Está en la página 1de 2

COSTO DE DISTRIBUCION DE LAS CARGAS INDIRECTAS

CODIGO DE
CARGA
1
2
3
4
5
6
7
8
9
10
11
12

CONCEPTO
1. MATERIALES INDIRECTOS
MANO DE OBRA INDIRECTA
SEGURO DE MAQUINARIA
ENERGIA ELECTRICA
COMBUSTIBLES
REPARACION DE MAQUINARIA
DEPRECIACION DE MAQUINARIAS
DEPRECIACION DE EDIFICIOS
CONTRIBUCIONES SOCIALES
CARGAS SOCIALES
ALQUILERES
IMPUESTO
TOTAL

COSTO TOTAL
DEPARTAMENTO DE PRODUCCION
ESTIMADO
A
B
S/. 122,080.00 19976.73
22196.36
S/. 154,431.20
S/. 27,659.32
S/. 23,049.43
S/. 35,403.20
S/. 12,644.00
S/. 6,322.00
S/. 47,611.20
S/. 7,617.80
S/. 7,617.79
S/. 20,021.12
S/. 0.00
S/. 0.00
S/. 23,805.60
S/. 0.00
S/. 0.00
S/. 111,703.20
S/. 39,894.00
S/. 19,947.00
S/. 17,701.60
S/. 2,360.21
S/. 2,950.27
S/. 13,306.72
S/. 2,383.29
S/. 1,986.08
S/. 21,364.00
S/. 3,826.39
S/. 3,188.66
S/. 24,538.16
S/. 3,271.75
S/. 4,089.69
S/. 18,434.00
S/. 3,016.47
S/. 3,351.64
S/. 610,400.00 S/. 102,673.23
S/. 72,502.56

CION DE LAS CARGAS INDIRECTAS

TAMENTO DE PRODUCCION
C
55490.91
S/. 80,673.01
S/. 10,747.40
S/. 30,471.17
S/. 0.00
S/. 0.00
S/. 33,909.90
S/. 8,260.75
S/. 6,951.27
S/. 11,160.30
S/. 11,451.14
S/. 8,379.09
S/. 202,004.03

DEPARTAMENTO DE SERVICIO
X
Y
Z
S/. 13,317.82 5549.09
5549.10
S/. 11,524.72
S/. 6,914.83
S/. 4,609.89
S/. 3,161.00
S/. 1,264.40
S/. 1,264.40
S/. 952.22
S/. 476.11
S/. 476.11
S/. 0.00
S/. 0.00 S/. 20,021.12
S/. 23,805.60
S/. 0.00
S/. 0.00
S/. 9,973.50
S/. 3,989.40
S/. 3,989.40
S/. 1,770.16
S/. 1,180.10
S/. 1,180.11
S/. 993.04
S/. 595.82
S/. 397.22
S/. 1,594.32
S/. 956.60
S/. 637.73
S/. 2,453.82
S/. 1,635.88
S/. 1,635.88
S/. 2,010.98
S/. 837.91
S/. 837.91
S/. 71,557.18
S/. 17,851.05 S/. 35,049.77

También podría gustarte