Partida 0202010401 EXCAVACION MANUAL DE CALZADURAS

Rendimiento m3/DIA MO 6.0000 EQ. 6.0000 Costo Unitario direc

H.H 2.8333 H.M

Código Descripción Recurso Unidad

Mano de Obra
0101000301 AYUDANTE hh
Partida 04020101 CONCRETO F'C= 100 KG/CM2+30% P.M. CALZADURAS
Rendimiento m3/DIA MO 60.0000 EQ. 60.0000 Costo Unitario direc

H.H 0.8500 H.M

Código Descripción Recurso Unidad

Mano de Obra
0101000101 OPERARIO hh
0101000301 AYUDANTE hh
0201000406 PIEDRA MEDIANA m3
0203000902 CONCRETO PREMEZ F'C=100KG/CM2 m3
0305000106 HERRAMIENTAS MANUALES %mo

Partida 04020102 ENCOFRADO CALZADURAS

Rendimiento m2/DIA MO 14.0000 EQ. 14.0000 Costo Unitario direc

H.H 1.8214 H.M

Código Descripción Recurso Unidad

Mano de Obra
0101000101 OPERARIO hh
0101000201 OFICIAL hh
0101000301 AYUDANTE hh
0204000901 CLAVOS (KG) kg
0214000203 MADERA TORNILLO p2
0305000106 HERRAMIENTAS MANUALES %mo

Partida 04020201 CONCRETO EN SOLADOS f'c=100 kg/cm2 e=2"

Rendimiento m2/DIA MO 200.0000 EQ. 200.0000 Costo Unitario direc

H.H 0.3825 H.M

Código Descripción Recurso Unidad

Mano de Obra
0101000101 OPERARIO hh
0101000201 OFICIAL hh
0101000301 AYUDANTE hh
0203000902 CONCRETO PREMEZ F'C=100KG/CM2 m3
0305000802 REGLA DE ALUMINIO 1''X4''X8'' und
 Costo Unitario directo por: m3 37.68
Jornada 8.50 1 0.3 8
Cuadrilla Cantidad Precio S/. Parcial S/.

2.0000 2.8333 13.30 37.68

ADURAS
Costo Unitario directo por: m3 257.25
Jornada 8.50 2.3 0.4 8
Cuadrilla Cantidad Precio S/. Parcial S/.

1.0000 0.1417 17.83 2.53

5.0000 0.7083 13.30 9.42
0.0000 0.3240 48.00 15.55
0.0000 0.9630 238.20 229.39
0.0000 3.0000 11.95 0.36
0.36

Costo Unitario directo por: m2 46.29

Jornada 8.50 2.3 8
Cuadrilla Cantidad Precio S/. Parcial S/.

1.0000 0.6071 17.83 10.83

1.0000 0.6071 14.22 8.63
1.0000 0.6071 13.30 8.07
0.0000 0.9000 4.00 3.60
0.0000 2.6000 5.30 13.78
0.0000 5.0000 27.53 1.38
1.38
"
Costo Unitario directo por: m2 18.23
Jornada 8.50 0.4 8
Cuadrilla Cantidad Precio S/. Parcial S/.

2.0000 0.0850 17.83 1.52

2.0000 0.0850 14.22 1.21
5.0000 0.2125 13.30 2.83
0.0000 0.0510 238.20 12.15
0.0000 0.0200 26.00 0.52
0.52

sub total
 90.432
2.4

1893.36
7.36

851.736
18.4

58.336
3.2

2893.864
1 ) No DE TRABAJADORES
mes 01
Personal Staff (No incluye EPP para profesionales tercerizados) 7
Personal Obrero - casa 35
Labor general (concreto) 8
Colocación de acero (Incluido en SC) 4
Carpinteria 18
tarrajeo 5

42

mes 10
EQUIPO DE SEGURIDAD Costo por Especialista mes 01
Jefe de SST - Ing de seguridad S/. 4,800 1.00
Supervisor de SST - PDR S/. 3,750
Medico Ocupacional S/. 1,000
Total S/. 9,550 S/. 4,800

Monitor de SST - Segurito 0

Total S/. 2,584 S/. 0

S/. 4,800

3) RELACION DE EQUIPOS DE PROTECCION PERSONAL - CANTIDAD PARA OBREROS

Descripción Tiempo de Vida Util /Mensual mes 01

01. Lentes de Policarbonato luna clara 176.00

I) Protector Visual
02. Careta Facial Adaptable a Casco 2.00 2.00
03. Guantes Multiflex - acero 4.50 18.00
II) Protección para manos 04. Guantes de Jebe - concreto y tarrajeo 8.00 104.00
05. Guantes Badana - Carpinteria y labor general 4.50 117.00
 06. Orejera para adaptar el casco - picadores 8.00
III) Proteccion Auditiva
07. Tapon de oido 2.50 87.50
08. Mascarilla descartable 4.50 36.00
09.Respirador de 1 filtro 1.00 8.00
IV) Protección Respiratoria 10. Respirador de 2 filtros 1.00 8.00
11.Filtros contra polvo 2.00 48.00
12. Filtros contra vapores Especiales (Pintura y Corte de fierro) -- 0.00
13. Casco tipo Jockey 1.00 35.00
V) Protección Cabeza
14. Barbiquejo con mentonera 1.00 35.00
15. Camisa 2.00 70.00
16. Polo 2.00
17. Pantalon 2.00 70.00
VI) Ropa protectora 18. Cortaviento 1.00 5.00
19. Traje Tyvex 2.00 16.00
20. Mandil para Soldador 1.00 1.00
21. Mangas para Soldador 1.00 1.00
22. Botas de Jebe con punta de acero 8.00
23. Botines de cuero con punta de acero 0.33 35.00
VII) Protección Pies
24. Botines Dielectricos
25. Escarpines para Soldador 1.00
26. Arnes de cuerpo entero 30.00
27. Lineas de Anclaje C/A 0.20 12.00
VIII) Proteccion contra caidas
28. Lineas de Anclaje S/A 18.00
29 Linea de Posicionamiento 0.20 18.00

3) RELACION DE EQUIPOS DE PROTECCION PERSONAL - COSTOS

Descripción Precio x Und mes 01
01. Lentes de Policarbonato luna clara S/. 2.63 S/. 462.88
I) Protector Visual
02. Careta Facial Adaptable a Casco S/. 4.85 S/. 9.70
03. Guantes Multiflex - acero S/. 6.30 S/. 113.40
II) Protección para manos 04. Guantes de Jebe - concreto y tarrajeo S/. 4.73 S/. 491.92
05. Guantes Badana - Carpinteria y labor general S/. 7.50 S/. 877.50
06. Orejera para adaptar el casco - picadores S/. 24.50 S/. 196.00
III) Proteccion Auditiva
07. Tapon de oido S/. 0.95 S/. 83.13
08. Mascarilla descartable S/. 0.17 S/. 6.20
 09.Respirador de 1 filtro S/. 10.93 S/. 87.44
IV) Protección Respiratoria 10. Respirador de 2 filtros S/. 11.50 S/. 92.00
11.Filtros contra polvo S/. 18.00 S/. 864.00
12. Filtros contra vapores Especiales (Pintura y Corte de fierro) S/. 85.76 S/. 0.00
13. Casco tipo Jockey S/. 4.10 S/. 143.50
V) Protección Cabeza
14. Barbiquejo con mentonera S/. 0.95 S/. 33.25
15. Camisa S/. 24.50 S/. 1,715.00
16. Polo S/. 10.00 S/. 0.00
17. Pantalon S/. 15.30 S/. 1,071.00
VI) Ropa protectora 18. Cortaviento S/. 6.50 S/. 32.50
19. Traje Tyvex S/. 10.00 S/. 160.00
20. Mandil para Soldador S/. 17.00 S/. 17.00
21. Mangas para Soldador S/. 10.00 S/. 10.00
22. Botas de Jebe con punta de acero S/. 23.00 S/. 184.00
23. Botines de cuero con punta de acero S/. 35.00 S/. 1,225.00
VII) Protección Pies
24. Botines Dielectricos S/. 38.00 S/. 0.00
25. Escarpines para Soldador S/. 30.00 S/. 30.00
26. Arnes de cuerpo entero S/. 95.00 S/. 2,850.00
27. Lineas de Anclaje C/A S/. 180.00 S/. 2,160.00
VIII) Proteccion contra caidas
28. Lineas de Anclaje S/A S/. 180.00 S/. 3,240.00
29 Linea de Posicionamiento S/. 142.30 S/. 2,561.40
S/. 18,716.81

4) PROTECCION COLECTIVA - CANTIDAD

Descripción mes 01
1. Guarda cuerpo (und) 20.00
2. Barandas (inluye rodapié)

3. Listons de madera 1 1/2" X 10" X 3ml - Cachimbo - Ductos / regillas de

fierro corrugado ( 20 ductos por piso = 220 ductos)

4. Malla de seguridad color naranja (rllo) 5.00

I) Proteccion contra caida
5. Sogas para la linea de vida (ml) nylon de 3/4" 200.00
6. Mallas anticaidas - (contrato)
7. Malla forrado de edificio - (contrato)
8. Cinta Señalizadora ( Rojo, amarillo) 20.00
9. Cachacos (und) 20.00
 10. Pintura (naranja y blanca) y disolvente (gln) 1.00
11. Conos de seguridad (und) (1.20 m; 0.90 m)
II) Proteccion al publico (vecinos, 10.00
transeuntes,personal de obra, etc) 12. Malla protección vecinos - (contrato)

13. Capuchones (proteccion puntas de acero) (1bls= 1mll) 0.00

III) Señalización de Obra
IV) Proteccion en respuesta de
emergencia
14. Señalizacion Interna de Obra 0.25
15. Triplay de 4MM (Planchas) 5.00
16. Listones de 2"X2"X3.0M
17. Listones de 3"X2"X3.00M
18. Pintura esmalte color negro (manejo de residuos) 1.00
19. Pintura esmalte color rojo (manejo de residuos) 1.00
20. Pintura esmalte color blanco 1.00
21. Pintura esmalte color verde 1.00
22. Pintura esmalte color amarillo
23. Caja de Herramientas vacia (De 60x40xm Aprox. (Para colocar insumos
de lista de botiquín)
1.00
24. Camilla rigida de plastico 1.00
25. Extintor Tipo PQS, CO2 3.00
26. collarin cervical regulable
1.00
27. Inmovilizador de cabeza 1.00
28. Ferulas rigidas 1.00
29. Botiquin 1.00
30. luces de emergencia 0.00

4) PROTECCION COLECTIVA - COSTOS

Descripción Precio x Und mes 01
1. Guarda cuerpo (und) S/. 0.00 0.00
2. Barandas (inluye rodapié) S/. 938.39 0.00
3. Listons de madera 1 1/2" X 10" X 3ml - Cachimbo - Ductos / regillas de fier S/. 3,000.00 0.00
4. Malla de seguridad color naranja (rllo) S/. 30.50 152.50
5. Sogas para la linea de vida (ml) nylon de 3/4" S/. 3.60 720.00
I) Proteccion contra caida
6. Mallas anticaidas - (contrato) S/. 48,000.00 0.00
7. Malla forrado de edificio - (contrato) S/. 46,497.00 0.00
8. Cinta Señalizadora ( Rojo, amarillo) S/. 24.40 488.00
 9. Cachacos (und) S/. 10.00 200.00
10. Pintura (naranja y blanca) y disolvente (gln) S/. 50.00 50.00
11. Conos de seguridad (und) (1.20 m; 0.90 m) S/. 25.00 250.00
II) Proteccion al publico (vecinos,
transeuntes,personal de obra, etc) 12. Malla protección vecinos - (contrato) S/. 10,524.53
0.00
13. Capuchones (proteccion puntas de acero) (1bls= 1mll) S/. 350.00 0.00
14. Señalizacion Interna de Obra S/. 1,700.00 425.00
15. Triplay de 4MM (Planchas) S/. 22.00 110.00
16. Listones de 2"X2"X3.0M S/. 0.00 0.00
17. Listones de 3"X2"X3.00M S/. 0.00 0.00
III) Señalización de Obra
18. Pintura esmalte color negro (manejo de residuos) S/. 50.00 50.00
19. Pintura esmalte color rojo (manejo de residuos) S/. 25.00 25.00
20. Pintura esmalte color blanco S/. 50.00 50.00
21. Pintura esmalte color verde S/. 50.00 50.00
22. Pintura esmalte color amarillo S/. 50.00 0.00
23. Caja de Herramientas vacia (De 60x40xm Aprox. (Para colocar insumos de l S/. 200.00
200.00
24. Camilla rigida de plastico S/. 150.00 150.00
25. Extintor Tipo PQS, CO2 S/. 56.00 168.00
IV) Proteccion en respuesta de 26. collarin cervical regulable S/. 65.00
emergencia 65.00
27. Inmovilizador de cabeza S/. 240.00 240.00
28. Ferulas rigidas S/. 160.00 160.00
29. Botiquin S/. 100.00 100.00
30. luces de emergencia S/. 44.00 0.00
S/. 3,653.50

5) SALUD OCUPACIONAL
Descripción Costo mes 01
1. Examen Pre Ocupacional
Personal Staff (No incluye EPP para profesionales tercerizados) S/. 105.00 S/. 735.00
I) Examenes Médicos Personal Obrero - casa S/. 105.00 S/. 3,675.00
2. Examen Post Ocupacional
Personal Obrero - casa S/. 0.00 S/. 0.00
S/. 4,410.00

S/. 31,580.31
 PRESUPUESTO DE SEGURIDAD, SALUD OCUPACIONAL

Mes 02 mes 03 mes 04 mes 05 mes 06 mes 07 mes 08 mes 09

7 7 7 7 7 7 7 7
26 26 26 31 31 31 31 31
8 8 8 9 9 9 9 9
0 0 0 0 0 0 0 0
18 18 18 22 22 22 22 22

33 33 33 38 38 38 38 38

Mes 02 mes 03 mes 04 mes 05 mes 06 mes 07 mes 08 mes 09

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1
S/. 17,050 S/. 17,050 S/. 17,050 S/. 17,050 S/. 17,050 S/. 17,050 S/. 17,050 S/. 17,050

1 1 1 1 1 1 1 1
S/. 2,584 S/. 2,584 S/. 2,584 S/. 2,584 S/. 2,584 S/. 2,584 S/. 2,584 S/. 2,584

S/. 19,634 S/. 19,634 S/. 19,634 S/. 19,634 S/. 19,634 S/. 19,634 S/. 19,634 S/. 19,634

Mes 02 mes 03 mes 04 mes 05 mes 06 mes 07 mes 08 mes 09

68.00 68.00 68.00 80.00 80.00 80.00 80.00 80.00

0.00 2.00 0.00 2.00 0.00 2.00 0.00 2.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
64.00 64.00 64.00 72.00 72.00 72.00 72.00 72.00
117.00 117.00 117.00 139.50 139.50 139.50 139.50 139.50
 0.00 4.00 0.00 4.00 0.00 4.00 0.00 4.00
65.00 65.00 65.00 77.50 77.50 77.50 77.50 77.50
36.00 36.00 36.00 40.50 40.50 40.50 40.50 40.50
0.00 4.00 0.00 4.00 0.00 4.00 0.00 4.00
0.00 4.00 0.00 4.00 0.00 4.00 0.00 4.00
0.00 24.00 0.00 24.00 0.00 24.00 0.00 24.00
0.00 2.00 1.00 1.00 0.00 0.00 2.00 0.00
7.80 7.80 0.00 10.85 10.85 0.00 10.85 10.85
7.80 7.80 0.00 10.85 10.85 0.00 10.85 10.85
15.60 15.60 0.00 21.70 21.70 0.00 21.70 21.70

15.60 15.60 0.00 21.70 21.70 0.00 21.70 21.70

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
16.00 16.00 16.00 18.00 18.00 18.00 18.00 18.00
0.00 0.00 0.00 0.00 1.00 0.00 0.00 1.00
0.00 0.00 0.00 0.00 1.00 0.00 0.00 1.00
-5.00 0.00 0.00 1.00 0.00 0.00 0.00 0.00
-1.20 7.80 7.80 14.30 9.30 9.30 9.30 9.30

0.00 0.00 0.00 0.00 1.00 0.00 0.00 1.00

10.00 0.00 0.00 5.00 40.00 0.00 0.00 0.00
4.00 0.00 0.00 2.00 16.00 0.00 0.00 0.00
6.00 0.00 0.00 3.00 24.00 0.00 0.00 0.00
18.00 18.00 18.00 22.00 22.00 22.00 22.00 22.00

Mes 02 mes 03 mes 04 mes 05 mes 06 mes 07 mes 08 mes 09

S/. 178.84 S/. 178.84 S/. 178.84 S/. 210.40 S/. 210.40 S/. 210.40 S/. 210.40 S/. 210.40
S/. 0.00 S/. 9.70 S/. 0.00 S/. 9.70 S/. 0.00 S/. 9.70 S/. 0.00 S/. 9.70
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 302.72 S/. 302.72 S/. 302.72 S/. 340.56 S/. 340.56 S/. 340.56 S/. 340.56 S/. 340.56
S/. 877.50 S/. 877.50 S/. 877.50 S/. 1,046.25 S/. 1,046.25 S/. 1,046.25 S/. 1,046.25 S/. 1,046.25
S/. 0.00 S/. 98.00 S/. 0.00 S/. 98.00 S/. 0.00 S/. 98.00 S/. 0.00 S/. 98.00
S/. 61.75 S/. 61.75 S/. 61.75 S/. 73.63 S/. 73.63 S/. 73.63 S/. 73.63 S/. 73.63
S/. 6.20 S/. 6.20 S/. 6.20 S/. 6.97 S/. 6.97 S/. 6.97 S/. 6.97 S/. 6.97
 S/. 0.00 S/. 43.72 S/. 0.00 S/. 43.72 S/. 0.00 S/. 43.72 S/. 0.00 S/. 43.72
S/. 0.00 S/. 46.00 S/. 0.00 S/. 46.00 S/. 0.00 S/. 46.00 S/. 0.00 S/. 46.00
S/. 0.00 S/. 432.00 S/. 0.00 S/. 432.00 S/. 0.00 S/. 432.00 S/. 0.00 S/. 432.00
S/. 0.00 S/. 171.52 S/. 85.76 S/. 85.76 S/. 0.00 S/. 0.00 S/. 171.52 S/. 0.00
S/. 31.98 S/. 31.98 S/. 0.00 S/. 44.49 S/. 44.49 S/. 0.00 S/. 44.49 S/. 44.49
S/. 7.41 S/. 7.41 S/. 0.00 S/. 10.31 S/. 10.31 S/. 0.00 S/. 10.31 S/. 10.31
S/. 382.20 S/. 382.20 S/. 0.00 S/. 531.65 S/. 531.65 S/. 0.00 S/. 531.65 S/. 531.65
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 238.68 S/. 238.68 S/. 0.00 S/. 332.01 S/. 332.01 S/. 0.00 S/. 332.01 S/. 332.01
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 160.00 S/. 160.00 S/. 160.00 S/. 180.00 S/. 180.00 S/. 180.00 S/. 180.00 S/. 180.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 17.00 S/. 0.00 S/. 0.00 S/. 17.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 10.00 S/. 0.00 S/. 0.00 S/. 10.00
-S/. 115.00 S/. 0.00 S/. 0.00 S/. 23.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
-S/. 42.00 S/. 273.00 S/. 273.00 S/. 500.50 S/. 325.50 S/. 325.50 S/. 325.50 S/. 325.50
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 30.00 S/. 0.00 S/. 0.00 S/. 30.00
S/. 950.00 S/. 0.00 S/. 0.00 S/. 475.00 S/. 3,800.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 720.00 S/. 0.00 S/. 0.00 S/. 360.00 S/. 2,880.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 1,080.00 S/. 0.00 S/. 0.00 S/. 540.00 S/. 4,320.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 2,561.40 S/. 2,561.40 S/. 2,561.40 S/. 3,130.60 S/. 3,130.60 S/. 3,130.60 S/. 3,130.60 S/. 3,130.60
S/. 7,401.68 S/. 5,882.62 S/. 4,507.17 S/. 8,520.54 S/. 17,289.36 S/. 5,943.33 S/. 6,403.88 S/. 6,918.78

Mes 02 mes 03 mes 04 mes 05 mes 06 mes 07 mes 08 mes 09

40.00 40.00 40.00 40.00
1.00 1.00 1.00 1.00

1.00 1.00

5.00 0.00 5.00 0.00 5.00 0.00 5.00

0.00 100.00 100.00 200.00 0.00 0.00
0.80 0.05 0.05 0.05
0.20 0.20 0.20 0.20
0.00 20.00 20.00 20.00 20.00
20.00 20.00 20.00 20.00
 0.00 0.00 1.00

0.00 10.00 10.00

1.00
0.00 0.00
0.25 0.50 1.00 1.00 1.00 1.00 1.00 1.00
0.00 5.00 5.00

0.00
0.00
0.00
0.00
0.00

2.00 2.00 2.00 3.00 3.00 3.00 3.00 3.00

1.00
0.00 0.00 0.00 5.00 5.00 5.00 5.00 5.00

Mes 02 mes 03 mes 04 mes 05 mes 06 mes 07 mes 08 mes 09

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 938.39 938.39 938.39 938.39
0.00 0.00 0.00 3000.00 3000.00 0.00 0.00 0.00
152.50 0.00 152.50 0.00 152.50 0.00 152.50 0.00
0.00 360.00 360.00 720.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 38400.00 2400.00 2400.00 2400.00
0.00 0.00 0.00 0.00 9600.00 9600.00 9600.00 9600.00
0.00 488.00 0.00 488.00 0.00 488.00 0.00 488.00
 0.00 200.00 200.00 0.00 200.00 0.00 200.00 0.00
0.00 0.00 0.00 50.00 0.00 0.00 0.00 0.00
0.00 250.00 0.00 250.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 10524.53 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
425.00 850.00 1700.00 1700.00 1700.00 1700.00 1700.00 1700.00
0.00 110.00 0.00 110.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
112.00 112.00 112.00 168.00 168.00 168.00 168.00 168.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 100.00 0.00
0.00 0.00 0.00 220.00 220.00 220.00 220.00 220.00
S/. 689.50 S/. 2,370.00 S/. 2,524.50 S/. 6,706.00 S/. 54,378.89 S/. 26,038.92 S/. 15,478.89 S/. 15,514.39

Mes 02 mes 03 mes 04 mes 05 mes 06 mes 07 mes 08 mes 09

-S/. 262.50 S/. 682.50 S/. 682.50 S/. 813.75 S/. 813.75 S/. 813.75 S/. 813.75 S/. 813.75

S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
-S/. 262.50 S/. 682.50 S/. 682.50 S/. 813.75 S/. 813.75 S/. 813.75 S/. 813.75 S/. 813.75

S/. 27,462.68 S/. 28,569.12 S/. 27,348.17 S/. 35,674.29 S/. 92,116.01 S/. 52,430.00 S/. 42,330.53 S/. 42,880.93
NAL Y MEDIO AMBIENTE

mes 10 mes 11 mes 12 mes 13 mes 14 mes 15 mes 16 mes 17

7 7 7 8 9 10 11 12
77 72 50 50 50 50 50 50
9 4 4 4 4 4 4 4
0 0 0 0 0 0 0 0
22 22
46 46 46 46 46 46 46 46

84 79 57

mes 10 mes 11 mes 12 mes 13 mes 14 mes 15 mes 16 mes 17

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1
S/. 17,050 S/. 17,050 S/. 17,050 S/. 17,050 S/. 17,050 S/. 17,050 S/. 17,050 S/. 17,050

1 1 1 2 3 4 5 6
S/. 2,584 S/. 2,584 S/. 2,584 S/. 5,168 S/. 7,752 S/. 10,336 S/. 12,920 S/. 15,504

S/. 19,634 S/. 19,634 S/. 19,634

mes 10 mes 11 mes 12 mes 13 mes 14 mes 15 mes 16 mes 17

1,000.00 980.00 936.00 936.00 936.00 936.00 936.00 936.00

0.00 2.00 0.00 1.00 2.00 3.00 4.00 5.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
440.00 400.00 400.00 400.00 400.00 400.00 400.00 400.00
139.50 117.00 18.00 18.00 18.00 18.00 18.00 18.00
 0.00 4.00 0.00 1.00 2.00 3.00 4.00 5.00
192.50 180.00 125.00 125.00 125.00 125.00 125.00 125.00
40.50 18.00 18.00 18.00 18.00 18.00 18.00 18.00
0.00 4.00 0.00 1.00 2.00 3.00 4.00 5.00
0.00 4.00 0.00 1.00 2.00 3.00 4.00 5.00
0.00 24.00 0.00 6.00 12.00 18.00 24.00 30.00
0.00 1.00 0.00 1.00 2.00 3.00 4.00 5.00
26.95 25.20 17.50 17.50 17.50 17.50 17.50 17.50
26.95 25.20 17.50 17.50 17.50 17.50 17.50 17.50
53.90 50.40 35.00 35.00 35.00 35.00 35.00 35.00

53.90 50.40 35.00 35.00 35.00 35.00 35.00 35.00

46.00 46.00 46.00 46.00 46.00 46.00 46.00 46.00
18.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00
0.00 0.00 0.00 1.00 2.00 3.00 4.00 5.00
0.00 0.00 0.00 1.00 2.00 3.00 4.00 5.00
46.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
69.10 16.60 0.00 1.00 2.00 3.00 4.00 5.00

0.00 0.00 0.00 1.00 2.00 3.00 4.00 5.00

0.00 0.00 0.00 1.00 2.00 3.00 4.00 5.00
0.00 0.00 0.00 0.40 0.80 1.20 1.60 2.00
0.00 0.00 0.00 0.60 1.20 1.80 2.40 3.00
22.00 22.00 0.00 0.00 0.00 0.00 0.00 0.00

mes 10 mes 11 mes 12

S/. 2,630.00 S/. 2,577.40 S/. 2,461.68 S/. 2,461.68 S/. 2,461.68 S/. 2,461.68 S/. 2,461.68 S/. 2,461.68
S/. 0.00 S/. 9.70 S/. 0.00 S/. 4.85 S/. 9.70 S/. 14.55 S/. 19.40 S/. 24.25
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 2,081.20 S/. 1,892.00 S/. 1,892.00 S/. 1,892.00 S/. 1,892.00 S/. 1,892.00 S/. 1,892.00 S/. 1,892.00
S/. 1,046.25 S/. 877.50 S/. 135.00 S/. 135.00 S/. 135.00 S/. 135.00 S/. 135.00 S/. 135.00
S/. 0.00 S/. 98.00 S/. 0.00 S/. 24.50 S/. 49.00 S/. 73.50 S/. 98.00 S/. 122.50
S/. 182.88 S/. 171.00 S/. 118.75 S/. 118.75 S/. 118.75 S/. 118.75 S/. 118.75 S/. 118.75
S/. 6.97 S/. 3.10 S/. 3.10 S/. 3.10 S/. 3.10 S/. 3.10 S/. 3.10 S/. 3.10
 S/. 0.00 S/. 43.72 S/. 0.00 S/. 10.93 S/. 21.86 S/. 32.79 S/. 43.72 S/. 54.65
S/. 0.00 S/. 46.00 S/. 0.00 S/. 11.50 S/. 23.00 S/. 34.50 S/. 46.00 S/. 57.50
S/. 0.00 S/. 432.00 S/. 0.00 S/. 108.00 S/. 216.00 S/. 324.00 S/. 432.00 S/. 540.00
S/. 0.00 S/. 85.76 S/. 0.00 S/. 85.76 S/. 171.52 S/. 257.28 S/. 343.04 S/. 428.80
S/. 110.50 S/. 103.32 S/. 71.75 S/. 71.75 S/. 71.75 S/. 71.75 S/. 71.75 S/. 71.75
S/. 25.60 S/. 23.94 S/. 16.63 S/. 16.63 S/. 16.63 S/. 16.63 S/. 16.63 S/. 16.63
S/. 1,320.55 S/. 1,234.80 S/. 857.50 S/. 857.50 S/. 857.50 S/. 857.50 S/. 857.50 S/. 857.50
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 824.67 S/. 771.12 S/. 535.50 S/. 535.50 S/. 535.50 S/. 535.50 S/. 535.50 S/. 535.50
S/. 299.00 S/. 299.00 S/. 299.00 S/. 299.00 S/. 299.00 S/. 299.00 S/. 299.00 S/. 299.00
S/. 180.00 S/. 80.00 S/. 80.00 S/. 80.00 S/. 80.00 S/. 80.00 S/. 80.00 S/. 80.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 17.00 S/. 34.00 S/. 51.00 S/. 68.00 S/. 85.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 10.00 S/. 20.00 S/. 30.00 S/. 40.00 S/. 50.00
S/. 1,058.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 2,418.50 S/. 581.00 S/. 0.00 S/. 35.00 S/. 70.00 S/. 105.00 S/. 140.00 S/. 175.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 30.00 S/. 60.00 S/. 90.00 S/. 120.00 S/. 150.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 95.00 S/. 190.00 S/. 285.00 S/. 380.00 S/. 475.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 72.00 S/. 144.00 S/. 216.00 S/. 288.00 S/. 360.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 108.00 S/. 216.00 S/. 324.00 S/. 432.00 S/. 540.00
S/. 3,130.60 S/. 3,130.60 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 15,314.72 S/. 12,459.96 S/. 6,470.90 S/. 7,083.44 S/. 7,695.98 S/. 8,308.52 S/. 8,921.06 S/. 9,533.60

mes 10 mes 11 mes 12 mes 13 mes 14 mes 15 mes 16 mes 17

1.00 1.00 1.00 1.00 1.00 1.00

5.00 5.00 5.00

0.05 0.05 0.05

0.20 0.20 0.20

20.00 20.00 20.00

 1.00 0.50 0.50 0.17 -0.08 -0.33 -0.58 -0.83

3.00 2.00 2.00 1.33 0.83 0.33 -0.17 -0.67

5.00 0.00 0.00 -3.33 -5.83 -8.33 -10.83 -13.33

mes 10 mes 11 mes 12 mes 13 mes 14 mes 15 mes 16 mes 17

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
938.39 938.39 0.00 938.39 938.39 0.00 938.39 938.39
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
152.50 0.00 0.00 152.50 0.00 0.00 152.50 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2400.00 0.00 0.00 2400.00 0.00 0.00 2400.00 0.00
9600.00 0.00 0.00 9600.00 0.00 0.00 9600.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 200.00 0.00 0.00 200.00 0.00 0.00 200.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
1700.00 850.00 850.00 283.33 -141.67 -566.67 -991.67 -1416.67
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
168.00 112.00 112.00 74.67 46.67 18.67 -9.33 -37.33
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
220.00 0.00 0.00 -146.67 -256.67 -366.67 -476.67 -586.67
S/. 15,378.89 S/. 1,900.39 S/. 962.00 S/. 13,502.23 S/. 586.73 -S/. 914.67 S/. 11,813.23 -S/. 1,102.27

mes 10 mes 11 mes 12 mes 13 mes 14 mes 15 mes 16 mes 17

S/. 2,021.25 S/. 1,890.00 S/. 1,312.50 S/. 1,312.50 S/. 1,312.50 S/. 1,312.50 S/. 1,312.50 S/. 1,312.50

S/. 2,021.25 S/. 1,890.00 S/. 1,312.50 S/. 1,312.50 S/. 1,312.50 S/. 1,312.50 S/. 1,312.50 S/. 1,312.50

S/. 52,348.86 S/. 35,884.35 S/. 28,379.40 S/. 21,898.17 S/. 9,595.21 S/. 8,706.36 S/. 22,046.79 S/. 9,743.83
 mes 18 mes 19 mes 20 mes 21 mes 22
7 7 7 7 7
50 50 50 48 48
4 4 4 2 2
0

46 46 46 46 46

57 57 57 55 55

mes 18 mes 19 mes 20 mes 21 mes 22

1.00 1.00 1.00 1.00 1.00
3 3 3 3 3
1 1 1 1 1
S/. 17,050 S/. 17,050 S/. 17,050 S/. 17,050 S/. 17,050 S/. 362,850.00

1 1 1 1 1
S/. 2,584 S/. 2,584 S/. 2,584 S/. 2,584 S/. 2,584 S/. 93,024.00

S/. 19,634 S/. 19,634 S/. 19,634 S/. 19,634 S/. 19,634 S/. 455,874.00

mes 18 mes 19 mes 20 mes 21 mes 22 Total

936.00 936.00 936.00 928.00 928.00 13,040.00

2.00 0.00 2.00 0.00 2.00 33.00
0.00 0.00 0.00 0.00 0.00 18.00
400.00 400.00 400.00 384.00 384.00 5,864.00
18.00 18.00 18.00 9.00 9.00 1,602.00
 4.00 0.00 4.00 0.00 4.00 55.00
125.00 125.00 125.00 120.00 120.00 2,407.50
18.00 18.00 18.00 9.00 9.00 585.00
4.00 0.00 4.00 0.00 4.00 55.00
4.00 0.00 4.00 0.00 4.00 55.00
24.00 0.00 24.00 0.00 24.00 330.00
0.00 1.00 0.00 1.00 0.00 24.00
17.50 17.50 17.50 16.80 16.80 337.25
17.50 17.50 17.50 16.80 16.80 337.25
35.00 35.00 35.00 33.60 33.60 674.50
0.00
35.00 35.00 35.00 33.60 33.60 674.50
46.00 46.00 46.00 46.00 46.00 603.00
8.00 8.00 8.00 4.00 4.00 260.00
0.00 1.00 0.00 0.00 0.00 19.00
0.00 1.00 0.00 0.00 0.00 19.00
0.00 0.00 0.00 0.00 0.00 50.00
15.00 15.00 15.00 12.40 14.40 273.40
0.00
0.00 1.00 0.00 0.00 0.00 19.00
0.00 0.00 0.00 0.00 0.00 100.00
0.00 0.00 0.00 0.00 0.00 40.00
0.00 0.00 0.00 0.00 0.00 60.00
0.00 0.00 0.00 0.00 0.00 226.00

mes 18 mes 19 mes 20 mes 21 mes 22 Total

S/. 2,461.68 S/. 2,461.68 S/. 2,461.68 S/. 2,440.64 S/. 2,440.64 S/. 34,295.20
S/. 9.70 S/. 0.00 S/. 9.70 S/. 0.00 S/. 9.70 S/. 160.05
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 113.40
S/. 1,892.00 S/. 1,892.00 S/. 1,892.00 S/. 1,816.32 S/. 1,816.32 S/. 27,736.72
S/. 135.00 S/. 135.00 S/. 135.00 S/. 67.50 S/. 67.50 S/. 12,015.00
S/. 98.00 S/. 0.00 S/. 98.00 S/. 0.00 S/. 98.00 S/. 1,347.50
S/. 118.75 S/. 118.75 S/. 118.75 S/. 114.00 S/. 114.00 S/. 2,287.13
S/. 3.10 S/. 3.10 S/. 3.10 S/. 1.55 S/. 1.55 S/. 100.74
 S/. 43.72 S/. 0.00 S/. 43.72 S/. 0.00 S/. 43.72 S/. 601.15
S/. 46.00 S/. 0.00 S/. 46.00 S/. 0.00 S/. 46.00 S/. 632.50
S/. 432.00 S/. 0.00 S/. 432.00 S/. 0.00 S/. 432.00 S/. 5,940.00
S/. 0.00 S/. 85.76 S/. 0.00 S/. 85.76 S/. 0.00 S/. 2,058.24
S/. 71.75 S/. 71.75 S/. 71.75 S/. 68.88 S/. 68.88 S/. 1,382.73
S/. 16.63 S/. 16.63 S/. 16.63 S/. 15.96 S/. 15.96 S/. 320.39
S/. 857.50 S/. 857.50 S/. 857.50 S/. 823.20 S/. 823.20 S/. 16,525.25
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 535.50 S/. 535.50 S/. 535.50 S/. 514.08 S/. 514.08 S/. 10,319.85
S/. 299.00 S/. 299.00 S/. 299.00 S/. 299.00 S/. 299.00 S/. 3,919.50
S/. 80.00 S/. 80.00 S/. 80.00 S/. 40.00 S/. 40.00 S/. 2,600.00
S/. 0.00 S/. 17.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 323.00
S/. 0.00 S/. 10.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 190.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 1,150.00
S/. 525.00 S/. 525.00 S/. 525.00 S/. 434.00 S/. 504.00 S/. 9,569.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00
S/. 0.00 S/. 30.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 570.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 9,500.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 7,200.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 10,800.00
S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 32,159.80
S/. 7,625.32 S/. 7,138.66 S/. 7,625.32 S/. 6,720.89 S/. 7,334.55 S/. 193,817.13

mes 18 mes 19 mes 20 mes 21 mes 22

180.00
10.00

2.00
40.00
600.00
1.10

100.00
160.00
 2.00

30.00

1.00
0.00
0.50 0.25 0.25 0.25 0.25 8.83
15.00
0.00
0.00
1.00
1.00
1.00
1.00
0.00

1.00
1.00
1.00 0.00 0.00 0.00 0.00 33.67
1.00
1.00
1.00
2.00
0.00 0.00 0.00 0.00 0.00 -11.67

mes 18 mes 19 mes 20 mes 21 mes 22 Total

0.00 0.00 0.00 0.00 0.00 S/. -
0.00 0.00 0.00 0.00 0.00 S/. 9,383.94
0.00 0.00 0.00 0.00 0.00 S/. 6,000.00
0.00 0.00 0.00 0.00 0.00 S/. 1,220.00
0.00 0.00 0.00 0.00 0.00 S/. 2,160.00
0.00 0.00 0.00 0.00 0.00 S/. 52,800.00
0.00 0.00 0.00 0.00 0.00 S/. 67,200.00
0.00 0.00 0.00 0.00 0.00 S/. 2,440.00
 0.00 0.00 0.00 0.00 0.00 S/. 1,600.00
0.00 0.00 0.00 0.00 0.00 S/. 100.00
0.00 0.00 0.00 0.00 0.00 S/. 750.00

0.00 0.00 0.00 0.00 0.00 S/. 10,524.53

0.00 0.00 0.00 0.00 0.00 S/. -
850.00 425.00 425.00 425.00 425.00 S/. 15,016.67
0.00 0.00 0.00 0.00 0.00 S/. 330.00
0.00 0.00 0.00 0.00 0.00 S/. -
0.00 0.00 0.00 0.00 0.00 S/. -
0.00 0.00 0.00 0.00 0.00 S/. 50.00
0.00 0.00 0.00 0.00 0.00 S/. 25.00
0.00 0.00 0.00 0.00 0.00 S/. 50.00
0.00 0.00 0.00 0.00 0.00 S/. 50.00
0.00 0.00 0.00 0.00 0.00 S/. -

0.00 0.00 0.00 0.00 0.00 S/. 200.00

0.00 0.00 0.00 0.00 0.00 S/. 150.00
56.00 0.00 0.00 0.00 0.00 S/. 1,885.33
0.00 0.00 0.00 0.00 0.00 S/. 65.00
0.00 0.00 0.00 0.00 0.00 S/. 240.00
0.00 0.00 0.00 0.00 0.00 S/. 160.00
0.00 0.00 0.00 0.00 0.00 S/. 200.00
0.00 0.00 0.00 0.00 0.00 S/. -513.33
S/. 906.00 S/. 425.00 S/. 425.00 S/. 425.00 S/. 425.00 S/. 172,087.13

mes 18 mes 19 mes 20 mes 21 mes 22 Total

S/. 735.00
S/. 1,312.50 S/. 1,312.50 S/. 1,312.50 S/. 1,260.00 S/. 1,260.00 S/. 27,090.00
S/. 0.00
S/. 0.00
S/. 1,312.50 S/. 1,312.50 S/. 1,312.50 S/. 1,260.00 S/. 1,260.00 S/. 27,825.00

S/. 29,477.82 S/. 28,510.16 S/. 28,996.82 S/. 28,039.89 S/. 28,653.55 S/. 712,673.27
 Proyecto "UNIVERSIDAD DE PUNO" P.SG.S.A.18

Elaboracion, implementacion y administracion del plan de seguridad y salud en el trabajo 455,874.00 S/. 31.81
Equipos de proteccion individual 193,817.13 S/. 13.52
Equipos de proteccion colectiva 172,087.13 S/. 12.01
Salud Ocupacional 27,825.00 S/. 1.94

S/. 849,603
TOTAL DE SEGURIDAD
S/. 59.28

Area Construida de obra 14332.21

 Tipo Unidad
und
und
Proteccion visual
und
und

par
par
par
par
par
par
Proteccion para las manos par
par
par
par
par
par
par

und
Proteccion auditiva
und
und
Proteccion facial
und
und
Proteccion cabeza
und

und
und
und
und
und
und
Ropa Protectora
und
und
und

und

par
par
Calzado industrial
par
par

und
und
Proteccion contra caidas
und
und
 und
und
und
par
Proteccion respiratoria und
und
und
caja
und

rll
Señalizacion rll
und

und
und
Otros
und
und
 Producto
Lentes marca VISION luna oscura/clara
Lente antirayadura y antiempañamiento marca Runner
Lentes para ingeniero marca 3M
Sobrelentes claros CLUTE

Guantes de cuero nacional

Guantes de badana
Guantes de cuero de sajino
Guantes multiflex
Guantes de cuero cromo (para soldador)
Guantes dielectricos para electricista clase 0
Guantes dielectricos para electricista clase 00
Guantes dielectricos para electricista clase 1
Guantes de neoprene
Guantes de cuero reforzado (carpintero)
Guantes fosforescentes de hilo con palma de nitrilo
Guantes de jebe (mas grueso)
Guantes de jebe

Tapon de oido
Orejera para adaptar al casco (steel pro)
Barbiquejo
Careta transparente para esmerilar
Casco 3M
Casco

Uniforme obrero
Chaleco para topografo cn estampado
Chalecos reflectivos de tela con bolsillos (color fosforescente)
Pantalon Denin con cinta reflectiva y estampado
Chaleco panopli ingeniero
Polo manga larga
Mandil de cuero cromo (para soldador)
Mandil reforzado para concreto (de plastico)
Uniforme verano (pantalon + 2 polos manga larga) con estampado
cortaviento
traje tyvek
Camisas con bordado

Botines de cuero con punta de acero

Botas vulcanizadas
Botas dielectricas para electricista
Botas de Jebe cn pta de acero

Arnes con doble cola con gancho estructurado y amortiguador de impacto ( con certificado)
Arnes de seguridad modelo Workman de 3 anillos con enganche Qwik Fit marca: MSA
Linea de vida modelo Workman con amortiguador de impacto marca: MSA
Linea de enganche de 2 colas de cinta de nylon 1"x6 pies (1.80m)
Linea de posicionamiento
Respirador 1 via
Respirador 2 vias
Respirador 2 vias para polvo marca 3M
Filtro para particulas de polvo P100 7093 marca 3M
Repirador de 2 vias 6200 + 2091 3M
Respirador 2 vias para gas/pintura marca 3M
Mascarilla desechable contra polvo (de silicona)
Respirador descartable (50 unidades x caja)
Respirador 1 via marca 3M (incluye filtro para polvo)

Cinta señalizadora (roja, amarilla,etc)

Malla de seguridad NARANJA gruesa
Malla de seguridad NARANJA delgada

Botiquin Implementado
Camilla
Escarpines de cuero cromo
Circulina de emergencia

guardacuerpos para barandas de seguridad

Capsulas para barandas de seguridad ( bolsa X100unds)
Mallas anticaidas X ml
Cinta Señalizadora (und)
Malla Rachell (ml)
Pintura naranja
Extintores polvoi quimico seco de 6 kg Nacional
Malla de seguridad
Cachacos
Listons de madera 2" X 2" X 10´ - Cachimbo
Listons de madera 1" X 4" X 10´ - Cachimbo - Rodapie
Listons de madera 1.5" X 10" X 10´ - Cachimbo - Ductos
Sogas
Escaleras
capuchones
collarin
Cono de seguridad
Precio inc IGV Precio sin IGV
3.10 2.63
7.29 6.18
8.02 6.80
9.44 8.00

5.02 4.25
10.62 9.00
9.97 8.45
5.58 4.73
11.80 10.00
145.14 123.00
162.84 138.00
207.68 176.00
7.79 6.60
8.14 6.90
4.60 3.90
5.58 4.73
3.56 3.02

1.12 0.95
28.91 24.50
1.12 0.95
5.72 4.85
26.55 22.50
4.84 4.10

37.00 31.36
21.24 18.00
5.31 4.50
27.73 23.50
31.86 27.00
9.79 8.30
20.06 17.00
9.09 7.70
29.38 24.90
7.67 6.50
11.80 10.00
28.91 24.50

29.50 25.00
38.94 33.00
44.84 38.00
26.46 22.42

253.11 214.50
148.68 126.00
236.00 200.00
108.56 92.00
167.91 142.30
 12.90 10.93
13.57 11.50
48.38 41.00
21.24 18.00
73.16 62.00
101.20 85.76
10.35 8.77
0.20 0.17
34.22 29.00

28.79 24.40
39.20 33.22
35.94 30.46

25.37 21.50
155.76 132.00
9.19 7.79
47.20 40.00

28.00 incluido las capsulas

100.00
210
24.4
3.2161
72.03
55.1
33.2
10
9.14
9.14
34.3
4
450
0.35
60
25
barandas

perimetro de la obra 140.9 x nivel

sc de instlación de suministro e instalación de baranda 6.66 S/ 938.39

Mallas anticaida Cotizacion STELAR S/ 48,000.00

Malla forrado edificio S/ 5.50

perimetro de la obra 140.9
alt 60
ÁREA 8454 S/ 46,497.00

MALLA PROTECCIÓN VECINOS Xml S/.

Malla rashell 0.022 275 6.05
madera tornillo 8.5 4.97 42.245
SC DE INSTALCIÓN Y ACCESORIOS 1.1 24 26.4

perimetro de la obra 140.9 74.695 S/ 10,524.53

 TARREJEO 4

carpinteria, guantes de
badana 3
labor GUANTES AL
general MES

guantes de
multiflex 4
fierro GUANTES AL
MES
 Guantes de
neopreno

productos
quimicos

trabajos
humedos
( albañileria, guantes de
concreto) 2 jebe
GUANTES AL
MES
 metrado de barandas
ml Und
Super estructuras x6 75.6 30
x3 12.9 5
x3 12.9 5
x4 45.4 18
y1 17.3 7
y2 7.8 3
y7 7.8 3
varios 32.5 13
Total 212.2 84
x 3 pisos 636.6 252

planificacion de obra

inicio 1-Jul
muros pantalla 1er nivel 4-Jul
2do nivel 29-Jul
3er nivel 19-Aug
sub estructura 3er sotano 13-Sep
2do sotano 31-Oct
1er sotano 14-Nov
super estructura 1er piso 5-Dec
2do piso 13-Dec
3er piso 20-Dec
4to piso 30-Dec
5to piso 8-Jan
6to piso 16-Jan
azotea 29-Jan
Sub estructuras