Costos

Páginas: 10 (2304 palabras) Publicado: 21 de septiembre de 2012
| PRORRATEO |
| EJERCICIO 2 |
| | | | | | |
| | | | | | |
GASTOS IND. DE FABRICACION | MONTO | BASE | | | | |
MATERIALES INDIRECTOS | $65,870.00 | M.P.D. | | | | |
MANO DE OBRA INDIRECTA | $66,950.00 | M.O.D. | | | | |
RENTA DE BODEGA DE ALMACEN | $45,620.00 | ALM DE MAT. | | | | |
DEPN EDIFICIO | $160,000.00 | M2 | | | | |
DEP ESTANTES DEALMACEN | $96,000.00 | ALM DE MAT. | | | | |
DEPN MAQUINARIA | $2,120,520.40 | VAL MAQ | | | | |
ENERGIA ELECTRICA | $87,450.00 | KW/H | | | | |
AGUA | $23,100.00 | M3 | | | | |
TELEFONO | $45,630.00 | NUM LLAM | | | | |
SEGURO BODEGA ALMACEN | $125,420.00 | ALM DE MAT. | | | | |
SEGURO EDIFICIO | $187,110.00 | M2 | | | | |
TOTAL GIF | $3,023,670.40 | | || | |

D A T O S A D I C I O N A L E S | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Departamentos/ Bases | M.P.D. | M.O.D. | M3 | M2 | KW / H | # de Llamadas | Valor de Maq. | Req. Sobre Material | No. Trab | Hrs. Maq | |
Productivo 01 | $ 145,870.00 | $ 214,560.00 | 125 | 214 | 1210 | $ 356.00 | 1458760 | 540 | 65 | 10540 | |
Productivo 02 | $156,970.00 | $ 234,660.00 | 135 | 410 | 1420 | $ 487.00 | 2568940 | 650 | 45 | 11654 | |
Productivo 03 | $ 132,470.00 | $ 345,660.00 | 145 | 368 | 1587 | $ 659.00 | 3555123 | 660 | 80 | 28460 | |
Productivo 04 | $ 231,570.00 | $ 487,660.00 | 155 | 411 | 1562 | $ 555.00 | 4187940 | 874 | 69 | 35410 | |
Productivo 05 | $ 541,370.00 | $ 410,660.00 | 165 | 333 | 2140 | $ 428.00 | 8746521 | 410| 96 | 74650 | |
Almacen de materiales | $ 0.00 | $ 0.00 | 75 | 320 | 654 | $ 1,130.00 | 0 | 0 | 15 | 0 | |
Mantenimiento | $ 25,670.00 | $ 0.00 | 105 | 110 | 1020 | $ 90.00 | 687920 | 13 | 23 | 1245 | |
Aseo y limpieza | $ 0.00 | $ 0.00 | 195 | 68 | 412 | $ 60.00 | 0 | 0 | 21 | 0 | |
Relaciones Industriales | $ 0.00 | $ 0.00 | 25 | 62 | 403 | $ 1,390.00 | 0 | 0 | 9 | 0 | |
TOTAL |$ 1,233,920.00 | $ 1,693,200.00 | 1125 | 2296 | 10408 | $ 5,155.00 | 21205204 | 3147 | 423 | 161959 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | |
MATERIALES INDIRECTOS | $ 65,870.00 | 0.05338272 | FACTOR |
BASE | $1,233,920.00 | M.P.D. | |
| | | |
DEPARTAMENTOS | M.P.D. | FACTOR | APLICACIÓN |
PRODUCTIVO 1 | $145,870.00 | 0.05338272| $ 7,786.94 |
PRODUCTIVO 2 | $156,970.00 | 0.05338272 | $ 8,379.48 |
PRODUCTIVO 3 | $132,470.00 | 0.05338272 | $ 7,071.61 |
PRODUCTIVO 4 | $231,570.00 | 0.05338272 | $ 12,361.84 |
PRODUCTIVO 5 | $541,370.00 | 0.05338272 | $ 28,899.80 |
ALMACEN DE MATERIALES | $0.00 | 0.05338272 | $ 0.00 |
MANTENIMIENTO | $25,670.00 | 0.05338272 | $ 1,370.33 |
ASEO Y LIMPIEZA | $0.00 | 0.05338272 | $0.00 |
RELACIONES INDUSTRIALES | $0.00 | 0.05338272 | $ 0.00 |
TOTAL | $1,233,920.00 |   | $ 65,870.00 |
| | | |
| | | |
MANO DE OBRA INDIRECTA | $ 66,950.00 | 0.03954052 | FACTOR |
BASE | $1,693,200.00 | M. O. D. | |
| | | |
DEPARTAMENTOS | M. O. D. | FACTOR | APLICACIÓN |
PRODUCTIVO 1 | $214,560.00 | 0.03954052 | $ 8,483.81 |
PRODUCTIVO 2 | $234,660.00 |0.03954052 | $ 9,278.58 |
PRODUCTIVO 3 | $345,660.00 | 0.03954052 | $ 13,667.57 |
PRODUCTIVO 4 | $487,660.00 | 0.03954052 | $ 19,282.33 |
PRODUCTIVO 5 | $410,660.00 | 0.03954052 | $ 16,237.71 |
ALMACEN DE MATERIALES | $0.00 | 0.03954052 | $ 0.00 |
MANTENIMIENTO | $0.00 | 0.03954052 | $ 0.00 |
ASEO Y LIMPIEZA | $0.00 | 0.03954052 | $ 0.00 |
RELACIONES INDUSTRIALES | $0.00 | 0.03954052 | $0.00 |
TOTAL | $1,693,200.00 |   | $ 66,950.00 |
| | | |
| | | |
| | | |
DEPN EDIFICIO | $160,000.00 | 0.07067575 | FACTOR |
BASE | $2,263,860.00 | M2 | |
| | | |
DEPARTAMENTOS | M2 | FACTOR | APLICACIÓN |
PRODUCTIVO 1 | 214 | 0.07067575 | $ 15.12 |
PRODUCTIVO 2 | 410 | 0.07067575 | $ 28.98 |
PRODUCTIVO 3 | 368 | 0.07067575 | $ 26.01 |
PRODUCTIVO 4 | 411...
Leer documento completo

Regístrate para leer el documento completo.

Estos documentos también te pueden resultar útiles

  • Costos
  • Costes
  • Costos
  • Costos
  • Costos
  • Costos
  • Los costos
  • Costo

Conviértase en miembro formal de Buenas Tareas

INSCRÍBETE - ES GRATIS