Equipo

Cantidad
Concepto Valor unitario Valor total tengo falta
requerida
Unidad dental 1 L80,000.00 L80,000.00 - L80,000.00
Banquillo dental 1 L7,500.00 L7,500.00 - L7,500.00
Compresor de aire 1 L19,000.00 L19,000.00 - L19,000.00
Autoclave 1 L17,300.00 L17,300.00 - L17,300.00
Aparato de Rx 1 L25,000.00 L25,000.00 - L25,000.00
Caja reveladora 1 L1,500.00 L1,500.00 - 1,500.00

Pieza de mano alta velocidad 3 L2,500.00 L7,500.00 L5,000.00 L2,500.00

Micromotor 3 L2,000.00 L6,000.00 L2,000.00 L4,000.00

Lampara Led Fotocurado 2 L3,500.00 L7,000.00 L3,500.00 L3,500.00
Negatoscopio 1 L1,000.00 L1,000.00 - L1,000.00
Localizador de apice 1 L5,000.00 L5,000.00 - L5,000.00
Cavitron 1 L6,000.00 L6,000.00 - L6,000.00
Quemador de Gutapercha 1 L3,000.00 L3,000.00 - L3,000.00
Electrocauterio 1 L8,000.00 L8,000.00 - L8,000.00
Scaler 1 L2,000.00 L2,000.00 - L2,000.00

TOTAL - - L195,800.00 L10,500.00 L185,300.00

Instrumental

Concepto Cantidad Valor unitario valor total tengo falta

Bandeja plástica 4 L75.00 L300.00 L150.00 L150.00

Espejo de exploración
10 L50.00 L500.00 L200.00 L300.00
dental
Explorador dental 10 L60.00 L600.00 L240.00 L360.00
Pinza de algodón 10 L50.00 L500.00 L200.00 L300.00
Sonda periodontal UNC15 4 L600.00 L2,400.00 L600.00 L1,800.00
Hoz universal 5 L65.00 L325.00 L130.00 L195.00
Kit de curetas gracey 7 L250.00 L1,750.00 L1,750.00 -
Espátula de resina 5 L90.00 L450.00 L180.00 L270.00
Espátula de cemento 5 L100.00 L500.00 L200.00 L300.00
Kit de pk-thomas 4 L300.00 L1,200.00 L600.00 L600.00
Espátula de cera 5 L70.00 L350.00 L140.00 L210.00
Empaquetador de Hilo 2 1,200.00 L2,400.00 L1,200.00 L1,200.00
Espaciador endodóntico 6 L250.00 L1,500.00 L500.00 L1,000.00
Explorador de conducto 6 L250.00 L1,500.00 L250.00 L1,250.00
Carbeador 3 L80.00 L240.00 L80.00 L160.00
Jeringa Carpule 5 L300.00 L1,500.00 L600.00 L900.00
Cucharilla para dentina 5 L120.00 L600.00 L240.00 L360.00
Elevadores rectos 6 L200.00 L1,200.00 L600.00 L600.00
Osteotomo 4 L130.00 L520.00 L130.00 L390.00
Elevadores de bandera 4 L200.00 L800.00 L400.00 L400.00
Periostotomo #9 4 L150.00 L600.00 L150.00 L450.00
Mango de bisturí 2 L100,00 L200.00 L100.00 L100.00
Separador de carrillo 4 L80.00 L320.00 L80.00 L240.00
Tijera quirúrgica 2 L90.00 L180.00 L90.00 L90.00
Porta aguja 2 L150.00 L300.00 L150.00 L150.00
Pinza Hemostática 2 L100.00 L200.00 L100.00 L100.00
Porta amalgama 1 L80.00 L80.00 - L80.00
Bruñidor 1 L75.00 L75.00 - L75.00
Pilón y mortero 1 L120.00 L120.00 - L120.00
Losetas de vidrio 5 L30.00 L150 L60.00 L90.00
Kit Fresas de diamantes 4 L300,00 L1,200.00 L300.00 L900.00
Limas de endodoncia 1er, 2da
2 L300,00 L600.00 L300.00 L300.00
serie
Fresas peeso 2 L400.00 L800.00 L400.00 L400.00
Fresas Gates 2 L600.00 1,200.00 - 1,200.00
Kit de aislamiento 3 1,200.00 L3,600.00 L1,200.00 L2,400.00
Kit de grapas 3 L600,00 L1,800.00 L600.00 L1,200.00
Porta matriz 4 L90.00 L360.00 L90.00 L270.00
Cocodrilos 5 L80.00 L400.00 L160.00 L240.00
Dremel 1 L1,500.00 L1,500.00 L1,500.00 -
Gancho revelador 4 L120.00 L480.00 L240.00 L240.00
Fórceps 150 2 L250.00 L500.00 L250.00 L250.00
Fórceps 151 2 L250.00 L500.00 L250.00 L250.00
Fórceps 88R 2 L250.00 L500.00 L250.00 L250.00
Fórceps 88L 2 L250.00 L500.00 L250.00 L250.00
Fórceps 65 2 L250.00 L500.00 L250.00 L250.00
Fórceps 16 2 L250.00 L500.00 L250.00 L250.00
Fórceps 17 2 L250.00 L500.00 L250.00 L250.00
Fórceps 10H 2 L250.00 L500.00 L250.00 L250.00
Fórceps 150S 2 L250.00 L500.00 L250.00 L250.00
Fórceps 151S 2 L250.00 L500.00 L250.00 L250.00
Fórceps 16S 2 L250.00 L500.00 L250.00 L250.00
Fresa Zecrya 2 L180.00 L360.00 - L360.00
Fresa redonda #8 2 L150,00 L300.00 - L300.00
Fresa 703 2 L120.00 L240.00 - L120.00
Fresa 702 2 L120.00 L240.00 - L240.00
Vaso dappen vidrio 4 L40.00 L160.00 L80.00 L80.00
Mechero 2 L260.00 L520.00 L260.00 L260.00
Xcp Radiográfico 1 L800.00 L800.00 - L800.00
Aplicador de dycal 4 L80.00 L320.00 - L320.00
Fresero metálico 3 L200.00 L600.00 L200.00 L400.00
Kit de fresas pulir resina 4 L300.00 L1,200.00 L300.00 L900.00
Porta Limas 4 L180.00 L720.00 - L720.00
Endoblock 3 L400.00 1,200.00 - L1,200.00
Regla milimétrica 4 L190.00 L760.00 L190.00 L570.00
Kit de cubetas metálicas 2 L1,200.00 L2,400.00 L1,200.00 1,200.00
Espátula de alginato/Yeso 5 L85.00 L425.00 L170.00 L255.00
Espejos intraorales 5 L60.00 L300.00 L60.00 L240.00
TOTAL L49,345.00 L19,120.00 L30,105.00

Mobiliario

Concepto cantidad valor unitario valor total tengo falta

Archivo 1 L8,000.00 L8,000.00 - L8,000.00

Estante para instrumental y
material
Sillas para el personal
sillas para los pacientes
Escritorio (recepción)
Escritorio (Clinica)
2 L4,500.00 L9,000.00 - L9,000.00
4 L400.00 L1,600.00 - L1,600.00
6 L400.00 L2,400.00 - L2,400.00
1 L3,000.00 L3,000.00 - L3,000.00
1 L3,000.00 L3,000.00 - L3,000.00
Basureros 4 L120.00 L480.00 - L480.00
Gabinete con lavamanos 1 L3,400.00 L3,400.00 - L3,400.00

Computadora 1 L10,000.00 L10,000.00 - L10,000.00

Televisor LCD 1 L9,000.00 L9,000.00 - L9,000.00

Juego de salas 1 L4,000.00 L4,000.00 - L.4,000.00

Aire acondicionado 2 L5,000.00 L10,000.00 - L10,000.00

TOTAL - - L63,880.00 - L59,880.00

Materiales

Concepto Cantidad Valor unitario Valor total

Material Pesado 1 caja L800.00 L800.00

Material liviano 1 Caja L600.00 L600.00

Yeso piedra 2 Libras L105.00 L.210.00

Alginato 2 bolsas L230.00 L460.00

Resina dual 1 tubo L1,030.00 L1,030.00

Resina fluida 1 tubo L380.00 L380.00

Yodoformo 1 bote L520.00 L520.00

Ionómero de cementación 1 caja L1,300.00 L1,300.00

Cemento endodóntico 1 caja L490.00 L490.00

Hidróxido de calcio 1 bote L405.00 L405.00

Ionómero de vidrio base 1 caja L1,450.00 1,450.00

Aplicadores de bonding 1 bote L95.00 L95.00

Bonding 1 bote L700.00 L700.00

Acido grabador 1 jeringa L180.00 L180.00

Kit Resinas 3M 1 kit L2,400.00 L2,400.00

Vasos desechables 1 paquete L35.00 L35.00

Bolsas de basura rojas 1 paquete L60.00 L60.00

Lysol 1 bote L120.00 L120.00

Tape de aislamiento 1 rollo L345.00 L345.00

Lentes protectores 3 L65.00 L195.00

Bata desechable 1 paquete L400.00 L400.00

Guates de transición 1 caja L100.00 L100.00

Gorros desechables 1 paquete L150.00 L150.00

Mascarillas 1 caja L250.00 L250.00

Guantes 1 caja L225.00 L225.00

Campos 1 paquete L85.00 L85.00

Rodetes de algodón 9 rollos L15.00 L135.00

Hisopos (paquete) 1 paquete L25.00 L25.00

Gasas 2x2 (Paquete) 3 paquetes L40.00 L120.00

Cera rosada (paquete) 1 caja L280.00 L280.00

Papel de articular 1 paquete L105.00 L105.00

Gutaperchas 1era serie 2 caja L150.00 L300.00

Gutaperchas 2da serie 2 caja L150.00 L300.00

Gutaperchas accesorias 15 2 caja L180.00 L360.00

Puntas de papel 1era serie 2 caja L125.00 L250.00

Puntas de papel 2da serie 2 caja L125.00 L250.00

Clorhexidina 1 bote L400.00 L400.00

Enjuague bucal 1 bote L130.00 L130.00

Eugenol 1 bote L240.00 L240.00

Acrílico para provisionales 1 bote L75.00 L75.00

Dycal 1 caja L230.00 L230.00

Piedra pómez 1 bote L150.00 L150.00

Pasta para pulir resina 1 bote L185.00 L185.00

Material provisional 1 bote L220.00 L220.00

Agujas largas (caja) 1 caja L145.00 L145.00

Anestesia tópica 1 bote L220.00 L220.00

Agujas cortas (caja) 1 caja L145.00 L145.00

Boquillas de succión de saliva 1 paquete L100.00 L100.00

Detector de caries 1 bote L205.00 L205.00

Liquido revelador 1 bote L260.00 L260.00

Liquido fijador 1 bote L260.00 L260.00

Lubricante pieza de mano 1 bote L250.00 L250.00

Radiografia (paquete) 1 caja L1,800.00 L1,800.00

Careta de protección facial 1 L400.00 L400.00

Pastillas reveladoras de placa 100 L2.00 L200.00

Dique de goma (paquete) 1 caja L405.00 L405.00

Hilo de sutura 000 10 sobres L45.00 L450.00

Hilo empaquetador 000 1 bote L300.00 L300.00

Hilo dental 1 bote L80.00 L80.00

Banda matriz 1 caja L120.00 L120.00

Cuñas de madera 1 sobre L95.00 L95.00

Sellantes de fosas y fisuras 1 tubo L430.00 L430.00

Lijas interproximales 1 caja L125.00 L125.00

Flúor en gel 1 bote L280.00 L280.00

anestesia 1 caja L405.00 L405.00

Suero fisiológico 1 L80.00 L80.00

Pasta para profilaxis 50 L25.00 L1,250.00

Banda celuloide 1 caja L150.00 L150.00

Hipoclorito (bote 120ml) 1 bote L130.00 L130.00

Agujas irrigar conducto 100 L2.50 L250.00

Acrílico liquido (120ml) 1 bote L60.00 L60.00

Duralay 1 bote L680.00 L680.00

Pines plásticos 10 L7.00 70

Tabletas de amalgama 10 L45.00 L450.00

Bolsas de esterilizar mediana 1 caja L405.00 L405.00

TOTAL - - L26,730.00

Tabla Resumen

Total, de lo Total, de lo Lo que me

que debo que tengo falta por
Concepto tener invertido invertir
Equipo L195,800.00 L10,500.00 L185,300.00
Material L26,730.00 - L26,730.00
Instrumental L49,345.00 L19,120.00 L30,105.00
Mobiliario L63,880.00 - L59,880.00
Total L335,755.00 L29,620.00 L302,015.00

Años de vida
Concepto Inversion Total
util
Equipo L300,000.00 15 L20,000.00
Instrumental L120,000.00 10 12,000.00
Mobiliario L50,000.00 5 L10,000.00
Total anual L42,000.00
Total mensual L3,500.00