Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Taller Centro de Costos
Taller Centro de Costos
PERSONAL OPERATIVO
URGENCIAS
Médico especialista 1 3,750,000 3,750,000
Enfermeria 1 1,580,000 1,580,000
Auxiliar 1 630,000 713,140 83,140
Subtotales 3 5,960,000 6,043,140 83,140
QUIROFANO
Médico especialista 1 3,900,000 3,900,000
Enfermeria 1 1,700,000 1,700,000
Auxiliar 1 750,000 833,140 83,140
Subtotales 3 6,350,000 6,433,140 83,140
MEDICINA
INTERNA
Médico especialista 1 3,100,000 3,100,000
Enfermeria 1 1,500,000 1,500,000
Auxiliar 1 650,000 733,140 83,140
Subtotales 3 5,250,000 5,333,140 83,140
HOS. CIRUGIA
Médico especialista 1 3,400,000 3,400,000
Enfermeria 1 2,000,000 2,000,000
Auxiliar 1 710,000 793,140 83,140
Subtotales 3 6,110,000 6,193,140 83,140
HOS.
GINECOBSTETRICIA
Médico especialista 1 3,500,000 3,500,000
Enfermeria 1 1,550,000 1,550,000
Auxiliar 1 740,000 823,140 83,140
Subtotales 3 5,790,000 5,873,140 83,140
HOS. PEDIATRIA
Médico especialista 1 4,000,000 4,000,000
Enfermeria 1 1,950,000 1,950,000
Auxiliar 1 680,000 763,140 83,140
Subtotales 3 6,630,000 6,713,140 83,140
HOS. PSIQUIATRIA
Médico especialista 1 3,800,000 3,800,000
Enfermeria 1 195,000 195,000
Auxiliar 1 740,000 823,140 83,140
Subtotales 3 4,735,000 4,818,140 83,140
HOS. PARTOS
Médico especialista 1 3,500,000 3,500,000
Enfermeria 1 1,700,000 1,700,000
Auxiliar 1 600,000 683,140 83,140
Subtotales 3 5,800,000 5,883,140 83,140
MEDICINA
GENERAL
Médico especialista 1 3,900,000 3,900,000
Enfermeria 1 1,600,000 1,600,000
Auxiliar 1 710,000 793,140 83,140
Subtotales 3 6,210,000 6,293,140 83,140
ODONTOLOGIA
Médico especialista 1 3,330,000 3,330,000
Enfermeria 1 1,800,000 1,800,000
Auxiliar 1 650,000 733,140 83,140
Subtotales 3 5,780,000 5,863,140 83,140
TOTAL PERSONAL
OPERATIVO 30 58,615,000 59,446,400 831,400
PERSONAL LOGISTCO
TOTAL PERSONAL
LOGISTICO 25 4,800,000 23,900,000 1,912,220
INCIDENCIA TOTAL
PRESTAC. 53% MANO OBRA
1,987,500 5,737,500
837,400 2,417,400
333,900 1,047,040
3,158,800 9,201,940 3,202,864 3,158,800
2,067,000 5,967,000
901,000 2,601,000
397,500 1,230,640
3,365,500 9,798,640
1,643,000 4,743,000
795,000 2,295,000
344,500 1,077,640
2,782,500 8,115,640
1,802,000 5,202,000
1,060,000 3,060,000
376,300 1,169,440
3,238,300 9,431,440
1,855,000 5,355,000
821,500 2,371,500
392,200 1,215,340
3,068,700 8,941,840
2,120,000 6,120,000
1,033,500 2,983,500
360,400 1,123,540
3,513,900 10,227,040
2,014,000 5,814,000
103,350 298,350
392,200 1,215,340
2,509,550 7,327,690
1,855,000 5,355,000
901,000 2,601,000
318,000 1,001,140
3,074,000 8,957,140
2,067,000 5,967,000
848,000 2,448,000
376,300 1,169,440
3,291,300 9,584,440
1,764,900 5,094,900
954,000 2,754,000
344,500 1,077,640
3,063,400 8,926,540
-
31,065,950 90,512,350
INCIDENCIA TOTAL
PRESTAC. (53%) MANO OBRA
7,420,000 22,583,960
1,113,000 3,462,420
1,272,000 3,921,420
1,590,000 4,590,000
1,272,000 3,921,420
12,667,000 38,479,220
43,732,950 128,991,570
COSTO DE MATERIALES Y GASTOS GENERALES sector salud
PERSONAL OPERATIVO
GASTOS TOTAL
OTROS
CENTRO DE MATERIALES GRALES TOTAL MATERIALES
COSTOS SUMINISTROS ARRENDAM. DEPRECIACION Y GASTOS G.
URGENCIAS 2,500,000 1,500,000 - - 4,000,000
Subtotales 2,500,000 1,500,000 - - 4,000,000
MEDICINA
INTERNA 3,025,000 1,815,000 - 4,840,000
Subtotales 3,025,000 1,815,000 - - 4,840,000
HOS.
GINECOBSTETRICIA 3,660,250 2,196,150 5,856,400
Subtotales 3,660,250 2,196,150 - - 5,856,400
MEDICINA
GENERAL 5,358,972 3,215,383 8,574,355
Subtotales 5,358,972 3,215,383 - - 8,574,355
ODONTOLOGIA 5,894,869 3,536,922 9,431,791
Subtotales 5,894,869 3,536,922 - - 9,431,791
TOTAL PERSONAL
OPERATIVO 39,843,562 23,906,137 - - 63,749,698
PERSONAL LOGISTCO
GASTOS TOTAL
CENTRO DE MATERIALES TOTAL
GRALES OTROS MATERIALES
COSTOS SUMINISTROS DEPRECIACION
ARRENDAM. Y GASTOS G.
Administrativos 2,500,000 - - 2,500,000
Lavandería 4,000,000 - - 4,000,000
Vigilancia 3,800,000 - - 3,800,000
Sistemas 4,000,000 - - 4,000,000
Estadística 4,200,000 - - 4,200,000
TOTAL PERSONAL
LOGISTICO - 18,500,000 - - 18,500,000
MEDICINA
INTERNA 3,025,000 1,815,000 1,815,000 4,840,000
Médico especialista 1 4,743,000 4,743,000
Enfermeria 1 2,295,000 2,295,000
Auxiliar 1 1,077,640 - 1,077,640
Subtotales 3 8,115,640 3,025,000 1,815,000 - - 1,815,000 12,955,640
HOS. CIRUGIA 3,327,500 1,996,500 - 1,996,500 5,324,000
Médico especialista 1 5,202,000 5,202,000
Enfermeria 1 3,060,000 3,060,000
Auxiliar 1 1,169,440 - 1,169,440
Subtotales 3 9,431,440 3,327,500 1,996,500 - - 1,996,500 14,755,440
HOS.
GINECOBTRETRICIA 3,660,250 2,196,150 2,196,150 5,856,400
Médico especialista 1 5,355,000 5,355,000
Enfermeria 1 2,371,500 2,371,500
Auxiliar 1 1,215,340 - 1,215,340
Subtotales 3 8,941,840 3,660,250 2,196,150 - - 2,196,150 14,798,240
HOS. PEDIATRIA 4,026,275 2,415,765 2,415,765 6,442,040
Médico especialista 1 6,120,000 6,120,000
Enfermeria 1 2,983,500 2,983,500
Auxiliar 1 1,123,540 - 1,123,540
Subtotales 3 10,227,040 4,026,275 2,415,765 - - 2,415,765 16,669,080
HOS. PSIQUIATRIA 4,428,903 2,657,342 2,657,342 7,086,244
Médico especialista 1 5,814,000 5,814,000
Enfermeria 1 298,350 298,350
Auxiliar 1 1,215,340 - 1,215,340
Subtotales 3 7,327,690 4,428,903 2,657,342 - - 2,657,342 14,413,934
HOS. PARTOS 4,871,793 2,923,076 2,923,076 7,794,868
Médico especialista 1 5,355,000 5,355,000
Enfermeria 1 2,601,000 2,601,000
Auxiliar 1 1,001,140 - 1,001,140
Subtotales 3 8,957,140 4,871,793 2,923,076 - - 2,923,076 16,752,008
MEDICINA
GENERAL 5,358,972 3,215,383 3,215,383 8,574,355
Médico especialista 1 5,967,000 5,967,000
Enfermeria 1 2,448,000 2,448,000
Auxiliar 1 1,169,440 - 1,169,440
Subtotales 3 9,584,440 5,358,972 3,215,383 - - 3,215,383 18,158,795
ODONTOLOGIA 5,894,869 3,536,922 3,536,922 9,431,791
Médico especialista 1 5,094,900 5,094,900
Enfermeria 1 2,754,000 2,754,000
Auxiliar 1 1,077,640 - 1,077,640
Subtotales 3 8,926,540 5,894,869 3,536,922 - - 3,536,922 18,358,331
TOTAL PERSONAL
30 90,512,350 39,843,562 23,906,137 - - 23,906,137 154,262,048
OPERATIVO
PERSONAL LOGISTICO
TOTAL TOTAL
CENTRO DE NUMERO TOTAL MANO DEPRECIAC TOTAL GASTOS
MATERIALES ARRENDAM. OTROS COSTOS
COSTOS EMPLEADOS OBRA ION GENERALES
SUMINISTROS MO + MAT+ GT
Administrativos 14 22,583,960 2,500,000 2,500,000 25,083,960
Lavandería 3 3,462,420 4,000,000 4,000,000 7,462,420
Vigilancia 3 3,921,420 3,800,000 - 3,800,000 7,721,420
Sistemas 2 4,590,000 4,000,000 4,000,000 8,590,000
Estadística 3 3,921,420 4,200,000 4,200,000 8,121,420
TOTAL PERSONAL
LOGISTICO
25 38,479,220 - 18,500,000 - 18,500,000 18,500,000 56,979,220
GRAN TOTAL
55 128,991,570 39,843,562 42,406,137 - 18,500,000 42,406,137 211,241,268
COSTO TOTAL Y PROMEDIO DE LOS CENTROS LOGÍSTICOS
COSTO
BASE DE
CENTRO DE NUMERO MANO DE GASTOS TOTAL PROMEDIO
ASIGNACION
COSTOS EMPLEADOS OBRA GENERALES COSTOS BASE de ASIGN
DE COSTOS
por c/partecita
TOTAL
PERSONAL 25 38,479,220 18,500,000 56,979,220
LOGISTICO
a la gerencia le interesa, es cuanto es el costo total del hospital. En el sector salud se debe prorratear los costos logisticos (personal que trabaja ahí, pero de apoy
del personal de apoyo a los otros centros de costos.
esta es la base- analisis de costo- para hacer las reestructuraciones administrativas.
divido el total de costo entre los 30. eso lo cargo a c/ operativo
precio por kilo.
costo por vigilar mt2
costo por computador
por cada estadistica
sonal que trabaja ahí, pero de apoyo) a los costos operativos (mano de obra directa), es decir cargarle los costos
ASIGNACIÓN DE COSTOS INDIRECTOS DE LOS CENTROS LOGÍSTICOS
850.00 920.00 2.00 2,000.00
CENTRO DE TOTAL
ADMINISTRACION LAVANDERIA VIGILANCIA SISTEMAS ESTADISTICAS
COSTOS ASIGNADO
QUIROFANO
Médico especialista 1
Enfermeria 1
Auxiliar 1
Subtotales 3 2,508,396 850.0 746,242 920.00 772,142 2.00 859,000 2,000.0 812,142 5,697,922
MEDICINA
INTERNA
Médico especialista 1
Enfermeria 1
Auxiliar 1
Subtotales 3 2,508,396 850.0 746,242 920.00 772,142 2.00 859,000 2,000.0 812,142 5,697,922
HOS. CIRUGIA
Médico especialista 1
Enfermeria 1
Auxiliar 1
Subtotales 3 2,508,396 850.0 746,242 920.00 772,142 2.00 859,000 2,000.0 812,142 5,697,922
HOS.
GINECOBTRETRICIA
Médico especialista 1
Enfermeria 1
Auxiliar 1
Subtotales 3 2,508,396 850.0 746,242 920.00 772,142 2.00 859,000 2,000.0 812,142 5,697,922
HOS. PEDIATRIA
Médico especialista 1
Enfermeria 1
Auxiliar 1
Subtotales 3 2,508,396 850.0 746,242 920.00 772,142 2.00 859,000 2,000.0 812,142 5,697,922
HOS. PSIQUIATRIA
Médico especialista 1
Enfermeria 1
Auxiliar 1
Subtotales 3 2,508,396 850.0 746,242 920.00 772,142 2.00 859,000 2,000.0 812,142 5,697,922
HOS. PARTOS
Médico especialista 1
Enfermeria 1
Auxiliar 1
Subtotales 3 2,508,396 850.0 746,242 920.00 772,142 2.00 859,000 2,000.0 812,142 5,697,922
MEDICINA
GENERAL
Médico especialista 1
Enfermeria 1
Auxiliar 1
Subtotales 3 2,508,396 850.0 746,242 920.00 772,142 2.00 859,000 2,000.0 812,142 5,697,922
ODONTOLOGIA
Médico especialista 1
Enfermeria 1
Auxiliar 1
Subtotales 3 2,508,396 850.0 746,242 920.00 772,142 2.00 859,000 2,000.0 812,142 5,697,922
TOTAL PERSONAL
OPERATIVO 30 25,083,960 8,500 7,462,420 9,200 7,721,420 20 8,590,000 20,000 8,121,420 56,979,220
a cada operativo le cargo el costo de los logisticos
COSTO TOTAL Y PROMEDIO DE LOS CENTROS OPERATIVOS
MEDICINA
INTERNA 8,115,640 3,025,000 1,815,000 12,955,640
Médico especialista
Enfermeria
Auxiliar
Subtotales 8,115,640 3,025,000 1,815,000 12,955,640 5,697,922 18,653,562
HOS.
GINECOBTRETRICIA 8,941,840 3,660,250 2,196,150 14,798,240
Médico especialista
Enfermeria
Auxiliar
Subtotales 8,941,840 3,660,250 2,196,150 14,798,240 5,697,922 20,496,162
MEDICINA
GENERAL 9,584,440 5,358,972 3,215,383 18,158,795
Médico especialista
Enfermeria
Auxiliar
Subtotales 9,584,440 5,358,972 3,215,383 18,158,795 5,697,922 23,856,717
TOTAL PERSONAL
OPERATIVO 90,512,350 39,843,562 23,906,137 154,262,048 56,979,220 211,241,268