Está en la página 1de 55

SECRETARIA DE AGRICULTURA, GANADERA, DESARROLLO RURAL, PESCA Y ALIMENTACIN

FORMATO: CORRIDA FINANCIERA PROGRAMAS FAPPA Y PROMETE

NOMBRE DEL PROYECTO: Establecimiento de Papelera

VI. Anlisis Financiero


A PRESUPUESTO DE INVERSIN
B CLCULOS TCNICOS
B.I. MEMORIAS DE CLCULO
B. II. COSTOS DE OPERACIN
C PROYECCIN FINANCIERA MINIMA A 5 AOS.
C.I. PROYECCIN DE COSTOS TOTALES DE PRODUCCIN
C.II. PROYECCIN DE INGRESOS
C.III. ESTADO DE RESULTADOS
C.IV. FLUJO DE EFECTIVO
D ANLISIS DE RENTABILIDAD
D.I. PUNTO DE EQUILIBRIO
D.lI. VAN, TIR Y B/C
L, PESCA Y ALIMENTACIN
Y PROMETE
ESTABLECIMIENTO DE UNA PAPELERA

INDICE Establecimiento de Papelera


PRESUPUESTO DE INVERSIN
CONCEPTOS UNIDAD CANTIDAD COSTO UNITARIO MONTOS PROGRAMA SOCIOS TOTAL
ACTIVO FIJO
ANAQUEL 2 Pieza 10.00 3,200.00 32,000.00 32,000.00 32,000.00
COPIADORA MOD. IR-1025J NUEVA CANON Pieza 1.00 13,898.00 13,898.00 13,898.00 13,898.00
ENGARG/PERFOR. ARILLO MET. DELFIN PERFEX Equipo 1.00 3,674.00 3,674.00 3,674.00 3,674.00
ENGARG/PERFOR. ARILLO PLAST. PUMA PERFEX Equipo 1.00 2,909.00 2,909.00 2,909.00 2,909.00
ENMICADORA T/CARTA UNIV.SKY 235 PERFEX Equipo 1.00 2,587.00 2,587.00 2,587.00 2,587.00
ESTANTES METAL 0.4 x 1.5 M Pieza 20.00 360.00 7,200.00 7,200.00 7,200.00
GUILLOTINA 15" CLASISIC CUT PRO SWINGLINE Pieza 1.00 1,408.00 1,408.00 1,408.00 1,408.00
MESA MULTIUSOS GRAFITO Pieza 2.00 1,176.00 2,352.00 2,352.00 2,352.00
MULTIFUNCIONAL PIXMA MP495 4800 Pieza 1.00 1,420.00 1,420.00 1,420.00 1,420.00
SILLA SECRET S/BRAZOS TELA NEGRA OHS-13 Pieza 1.00 744.00 744.00 744.00 744.00
VENTILADOR DE TORRE 42" Pieza 1.00 893.00 893.00 893.00 893.00
VITRINA MOSTRADOR 2000 Pieza 4.00 14,526.00 58,104.00 58,104.00 58,104.00
CAJA REGISTRADORA Pieza 1.00 4,040.00 4,040.00 4,040.00 4,040.00
REMODELACIN DE LOCAL Obra 1.00 15,000.00 15,000.00 3,000.00 12,000.00 15,000.00

ACTIVO DIFERIDO
CAPACITACION Y ASISTENCIA TCNICA Presupuesto 1 18,000.00 18,000.00 18,000.00 18,000.00

CAPITAL DE TRABAJO
ARTCULOS PAPELERA Lote 1 45,771.83 45,771.83 45,771.83 - 45,771.83
MANO DE OBRA Jornal 56 100.00 5,600.00 5,600.00 5,600.00
BOLSAS Lote 1 30.00 30.00 30.00 30.00
ADMINISTRACIN Servicio 28 100.00 2,800.00 2,800.00 2,800.00
AGUA Servicio 1 200.00 200.00 200.00 200.00
LUZ Servicio 1 150.00 150.00 150.00 150.00

TOTAL 218,780.83 198,000.83 20,780.00 218,780.83


ESTABLECIMIENTO DE UNA PAPELERIA

INDICE
Establecimiento de Papelera
MEMORIAS DE CLCULO
MEMORIAS DE CALCULO Presentacin Costo Venta Costo Costo Precio de Ingreso Ingreso Ingreso
CONCEPTO Semanal Semanal Mensual venta Semanal Mensual Anual
ABACO CHICO 50 CUENTAS 1005 BACO PZA 15.9 1.00 15.92 63.70 20.70 20.70 82.80 993.66
ABACO GRANDE 100 CUENTAS 1010 BACO PZA 17.5 1.00 17.46 69.84 22.70 22.70 90.79 1,089.50
ACUARELA C/06 COLORES C/PINCEL VINCI EST 19.0 2.00 37.97 151.87 24.68 49.36 197.43 2,369.20
ACUARELA C/12 COLORES C/PINCEL VINCI EST 20.5 2.00 41.04 164.16 26.68 53.35 213.41 2,560.90
ARILLO MET. # 4 1/4" BCO PERFEX PZA 1.5 3.00 4.42 17.69 1.92 5.75 23.00 276.02
ARILLO MET. # 5 5/16" NGO PERFEX PZA 2.0 2.00 3.98 15.92 2.59 5.18 20.70 248.42
ARILLO MET. # 6 3/8" NGO PERFEX PZA 2.2 1.00 2.21 8.85 2.88 2.88 11.50 138.01
ARILLO MET. # 7 7/16" NGO PERFEX PZA 2.5 4.00 9.95 39.81 3.23 12.94 51.75 621.05
ARILLO MET. # 8 1/2" NGO PERFEX PZA 2.7 1.00 2.65 10.62 3.45 3.45 13.80 165.61
ARILLO PLAST. 150H 5/8 NGO PERFEX PZA 4.5 2.00 8.93 35.72 5.80 11.61 46.44 557.23
ARILLO PLAST. 35H 1/4 NGO PERFEX PZA 1.5 2.00 2.94 11.75 1.91 3.82 15.28 183.37
ARILLO PLAST. 90H 7/16 NGO PERFEX PZA 2.1 1.00 2.05 8.21 2.67 2.67 10.67 128.04
BLOCK 2002 SOLICITUD DE EMPLEO FORMATA HOJA 0.4 3.00 1.32 5.29 0.57 1.72 6.88 82.53
BLOCK 2040 CARTA PODER 0018 ESTRELLA HOJA 0.5 3.00 1.41 5.66 0.61 1.84 7.36 88.28
BLOCK 2051 VALE PROVISION.D'CAJA FORMATA HOJA 0.5 3.00 1.51 6.03 0.65 1.96 7.84 94.03
BLOCK 2053 COMPROBANTE DE GASTOS FORMATA HOJA 0.5 3.00 1.60 6.39 0.69 2.08 8.31 99.74
BLOCK 2064 CONTRA RECIBO DUP. FORMATA HOJA 0.6 3.00 1.69 6.76 0.73 2.20 8.79 105.49
BLOCK 3404 TABULAR 4 COL.C/CONCEPTO HOJA 0.6 3.00 1.78 7.13 0.77 2.32 9.27 111.20
BLOCK 5002 RAYADO DIARIO T/C FORMATA HOJA 0.5 3.00 1.39 5.56 0.60 1.81 7.22 86.67
BLOCK 5003 ESQUEMA DE MAYOR ESCOLAR HOJA 0.7 3.00 2.10 8.42 0.91 2.73 10.94 131.28
BLOCK 5009 HOJA DE TRABAJO ESCOLAR HOJA 1.4 3.00 4.30 17.20 1.86 5.59 22.36 268.31
BLOCK 5010 HOJA DE BALANCE ESCOLAR HOJA 1.4 3.00 4.30 17.20 1.86 5.59 22.36 268.31
BLOCK 5011 CHEQUE PRACTICA COMERCIA.AZUL HOJA 0.4 2.00 0.86 3.44 0.56 1.12 4.47 53.67
BLOCK 6105 RECIBO DE DINERO L/AZUL HOJA 0.4 2.00 0.86 3.44 0.56 1.12 4.47 53.67
BLOCK 8013 RECIBO HONORARIOS L/AZUL HOJA 0.4 2.00 0.86 3.44 0.56 1.12 4.47 53.67
BLOCK 8015 RECIBO DE RENTA L/AZUL HOJA 0.4 2.00 0.86 3.44 0.56 1.12 4.47 53.67
BLOCK 8600 PAGARE L/AZUL HOJA 0.4 2.00 0.86 3.44 0.56 1.12 4.47 53.67
BLOCK 8600 PAGARE VERDE PRINTAFORM HOJA 0.6 2.00 1.12 4.50 0.73 1.46 5.85 70.18
BLOCK AGUJETA BLANCO 039 ESTRELLA HOJA 2.1 2.00 4.13 16.54 2.69 5.37 21.50 257.96
BLOCK ALBANENE CARTA 95GR IMPERIAL HOJA 1.2 2.00 2.38 9.53 1.55 3.10 12.39 148.62
BLOCK ALBANENE OFICIO 95GR IMPERIAL HOJA 1.4 2.00 2.78 11.11 1.81 3.61 14.45 173.36
ESTABLECIMIENTO DE UNA PAPELERIA
BLOCK APUNTES 1/8 CARTA 38 ESTRELLA HOJA 0.0 1.00 0.04 0.15 0.05 0.05 0.19 2.28
BLOCK CARTA CUADRO 7 227801 ROCA HOJA 0.2 2.00 0.33 1.32 0.21 0.43 1.72 20.63
BLOCK CARTA RAYA 3PERF. ROCA PZA 0.2 2.00 0.36 1.46 0.24 0.47 1.89 22.73
BLOCK DIBUJO MARQUILLA 24X34 20H C4640 PZA 34.7 2.00 69.46 277.82 45.15 90.29 361.17 4,334.05
BLOCK DIBUJO MARQUILLA 48X33.5 C4650 HOJA 3.3 2.00 6.57 26.28 4.27 8.54 34.16 409.89
BLOCK POST-IT 654 3X3 400H NEON NAVITEK CUB 51.0 1.00 50.96 203.86 66.25 66.25 265.01 3,180.15
BLOCK POST-IT 654 3X3 400H PASTEL NAVITEK CUB 33.5 1.00 33.53 134.11 43.59 43.59 174.35 2,092.15
BLOCK REMISION 32-D 1/4 032 FORMATA HOJA 0.1 2.00 0.17 0.66 0.11 0.22 0.86 10.33
BLOCK REMISION 33-D ESQ. 041 FORMATA HOJA 0.2 2.00 0.33 1.30 0.21 0.42 1.69 20.29
BLOCK REMISION 33-O ESQ. 040 FORMATA HOJA 0.2 2.00 0.33 1.30 0.21 0.42 1.69 20.29
BOLA DE UNICEL 20MM # 0 NAVIEMPA PZA 0.4 2.00 0.76 3.06 0.50 0.99 3.97 47.70
BOLA DE UNICEL 30MM # 1 NAVIEMPA PZA 0.5 2.00 0.99 3.95 0.64 1.28 5.13 61.61
BOLA DE UNICEL 40MM # 2 NAVIEMPA PZA 0.9 2.00 1.85 7.39 1.20 2.40 9.61 115.27
BOLA DE UNICEL 45MM # 3 NAVIEMPA PZA 1.2 2.00 2.39 9.55 1.55 3.11 12.42 149.06
BOLA DE UNICEL 50MM # 4 NAVIEMPA PZA 2.0 2.00 4.04 16.18 2.63 5.26 21.03 252.39
BOLA DE UNICEL 57MM # 5 NAVIEMPA PZA 2.3 2.00 4.68 18.73 3.04 6.09 24.34 292.14
BOLA DE UNICEL 70MM # 6 NAVIEMPA PZA 3.4 2.00 6.88 27.52 4.47 8.94 35.77 429.27
BOLA DE UNICEL 78MM # 7 NAVIEMPA PZA 3.8 2.00 7.52 30.07 4.89 9.77 39.08 469.02
BOLA DE UNICEL 90MM # 8 NAVIEMPA PZA 5.7 2.00 11.34 45.35 7.37 14.74 58.96 707.50
BOLA DE UNICEL 100MM # 9 NAVIEMPA PZA 7.5 2.00 15.03 60.13 9.77 19.54 78.17 938.04
BOLA DE UNICEL 120MM # 10 NAVIEMPA PZA 11.6 2.00 23.14 92.58 15.04 30.09 120.35 1,444.19
BOLIGRAFO MED. AZL DIAMANTE BIC PZA 3.8 2.00 7.66 30.62 4.98 9.95 39.81 477.73
BOLIGRAFO MED. AZL M-250 BIC PZA 3.0 4.00 11.95 47.81 3.88 15.54 62.15 745.80
BOLIGRAFO MED. AZL RETRACTIL "BU2" BIC PZA 3.4 4.00 13.78 55.10 4.48 17.91 71.64 859.62
BOLIGRAFO MED. NGO DIAMANTE BIC PZA 3.8 4.00 15.31 61.25 4.98 19.91 79.62 955.47
BOLIGRAFO MED. NGO J-ROLLER 8000 ZEBRA PZA 17.5 4.00 69.84 279.36 22.70 90.79 363.17 4,358.02
BOLIGRAFO MED. NGO M-250 BIC PZA 3.0 4.00 11.95 47.81 3.88 15.54 62.15 745.80
BOLIGRAFO MED. NGO RETRACTIL "BU2" BIC PZA 3.4 4.00 13.78 55.10 4.48 17.91 71.64 859.62
BOLIGRAFO MED. RJO DIAMANTE BIC PZA 3.8 4.00 15.31 61.25 4.98 19.91 79.62 955.47
BOLIGRAFO MED. RJO M-250 BIC PZA 3.0 4.00 11.95 47.81 3.88 15.54 62.15 745.80
BOLIGRAFO MED.AZL J-ROLLER 8000 ZEBRA PZA 17.5 4.00 69.84 279.36 22.70 90.79 363.17 4,358.02
BOLIGRAFO P.F. AZL Z-1 7905-00 ZEBRA PZA 9.6 4.00 38.59 154.37 12.54 50.17 200.68 2,408.14
BOLIGRAFO P.F. AZL F-290 BIC PZA 3.8 4.00 15.31 61.25 4.98 19.91 79.62 955.47
BOLIGRAFO P.F. NGO F-290 BIC PZA 3.8 4.00 15.31 61.25 4.98 19.91 79.62 955.47
BOLIGRAFO P.F. NGO Z-1 7905-00 ZEBRA PZA 9.6 4.00 38.59 154.37 12.54 50.17 200.68 2,408.14
BORRADOR P/PIZARRON C/IMAN 104711 ESCO PZA 15.4 4.00 61.44 245.76 19.97 79.87 319.49 3,833.86
BORRADOR P/PIZARRON DE FIELTRO SERGARUS PZA 7.3 4.00 29.38 117.50 9.55 38.19 152.76 1,833.06
ESTABLECIMIENTO DE UNA PAPELERIA
BORRADOR T/LAPIZ AUTO ERASER COL. LISO KW PZA 5.7 4.00 22.99 91.97 7.47 29.89 119.56 1,434.70
BROCHE ARCHIVO 8 CMS P1479 ACCO PZA 0.5 4.00 1.98 7.94 0.64 2.58 10.32 123.82
BROCHE SUJETA DOCTOS GDE. ACCO PZA 5.1 4.00 20.42 81.66 6.64 26.54 106.16 1,273.96
BROCHE SUJETA DOCTOS MED. ACCO PZA 1.5 4.00 5.87 23.47 1.91 7.63 30.51 366.16
BROCHE SUJETA DOCTOS. CHIC. ACCO PZA 0.7 4.00 2.66 10.62 0.86 3.45 13.81 165.73
CALCULADORA BOLSILLO 8 DIG. HC214 ACME PZA 20.7 1.00 20.68 82.70 26.88 26.88 107.52 1,290.18
CALCULADORA CIENT. 10 DIG. FX350MS CASIO PZA 199.1 1.00 199.06 796.22 258.77 258.77 1,035.09 12,421.09
CALCULADORA ESC 12 DIG METALICA DUAL PZA 105.6 1.00 105.60 422.40 137.28 137.28 549.12 6,589.44
CALCULADORA ESCRIT.10 DIG.P-1310 PRINTAF PZA 91.7 1.00 91.72 366.86 119.23 119.23 476.92 5,723.08
CALCULADORA ESCRIT.12 DIG. CA-018 CELICA PZA 101.8 1.00 101.82 407.28 132.37 132.37 529.46 6,353.57
CARPETA ARG. 1" BCA.HERR. O 361 W.J. PZA 39.8 3.00 119.45 477.79 51.76 155.28 621.13 7,453.56
CARPETA ARG. 2" BCA.HERR. O 361 W.J. PZA 58.2 3.00 174.56 698.26 75.64 226.93 907.73 10,892.79
CARPETA ARG. 0.5" BCA.HERR. O 361 W.J. PZA 39.8 3.00 119.45 477.79 51.76 155.28 621.13 7,453.56
CARPETA ARG. 0.5" BCA.HERR. O 361 W.J. PZA 75.0 3.00 225.07 900.29 97.53 292.59 1,170.37 14,044.49
CARPETA ARG. 1.5" BCA.HERR. O 361 W.J. PZA 49.0 3.00 146.99 587.95 63.69 191.08 764.34 9,172.05
CARPETA C/BROCHE CTA AMARILLO TP FOLDATA PZA 7.8 3.00 23.44 93.74 10.16 30.47 121.87 1,462.41
CARPETA C/BROCHE OFI AZUL CL. TP FOLDATA PZA 9.0 3.00 27.11 108.43 11.75 35.24 140.96 1,691.54
CARPETA C/PALANCA CARTA AZUL REY ACCO PZA 17.6 3.00 52.81 211.25 22.89 68.66 274.62 3,295.47
CARPETA C/PALANCA OFICIO AMARILLO ACCO PZA 18.4 3.00 55.08 220.32 23.87 71.60 286.42 3,436.99
CARTONCILLO 50X70 AMARILLO IRASA PZA 1.8 5.00 8.88 35.52 2.31 11.54 46.18 554.11
CARTONCILLO 50X70 BLANCO IRASA PZA 1.8 5.00 8.88 35.52 2.31 11.54 46.18 554.11
CARTONCILLO 50X70 NEGRO IRASA PZA 3.0 5.00 15.00 60.02 3.90 19.51 78.02 936.30
CARTONCILLO 50X70 ROJO IRASA PZA 2.0 5.00 9.80 39.20 2.55 12.74 50.96 611.47
CARTONCILLO 50X70 VERDE IRASA PZA 1.8 5.00 8.88 35.52 2.31 11.54 46.18 554.11
CARTULINA BRISTOL 50X65 AMARILLO PZA 1.9 5.00 9.55 38.22 2.48 12.42 49.68 596.19
CARTULINA BRISTOL 50X65 AZUL PZA 1.9 5.00 9.55 38.22 2.48 12.42 49.68 596.19
CARTULINA BRISTOL 50X65 BLANCA PZA 1.7 5.00 8.73 34.92 2.27 11.35 45.39 544.68
CARTULINA BRISTOL 50X65 ROSA PZA 1.9 5.00 9.55 38.22 2.48 12.42 49.68 596.19
CARTULINA BRISTOL 50X65 VERDE PZA 1.9 5.00 9.55 38.22 2.48 12.42 49.68 596.19
CARTULINA CAPLE EXTENDIDO BLANCO PLG 13.0 5.00 65.10 260.40 16.93 84.63 338.52 4,062.24
CARTULINA CASCARON 28X35 1/8 PZA 2.8 5.00 14.01 56.05 3.64 18.22 72.87 874.45
CARTULINA CASCARON 35X56 1/4 PZA 5.6 5.00 27.87 111.48 7.25 36.23 144.92 1,739.01
CARTULINA CASCARON 56X71 1/2 PZA 11.0 5.00 55.12 220.49 14.33 71.66 286.64 3,439.69
CARTULINA CASCARON 70X112 ENTERA PZA 22.4 5.00 111.78 447.12 29.06 145.31 581.26 6,975.07
CARTULINA FL. 47X66 AMARIL. IMPERIAL PZA 3.6 5.00 18.19 72.77 4.73 23.65 94.60 1,135.18
CARTULINA FL. 47X66 MORADO IMPERIAL PZA 3.6 5.00 18.19 72.77 4.73 23.65 94.60 1,135.18
CARTULINA FL. 47X66 NARANJA IMPERIAL PZA 3.6 5.00 18.19 72.77 4.73 23.65 94.60 1,135.18
ESTABLECIMIENTO DE UNA PAPELERIA
CARTULINA FL. 47X66 ROJO IMPERIAL PZA 3.6 5.00 18.19 72.77 4.73 23.65 94.60 1,135.18
CARTULINA FL. 47X66 VERDE IMPERIAL PZA 3.6 5.00 18.19 72.77 4.73 23.65 94.60 1,135.18
CARTULINA OPALINA T/C BCO 210GR PZA 0.9 5.00 4.36 17.42 1.13 5.66 22.65 271.81
CARTULINA REFLECT 50X65 AMARILO IMPERIAL PZA 5.5 5.00 27.54 110.16 7.16 35.80 143.21 1,718.50
CARTULINA REFLECT 50X65 NEGRO IMPERIAL PZA 5.5 5.00 27.54 110.16 7.16 35.80 143.21 1,718.50
CARTULINA REFLECT 50X65 NEGRO IMPERIAL PZA 5.5 5.00 27.54 110.16 7.16 35.80 143.21 1,718.50
CARTULINA REFLECT 50X65 ROJO IMPERIAL PZA 5.5 5.00 27.54 110.16 7.16 35.80 143.21 1,718.50
CARTULINA REFLECT 50X65 VERDE IMPERIAL PZA 5.5 5.00 27.54 110.16 7.16 35.80 143.21 1,718.50
CD DVD-R DISCO GRABABLE 4.7GB VERBATIM PZA 12.3 5.00 61.26 245.04 15.93 79.64 318.55 3,822.62
CD DVD-R GRABABLE CAMPANA VERBATIM PZA 6.4 5.00 32.16 128.62 8.36 41.80 167.21 2,006.48
CD DVD-RW DISCO REGRABABLE 4.7GB VERBATIM PZA 29.1 5.00 145.44 581.76 37.81 189.07 756.29 9,075.46
CD-R DISCO GRAVABLE 700MB 80M SONY PZA 9.0 5.00 45.18 180.72 11.75 58.73 234.94 2,819.23
CD-R DISCO GRAVABLE CAMPANA VERBATIM PZA 3.6 5.00 18.07 72.27 4.70 23.49 93.96 1,127.47
CD-RW DISCO REGRAVABLE 700MB 80M SONY PZA 18.2 5.00 91.08 364.32 23.68 118.40 473.62 5,683.39
CHINCHETA COLORES SURT. CH09 ACME PZA 0.2 1.00 0.15 0.61 0.20 0.20 0.80 9.58
CINTA MAGICA 18MMX33M N-80 NAVITEK PZA 22.3 1.00 22.30 89.18 28.98 28.98 115.94 1,391.27
CINTA MAGICA 24MMX65M N-80 NAVITEK RLL 62.1 1.00 62.10 248.40 80.73 80.73 322.92 3,875.04
CINTA MASKING TAPE 12X50 125 NAVITEK RLL 11.2 1.00 11.17 44.69 14.52 14.52 58.09 697.13
CINTA MASKING TAPE 18X50 125 NAVITEK PZA 16.1 1.00 16.08 64.32 20.90 20.90 83.62 1,003.39
CINTA MASKING TAPE 24X50 125 NAVITEK PZA 22.8 1.00 22.81 91.25 29.66 29.66 118.62 1,423.47
CINTA MECANICA N/R MULTIC. NYLON PELIKAN PZA 28.9 1.00 28.94 115.78 37.63 37.63 150.51 1,806.11
CINTA MECANICA NGRO MULTIC.NYLON PELIKAN PZA 31.8 1.00 31.85 127.39 41.40 41.40 165.61 1,987.32
CINTA P/EMPAQUE CANELA 48X50 NAVITEK RLL 13.3 1.00 13.31 53.23 17.30 17.30 69.20 830.42
CINTA P/EMPAQUE TRANSP. 48X50 NAVITEK RLL 13.3 1.00 13.31 53.23 17.30 17.30 69.20 830.42
CINTA TRANSPARENTE 12X10 JANEL PZA 1.6 1.00 1.61 6.43 2.09 2.09 8.36 100.34
CINTA TRANSPARENTE 12X33 JANEL PZA 4.3 1.00 4.32 17.28 5.62 5.62 22.46 269.57
CINTA TRANSPARENTE 12X65 JANEL PZA 10.6 1.00 10.56 42.24 13.73 13.73 54.91 658.94
CINTA TRANSPARENTE 18X65 JANEL RLL 15.3 1.00 15.30 61.20 19.89 19.89 79.56 954.72
CINTA TRANSPARENTE 24X65 JANEL PZA 20.8 1.00 20.82 83.28 27.07 27.07 108.26 1,299.17
CLIP JUMBO NIQUELADO ACME PZA 0.1 1.00 0.06 0.24 0.08 0.08 0.31 3.73
CLIP MARIPOSA #1 ACCO PZA 1.0 1.00 1.01 4.03 1.31 1.31 5.24 62.84
CLIP MARIPOSA #2 ACCO PZA 0.2 1.00 0.21 0.85 0.28 0.28 1.11 13.28
CLIP STANDAR NIQUELADO #1 ACCO PZA 0.1 1.00 0.05 0.21 0.07 0.07 0.28 3.35
CLIP STANDAR NIQUELADO #2 ACCO PZA 0.1 1.00 0.05 0.20 0.07 0.07 0.27 3.20
COJIN P/SELLOS # 0 METALICO STAFFORD PZA 35.1 1.00 35.06 140.26 45.58 45.58 182.33 2,187.99
COJIN P/SELLOS # 0 CHI.PLASTICO STAFFORD PZA 17.6 1.00 17.60 70.42 22.89 22.89 91.54 1,098.49
COJIN P/SELLOS # 1 MED.PLASTICO STAFFORD PZA 22.4 1.00 22.36 89.42 29.06 29.06 116.25 1,395.01
ESTABLECIMIENTO DE UNA PAPELERIA
COMPAS DE PREC. BRAZO LARGO 315E BARRILITO PZA 47.5 5.00 237.36 949.44 61.71 308.57 1,234.27 14,811.26
COMPAS DE PREC. ESCOLAR 250 BARRILITO PZA 11.9 5.00 59.34 237.36 15.43 77.14 308.57 3,702.82
COMPAS ESCOLAR C/ADAP. VIVO SURTIDO MAPED PZA 11.6 5.00 58.20 232.80 15.13 75.66 302.64 3,631.68
CORRECTOR LIQ.T/LAPIZ 10ML SUNSHINE PZA 13.5 5.00 67.38 269.52 17.52 87.59 350.38 4,204.51
CORRECTOR LIQ.T/LAPIZ 7ML 431151 DIXON PZA 19.8 5.00 99.24 396.96 25.80 129.01 516.05 6,192.58
CORRECTOR LIQUIDO BCO. 20ML AQUA KORES PZA 8.7 5.00 43.62 174.48 11.34 56.71 226.82 2,721.89
CORRECTOR LIQUIDO BCO. 20ML TWIN ZEBRA PZA 10.3 3.00 30.78 123.12 13.34 40.01 160.06 1,920.67
CORRECTOR ROLLER 6M SCOOTER ROJO KORES PZA 21.5 3.00 64.51 258.05 27.96 83.87 335.46 4,025.55
CORRECTOR ROLLER 8M MP508 ACME PZA 19.9 3.00 59.69 238.75 25.86 77.59 310.38 3,724.53
CORTADOR CHICO #3055 CORTY AZOR PZA 3.1 3.00 9.18 36.72 3.98 11.93 47.74 572.83
CORTADOR GRANDE PLAST. DELTA CD-750 ACME PZA 6.5 3.00 19.44 77.76 8.42 25.27 101.09 1,213.06
CRAYON JUMBO COLORES 965476 BACO PZA 1.6 3.00 4.82 19.30 2.09 6.27 25.08 301.02
CRAYON JUMBO COLORES 965483 BACO PZA 1.5 3.00 4.55 18.22 1.97 5.92 23.68 284.17
CRAYON STD COLORES 965445 BACO PZA 1.1 3.00 3.29 13.18 1.43 4.28 17.13 205.55
CRAYON STD COLORES 965452 BACO PZA 1.0 3.00 3.01 12.02 1.30 3.91 15.63 187.57
CUAD.ENG.RAYA 100H 231013 ROCA PZA 9.2 3.00 27.58 110.30 11.95 35.85 143.40 1,720.74
CUAD.ENG.RAYA 50H 231518 ROCA PZA 5.3 3.00 15.88 63.50 6.88 20.64 82.56 990.66
CUAD.ESP.RAYA 100H FF 178 ESTRELLA PZA 10.7 3.00 32.15 128.59 13.93 41.79 167.17 2,006.04
CUAD.ESP.RAYA 100H FI 156 ESTRELLA PZA 10.7 3.00 32.15 128.59 13.93 41.79 167.17 2,006.04
CUAD.PRO.RAYA 100H DISTROLLER SCRIBE PZA 35.1 3.00 105.19 420.77 45.58 136.75 547.00 6,563.98
CUAD.PRO.RAYA 100H DIVAS DO SCRIBE PZA 35.1 3.00 105.19 420.77 45.58 136.75 547.00 6,563.98
CUAD.PRO.RAYA 100H FULANITOS DO SCRIBE PZA 35.1 3.00 105.19 420.77 45.58 136.75 547.00 6,563.98
CUAD.PRO.RAYA 100H KIDS DO SCRIBE PZA 35.1 3.00 105.19 420.77 45.58 136.75 547.00 6,563.98
CUAD.PRO.RAYA 100H MOTOGP DO SCRIBE PZA 51.0 3.00 152.89 611.57 66.25 198.76 795.04 9,540.46
CUAD.PRO.RAYA 100H SPORTS DO SCRIBE PZA 28.9 3.00 86.83 347.33 37.63 112.88 451.53 5,418.32
CUAD.PRO.RAYA 100H WWE DO SCRIBE PZA 35.1 3.00 105.19 420.77 45.58 136.75 547.00 6,563.98
CUAD.PROF.C-7 100H ESC.MEGA C2513 SCRIBE PZA 13.6 3.00 40.90 163.58 17.72 53.16 212.66 2,551.91
CUAD.PROF.RAYA 100H ELEMENT S2970 SCRIBE PZA 13.6 3.00 40.90 163.58 17.72 53.16 212.66 2,551.91
CUAD.PROF.RAYA 100H ESC.MEGA C2510 SCRIBE PZA 13.6 3.00 40.90 163.58 17.72 53.16 212.66 2,551.91
CUAD.PROF.RAYA 100H JEAN BOOK DO NORMA PZA 53.6 3.00 160.78 643.10 69.67 209.01 836.04 10,032.42
CUAD.PROF.RAYA 100H WOW NORMA PZA 12.2 3.00 36.72 146.88 15.91 47.74 190.94 2,291.33
CUADERNO MINI RAYA 80H DOGS NORMA PZA 16.8 3.00 50.54 202.18 21.90 65.71 262.83 3,153.95
CUADERNO MINI RAYA 80H WINNIE POOH NORMA PZA 16.8 3.00 50.54 202.18 21.90 65.71 262.83 3,153.95
CUCHILLA REPUESTO CHICO 1403 ACME PZA 0.8 3.00 2.31 9.26 1.00 3.01 12.04 144.44
CUCHILLA REPUESTO GRANDE 1404 ACME PZA 1.4 1.00 1.35 5.40 1.76 1.76 7.02 84.24
CUENTA FACIL 64 AZOR PZA 7.5 1.00 7.50 30.00 9.75 9.75 39.00 468.00
DESENGRAPADORA METAL/PLAST. D-900 DELTA PZA 7.7 1.00 7.66 30.62 9.95 9.95 39.81 477.73
ESTABLECIMIENTO DE UNA PAPELERIA
DESENGRAPADORA PLASTICO ACE PZA 3.1 1.00 3.06 12.24 3.98 3.98 15.91 190.94
DESPACHADOR CHICO P/CINTA JANEL PZA 38.4 1.00 38.40 153.60 49.92 49.92 199.68 2,396.16
DIAMANTINA BLISTER COL.SURT. DYA-06 PZA 5.6 1.00 5.61 22.46 7.30 7.30 29.19 350.31
DIAMANTINA BSA 2.7G COL. SURTIDOS DYA20 PZA 1.5 1.00 1.49 5.95 1.94 1.94 7.74 92.89
DISKETTE 3.5" 2C HD 874102 VERBATIM PZA 21.9 1.00 21.90 87.59 28.47 28.47 113.86 1,366.34
ENGRAPADORA LARGA GOLPE USO RUDO PZA 115.2 1.00 115.20 460.80 149.76 149.76 599.04 7,188.48
ENGRAPADORA M/T M-858 901365 ACME PZA 67.8 1.00 67.84 271.34 88.19 88.19 352.75 4,232.97
ENGRAPADORA M/T M-DE01 923459 DELTA PZA 38.1 1.00 38.12 152.50 49.56 49.56 198.24 2,378.94
ENGRAPADORA M/T M-TOP-75 METALICA ACME PZA 36.4 1.00 36.44 145.78 47.38 47.38 189.51 2,274.11
ENGRAPADORA MINI PS-363B C/1000GPS. ACME PZA 23.1 1.00 23.15 92.59 30.09 30.09 120.37 1,444.44
ENGRAPADORA MINI VERD.C/1000GPS SUNSHINE PZA 19.8 1.00 19.85 79.39 25.80 25.80 103.21 1,238.52
ESCALIMETRO ALUMINIO 30 CMS 1022 ACME PZA 36.4 1.00 36.38 145.54 47.30 47.30 189.20 2,270.36
ESCALIMETRO PLASTICO 30CMS ES125 BARRILITO PZA 41.3 1.00 41.34 165.36 53.74 53.74 214.97 2,579.62
ETIQUETA ADHESIVA #04 08X20 JANEL PZA 19.8 1.00 19.85 79.39 25.80 25.80 103.21 1,238.52
FLAUTA ESCOLAR SOPRANO FS-4000 BARRILITO PZA 41.3 1.00 41.34 165.36 53.74 53.74 214.97 2,579.62
FOLDER T/C 11619 NARAN.INTENSO FLASHFILE PZA 3.4 2.00 6.86 27.46 4.46 8.92 35.69 428.31
FOLDER T/C 11622 AMAR. INTENSO FLASHFILE PZA 3.4 2.00 6.86 27.46 4.46 8.92 35.69 428.31
FOLDER T/C 11634 ROJO INTENSO FLASHFILE PZA 3.4 2.00 6.86 27.46 4.46 8.92 35.69 428.31
FOLDER T/C 11640 AZL.R.INTENSO FLASHFILE PZA 3.4 2.00 6.86 27.46 4.46 8.92 35.69 428.31
FOLDER T/C 11657 VERDE INTENSO FLASHFILE PZA 3.4 2.00 6.86 27.46 4.46 8.92 35.69 428.31
FOLDER T/C AMARILLO OXFORD PZA 1.4 2.00 2.76 11.04 1.79 3.59 14.35 172.22
FOLDER T/C AZUL OXFORD PZA 1.4 2.00 2.76 11.04 1.79 3.59 14.35 172.22
FOLDER T/C C/CLIP SURTD. PF-04 ACME PZA 12.6 2.00 25.26 101.06 16.42 32.84 131.37 1,576.47
FOLDER T/C C/CLIP TRANSP. X6 ACME PZA 11.5 2.00 22.97 91.87 14.93 29.86 119.43 1,433.20
FOLDER T/C CREMA OXFORD PZA 1.2 2.00 2.30 9.22 1.50 3.00 11.98 143.77
FOLDER T/C F-02Q C/CLIP C/SURT. ACME PZA 11.3 2.00 22.61 90.44 14.70 29.39 117.57 1,410.86
FOLDER T/C F-20 C/CLIP C/SURT. ACME PZA 14.0 2.00 28.07 112.29 18.25 36.49 145.97 1,751.69
FOLDER T/C ROSA OXFORD PZA 1.4 2.00 2.76 11.04 1.79 3.59 14.35 172.22
FOLDER T/C VERDE OXFORD PZA 1.4 2.00 2.76 11.04 1.79 3.59 14.35 172.22
FOLDER T/O AMARILLO OXFORD PZA 1.6 2.00 3.19 12.77 2.07 4.15 16.60 199.18
FOLDER T/O AZUL OXFORD PZA 1.6 2.00 3.19 12.77 2.07 4.15 16.60 199.18
FOLDER T/O CREMA OXFORD PZA 1.3 2.00 2.64 10.56 1.72 3.43 13.73 164.74
FOLDER T/O ROSA OXFORD PZA 1.6 2.00 3.19 12.77 2.07 4.15 16.60 199.18
FOLDER T/O VERDE OXFORD PZA 1.6 2.00 3.19 12.77 2.07 4.15 16.60 199.18
FOMI CARTA AMARILLO MANGO STC006 PZA 1.5 3.00 4.55 18.19 1.97 5.91 23.65 283.80
FOMI CARTA AZUL REY STC004 PZA 1.5 3.00 4.55 18.19 1.97 5.91 23.65 283.80
FOMI CARTA CAFE OBSCURO STC008 PZA 1.5 3.00 4.55 18.19 1.97 5.91 23.65 283.80
ESTABLECIMIENTO DE UNA PAPELERIA
FOMI CARTA NARANJA STC065 PZA 1.5 3.00 4.55 18.19 1.97 5.91 23.65 283.80
FOMI CARTA NEGRO STC005 PZA 1.5 3.00 4.55 18.19 1.97 5.91 23.65 283.80
FOMI CARTA ROJO STC061 PZA 1.5 3.00 4.55 18.19 1.97 5.91 23.65 283.80
FOMI CARTA VERDE BANDERA STC044 PZA 1.5 3.00 4.55 18.19 1.97 5.91 23.65 283.80
FORRO PLASTICO P/LIB. T.GRATUITO 1RO.PRI JGO 21.5 3.00 64.51 258.05 27.96 83.87 335.46 4,025.55
FORRO PLASTICO P/LIB. T.GRATUITO 2DO.PRI JGO 21.5 3.00 64.51 258.05 27.96 83.87 335.46 4,025.55
FORRO PLASTICO P/LIB. T.GRATUITO 3RO.PRI JGO 21.5 2.00 43.01 172.03 27.96 55.91 223.64 2,683.70
FORRO PLASTICO P/LIB. T.GRATUITO 4TO.PRI JGO 33.1 2.00 66.14 264.58 42.99 85.99 343.95 4,127.39
FORRO PLASTICO P/LIB. T.GRATUITO 5TO.PRI JGO 34.7 2.00 69.46 277.82 45.15 90.29 361.17 4,334.05
FORRO PLASTICO P/LIB. T.GRATUITO 6TO.PRI JGO 34.7 2.00 69.46 277.82 45.15 90.29 361.17 4,334.05
FORRO PLASTICO P/LIBRO TEXTO DE SECUNDAR JGO 34.7 2.00 69.46 277.82 45.15 90.29 361.17 4,334.05
GIS BLANCO MOLDEADO VINCI DIXON PZA 0.3 2.00 0.61 2.42 0.39 0.79 3.15 37.83
GIS BLANCO MOLDEADO VINCI DIXON PZA 0.6 2.00 1.27 5.06 0.82 1.65 6.58 79.00
GIS COLORES MOLDEADO VINCI DIXON PZA 0.6 2.00 1.19 4.76 0.77 1.55 6.19 74.31
GIS COLORES MOLDEADO VINCI DIXON PZA 0.8 2.00 1.52 6.06 0.99 1.97 7.88 94.60
GLOBO # 7 DEC.SURTIDO PAYASO PZA 0.5 1.00 0.46 1.84 0.60 0.60 2.39 28.66
GLOBO # 9 DEC.SURTIDO PAYASO PZA 0.6 1.00 0.56 2.25 0.73 0.73 2.93 35.16
GOMA AZUL/ROJO BR-80 213155 PELIKAN PZA 2.0 1.00 1.99 7.97 2.59 2.59 10.36 124.30
GOMA BEIGE M-20 MIGAJON PELIKAN PZA 3.5 1.00 3.54 14.16 4.60 4.60 18.41 220.90
GOMA BEIGE M-40 MIGAJON PELIKAN PZA 1.8 1.00 1.79 7.15 2.32 2.32 9.30 111.57
GOMA BLANCA BS-20 LAPIMEX PZA 2.5 1.00 2.48 9.94 3.23 3.23 12.92 155.00
GOMA BLANCA BS-60 BARRILITO PZA 0.8 1.00 0.83 3.31 1.08 1.08 4.31 51.67
GOMA BLANCA W BS-30 BARRILITO PZA 1.7 1.00 1.66 6.62 2.15 2.15 8.61 103.33
GRAPA STANDARD C/5000 1010 ACME CJA 14.2 1.00 14.24 56.98 18.52 18.52 74.07 888.83
GRAPA STANDARD C/5000 PILOT CJA 30.6 1.00 30.62 122.50 39.81 39.81 159.24 1,910.94
JUEGO DE GEOMETRIA C/COMPAS D PRES. ACME PZA 46.3 1.00 46.31 185.23 60.20 60.20 240.80 2,889.62
JUEGO DE GEOMETRIA C/COMPAS ECONOMI.ACME PZA 30.5 1.00 30.47 121.87 39.61 39.61 158.43 1,901.20
JUEGO DE GEOMETRIA CHICO 5010 BACO PZA 17.6 1.00 17.60 70.42 22.89 22.89 91.54 1,098.49
JUEGO DE GEOMETRIA GRANDE 5070 BACO PZA 28.7 1.00 28.67 114.67 37.27 37.27 149.07 1,788.88
JUEGO DE GEOMETRIA MEDIANO 5050 BACO PZA 22.4 1.00 22.36 89.42 29.06 29.06 116.25 1,395.01
LAMINA DE UNICEL 100X100 2CMS PZAS PZA 35.2 1.00 35.22 140.87 45.78 45.78 183.13 2,197.58
LAMINA DE UNICEL 100X50 2CMS PZAS PZA 17.8 1.00 17.76 71.05 23.09 23.09 92.36 1,108.37
LAPIZ # 2 CONTE EVOLUTION BIC PZA 3.2 2.00 6.43 25.73 4.18 8.36 33.45 401.36
LAPIZ # 2 METRICO 1910 DIXON PZA 1.5 2.00 3.07 12.29 2.00 3.99 15.97 191.69
LAPIZ # 2 MIRADO MEDIANO BEROL PZA 3.4 2.00 6.74 26.98 4.38 8.77 35.07 420.83
LAPIZ # 2.5 MIRADO FIRME BEROL PZA 3.4 2.00 6.74 26.98 4.38 8.77 35.07 420.83
LAPIZ ADHESIVO 10 GRS PELIFLIX PELIKAN PZA 9.2 2.00 18.38 73.54 11.95 23.90 95.60 1,147.16
ESTABLECIMIENTO DE UNA PAPELERIA
LAPIZ ADHESIVO 11 GRS KOLE KOLALOKA PZA 7.3 2.00 14.57 58.27 9.47 18.94 75.75 909.04
LAPIZ ADHESIVO 20 GRS PELIFIX PELIKAN PZA 19.8 2.00 39.50 158.02 25.68 51.36 205.42 2,465.05
LAPIZ BICOLOR DELGADO 20308 DIXON PZA 4.9 2.00 9.74 38.98 6.33 12.67 50.67 608.03
LAPIZ BICOLOR GRUESO 2200 DIXON PZA 5.9 2.00 11.74 46.94 7.63 15.26 61.03 732.33
LAPIZ DE COLOR CORTOS MAPITA DIXON PZA 0.9 2.00 1.79 7.14 1.16 2.32 9.29 111.45
LAPIZ DE COLOR LARGOS MAPITA DIXON PZA 1.7 2.00 3.32 13.27 2.16 4.31 17.25 207.04
LAPIZ DE COLOR LARGOS MAPITA DIXON PZA 1.9 2.00 3.85 15.39 2.50 5.00 20.01 240.12
LAPIZ P/DIBUJO TURQUOISE 2B SUAVE BEROL PZA 7.8 2.00 15.53 62.11 10.09 20.19 80.75 968.95
LAPIZ P/DIBUJO TURQUOISE 2H FIRME BEROL PZA 7.8 2.00 15.53 62.11 10.09 20.19 80.75 968.95
LAPIZ P/DIBUJO TURQUOISE H MEDIANO BEROL PZA 7.8 2.00 15.53 62.11 10.09 20.19 80.75 968.95
LAPIZ P/DIBUJO TURQUOISE HB MEDIAN BEROL PZA 7.8 2.00 15.53 62.11 10.09 20.19 80.75 968.95
LIBRETA APUNTES 1/8 C/ESP. 50H 122 ESTRE PZA 4.8 4.00 19.25 76.99 6.26 25.02 100.09 1,201.08
LIBRETA APUNTES 1/8 C/ESP.100H 52 ESTRE PZA 6.8 4.00 27.02 108.10 8.78 35.13 140.52 1,686.30
LIBRETA APUNTES 1/8 ENG.32C 32H 58 ESTRE PZA 3.3 4.00 13.25 52.99 4.31 17.22 68.89 826.68
LIBRETA P.D. 96H FF RAYA 252117 ROCA PZA 21.5 4.00 86.02 344.06 27.96 111.82 447.28 5,367.40
LIBRETA P.D. 144H FF RAYA 253114 ROCA PZA 28.1 4.00 112.46 449.86 36.55 146.20 584.81 7,017.75
LIGA HULE NATURAL # 10 80 GRS HERCULES PZA 13.9 1.00 13.86 55.44 18.02 18.02 72.07 864.86
LIGA HULE NATURAL # 18 80 GRS HERCULES PZA 13.9 1.00 13.86 55.44 18.02 18.02 72.07 864.86
LUPA CON ARO PLSTICO 5 CMS MOD.607 KW PZA 45.8 1.00 45.78 183.12 59.51 59.51 238.06 2,856.67
MARCADOR AGUA COLORELA AZUL OB. PELIKAN PZA 9.6 2.00 19.18 76.70 12.46 24.93 99.72 1,196.58
MARCADOR AGUA COLORELA C/04 COL. PELIKAN EST 38.0 2.00 76.08 304.32 49.45 98.90 395.62 4,747.39
MARCADOR AGUA COLORELA C/08 COL. PELIKAN EST 76.1 2.00 152.14 608.54 98.89 197.78 791.11 9,493.29
MARCADOR AGUA COLORELA NEGRO PELIKAN PZA 9.6 2.00 19.18 76.70 12.46 24.93 99.72 1,196.58
MARCADOR AGUA COLORELA ROJO PELIKAN PZA 9.6 2.00 19.18 76.70 12.46 24.93 99.72 1,196.58
MARCADOR AGUA COLORELA VERDE OB. PELIKAN PZA 9.6 2.00 19.18 76.70 12.46 24.93 99.72 1,196.58
MARCADOR P/ACET.PERM SIGNAL AZUL AZOR PZA 10.7 2.00 21.43 85.73 13.93 27.86 111.45 1,337.36
MARCADOR P/ACET.PERM SIGNAL NEGRO AZOR PZA 10.7 2.00 21.43 85.73 13.93 27.86 111.45 1,337.36
MARCADOR P/ACET.PERM SIGNAL ROJO AZOR PZA 10.7 2.00 21.43 85.73 13.93 27.86 111.45 1,337.36
MARCADOR P/PIZARRON AZUL MAGISTRAL PZA 16.2 1.00 16.24 64.94 21.11 21.11 84.43 1,013.13
MARCADOR P/PIZARRON NEGRO MAGISTRAL PZA 16.2 1.00 16.24 64.94 21.11 21.11 84.43 1,013.13
MARCADOR P/PIZARRON ROJO MAGISTRAL PZA 16.2 1.00 16.24 64.94 21.11 21.11 84.43 1,013.13
MARCADOR P/PIZARRON VERDE MAGISTRAL PZA 16.2 1.00 16.24 64.94 21.11 21.11 84.43 1,013.13
MARCADOR P/PIZARRON C/04 8354 MAGISTRAL EST 62.8 1.00 62.78 251.14 81.62 81.62 326.48 3,917.72
MARCADOR PERMANENTE AZL BEROL PZA 7.1 1.00 7.06 28.22 9.17 9.17 36.69 440.29
MARCADOR PERMANENTE AZUL ESTERBROOK PZA 24.3 1.00 24.35 97.39 31.65 31.65 126.61 1,519.32
MARCADOR PERMANENTE AZUL 440 PELIKAN PZA 13.5 1.00 13.48 53.90 17.52 17.52 70.08 840.90
MARCADOR PERMANENTE NEGRO ESTERBROOK PZA 24.3 1.00 24.35 97.39 31.65 31.65 126.61 1,519.32
ESTABLECIMIENTO DE UNA PAPELERIA
MARCADOR PERMANENTE NEGRO 440 PELIKAN PZA 13.5 1.00 13.48 53.90 17.52 17.52 70.08 840.90
MARCADOR PERMANENTE NGO BEROL PZA 7.1 1.00 7.06 28.22 9.17 9.17 36.69 440.29
MARCADOR PERMANENTE RJO BEROL PZA 7.1 1.00 7.06 28.22 9.17 9.17 36.69 440.29
MARCADOR PERMANENTE ROJO ESTERBROOK PZA 24.3 1.00 24.35 97.39 31.65 31.65 126.61 1,519.32
MARCADOR PERMANENTE VDE BEROL PZA 7.1 1.00 7.06 28.22 9.17 9.17 36.69 440.29
MARCADOR PERMANENTE VERDE ESTERBROOK PZA 24.3 1.00 24.35 97.39 31.65 31.65 126.61 1,519.32
MARCATEXTO AMARILLO HIGHLIGTER BEROL PZA 6.6 1.00 6.59 26.35 8.56 8.56 34.26 411.09
MARCATEXTO AZUL HIGHLIGTER BEROL PZA 6.6 1.00 6.59 26.35 8.56 8.56 34.26 411.09
MARCATEXTO VERDE HIGHLIGTER BEROL PZA 6.6 1.00 6.59 26.35 8.56 8.56 34.26 411.09
MICAS 1203 10ML 5.4X8.6 GBC PZA 0.8 1.00 0.75 3.02 0.98 0.98 3.92 47.06
MICAS 1204 08ML 6.5X9.5 PERFEX PZA 0.7 1.00 0.69 2.75 0.89 0.89 3.57 42.90
MICAS 1206 10ML 6.4X10.8 GBC PZA 1.2 1.00 1.18 4.72 1.53 1.53 6.13 73.57
MINA 0.5MM HB C/12 210192 PELIKAN TBO 5.6 1.00 5.64 22.56 7.33 7.33 29.33 351.94
PAPEL BOND EXTEN. BCO 70X95 PZA 1.5 1.00 1.52 6.09 1.98 1.98 7.91 94.93
PAPEL BOND EXTEN. C-7 70X95 PZA 1.5 1.00 1.52 6.09 1.98 1.98 7.91 94.93
PAPEL CARBON CTA NGRO 1010 PELIKAN PZA 0.5 3.00 1.44 5.75 0.62 1.87 7.48 89.77
PAPEL CARBON OFI NGRO 1010 PELIKAN PZA 0.5 3.00 1.54 6.15 0.67 2.00 8.00 95.97
PAPEL CELOFAN 90X100 AMARILL TRANSP PZA 6.5 3.00 19.48 77.91 8.44 25.32 101.28 1,215.39
PAPEL CELOFAN 90X100 AZUL TRANSP PZA 6.5 3.00 19.48 77.91 8.44 25.32 101.28 1,215.39
PAPEL CELOFAN 90X100 BLANCO TRANSP PZA 6.5 3.00 19.48 77.91 8.44 25.32 101.28 1,215.39
PAPEL CELOFAN 90X100 ROJO TRANSP PZA 6.5 3.00 19.48 77.91 8.44 25.32 101.28 1,215.39
PAPEL CELOFAN 90X100 VERDE TRANSP PZA 6.5 3.00 19.48 77.91 8.44 25.32 101.28 1,215.39
PAPEL CHINA 50X75 AMAR HUE. COLIBRI PZA 0.6 3.00 1.88 7.53 0.82 2.45 9.79 117.53
PAPEL CHINA 50X75 BLANCO COLIBRI PZA 0.6 3.00 1.88 7.53 0.82 2.45 9.79 117.53
PAPEL CHINA 50X75 BUGAMBIL. COLIBRI PZA 0.6 3.00 1.88 7.53 0.82 2.45 9.79 117.53
PAPEL CHINA 50X75 CAFE OBS. COLIBRI PZA 0.6 3.00 1.88 7.53 0.82 2.45 9.79 117.53
PAPEL CHINA 50X75 NARANJA COLIBRI PZA 0.6 3.00 1.88 7.53 0.82 2.45 9.79 117.53
PAPEL CHINA 50X75 ROJO BAND COLIBRI PZA 0.6 3.00 1.88 7.53 0.82 2.45 9.79 117.53
PAPEL CHINA 50X75 VERDE BAJ. COLIBRI PZA 0.6 3.00 1.88 7.53 0.82 2.45 9.79 117.53
PAPEL CREPE AMARILLO HUEVO COLIBRI PZA 3.2 3.00 9.60 38.40 4.16 12.48 49.93 599.11
PAPEL CREPE BLANCO COLIBRI PZA 3.2 3.00 9.60 38.40 4.16 12.48 49.93 599.11
PAPEL CREPE BUGAMBILIA COLIBRI PZA 3.2 3.00 9.60 38.40 4.16 12.48 49.93 599.11
PAPEL CREPE ROJO BANDERA COLIBRI PZA 3.2 3.00 9.60 38.40 4.16 12.48 49.93 599.11
PAPEL CREPE VERDE BANDERA COLIBRI PZA 3.2 3.00 9.60 38.40 4.16 12.48 49.93 599.11
PAPEL FLOCTE CTA AMAR. ORO NEON PZA 0.4 3.00 1.19 4.76 0.52 1.55 6.19 74.24
PAPEL FLOCTE CTA FUCHSIA NEON PZA 0.4 3.00 1.19 4.76 0.52 1.55 6.19 74.24
PAPEL FLOCTE CTA NARANJA NEON PZA 0.4 3.00 1.19 4.76 0.52 1.55 6.19 74.24
ESTABLECIMIENTO DE UNA PAPELERIA
PAPEL FLOCTE CTA ROJO NEON PZA 0.4 3.00 1.19 4.76 0.52 1.55 6.19 74.24
PAPEL FLOCTE CTA ROJO ELECTRIC.NEON PZA 0.4 3.00 1.19 4.76 0.52 1.55 6.19 74.24
PAPEL FLOCTE CTA ROSA NEON PZA 0.4 3.00 1.19 4.76 0.52 1.55 6.19 74.24
PAPEL FLOCTE CTA VERDE BANDERA NEON PZA 0.4 3.00 1.19 4.76 0.52 1.55 6.19 74.24
PAPEL FOTOCOPIA CTA. 37K 500H CLASS BOND PAQ 61.2 1.00 61.25 244.99 79.62 79.62 318.49 3,821.88
PAPEL FOTOCOPIA OFI. 50K 500H CLASS BOND PAQ 79.6 1.00 79.62 318.48 103.51 103.51 414.02 4,968.29
PAPEL LUSTRE 50X70 AMAR CAN. PZA 1.7 2.00 3.43 13.72 2.23 4.46 17.84 214.04
PAPEL LUSTRE 50X70 AZUL REY PZA 1.7 2.00 3.43 13.72 2.23 4.46 17.84 214.04
PAPEL LUSTRE 50X70 BLANCO PZA 1.7 2.00 3.43 13.72 2.23 4.46 17.84 214.04
PAPEL LUSTRE 50X70 NARANJA PZA 1.7 2.00 3.43 13.72 2.23 4.46 17.84 214.04
PAPEL LUSTRE 50X70 ROJO PZA 1.7 2.00 3.43 13.72 2.23 4.46 17.84 214.04
PAPEL LUSTRE 50X70 VERDE BAN PZA 1.7 2.00 3.43 13.72 2.23 4.46 17.84 214.04
PAPEL MANILA 70X95 AMARILLO PZA 2.9 2.00 5.76 23.03 3.74 7.48 29.94 359.24
PAPEL MANILA 70X95 AZUL PZA 2.9 2.00 5.76 23.03 3.74 7.48 29.94 359.24
PAPEL MANILA 70X95 ROJO PZA 2.9 2.00 5.76 23.03 3.74 7.48 29.94 359.24
PAPEL MANILA 70X95 VERDE PZA 2.9 2.00 5.76 23.03 3.74 7.48 29.94 359.24
PAPEL OPALINA T/C BLANCO 120GR PZA 0.5 2.00 0.96 3.84 0.62 1.25 4.99 59.84
PAPEL REVOLUCION EXT. 70X95 PZA 1.2 2.00 2.38 9.53 1.55 3.10 12.39 148.68
PAPEL TERCIOPELO 50X65 AMARILLO PZA 6.3 2.00 12.56 50.23 8.16 16.32 65.30 783.54
PAPEL TERCIOPELO 50X65 AZUL REY PZA 6.3 2.00 12.56 50.23 8.16 16.32 65.30 783.54
PAPEL TERCIOPELO 50X65 BLANCO PZA 6.3 2.00 12.56 50.23 8.16 16.32 65.30 783.54
PAPEL TERCIOPELO 50X65 NEGRO PZA 6.3 2.00 12.56 50.23 8.16 16.32 65.30 783.54
PAPEL TERCIOPELO 50X65 ROJO PZA 6.3 2.00 12.56 50.23 8.16 16.32 65.30 783.54
PAPEL TERCIOPELO 50X65 VERDE BAND PZA 6.3 1.00 6.28 25.11 8.16 8.16 32.65 391.77
PEGAMENTO BLANCO 30G BULLY PZA 5.7 1.00 5.71 22.85 7.43 7.43 29.70 356.43
PEGAMENTO BLANCO 35G 850 RESISTOL PZA 11.2 1.00 11.21 44.83 14.57 14.57 58.28 699.38
PEGAMENTO BLANCO 55G BULLY PZA 8.7 1.00 8.72 34.90 11.34 11.34 45.36 544.38
PEGAMENTO BLANCO 55G 850 RESISTOL PZA 18.2 1.00 18.19 72.77 23.65 23.65 94.60 1,135.18
PEGAMENTO BLANCO 110G BULLY PZA 12.1 1.00 12.10 48.38 15.72 15.72 62.90 754.79
PEGAMENTO BLANCO 110G 850 RESISTOL PZA 26.5 1.00 26.46 105.84 34.40 34.40 137.59 1,651.10
PEGAMENTO BLANCO 225G 850 RESISTOL PZA 48.0 1.00 47.95 191.81 62.34 62.34 249.35 2,992.20
PEGAMENTO BLANCO 225G BULLY PZA 21.5 1.00 21.50 86.02 27.96 27.96 111.82 1,341.85
PEGAMENTO CONTACTO 5000 21ML RESISTOL PZA 38.0 1.00 38.04 152.16 49.45 49.45 197.81 2,373.70
PEGAMENTO INSTANT. 2GR KOLA LOKA TBO 19.8 1.00 19.85 79.39 25.80 25.80 103.21 1,238.52
PEGAMENTO INSTANT. 3.5GR GOTERITO KOLA L PZA 19.8 1.00 19.85 79.39 25.80 25.80 103.21 1,238.52
PEGAMENTO INSTANT. 5GR C/BROCHA KOLA LOK PZA 21.5 1.00 21.52 86.06 27.97 27.97 111.88 1,342.60
PEGAMENTO PEGATODO CRISTAL #10 08 ML UHU PZA 15.0 1.00 14.96 59.86 19.45 19.45 77.81 933.75
ESTABLECIMIENTO DE UNA PAPELERIA
PEGAMENTO PEGATODO CRISTAL #12 20 ML UHU PZA 26.5 1.00 26.46 105.84 34.40 34.40 137.59 1,651.10
PEGAMENTO PEGATODO CRISTAL #13 33 ML UHU PZA 38.0 1.00 38.04 152.16 49.45 49.45 197.81 2,373.70
PEGAMENTO PEGATODO CRISTAL #14 100 ML UHU PZA 70.4 1.00 70.44 281.76 91.57 91.57 366.29 4,395.46
PERFORADORA 1 AGUJERO MOD. 803 ACME PZA 19.8 1.00 19.75 79.01 25.68 25.68 102.71 1,232.52
PERFORADORA 3 HOYOS AJUSTABLE P/10 HJS PZA 81.6 1.00 81.60 326.40 106.08 106.08 424.32 5,091.84
PERFORADORA 7/8 CMS DP103 NEGRA DELTA PZA 116.2 1.00 116.22 464.88 151.09 151.09 604.34 7,252.13
PERFORADORA 8 CMS DP101 METALICA DELTA PZA 65.7 1.00 65.69 262.75 85.39 85.39 341.58 4,098.93
PERFORADORA METAL 2 HOYOS PEGASO PZA 62.4 1.00 62.40 249.60 81.12 81.12 324.48 3,893.76
PERFORADORA TRIPLE DP102 P/12H DELTA PZA 111.6 1.00 111.62 446.50 145.11 145.11 580.44 6,965.34
PINCEL ACUARELA # 1 AL 12 #251 ALIAMEX PZA 2.5 1.00 2.48 9.93 3.23 3.23 12.91 154.88
PINCEL ESCOLAR (01 AL 06) KPE6 BARRILITO PZA 10.1 1.00 10.06 40.24 13.08 13.08 52.31 627.74
PINCEL ESCOLAR (07 AL 12)KPE12 BARRILITO PZA 11.4 1.00 11.44 45.75 14.87 14.87 59.48 713.73
PINTURA BACO 15CC AMARILLO LIMON 50 PZA 6.0 1.00 5.98 23.90 7.77 7.77 31.08 372.90
PINTURA BACO 15CC AZUL ULTRAMAR 66 PZA 6.0 1.00 5.98 23.90 7.77 7.77 31.08 372.90
PINTURA BACO 15CC BLANCO P/LETREROS 72 PZA 6.0 1.00 5.98 23.90 7.77 7.77 31.08 372.90
PINTURA BACO 15CC NARANJA 53 PZA 6.0 1.00 5.98 23.90 7.77 7.77 31.08 372.90
PINTURA BACO 15CC NEGRO BUJIA 73 PZA 6.0 1.00 5.98 23.90 7.77 7.77 31.08 372.90
PINTURA BACO 15CC PLATA 70 PZA 6.0 1.00 5.98 23.90 7.77 7.77 31.08 372.90
PINTURA BACO 15CC ROJO 54A PZA 6.0 1.00 5.98 23.90 7.77 7.77 31.08 372.90
PINTURA BACO 15CC VERDE AMARILLENTO 62 PZA 6.0 1.00 5.98 23.90 7.77 7.77 31.08 372.90
PINTURA BACO 15CC VERDE OBSCURO 63A PZA 6.0 1.00 5.98 23.90 7.77 7.77 31.08 372.90
PISTOLA P/SILICON CHI. MWS-G9 PZA 42.9 1.00 42.88 171.50 55.74 55.74 222.96 2,675.46
PISTOLA P/SILICON CHI. PD-10W PZA 26.5 1.00 26.46 105.84 34.40 34.40 137.59 1,651.10
PLASTILINA MARQUETA 180GR AMARILLO 51 BACO PZA 6.0 1.00 5.98 23.90 7.77 7.77 31.08 372.90
PLASTILINA MARQUETA 180GR AZUL O. 56 BACO PZA 6.0 1.00 5.98 23.90 7.77 7.77 31.08 372.90
PLASTILINA MARQUETA 180GR BLANCO 60 BACO PZA 6.0 1.00 5.98 23.90 7.77 7.77 31.08 372.90
PLASTILINA MARQUETA 180GR NEGRO 61 BACO PZA 6.0 1.00 5.98 23.90 7.77 7.77 31.08 372.90
PLASTILINA MARQUETA 180GR ROJO 54 BACO PZA 6.0 1.00 5.98 23.90 7.77 7.77 31.08 372.90
PLASTILINA MARQUETA 180GR VERDE OB. 62 BACO PZA 6.0 1.00 5.98 23.90 7.77 7.77 31.08 372.90
PLUMIN PINCELIN 6 COLORES 66013 VINCI EST 18.2 1.00 18.22 72.86 23.68 23.68 94.72 1,136.68
PLUMIN PINCELIN 12 COLORES 66037 VINCI EST 31.5 1.00 31.55 126.19 41.01 41.01 164.05 1,968.60
PORTA CLIPS HUMO C/IMAN P2000 ACCO PZA 18.2 1.00 18.19 72.77 23.65 23.65 94.60 1,135.18
PORTA LAPIZ HUMO 3106HU SABLON PZA 11.9 1.00 11.94 47.76 15.52 15.52 62.09 745.06
PORTAGAFETE PLAST. C/B HRZ. ACME PZA 4.1 1.00 4.13 16.54 5.37 5.37 21.50 257.96
PORTAMINA 0.5MM SURT. "METAL" MPM-12 BIC PZA 5.7 1.00 5.66 22.66 7.36 7.36 29.45 353.43
PORTAMINA 0.5MM TINKY COLOR/SURT.PELIKAN PZA 5.3 1.00 5.29 21.17 6.88 6.88 27.52 330.22
PROTECTOR P/ACETATO T/C PHL100 ACME PZA 0.7 1.00 0.69 2.78 0.90 0.90 3.61 43.34
ESTABLECIMIENTO DE UNA PAPELERIA
REGISTRADOR CARTA 435059 ESCRIMEX PZA 24.8 1.00 24.80 99.22 32.25 32.25 128.98 1,547.77
REGISTRADOR OFICIO 435073 ESCRIMEX PZA 26.5 1.00 26.48 105.94 34.43 34.43 137.72 1,652.60
REGLA ESC.PLAST.30CMS 5030 BACO PZA 3.3 1.00 3.35 13.39 4.35 4.35 17.41 208.92
REGLA SECRETARIAL ALUM. 30CMS. 166253 KW PZA 12.2 1.00 12.17 48.67 15.82 15.82 63.27 759.28
ROLLO DE PAPEL CONTAC 45CX20M 7020 ACME MT 6.4 2.00 12.74 50.96 8.28 16.56 66.24 794.93
ROLLO DE PAPEL CONTAC 45CX20M AMARILLO KW MT 10.5 2.00 21.02 84.08 13.66 27.33 109.31 1,311.67
ROLLO DE PAPEL CONTAC 45CX20M AZUL REY KW MT 10.5 2.00 21.02 84.08 13.66 27.33 109.31 1,311.67
ROLLO DE PAPEL CONTAC 45CX20M ROJO KW MT 10.5 2.00 21.02 84.08 13.66 27.33 109.31 1,311.67
ROLLO DE PAPEL CONTAC 45CX20M VERDE KW MT 10.5 2.00 21.02 84.08 13.66 27.33 109.31 1,311.67
ROLLO DE PAPEL METAL.LISO DORADO 25M GLM MT 6.7 2.00 13.35 53.41 8.68 17.36 69.43 833.14
ROLLO DE PAPEL METAL.LISO PLATDO.25M GLM MT 6.7 2.00 13.35 53.41 8.68 17.36 69.43 833.14
ROLLO DE PAPEL METAL.LISO ROJO 25M GLM MT 6.7 2.00 13.35 53.41 8.68 17.36 69.43 833.14
ROLLO DE PAPEL METAL.LISO VERDE 25M GLM MT 6.7 2.00 13.35 53.41 8.68 17.36 69.43 833.14
ROLLO PAPEL AMERICA 70X25 AMAR.H.COLIBRI MT 3.6 2.00 7.23 28.91 4.70 9.39 37.58 450.96
ROLLO PAPEL AMERICA 70X25 BUGAMB.COLIBRI MT 3.6 2.00 7.23 28.91 4.70 9.39 37.58 450.96
ROLLO PAPEL AMERICA 70X25 NARANJ.COLIBRI MT 3.6 2.00 7.23 28.91 4.70 9.39 37.58 450.96
ROLLO PAPEL AMERICA 70X25 ROJO B.COLIBRI MT 3.6 2.00 7.23 28.91 4.70 9.39 37.58 450.96
ROLLO PAPEL AMERICA 70X25 VRDE.B.COLIBRI MT 3.6 2.00 7.23 28.91 4.70 9.39 37.58 450.96
SACAPUNTA ESCOLAR METALICO DIAG. SPT-07 PZA 3.0 1.00 2.95 11.81 3.84 3.84 15.35 184.20
SACAPUNTA ESCOLAR PLAST.COL. SURT. LEONCI PZA 1.1 1.00 1.13 4.51 1.47 1.47 5.87 70.39
SILICON LIQUIDO P/MANUAL. 30ML BARRILITO PZA 9.0 1.00 9.04 36.14 11.75 11.75 46.99 563.85
SILICON LIQUIDO P/MANUAL. 100ML BARRILITO PZA 18.2 1.00 18.19 72.77 23.65 23.65 94.60 1,135.18
SILICON REPUESTO P/PISTOLA DELGADO KILO PZA 1.4 1.00 1.36 5.42 1.76 1.76 7.05 84.61
SOBRE MANILA 23X30 CARTA FORTEC PZA 1.8 1.00 1.85 7.39 2.40 2.40 9.61 115.32
SOBRE MANILA 24X36 OFICIO FORTEC PZA 2.3 1.00 2.26 9.02 2.93 2.93 11.73 140.77
SOBRE MANILA 30X40 LEGAL FORTEC PZA 4.4 1.00 4.44 17.76 5.77 5.77 23.09 277.06
SOBRE MANILA 40X50 RADIOGRAFIA FORTEC PZA 7.5 1.00 7.50 30.00 9.75 9.75 39.00 468.00
SOBRE T/C C/BOTON TRANSP.HORZ.SBAH-TR MAE PZA 11.3 1.00 11.26 45.02 14.63 14.63 58.53 702.37
SOBRE T/C C/HILO HORZ. ACME PZA 11.3 1.00 11.26 45.02 14.63 14.63 58.53 702.37
SOBRE T/O C/BOTON TRANSP.HORZ.SBFH-TR MAE PZA 13.0 1.00 13.02 52.08 16.93 16.93 67.70 812.45
SOBRE T/O C/HILO HORZ. ACME PZA 12.9 1.00 12.86 51.46 16.72 16.72 66.89 802.71
TABLA AGARRA PAPEL CTA FIBRACEL PORRAS PZA 19.9 1.00 19.91 79.63 25.88 25.88 103.52 1,242.26
TABLA AGARRA PAPEL ESQ FIBRACEL PZA 15.2 1.00 15.16 60.62 19.70 19.70 78.81 945.73
TABLA AGARRA PAPEL OFI FIBRACEL PZA 23.3 1.00 23.28 93.12 30.26 30.26 121.06 1,452.67
TABLA PERIODICA GRANDE LC EDITORES PZA 11.9 1.00 11.94 47.76 15.52 15.52 62.09 745.06
TARJETA BRISTOL 3X5" BLANCA 1/8CTA PZA 0.1 1.00 0.09 0.36 0.12 0.12 0.47 5.64
TARJETA BRISTOL 3X5" RAYADA 1/8CTA PZA 0.1 1.00 0.09 0.36 0.12 0.12 0.47 5.64
ESTABLECIMIENTO DE UNA PAPELERIA
TARJETA BRISTOL 4X6" BLANCA 1/4CTA PZA 0.1 1.00 0.14 0.55 0.18 0.18 0.72 8.60
TARJETA BRISTOL 4X6" RAYADA 1/4CTA PZA 0.1 1.00 0.14 0.55 0.18 0.18 0.72 8.60
TARJETA BRISTOL 5X8" BLANCA 1/2CTA PZA 0.2 1.00 0.23 0.92 0.30 0.30 1.19 14.33
TARJETA BRISTOL 5X8" RAYADA 1/2CTA PZA 0.2 1.00 0.23 0.92 0.30 0.30 1.19 14.33
TIJERA BARRILITO ESCOLAR 146-5 AC.INOXI. PZA 19.8 1.00 19.85 79.39 25.80 25.80 103.21 1,238.52
TIJERA DE COSTURA D-7B 958055 DELTA PZA 23.0 1.00 22.97 91.87 29.86 29.86 119.43 1,433.20
TIJERA DELTA D-100 ESCO. ACE. INOX ACME PZA 6.6 1.00 6.61 26.45 8.60 8.60 34.38 412.59
TIJERA ESCOLAR BARRILITO BA100-5 ACME PZA 12.3 1.00 12.25 49.01 15.93 15.93 63.71 764.52
TIJERA ESCOLAR ECON.NUEV.D-50 INOX.DELTA PZA 6.6 1.00 6.61 26.45 8.60 8.60 34.38 412.59
TIJERA METAL PLASTICO 7" OVALADA VRDE PZA 30.0 1.00 30.00 120.00 39.00 39.00 156.00 1,872.00
TIJERA P/OFICINA 7" 161326 mod. 0132 KW PZA 35.1 1.00 35.06 140.26 45.58 45.58 182.33 2,187.99
TINTA P/SELLO AZUL STAFFORD FCO 18.2 1.00 18.19 72.77 23.65 23.65 94.60 1,135.18
TINTA P/SELLO NEGRO STAFFORD FCO 18.2 1.00 18.19 72.77 23.65 23.65 94.60 1,135.18
TONER P/COP. CANON GPR-22 P/IR1023/1019 PZA 857.5 1.00 857.47 3,429.89 1,114.71 1,114.71 4,458.85 53,506.25
TRANSPORTADOR ESCOL.180 10CM MAPED PZA 3.7 1.00 3.67 14.69 4.77 4.77 19.09 229.13
TRANSPORTADOR ESCOLAR 360 10 CM SILCO PZA 4.8 1.00 4.82 19.30 6.27 6.27 25.08 301.02
TOTAL 45,771.83 14,875.84 59,503.38 714,040.52
ESTABLECIMIENTO DE UNA PAPELERIA
ESTABLECIMIENTO DE UNA PAPELERA

INDICE Establecimiento de Papelera


COSTOS DE OPERACIN
COSTOS DEL PROYECTO COSTOS AO AO AO AO
CONCEPTO SEMANA/MES/CICLO 1 2 3 4
RENTA 1,000.00 12,000.00 12,120.00 12,241.20 12,363.61
AGUA 60.00 720.00 727.20 734.47 741.82
LUZ 150.00 1,800.00 1,818.00 1,836.18 1,854.54
SALARIOS 5,600.00 67,200.00 67,872.00 68,550.72 69,236.23
ADMINISTRACION 2,000.00 24,000.00 24,240.00 24,482.40 24,727.22
PERMISOS 500.00 6,000.00 6,060.00 6,120.60 6,181.81
ARCULOS DE PAPELERA 45,771.83 549,261.94 554,754.56 560,302.10 565,905.12
Bolsas 30.00 360.00 363.60 367.24 370.91

TOTAL 55,111.83 661,341.94 667,955.36 674,634.91 681,381.26


ESTABLECIMIENTO DE UNA PAPELERA

AO
5
12,487.25
749.23
1,873.09
69,928.59
24,974.50
6,243.62
571,564.17
374.62

688,195.07
ESTABLECIMIENTO DE UNA PAPELERA

INDICE Establecimiento de Papelera


PROYECCIN DE COSTOS TOTALES DE PRODUCCIN
COSTOS FIJOS AO 1 AO 2 AO 3 AO 4 AO 5
RENTA 12,000.00 12,120.00 12,241.20 12,363.61 12,487.25
AGUA 720.00 727.20 734.47 741.82 749.23
LUZ 1,800.00 1,818.00 1,836.18 1,854.54 1,873.09
SALARIOS 67,200.00 67,872.00 68,550.72 69,236.23 69,928.59
ADMINISTRACION 24,000.00 24,240.00 24,482.40 24,727.22 24,974.50
PERMISOS 6,000.00 6,060.00 6,120.60 6,181.81 6,243.62

TOTAL 111,720.00 112,837.20 113,965.57 115,105.23 116,256.28

COSTOS VARIABLES AO 1 AO 2 AO 3 AO 4 AO 5
ARCULOS DE PAPELERA 549,261.94 554,754.56 560,302.10 565,905.12 571,564.17
Bolsas 360.00 363.60 367.24 370.91 374.62

TOTAL 549,621.94 555,118.16 560,669.34 566,276.03 571,938.79

AO 1 AO 2 AO 3 AO 4 AO 5
COSTOS FIJOS 111,720.00 112,837.20 113,965.57 115,105.23 116,256.28
COSTOS VARIABLES 549,621.94 555,118.16 560,669.34 566,276.03 571,938.79
COSTOS TOTALES 661,341.94 667,955.36 674,634.91 681,381.26 688,195.07
ESTABLECIMIENTO DE UNA PAPELERA

INDICE Establecimiento de Papelera


PROYECCION DE INGRESOS
VOLUMEN PRECIO VENTAS AO AO AO AO AO
CONCEPTO Venta Mensual UNITARIO Mensual 1 2 3 4 5
ABACO CHICO 50
CUENTAS 1005 BACO 4.00 20.70 82.80 993.66 1,043.34 1,095.51 1,150.28 1,207.80

ABACO GRANDE 100


CUENTAS 1010 BACO 4.00 22.70 90.79 1,089.50 1,143.98 1,201.18 1,261.24 1,324.30
ACUARELA C/06 COLORES
C/PINCEL VINCI 8.00 24.68 197.43 2,369.20 2,487.66 2,612.05 2,742.65 2,879.78

ACUARELA C/12 COLORES


C/PINCEL VINCI 8.00 26.68 213.41 2,560.90 2,688.94 2,823.39 2,964.56 3,112.79

ARILLO MET. # 4 1/4"


BCO PERFEX 12.00 1.92 23.00 276.02 289.83 304.32 319.53 335.51
ARILLO MET. # 5 5/16"
NGO PERFEX 8.00 2.59 20.70 248.42 260.84 273.89 287.58 301.96
ARILLO MET. # 6 3/8"
NGO PERFEX 4.00 2.88 11.50 138.01 144.91 152.16 159.77 167.75
ARILLO MET. # 7 7/16"
NGO PERFEX 16.00 3.23 51.75 621.05 652.11 684.71 718.95 754.90
ARILLO MET. # 8 1/2"
NGO PERFEX 4.00 3.45 13.80 165.61 173.90 182.59 191.72 201.31
ARILLO PLAST. 150H 5/8
NGO PERFEX 8.00 5.80 46.44 557.23 585.09 614.34 645.06 677.31
ARILLO PLAST. 35H 1/4
NGO PERFEX 8.00 1.91 15.28 183.37 192.53 202.16 212.27 222.88
ARILLO PLAST. 90H 7/16
NGO PERFEX 4.00 2.67 10.67 128.04 134.45 141.17 148.23 155.64
BLOCK 2002 SOLICITUD
DE EMPLEO FORMATA 12.00 0.57 6.88 82.53 86.66 90.99 95.54 100.32
BLOCK 2040 CARTA
PODER 0018 ESTRELLA 12.00 0.61 7.36 88.28 92.70 97.33 102.20 107.31
ESTABLECIMIENTO DE UNA PAPELERA

BLOCK 2051 VALE


PROVISION.D'CAJA 12.00 0.65 7.84 94.03 98.74 103.67 108.86 114.30
FORMATA
BLOCK 2053
COMPROBANTE DE 12.00 0.69 8.31 99.74 104.73 109.96 115.46 121.23
GASTOS FORMATA
BLOCK 2064 CONTRA
RECIBO DUP. 12.00 0.73 8.79 105.49 110.77 116.30 122.12 128.22
FORMATA
BLOCK 3404 TABULAR 4
COL.C/CONCEPTO 12.00 0.77 9.27 111.20 116.76 122.59 128.72 135.16
BLOCK 5002 RAYADO
DIARIO T/C FORMATA 12.00 0.60 7.22 86.67 91.00 95.55 100.33 105.34
BLOCK 5003 ESQUEMA
DE MAYOR ESCOLAR 12.00 0.91 10.94 131.28 137.84 144.74 151.97 159.57
BLOCK 5009 HOJA DE
TRABAJO ESCOLAR 12.00 1.86 22.36 268.31 281.73 295.81 310.60 326.13
BLOCK 5010 HOJA DE
BALANCE ESCOLAR 12.00 1.86 22.36 268.31 281.73 295.81 310.60 326.13
BLOCK 5011 CHEQUE
PRACTICA 8.00 0.56 4.47 53.67 56.36 59.18 62.13 65.24
COMERCIA.AZUL
BLOCK 6105 RECIBO DE
DINERO L/AZUL 8.00 0.56 4.47 53.67 56.36 59.18 62.13 65.24
BLOCK 8013 RECIBO
HONORARIOS L/AZUL 8.00 0.56 4.47 53.67 56.36 59.18 62.13 65.24
BLOCK 8015 RECIBO DE
RENTA L/AZUL 8.00 0.56 4.47 53.67 56.36 59.18 62.13 65.24
BLOCK 8600 PAGARE
L/AZUL 8.00 0.56 4.47 53.67 56.36 59.18 62.13 65.24
BLOCK 8600 PAGARE
VERDE PRINTAFORM 8.00 0.73 5.85 70.18 73.69 77.37 81.24 85.30
BLOCK AGUJETA BLANCO
039 ESTRELLA 8.00 2.69 21.50 257.96 270.86 284.40 298.62 313.55
BLOCK ALBANENE CARTA
95GR IMPERIAL 8.00 1.55 12.39 148.62 156.05 163.86 172.05 180.65
ESTABLECIMIENTO DE UNA PAPELERA

BLOCK ALBANENE OFICIO


95GR IMPERIAL 8.00 1.81 14.45 173.36 182.03 191.13 200.69 210.72
BLOCK APUNTES 1/8
CARTA 38 ESTRELLA 4.00 0.05 0.19 2.28 2.40 2.52 2.64 2.78
BLOCK CARTA CUADRO 7
227801 ROCA 8.00 0.21 1.72 20.63 21.66 22.74 23.88 25.08
BLOCK CARTA RAYA
3PERF. ROCA 8.00 0.24 1.89 22.73 23.87 25.06 26.32 27.63
BLOCK DIBUJO
MARQUILLA 24X34 20H 8.00 45.15 361.17 4,334.05 4,550.76 4,778.29 5,017.21 5,268.07
C4640
BLOCK DIBUJO
MARQUILLA 48X33.5 8.00 4.27 34.16 409.89 430.39 451.91 474.50 498.23
C4650
BLOCK POST-IT 654 3X3
400H NEON NAVITEK 4.00 66.25 265.01 3,180.15 3,339.16 3,506.12 3,681.43 3,865.50
BLOCK POST-IT 654 3X3
400H PASTEL NAVITEK 4.00 43.59 174.35 2,092.15 2,196.75 2,306.59 2,421.92 2,543.02
BLOCK REMISION 32-D
1/4 032 FORMATA 8.00 0.11 0.86 10.33 10.85 11.39 11.96 12.56
BLOCK REMISION 33-D
ESQ. 041 FORMATA 8.00 0.21 1.69 20.29 21.31 22.37 23.49 24.67
BLOCK REMISION 33-O
ESQ. 040 FORMATA 8.00 0.21 1.69 20.29 21.31 22.37 23.49 24.67
BOLA DE UNICEL 20MM
# 0 NAVIEMPA 8.00 0.50 3.97 47.70 50.08 52.59 55.22 57.98
BOLA DE UNICEL 30MM
# 1 NAVIEMPA 8.00 0.64 5.13 61.61 64.69 67.93 71.32 74.89
BOLA DE UNICEL 40MM
# 2 NAVIEMPA 8.00 1.20 9.61 115.27 121.03 127.09 133.44 140.11
BOLA DE UNICEL 45MM
# 3 NAVIEMPA 8.00 1.55 12.42 149.06 156.51 164.33 172.55 181.18
BOLA DE UNICEL 50MM
# 4 NAVIEMPA 8.00 2.63 21.03 252.39 265.01 278.26 292.17 306.78
BOLA DE UNICEL 57MM
# 5 NAVIEMPA 8.00 3.04 24.34 292.14 306.74 322.08 338.18 355.09
ESTABLECIMIENTO DE UNA PAPELERA

BOLA DE UNICEL 70MM


# 6 NAVIEMPA 8.00 4.47 35.77 429.27 450.74 473.27 496.94 521.78
BOLA DE UNICEL 78MM
# 7 NAVIEMPA 8.00 4.89 39.08 469.02 492.47 517.09 542.95 570.09
BOLA DE UNICEL 90MM
# 8 NAVIEMPA 8.00 7.37 58.96 707.50 742.87 780.01 819.02 859.97
BOLA DE UNICEL 100MM
# 9 NAVIEMPA 8.00 9.77 78.17 938.04 984.94 1,034.19 1,085.89 1,140.19
BOLA DE UNICEL 120MM
# 10 NAVIEMPA 8.00 15.04 120.35 1,444.19 1,516.39 1,592.21 1,671.83 1,755.42
BOLIGRAFO MED. AZL
DIAMANTE BIC 8.00 4.98 39.81 477.73 501.62 526.70 553.04 580.69
BOLIGRAFO MED. AZL M-
250 BIC 16.00 3.88 62.15 745.80 783.10 822.25 863.36 906.53
BOLIGRAFO MED. AZL
RETRACTIL "BU2" BIC 16.00 4.48 71.64 859.62 902.60 947.73 995.12 1,044.88
BOLIGRAFO MED. NGO
DIAMANTE BIC 16.00 4.98 79.62 955.47 1,003.24 1,053.40 1,106.07 1,161.38
BOLIGRAFO MED. NGO J-
ROLLER 8000 ZEBRA 16.00 22.70 363.17 4,358.02 4,575.92 4,804.71 5,044.95 5,297.20
BOLIGRAFO MED. NGO
M-250 BIC 16.00 3.88 62.15 745.80 783.10 822.25 863.36 906.53
BOLIGRAFO MED. NGO
RETRACTIL "BU2" BIC 16.00 4.48 71.64 859.62 902.60 947.73 995.12 1,044.88
BOLIGRAFO MED. RJO
DIAMANTE BIC 16.00 4.98 79.62 955.47 1,003.24 1,053.40 1,106.07 1,161.38
BOLIGRAFO MED. RJO M-
250 BIC 16.00 3.88 62.15 745.80 783.10 822.25 863.36 906.53
BOLIGRAFO MED.AZL J-
ROLLER 8000 ZEBRA 16.00 22.70 363.17 4,358.02 4,575.92 4,804.71 5,044.95 5,297.20
BOLIGRAFO P.F. AZL Z-1
7905-00 ZEBRA 16.00 12.54 200.68 2,408.14 2,528.55 2,654.98 2,787.72 2,927.11
BOLIGRAFO P.F. AZL F-290
BIC 16.00 4.98 79.62 955.47 1,003.24 1,053.40 1,106.07 1,161.38
BOLIGRAFO P.F. NGO F-
290 BIC 16.00 4.98 79.62 955.47 1,003.24 1,053.40 1,106.07 1,161.38
ESTABLECIMIENTO DE UNA PAPELERA

BOLIGRAFO P.F. NGO Z-1


7905-00 ZEBRA 16.00 12.54 200.68 2,408.14 2,528.55 2,654.98 2,787.72 2,927.11
BORRADOR P/PIZARRON
C/IMAN 104711 ESCO 16.00 19.97 319.49 3,833.86 4,025.55 4,226.83 4,438.17 4,660.08
BORRADOR P/PIZARRON
DE FIELTRO SERGARUS 16.00 9.55 152.76 1,833.06 1,924.72 2,020.95 2,122.00 2,228.10
BORRADOR T/LAPIZ AUTO
ERASER COL. LISO KW 16.00 7.47 119.56 1,434.70 1,506.44 1,581.76 1,660.85 1,743.89

BROCHE ARCHIVO 8 CMS


P1479 ACCO 16.00 0.64 10.32 123.82 130.01 136.51 143.34 150.51
BROCHE SUJETA DOCTOS
GDE. ACCO 16.00 6.64 106.16 1,273.96 1,337.66 1,404.54 1,474.77 1,548.50
BROCHE SUJETA DOCTOS
MED. ACCO 16.00 1.91 30.51 366.16 384.47 403.69 423.88 445.07
BROCHE SUJETA DOCTOS.
CHIC. ACCO 16.00 0.86 13.81 165.73 174.02 182.72 191.86 201.45
CALCULADORA BOLSILLO
8 DIG. HC214 ACME 4.00 26.88 107.52 1,290.18 1,354.69 1,422.43 1,493.55 1,568.22
CALCULADORA CIENT. 10
DIG. FX350MS CASIO 4.00 258.77 1,035.09 12,421.09 13,042.15 13,694.26 14,378.97 15,097.92
CALCULADORA ESC 12
DIG METALICA DUAL 4.00 137.28 549.12 6,589.44 6,918.91 7,264.86 7,628.10 8,009.51
CALCULADORA ESCRIT.10
DIG.P-1310 PRINTAF 4.00 119.23 476.92 5,723.08 6,009.23 6,309.69 6,625.18 6,956.44

CALCULADORA ESCRIT.12
DIG. CA-018 CELICA 4.00 132.37 529.46 6,353.57 6,671.25 7,004.81 7,355.05 7,722.80

CARPETA ARG. 1"


BCA.HERR. O 361 12.00 51.76 621.13 7,453.56 7,826.23 8,217.54 8,628.42 9,059.84
W.J.
CARPETA ARG. 2"
BCA.HERR. O 361 12.00 75.64 907.73 10,892.79 11,437.43 12,009.30 12,609.77 13,240.26
W.J.
ESTABLECIMIENTO DE UNA PAPELERA

CARPETA ARG. 0.5"


BCA.HERR. O 361 12.00 51.76 621.13 7,453.56 7,826.23 8,217.54 8,628.42 9,059.84
W.J.
CARPETA ARG. 0.5"
BCA.HERR. O 361 12.00 97.53 1,170.37 14,044.49 14,746.72 15,484.05 16,258.26 17,071.17
W.J.
CARPETA ARG. 1.5"
BCA.HERR. O 361 12.00 63.69 764.34 9,172.05 9,630.65 10,112.19 10,617.80 11,148.69
W.J.
CARPETA C/BROCHE CTA
AMARILLO TP FOLDATA 12.00 10.16 121.87 1,462.41 1,535.53 1,612.30 1,692.92 1,777.56
CARPETA C/BROCHE OFI
AZUL CL. TP FOLDATA 12.00 11.75 140.96 1,691.54 1,776.12 1,864.92 1,958.17 2,056.08
CARPETA C/PALANCA
CARTA AZUL REY ACCO 12.00 22.89 274.62 3,295.47 3,460.24 3,633.25 3,814.92 4,005.66
CARPETA C/PALANCA
OFICIO AMARILLO ACCO 12.00 23.87 286.42 3,436.99 3,608.84 3,789.28 3,978.75 4,177.69

CARTONCILLO 50X70
AMARILLO IRASA 20.00 2.31 46.18 554.11 581.82 610.91 641.45 673.53
CARTONCILLO 50X70
BLANCO IRASA 20.00 2.31 46.18 554.11 581.82 610.91 641.45 673.53
CARTONCILLO 50X70
NEGRO IRASA 20.00 3.90 78.02 936.30 983.11 1,032.27 1,083.88 1,138.08
CARTONCILLO 50X70
ROJO IRASA 20.00 2.55 50.96 611.47 642.04 674.15 707.85 743.25
CARTONCILLO 50X70
VERDE IRASA 20.00 2.31 46.18 554.11 581.82 610.91 641.45 673.53
CARTULINA BRISTOL
50X65 AMARILLO 20.00 2.48 49.68 596.19 626.00 657.30 690.17 724.68
CARTULINA BRISTOL
50X65 AZUL 20.00 2.48 49.68 596.19 626.00 657.30 690.17 724.68
CARTULINA BRISTOL
50X65 BLANCA 20.00 2.27 45.39 544.68 571.91 600.51 630.53 662.06
CARTULINA BRISTOL
50X65 ROSA 20.00 2.48 49.68 596.19 626.00 657.30 690.17 724.68
ESTABLECIMIENTO DE UNA PAPELERA

CARTULINA BRISTOL
50X65 VERDE 20.00 2.48 49.68 596.19 626.00 657.30 690.17 724.68
CARTULINA CAPLE
EXTENDIDO BLANCO 20.00 16.93 338.52 4,062.24 4,265.35 4,478.62 4,702.55 4,937.68
CARTULINA CASCARON
28X35 1/8 20.00 3.64 72.87 874.45 918.17 964.08 1,012.28 1,062.90
CARTULINA CASCARON
35X56 1/4 20.00 7.25 144.92 1,739.01 1,825.96 1,917.26 2,013.13 2,113.78
CARTULINA CASCARON
56X71 1/2 20.00 14.33 286.64 3,439.69 3,611.67 3,792.26 3,981.87 4,180.96
CARTULINA CASCARON
70X112 ENTERA 20.00 29.06 581.26 6,975.07 7,323.83 7,690.02 8,074.52 8,478.24
CARTULINA FL. 47X66
AMARIL. IMPERIAL 20.00 4.73 94.60 1,135.18 1,191.94 1,251.54 1,314.11 1,379.82
CARTULINA FL. 47X66
MORADO IMPERIAL 20.00 4.73 94.60 1,135.18 1,191.94 1,251.54 1,314.11 1,379.82
CARTULINA FL. 47X66
NARANJA IMPERIAL 20.00 4.73 94.60 1,135.18 1,191.94 1,251.54 1,314.11 1,379.82
CARTULINA FL. 47X66
ROJO IMPERIAL 20.00 4.73 94.60 1,135.18 1,191.94 1,251.54 1,314.11 1,379.82
CARTULINA FL. 47X66
VERDE IMPERIAL 20.00 4.73 94.60 1,135.18 1,191.94 1,251.54 1,314.11 1,379.82
CARTULINA OPALINA T/C
BCO 210GR 20.00 1.13 22.65 271.81 285.41 299.68 314.66 330.39
CARTULINA REFLECT
50X65 AMARILO 20.00 7.16 143.21 1,718.50 1,804.42 1,894.64 1,989.37 2,088.84
IMPERIAL
CARTULINA REFLECT
50X65 NEGRO IMPERIAL 20.00 7.16 143.21 1,718.50 1,804.42 1,894.64 1,989.37 2,088.84

CARTULINA REFLECT
50X65 NEGRO IMPERIAL 20.00 7.16 143.21 1,718.50 1,804.42 1,894.64 1,989.37 2,088.84

CARTULINA REFLECT
50X65 ROJO IMPERIAL 20.00 7.16 143.21 1,718.50 1,804.42 1,894.64 1,989.37 2,088.84
ESTABLECIMIENTO DE UNA PAPELERA

CARTULINA REFLECT
50X65 VERDE IMPERIAL 20.00 7.16 143.21 1,718.50 1,804.42 1,894.64 1,989.37 2,088.84

CD DVD-R DISCO
GRABABLE 4.7GB 20.00 15.93 318.55 3,822.62 4,013.76 4,214.44 4,425.17 4,646.42
VERBATIM
CD DVD-R GRABABLE
CAMPANA VERBATIM 20.00 8.36 167.21 2,006.48 2,106.81 2,212.15 2,322.76 2,438.89
CD DVD-RW DISCO
REGRABABLE 4.7GB 20.00 37.81 756.29 9,075.46 9,529.23 10,005.69 10,505.97 11,031.27
VERBATIM
CD-R DISCO GRAVABLE
700MB 80M SONY 20.00 11.75 234.94 2,819.23 2,960.19 3,108.20 3,263.61 3,426.79
CD-R DISCO GRAVABLE
CAMPANA VERBATIM 20.00 4.70 93.96 1,127.47 1,183.84 1,243.03 1,305.19 1,370.44
CD-RW DISCO
REGRAVABLE 700MB 80M 20.00 23.68 473.62 5,683.39 5,967.56 6,265.94 6,579.24 6,908.20
SONY
CHINCHETA COLORES
SURT. CH09 ACME 4.00 0.20 0.80 9.58 10.06 10.56 11.09 11.64
CINTA MAGICA
18MMX33M N-80 4.00 28.98 115.94 1,391.27 1,460.83 1,533.88 1,610.57 1,691.10
NAVITEK
CINTA MAGICA
24MMX65M N-80 4.00 80.73 322.92 3,875.04 4,068.79 4,272.23 4,485.84 4,710.14
NAVITEK
CINTA MASKING TAPE
12X50 125 NAVITEK 4.00 14.52 58.09 697.13 731.99 768.59 807.02 847.37
CINTA MASKING TAPE
18X50 125 NAVITEK 4.00 20.90 83.62 1,003.39 1,053.56 1,106.24 1,161.55 1,219.63
CINTA MASKING TAPE
24X50 125 NAVITEK 4.00 29.66 118.62 1,423.47 1,494.64 1,569.37 1,647.84 1,730.24
CINTA MECANICA N/R
MULTIC. NYLON PELIKAN 4.00 37.63 150.51 1,806.11 1,896.41 1,991.23 2,090.79 2,195.33
CINTA MECANICA NGRO
MULTIC.NYLON PELIKAN 4.00 41.40 165.61 1,987.32 2,086.68 2,191.02 2,300.57 2,415.59
ESTABLECIMIENTO DE UNA PAPELERA

CINTA P/EMPAQUE
CANELA 48X50 NAVITEK 4.00 17.30 69.20 830.42 871.94 915.54 961.31 1,009.38
CINTA P/EMPAQUE
TRANSP. 48X50 NAVITEK 4.00 17.30 69.20 830.42 871.94 915.54 961.31 1,009.38
CINTA TRANSPARENTE
12X10 JANEL 4.00 2.09 8.36 100.34 105.36 110.62 116.16 121.96
CINTA TRANSPARENTE
12X33 JANEL 4.00 5.62 22.46 269.57 283.05 297.20 312.06 327.66
CINTA TRANSPARENTE
12X65 JANEL 4.00 13.73 54.91 658.94 691.89 726.49 762.81 800.95
CINTA TRANSPARENTE
18X65 JANEL 4.00 19.89 79.56 954.72 1,002.46 1,052.58 1,105.21 1,160.47
CINTA TRANSPARENTE
24X65 JANEL 4.00 27.07 108.26 1,299.17 1,364.13 1,432.33 1,503.95 1,579.15
CLIP JUMBO NIQUELADO
ACME 4.00 0.08 0.31 3.73 3.92 4.11 4.32 4.53
CLIP MARIPOSA #1 ACCO
4.00 1.31 5.24 62.84 65.98 69.28 72.74 76.38
CLIP MARIPOSA #2 ACCO
4.00 0.28 1.11 13.28 13.95 14.65 15.38 16.15
CLIP STANDAR
NIQUELADO #1 ACCO 4.00 0.07 0.28 3.35 3.51 3.69 3.87 4.07
CLIP STANDAR
NIQUELADO #2 ACCO 4.00 0.07 0.27 3.20 3.36 3.53 3.70 3.89
COJIN P/SELLOS # 0
METALICO STAFFORD 4.00 45.58 182.33 2,187.99 2,297.39 2,412.26 2,532.88 2,659.52
COJIN P/SELLOS # 0
CHI.PLASTICO STAFFORD 4.00 22.89 91.54 1,098.49 1,153.41 1,211.08 1,271.64 1,335.22
COJIN P/SELLOS # 1
MED.PLASTICO STAFFORD 4.00 29.06 116.25 1,395.01 1,464.77 1,538.00 1,614.90 1,695.65

COMPAS DE PREC. BRAZO


LARGO 315E BARRILITO 20.00 61.71 1,234.27 14,811.26 15,551.83 16,329.42 17,145.89 18,003.18

COMPAS DE PREC.
ESCOLAR 250 20.00 15.43 308.57 3,702.82 3,887.96 4,082.35 4,286.47 4,500.80
BARRILITO
ESTABLECIMIENTO DE UNA PAPELERA

COMPAS ESCOLAR
C/ADAP. VIVO SURTIDO 20.00 15.13 302.64 3,631.68 3,813.26 4,003.93 4,204.12 4,414.33
MAPED
CORRECTOR LIQ.T/LAPIZ
10ML SUNSHINE 20.00 17.52 350.38 4,204.51 4,414.74 4,635.47 4,867.25 5,110.61
CORRECTOR LIQ.T/LAPIZ
7ML 431151 DIXON 20.00 25.80 516.05 6,192.58 6,502.20 6,827.32 7,168.68 7,527.11
CORRECTOR LIQUIDO
BCO. 20ML AQUA KORES 20.00 11.34 226.82 2,721.89 2,857.98 3,000.88 3,150.93 3,308.47

CORRECTOR LIQUIDO
BCO. 20ML TWIN ZEBRA 12.00 13.34 160.06 1,920.67 2,016.71 2,117.54 2,223.42 2,334.59

CORRECTOR ROLLER 6M
SCOOTER ROJO KORES 12.00 27.96 335.46 4,025.55 4,226.83 4,438.17 4,660.08 4,893.08
CORRECTOR ROLLER 8M
MP508 ACME 12.00 25.86 310.38 3,724.53 3,910.76 4,106.30 4,311.61 4,527.19
CORTADOR CHICO #3055
CORTY AZOR 12.00 3.98 47.74 572.83 601.47 631.55 663.12 696.28

CORTADOR GRANDE
PLAST. DELTA CD-750 12.00 8.42 101.09 1,213.06 1,273.71 1,337.39 1,404.26 1,474.48
ACME
CRAYON JUMBO COLORES
965476 BACO 12.00 2.09 25.08 301.02 316.07 331.87 348.47 365.89

CRAYON JUMBO COLORES


965483 BACO 12.00 1.97 23.68 284.17 298.38 313.30 328.96 345.41

CRAYON STD COLORES


965445 BACO 12.00 1.43 17.13 205.55 215.82 226.61 237.94 249.84
CRAYON STD COLORES
965452 BACO 12.00 1.30 15.63 187.57 196.95 206.80 217.14 228.00
CUAD.ENG.RAYA 100H
231013 ROCA 12.00 11.95 143.40 1,720.74 1,806.78 1,897.12 1,991.97 2,091.57
CUAD.ENG.RAYA 50H
231518 ROCA 12.00 6.88 82.56 990.66 1,040.20 1,092.21 1,146.82 1,204.16
ESTABLECIMIENTO DE UNA PAPELERA

CUAD.ESP.RAYA 100H FF
178 ESTRELLA 12.00 13.93 167.17 2,006.04 2,106.34 2,211.65 2,322.24 2,438.35
CUAD.ESP.RAYA 100H FI
156 ESTRELLA 12.00 13.93 167.17 2,006.04 2,106.34 2,211.65 2,322.24 2,438.35
CUAD.PRO.RAYA 100H
DISTROLLER SCRIBE 12.00 45.58 547.00 6,563.98 6,892.18 7,236.79 7,598.63 7,978.56
CUAD.PRO.RAYA 100H
DIVAS DO SCRIBE 12.00 45.58 547.00 6,563.98 6,892.18 7,236.79 7,598.63 7,978.56
CUAD.PRO.RAYA 100H
FULANITOS DO SCRIBE 12.00 45.58 547.00 6,563.98 6,892.18 7,236.79 7,598.63 7,978.56
CUAD.PRO.RAYA 100H KID
S DO SCRIBE 12.00 45.58 547.00 6,563.98 6,892.18 7,236.79 7,598.63 7,978.56
CUAD.PRO.RAYA 100H
MOTOGP DO SCRIBE 12.00 66.25 795.04 9,540.46 10,017.48 10,518.36 11,044.28 11,596.49
CUAD.PRO.RAYA 100H
SPORTS DO SCRIBE 12.00 37.63 451.53 5,418.32 5,689.23 5,973.69 6,272.38 6,586.00
CUAD.PRO.RAYA 100H
WWE DO SCRIBE 12.00 45.58 547.00 6,563.98 6,892.18 7,236.79 7,598.63 7,978.56
CUAD.PROF.C-7 100H
ESC.MEGA C2513 SCRIBE 12.00 17.72 212.66 2,551.91 2,679.51 2,813.48 2,954.16 3,101.86

CUAD.PROF.RAYA 100H
ELEMENT S2970 SCRIBE 12.00 17.72 212.66 2,551.91 2,679.51 2,813.48 2,954.16 3,101.86
CUAD.PROF.RAYA 100H
ESC.MEGA C2510 SCRIBE 12.00 17.72 212.66 2,551.91 2,679.51 2,813.48 2,954.16 3,101.86

CUAD.PROF.RAYA 100H
JEAN BOOK DO NORMA 12.00 69.67 836.04 10,032.42 10,534.04 11,060.75 11,613.78 12,194.47
CUAD.PROF.RAYA 100H
WOW NORMA 12.00 15.91 190.94 2,291.33 2,405.89 2,526.19 2,652.50 2,785.12
CUADERNO MINI RAYA
80H DOGS NORMA 12.00 21.90 262.83 3,153.95 3,311.64 3,477.23 3,651.09 3,833.64
CUADERNO MINI RAYA
80H WINNIE POOH 12.00 21.90 262.83 3,153.95 3,311.64 3,477.23 3,651.09 3,833.64
NORMA
CUCHILLA REPUESTO
CHICO 1403 ACME 12.00 1.00 12.04 144.44 151.67 159.25 167.21 175.57
ESTABLECIMIENTO DE UNA PAPELERA

CUCHILLA REPUESTO
GRANDE 1404 ACME 4.00 1.76 7.02 84.24 88.45 92.87 97.52 102.39
CUENTA FACIL
64 AZOR 4.00 9.75 39.00 468.00 491.40 515.97 541.77 568.86
DESENGRAPADORA
METAL/PLAST. D-900 4.00 9.95 39.81 477.73 501.62 526.70 553.04 580.69
DELTA
DESENGRAPADORA
PLASTICO ACE 4.00 3.98 15.91 190.94 200.49 210.52 221.04 232.09
DESPACHADOR CHICO
P/CINTA JANEL 4.00 49.92 199.68 2,396.16 2,515.97 2,641.77 2,773.85 2,912.55
DIAMANTINA BLISTER
COL.SURT. DYA-06 4.00 7.30 29.19 350.31 367.83 386.22 405.53 425.81
DIAMANTINA BSA 2.7G
COL. SURTIDOS DYA20 4.00 1.94 7.74 92.89 97.53 102.41 107.53 112.91
DISKETTE 3.5" 2C HD
874102 VERBATIM 4.00 28.47 113.86 1,366.34 1,434.65 1,506.38 1,581.70 1,660.79
ENGRAPADORA LARGA
GOLPE USO RUDO 4.00 149.76 599.04 7,188.48 7,547.90 7,925.30 8,321.56 8,737.64
ENGRAPADORA M/T M-
858 901365 ACME 4.00 88.19 352.75 4,232.97 4,444.61 4,666.85 4,900.19 5,145.20
ENGRAPADORA M/T M-
DE01 923459 DELTA 4.00 49.56 198.24 2,378.94 2,497.88 2,622.78 2,753.92 2,891.61
ENGRAPADORA M/T M-
TOP-75 METALICA ACME 4.00 47.38 189.51 2,274.11 2,387.81 2,507.20 2,632.56 2,764.19
ENGRAPADORA MINI PS-
363B C/1000GPS. ACME 4.00 30.09 120.37 1,444.44 1,516.66 1,592.49 1,672.11 1,755.72
ENGRAPADORA MINI
VERD.C/1000GPS 4.00 25.80 103.21 1,238.52 1,300.44 1,365.46 1,433.74 1,505.42
SUNSHINE
ESCALIMETRO ALUMINIO
30 CMS 1022 ACME 4.00 47.30 189.20 2,270.36 2,383.88 2,503.07 2,628.23 2,759.64

ESCALIMETRO PLASTICO
30CMS ES125 BARRILITO 4.00 53.74 214.97 2,579.62 2,708.60 2,844.03 2,986.23 3,135.54
ESTABLECIMIENTO DE UNA PAPELERA

ETIQUETA ADHESIVA #04


08X20 JANEL 4.00 25.80 103.21 1,238.52 1,300.44 1,365.46 1,433.74 1,505.42
FLAUTA ESCOLAR
SOPRANO FS-4000 4.00 53.74 214.97 2,579.62 2,708.60 2,844.03 2,986.23 3,135.54
BARRILITO
FOLDER T/C 11619
NARAN.INTENSO 8.00 4.46 35.69 428.31 449.73 472.22 495.83 520.62
FLASHFILE
FOLDER T/C 11622 AMAR.
INTENSO FLASHFILE 8.00 4.46 35.69 428.31 449.73 472.22 495.83 520.62

FOLDER T/C 11634 ROJO


INTENSO FLASHFILE 8.00 4.46 35.69 428.31 449.73 472.22 495.83 520.62

FOLDER T/C 11640


AZL.R.INTENSO FLASHFILE 8.00 4.46 35.69 428.31 449.73 472.22 495.83 520.62

FOLDER T/C 11657 VERDE


INTENSO FLASHFILE 8.00 4.46 35.69 428.31 449.73 472.22 495.83 520.62

FOLDER T/C AMARILLO


OXFORD 8.00 1.79 14.35 172.22 180.84 189.88 199.37 209.34
FOLDER T/C AZUL
OXFORD 8.00 1.79 14.35 172.22 180.84 189.88 199.37 209.34
FOLDER T/C C/CLIP
SURTD. PF-04 ACME 8.00 16.42 131.37 1,576.47 1,655.30 1,738.06 1,824.97 1,916.21
FOLDER T/C C/CLIP
TRANSP. X6 ACME 8.00 14.93 119.43 1,433.20 1,504.86 1,580.11 1,659.11 1,742.07
FOLDER T/C CREMA
OXFORD 8.00 1.50 11.98 143.77 150.96 158.51 166.43 174.75
FOLDER T/C F-02Q C/CLIP
C/SURT. ACME 8.00 14.70 117.57 1,410.86 1,481.41 1,555.48 1,633.25 1,714.91
FOLDER T/C F-20 C/CLIP
C/SURT. ACME 8.00 18.25 145.97 1,751.69 1,839.28 1,931.24 2,027.80 2,129.19
FOLDER T/C ROSA
OXFORD 8.00 1.79 14.35 172.22 180.84 189.88 199.37 209.34
ESTABLECIMIENTO DE UNA PAPELERA

FOLDER T/C VERDE


OXFORD 8.00 1.79 14.35 172.22 180.84 189.88 199.37 209.34
FOLDER T/O AMARILLO
OXFORD 8.00 2.07 16.60 199.18 209.14 219.60 230.58 242.11
FOLDER T/O AZUL
OXFORD 8.00 2.07 16.60 199.18 209.14 219.60 230.58 242.11
FOLDER T/O CREMA
OXFORD 8.00 1.72 13.73 164.74 172.97 181.62 190.70 200.24
FOLDER T/O ROSA
OXFORD 8.00 2.07 16.60 199.18 209.14 219.60 230.58 242.11
FOLDER T/O VERDE
OXFORD 8.00 2.07 16.60 199.18 209.14 219.60 230.58 242.11
FOMI CARTA AMARILLO
MANGO STC006 12.00 1.97 23.65 283.80 297.98 312.88 328.53 344.95
FOMI CARTA AZUL REY
STC004 12.00 1.97 23.65 283.80 297.98 312.88 328.53 344.95
FOMI CARTA CAFE
OBSCURO STC008 12.00 1.97 23.65 283.80 297.98 312.88 328.53 344.95
FOMI CARTA NARANJA
STC065 12.00 1.97 23.65 283.80 297.98 312.88 328.53 344.95
FOMI CARTA NEGRO
STC005 12.00 1.97 23.65 283.80 297.98 312.88 328.53 344.95
FOMI CARTA ROJO
STC061 12.00 1.97 23.65 283.80 297.98 312.88 328.53 344.95
FOMI CARTA VERDE
BANDERA STC044 12.00 1.97 23.65 283.80 297.98 312.88 328.53 344.95
FORRO PLASTICO P/LIB.
T.GRATUITO 1RO.PRI 12.00 27.96 335.46 4,025.55 4,226.83 4,438.17 4,660.08 4,893.08
FORRO PLASTICO P/LIB.
T.GRATUITO 2DO.PRI 12.00 27.96 335.46 4,025.55 4,226.83 4,438.17 4,660.08 4,893.08
FORRO PLASTICO P/LIB.
T.GRATUITO 3RO.PRI 8.00 27.96 223.64 2,683.70 2,817.88 2,958.78 3,106.72 3,262.05
FORRO PLASTICO P/LIB.
T.GRATUITO 4TO.PRI 8.00 42.99 343.95 4,127.39 4,333.75 4,550.44 4,777.96 5,016.86
FORRO PLASTICO P/LIB.
T.GRATUITO 5TO.PRI 8.00 45.15 361.17 4,334.05 4,550.76 4,778.29 5,017.21 5,268.07
ESTABLECIMIENTO DE UNA PAPELERA

FORRO PLASTICO P/LIB.


T.GRATUITO 6TO.PRI 8.00 45.15 361.17 4,334.05 4,550.76 4,778.29 5,017.21 5,268.07
FORRO PLASTICO P/LIBRO
TEXTO DE SECUNDAR 8.00 45.15 361.17 4,334.05 4,550.76 4,778.29 5,017.21 5,268.07

GIS BLANCO MOLDEADO


VINCI DIXON 8.00 0.39 3.15 37.83 39.72 41.71 43.79 45.98
GIS BLANCO MOLDEADO
VINCI DIXON 8.00 0.82 6.58 79.00 82.95 87.10 91.45 96.02
GIS COLORES MOLDEADO
VINCI DIXON 8.00 0.77 6.19 74.31 78.03 81.93 86.02 90.33

GIS COLORES MOLDEADO


VINCI DIXON 8.00 0.99 7.88 94.60 99.33 104.29 109.51 114.98

GLOBO # 7 DEC.SURTIDO
PAYASO 4.00 0.60 2.39 28.66 30.10 31.60 33.18 34.84
GLOBO # 9 DEC.SURTIDO
PAYASO 4.00 0.73 2.93 35.16 36.92 38.77 40.71 42.74
GOMA AZUL/ROJO
BR-80 213155 PELIKAN 4.00 2.59 10.36 124.30 130.52 137.04 143.89 151.09
GOMA BEIGE M-20
MIGAJON PELIKAN 4.00 4.60 18.41 220.90 231.94 243.54 255.71 268.50
GOMA BEIGE M-40
MIGAJON PELIKAN 4.00 2.32 9.30 111.57 117.15 123.01 129.16 135.62
GOMA BLANCA BS-20
LAPIMEX 4.00 3.23 12.92 155.00 162.75 170.89 179.43 188.41
GOMA BLANCA BS-60
BARRILITO 4.00 1.08 4.31 51.67 54.25 56.96 59.81 62.80
GOMA BLANCA W BS-
30 BARRILITO 4.00 2.15 8.61 103.33 108.50 113.93 119.62 125.60
GRAPA STANDARD
C/5000 1010 ACME 4.00 18.52 74.07 888.83 933.27 979.93 1,028.93 1,080.37

GRAPA STANDARD
C/5000 PILOT 4.00 39.81 159.24 1,910.94 2,006.48 2,106.81 2,212.15 2,322.76
ESTABLECIMIENTO DE UNA PAPELERA

JUEGO DE GEOMETRIA
C/COMPAS D PRES. ACME 4.00 60.20 240.80 2,889.62 3,034.10 3,185.81 3,345.10 3,512.35

JUEGO DE GEOMETRIA
C/COMPAS 4.00 39.61 158.43 1,901.20 1,996.26 2,096.08 2,200.88 2,310.92
ECONOMI.ACME
JUEGO DE GEOMETRIA
CHICO 5010 BACO 4.00 22.89 91.54 1,098.49 1,153.41 1,211.08 1,271.64 1,335.22
JUEGO DE GEOMETRIA
GRANDE 5070 BACO 4.00 37.27 149.07 1,788.88 1,878.33 1,972.24 2,070.86 2,174.40
JUEGO DE GEOMETRIA
MEDIANO 5050 BACO 4.00 29.06 116.25 1,395.01 1,464.77 1,538.00 1,614.90 1,695.65
LAMINA DE UNICEL
100X100 2CMS PZAS 4.00 45.78 183.13 2,197.58 2,307.46 2,422.83 2,543.97 2,671.17
LAMINA DE UNICEL
100X50 2CMS PZAS 4.00 23.09 92.36 1,108.37 1,163.79 1,221.98 1,283.08 1,347.24
LAPIZ # 2 CONTE
EVOLUTION BIC 8.00 4.18 33.45 401.36 421.42 442.50 464.62 487.85
LAPIZ # 2 METRICO
1910 DIXON 8.00 2.00 15.97 191.69 201.28 211.34 221.91 233.00
LAPIZ # 2 MIRADO
MEDIANO BEROL 8.00 4.38 35.07 420.83 441.87 463.96 487.16 511.52
LAPIZ # 2.5 MIRADO
FIRME BEROL 8.00 4.38 35.07 420.83 441.87 463.96 487.16 511.52
LAPIZ ADHESIVO 10 GRS
PELIFLIX PELIKAN 8.00 11.95 95.60 1,147.16 1,204.52 1,264.75 1,327.98 1,394.38
LAPIZ ADHESIVO 11 GRS
KOLE KOLALOKA 8.00 9.47 75.75 909.04 954.50 1,002.22 1,052.33 1,104.95
LAPIZ ADHESIVO 20 GRS
PELIFIX PELIKAN 8.00 25.68 205.42 2,465.05 2,588.30 2,717.72 2,853.60 2,996.28
LAPIZ BICOLOR DELGADO
20308 DIXON 8.00 6.33 50.67 608.03 638.43 670.35 703.87 739.06

LAPIZ BICOLOR GRUESO


2200 DIXON 8.00 7.63 61.03 732.33 768.94 807.39 847.76 890.15
LAPIZ DE COLOR CORTOS
MAPITA DIXON 8.00 1.16 9.29 111.45 117.02 122.87 129.01 135.46
ESTABLECIMIENTO DE UNA PAPELERA

LAPIZ DE COLOR LARGOS


MAPITA DIXON 8.00 2.16 17.25 207.04 217.40 228.27 239.68 251.66
LAPIZ DE COLOR LARGOS
MAPITA DIXON 8.00 2.50 20.01 240.12 252.12 264.73 277.96 291.86
LAPIZ P/DIBUJO
TURQUOISE 2B SUAVE 8.00 10.09 80.75 968.95 1,017.39 1,068.26 1,121.68 1,177.76
BEROL
LAPIZ P/DIBUJO
TURQUOISE 2H FIRME 8.00 10.09 80.75 968.95 1,017.39 1,068.26 1,121.68 1,177.76
BEROL
LAPIZ P/DIBUJO
TURQUOISE H MEDIANO 8.00 10.09 80.75 968.95 1,017.39 1,068.26 1,121.68 1,177.76
BEROL
LAPIZ P/DIBUJO
TURQUOISE HB MEDIAN 8.00 10.09 80.75 968.95 1,017.39 1,068.26 1,121.68 1,177.76
BEROL
LIBRETA APUNTES 1/8
C/ESP. 50H 122 ESTRE 16.00 6.26 100.09 1,201.08 1,261.13 1,324.19 1,390.39 1,459.91
LIBRETA APUNTES 1/8
C/ESP.100H 52 ESTRE 16.00 8.78 140.52 1,686.30 1,770.61 1,859.14 1,952.10 2,049.71
LIBRETA APUNTES 1/8
ENG.32C 32H 58 ESTRE 16.00 4.31 68.89 826.68 868.01 911.41 956.98 1,004.83
LIBRETA P.D. 96H FF RAYA
252117 ROCA 16.00 27.96 447.28 5,367.40 5,635.77 5,917.56 6,213.43 6,524.11
LIBRETA P.D. 144H FF
RAYA 253114 ROCA 16.00 36.55 584.81 7,017.75 7,368.64 7,737.07 8,123.93 8,530.12
LIGA HULE NATURAL # 10
80 GRS HERCULES 4.00 18.02 72.07 864.86 908.11 953.51 1,001.19 1,051.25
LIGA HULE NATURAL # 18
80 GRS HERCULES 4.00 18.02 72.07 864.86 908.11 953.51 1,001.19 1,051.25
LUPA CON ARO PLSTICO
5 CMS MOD.607 KW 4.00 59.51 238.06 2,856.67 2,999.51 3,149.48 3,306.95 3,472.30
MARCADOR AGUA
COLORELA AZUL OB. 8.00 12.46 99.72 1,196.58 1,256.41 1,319.23 1,385.19 1,454.45
PELIKAN
ESTABLECIMIENTO DE UNA PAPELERA

MARCADOR AGUA
COLORELA C/04 COL. 8.00 49.45 395.62 4,747.39 4,984.76 5,234.00 5,495.70 5,770.48
PELIKAN
MARCADOR AGUA
COLORELA C/08 COL. 8.00 98.89 791.11 9,493.29 9,967.95 10,466.35 10,989.67 11,539.15
PELIKAN
MARCADOR AGUA
COLORELA NEGRO 8.00 12.46 99.72 1,196.58 1,256.41 1,319.23 1,385.19 1,454.45
PELIKAN
MARCADOR AGUA
COLORELA ROJO 8.00 12.46 99.72 1,196.58 1,256.41 1,319.23 1,385.19 1,454.45
PELIKAN
MARCADOR AGUA
COLORELA VERDE OB. 8.00 12.46 99.72 1,196.58 1,256.41 1,319.23 1,385.19 1,454.45
PELIKAN
MARCADOR P/ACET.PERM
SIGNAL AZUL AZOR 8.00 13.93 111.45 1,337.36 1,404.22 1,474.44 1,548.16 1,625.57

MARCADOR P/ACET.PERM
SIGNAL NEGRO AZOR 8.00 13.93 111.45 1,337.36 1,404.22 1,474.44 1,548.16 1,625.57

MARCADOR P/ACET.PERM
SIGNAL ROJO AZOR 8.00 13.93 111.45 1,337.36 1,404.22 1,474.44 1,548.16 1,625.57

MARCADOR P/PIZARRON
AZUL MAGISTRAL 4.00 21.11 84.43 1,013.13 1,063.78 1,116.97 1,172.82 1,231.46

MARCADOR P/PIZARRON
NEGRO MAGISTRAL 4.00 21.11 84.43 1,013.13 1,063.78 1,116.97 1,172.82 1,231.46

MARCADOR P/PIZARRON
ROJO MAGISTRAL 4.00 21.11 84.43 1,013.13 1,063.78 1,116.97 1,172.82 1,231.46

MARCADOR P/PIZARRON
VERDE MAGISTRAL 4.00 21.11 84.43 1,013.13 1,063.78 1,116.97 1,172.82 1,231.46
ESTABLECIMIENTO DE UNA PAPELERA

MARCADOR P/PIZARRON
C/04 8354 MAGISTRAL 4.00 81.62 326.48 3,917.72 4,113.61 4,319.29 4,535.25 4,762.02

MARCADOR
PERMANENTE AZL 4.00 9.17 36.69 440.29 462.31 485.42 509.70 535.18
BEROL
MARCADOR
PERMANENTE AZUL 4.00 31.65 126.61 1,519.32 1,595.28 1,675.05 1,758.80 1,846.74
ESTERBROOK
MARCADOR
PERMANENTE AZUL 4.00 17.52 70.08 840.90 882.95 927.09 973.45 1,022.12
440 PELIKAN
MARCADOR
PERMANENTE NEGRO 4.00 31.65 126.61 1,519.32 1,595.28 1,675.05 1,758.80 1,846.74
ESTERBROOK
MARCADOR
PERMANENTE NEGRO 4.00 17.52 70.08 840.90 882.95 927.09 973.45 1,022.12
440 PELIKAN
MARCADOR
PERMANENTE NGO 4.00 9.17 36.69 440.29 462.31 485.42 509.70 535.18
BEROL
MARCADOR
PERMANENTE RJO 4.00 9.17 36.69 440.29 462.31 485.42 509.70 535.18
BEROL
MARCADOR
PERMANENTE ROJO 4.00 31.65 126.61 1,519.32 1,595.28 1,675.05 1,758.80 1,846.74
ESTERBROOK
MARCADOR
PERMANENTE VDE 4.00 9.17 36.69 440.29 462.31 485.42 509.70 535.18
BEROL
MARCADOR
PERMANENTE VERDE 4.00 31.65 126.61 1,519.32 1,595.28 1,675.05 1,758.80 1,846.74
ESTERBROOK
MARCATEXTO AMARILLO
HIGHLIGTER BEROL 4.00 8.56 34.26 411.09 431.65 453.23 475.89 499.68
MARCATEXTO AZUL
HIGHLIGTER BEROL 4.00 8.56 34.26 411.09 431.65 453.23 475.89 499.68
ESTABLECIMIENTO DE UNA PAPELERA

MARCATEXTO VERDE
HIGHLIGTER BEROL 4.00 8.56 34.26 411.09 431.65 453.23 475.89 499.68
MICAS 1203 10ML
5.4X8.6 GBC 4.00 0.98 3.92 47.06 49.42 51.89 54.48 57.20
MICAS 1204 08ML
6.5X9.5 PERFEX 4.00 0.89 3.57 42.90 45.04 47.30 49.66 52.14
MICAS 1206 10ML
6.4X10.8 GBC 4.00 1.53 6.13 73.57 77.25 81.11 85.17 89.42
MINA 0.5MM HB C/12
210192 PELIKAN 4.00 7.33 29.33 351.94 369.53 388.01 407.41 427.78
PAPEL BOND EXTEN. BCO
70X95 4.00 1.98 7.91 94.93 99.68 104.66 109.90 115.39
PAPEL BOND EXTEN. C-7
70X95 4.00 1.98 7.91 94.93 99.68 104.66 109.90 115.39
PAPEL CARBON CTA
NGRO 1010 PELIKAN 12.00 0.62 7.48 89.77 94.25 98.97 103.92 109.11
PAPEL CARBON OFI NGRO
1010 PELIKAN 12.00 0.67 8.00 95.97 100.76 105.80 111.09 116.65
PAPEL CELOFAN 90X100
AMARILL TRANSP 12.00 8.44 101.28 1,215.39 1,276.16 1,339.97 1,406.97 1,477.32
PAPEL CELOFAN 90X100
AZUL TRANSP 12.00 8.44 101.28 1,215.39 1,276.16 1,339.97 1,406.97 1,477.32
PAPEL CELOFAN 90X100
BLANCO TRANSP 12.00 8.44 101.28 1,215.39 1,276.16 1,339.97 1,406.97 1,477.32
PAPEL CELOFAN 90X100
ROJO TRANSP 12.00 8.44 101.28 1,215.39 1,276.16 1,339.97 1,406.97 1,477.32
PAPEL CELOFAN 90X100
VERDE TRANSP 12.00 8.44 101.28 1,215.39 1,276.16 1,339.97 1,406.97 1,477.32
PAPEL CHINA 50X75
AMAR HUE. COLIBRI 12.00 0.82 9.79 117.53 123.41 129.58 136.06 142.86
PAPEL CHINA 50X75
BLANCO COLIBRI 12.00 0.82 9.79 117.53 123.41 129.58 136.06 142.86
PAPEL CHINA 50X75
BUGAMBIL. COLIBRI 12.00 0.82 9.79 117.53 123.41 129.58 136.06 142.86
PAPEL CHINA 50X75 CAFE
OBS. COLIBRI 12.00 0.82 9.79 117.53 123.41 129.58 136.06 142.86
ESTABLECIMIENTO DE UNA PAPELERA

PAPEL CHINA 50X75


NARANJA COLIBRI 12.00 0.82 9.79 117.53 123.41 129.58 136.06 142.86
PAPEL CHINA 50X75 ROJO
BAND COLIBRI 12.00 0.82 9.79 117.53 123.41 129.58 136.06 142.86
PAPEL CHINA 50X75
VERDE BAJ. COLIBRI 12.00 0.82 9.79 117.53 123.41 129.58 136.06 142.86
PAPEL CREPE AMARILLO
HUEVO COLIBRI 12.00 4.16 49.93 599.11 629.07 660.52 693.55 728.23
PAPEL CREPE BLANCO
COLIBRI 12.00 4.16 49.93 599.11 629.07 660.52 693.55 728.23
PAPEL CREPE
BUGAMBILIA COLIBRI 12.00 4.16 49.93 599.11 629.07 660.52 693.55 728.23
PAPEL CREPE ROJO
BANDERA COLIBRI 12.00 4.16 49.93 599.11 629.07 660.52 693.55 728.23
PAPEL CREPE VERDE
BANDERA COLIBRI 12.00 4.16 49.93 599.11 629.07 660.52 693.55 728.23
PAPEL FLOCTE CTA AMAR.
ORO NEON 12.00 0.52 6.19 74.24 77.96 81.85 85.95 90.24
PAPEL FLOCTE CTA
FUCHSIA NEON 12.00 0.52 6.19 74.24 77.96 81.85 85.95 90.24
PAPEL FLOCTE CTA
NARANJA NEON 12.00 0.52 6.19 74.24 77.96 81.85 85.95 90.24
PAPEL FLOCTE CTA ROJO
NEON 12.00 0.52 6.19 74.24 77.96 81.85 85.95 90.24
PAPEL FLOCTE CTA ROJO
ELECTRIC.NEON 12.00 0.52 6.19 74.24 77.96 81.85 85.95 90.24
PAPEL FLOCTE CTA ROSA
NEON 12.00 0.52 6.19 74.24 77.96 81.85 85.95 90.24
PAPEL FLOCTE CTA VERDE
BANDERA NEON 12.00 0.52 6.19 74.24 77.96 81.85 85.95 90.24
PAPEL FOTOCOPIA CTA.
37K 500H CLASS BOND 4.00 79.62 318.49 3,821.88 4,012.97 4,213.62 4,424.30 4,645.51
PAPEL FOTOCOPIA OFI.
50K 500H CLASS BOND 4.00 103.51 414.02 4,968.29 5,216.70 5,477.54 5,751.41 6,038.99
PAPEL LUSTRE 50X70
AMAR CAN. 8.00 2.23 17.84 214.04 224.74 235.98 247.77 260.16
ESTABLECIMIENTO DE UNA PAPELERA

PAPEL LUSTRE 50X70


AZUL REY 8.00 2.23 17.84 214.04 224.74 235.98 247.77 260.16
PAPEL LUSTRE 50X70
BLANCO 8.00 2.23 17.84 214.04 224.74 235.98 247.77 260.16
PAPEL LUSTRE 50X70
NARANJA 8.00 2.23 17.84 214.04 224.74 235.98 247.77 260.16
PAPEL LUSTRE 50X70
ROJO 8.00 2.23 17.84 214.04 224.74 235.98 247.77 260.16
PAPEL LUSTRE 50X70
VERDE BAN 8.00 2.23 17.84 214.04 224.74 235.98 247.77 260.16
PAPEL MANILA 70X95
AMARILLO 8.00 3.74 29.94 359.24 377.21 396.07 415.87 436.66
PAPEL MANILA 70X95
AZUL 8.00 3.74 29.94 359.24 377.21 396.07 415.87 436.66
PAPEL MANILA 70X95
ROJO 8.00 3.74 29.94 359.24 377.21 396.07 415.87 436.66
PAPEL MANILA 70X95
VERDE 8.00 3.74 29.94 359.24 377.21 396.07 415.87 436.66
PAPEL OPALINA T/C
BLANCO 120GR 8.00 0.62 4.99 59.84 62.84 65.98 69.28 72.74
PAPEL REVOLUCION EXT.
70X95 8.00 1.55 12.39 148.68 156.12 163.92 172.12 180.72
PAPEL TERCIOPELO 50X65
AMARILLO 8.00 8.16 65.30 783.54 822.72 863.86 907.05 952.40
PAPEL TERCIOPELO 50X65
AZUL REY 8.00 8.16 65.30 783.54 822.72 863.86 907.05 952.40
PAPEL TERCIOPELO 50X65
BLANCO 8.00 8.16 65.30 783.54 822.72 863.86 907.05 952.40
PAPEL TERCIOPELO 50X65
NEGRO 8.00 8.16 65.30 783.54 822.72 863.86 907.05 952.40
PAPEL TERCIOPELO 50X65
ROJO 8.00 8.16 65.30 783.54 822.72 863.86 907.05 952.40
PAPEL TERCIOPELO 50X65
VERDE BAND 4.00 8.16 32.65 391.77 411.36 431.93 453.53 476.20
PEGAMENTO BLANCO
30G BULLY 4.00 7.43 29.70 356.43 374.25 392.96 412.61 433.24
ESTABLECIMIENTO DE UNA PAPELERA

PEGAMENTO BLANCO
35G 850 RESISTOL 4.00 14.57 58.28 699.38 734.35 771.07 809.62 850.10
PEGAMENTO BLANCO
55G BULLY 4.00 11.34 45.36 544.38 571.60 600.18 630.19 661.69
PEGAMENTO BLANCO
55G 850 RESISTOL 4.00 23.65 94.60 1,135.18 1,191.94 1,251.54 1,314.11 1,379.82
PEGAMENTO BLANCO
110G BULLY 4.00 15.72 62.90 754.79 792.53 832.16 873.76 917.45
PEGAMENTO BLANCO
110G 850 RESISTOL 4.00 34.40 137.59 1,651.10 1,733.66 1,820.34 1,911.36 2,006.93
PEGAMENTO BLANCO
225G 850 RESISTOL 4.00 62.34 249.35 2,992.20 3,141.82 3,298.91 3,463.85 3,637.04
PEGAMENTO BLANCO
225G BULLY 4.00 27.96 111.82 1,341.85 1,408.94 1,479.39 1,553.36 1,631.03
PEGAMENTO CONTACTO
5000 21ML RESISTOL 4.00 49.45 197.81 2,373.70 2,492.38 2,617.00 2,747.85 2,885.24
PEGAMENTO INSTANT.
2GR KOLA LOKA 4.00 25.80 103.21 1,238.52 1,300.44 1,365.46 1,433.74 1,505.42
PEGAMENTO INSTANT.
3.5GR GOTERITO KOLA L 4.00 25.80 103.21 1,238.52 1,300.44 1,365.46 1,433.74 1,505.42
PEGAMENTO INSTANT.
5GR C/BROCHA KOLA LOK 4.00 27.97 111.88 1,342.60 1,409.73 1,480.21 1,554.23 1,631.94

PEGAMENTO PEGATODO
CRISTAL #10 08 ML UHU 4.00 19.45 77.81 933.75 980.44 1,029.46 1,080.94 1,134.98
PEGAMENTO PEGATODO
CRISTAL #12 20 ML UHU 4.00 34.40 137.59 1,651.10 1,733.66 1,820.34 1,911.36 2,006.93
PEGAMENTO PEGATODO
CRISTAL #13 33 ML UHU 4.00 49.45 197.81 2,373.70 2,492.38 2,617.00 2,747.85 2,885.24
PEGAMENTO PEGATODO
CRISTAL #14 100 ML UHU 4.00 91.57 366.29 4,395.46 4,615.23 4,845.99 5,088.29 5,342.70

PERFORADORA 1
AGUJERO MOD. 803 4.00 25.68 102.71 1,232.52 1,294.15 1,358.86 1,426.80 1,498.14
ACME
PERFORADORA 3 HOYOS
AJUSTABLE P/10 HJS 4.00 106.08 424.32 5,091.84 5,346.43 5,613.75 5,894.44 6,189.16
ESTABLECIMIENTO DE UNA PAPELERA

PERFORADORA 7/8 CMS


DP103 NEGRA DELTA 4.00 151.09 604.34 7,252.13 7,614.73 7,995.47 8,395.24 8,815.01
PERFORADORA 8 CMS
DP101 METALICA DELTA 4.00 85.39 341.58 4,098.93 4,303.88 4,519.07 4,745.03 4,982.28
PERFORADORA METAL 2
HOYOS PEGASO 4.00 81.12 324.48 3,893.76 4,088.45 4,292.87 4,507.51 4,732.89
PERFORADORA TRIPLE
DP102 P/12H DELTA 4.00 145.11 580.44 6,965.34 7,313.60 7,679.28 8,063.25 8,466.41
PINCEL ACUARELA # 1 AL
12 #251 ALIAMEX 4.00 3.23 12.91 154.88 162.62 170.75 179.29 188.25
PINCEL ESCOLAR (01 AL
06) KPE6 BARRILITO 4.00 13.08 52.31 627.74 659.13 692.09 726.69 763.03
PINCEL ESCOLAR (07 AL
12)KPE12 BARRILITO 4.00 14.87 59.48 713.73 749.42 786.89 826.23 867.54
PINTURA BACO 15CC
AMARILLO LIMON 50 4.00 7.77 31.08 372.90 391.55 411.12 431.68 453.27
PINTURA BACO 15CC
AZUL ULTRAMAR 66 4.00 7.77 31.08 372.90 391.55 411.12 431.68 453.27
PINTURA BACO 15CC
BLANCO P/LETREROS 72 4.00 7.77 31.08 372.90 391.55 411.12 431.68 453.27
PINTURA BACO 15CC
NARANJA 53 4.00 7.77 31.08 372.90 391.55 411.12 431.68 453.27
PINTURA BACO 15CC
NEGRO BUJIA 73 4.00 7.77 31.08 372.90 391.55 411.12 431.68 453.27
PINTURA BACO 15CC
PLATA 70 4.00 7.77 31.08 372.90 391.55 411.12 431.68 453.27
PINTURA BACO 15CC
ROJO 54A 4.00 7.77 31.08 372.90 391.55 411.12 431.68 453.27
PINTURA BACO 15CC
VERDE AMARILLENTO 62 4.00 7.77 31.08 372.90 391.55 411.12 431.68 453.27
PINTURA BACO 15CC
VERDE OBSCURO 63A 4.00 7.77 31.08 372.90 391.55 411.12 431.68 453.27
PISTOLA P/SILICON CHI.
MWS-G9 4.00 55.74 222.96 2,675.46 2,809.24 2,949.70 3,097.18 3,252.04
PISTOLA P/SILICON CHI.
PD-10W 4.00 34.40 137.59 1,651.10 1,733.66 1,820.34 1,911.36 2,006.93
ESTABLECIMIENTO DE UNA PAPELERA

PLASTILINA MARQUETA
180GR AMARILLO 51 4.00 7.77 31.08 372.90 391.55 411.12 431.68 453.27
BACO
PLASTILINA MARQUETA
180GR AZUL O. 56 BACO 4.00 7.77 31.08 372.90 391.55 411.12 431.68 453.27
PLASTILINA MARQUETA
180GR BLANCO 60 BACO 4.00 7.77 31.08 372.90 391.55 411.12 431.68 453.27

PLASTILINA MARQUETA
180GR NEGRO 61 BACO 4.00 7.77 31.08 372.90 391.55 411.12 431.68 453.27

PLASTILINA MARQUETA
180GR ROJO 54 BACO 4.00 7.77 31.08 372.90 391.55 411.12 431.68 453.27
PLASTILINA MARQUETA
180GR VERDE OB. 62 4.00 7.77 31.08 372.90 391.55 411.12 431.68 453.27
BACO
PLUMIN PINCELIN 6
COLORES 66013 VINCI 4.00 23.68 94.72 1,136.68 1,193.51 1,253.19 1,315.85 1,381.64

PLUMIN PINCELIN 12
COLORES 66037 VINCI 4.00 41.01 164.05 1,968.60 2,067.02 2,170.38 2,278.90 2,392.84

PORTA CLIPS HUMO


C/IMAN P2000 ACCO 4.00 23.65 94.60 1,135.18 1,191.94 1,251.54 1,314.11 1,379.82
PORTA LAPIZ HUMO
3106HU SABLON 4.00 15.52 62.09 745.06 782.31 821.42 862.50 905.62
PORTAGAFETE PLAST. C/B
HRZ. ACME 4.00 5.37 21.50 257.96 270.86 284.40 298.62 313.55
PORTAMINA 0.5MM
SURT. "METAL" MPM-12 4.00 7.36 29.45 353.43 371.11 389.66 409.14 429.60
BIC
PORTAMINA 0.5MM
TINKY 4.00 6.88 27.52 330.22 346.73 364.07 382.27 401.39
COLOR/SURT.PELIKAN
PROTECTOR P/ACETATO
T/C PHL100 ACME 4.00 0.90 3.61 43.34 45.51 47.78 50.17 52.68
ESTABLECIMIENTO DE UNA PAPELERA

REGISTRADOR CARTA
435059 ESCRIMEX 4.00 32.25 128.98 1,547.77 1,625.16 1,706.42 1,791.74 1,881.32
REGISTRADOR OFICIO
435073 ESCRIMEX 4.00 34.43 137.72 1,652.60 1,735.23 1,821.99 1,913.09 2,008.75
REGLA ESC.PLAST.30CMS
5030 BACO 4.00 4.35 17.41 208.92 219.36 230.33 241.85 253.94
REGLA SECRETARIAL
ALUM. 30CMS. 166253 4.00 15.82 63.27 759.28 797.25 837.11 878.97 922.91
KW
ROLLO DE PAPEL CONTAC
45CX20M 7020 ACME 8.00 8.28 66.24 794.93 834.67 876.41 920.23 966.24

ROLLO DE PAPEL CONTAC


45CX20M AMARILLO KW 8.00 13.66 109.31 1,311.67 1,377.26 1,446.12 1,518.43 1,594.35

ROLLO DE PAPEL CONTAC


45CX20M AZUL REY KW 8.00 13.66 109.31 1,311.67 1,377.26 1,446.12 1,518.43 1,594.35

ROLLO DE PAPEL CONTAC


45CX20M ROJO KW 8.00 13.66 109.31 1,311.67 1,377.26 1,446.12 1,518.43 1,594.35

ROLLO DE PAPEL CONTAC


45CX20M VERDE KW 8.00 13.66 109.31 1,311.67 1,377.26 1,446.12 1,518.43 1,594.35

ROLLO DE PAPEL
METAL.LISO DORADO 8.00 8.68 69.43 833.14 874.80 918.54 964.47 1,012.69
25M GLM
ROLLO DE PAPEL
METAL.LISO PLATDO.25M 8.00 8.68 69.43 833.14 874.80 918.54 964.47 1,012.69
GLM
ROLLO DE PAPEL
METAL.LISO ROJO 25M 8.00 8.68 69.43 833.14 874.80 918.54 964.47 1,012.69
GLM
ROLLO DE PAPEL
METAL.LISO VERDE 25M 8.00 8.68 69.43 833.14 874.80 918.54 964.47 1,012.69
GLM
ESTABLECIMIENTO DE UNA PAPELERA

ROLLO PAPEL AMERICA


70X25 AMAR.H.COLIBRI 8.00 4.70 37.58 450.96 473.51 497.18 522.04 548.14
ROLLO PAPEL AMERICA
70X25 BUGAMB.COLIBRI 8.00 4.70 37.58 450.96 473.51 497.18 522.04 548.14

ROLLO PAPEL AMERICA


70X25 NARANJ.COLIBRI 8.00 4.70 37.58 450.96 473.51 497.18 522.04 548.14
ROLLO PAPEL AMERICA
70X25 ROJO B.COLIBRI 8.00 4.70 37.58 450.96 473.51 497.18 522.04 548.14
ROLLO PAPEL AMERICA
70X25 VRDE.B.COLIBRI 8.00 4.70 37.58 450.96 473.51 497.18 522.04 548.14
SACAPUNTA ESCOLAR
METALICO DIAG. SPT-07 4.00 3.84 15.35 184.20 193.42 203.09 213.24 223.90
SACAPUNTA ESCOLAR
PLAST.COL. SURT. LEONCI 4.00 1.47 5.87 70.39 73.91 77.60 81.48 85.56

SILICON LIQUIDO
P/MANUAL. 30ML 4.00 11.75 46.99 563.85 592.04 621.64 652.72 685.36
BARRILITO
SILICON LIQUIDO
P/MANUAL. 100ML 4.00 23.65 94.60 1,135.18 1,191.94 1,251.54 1,314.11 1,379.82
BARRILITO
SILICON REPUESTO
P/PISTOLA DELGADO KILO 4.00 1.76 7.05 84.61 88.85 93.29 97.95 102.85

SOBRE MANILA 23X30


CARTA FORTEC 4.00 2.40 9.61 115.32 121.08 127.14 133.49 140.17
SOBRE MANILA 24X36
OFICIO FORTEC 4.00 2.93 11.73 140.77 147.81 155.20 162.96 171.11
SOBRE MANILA 30X40
LEGAL FORTEC 4.00 5.77 23.09 277.06 290.91 305.45 320.73 336.76
SOBRE MANILA 40X50
RADIOGRAFIA FORTEC 4.00 9.75 39.00 468.00 491.40 515.97 541.77 568.86
SOBRE T/C C/BOTON
TRANSP.HORZ.SBAH-TR 4.00 14.63 58.53 702.37 737.49 774.37 813.09 853.74
MAE
ESTABLECIMIENTO DE UNA PAPELERA

SOBRE T/C C/HILO HORZ.


ACME 4.00 14.63 58.53 702.37 737.49 774.37 813.09 853.74
SOBRE T/O C/BOTON
TRANSP.HORZ.SBFH-TR 4.00 16.93 67.70 812.45 853.07 895.72 940.51 987.54
MAE
SOBRE T/O C/HILO
HORZ. ACME 4.00 16.72 66.89 802.71 842.85 884.99 929.24 975.70
TABLA AGARRA PAPEL
CTA FIBRACEL PORRAS 4.00 25.88 103.52 1,242.26 1,304.37 1,369.59 1,438.07 1,509.97
TABLA AGARRA PAPEL
ESQ FIBRACEL 4.00 19.70 78.81 945.73 993.02 1,042.67 1,094.81 1,149.55
TABLA AGARRA PAPEL OFI
FIBRACEL 4.00 30.26 121.06 1,452.67 1,525.31 1,601.57 1,681.65 1,765.73
TABLA PERIODICA
GRANDE LC EDITORES 4.00 15.52 62.09 745.06 782.31 821.42 862.50 905.62

TARJETA BRISTOL 3X5"


BLANCA 1/8CTA 4.00 0.12 0.47 5.64 5.92 6.22 6.53 6.85
TARJETA BRISTOL 3X5"
RAYADA 1/8CTA 4.00 0.12 0.47 5.64 5.92 6.22 6.53 6.85
TARJETA BRISTOL 4X6"
BLANCA 1/4CTA 4.00 0.18 0.72 8.60 9.03 9.48 9.95 10.45
TARJETA BRISTOL 4X6"
RAYADA 1/4CTA 4.00 0.18 0.72 8.60 9.03 9.48 9.95 10.45
TARJETA BRISTOL 5X8"
BLANCA 1/2CTA 4.00 0.30 1.19 14.33 15.05 15.80 16.59 17.42
TARJETA BRISTOL 5X8"
RAYADA 1/2CTA 4.00 0.30 1.19 14.33 15.05 15.80 16.59 17.42
TIJERA BARRILITO
ESCOLAR 146-5 AC.INOXI. 4.00 25.80 103.21 1,238.52 1,300.44 1,365.46 1,433.74 1,505.42

TIJERA DE COSTURA D-7B


958055 DELTA 4.00 29.86 119.43 1,433.20 1,504.86 1,580.11 1,659.11 1,742.07
TIJERA DELTA D-100 ESCO.
ACE. INOX ACME 4.00 8.60 34.38 412.59 433.22 454.88 477.62 501.50
ESTABLECIMIENTO DE UNA PAPELERA

TIJERA ESCOLAR
BARRILITO BA100-5 4.00 15.93 63.71 764.52 802.75 842.89 885.03 929.28
ACME
TIJERA ESCOLAR
ECON.NUEV.D-50 4.00 8.60 34.38 412.59 433.22 454.88 477.62 501.50
INOX.DELTA
TIJERA METAL PLASTICO
7" OVALADA VRDE 4.00 39.00 156.00 1,872.00 1,965.60 2,063.88 2,167.07 2,275.43
TIJERA P/OFICINA 7"
161326 mod. 0132 KW 4.00 45.58 182.33 2,187.99 2,297.39 2,412.26 2,532.88 2,659.52
TINTA P/SELLO AZUL
STAFFORD 4.00 23.65 94.60 1,135.18 1,191.94 1,251.54 1,314.11 1,379.82
TINTA P/SELLO NEGRO
STAFFORD 4.00 23.65 94.60 1,135.18 1,191.94 1,251.54 1,314.11 1,379.82
TONER P/COP. CANON
GPR-22 P/IR1023/1019 4.00 1,114.71 4,458.85 53,506.25 56,181.57 58,990.64 61,940.18 65,037.18
TRANSPORTADOR
ESCOL.180 10CM 4.00 4.77 19.09 229.13 240.59 252.62 265.25 278.51
MAPED
TRANSPORTADOR
ESCOLAR 360 10 CM 4.00 6.27 25.08 301.02 316.07 331.87 348.47 365.89
SILCO
TOTAL 59,503.38 714,040.52 749,742.54 787,229.67 826,591.15 867,920.71

Nota: Se ha proyectado un incremento del 5% anual en el volumen de ventas a partir del ao 2.


ESTABLECIMIENTO DE UNA PAPELERA

INDICE Establecimiento de Papelera


ESTADO DE RESULTADOS

CONCEPTOS AO 1 AO 2 AO 3 AO 4 AO 5
( + ) VENTAS $ 714,040.52 $ 749,742.54 $ 787,229.67 $ 826,591.15 $ 867,920.71
COSTOS FIJOS $ 111,720.00 $ 112,837.20 $ 113,965.57 $ 115,105.23 $ 116,256.28
COSTOS VARIABLES $ 549,621.94 $ 555,118.16 $ 560,669.34 $ 566,276.03 $ 571,938.79
( - ) COSTOS TOTALES $ 661,341.94 $ 667,955.36 $ 674,634.91 $ 681,381.26 $ 688,195.07
( = ) UTILIDAD BRUTA $ 52,698.58 $ 81,787.19 $ 112,594.76 $ 145,209.90 $ 179,725.64
( - ) DEPRECIACION $ 13,122.90 $ 13,779.05 $ 14,468.00 $ 15,191.40 $ 15,950.97
( = ) UTILIDAD ANTES DE IMPUESTOS $ 39,575.68 $ 68,008.14 $ 98,126.76 $ 130,018.50 $ 163,774.67
( - ) IMPUESTOS (10%) $ 3,957.57 $ 6,800.81 $ 9,812.68 $ 13,001.85 $ 16,377.47
( = ) UTILIDAD DEL EJERCICIO $ 35,618.11 $ 61,207.33 $ 88,314.09 $ 117,016.65 $ 147,397.21

COSTOS DE DEPRECIACIONES
ACTIVO FIJO VALOR ORIGINAL TASA AOS DEP ANUAL VALOR RESCATE
ANAQUEL 2 32,000.00 10% 5.00 3,200.00 16,000.00
COPIADORA MOD. IR-1025J NUEVA CANON 13,898.00 10% 5.00 1,389.80 6,949.00
ENGARG/PERFOR. ARILLO MET. DELFIN PERFEX 3,674.00 10% 5.00 367.40 1,837.00
ENGARG/PERFOR. ARILLO PLAST. PUMA PERFEX 2,909.00 10% 5.00 290.90 1,454.50
ENMICADORA T/CARTA UNIV.SKY 235 PERFEX 2,587.00 10% 5.00 258.70 1,293.50
ESTANTES METAL 0.4 x 1.5 M 7,200.00 10% 5.00 720.00 3,600.00
GUILLOTINA 15" CLASISIC CUT PRO SWINGLINE 1,408.00 10% 5.00 140.80 704.00
MESA MULTIUSOS GRAFITO 2,352.00 10% 5.00 235.20 1,176.00
ESTABLECIMIENTO DE UNA PAPELERA

MULTIFUNCIONAL PIXMA MP495 4800 1,420.00 10% 5.00 142.00 710.00


SILLA SECRET S/BRAZOS TELA NEGRA OHS-13 744.00 10% 5.00 74.40 372.00
VENTILADOR DE TORRE 42" 893.00 10% 5.00 89.30 446.50
VITRINA MOSTRADOR 2000 58,104.00 10% 5.00 5,810.40 29,052.00
CAJA REGISTRADORA 4,040.00 10% 5.00 404.00 2,020.00
TOTAL $ 131,229.00 13,122.90 65,614.50
ESTABLECIMIENTO DE UNA PAPELERA

INDICE Establecimiento de Papelera


FLUJO DE EFECTIVO
( + ) VENTAS - 714,040.52 749,742.54 787,229.67 826,591.15 867,920.71
( + ) VALOR DE RESCATE - - - - - 65,614.50
( = ) INGRESOS TOTALES - 714,040.52 749,742.54 787,229.67 826,591.15 933,535.21
COSTOS FIJOS - 111,720.00 112,837.20 113,965.57 115,105.23 116,256.28
COSTOS VARIABLES - 549,621.94 555,118.16 560,669.34 566,276.03 571,938.79
( = ) COSTOS TOTALES - 661,341.94 667,955.36 674,634.91 681,381.26 688,195.07
COMPRA ACTIVO FIJO 146,229.00 - - - - -
COMPRA ACTIVO DIFERIDO 18,000.00 - - - - -
COMPRA CAPITAL DE TRABAJO 45,771.83 - - - - -
( = ) SALDO FINAL - 210,000.83 52,698.58 81,787.19 112,594.76 145,209.90 245,340.14
ESTABLECIMIENTO DE UNA PAPELERA

INDICE Establecimiento de Papelera


PUNTO DE EQUILIBRIO
CONCEPTOS / AO AO 1 AO 2 AO 3 AO 4 AO 5
VENTAS 714,040.52 749,742.54 787,229.67 826,591.15 867,920.71
COSTOS FIJOS 111,720.00 112,837.20 113,965.57 115,105.23 116,256.28
COSTOS VARIABLES 549,621.94 555,118.16 560,669.34 566,276.03 571,938.79
COSTOS TOTALES 661,341.94 667,955.36 674,634.91 681,381.26 688,195.07
PUNTO DE EQUILIBRIO $ 485,180.00 434,677.54 395,996.42 365,499.18 340,903.37
PUNTO DE EQUILIBRIO % 67.95% 57.98% 50.30% 44.22% 39.28%

INTERPRETACION

El punto de equilibrio indica el porcetaje de ventas que se debe tener para cubrir los costos totales, sin que se tenga ganancias, es lo
minimo que se debe vender en porcentaje y en valor monetario ($) para no tener perdidas en el proyecto.
ESTABLECIMIENTO DE UNA PAPELERA

INDICE Establecimiento de Papelera


VAN, TIR Y B/C
TASA DE ACTUALIZACION 10%

AO INGRESOS COSTOS FLUJO DE TASA INGRESOS EGRESOS


EFECTIVO (1+t)-n ACTUALIZADOS ACTUALIZADOS
0 - 210,000.83 - 210,000.83 1.000 - 210,000.83
1 714,040.52 661,341.94 52,698.58 0.909 649,127.74 601,219.94
2 749,742.54 667,955.36 81,787.19 0.826 619,621.94 552,029.22
3 787,229.67 674,634.91 112,594.76 0.751 591,457.30 506,863.19
4 826,591.15 681,381.26 145,209.90 0.683 564,572.88 465,392.57
5 933,535.21 688,195.07 245,340.14 0.621 579,651.92 427,314.99
TOTAL 4,011,139.09 3,583,509.36 427,629.74 3,004,431.78 2,762,820.74

VAN 241,611.04
TIR #VALUE!
B/C 1.09

CRITERIO DE DECISIN

El proyecto es viable de acuerdo a la evaluacion realizada, con los indicadores presentados, se tiene que el VAN es mayor a cero, lo que significa que el
proyecto adems de la recuperacion de las utilidades y ganancias, se tendra al final de los 5 aos una ganancia extra, un excedente de dinero. Se tiene
un TIR mayor que la tasa de evaluacion, lo que indica viabilidad. Y por ultimo la relacion Beneficio-Costo es mayor que 1, lo que significa, que por cada
peso invertido se va a recuperar y se tendra un excedente de 0.09 centavos.
ESTABLECIMIENTO DE UNA PAPELERA