Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PRESUPUESTO DE MATERIALES
ANUAL
PRODUCTO TELA MTS PAÑO DRACON BOTON (UND)
JEANS 185812.5 199907.5 867125
CAMISA 0 0 461325
TOTAL REQUERIDAS 185812.5 199907.5 1328450
INVENTARIO FINAL DESEADO 74325 79963 531380
NEC. COMPRA 260137.50 279870.50 1859830.00
INVENTARIO INICIAL 62473 66071 415468
TOTAL COMPRA 197664.50 213799.50 1444362.00
COSTO POR mt/UND/CARRETE S/. 20.00 S/. 30.00 S/. 0.50
COSTO COMPRA S/. 3,953,290.00 S/. 6,413,985.00 S/. 722,181.00
Concepto Costo
Materiales
+ Inventario Inicial 3,689,311.50
+ Compras 11,930,993.38
- Inventario Final 4,462,944.25
= Total Materiales Usados 11,157,360.63
+ MOD 1,389,850.21
+ CIF 833,910.13
= TOTAL COSTOS DE FABRICACION 13,381,120.96
OTOÑO INVIERNO
Abril Mayo Junio Julio Agosto
1,000.00 1,000.00 700.00 700.00 1,500.00
1,500.00 1,500.00 1,000.00 1,000.00 1,500.00
500.00 500.00 1,000.00 1,000.00 1,500.00
500.00 500.00 700.00 700.00 1,500.00
500.00 500.00 1,000.00 1,000.00 1,500.00
1,500.00 1,500.00 1,000.00 1,000.00 1,000.00
1,500.00 1,500.00 1,000.00 1,000.00 1,000.00
7,000.00 7,000.00 6,400.00 6,400.00 9,500.00
% PARTICIPACION
9%
13%
2%
26%
44%
6%
100.00%