PRESUPUESTO PRESUPUESTO

MATERIALES P. UNITAR. P. TOTAL MATERIALES

Cierre (cremallera) S/. 1.50 S/. 9.00
Tela S/. 13.00 S/. 13.00
hilo S/. 7.00 S/. 7.00
Desgaste de maquina S/. 1.50
Electricidad S/. 1.50
TOTAL S/. 32.00 TOTAL

CONCEPTO UNIDAD DE MEDIDA PRECIO UNITARIO CANTIDAD TOTALES EN SOLES

MATERIALES
Tela de Algodón # 20 KILO S/. 15.00 1 S/. 15.00
Tela Rif METRO S/. 4.00 0.5 S/. 4.00
Hilos de Remallado UNIDAD S/. 4.00 3 S/. 12.00
Hilos de Costura UNIDAD S/. 4.00 2 S/. 8.00
Papel Craf UNIDAD S/. 0.50 2 S/. 1.00
Tiza UNIDAD S/. 1.00 1 S/. 1.00
Papel Transfer UNIDAD S/. 2.00 12 S/. 24.00
MANO DE OBRA Polo S/. 0.50 12 S/. 6.00
DEPRECIACION DE MAQ. El5% S/. 3.55
Y EQUIPO
COSTO GENERAL
Energia S/. 3.55
Movilidad
Servicios Terceros
Imprevistos
TOTAL S/. 78.10

CONCEPTO UNIDAD DE MEDIDA PRECIO UNITARIO CANTIDAD TOTALES EN SOLES

MATERIALES
Tela Drill METRO S/. 13.00 1 S/. 13.00
Cierres (cremallera) METRO S/. 1.50 0.5 S/. 9.00
Hilos de Costura UNIDAD S/. 7.00 1 S/. 7.00
Papel Craf UNIDAD S/. 0.50 4 S/. 2.00
Tiza UNIDAD S/. 1.00 1 S/. 1.00
MANO DE OBRA Cartuchera S/. 0.50 12 S/. 6.00
DEPRECIACION DE MAQ. El 5 % S/. 1.90
Y EQUIPO
COSTO GENERAL
Energia S/. 1.90
Movilidad
Servicios Terceros
Imprevistos
TOTAL S/. 42.00
PRESUPUESTO
P. UNITAR.P. TOTAL

S/. 15.00 S/. 15.00

S/. 4.00 S/. 4.00
S/. 12.00 S/. 12.00
S/. 8.00 S/. 8.00
S/. 1.00 S/. 1.00
S/. 1.00 S/. 1.00
S/. 24.00 S/. 24.00
S/. 6.00 S/. 6.00
S/. 71.00 S/. 71.00 S/. 3.55

S/. 3.55
S/. 78.10 S/. 78.10

S/. 13.00
S/. 9.00
S/. 7.00
S/. 2.00
S/. 1.00
S/. 6.00
S/. 38.00 S/. 38.00

S/. 13.00
S/. 9.00
S/. 7.00
S/. 2.00
S/. 1.00
S/. 6.00
S/. 1.90

S/. 1.90
S/. 41.80 S/. 41.80