1. TRATAMIENTO CAPILAR NATURAL EN SHAMPOO
MARINE
Presupuesto
Formula Costo unitario
ID $/Kg o L
1 Lauril eter sulfato de sódio $40.00
2 Dietanolamida de coco $70.00
3 Cloruro de Sodio $35.00
4 Metil parabeno $320.00
6 Ácido cítrico $180.00
7 Glicerina $150.00
8 Perfume/Escencia $3,000.00
9 Colorante amarillo $350.00
10 Extracto herbolario $700.00
Total $4,845.00
Auxiliares
ID Cantidad Precio Unitario
1 Botellas 500 ml 40 $80.00
2 Etiquetas 40 $25.00
3 Guantes 10 $9.00
4 Papel pH 25 $250.00
5 Gas 20 $4.95
6 Mano de obra 10 $35.00
7 Papel filtro 5 $40.00
8 Embudo 3 $150.00
9 vaso de pp 2 Lts 3 $900.00
10 Bascula 1 $8,500.00
11 Reactor de mezclado 1 $45,000.00
12 Irritación ocular 2 $2,000.00
13 Licuadora Industrial 2 $4,000.00
TOTAL

3. $3,200.00
$1,000.00
$90.00
$6,250.00
$99.00
$350.00
$200.00
$450.00
$2,700.00
$8,500.00
$45,000.00
$4,000.00
$8,000.00
$79,839.00
$ 84,684,00

5. Extracto herbolario
Nombre Para 20 Litros Costo unitario
ID % Masa (g) $/Kg o L
1 Hierba Madre 3.00 700 $0.00
2 Cacahuananche S 0.86 200 $60.00 $12.00 $0.30
3 Cacahuananche C 0.86 200 $80.00 $16.00 $0.40
4 Espinosilla 1.58 370 $41.00 $15.17 $0.38
6 Ortiga 1.78 415 $50.00 $20.75 $0.52
7 Jojoba 0.86 200 $60.00 $12.00 $0.30
8 Sábila 0.73 170 $25.00 $5.00 $0.13
9 Tequequite 0.43 100 $25.00 $2.50 $0.06
10 Agua 89.92 21000 $0.75 $15.75 $0.39
Total 100.00 23355 $341.75 $99.17 $2.48

7. Costo para 20 L Costo para 500 ml