CANTIDAD DE COCINAS

ITEM
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

INSUMOS Y/O MATERIALES DE CONSTRUCCION

ALAMBRE NEGRO # 8
ARCILLA MEZCLADA CON CENIZA
ARENA GRUESA
CEMENTO PORTLAND TIPO I
CHIMENEA PL GALV + ACOPLE + CAPUCHA, D=0.12M
CLAVOS 3"
FIERRO CORRUGADO DE 1/2" L=0.45M
LADRILLO KK 18H 9X13X23 TIPO IV
LADRILLO PANDERETA ACANALADO 9X11X23
LOSA DE FERROCEMENTO 2 HORNILLAS 0.85X0.5
REJILLA METALICA, SEGN DISEO
TIERRA CERNIDA PARA BARRO
DESMONTE (NO AFECTO A IGV)
OPERARIO
FLETE RURAL
FLETE TERRESTRE
HERRAMIENTAS MANUALES

UNIDAD
KG
BALD
M3
BOLS
UND
KG
UND
UND
UND
UND
UND
CARRT
M3
HH
GLB
TN
%MO

COSTO DIRECTO

FLETE TERRESTRE
ITEM
1
2
3
4
5
6
7
8
9
10
11
12

MATERIALES DE CONSTRUCCION
ALAMBRE NEGRO # 8
ARCILLA MEZCLADA CON CENIZA
ARENA GRUESA
CEMENTO PORTLAND TIPO I
CHIMENEA PL GALV + ACOPLE + CAPUCHA, D=0.12M
CLAVOS 3"
FIERRO CORRUGADO DE 1/2" L=0.45M
LADRILLO KK 18H 9X13X23 TIPO IV
LADRILLO PANDERETA ACANALADO 9X11X23
LOSA DE FERROCEMENTO 2 HORNILLAS 0.85X0.5
REJILLA METALICA, SEGN DISEO
TIERRA CERNIDA PARA BARRO

UNIDAD
KG
BALD
M3
BOLS
UND
KG
UND
UND
UND
UND
UND
CARRT

TOTAL DE FLETE TERRESTRE

HUANCAVELICA
171
CANTIDAD
34.20
342.00
17.10
171.00
171.00
85.50
684.00
17,100.00
2,907.00
171.00
171.00
513.00
27.36
2,052.00
171.00
171.00

PACD
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

119.70
3,420.00
1,368.00
3,710.70
6,840.00
299.25
1,183.32
14,364.00
1,860.48
11,115.00
2,565.00
513.00
820.80
18,468.00
2,736.00
14,745.33
923.40
85,051.98

TOTAL DE MACOSTO TOTAL

126.40 S/.
120.00
1264.00 S/.
8,800.00
63.20 S/.
3,500.00
632.00 S/.
1,264.00
632.00 S/.
1,896.00
316.00 S/.
150.00
2528.00 S/.
1,800.00
63200.00 S/.
19,592.00
10744.00 S/.
2,041.36
632.00 S/.
4,424.00
632.00 S/.
316.00
1896.00 S/.
3,300.00

ASC

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

EFECT.
FLETE
CANTIDAD
119.70 S/.
32.47
21.40
3,420.00 S/.
2,381.01
214.00
1,368.00 S/.
946.99
10.70
3,710.70 S/.
342.00
107.00
5,985.00 S/.
513.00
107.00
299.25 S/.
40.59
53.50
428.00
14,364.00 S/.
5,301.00
10700.00
1,860.48 S/.
552.33
1819.00
107.00
2,565.00 S/.
85.50
107.00
321.00
17.12
1284.00
107.00
107.00

33,692.13

10,194.89

15,510.72

S/.

47,203.36

ASCENCION
107
PACD
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

74.90
2,140.00
856.00
2,321.90
4,280.00
187.25
740.44
8,988.00
1,164.16
6,955.00
1,605.00
321.00
513.60
11,556.00
1,391.00
9,577.57
577.80
52,671.82

HUANDO
108

PRECIO EFECT. FLETE

CANTIDAD
PACD
S/.
74.90 S/.
20.32
21.60 S/.
S/.
2,140.00 S/.
1,489.87
216.00 S/.
S/.
856.00 S/.
592.56
10.80 S/.
S/.
2,321.90 S/.
214.00
108.00 S/.
S/.
3,745.00 S/.
321.00
108.00 S/.
S/.
187.25 S/.
25.40
54.00 S/.
432.00 S/.
S/.
8,988.00 S/.
3,317.00
10800.00 S/.
S/.
1,164.16 S/.
345.61
1836.00 S/.
108.00 S/.
S/.
1,605.00 S/.
53.50
108.00 S/.
324.00 S/.
17.28 S/.
1296.00 S/.
108.00 S/.
108.00 S/.
S/.
21,082.21

6,379.26

15,655.68

75.60
2,160.00
864.00
2,343.60
4,320.00
189.00
747.36
9,072.00
1,175.04
7,020.00
1,620.00
324.00
518.40
11,664.00
972.00
10,141.20
583.20
53,206.20

HUANDO
108

PALCA
78

PRECIO EFECT. FLETE

S/.
75.60 S/.
S/.
2,160.00 S/.
S/.
864.00 S/.
S/.
2,343.60 S/.
S/.
3,780.00 S/.
S/.
189.00 S/.
S/.
S/.

9,072.00
1,175.04

S/.

1,620.00

S/.

7,287.78

28,567.02

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

20.51
1,503.80
598.10
216.00
324.00
25.63
3,348.00
348.84
756.00
54.00

7,194.88

CANTIDAD PACD
15.60 S/.
156.00 S/.
7.80 S/.
78.00 S/.
78.00 S/.
39.00 S/.
312.00 S/.
7800.00 S/.
1326.00 S/.
78.00 S/.
78.00 S/.
234.00 S/.
12.48 S/.
936.00 S/.
78.00 S/.
78.00 S/.
S/.
11,306.88

54.60
1,560.00
624.00
1,692.60
3,120.00
136.50
539.76
6,552.00
848.64
5,070.00
1,170.00
234.00
374.40
8,424.00
780.00
7,266.48
421.20
38,446.98

PRECIO EFECT.
S/.
54.60
S/.
1,560.00
S/.
624.00
S/.
1,692.60
S/.
2,730.00
S/.
136.50
S/.
S/.

6,552.00
848.64

S/.

1,170.00

S/.

5,289.41

20,657.75

YAULI
168
FLETE
CANTIDAD PACD
S/.
14.81
33.60 S/.
S/.
1,086.08
336.00 S/.
S/.
431.96
16.80 S/.
S/.
156.00
168.00 S/.
S/.
234.00
168.00 S/.
S/.
18.51
84.00 S/.
S/.
222.15
672.00 S/.
S/.
2,418.00
16800.00 S/.
S/.
251.94
2856.00 S/.
S/.
546.00
168.00 S/.
S/.
39.00
168.00 S/.
504.00 S/.
26.88 S/.
2016.00 S/.
168.00 S/.
168.00 S/.
S/.
5,418.45

24,353.28

117.60
3,360.00
1,344.00
3,645.60
6,720.00
294.00
1,162.56
14,112.00
1,827.84
10,920.00
2,520.00
504.00
806.40
18,144.00
1,680.00
15,482.88
907.20
82,640.88

PRECIO EFECT. FLETE

S/.
117.60 S/.
31.90
S/.
3,360.00 S/.
2,339.24
S/.
1,344.00 S/.
930.38
S/.
3,645.60 S/.
336.00
S/.
5,880.00 S/.
504.00
S/.
294.00 S/.
39.87
S/.
S/.

14,112.00
1,827.84

S/.

2,520.00

S/.

11,376.56

44,477.60

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

5,208.00
542.64
1,176.00
84.00

11,192.03

TOTAL DE
COCINAS
632
TOTAL DE
MATERIALES
126.40
1264.00
63.20
632.00
632.00
316.00
2528.00
63200.00
10744.00
632.00
632.00
1896.00
101.12
7584.00
632.00
632.00

91,614.72

EXPEDIENTE
PRECIO
UNITARIO
S/.
3.50
S/.
10.00
S/.
80.00
S/.
21.70
S/.
40.00
S/.
3.50
S/.
1.73
S/.
0.84
S/.
0.64
S/.
65.00
S/.
15.00
S/.
1.00
S/.
30.00
S/.
9.00
S/.
S/.
-

281.91

PRECIO TOTAL
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

COSTO EN
FERRET.

442.40
12,640.00
5,056.00
13,714.40
25,280.00
1,106.00
4,373.44
53,088.00
6,876.16
41,080.00
9,480.00
1,896.00
3,033.60
68,256.00
-

246,322.00

0.00

COSTO DE FLETE
S/.
120.00
S/.
8,800.00
S/.
3,500.00
S/.
1,264.00
S/.
1,896.00
S/.
150.00
S/.
1,800.00
S/.
19,592.00
S/.
2,041.36
S/.
4,424.00
S/.
316.00
S/.
3,300.00
S/.
47,203.36

94,406.72

FLETE
UNITARIO
S/.
0.19
S/.
13.92
S/.
5.54
S/.
2.00
S/.
3.00
S/.
0.24
S/.
2.85
S/.
31.00
S/.
3.23
S/.
7.00
S/.
0.50
S/.
5.22
S/.
74.69

149.38