VENTAS ANUALES

S/ 29,606,229.91
A 58.9%
S/ 16,086,596.94
A 32.0%
S/ 2,166,214.25
B 4.3%
S/ 1,437,377.99
C 2.9%

C 0.8% S/ 396,370.59

C 0.4% S/ 219,661.73

C 0.4% S/ 189,099.77

C 0.2% S/ 120,501.60

C 0.1% S/ 29,368.13

C 0.0% S/ 17,623.32

S/ 11,550.24
C 0.0%

C 0.0% S/ 7,450.85
C 0.0% S/ 6,320.86
S/ 5,487.77
C 0.0%

S/ 940.50
C 0.0%
S/ 484.56
C 0.0%
S/ 150.60
C 0.0%
C 0.0% S/ 145.39
S/ 50,301,574.99
 FAMILIA VENTAS ANUALES FAMILIA

FIERRO S/ 29,606,229.91 FIERRO

58.9%
CEMENTO S/ 16,086,596.94 CEMENTO
32.0%
CALAMINA S/ 2,166,214.25 CALAMINA
4.3%
ALAMBRE

CLAVOS 95.1% S/ 47,859,041.11

LADRILLO

SOLDADURA

CALAMINA

ACCESORIOS TECHO

YESO

PLANCHA

SERVICIO BOMBEO
CONCRETO
TUBOS

ALAMBRON

ANGULOS

REDONDOS
CUADRADOS
TOTAL
 Item PRODUCTO VENTAS ANUALES

1 FIERRO 3/8" X 9MTS SIDERPERU S/. 10,214,679.27

2 FIERRO 1/2" ORIGINAL X 9 MTS. S/. 9,911,079.03

EMENTO SIDERPERU

3 CEMENTO PACASMAYO X 42.5 S/. 7,493,523.59

KG(ROJO)

4 FIERRO 12MM X 9MTS SIDERPERU S/. 5,132,578.83

5 CEMENTO PACASMAYO X 42.5 S/. 4,363,098.95

KG(AZUL)
6 CEMENTO PACASMAYO X 42.5 S/. 2,447,910.65
KG(MOCHICA)
7 FIERRO 6MM X 9MTS SIDERPERU S/. 2,361,317.68

8 CEMENTO PACASMAYO X 42.5 S/. 1,444,071.07

KG(MOCHICA MS)

9 FIERRO 8MM X 9MTS SIDERPERU S/. 1,146,445.65

10 FIERRO 5/8" X 9MTS SIDERPERU S/. 637,004.45

11 CALAMINA 0.22 X 1.80 ST S/. 502,697.08

12 CALAMINA 0.22 X 3.60 ST S/. 434,198.43

13 CALAMINA 0.14X3.60 ST S/. 348,831.55
CEMENTO TIPO I PORTLAND
14 S/. 319,323.69
PACASMAYO

CALAMINA 0.14X1.80 ACEROS

15 S/. 166,088.48
AREQUIPA

16 CALAMINA 0.22 X 3.60 PRODAC S/. 164,941.92

17 FIERRO 3/4" X 9MTS SIDERPERU S/. 155,684.83

18 CALAMINA 0.22 X 3.60 SIDER PERU S/. 128,627.28
19 CALAMINA 0.22 X 1.80 SIDER PERU S/. 126,718.94
20 CALAMINA 0.14 X 1.80 ST S/. 78,877.23

21 CALAMINA 0.22 X 3.60 ACEROS S/. 67,636.69

SUNDA
22 CALAMINA 0.25 X 1.80 SIDER PERU S/. 65,390.15

23 FIERRO 1" X 9MTS SIDERPERU S/. 47,440.18

24 CALAMINA 0.30 X 1.80 SIDER PERU S/. 33,001.38

 CEMENTO TIPO V PACASMAYO X
25 S/. 18,669.00
42.5KG

26 CALAMINA 0.14X3.60 ACEROS S/. 13,660.41

AREQUIPA
27 CALAMINA 0.14X3.60 TIONALE S/. 11,362.90

28 CALAMINA 0.20 X 1.80 ACESCO S/. 7,147.98

29 CALAMINA 0.14X3.60 MIRO S/. 6,845.87

CALAMINA 0.22 X 3.60 ACEROS

30 S/. 6,325.72
AREQUIPA
31 CALAMINA 0.22X3.60 MIRO S/. 2,267.91

32 CALAMINA 0.20X0.80X1.80 IMP S/. 837.98

SIDER
33 CALAMINA 0.20 X 1.80 SIDER PERU S/. 705.00

34 CALAMINA 0.14 X 1.80 TIONALE S/. 30.35

35 CALAMINA 0.14X1.80 PRODAC S/. 21.00

PARTICIPACION
PRODUCTO COSTO DE COMPRA
DE LAS VENTAS

20.307% CALAMINA 0.14 X 1.80 ST S/. 4.15

CALAMINA 0.14 X 1.80
19.703% TIONALE S/. 4.02
CALAMINA 0.14X1.80 ACEROS
14.897% AREQUIPA S/. 11.19
CALAMINA 0.14X1.80
10.204% PRODAC S/. 8.93
CALAMINA 0.14X3.60 ACEROS
8.674% AREQUIPA S/. 14.09

4.866% CALAMINA 0.14X3.60 MIRO S/. 13.98

4.694% CALAMINA 0.14X3.60 ST S/. 4.21

CALAMINA 0.14X3.60
2.871% TIONALE S/. 10.02
CALAMINA 0.20 X 1.80
2.279% ACESCO S/. 8.12
CALAMINA 0.20 X 1.80 SIDER
1.266% PERU S/. 9.13
CALAMINA 0.20X0.80X1.80
0.999% IMP SIDER S/. 10.23
CALAMINA 0.22 X 1.80 SIDER
0.863% PERU S/. 8.76
0.693% CALAMINA 0.22 X 1.80 ST S/. 14.23
CALAMINA 0.22 X 3.60
0.635% ACEROS SUNDA S/. 11.02
CALAMINA 0.22 X 3.60
ACEROS
0.330% AREQUIPA S/. 13.98
CALAMINA 0.22 X 3.60
0.328% PRODAC S/. 9.12
CALAMINA 0.22 X 3.60 SIDER
0.310% PERU S/. 7.89
0.256% CALAMINA 0.22 X 3.60 ST S/. 4.90
0.252% CALAMINA 0.22X3.60 MIRO S/. 18.87
CALAMINA 0.25 X 1.80 SIDER
0.157% PERU S/. 6.01
CALAMINA 0.30 X 1.80 SIDER
0.134% PERU S/. 8.90
CEMENTO PACASMAYO X
0.130% 42.5 KG(AZUL) S/. 14.55
CEMENTO PACASMAYO X
0.094% 42.5 KG(ROJO) S/. 18.45
CEMENTO PACASMAYO X
42.5
0.066% KG(MOCHICA MS) S/. 22.21
 CEMENTO PACASMAYO X
42.5
0.037% KG(MOCHICA) S/. 17.89
CEMENTO TIPO I PORTLAND
0.027% PACASMAYO S/. 16.23
CEMENTO TIPO V
0.023% PACASMAYO X 42.5KG S/. 16.12
FIERRO 1" X 9MTS
0.014% SIDERPERU S/. 82.12
FIERRO 1/2" ORIGINAL X 9
MTS.
0.014% SIDERPERU S/. 19.23
FIERRO 12MM X 9MTS
0.013% SIDERPERU S/. 44.28
FIERRO 3/4" X 9MTS
0.005% SIDERPERU S/. 10.02
FIERRO 3/8" X 9MTS
0.002% SIDERPERU S/. 30.12
FIERRO 5/8" X 9MTS
0.001% SIDERPERU S/. 2.12
FIERRO 6MM X 9MTS
0.000% SIDERPERU S/. 6.21
FIERRO 8MM X 9MTS
0.000% SIDERPERU S/. 7.21
 COSTO DE
UNIDADES
STOCK DE SEGURIDAD STOCK ACTUAL UNIDADES
FALTANTES FALTANTES

1458 15340

69 131

3410 1667

1205 1357
3464 4311

57 -223

1150 147
5698 936
 PRODUCTO COSTO DE COMPRA STOCK DE SEGURIDAD STOCK ACTUAL

CALAMINA 0.14 X 1.80 ST S/. 4.15 1458 15340

CALAMINA 0.14X1.80 ACEROS S/. 11.19 69 131
AREQUIPA
CALAMINA 0.14X3.60 ST S/. 4.21 3410 1667
CALAMINA 0.22 X 1.80 SIDER S/. 8.76 1205 1357
PERU
CALAMINA 0.22 X 1.80 ST S/. 14.23 3464 4311
CALAMINA 0.22 X 3.60
S/. 9.12 57 -223
PRODAC
CALAMINA 0.22 X 3.60 SIDER S/. 7.89 1150 147
PERU
CALAMINA 0.22 X 3.60 ST S/. 4.90 5698 936
CEMENTO PACASMAYO X S/. 14.55 23286 3227
42.5 KG(AZUL)
CEMENTO PACASMAYO X S/. 18.45 24326 8329
42.5 KG(ROJO)
CEMENTO PACASMAYO X
42.5 S/. 22.21 5821 95
KG(MOCHICA MS)
CEMENTO PACASMAYO X
42.5 S/. 17.89 11709 834
KG(MOCHICA)
CEMENTO TIPO I PORTLAND S/. 16.23 2386 432
PACASMAYO
CEMENTO TIPO V S/. 16.12 256 2
PACASMAYO X 42.5KG
FIERRO 1" X 9MTS S/. 82.12 92 105
SIDERPERU
FIERRO 1/2" ORIGINAL X 9
MTS. S/. 19.23 36100 2554
SIDERPERU
FIERRO 12MM X 9MTS
S/. 44.28 8097 89
SIDERPERU
FIERRO 3/4" X 9MTS S/. 10.02 1253 431
SIDERPERU
FIERRO 3/8" X 9MTS S/. 30.12 29297 3029
SIDERPERU
FIERRO 5/8" X 9MTS S/. 2.12 12178 -869
SIDERPERU
FIERRO 6MM X 9MTS
S/. 6.21 25009 9359
SIDERPERU
FIERRO 8MM X 9MTS S/. 7.21 9978 277
SIDERPERU
 COSTOS LOGISTICOS ACTUALES

Costo de Compra S/. 3,052,362.75

Costo de Unidades S/. 72,778.18

sobrantes
Costo de Unidades
S/. 2,979,584.57
Faltantes

Costo de
S/. 0.63 S/. 2,649,410.59
Almacenamiento

Costo de Unidades Sin

Stock S/. 1,634,141.40

MOD S/. 512,400.00

MOI S/. 294,000.00

Mantenimiento de
Unidades S/. 164,400.00
Perdidadas de materiales S/. 44,469.19

TOTAL S/. 5,701,773.33

Indicador de Reducción de Costo Logistico

1-Costo Logistico propuesto / Costo Logistico Actual

 Analisis Costo Benefecio

Ahorro / Inversión
 COSTO DE
UNIDADES COSTO DE UNIDADES
UNIDADES SOBRANTES UNIDADES
FALTANTES FALTANTES SOBRANTES

13882 S/. - S/. 57,632.51

62 S/. - S/. 693.78

-1743 S/. 7,341.52 S/. -

152 S/. - S/. 1,331.52

847 S/. - S/. 12,052.81
-280 S/. 2,553.60 S/. -

-1003 S/. 7,913.67 S/. -

-4762 S/. 23,333.80 S/. -
-20059 S/. 291,858.45 S/. -

-15997 S/. 295,144.65 S/. -

-5726 S/. 127,174.46 S/. -

-10875 S/. 194,553.75 S/. -

-1954 S/. 31,713.42 S/. -

-254 S/. 4,094.48 S/. -

13 S/. - S/. 1,067.56

-33546 S/. 645,089.58 S/. -

-8008 S/. 354,594.24 S/. -

-822 S/. 8,236.44 S/. -

-26268 S/. 791,192.16 S/. -

-13047 S/. 27,659.64 S/. -

-15650 S/. 97,186.50 S/. -

-9701 S/. 69,944.21 S/. -

 S/. 2,979,584.57 S/. 72,778.18

OS ACTUALES COSTOS LOGISTICOS PROPUESTOS

3,052,362.75 Costo de Compra S/. 1,787,750.74

72,778.18 Costo de Unidades 0

sobrantes
Costo de Unidades
2,979,584.57 S/. 1,787,750.74
Faltantes

2,649,410.59 Costo de Almacenamiento S/. 1,663,776.86

Costo de Unidades Sin

1,634,141.40 Stock S/. 817,070.70

512,400.00 MOD S/. 512,400.00

294,000.00 MOI S/. 294,000.00

Mantenimiento de
164,400.00 S/. 49,200.00
Unidades
44,469.19 Perdidadas de materiales -S/. 8,893.84

5,701,773.33 TOTAL S/.3,451,527.60

de Costo Logistico

Hay una disminución del

39% 39% de los costos
logisticos
Benefecio

Si el BC es mayor a 1, se
1.96
aprueba el proyecto
MERMA 5 % COSTO DE MERMA

306.8 S/. 1,273.71

2.62 S/. 29.32

33.34 S/. 140.43

27.14 S/. 237.75

86.22 S/. 1,226.91
-4.46 -S/. 40.68

2.94 S/. 23.20

18.72 S/. 91.73
64.54 S/. 939.06

166.58 S/. 3,073.40

1.9 S/. 42.20

16.68 S/. 298.41

8.64 S/. 140.23

0.04 S/. 0.64

2.1 S/. 172.45

51.08 S/. 982.27

1.78 S/. 78.82

8.62 S/. 86.37

60.58 S/. 1,824.67

-17.38 -S/. 36.85

187.18 S/. 1,162.39

5.54 S/. 39.94

 S/. 11,786.36

INVERSION

JIT S/. 17,400.00

5S S/. 33,000.00

ABC S/. 8,700.00

Sotware de
automatización de S/. 1,089,000.00
procesos (BIZAGI)

INVERSIÓN TOTAL S/. 1,148,100.00

S/. 187,520.48

6.12253132277803

Ahorro S/. 2,250,245.74

 /12

inver/ igual5mese
JIT
 Meses
Número de colaboradores Salario
Operativos

Asistentes 1 S/. 1,200.00 2

Ing encargado de la
1 S/. 2,500.00 2
implementación

5S

Meses
Número de colaboradores Salario
Operativos

Operario 5 S/. 1,000.00 2

Ing encargado de la
1 S/. 2,500.00 2
implementación

Conductor de
1 S/. 2,000.00 2
maquinaria

ABC

Meses
Número de colaboradores Salario
Operativos

Asistentes 1 S/. 1,200.00 1

Ing encargado de la
1 S/. 2,500.00 1
implementación
 Meses de
Capacitación y Inversión Total
seguimiento

S/. 2,400.00

3 S/. 15,000.00

S/. 17,400.00

Meses de
Capacitación y Inversión Total
seguimiento

S/. 10,000.00

3 S/. 15,000.00

S/. 8,000.00

S/. 33,000.00

Meses de
Capacitación y Inversión Total
seguimiento

S/. 1,200.00

3 S/. 7,500.00

S/. 8,700.00
1,148,100.93 0.51021136

2,250,245.74

3,061,007.93 957,619.05
3.19647769
 FERRONOR SAC Fecha : 4/5/2021
Pag: 001

Punto de Venta : TODOS

Costo de
Cantidad Promedio Precio Costo de producto sin
DESCRIPCION  DEL  ITEM Ventas totales Stock Real
Total Mensual Unitario Compra movimiento de
stock
LINEA: MATERIAL DE CONSTRUCCIÓN
SUBLINEA: ALAMBRE Y CLAVOS SUBLINEA
GRUPO/TIPO: CLAVOS
CLAVO  CALAMINA 2  1/2" ROKI 6.00 0.50 2.60 S/ 15.61 S/ 1.36 21.00 S/ 28.59
CLAVO  CALAMINA 2 1/2" ORE 87.00 7.25 2.33 S/ 202.90 S/ 1.09 54.00 S/ 58.98
CLAVO  1  1/2" PRODAC 150.00 12.50 2.60 S/ 390.08 S/ 1.36 39.00 S/ 53.06
CLAVO  1" PRODAC 155.00 12.92 2.33 S/ 360.64 S/ 1.09 420.00 S/ 456.41
CLAVO  1/2" 79.00 6.58 2.24 S/ 177.00 S/ 1.00 308.00 S/ 308.15 S/ 1,421.49
CLAVO  ACERO 2 ½" X  (CAJA 1/2 KG) 13.00 1.08 2.88 S/ 37.44 S/ 1.64 1.00 S/ 1.64
CLAVO  ACERO 2" X (CAJA 1/2 KG) 34.00 2.83 3.31 S/ 112.64 S/ 2.07 961 S/ 1,991.34
CLAVO  ACERO 3 " X (CAJA 1/2 KG) 39.00 3.25 3.21 S/ 125.19 S/ 1.97 377 S/ 742.30

SUBLINEA: CALAMINA
GRUPO/TIPO: CALAMINA
CALAMINA 0.14 X 1.80 TIONALE 6.00 0.50 5.06 S/ 30.35 S/ 3.82 15340.00 S/ 58,568.12
CALAMINA 0.20 X 1.80 SIDER PERU 60.00 5.00 11.75 S/ 705.00 S/ 9.51 769.00 S/ 7,313.19
CALAMINA 0.20X0.80X1.80 IMP SIDER 72.00 6.00 11.64 S/ 837.98 S/ 9.40 39.00 S/ 366.55
CALAMINA 0.14X1.80 PRODAC 2.00 0.17 10.50 S/ 21.00 S/ 8.26 123.00 S/ 1,015.98
CALAMINA 0.14X3.60 MIRO 453.00 37.75 15.11 S/ 6,845.87 S/ 12.87 38.00 S/ 489.15
CALAMINA 0.22X3.60 MIRO 111.00 9.25 20.43 S/ 2,267.91 S/ 18.19 1342.00 S/ 24,413.13
CALAMINA 0.14X3.60 ACEROS AREQUIPA 854.00 71.17 16.00 S/ 13,660.41 S/ 13.76 9078.00 S/ 124,875.15
CALAMINA 0.22 X 3.60 ACEROS 406.00 33.83 15.58 S/ 6,325.72 S/ 13.34 15850.00 S/ 211,448.51
AREQUIPA
SUBLINEA: CEMENTO
GRUPO/TIPO: CEMENTO
CEMENTO TIPO V PACASMAYO X 42.5KG 1,000.00 83.33
18.67 S/ 18,669.00 S/ 16.43 2.00 S/ 32.86
S/ 0.00
GRUPO/TIPO: CONCRETO S/ 0.00
CONCRETO PRE-MEZCLADO 210 KG/CM2 15.00 1.25 13.56 S/ 203.40 S/ 11.32 182.00 S/ 2,060.24
T.M.S. H67 A4-6" S/ 0.00
CONCRETO PRE-MEZCLADO 210 KG/CM2 182.00 15.17 14.58 S/ 2,653.56 S/ 12.34 1,103.00 S/ 13,611.02
T.M.S. H57 A4-6" S/ 0.00
CONCRETO PRE-MEZCLADO 210 KG/CM2 86.00 7.17 13.96 S/ 1,200.56 S/ 11.72 754.00 S/ 8,836.88 S/ 6,320.86
T.I. H67 A4-6" S/ 0.00
CONCRETO PRE-MEZCLADO 210 KG/CM2 59.00 4.92 15.89 S/ 937.51 S/ 13.65 2,507.00 S/ 34,220.55
T.M.S. H57 A3-5" S/ 0.00
CONCRETO PRE-MEZCLADO 175 KG/CM2 40.00 3.33 17.8 S/ 712.00 S/ 15.56 3,227.00 S/ 50,212.12
T.I. H67 A4-6" S/ 0.00
CONCRETO PRE-MEZCLADO175 KG/CM2 37.00 3.08 16.59 S/ 613.83 S/ 14.35 166.00 S/ 2,382.10
/T MS / H 57/ A 4"-6" S/ 0.00
S/ 0.00
SUBLINEA: FIERRO INDUSTRIAL S/ 0.00
GRUPO/TIPO: ÁNGULOS S/ 0.00
ANGULO 1 1/2" X 1 1/2" X 1/8" X 6MM 1.00 0.08 14.58 S/ 14.58 S/ 12.34 2,507.00 S/ 30,936.38
V.AA S/ 0.00
ANGULO 1 1/2"X1 1/2" X 3/16 X 20 V.AA 4.00 0.33 13.25 S/ 53.00 S/ 11.01 3,227.00 S/ 35,529.27
ANGULO 20MM X 20MM X2.5MM X 6MM 2.00 0.17 11.26 S/ 22.52 S/ 9.02 1,103.00 S/ 9,949.06
AA S/ 0.00
ANGULO 2.0 MM X 20 MM X 6 MT COM 1.00 0.08 12.58 S/ 12.58 S/ 10.34 912.00 S/ 9,430.08
ANGULO 2.5 M X 25 MM X 6 MT(1") COM 6.00 0.50 16.36 S/ 98.16 S/ 14.12 -18.00 -S/ 254.16 S/ 484.56
ANGULO 2.5 M X 30 MM X 6 3.00 0.25 13.5 S/ 40.50 S/ 11.26 8,807.00 S/ 99,166.82
MT(1.1/4"FN)COM S/ 0.00
ANGULO 3.0 M X 25 MM X 6 MT(1") 8.00 0.67 12.69 S/ 101.52 S/ 10.45 308.00 S/ 3,218.60
COM.A S/ 0.00
 ANGULO 3.0 M X 30 MM X 6 MT(1.1/4") 7.00 0.58 11.58 S/ 81.06 S/ 9.34 4,460.00 S/ 41,656.40
COM. 0.00 S/ 0.00
ANGULO 4.5 M X 25 MM X 6 MT(3/16X1) 2.00 0.17 10.96 S/ 21.92 S/ 8.72 1,196.00 S/ 10,429.12
COM S/ 0.00
ANGULO 3/32" X 1.1/2" X 6 MT COM.ACER 4.00 0.33 9.68 S/ 38.72 S/ 7.44 2,507.00 S/ 18,652.08
S/ 0.00
GRUPO/TIPO: CUADRADOS
S/ 0.00
CUADRADOS 12MM X 6 MT COM. ACERO 31.00 2.58 4.69 S/ 145.39 S/ 2.45 11.00 S/ 26.95 S/ 145.39
S/ 0.00
GRUPO/TIPO: REDONDOS S/ 0.00
REDONDO LISO 3/8" X 6MT CM 4.00 0.33 24.9 S/ 99.60 S/ 22.66 420.00 S/ 9,517.20
COM.ACERO S/ 150.60
REDONDO LISO 1/2" X 6MT CM 2.00 0.17 25.5 S/ 51.00 S/ 23.26 15.00 S/ 348.90
COM.ACERO

GRUPO/TIPO: TUBOS
TUB ELEC.CUA 5/8" X 0.9 X 6MT C.ACERO 12.00 1.00 12.78 S/ 153.36 S/ 10.54 1,365.00 S/ 14,387.10
TUB ELEC.CUA 3/4" X 0.8 X 6MT C.ACERO 7.00 0.58 12.54 S/ 87.78 S/ 10.30 997.00 S/ 10,269.10
TUB ELEC.CUA 3/4" X 0.9 X 6MT C.ACERO 47.00 3.92 13.89 S/ 652.83 S/ 11.65 182.00 S/ 2,120.30
TUB ELEC.CUA 7/8" X 0.9 X 6MT C.ACERO 10.00 0.83 14.2 S/ 142.00 S/ 11.96 1,103.00 S/ 13,191.88
TUB ELEC.CUA 1" X 0.9 X 6MT C.ACERO 25.00 2.08 11.8 S/ 295.00 S/ 9.56 23.84 S/ 227.86
TUB ELEC.CUA 1.1/4" X 0.9 X 6MT 15.00 1.25 10.25 S/ 153.75 S/ 8.01 2.08 S/ 16.66
C.ACERO
TUB ELEC.CUA 1.1/2" X 0.9 X 6MT 2.00 0.17 9.56 S/ 19.12 S/ 7.32 11.13 S/ 81.46
C.ACERO
TUB ELEC.REC 2" X 1"X 1.2" X 6MT 24.00 2.00 14.58 S/ 349.92 S/ 12.34 1.00 S/ 12.34
C.ACERO
TUB ELEC.RED 1/2" X 0.8 X 6MT C.ACERO 4.00 0.33 17.52 S/ 70.08 S/ 15.28 3,227.00 S/ 49,308.56
TUB ELEC.RED 1" X 0.9 X 6MT 4.00 0.33 14.65 S/ 58.60 S/ 12.41 3,192.00 S/ 39,612.72
COM.ACERO S/ 0.00
TUB ELEC.RED 1.1/2 X 0.9X 6MT 4.00 0.33 15.25 S/ 61.00 S/ 13.01 43.00 S/ 559.43
COM.ACERO S/ 0.00
TUB ELEC.RED 7/8" X 0.8X 6MT 5.00 0.42 17.58 S/ 87.90 S/ 15.34 1,923.00 S/ 29,498.82 S/ 5,487.77
COM.ACERO
S/ 0.00
 TB.NEGR.LAC CUAD. 25 X 1.8 X 6 2.00 0.17 11.54 S/ 23.08 S/ 9.30 -150.00 -S/ 1,395.00
COM.ACERO S/ 0.00
TB.NEGR.LAC CUAD. 25 X 2.0 X 6 4.00 0.33 13.25 S/ 53.00 S/ 11.01 1,746.00 S/ 19,223.46
COM.ACERO S/ 0.00
TB.NEGR.LAC CUAD. 30 X 1.8 X 6 5.00 0.42 9.58 S/ 47.90 S/ 7.34 1,202.00 S/ 8,822.68
COM.ACERO S/ 0.00
TB.NEGR.LAC CUAD. 30 X 2.0 X 6 10.00 0.83 5.69 S/ 56.90 S/ 3.45 1,481.00 S/ 5,109.45
COM.ACERO S/ 0.00
TB.NEGR.LAC CUAD. 38 X 1.8 X 6 11.00 0.92 12.69 S/ 139.59 S/ 10.45 282.00 S/ 2,946.90
COM.ACERO S/ 0.00
TB.NEGR.LAC CUAD. 38 X 2.0 X 6 10.00 0.83 19.32 S/ 193.20 S/ 17.08 9,403.00 S/ 160,603.24
COM.ACERO S/ 0.00
TB.NEGR.LAC CUAD. 50 X 1.8 X 6 19.00 1.58 12.58 S/ 239.02 S/ 10.34 11,672.00 S/ 120,688.48
COM.ACERO S/ 0.00
TB.NEGR.LAC CUAD. 50 X 2.0 X 6 5.00 0.42 14.56 S/ 72.80 S/ 12.32 -281.00 -S/ 3,461.92
COM.ACERO
S/ 0.00
TB.NEG.RECT.LAC 40 X 60 X 2.0 X 6 46.00 3.83 12.96 S/ 596.16 S/ 10.72 18,812.90 S/ 201,674.29
COM.ACERO S/ 0.00
TB.NEG.RECT.LAC 40 X 80 X 2.0 X 6 45.00 3.75 12.69 S/ 571.05 S/ 10.45 339.00 S/ 3,542.55
COM.ACERO S/ 0.00
TB.NEG.LAC.RED 1" X 2.0 X 6.00 8.00 0.67 14.51 S/ 116.08 S/ 12.27 8,807.00 S/ 108,061.89
COM.ACERO S/ 0.00
TB.NEG.LAC.RED 1.1/4 X 1.8 X 6.00 1.00 0.08 15.98 S/ 15.98 S/ 13.74 100.00 S/ 1,374.00
COM.ACERO S/ 0.00
TB.NEG.LAC.RED 1.1/2 X 1.8 X 6.00 2.00 0.17 11.78 S/ 23.56 S/ 9.54 182.00 S/ 1,736.28
COM.AC S/ 0.00
TB.NEG.LAC.RED 1.1/2 X 2.0 X 6.00 8.00 0.67 13.36 S/ 106.88 S/ 11.12 280.00 S/ 3,113.60
COM.ACERO S/ 0.00
TB.NEG.LAC.RED 2" X 2.0 X 6.00 26.00 2.17 14.58 S/ 379.08 S/ 12.34 278.00 S/ 3,430.52
COM.ACERO
S/ 0.00
TB.NEG.LAC.RED 3"X2,0MM X 6,OMT 15.00 1.25 14.65 S/ 219.75 S/ 12.41 260.00 S/ 3,226.60
TB.NEG.LAC.REC(2"X4")50 X 100 X 2,0MM 13.00 1.08 18.5 S/ 240.50 S/ 16.26 182.00 S/ 2,959.32
X6,OMT S/ 0.00
TB.NEG.LAC.REC 40X60X2,5MMX 6,OMT 10.00 0.00 13.65 S/ 136.50 S/ 11.41 1,103.00 S/ 12,585.23
 TB.NEG.LAC.REC (2"X4")50X100X2,5MM X 10.00 1.00 12.54 S/ 125.40 S/ 10.30 754.00 S/ 7,766.20
6,OMT S/ 0.00
S/ 0.00
SUBLINEA: LADRILLO S/ 0.00
GRUPO/TIPO: LADRILLO S/ 0.00
LADRILLO HUECO 12 ITAL PERU 621.00 51.75 1.75 S/ 1,084.14 S/ 0.88 -37.00 -S/ 32.40
LADRILLO PANDERETA ITAL PERU 404.00 33.67 1.31 S/ 529.24 S/ 0.44 1894.00 S/ 833.36 S/ 1,613.38
S/ 0.00
SUBLINEA: ND S/ 0.00
GRUPO/TIPO: YESO S/ 0.00
YESO BOLSA 14 KG. 697.00 58.08 3.07 S/ 2,137.56 S/ 2.04 -83.00 -S/ 169.05
S/ 0.00
SUBLINEA: TIPOS DE TECHO S/ 0.00
GRUPO/TIPO: PLANCHA S/ 0.00
PLANCHA SVP 10 DE 2.40 X 1.20 X 2" 51.00 4.25 5.39 S/ 274.81 S/ 3.15 39.00 S/ 122.79 S/ 274.81

S/ 1,634,141.40 15898.8576
 MERMA 2% COSTO DE MERMA
0.42 0.571746
1.08 1.179576
0.78 1.06119
8.4 9.12828
CLAVOS 6.16 6.16308
0.02 0.0328
19.214 39.8267792
7.536 14.84592
0 0
0 0
0 0
306.8 1171.3624
15.38 146.2638
0.78 7.330908
2.46 20.3196
0.76 9.782948
26.84 488.262544
181.56 2497.503048
317 4228.9702

0 0
 0 0
0 0
0 0

0.04 0.65716
0 0
0 0
3.64 41.2048
0 0
22.06 272.2204
0 0
CONCRETO 15.08 176.7376
0 0
50.14 684.411
0 0
64.54 1004.2424
0 0
3.32 47.642
0 0
0 0
0 0
0 0
50.14 618.7276
0 0
64.54 710.5854
22.06 198.9812
0 0
18.24 188.6016
ANGULOS -0.36 -5.0832
176.14 1983.3364
0 0
6.16 64.372
0 0
 89.2 833.128
0 0
23.92 208.5824
0 0
50.14 373.0416
0 0
0 0
CUADRADOS 0.22 0.539
0 0
0 0
8.4 190.344
REDONDOS 0 0
0.3 6.978
0 0
0 0
0 0
27.3 287.742
19.94 205.382
3.64 42.406
22.06 263.8376
0.4767 4.557252
0.0416 0.333216
0 0
0.22256 1.6291392
0 0
0.02 0.2468
0 0
64.54 986.1712
63.84 792.2544
0 0
0.86 11.1886
0 0
TUBOS 38.46 589.9764
0 0
 -3 -27.9
0 0
34.92 384.4692
0 0
24.04 176.4536
0 0
29.62 102.189
0 0
5.64 58.938
0 0
188.06 3212.0648
0 0
233.44 2413.7696
0 0
-5.62 -69.2384
0 0
376.258 4033.48576
0 0
6.78 70.851
0 0
176.14 2161.2378
0 0
2 27.48
0 0
3.64 34.7256
0 0
5.6 62.272
0 0
5.56 68.6104
0 0
5.2 64.532
3.64 59.1864
0 0
22.06 251.7046
 15.08 155.324
0 0
0 0
0 0
0 0
-0.74 -0.648092
LADRILLO 37.88 16.6672
0 0
0 0
0 0
-1.66 -3.381088
0 0
0 0
0 0
PLANCHA 0.78 2.455752

32682.8279184