.00
S/. 1,480.00
PRECIO TOTAL
S/. 200.00
S/. 690.00
S/. 890.00
PRECIO TOTAL
S/. 42.00
S/. 40.00
S/. 32.00
S/. 28.00
S/. 15.00
S/. 12.00
S/. 15.00
S/. 16.00
S/. 210.00
S/. 100.80
S/. 510.80

PRECIO UNITARIO
S/. 13.00
S/. 15.00
S/. 1.00
S/. 0.50
S/. 1.50
S/. 1.00
S/. 1.00
S/. 11.80
S/. 14.00
S/. 80.00
S/. 1.20

PRECIO UNITARIO
1.00
0.80
5.20
4.00
3.00
6.00
2.40
0.40
77.00
3.00

PRECIO UNITARIO

UNIDAD DE
MEDIDA
2 UND
4 UND
25 UND
18 UND
6 UND
10 UND
6 UND
6 UND
6 UND
0.5 GLN
10 UND
TOTAL

CANTIDAD

UNIDAD DE
MEDIDA
8 UND
5 UND
8 UND
2 UND
1 UND
1 UND
15 UND
15 UND
2 ROLLO
1 ROLLO

CANTIDAD

UNIDAD DE
MEDIDA

CANTIDAD

PRECIO TOTAL
S/. 26.00
S/. 60.00
S/. 25.00
S/. 9.00
S/. 9.00
S/. 10.00
S/. 6.00
S/. 70.80
S/. 84.00
S/. 40.00
S/. 12.00
S/. 351.80
PRECIO TOTAL
8.00
4.00
41.60
8.00
3.00
6.00
36.00
6.00
154.00
3.00
269.60
PRECIO TOTAL

125.00

8 UND

1000.00

135.00

3 UND

405.00

85.00

8 UND

680.00
2085.00

PRECIO UNITARIO
145.00
85.00

CANTIDAD

UNIDAD DE
MEDIDA
2 UND
4 UND

PRECIO TOTAL
290.00
340.00

21.00

25 M2

525.00

22.00

45 M2

990.00
2145.00

21349.60

PRECIO UNITARIO
S/. 120.00
S/. 55.00
S/. 23.00
S/. 13.50
S/. 5.60
S/. 4.40

PRECIO UNITARIO
S/. 38.20
S/. 13.50
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 24.00
S/. 5.60
S/. 4.40
S/. 23.00
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 490.00
S/. 50.00
S/. 23.00
S/. 3.20

PRECIO UNITARIO
S/. 24.00
S/. 13.50
S/. 5.60
S/. 2.00
S/. 23.00
S/. 120.00

CANTIDAD
22
20
30
20
20
10

CANTIDAD
20
20
20
15
3
3

CANTIDAD
10
10
7
10
2
2

CANTIDAD
3
4
22
10

CANTIDAD
15
15
22
220
60
7

UNIDAD DE
MEDIDA
M3
M3
BOLSA
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
BOLSA
M3
M3
TOTAL
UNIDAD DE
MEDIDA
MILLAR
M3
BOLSA
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
UND
UND
BOLSA
M3

PRECIO TOTAL
S/. 2,640.00
S/. 1,100.00
S/. 690.00
S/. 270.00
S/. 112.00
S/. 44.00
S/. 4,856.00
PRECIO TOTAL
S/. 764.00
S/. 270.00
S/. 88.00
S/. 345.00
S/. 360.00
S/. 150.00
S/. 1,977.00
PRECIO TOTAL
S/. 240.00
S/. 56.00
S/. 30.80
S/. 230.00
S/. 240.00
S/. 100.00
S/. 896.80
PRECIO TOTAL
S/. 1,470.00
S/. 200.00
S/. 506.00
S/. 32.00
S/. 2,208.00
PRECIO TOTAL
S/. 360.00
S/. 202.50
S/. 123.20
S/. 440.00
S/. 1,380.00
S/. 840.00

S/. 50.00

M3
TOTAL

PRECIO UNITARIO
S/. 38.20
S/. 13.50
S/. 4.40

PRECIO UNITARIO
S/. 38.20
S/. 13.50
S/. 4.40
S/. 120.00
S/. 50.00

PRECIO UNITARIO
S/. 120.00
S/. 50.00
S/. 23.00

PRECIO UNITARIO
S/. 40.00
S/. 23.00

PRECIO UNITARIO
S/. 40.00
S/. 23.00

PRECIO UNITARIO
S/.
S/.
S/.
S/.
S/.
S/.
S/.

1.00
1.00
0.80
2.40
0.40
9.20
0.80

CANTIDAD
20
20
20

CANTIDAD
22
20
20
3
3

CANTIDAD

UNIDAD DE
MEDIDA
UND
UND
KG
TOTAL
UNIDAD DE
MEDIDA
UND
UND
KG
M3
M3
TOTAL
UNIDAD DE
MEDIDA

5 M3
5 M3
18 BOLSA
TOTAL
CANTIDAD

UNIDAD DE
MEDIDA

20 M3
40 BOLSA
TOTAL
CANTIDAD

UNIDAD DE
MEDIDA

7 M3
35 BOLSA
TOTAL
CANTIDAD
12
12
4
15
20
15
15

UNIDAD DE
MEDIDA
UND
UND
UND
UND
UND
UND
UND

S/. 350.00
S/. 3,695.70

PRECIO TOTAL
S/. 764.00
S/. 270.00
S/. 88.00
S/. 1,122.00
PRECIO TOTAL
S/. 840.40
S/. 270.00
S/. 88.00
S/. 360.00
S/. 150.00
S/. 1,708.40
PRECIO TOTAL
S/. 600.00
S/. 250.00
S/. 414.00
S/. 1,264.00
PRECIO TOTAL
S/. 800.00
S/. 920.00
S/. 1,720.00
PRECIO TOTAL
S/. 280.00
S/. 805.00
S/. 1,085.00
PRECIO TOTAL
S/. 12.00
S/. 12.00
S/. 3.20
S/. 36.00
S/. 8.00
S/. 138.00
S/. 12.00

S/. 6.00
S/. 5.20
S/. 77.00
S/. 3.00

PRECIO UNITARIO

4
13
2
1

UND
UND
ROLLO
ROLLO
TOTAL
UNIDAD DE
MEDIDA

CANTIDAD

S/. 24.00
S/. 67.60
S/. 154.00
S/. 3.00
S/. 469.80
PRECIO TOTAL

S/. 250.00

UND

S/. 250.00

S/. 145.00

UND

S/. 290.00

S/. 85.00

UND

S/. 170.00

TOTAL

PRECIO UNITARIO

UNIDAD DE
MEDIDA

CANTIDAD

S/. 710.00

PRECIO TOTAL

125.00

5 UND

625.00

135.00

5 UND

675.00

85.00

5 UND

425.00
TOTAL

S/. 1,725.00
S/. 23,437.70

CANTIDAD
121
8
35.5
10
86
1
1
1
4
5
1
1
1
1

P. UNITARIO
S/. 23.00
S/. 49.53
S/. 22.40
S/. 4.20
S/. 13.40
S/. 15.90
S/. 70.00
S/. 259.00
S/. 20.00
S/. 14.00
S/. 500.00
S/. 643.00
S/. 1,727.00
S/. 1,875.00

P. TOTAL
S/. 2,783.00
S/. 396.24
S/. 795.20
S/. 42.00
S/. 1,152.40
S/. 15.90
S/. 70.00
S/. 259.00
S/. 80.00
S/. 70.00
S/. 500.00
S/. 643.00
S/. 1,727.00
S/. 1,875.00
S/. 10,408.74

IVIL: CONSTRUCCIN DE ACILO DE ANCIANOS "CASA DE

CANSO"

DIARIO
S/. 85.00
S/. 15.00
S/. 35.00
S/. 7.20

DIAS

DIARIO
S/. 52.10
S/. 8.68
S/. 16.67
S/. 7.20

DIAS

15
15
15
15

6
6
6
6

SEMANAL
S/. 1,275.00
S/. 225.00
S/. 525.00
S/. 108.00
S/. 2,133.00

SEMANAL
S/. 312.60
S/. 52.10
S/. 100.03
S/. 43.20

S/. 507.93

DIARIO
S/. 44.10
S/. 7.35
S/. 13.23
S/. 7.20

DIAS

DIARIO
S/. 39.40
S/. 6.57
S/. 11.82
S/. 7.20

DIAS

DIARIO
S/. 35.50
S/. 5.57
S/. 9.90
S/. 7.20

DIAS

6
6
6
6

SEMANAL
S/. 264.60
S/. 44.10
S/. 79.38
S/. 43.20
S/. 431.28

6
6
6
6

SEMANAL
S/. 236.40
S/. 39.40
S/. 70.92
S/. 43.20
S/. 389.92

6
6
6
6

SEMANAL
S/. 213.00
S/. 33.42
S/. 59.40
S/. 43.20
S/. 349.02

SEMANAL POR
PAGO SEMANAL
TRABAJAD.

CANTIDAD
1
8
14
36
4

UND
TOTAL
MILLAR
M3
UND

S/. 2,133.00
S/. 507.93
S/. 431.28
S/. 389.92
S/. 349.02

OTAL

CANTIDAD

SEMANAL POR
PAGO SEMANAL
TRABAJAD.

PAGO MENSUAL
S/. 8,532.00
S/. 2,031.72
S/. 1,725.12
S/. 1,559.68
S/. 1,396.08
S/. 15,244.60

PAGO MENSUAL

1
6
11
30
3

UND
TOTAL
MILLAR
M3
UND

S/. 2,133.00
S/. 507.93
S/. 431.28
S/. 389.92
S/. 349.02

OTAL

SEMANAL POR
PAGO SEMANAL
TRABAJAD

CANTIDAD
1
3
8
25
2

UND
TOTAL
MILLAR
M3
UND

S/. 2,133.00
S/. 507.93
S/. 431.28
S/. 389.92
S/. 349.02

OTAL

SEMANAL POR
PAGO SEMANAL
TRABAJAD.

CANTIDAD
1
2
5
17
1

UND
TOTAL
MILLAR
M3
UND

S/. 2,133.00
S/. 507.93
S/. 431.28
S/. 389.92
S/. 349.02

OTAL

PERSONAL DE CONSTRUCCIN

S/. 8,532.00
S/. 2,031.72
S/. 1,725.12
S/. 1,559.68
S/. 1,396.08
S/. 15,244.60

PAGO MENSUAL
S/. 8,532.00
S/. 2,031.72
S/. 1,725.12
S/. 1,559.68
S/. 1,396.08
S/. 15,244.60

PAGO MENSUAL
S/. 8,532.00
S/. 2,031.72
S/. 1,725.12
S/. 1,559.68
S/. 1,396.08
S/. 15,244.60

S/. 60,978.40

RUCCIN CIVIL UTILIZADA EN LA CONSTRUCCIN DEL COLEGIO REINA DE LAS AMERICAS

NUMERO DE
MAQUINAS
4
50
6
1
2
1
1
1

COSTO
ALQUILER POR
HORA
HORAS AL DA
S/. 38.27
7
S/. 2.50
8
S/. 15.39
7
S/. 128.00
8
S/. 80.00
8
S/. 195.00
5
S/. 196.00
5
S/. 50.00
5

TOTAL POR DA
S/. 1,071.56
S/. 1,000.00
S/. 646.38
S/. 1,024.00
S/. 1,280.00
S/. 975.00
S/. 980.00
S/. 250.00

1
1

OTAL CONSTRUCCIN
S/. 527,184.04
S/. 60,978.40
S/. 433,373.90

S/. 1,021,536.34

S/. 14.00
S/. 142.00
TOTAL

5
5

S/. 70.00
S/. 710.00

OS "CASA DE DESCANSO"

A DE LAS AMERICAS

NUMERO DE DAS
8
106
59
110
30
29
29
28

TOTAL POR LA
OBRA
S/. 8,572.48
S/. 106,000.00
S/. 38,136.42
S/. 112,640.00
S/. 38,400.00
S/. 28,275.00
S/. 28,420.00
S/. 7,000.00

29
90

S/. 2,030.00
S/. 63,900.00
###

PLANILLA DE PAGO DEL ASILO DE ANCIANOS ""

LIC. EN ENFERMERIA
CALCULO DE SALARIO MENSUAL
SALARIO BRUTO MENSUAL
SISTEMA NACIONAL DE PENSIONES (13%)
SALARIO NETO (SALARIO BRUTO - SNP)
COMPESACIN POR TIEMPO DE SERVICIO
APORTE DEL EMPLEADOR (APORTE ESSALUD)
COSTO TOTAL DEL TRABAJADOR (SALARIO NETO + SNP + ESSALUD + CTS)

CALCULO DE SALARIO ANUAL

EMPLEADO RECIBE ANUALMENTE ((S. NETO X 12) +(S. BRUTO * 9% + S.BRUTO)*
COSTO ANUAL (S.NETO+SNP+ESSALUD)*12+(CTS*12)+(S. BRUTO+9% DEL S. B

TECNICAS EN ENFERMERIA
CALCULO DE SALARIO MENSUAL
SALARIO BRUTO MENSUAL
SISTEMA NACIONAL DE PENSIONES (13%)
SALARIO NETO (SALARIO BRUTO - SNP)
COMPESACIN POR TIEMPO DE SERVICIO
APORTE DEL EMPLEADOR (APORTE ESSALUD)
COSTO TOTAL DEL TRABAJADOR (SALARIO NETO + SNP + ESSALUD + CTS)

CALCULO DE SALARIO ANUAL

EMPLEADO RECIBE ANUALMENTE ((S. NETO X 12) +(S. BRUTO * 9% + S.BRUTO)*
COSTO ANUAL (S.NETO+SNP+ESSALUD)*12+(CTS*12)+(S. BRUTO+9% DEL S. B

GERIATRA
CALCULO DE SALARIO MENSUAL
SALARIO BRUTO MENSUAL
SISTEMA NACIONAL DE PENSIONES (13%)
SALARIO NETO (SALARIO BRUTO - SNP)
COMPESACIN POR TIEMPO DE SERVICIO
APORTE DEL EMPLEADOR (APORTE ESSALUD)
COSTO TOTAL DEL TRABAJADOR (SALARIO NETO + SNP + ESSALUD + CTS)

CALCULO DE SALARIO ANUAL

EMPLEADO RECIBE ANUALMENTE ((S. NETO X 12) +(S. BRUTO * 9% + S.BRUTO)*
COSTO ANUAL (S.NETO+SNP+ESSALUD)*12+(CTS*12)+(S. BRUTO+9% DEL S. B

PERSONAL DE ALMACEN
CALCULO DE SALARIO MENSUAL
SALARIO BRUTO MENSUAL
SISTEMA NACIONAL DE PENSIONES (13%)
SALARIO NETO (SALARIO BRUTO - SNP)
COMPESACIN POR TIEMPO DE SERVICIO
APORTE DEL EMPLEADOR (APORTE ESSALUD)
COSTO TOTAL DEL TRABAJADOR (SALARIO NETO + SNP + ESSALUD + CTS)

CALCULO DE SALARIO ANUAL

EMPLEADO RECIBE ANUALMENTE ((S. NETO X 12) +(S. BRUTO * 9% + S.BRUTO)*
COSTO ANUAL (S.NETO+SNP+ESSALUD)*12+(CTS*12)+(S. BRUTO+9% DEL S. B

ENCARGADO DE LAVANDERIA
CALCULO DE SALARIO MENSUAL
SALARIO BRUTO MENSUAL
SISTEMA NACIONAL DE PENSIONES (13%)
SALARIO NETO (SALARIO BRUTO - SNP)
COMPESACIN POR TIEMPO DE SERVICIO
APORTE DEL EMPLEADOR (APORTE ESSALUD)
COSTO TOTAL DEL TRABAJADOR (SALARIO NETO + SNP + ESSALUD + CTS)

CALCULO DE SALARIO ANUAL

EMPLEADO RECIBE ANUALMENTE ((S. NETO X 12) +(S. BRUTO * 9% + S.BRUTO)*
COSTO ANUAL (S.NETO+SNP+ESSALUD)*12+(CTS*12)+(S. BRUTO+9% DEL S. B

PERSONAL DE SEGURIDAD
CALCULO DE SALARIO MENSUAL
SALARIO BRUTO MENSUAL
SISTEMA NACIONAL DE PENSIONES (13%)
SALARIO NETO (SALARIO BRUTO - SNP)
COMPESACIN POR TIEMPO DE SERVICIO
APORTE DEL EMPLEADOR (APORTE ESSALUD)
COSTO TOTAL DEL TRABAJADOR (SALARIO NETO + SNP + ESSALUD + CTS)

CALCULO DE SALARIO ANUAL

EMPLEADO RECIBE ANUALMENTE ((S. NETO X 12) +(S. BRUTO * 9% + S.BRUTO)*
COSTO ANUAL (S.NETO+SNP+ESSALUD)*12+(CTS*12)+(S. BRUTO+9% DEL S. B

PERSONAL DE LIMPIEZA
CALCULO DE SALARIO MENSUAL
SALARIO BRUTO MENSUAL
SISTEMA NACIONAL DE PENSIONES (13%)
SALARIO NETO (SALARIO BRUTO - SNP)
COMPESACIN POR TIEMPO DE SERVICIO
APORTE DEL EMPLEADOR (APORTE ESSALUD)
COSTO TOTAL DEL TRABAJADOR (SALARIO NETO + SNP + ESSALUD + CTS)

CALCULO DE SALARIO ANUAL

EMPLEADO RECIBE ANUALMENTE ((S. NETO X 12) +(S. BRUTO * 9% + S.BRUTO)*
COSTO ANUAL (S.NETO+SNP+ESSALUD)*12+(CTS*12)+(S. BRUTO+9% DEL S. B

JARDINERO
CALCULO DE SALARIO MENSUAL
SALARIO BRUTO MENSUAL
SISTEMA NACIONAL DE PENSIONES (13%)
SALARIO NETO (SALARIO BRUTO - SNP)
COMPESACIN POR TIEMPO DE SERVICIO
APORTE DEL EMPLEADOR (APORTE ESSALUD)
COSTO TOTAL DEL TRABAJADOR (SALARIO NETO + SNP + ESSALUD + CTS)

CALCULO DE SALARIO ANUAL

EMPLEADO RECIBE ANUALMENTE ((S. NETO X 12) +(S. BRUTO * 9% + S.BRUTO)*
COSTO ANUAL (S.NETO+SNP+ESSALUD)*12+(CTS*12)+(S. BRUTO+9% DEL S. B

ENCARGADO DE TALLERES
CALCULO DE SALARIO MENSUAL
SALARIO BRUTO MENSUAL
SISTEMA NACIONAL DE PENSIONES (13%)
SALARIO NETO (SALARIO BRUTO - SNP)
COMPESACIN POR TIEMPO DE SERVICIO
APORTE DEL EMPLEADOR (APORTE ESSALUD)
COSTO TOTAL DEL TRABAJADOR (SALARIO NETO + SNP + ESSALUD + CTS)

CALCULO DE SALARIO ANUAL

EMPLEADO RECIBE ANUALMENTE ((S. NETO X 12) +(S. BRUTO * 9% + S.BRUTO)*
COSTO ANUAL (S.NETO+SNP+ESSALUD)*12+(CTS*12)+(S. BRUTO+9% DEL S. B

ENCARGADO DE CAMARAS
CALCULO DE SALARIO MENSUAL
SALARIO BRUTO MENSUAL
SISTEMA NACIONAL DE PENSIONES (13%)
SALARIO NETO (SALARIO BRUTO - SNP)
COMPESACIN POR TIEMPO DE SERVICIO
APORTE DEL EMPLEADOR (APORTE ESSALUD)
COSTO TOTAL DEL TRABAJADOR (SALARIO NETO + SNP + ESSALUD + CTS)

CALCULO DE SALARIO ANUAL

EMPLEADO RECIBE ANUALMENTE ((S. NETO X 12) +(S. BRUTO * 9% + S.BRUTO)*

COSTO ANUAL (S.NETO+SNP+ESSALUD)*12+(CTS*12)+(S. BRUTO+9% DEL S. B

RECEPCIONISTA
CALCULO DE SALARIO MENSUAL
SALARIO BRUTO MENSUAL
SISTEMA NACIONAL DE PENSIONES (13%)
SALARIO NETO (SALARIO BRUTO - SNP)
COMPESACIN POR TIEMPO DE SERVICIO
APORTE DEL EMPLEADOR (APORTE ESSALUD)
COSTO TOTAL DEL TRABAJADOR (SALARIO NETO + SNP + ESSALUD + CTS)

CALCULO DE SALARIO ANUAL

EMPLEADO RECIBE ANUALMENTE ((S. NETO X 12) +(S. BRUTO * 9% + S.BRUTO)*
COSTO ANUAL (S.NETO+SNP+ESSALUD)*12+(CTS*12)+(S. BRUTO+9% DEL S. B

ADMINISTRADOR
CALCULO DE SALARIO MENSUAL
SALARIO BRUTO MENSUAL
SISTEMA NACIONAL DE PENSIONES (13%)
SALARIO NETO (SALARIO BRUTO - SNP)
COMPESACIN POR TIEMPO DE SERVICIO
APORTE DEL EMPLEADOR (APORTE ESSALUD)
COSTO TOTAL DEL TRABAJADOR (SALARIO NETO + SNP + ESSALUD + CTS)

CALCULO DE SALARIO ANUAL

EMPLEADO RECIBE ANUALMENTE ((S. NETO X 12) +(S. BRUTO * 9% + S.BRUTO)*
COSTO ANUAL (S.NETO+SNP+ESSALUD)*12+(CTS*12)+(S. BRUTO+9% DEL S. B

PSICOLOGO
CALCULO DE SALARIO MENSUAL
SALARIO BRUTO MENSUAL
SISTEMA NACIONAL DE PENSIONES (13%)
SALARIO NETO (SALARIO BRUTO - SNP)
COMPESACIN POR TIEMPO DE SERVICIO
APORTE DEL EMPLEADOR (APORTE ESSALUD)
COSTO TOTAL DEL TRABAJADOR (SALARIO NETO + SNP + ESSALUD + CTS)

CALCULO DE SALARIO ANUAL

EMPLEADO RECIBE ANUALMENTE ((S. NETO X 12) +(S. BRUTO * 9% + S.BRUTO)*
COSTO ANUAL (S.NETO+SNP+ESSALUD)*12+(CTS*12)+(S. BRUTO+9% DEL S. B

FISIOTERAPEUTA
CALCULO DE SALARIO MENSUAL
SALARIO BRUTO MENSUAL
SISTEMA NACIONAL DE PENSIONES (13%)
SALARIO NETO (SALARIO BRUTO - SNP)
COMPESACIN POR TIEMPO DE SERVICIO
APORTE DEL EMPLEADOR (APORTE ESSALUD)
COSTO TOTAL DEL TRABAJADOR (SALARIO NETO + SNP + ESSALUD + CTS)

CALCULO DE SALARIO ANUAL

EMPLEADO RECIBE ANUALMENTE ((S. NETO X 12) +(S. BRUTO * 9% + S.BRUTO)*
COSTO ANUAL (S.NETO+SNP+ESSALUD)*12+(CTS*12)+(S. BRUTO+9% DEL S. B

OS ""

CUADRO RESUMEN
PUESTO
LIC. EN ENFERMERIA
TECNICAS EN ENFERMERIA
GERIATRA
PERSONAL DE ALMACEN
S/. 1,100.00 ENCARGADO DE LAVANDERIA
S/. 143.00 PERSONAL DE SEGURIDAD
S/. 957.00 ENCARGADO DE CAMARAS
PERSONAL DE LIMPIEZA
S/. 91.67 JARDINERO
S/. 99.00 ENCARGADO DE TALLERES
S/. 1,290.67 RECEPCIONISTA
ADMINISTRADOR
PSICOLOGO
FISIOTERAPEUTA

S/. 13,882.00
S/. 17,886.00

S/. 825.00
S/. 107.25
S/. 717.75
S/. 68.75
S/. 74.25
S/. 968.00

S/. 10,411.50
S/. 13,414.50

N
4
10
1
1
1
2
1
1
1
1
1
1
1
1

COSTO MENSUAL
S/. 5,162.67
S/. 9,680.00
S/. 3,989.33
S/. 880.00
S/. 880.00
S/. 2,816.00
S/. 880.00
S/. 880.00
S/. 880.00
S/. 1,056.00
S/. 1,056.00
S/. 1,056.00
S/. 2,112.00
S/. 1,173.33
MENSUAL
ANUAL

S/. 3,400.00
S/. 442.00
S/. 2,958.00
S/. 283.33
S/. 306.00
S/. 3,989.33

S/. 42,908.00
S/. 55,284.00

S/. 750.00
S/. 97.50
S/. 652.50
S/. 62.50
S/. 67.50
S/. 880.00

S/. 9,465.00
S/. 12,195.00

S/. 750.00
S/. 97.50
S/. 652.50
S/. 62.50
S/. 67.50
S/. 880.00

S/. 9,465.00
S/. 12,195.00

S/. 1,200.00
S/. 156.00
S/. 1,044.00
S/. 100.00
S/. 108.00
S/. 1,408.00

S/. 15,144.00
S/. 19,512.00

S/. 750.00
S/. 97.50
S/. 652.50
S/. 62.50
S/. 67.50
S/. 880.00

S/. 9,465.00
S/. 12,195.00

S/. 750.00
S/. 97.50
S/. 652.50
S/. 62.50
S/. 67.50
S/. 880.00

S/. 9,465.00
S/. 12,195.00

S/. 900.00
S/. 117.00
S/. 783.00
S/. 75.00
S/. 81.00
S/. 1,056.00

S/. 11,358.00
S/. 14,634.00

S/. 750.00
S/. 97.50
S/. 652.50
S/. 62.50
S/. 67.50
S/. 880.00

S/. 9,465.00
S/. 12,195.00

S/. 900.00
S/. 117.00
S/. 783.00
S/. 75.00
S/. 81.00
S/. 1,056.00

S/. 11,358.00
S/. 14,634.00

S/. 900.00
S/. 117.00
S/. 783.00
S/. 75.00
S/. 81.00
S/. 1,056.00

S/. 11,358.00
S/. 14,634.00

S/. 1,800.00
S/. 234.00
S/. 1,566.00
S/. 150.00
S/. 162.00
S/. 2,112.00

S/. 22,716.00
S/. 29,268.00

S/. 1,000.00
S/. 130.00
S/. 870.00
S/. 83.33
S/. 90.00
S/. 1,173.33

S/. 12,620.00
S/. 16,260.00

COSTO ANUAL
S/. 71,544.00
S/. 134,145.00
S/. 55,284.00
S/. 12,195.00
S/. 12,195.00
S/. 39,024.00
S/. 12,195.00
S/. 12,195.00
S/. 12,195.00
S/. 14,634.00
S/. 14,634.00
S/. 14,634.00
S/. 2,112.00
S/. 16,260.00
S/. 32,501.33
S/. 423,246.00

RESUMEN: INVERSIN FIJA INTANGIBLE

RUBRO
GASTOS DE CONSTITUCIN
LICENCIAS DE CONSTRUCCIN.

MONTO
S/. 3,530.00
S/. 7,072.01
S/. 10,602.01

RESUMEN: CAPITAL DE TRABAJO

RUBRO

MONTO
S/. 32,501.33
S/. 32,501.33

PLANILLA

RESUMEN: INVERSIN FIJA TANGIBLE

RUBRO
TERRENO
CONSTRUCCIN
MOBILIARIO
TOTAL

MONTO
S/. 1,100,000.00
S/. 1,021,536.34
S/. 148,025.00
S/. 2,269,561.34

INVERSIN TOTAL DEL PROYECTO

RUBROS
I. INVERSIN FIJA.
1.1.
INVERSIN
FIJA TANGIBLE
TERRENO
CONSTRUCCIN DE EDIFICIO
MOBILIARIO

MONTOS
S/. 2,269,561.34
S/. 1,100,000.00
S/. 1,021,536.34
S/. 148,025.00

1.2.
INVERSIN
FIJA INTANGIBLE

S/. 10,602.01

GASTOS DE CONSTITUCIN
LICENCIAS.
II. CAPITAL DE TRABAJO.
PLANILLA

S/. 3,530.00
S/. 7,072.01
S/. 32,501.33
S/. 32,501.33

INVERSIN TOTAL.

S/. 2,312,664.68

MENSUALIDAD
Costo de mensualidad es de 850 soles por anciano
TOTAL DE ANCIANOS

MENSUALIDAD

102

S/. 850.00

CONSECCION DE LA COCINA
COSTO DE ALQUILER MENSUAL POR CONCEPCION DE COCINA
TOTAL MENSUAL
S/. 1,800.00

MESES
12

TALLER DE ESTIMULACION BAJO EL AGUA

ADICIONAL AL SERVICIO . SE REALIZARA UN TALLER DE ESTIMULACION BAJO EL AGUA, CON EL CUA

DE ATENDERAN 51 ANCIANOS POR SECCION. EL COSTO DEL TALLER E
TOTAL DE ANCIANOS

COSTO MENSUAL POR

EL TALLER

51

S/. 100.00

TOTAL DE INGRESOS
CONCEPTO
MENSUALIDAD
CONCESIN DE LA COCINA
TALLER DE ESTIMULACIN BAJO EL AGUA
TOTAL DE INGRESOS

INGRESO MENSUAL
S/. 86,700.00
S/. 1,800.00
S/. 5,100.00
S/. 93,600.00

EGRESOS
CONCEPTO
AGUA
LUZ
TELEFONO
PLANILLA
TOTAL EGRESOS

MENSUAL
S/. 1,000.00
S/. 1,200.00
S/. 800.00
S/. 32,501.33
S/. 35,501.33

INGRESOS - EGRESOS

MENSUAL
S/. 58,098.67

anciano
TOTAL MENSUAL

TOTAL ANUAL

S/. 86,700.00

S/. 1,040,400.00

ONCEPCION DE COCINA
TOTAL ANUAL
S/. 21,600.00

GUA

ACION BAJO EL AGUA, CON EL CUAL DEPENDERA DE DOS TURNOS MAANA Y TARDE EL CUAL
SECCION. EL COSTO DEL TALLER ES DE 100 SOLES MENSUALES
TURNO
1

INGRESO ANUAL
S/. 1,040,400.00
S/. 21,600.00
S/. 61,200.00
S/. 1,123,200.00

TOTAL
S/. 12,000.00
S/. 14,400.00
S/. 9,600.00
S/. 423,246.00
S/. 459,246.00

TOTAL MENSUAL TOTAL ANUAL

S/. 5,100.00

S/. 61,200.00

ANUAL
S/. 663,954.00

CAPITULO III: FINANCIAMIENTO

3.1. Estructura del financiamiento
FUENTES
1. FUENTES EXTERNAS
PRESTAMO.
TOTAL

PORCENTAJE
100%

3.2. FUENTE EXTERNA: PRESTAMO.

Calculando las cuotas del Prstamos
Contrato de Leasing

1.-El monto total de la deuda del cliente con el BCP es el importe del prstamo (S1) y est compue
Importe desembolsado: monto solicitado por el cliente.
Nuestro crdito tendr la siguiente caracteristicas:
Moneda del Crdito: Soles
Fecha de Desembolso del Crdito: 30/09/2014
Da de Pago:
Cantidad solicitada:
Importe Desembolsado:
Tasa efectiva anual:
Cuotas al ao:
Periodo de Pago:
IGV:
Entonces S1 =
S1 =

30
S/. 2,312,664.68
S/. 2,312,664.68
12%
12
48
18%

Importe desembolsado
S/. 2,312,664.68

2.Para el clculo de la tasa de inters se utiliza la siguiente frmula:

La Tasa del Crdito es la Tasa Efectiva Anual (TEA). Utilizando la TEA se calcula la TasaNominal Anu
siguiente frmula
En nuestro caso, reemplazando los datos en la frmula tenemos:

Para luego ajustar la TNA al plazo correspondiente y convertirla en una

frmula:
i = TNA /365 x nmero de das del mes
Los intereses calculados corresponden al perodo del 30/10/2014 al 30/11/2014, es decir a 30 das.
Reemplazandoen la frmula nuevamente:
i=

0.086255 / 365 x 30 =

Una vez que se tiene i, para calcular los intereses, se debe aplicar la siguiente frm
Inters mensual:S1 x i
Reemplazandoen la frmula nuevamente:
Inters mensual:

S/. 2,312,664.68

3. Cuota total a pagar con IGV:

Cada cuota est compuesta por una parte de intereses, seguros, portes y amortizacin. De acuerdo a
puntos anteriores se calculan los intereses, seguros y portes de la cuota. La amortizacin de capital, q
final de la cuota, se calcula como el monto que se necesita amortizar cada mes para llegar a una cuot

de cuota constante utilizada tradicionalmente sirve slo como referencia, ya que hace el clculo como
tuvieran el mismo nmero de das. Es por eso que el sistema mediante una serie de iteraciones calcu

Si utilizamos la frmula de cuota constante tradicional como referencia inicial, tendramos como frmu
(incluyendo el pago por capital e intereses) en la primera cuota:
Siendo:
i = Tasa Ajustada al Plazo de 30 das
Ci = Cuota inicial
S = Saldo Inicial
p = Plazo en meses

NCIAMIENTO

MONTO
S/. 2,312,664.68
S/. 2,312,664.68

importe del prstamo (S1) y est compuesto por:

nte frmula:

ilizando la TEA se calcula la TasaNominal Anual (TNA) con la

enemos:

0.0862551029
vertirla en una Tasa Ajustada al Plazo (i), se aplica la siguiente

10/2014 al 30/11/2014, es decir a 30 das.

0.086255 / 365 x 30 =

0.0071879252

s intereses, se debe aplicar la siguiente frmula:

0.0071879252

eguros, portes y amortizacin. De acuerdo a lo revisado en los

tes de la cuota. La amortizacin de capital, que es el componente
ta amortizar cada mes para llegar a una cuota que sea constante.

como referencia, ya que hace el clculo como si los meses

ema mediante una serie de iteraciones calcula lo que debe ser

mo referencia inicial, tendramos como frmula de clculo

cuota:
S/. 57,140.40

S/. 16,623.26

LEASING: PLAN DE CUOTAS CONSTANTES.

Deuda=
n=
TEA =
TEM=
R CON IGV=

DEUDA INICIAL
1
S/. 2,312,664.68
2
S/. 2,272,147.55
3
S/. 2,231,339.17
4
S/. 2,190,237.47
5
S/. 2,148,840.34
6
S/. 2,107,145.64
7
S/. 2,065,151.25
8
S/. 2,022,855.00
9
S/. 1,980,254.73
10
S/. 1,937,348.26
11
S/. 1,894,133.37
12
S/. 1,850,607.86
TOTAL AO 1
13
S/. 1,806,769.50
14
S/. 1,762,616.02
15
S/. 1,718,145.17
16
S/. 1,673,354.67
17
S/. 1,628,242.22
18
S/. 1,582,805.51
19
S/. 1,537,042.20
20
S/. 1,490,949.94

PAGO DE
INTERES
AMORTIZACIN
CUOTA
IGV
S/. 16,623.26
S/. 40,517.14 S/. 48,424.07
S/. 8,716.33
S/. 16,332.03
S/. 40,808.37 S/. 48,424.07
S/. 8,716.33
S/. 16,038.70
S/. 41,101.70 S/. 48,424.07
S/. 8,716.33
S/. 15,743.26
S/. 41,397.14 S/. 48,424.07
S/. 8,716.33
S/. 15,445.70
S/. 41,694.70 S/. 48,424.07
S/. 8,716.33
S/. 15,146.01
S/. 41,994.39 S/. 48,424.07
S/. 8,716.33
S/. 14,844.15
S/. 42,296.25 S/. 48,424.07
S/. 8,716.33
S/. 14,540.13
S/. 42,600.27 S/. 48,424.07
S/. 8,716.33
S/. 14,233.92
S/. 42,906.48 S/. 48,424.07
S/. 8,716.33
S/. 13,925.51
S/. 43,214.88 S/. 48,424.07
S/. 8,716.33
S/. 13,614.89
S/. 43,525.51 S/. 48,424.07
S/. 8,716.33
S/. 13,302.03
S/. 43,838.37 S/. 48,424.07
S/. 8,716.33
S/. 179,789.60
S/. 505,895.19 S/. 581,088.80 S/. 104,595.98
S/. 12,986.92
S/. 44,153.47 S/. 48,424.07
S/. 8,716.33
S/. 12,669.55
S/. 44,470.85 S/. 48,424.07
S/. 8,716.33
S/. 12,349.90
S/. 44,790.50 S/. 48,424.07
S/. 8,716.33
S/. 12,027.95
S/. 45,112.45 S/. 48,424.07
S/. 8,716.33
S/. 11,703.68
S/. 45,436.72 S/. 48,424.07
S/. 8,716.33
S/. 11,377.09
S/. 45,763.31 S/. 48,424.07
S/. 8,716.33
S/. 11,048.14
S/. 46,092.25 S/. 48,424.07
S/. 8,716.33
S/. 10,716.84
S/. 46,423.56 S/. 48,424.07
S/. 8,716.33

S/. 2,312,664.68
48
9.00%
0.7188%
S/. 57,140.40
CUOTA CON
IGV
S/. 57,140.40
S/. 57,140.40
S/. 57,140.40
S/. 57,140.40
S/. 57,140.40
S/. 57,140.40
S/. 57,140.40
S/. 57,140.40
S/. 57,140.40
S/. 57,140.40
S/. 57,140.40
S/. 57,140.40

DEUDA FINAL
S/. 2,272,147.55
S/. 2,231,339.17
S/. 2,190,237.47
S/. 2,148,840.34
S/. 2,107,145.64
S/. 2,065,151.25
S/. 2,022,855.00
S/. 1,980,254.73
S/. 1,937,348.26
S/. 1,894,133.37
S/. 1,850,607.86
S/. 1,806,769.50

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

57,140.40
57,140.40
57,140.40
57,140.40
57,140.40
57,140.40
57,140.40
57,140.40

1,762,616.02
1,718,145.17
1,673,354.67
1,628,242.22
1,582,805.51
1,537,042.20
1,490,949.94
1,444,526.38

21
22
23
24

S/. 1,444,526.38
S/. 10,383.15
S/. 1,397,769.13
S/. 10,047.06
S/. 1,350,675.79
S/. 9,708.56
S/. 1,303,243.95
S/. 9,367.62
TOTAL AO 2
S/. 134,386.46
25
S/. 1,255,471.17
S/. 9,024.23
26
S/. 1,207,355.00
S/. 8,678.38
27
S/. 1,158,892.98
S/. 8,330.04
28
S/. 1,110,082.62
S/. 7,979.19
29
S/. 1,060,921.41
S/. 7,625.82
30
S/. 1,011,406.83
S/. 7,269.92
31
S/. 961,536.35
S/. 6,911.45
32
S/. 911,307.41
S/. 6,550.41
33
S/. 860,717.42
S/. 6,186.77
34
S/. 809,763.79
S/. 5,820.52
35
S/. 758,443.91
S/. 5,451.64
36
S/. 706,755.15
S/. 5,080.10
TOTAL AO 3
S/. 84,908.47
37
S/. 654,694.86
S/. 4,705.90
38
S/. 602,260.35
S/. 4,329.00
39
S/. 549,448.96
S/. 3,949.40
40
S/. 496,257.96
S/. 3,567.07
41
S/. 442,684.62
S/. 3,181.98
42
S/. 388,726.21
S/. 2,794.13
43
S/. 334,379.94
S/. 2,403.50
44
S/. 279,643.04
S/. 2,010.05
45
S/. 224,512.70
S/. 1,613.78
46
S/. 168,986.08
S/. 1,214.66
47
S/. 113,060.34
S/. 812.67
48
S/. 56,732.61
S/. 407.79

S/. 46,757.25 S/. 48,424.07

S/. 8,716.33 S/. 57,140.40
S/. 47,093.34 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 47,431.84 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 47,772.78 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 551,298.33 S/. 581,088.80 S/. 104,595.98
S/. 48,116.17 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 48,462.02 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 48,810.36 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 49,161.21 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 49,514.58 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 49,870.48 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 50,228.95 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 50,589.99 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 50,953.63 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 51,319.88 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 51,688.76 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 52,060.30 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 600,776.31 S/. 581,088.80 S/. 104,595.98
S/. 52,434.50 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 52,811.40 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 53,191.00 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 53,573.33 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 53,958.41 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 54,346.26 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 54,736.90 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 55,130.35 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 55,526.62 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 55,925.74 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 56,327.73 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40
S/. 56,732.61 S/. 48,424.07
S/. 8,716.33 S/. 57,140.40

S/.
S/.
S/.
S/.

1,397,769.13
1,350,675.79
1,303,243.95
1,255,471.17

S/. 1,207,355.00
S/. 1,158,892.98
S/. 1,110,082.62
S/. 1,060,921.41
S/. 1,011,406.83
S/. 961,536.35
S/. 911,307.41
S/. 860,717.42
S/. 809,763.79
S/. 758,443.91
S/. 706,755.15
S/. 654,694.86
S/. 602,260.35
S/. 549,448.96
S/. 496,257.96
S/. 442,684.62
S/. 388,726.21
S/. 334,379.94
S/. 279,643.04
S/. 224,512.70
S/. 168,986.08
S/. 113,060.34
S/. 56,732.61
S/. 0.00

TOTAL AO 4

S/. 30,989.93

S/. 654,694.86 S/. 581,088.80 S/. 104,595.98

49
50
51
52
53
54
55
56
57
58
59
60
TOTAL

S/. 860,148.93 S/. 4,625,329.37

AJUSTE DE LA INVERSIN

CUOTA
S/. 57,140.40

CUOTA (Bcp)
S/. 57,687.52

DIFERENCIA
S/. 547.12

INVERSION INICIAL
S/. 2,312,664.68

DIFERENCIA
S/. 22,143.83

INVERSION FINAL
S/. 2,334,808.52

PORCENTAJE
0.9575030238

LEASING: PLAN DE CUOTAS CONSTANTES.

Deuda=
n=
TEA =
TEM=
R CON IGV=

DEUDA INICIAL
1 S/. 2,334,808.52
2 S/. 2,293,903.43
3 S/. 2,252,704.31
4 S/. 2,211,209.06
5 S/. 2,169,415.55
6 S/. 2,127,321.63
7 S/. 2,084,925.13
8 S/. 2,042,223.90
9 S/. 1,999,215.73
10 S/. 1,955,898.43
11 S/. 1,912,269.76
12 S/. 1,868,327.49
TOTAL AO 1
13 S/. 1,824,069.37
14 S/. 1,779,493.12
15 S/. 1,734,596.47
16 S/. 1,689,377.10
17 S/. 1,643,832.69
18 S/. 1,597,960.92
19 S/. 1,551,759.42
20 S/. 1,505,225.83
21 S/. 1,458,357.76
22 S/. 1,411,152.81
23 S/. 1,363,608.55
24 S/. 1,315,722.55
TOTAL AO 2
25 S/. 1,267,492.34
26 S/. 1,218,915.46
27 S/. 1,169,989.42
28 S/. 1,120,711.69
29 S/. 1,071,079.76
30 S/. 1,021,091.09
31
S/. 970,743.09
32
S/. 920,033.20

PAGO DE
INTERES
AMORTIZACIN
CUOTA
S/. 16,782.43
S/. 40,905.09 S/. 48,887.73
S/. 16,488.41
S/. 41,199.11 S/. 48,887.73
S/. 16,192.27
S/. 41,495.25 S/. 48,887.73
S/. 15,894.01
S/. 41,793.51 S/. 48,887.73
S/. 15,593.60
S/. 42,093.92 S/. 48,887.73
S/. 15,291.03
S/. 42,396.49 S/. 48,887.73
S/. 14,986.29
S/. 42,701.23 S/. 48,887.73
S/. 14,679.35
S/. 43,008.17 S/. 48,887.73
S/. 14,370.21
S/. 43,317.31 S/. 48,887.73
S/. 14,058.85
S/. 43,628.67 S/. 48,887.73
S/. 13,745.25
S/. 43,942.27 S/. 48,887.73
S/. 13,429.40
S/. 44,258.12 S/. 48,887.73
S/. 181,511.09 S/. 510,739.15 S/. 586,652.75
S/. 13,111.27
S/. 44,576.25 S/. 48,887.73
S/. 12,790.86
S/. 44,896.66 S/. 48,887.73
S/. 12,468.15
S/. 45,219.37 S/. 48,887.73
S/. 12,143.12
S/. 45,544.40 S/. 48,887.73
S/. 11,815.75
S/. 45,871.77 S/. 48,887.73
S/. 11,486.02
S/. 46,201.50 S/. 48,887.73
S/. 11,153.93
S/. 46,533.59 S/. 48,887.73
S/. 10,819.45
S/. 46,868.07 S/. 48,887.73
S/. 10,482.57
S/. 47,204.95 S/. 48,887.73
S/. 10,143.26
S/. 47,544.26 S/. 48,887.73
S/. 9,801.52
S/. 47,886.00 S/. 48,887.73
S/. 9,457.32
S/. 48,230.20 S/. 48,887.73
S/. 135,673.21 S/. 556,577.03 S/. 586,652.75
S/. 9,110.64
S/. 48,576.88 S/. 48,887.73
S/. 8,761.47
S/. 48,926.05 S/. 48,887.73
S/. 8,409.80
S/. 49,277.72 S/. 48,887.73
S/. 8,055.59
S/. 49,631.93 S/. 48,887.73
S/. 7,698.84
S/. 49,988.68 S/. 48,887.73
S/. 7,339.53
S/. 50,347.99 S/. 48,887.73
S/. 6,977.63
S/. 50,709.89 S/. 48,887.73
S/. 6,613.13
S/. 51,074.39 S/. 48,887.73

33
S/. 868,958.81
S/. 6,246.01
34
S/. 817,517.30
S/. 5,876.25
35
S/. 765,706.04
S/. 5,503.84
36
S/. 713,522.35
S/. 5,128.75
TOTAL AO 3
S/. 85,721.48
37
S/. 660,963.58
S/. 4,750.96
38
S/. 608,027.02
S/. 4,370.45
39
S/. 554,709.95
S/. 3,987.21
40
S/. 501,009.64
S/. 3,601.22
41
S/. 446,923.34
S/. 3,212.45
42
S/. 392,448.27
S/. 2,820.89
43
S/. 337,581.64
S/. 2,426.51
44
S/. 282,320.63
S/. 2,029.30
45
S/. 226,662.41
S/. 1,629.23
46
S/. 170,604.13
S/. 1,226.29
47
S/. 114,142.90
S/. 820.45
48
S/. 57,275.83
S/. 411.69
TOTAL AO 4
S/. 31,286.66
TOTAL
S/. 868,384.88

S/. 51,441.51 S/. 48,887.73

S/. 51,811.27 S/. 48,887.73
S/. 52,183.68 S/. 48,887.73
S/. 52,558.77 S/. 48,887.73
S/. 606,528.76 S/. 586,652.75
S/. 52,936.56 S/. 48,887.73
S/. 53,317.07 S/. 48,887.73
S/. 53,700.31 S/. 48,887.73
S/. 54,086.30 S/. 48,887.73
S/. 54,475.07 S/. 48,887.73
S/. 54,866.63 S/. 48,887.73
S/. 55,261.01 S/. 48,887.73
S/. 55,658.22 S/. 48,887.73
S/. 56,058.29 S/. 48,887.73
S/. 56,461.23 S/. 48,887.73
S/. 56,867.07 S/. 48,887.73
S/. 57,275.83 S/. 48,887.73
S/. 660,963.58 S/. 586,652.75
###

S/. 2,334,808.52
48
9.00%
0.7188%
S/. 57,687.52

IGV
CUOTA CON IGV
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
### S/. 692,250.24
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
### S/. 692,250.24
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52
S/. 8,799.79
S/. 57,687.52

DEUDA FINAL
S/. 2,293,903.43
S/. 2,252,704.31
S/. 2,211,209.06
S/. 2,169,415.55
S/. 2,127,321.63
S/. 2,084,925.13
S/. 2,042,223.90
S/. 1,999,215.73
S/. 1,955,898.43
S/. 1,912,269.76
S/. 1,868,327.49
S/. 1,824,069.37
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

1,779,493.12
1,734,596.47
1,689,377.10
1,643,832.69
1,597,960.92
1,551,759.42
1,505,225.83
1,458,357.76
1,411,152.81
1,363,608.55
1,315,722.55
1,267,492.34

S/. 1,218,915.46
S/. 1,169,989.42
S/. 1,120,711.69
S/. 1,071,079.76
S/. 1,021,091.09
S/. 970,743.09
S/. 920,033.20
S/. 868,958.81

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

8,799.79
8,799.79
8,799.79
8,799.79
###
8,799.79
8,799.79
8,799.79
8,799.79
8,799.79
8,799.79
8,799.79
8,799.79
8,799.79
8,799.79
8,799.79
8,799.79
###

S/. 57,687.52
S/. 57,687.52
S/. 57,687.52
S/. 57,687.52
S/. 692,250.24
S/. 57,687.52
S/. 57,687.52
S/. 57,687.52
S/. 57,687.52
S/. 57,687.52
S/. 57,687.52
S/. 57,687.52
S/. 57,687.52
S/. 57,687.52
S/. 57,687.52
S/. 57,687.52
S/. 57,687.52
S/. 692,250.24

S/.
S/.
S/.
S/.

817,517.30
765,706.04
713,522.35
660,963.58

S/. 608,027.02
S/. 554,709.95
S/. 501,009.64
S/. 446,923.34
S/. 392,448.27
S/. 337,581.64
S/. 282,320.63
S/. 226,662.41
S/. 170,604.13
S/. 114,142.90
S/. 57,275.83
S/. 0.00

SILLAS DE RUEDAS

SILLAS DE RUEDAS
BASTONES
TELEVISORES

PRECIO
S/. 605.00
S/. 120.63
S/. 1,700.00

CANTIDAD
25
30
2

TOTAL
S/. 15,125.00
S/. 3,618.90
S/. 3,400.00
S/. 22,143.90

RUBROS/MESES
0
I. Ingresos
II. Egresos
INVERSION
S/. 2,334,808.52
COSTOS
Flujo de caja econmico (I-II)
###
FINANCIAMIENTO
S/. 2,334,808.52
IGV
Prstamo
S/. 2,334,808.52
Amortizacin
Inters
Flujo de caja financiero
S/. 0.00

1
S/. 93,600.00
S/. 35,501.33

2
S/. 93,600.00
S/. 35,501.33

S/. 58,098.67
S/. 57,687.52
S/. 8,799.79

S/. 58,098.67
S/. 57,687.52
S/. 8,799.79

S/. 40,905.09
S/. 16,782.43
S/. 411.15

S/. 41,199.11
S/. 16,488.41
S/. 411.15

FLUJO
RUBROS/AOS
0
1
I. Ingresos
S/. 1,123,200.00
II. Egresos
S/. 459,246.00
INVERSION
S/. 2,334,808.52
COSTOS
Flujo de caja econmico (I-II)
###
S/. 663,954.00
FINANCIAMIENTO
S/. 2,334,808.52
S/. 692,250.24
Prstamo
S/. 2,334,808.52
Amortizacin
S/. 510,739.15
Inters
S/. 181,511.09
Flujo de caja financiero
S/. 0.00
-S/. 28,296.24

2
###
S/. 459,246.00

S/. 663,954.00
S/. 692,250.24
S/. 556,577.03
S/. 135,673.21
-S/. 28,296.24

3
S/. 93,600.00
S/. 35,501.33

4
S/. 93,600.00
S/. 35,501.33

5
S/. 93,600.00
S/. 35,501.33

6
S/. 93,600.00
S/. 35,501.33

S/. 58,098.67
S/. 57,687.52
S/. 8,799.79

S/. 58,098.67
S/. 57,687.52
S/. 8,799.79

S/. 58,098.67
S/. 57,687.52
S/. 8,799.79

S/. 58,098.67
S/. 57,687.52
S/. 8,799.79

S/. 41,495.25
S/. 16,192.27
S/. 411.15

S/. 41,793.51
S/. 15,894.01
S/. 411.15

S/. 42,093.92
S/. 15,593.60
S/. 411.15

S/. 42,396.49
S/. 15,291.03
S/. 411.15

FLUJO DE CAJA A 10 AOS.

3
S/. 1,123,200.00
S/. 459,246.00

4
5
6
S/. 1,123,200.00 S/. 1,123,200.00 S/. 1,123,200.00
S/. 459,246.00 S/. 459,246.00
S/. 459,246.00

S/. 663,954.00
S/. 692,250.24

S/. 663,954.00
S/. 692,250.24

S/. 663,954.00
S/. 0.00

S/. 663,954.00
S/. 0.00

S/. 606,528.76
S/. 85,721.48
-S/. 28,296.24

S/. 660,963.58
S/. 31,286.66
-S/. 28,296.24

S/. 663,954.00

S/. 663,954.00

7
S/. 93,600.00
S/. 35,501.33

8
S/. 93,600.00
S/. 35,501.33

9
S/. 93,600.00
S/. 35,501.33

10
S/. 93,600.00
S/. 35,501.33

S/. 58,098.67
S/. 57,687.52
S/. 8,799.79

S/. 58,098.67
S/. 57,687.52
S/. 8,799.79

S/. 58,098.67
S/. 57,687.52
S/. 8,799.79

S/. 58,098.67
S/. 57,687.52
S/. 8,799.79

S/. 42,701.23
S/. 14,986.29
S/. 411.15

S/. 43,008.17
S/. 14,679.35
S/. 411.15

S/. 43,317.31
S/. 14,370.21
S/. 411.15

11
###
###

###
###
S/. 8,799.79

S/. 43,628.67 S/. 43,942.27

S/. 14,058.85 S/. 13,745.25
S/. 411.15
S/. 411.15

7
S/. 1,123,200.00
S/. 459,246.00

8
9
S/. 1,123,200.00
###
S/. 459,246.00 S/. 459,246.00

10
S/. 1,123,200.00
S/. 459,246.00

S/. 663,954.00
S/. 0.00

S/. 663,954.00 S/. 663,954.00

S/. 0.00
S/. 0.00

S/. 663,954.00
S/. 0.00

S/. 663,954.00

S/. 663,954.00 S/. 663,954.00

S/. 663,954.00

12
###
###

13
S/. 93,600.00
S/. 35,501.33

###
###
S/. 8,799.79

S/. 58,098.67
S/. 57,687.52
S/. 8,799.79

S/. 44,258.12
S/. 13,429.40
S/. 411.15

14

15

16

17

###
###

###
###

###
###

###
###

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

S/. 44,576.25 S/. 44,896.66 S/. 45,219.37 S/. 45,544.40 S/. 45,871.77
S/. 13,111.27 S/. 12,790.86 S/. 12,468.15 S/. 12,143.12 S/. 11,815.75
S/. 411.15
S/. 411.15
S/. 411.15
S/. 411.15
S/. 411.15

FLUJO DE CAJA A 48 MESES

18

19

20

21

22

23

###
###

###
###

###
###

###
###

###
###

###
###

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

S/. 46,201.50 S/. 46,533.59 S/. 46,868.07 S/. 47,204.95 S/. 47,544.26 S/. 47,886.00
S/. 11,486.02 S/. 11,153.93 S/. 10,819.45 S/. 10,482.57 S/. 10,143.26 S/. 9,801.52
S/. 411.15
S/. 411.15
S/. 411.15
S/. 411.15
S/. 411.15
S/. 411.15

S
24
###
###

25
S/. 93,600.00
S/. 35,501.33

###
###
S/. 8,799.79

S/. 58,098.67
S/. 57,687.52
S/. 8,799.79

S/. 48,230.20
S/. 9,457.32
S/. 411.15

26

27

28

29

###
###

###
###

###
###

###
###

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

S/. 48,576.88 S/. 48,926.05 S/. 49,277.72 S/. 49,631.93 S/. 49,988.68
S/. 9,110.64 S/. 8,761.47 S/. 8,409.80 S/. 8,055.59 S/. 7,698.84
S/. 411.15
S/. 411.15
S/. 411.15
S/. 411.15
S/. 411.15

30

31

32

33

34

35

###
###

###
###

###
###

###
###

###
###

###
###

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

S/. 50,347.99 S/. 50,709.89 S/. 51,074.39 S/. 51,441.51 S/. 51,811.27 S/. 52,183.68
S/. 7,339.53 S/. 6,977.63 S/. 6,613.13 S/. 6,246.01 S/. 5,876.25 S/. 5,503.84
S/. 411.15
S/. 411.15
S/. 411.15
S/. 411.15
S/. 411.15
S/. 411.15

36
###
###

37
S/. 93,600.00
S/. 35,501.33

###
###
S/. 8,799.79

S/. 58,098.67
S/. 57,687.52
S/. 8,799.79

S/. 52,558.77
S/. 5,128.75
S/. 411.15

38

39

40

41

###
###

###
###

###
###

###
###

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

S/. 52,936.56 S/. 53,317.07 S/. 53,700.31 S/. 54,086.30 S/. 54,475.07
S/. 4,750.96 S/. 4,370.45 S/. 3,987.21 S/. 3,601.22 S/. 3,212.45
S/. 411.15
S/. 411.15
S/. 411.15
S/. 411.15
S/. 411.15

42

43

44

45

46

47

###
###

###
###

###
###

###
###

###
###

###
###

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

###
###
S/. 8,799.79

S/. 54,866.63 S/. 55,261.01 S/. 55,658.22 S/. 56,058.29 S/. 56,461.23 S/. 56,867.07
S/. 2,820.89 S/. 2,426.51 S/. 2,029.30 S/. 1,629.23 S/. 1,226.29
S/. 820.45
S/. 411.15
S/. 411.15
S/. 411.15
S/. 411.15
S/. 411.15
S/. 411.15

48
S/. 93,600.00
S/. 35,501.33

S/. 58,098.67
S/. 57,687.52
S/. 8,799.79
S/. 57,275.83
S/. 411.69
S/. 411.15

FLUJO ECONMICO
AO
AO
AO
AO
AO
AO
AO
AO
AO
AO
AO

0
1
2
3
4
5
6
7
8
9
10

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

-2,334,808.52
663,954.00
663,954.00
663,954.00
663,954.00
663,954.00
663,954.00
663,954.00
663,954.00
663,954.00
663,954.00

VanE
TIR

S/. 1,744,901.39
26%
VanE >0 Proyecto
economicamente rentable

Para hallar el VanE se ha

considerado una rentabilidad
esperada del 10%

idad

FLUJO FINANCIERO
AO
AO
AO
AO
AO
AO
AO
AO
AO
AO
AO

0
1
2
3
4
5
6
7
8
9
10

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

-28,296.24
-28,296.24
-28,296.24
-28,296.24
663,954.00
663,954.00
663,954.00
663,954.00
663,954.00
663,954.00

VanF
TIR

S/. 1,885,369.79
122%
VanF > 0 Proyecto
financieramente rentable

Para hallar el VAN se ha

considerado una rentabilidad
esperada del 10%

COMPARAR LA UTILIDAD NETA