Documentos de Académico
Documentos de Profesional
Documentos de Cultura
G.I.F. Empresa Felices Vacaciones
G.I.F. Empresa Felices Vacaciones
DISTRIBUCION PRIMARIA
Mano de Obra Indirecta 12,600.00 4,800.00
Bonificacion 1,500.00 750.00
Prestaciones M.O.D. 19,748.05 13,808.25 10,539.15
Prestaciones M.O.I. 5,355.00 2,040.00
Alquileres 1041.67 833.33 833.33 375.00 333.33
Energia Electrica 6896.55 5517.24 4827.59 2758.62 6206.90
Depreciacion Maquinaria 1,333.33 1,000.00 833.33 333.33 500.00
Depreciacion Mob. Y Equipo 83.33 66.67 80.00 33.33 10.00
Seguro 451.42 339.89 291.03 116.84 162.51
Combustible 45,874.29 34,405.71 22,937.14
Transporte de Personal 1,669.23 1,130.77 807.69 323.08 161.54
Lubricantes 500.00 650.00 500.00 300.00 250.00
Total Distribucion Primaria 77,597.87 57,751.87 41,649.27 23,695.20 15,214.28
DISTRIBUCION SECUNDARIA
# De servicios que presta 3 1
Orden de distribucion #5 #7
Personal 6,260.00 4,240.64 3,029.03 1,211.61 605.81
Mantenimiento Edificios 2037.82 1630.26 1630.26 733.62 652.10
Bodega 2,018.84 1,749.66 1,345.89 201.88 336.47
Mantenimiento Maquinaría 5,328.62 4,884.57 5,452.95 710.48 1,101.25
Control de Calidad 12,273.95 8,313.03 5,965.82 - 26,552.80 0
Compras 5,402.48 4,321.98 0 0 0
Taller de Tornos 0 0 17909.91 0- 17,909.91
Total distribución secundaria 110,919.57 82,892.01 76,983.14
C.H.H.G.F. 18.41 20.32 26.29
C.H.H.C.C. (Costo Conversión) 27.41 29.57 36.04
MANT. MAQ BODEGA PERSONAL MANT. EDIFICIOS COMPRAS ADMON Y VENTAS
24 20 20 20 20 20
9, 8, 7 9 9 9 9 9
2, 2, 1 3 5 3 2 10
576 180 180 180 180 180
984 540 900 540 360 1800
5 7 10 10 3
#4 #3 #1 #2 #6
1,009.68 605.81 - 19,991.61 605.81 403.87 2,019.35
407.56 1018.91 0- 10,800.46 652.10 2037.82
235.53 - 7,851.03 0 0 0 1962.76
- 17,477.87 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0- 12,965.95 3,241.49
0 0 0 0 0 0
44,132.88
75,600.00
9,250.00
44,095.45
32,130.00
6,000.00
30,000.00
4,166.67
713.33
1,555.00
103,217.14
5,600.00
2,600.00
314,927.59
0.00
0.00
-0.01
0.00
0.00
0.00
0.00
314,927.59
ANEXOS DISTRIBUCION PRIMARIA
ANEXO 1 ALQUILERES
coeficiente
6720/1.12= 6000 6000/1440= 4.1666666667
mts 2 Coeficiente
PREPARADO 250 4.1666666667 1041.67
FUNDIDO 200 4.1666666667 833.33
MOLDEADO 200 4.1666666667 833.33
C. CALIDAD 90 4.1666666667 375.00
T. TORNOS 80 4.1666666667 333.33
M. MAQUINARIA 50 4.1666666667 208.33
BODEGA 125 4.1666666667 520.83
PERSONAL 75 4.1666666667 312.50
M. EDIFICIO 40 4.1666666667 166.67
COMPRAS 80 4.1666666667 333.33
ADMON Y VENTAS 250 4.1666666667 1041.67
1440 6,000.00
TOTAL SEGURO
CENTRO MAQUINARIA MOB. Y EQUIPO ACTIVOS COEFICIENTE ANUAL
PREPARADO 80,000.00 5,000.00 85,000.00 0.0637295082 5,417.01
FUNDIDO 60,000.00 4,000.00 64,000.00 0.0637295082 4,078.69
MOLDEADO 50,000.00 4,800.00 54,800.00 0.0637295082 3,492.38
C. CALIDAD 20,000.00 2,000.00 22,000.00 0.0637295082 1,402.05
T. TORNOS 30,000.00 600.00 30,600.00 0.0637295082 1,950.12
M. MAQUINARIA 10,000.00 400.00 10,400.00 0.0637295082 662.79
BODEGA 4,000.00 4,000.00 0.0637295082 254.92
PERSONAL 6,000.00 6,000.00 0.0637295082 382.38
M. EDIFICIO 3,000.00 3,000.00 0.0637295082 191.19
COMPRAS 3,000.00 3,000.00 0.0637295082 191.19
ADMON Y VENTAS 10,000.00 10,000.00 0.0637295082 637.30
250,000.00 42,800.00 292,800.00 0.70 18,660.00
TOTAL
GALONES TOTAL COMBUSTIBLE
CENTRO H.F. x H.F. GALONES PRECIO SIN IVA x CENTRO
PREPARADO 576 4 2,304 19.9107142857 45,874.29
FUNDIDO 576 3 1,728 19.9107142857 34,405.71
MOLDEADO 576 2 1,152 19.9107142857 22,937.14
C. CALIDAD
T. TORNOS
M. MAQUINARIA
BODEGA
PERSONAL
M. EDIFICIO
COMPRAS
ADMON Y VENTAS
103,217.14
coeficiente
33600/1.12= 30000 30000/25056 1.19731801
Obreros Coeficiente
PREPARADO 31 201.9354545455 6,260.00
FUNDIDO 21 201.9354545455 4,240.64
MOLDEADO 15 201.9354545455 3,029.03
C. CALIDAD 6 201.9354545455 1,211.61
T. TORNOS 3 201.9354545455 605.81
M. MAQUINARIA 5 201.9354545455 1,009.68
BODEGA 3 201.9354545455 605.81
PERSONAL x
M. EDIFICIO 3 201.9354545455 605.81
COMPRAS 2 201.9354545455 403.87
ADMON Y VENTAS 10 201.9354545455 2,019.35
99 19,991.61
Mts 2 Coeficiente
PREPARADO 250 8.151290566 2037.82
FUNDIDO 200 8.151290566 1630.26
MOLDEADO 200 8.151290566 1630.26
C. CALIDAD 90 8.151290566 733.62
T. TORNOS 80 8.151290566 652.10
M. MAQUINARIA 50 8.151290566 407.56
BODEGA 125 8.151290566 1018.91
PERSONAL 0.00
M. EDIFICIO 0.00
COMPRAS 80 8.151290566 652.10
ADMON Y VENTAS 250 8.151290566 2037.82
1325 10,800.46