concepto suma mantenimiento servicios generales corte

asignacion directa
mpd y mpi $12,350.00 $950.00 $700.00 $5,600.00
MOD Y MOI $21,550.00 $4,850.00 $5,300.00 $5,500.00
TOTAL $33,900.00 $5,800.00 $6,000.00 $11,100.00
PRORRATEO PRIMARIO
AGUA $2,100.00 $315.00 $315.00 $735.00
LUZ $2,800.00 $509.00 $509.09 $890.91
telefono $1,400.00 $800.00 $800.00 $200.00
TOTAL $6,300.00 $1,624.00 $1,624.64 $1,825.91
total mp y mo +pp $40,200.00 $7,424.00 $7,278.64 $12,925.91
prorrateo secundario
mantenimiento $4,477.97
servicios generales $3,639.32
total $8,117.29
total mp y mo +pp + ps $40,200.00 $21,043.20
prorrateo final
corte
confeccion
coste total
costo unitario
confeccion orden 1 orden 2
$800.00 $550.00
$5,100.00
$5,900.00
$11,000.00

$735.00
$636.36
$200.00
$1,571.36
$12,571.36

$2,946.03
$3,639.32
$6,585.35
$19,156.71

$10,521.60 $10,521.60
$9,578.36 $9,578.36
$20,099.96 $20,099.96
$25.12 $36.55