📋 Catálogo de Muebles
Muebles preestablecidos con materiales, tiempos y precios estimados.
Ver desglose completo
📦 Materia Prima
| Componente |
Cant. |
P. Unit |
Base |
+ Holgura |
Subtotal |
| MDF 18mm laminado 120 x 60 (Malvena) |
1.0 Pieza |
$1183.20 |
$1183.20 |
+$118.32 |
$1301.52 |
| Perfil cuadrado de 1" #18 () |
4.0 Pieza |
$167.46 |
$669.84 |
+$66.98 |
$736.82 |
| Subtotal Materia Prima (base $1853.04 + holgura + factor) |
$2038.34 |
📦 Pintura
| Componente |
Cant. |
P. Unit |
Base |
+ Holgura |
Subtotal |
| Negro Goufrado (JESUS) |
1.0 Pieza |
$4000.00 |
$4000.00 |
+$400.00 |
$4400.00 |
| Subtotal Pintura (base $4000.00 + holgura + factor) |
$4400.00 |
🔧 Mano de Obra
| Proceso |
Minutos |
Costo/min |
Subtotal |
| Cortadora Circular |
15.0 |
$1.8750 |
$28.13 |
| Empaque |
10.0 |
$2.2083 |
$22.08 |
| Hojalatería |
20.0 |
$2.5417 |
$50.83 |
| Pintura |
30.0 |
$1.9583 |
$58.75 |
| Soldadura |
40.0 |
$2.2917 |
$91.67 |
| Total mano de obra |
$251.46 |
💡 Resumen de Costos
| 📦 Subtotal base materiales |
$5853.04 |
| + Holgura y ajustes (10.0%) |
+$585.30 |
| 📦 Total materiales |
$6438.34 |
| 🔧 Mano de obra |
$251.46 |
| 💡 Servicios (fijos) |
$670.83 |
| Costo total |
$7360.63 |
| Margen de utilidad (25.0%) |
+$1840.16 |
| Precio de venta |
$9200.79 |
Mismos parámetros que la cotización: 10% holgura, 25% margen de utilidad.
Ver desglose completo
📦 Materia Prima
| Componente |
Cant. |
P. Unit |
Base |
+ Holgura |
Subtotal |
| MDF 18mm laminado 90 x 50 (Malvena) |
4.0 Pieza |
$1090.40 |
$4361.60 |
+$436.16 |
$4797.76 |
| Perfil cuadrado de 1" #18 () |
6.0 Pieza |
$167.46 |
$1004.76 |
+$100.48 |
$1105.24 |
| Subtotal Materia Prima (base $5366.36 + holgura + factor) |
$5903.00 |
📦 Pintura
| Componente |
Cant. |
P. Unit |
Base |
+ Holgura |
Subtotal |
| Gris Silver Tex (JESUS) |
1.0 Pieza |
$3973.00 |
$3973.00 |
+$397.30 |
$4370.30 |
| Subtotal Pintura (base $3973.00 + holgura + factor) |
$4370.30 |
🔧 Mano de Obra
| Proceso |
Minutos |
Costo/min |
Subtotal |
| Cortadora Circular |
15.0 |
$1.8750 |
$28.13 |
| Empaque |
10.0 |
$2.2083 |
$22.08 |
| Hojalatería |
15.0 |
$2.5417 |
$38.13 |
| Pintura |
20.0 |
$1.9583 |
$39.17 |
| Soldadura |
30.0 |
$2.2917 |
$68.75 |
| Total mano de obra |
$196.26 |
💡 Resumen de Costos
| 📦 Subtotal base materiales |
$9339.36 |
| + Holgura y ajustes (10.0%) |
+$933.94 |
| 📦 Total materiales |
$10273.30 |
| 🔧 Mano de obra |
$196.26 |
| 💡 Servicios (fijos) |
$525.00 |
| Costo total |
$10994.56 |
| Margen de utilidad (25.0%) |
+$2748.64 |
| Precio de venta |
$13743.20 |
Mismos parámetros que la cotización: 10% holgura, 25% margen de utilidad.
Ver desglose completo
📦 Materia Prima
| Componente |
Cant. |
P. Unit |
Base |
+ Holgura |
Subtotal |
| MDF 18mm laminado 120 x 60 (Malvena) |
1.0 Pieza |
$1183.20 |
$1183.20 |
+$118.32 |
$1301.52 |
| Perfil cuadrado de 1" #18 () |
4.0 Pieza |
$167.46 |
$669.84 |
+$66.98 |
$736.82 |
| Subtotal Materia Prima (base $1853.04 + holgura + factor) |
$2038.34 |
📦 Pintura
| Componente |
Cant. |
P. Unit |
Base |
+ Holgura |
Subtotal |
| Negro Goufrado (JESUS) |
1.0 Pieza |
$4000.00 |
$4000.00 |
+$400.00 |
$4400.00 |
| Subtotal Pintura (base $4000.00 + holgura + factor) |
$4400.00 |
🔧 Mano de Obra
| Proceso |
Minutos |
Costo/min |
Subtotal |
| Cortadora Circular |
20.0 |
$1.8750 |
$37.50 |
| Empaque |
10.0 |
$2.2083 |
$22.08 |
| Hojalatería |
20.0 |
$2.5417 |
$50.83 |
| Pintura |
30.0 |
$1.9583 |
$58.75 |
| Soldadura |
40.0 |
$2.2917 |
$91.67 |
| Total mano de obra |
$260.83 |
💡 Resumen de Costos
| 📦 Subtotal base materiales |
$5853.04 |
| + Holgura y ajustes (10.0%) |
+$585.30 |
| 📦 Total materiales |
$6438.34 |
| 🔧 Mano de obra |
$260.83 |
| 💡 Servicios (fijos) |
$700.00 |
| Costo total |
$7399.17 |
| Margen de utilidad (25.0%) |
+$1849.79 |
| Precio de venta |
$9248.96 |
Mismos parámetros que la cotización: 10% holgura, 25% margen de utilidad.
Ver desglose completo
📦 Materia Prima
| Componente |
Cant. |
P. Unit |
Base |
+ Holgura |
Subtotal |
| Perfil cuadrado de 1 1/2" #18 () |
4.0 Pieza |
$288.98 |
$1155.92 |
+$115.59 |
$1271.51 |
| Perfil cuadrado de 3/4" #18 () |
8.0 Pieza |
$123.09 |
$984.72 |
+$98.47 |
$1083.19 |
| Subtotal Materia Prima (base $2140.64 + holgura + factor) |
$2354.70 |
📦 Pintura
| Componente |
Cant. |
P. Unit |
Base |
+ Holgura |
Subtotal |
| Negro Goufrado (JESUS) |
1.0 Pieza |
$4000.00 |
$4000.00 |
+$400.00 |
$4400.00 |
| Subtotal Pintura (base $4000.00 + holgura + factor) |
$4400.00 |
🔧 Mano de Obra
| Proceso |
Minutos |
Costo/min |
Subtotal |
| Cortadora Circular |
15.0 |
$1.8750 |
$28.13 |
| Empaque |
10.0 |
$2.2083 |
$22.08 |
| Hojalatería |
15.0 |
$2.5417 |
$38.13 |
| Pintura |
25.0 |
$1.9583 |
$48.96 |
| Soldadura |
60.0 |
$2.2917 |
$137.50 |
| Total mano de obra |
$274.80 |
💡 Resumen de Costos
| 📦 Subtotal base materiales |
$6140.64 |
| + Holgura y ajustes (10.0%) |
+$614.06 |
| 📦 Total materiales |
$6754.70 |
| 🔧 Mano de obra |
$274.80 |
| 💡 Servicios (fijos) |
$729.17 |
| Costo total |
$7758.67 |
| Margen de utilidad (25.0%) |
+$1939.67 |
| Precio de venta |
$9698.34 |
Mismos parámetros que la cotización: 10% holgura, 25% margen de utilidad.
Ver desglose completo
📦 Materia Prima
| Componente |
Cant. |
P. Unit |
Base |
+ Holgura |
Subtotal |
| Perfil cuadrado de 3/4" #18 () |
4.0 Pieza |
$123.09 |
$492.36 |
+$49.24 |
$541.60 |
| Perfil cuadrado de 1/2" #18 () |
2.0 Pieza |
$135.10 |
$270.20 |
+$27.02 |
$297.22 |
| Subtotal Materia Prima (base $762.56 + holgura + factor) |
$838.82 |
📦 Pintura
| Componente |
Cant. |
P. Unit |
Base |
+ Holgura |
Subtotal |
| Negro Goufrado (JESUS) |
1.0 Pieza |
$4000.00 |
$4000.00 |
+$400.00 |
$4400.00 |
| Subtotal Pintura (base $4000.00 + holgura + factor) |
$4400.00 |
🔧 Mano de Obra
| Proceso |
Minutos |
Costo/min |
Subtotal |
| Cortadora Circular |
10.0 |
$1.8750 |
$18.75 |
| Empaque |
5.0 |
$2.2083 |
$11.04 |
| Hojalatería |
15.0 |
$2.5417 |
$38.13 |
| Pintura |
20.0 |
$1.9583 |
$39.17 |
| Soldadura |
30.0 |
$2.2917 |
$68.75 |
| Total mano de obra |
$175.84 |
💡 Resumen de Costos
| 📦 Subtotal base materiales |
$4762.56 |
| + Holgura y ajustes (10.0%) |
+$476.26 |
| 📦 Total materiales |
$5238.82 |
| 🔧 Mano de obra |
$175.84 |
| 💡 Servicios (fijos) |
$466.66 |
| Costo total |
$5881.32 |
| Margen de utilidad (25.0%) |
+$1470.33 |
| Precio de venta |
$7351.65 |
Mismos parámetros que la cotización: 10% holgura, 25% margen de utilidad.
← Volver al inicio