PRESUPUESTO

CLIENTE:

Institucin Educativa de Pucara

COSTO DE MEDICINAS

ITEM
01

02

DESCRIPCION

UND

ANALGSICOS-ANTIPIRTICOS
PARACETAMOL 500 MG

TABLETA

S/.

0.42

PARACETAMOL JARABE

FRASCO

S/.

21.19

TABLETA

S/.

0.93

TERMOMETRO ORAL

UND

S/.

21.19

TIJERA DE PUNTA REDONDA

UND

S/.

12.71

PINZAS DE DEPILAR

UND

S/.

4.24

GUANTES DE LATEX

CAJ

S/.

29.66

FRASCO

S/.

38.14

FRASCO

S/.

21.19

BOL

S/.

12.71

AGUA OXIGENADA x 120 ML

FRASCO

S/.

15.25

PODIVONA YODADA x 120 ML

FRASCO

S/.

29.66

DIMENHIDRANATO 50 MG

TABLETA

S/.

1.27

UND

S/.

21.19

NITROFURAL POMADA x 35 G

TUBO

S/.

38.14

GASA ESTERIL FRACCIONADA

SOBRE

S/.

8.47

DIMENHIDRINATO JARABE x 60 ML

FRASCO

S/.

35.59

TUBO

S/.

32.20

ANTINFLAMATORIOS
IBUPROFENO

03

MATERIAL SANITARIO

JABON LIQUIDO x 400 ML

04

P. UNIT.

INPLEMENTOS VARIOS
ALCOHOL x 500 ML
ALGODN HIDROFOLICO x 100 G

ESPARADRAPO ANTIALERGICO

PICRATO DE BUTABAN x 30 G
SULFADIAZINA DE PLATA POLVO x 10 g

FRASCO

S/.

29.66

SULFADIAZINA DE PLATA UNGENTO x 15 G

TUBO

S/.

35.59

VENDA ELASTICA

UND

S/.

25.42

COSTO TOTAL PARA 1 BOTIQUIN

COSTO TOTAL PARA 6 BOTIQUINES

COSTO DE SERVICIOS
ITEM

DESCRIPCION

UND

P. UNIT.

01

Servicio de Fabricacin de Botiquin

SERV

S/.

700.00

02

Servicio de instalacin de Botiquin

SERV

S/.

150.00

03

Servicio de capacitacion de primeros auxilios

SERV

S/.

1,500.00

COSTO TOTAL

COSTO DE FLETE
ITEM

DESCRIPCION

UND

P. UNIT.

01

DE PASCO A HUAYLLAY

GLB

S/.

150.00

02

DE HUAYLLAY A PUCARA

GLB

S/.

250.00

COSTO TOTAL

COSTO TOTAL PARA 6 BOTIQUINES

TOTAL COSTO DIRECTO
GASTOS GENERALES 10%
UTILIDAD 10%
SUB TOTAL
IGV 18%
TOTAL PRESUPUESTO

CANT.

TOTAL

45.00 S/.

18.90

2.00 S/.

42.38

45.00 S/.

41.85

2.00 S/.

42.38

2.00 S/.

25.42

4.00 S/.

16.96

2.00 S/.

59.32

2.00 S/.

76.28

2.00 S/.

42.38

2.00 S/.

25.42

2.00 S/.

30.50

2.00 S/.

59.32

45.00 S/.

57.15

2.00 S/.

42.38

2.00 S/.

76.28

20.00 S/.

169.40

2.00 S/.

71.18

2.00 S/.

64.40

2.00 S/.

59.32

2.00 S/.

71.18

4.00 S/.

101.68

S/.

1,194.08

S/.

7,164.48

CANT.

TOTAL

6.00 S/.

4,200.00

6.00 S/.

900.00

1.00 S/.

1,500.00

S/.

6,600.00

CANT.

TOTAL

1.00 S/.

150.00

1.00 S/.

250.00

S/.

400.00

S/.

14,164.48

S/.

1,416.45

S/.

1,416.45

S/.

16,997.38

S/.

3,059.53

S/.

20,056.90