Académique Documents
Professionnel Documents
Culture Documents
Concepto
UNIDADES
ENERO
FEBRERO
375,000.00
2050
377,050.00
2140
374,910.00
379,500.00
2175
381,675.00
2050
379,625.00
Concepto
Prod. Requerida:
Unidades (p1b)
Ms: Inv. Final deseado
Subtotal
Menos: Inv. Inicial
Compras req (unidades)
Precio por unidad
Costo de compra
ENERO
374,910
227775
602,685
224946
377,739
8.5
3,210,781.50
FEBRERO
379,625
245124
624,749
227775
396,974
8.5
3,374,279.00
ENERO
FEBRERO
374,910.00
8.5
3,186,735.00
379,625.00
8.5
3,226,812.50
ENERO
FEBRERO
374,910.00
749820
3
2,249,460.00
379,625.00
759250
3.5
2,657,375.00
PRESUPUESTO DE CIF(P1f)
5,730 horas de MOD para Enero
TIPO DE GASTO
FIJO
VARIABLE
Mat. Indirectos
1,200.00
MO ind.(0.50x 5730)
1,500.00
374,910.00
Supervision
1,250.00
Impto s/nmina (0.30 x5,730)
224,946.00
Mantenimiento(variable, 0.20 x 5,7
500.00
149,964.00
Calefaccin y luz (variable 0.10 x
600.00
74,982.00
Energia(variable, 0.12 x 5,730)
450.00
89,978.40
Seguros
650.00
Imptos
1,000.00
Deprec
3,000.00
Varios (variable, 0.15 x 5,730)
112,473.00
Total CIF
10,150.00
1,027,253.40
PRESUPUESTO DE CIF(P1f)
6,720 horas de MOD paraFebrero
TIPO DE GASTO
Mat. Ind.
MO ind.(0.50x 6,500)
Supervision
FIJO
VARIABLE
1,200.00
1,500.00
1,250.00
379,625.00
227,775.00
151,850.00
75,925.00
91,110.00
500.00
600.00
450.00
650.00
1,000.00
3,000.00
113,887.50
1,040,172.50
10,150.00
PRESUPUESTO DE CIF(P1f)
6,500 horas de MOD para Marzo
TIPO DE GASTO
FIJO
Mat. Ind
MO ind.(0.50x 6,720)
Supervision
Impto s/nmina (0.30 x6,720)
Mantenimiento(variable, 0.20 x 6,7
Calefaccin y luz (variable 0.10 x6
Energia(variable, 0.12 x 6,720)
Seguros
Imptos
Deprec
Varios (variable, 0.15 x 6,720)
Total CIF
VARIABLE
1,200.00
1,500.00
1,250.00
500.00
600.00
450.00
650.00
1,000.00
3,000.00
10,150.00
408,540.00
245,124.00
163,416.00
81,708.00
98,049.60
122,562.00
1,119,399.60
UNIDADES
MARZO
TRIMESTRE
408,500.00
1,163,000.00
2215
2215
410,715.00
1,165,215.00
2175
2140
408,540.00
1,163,075.00
MARZO
TRIMESTRE
408,540
2100
410,640
245124
165,516
9
1,489,644.00
1,163,075
2100
1,165,175
224946
940,229
8.59 Prom.
8,074,704.50
MARZO
TRIMESTRE
408,540.00
1,163,075.00
9
8.59
3,676,860.00
9,988,510.18
MOD (P1E)
MARZO
TRIMESTRE
408,540.00
1,163,075.00
817080
2326150
3.5
3.34
2,859,780.00
7,766,615.00
E CIF(P1f)
TOTAL
1,200.00
376,410.00
1,250.00
224,946.00
150,464.00
75,582.00
90,428.40
650.00
1,000.00
3,000.00
112,473.00
1,037,403.40
E CIF(P1f)
TOTAL
1,200.00
381,125.00
1,250.00
227,775.00
152,350.00
76,525.00
91,560.00
650.00
1,000.00
3,000.00
113,887.50
1,050,322.50
TOTAL
1,200.00
410,040.00
1,250.00
245,124.00
163,916.00
82,308.00
98,499.60
650.00
1,000.00
3,000.00
122,562.00
1,129,549.60