Professional Documents
Culture Documents
MQUINAS, EQUIPOS Y
HERRAMIENTAS
Sierra Circular
Garlopa
Cepilladora
Tupi
Lijadora de banda
Pistola claveadora
Compresora
Sargentas 30"
Escuadra
Wincha
Taladro inalmbrico
Prensa de 30"
COSTO DE
TIEMPO DE VIDA
COMPRA
TIL(aos)
S/. 7,000.00
6 Aos
S/. 7,000.00
10 Aos
S/. 6,500.00
5 Aos
S/. 8,000.00
10 Aos
S/. 5,000.00
5 Aos
S/. 500.00
10 Aos
S/. 3,000.00
10 Aos
S/. 350.00
2 Aos
S/. 20.00
2 Aos
S/. 10.00
1 Aos
S/. 800.00
2 Aos
S/. 150.00
2 Aos
Depreciacin total
Promedio de depreciacin por mquina
COSTO DE AMORTIZACIN
ELEMENTO
PRECIO
Licencia de funcionamiento
S/. 800.00
Costo Total de Amortizacin
SUELDO
MENSUAL
SUELDO ANUAL
S/. 479.00
S/. 7,185.00
S/. 479.00
S/. 7,185.00
S/. 479.00
S/. 7,185.00
Costo total de remuneraciones
Promedio de costo de remuneraciones
Sierra Circular
Garlopa
Cepilladora
Tupi
Lijadora de banda
Pistola claveadora
Compresora
Taladro inalmbrico
Mantenimiento de herramientas
Afilado de discos y cuchillas
Costo Total de Mantenimiento
Promedio de costo de mantenimiento por mquina
Fuente: https://portafolioemprendimientocies.files.wordpress.com/2011/03/le
DEPRECIACIN ESTIMADA
MES
DA
S/. 97.22
S/. 3.20
S/. 58.33
S/. 1.92
S/. 108.33
S/. 3.56
S/. 66.67
S/. 2.19
S/. 83.33
S/. 2.74
S/. 4.17
S/. 0.14
S/. 25.00
S/. 0.82
S/. 14.58
S/. 0.48
S/. 0.83
S/. 0.03
S/. 0.83
S/. 0.03
S/. 33.33
S/. 1.10
S/. 6.25
S/. 0.21
S/. 498.89
S/. 16.40
S/. 41.57
S/. 1.37
HORA
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.13
0.08
0.15
0.09
0.11
0.01
0.03
0.02
0.00
0.00
0.05
0.01
0.68
0.06
COSTO DE AMORTIZACIN
TIEMPO DE VIDA TIL
S/. 5.00
AMORTIZACIN
Ao
S/. 160.00
acin
CONTRIBUCIONES SOCIALES
ESSALUD(9%)
S/. 646.65
S/. 646.65
S/. 646.65
aciones
neraciones
TOTAL ANUAL
S/. 7,831.65
S/. 7,831.65
S/. 7,831.65
TOTAL MENSUAL
S/. 652.64
S/. 652.64
S/. 652.64
S/. 1,957.91
S/. 652.64
Mes
S/. 13.33
S/. 13.33
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
288.00
240.00
240.00
150.00
120.00
120.00
300.00
100.00
100.00
484.00
S/. 24.00
S/. 20.00
S/. 20.00
S/. 12.50
S/. 10.00
S/. 10.00
S/. 25.00
S/. 8.33
S/. 8.33
S/. 40.33
S/. 178.50
S/. 17.85
miento
nto por mquina
PRODUCCIN DE 30 ESCRITORIOS
S
OSTO FIJO
entocies.files.wordpress.com/2011/03/lectura.pdf
TOTAL
S/. 498.89
S/. 178.50
S/. 13.33
S/. 1,957.91
S/. 2,648.63
S/. 662.16
ELEMENTO
UNIDAD DE
MEDIDA
Materia prima
Madera Tornillo
Pt
CANTIDAD DE
PRODUCTO
S/.57
Cerrajeria
UNIDAD DE
ELEMENTO
MEDIDA
Triplay
Plancha
Cola Sintetica
Galn
Clavos 1 1/2"
Barra
Laca selladora Piroxilina Galn
Fondo
Galn
Acabado QD
Galn
Tornillo sparx 1 1/4
Ciento
Corredera metalica de 16"Juego
Costo total
CANTIDAD
PRODUCTO
S/. 8.00
S/. 2.50
S/. 15.00
S/. 0.62
S/. 6.77
S/. 3.95
S/. 3.00
S/. 60.00
Materiales
UNIDAD DE
CANTIDAD
ELEMENTO
MEDIDA
DEPRODUCTO
Thinner acrlico
Galn
S/. 0.94
Lija de papel durasalox # Pliego
S/. 60.00
Lija de papel durasalox # Pliego
S/. 60.00
Lija de papel durasalox # Pliego
S/. 60.00
Lija al agua #400
Pliego
S/. 60.00
Lija al agua #1000
Pliego
S/. 30.00
Waype
Kg
S/. 3.00
Costo total de materiales
ELEMENTO
Cajoneria
UNIDAD DE
CANTIDAD DE
MEDIDA
PRODUCTO
Cajones
S/. 60.00
Costo total de mano de obra
Materia prima
Insumos
Materiales
Manos de obra destajo
Costo total de mano de
obra al destajo
S/. 5,087.70
S/. 2,078.53
S/. 273.64
S/. 600.00
S/. 8,039.88
ccion de 30 escritorios
CANTIDAD
TOTAL
PRECIO
UNIDAD
S/.1,696
COSTO
TOTAL
S/.3
ote de escritorio
PRECIO UNIDAD COSTO TOTAL
S/. 31.37
S/. 250.96
S/. 23.07
S/. 57.68
S/. 0.84
S/. 12.60
S/. 32.70
S/. 20.27
S/. 131.99
S/. 893.57
S/. 172.36
S/. 680.82
S/. 2.81
S/. 8.43
S/. 2.57
S/. 154.20
S/. 2,078.53
duccin deescritorio
PRECIO UNIDAD COSTO TOTAL
S/. 10.00
S/. 600.00
S/. 600.00
S/.5,088
Materia Prima
Insumos
Materiales
Mano de obra destajo
Depreciacin de mquinas, equipos y herramientas
Mantenimiento
Amortizaciones
Remuneraciones Contribucin <social
Total
S/. 498.89
S/. 178.50
S/. 13.33
S/. 3,141.93
S/. 3,832.65
CUP =
S/. 11,873.09
30
0 escritorios en madera
S/. 11,873.09
S/. 395.77