Darien Lopez 38 B
Darien Lopez 38 B
Darien Lopez 38 B
Q 59,564.00 Q 45,416.00
Q 143,750.00
Q 10,560.00
Q 9,240.00
Q 6,600.00
Q 70,490.00
Q 48,135.00
Q 76,312.00
Q 54,914.00
Q 18,540.00
Q 11,124.00
Q 9,270.00
Q 15,029.79
Q 9,668.73
Q 6,957.60
Q 8,540.00
Q 3,672.00
Q 10,356.16
Q 54,108.00
Q 2,359.75
Q 28,648.00
Q 1,343.00
Q 805.80
Q 537.20
Q 4,280.00
Q 5,214.00
Q 25,000.00
Q 6,359.33
Q 4,576.17
Q 9,881.46
Q 6,356.79
Q 4,574.34
Q 4,118.92
Q 2,649.72
Q 1,906.74
Q 6,218.00
Q 35,200.00
Q 302.62
Q 275,000.00
Q 28,502.00
Q 946,570.89 Q 946,570.89
Q 20,800.00
Q 2,700.00
Q 4,500.00 Q 4,500.00
Q 185,000.00
Q 10,000.00
Q 54,108.00
Q 2,359.75
Q 28,648.00
Q 2,686.00
Q 3,500.00 Q 3,500.00
Q 3,164.00
Q 20,820.92
Q 20,812.59
Q 8,620.00
Q 4,300.00
Q 3,328.77 Q 3,328.77
Q 1,650.00
Q 9,999.00
Q 3,815.00
Q 3,643.66
Q 154.00
Q 1,644,682.58
Q 47,754.00
Q 50,190.00
Q 430,674.18 Q 96,670.00 Q 334,004.18
Q 334,004.18 Q 680,493.12 Q 1,004,589.66
Q 324,096.54
Q 430,674.18 Q 430,674.18 Q 1,004,589.66 Q 1,004,589.66
balance general
Q 262,434.04
Q 600.00
Q 45,416.00
Q 280,540.00
Q 10,439.00
Q 148,240.00
Q 13,430.00
Q 1,650.00
Q 1,910.00
Q 23,116.00
Q 15,910.00
Q 60,000.00
Q 9,885.42
Q 4,300.00
Q 20,215.00
Q 8,250.00
Q 6,600.00
Q 275,000.00
Q 28,502.00
Q 20,800.00
Q 2,700.00
Q 185,000.00
Q 10,000.00
Q 54,108.00
Q 2,359.75
Q 28,648.00
Q 2,686.00
Q 3,164.00
Q 20,820.92
Q 20,812.59
Q 8,620.00
Q 4,300.00
Q 1,650.00
Q 9,999.00
Q 3,815.00
Q 3,643.66
Q 154.00
Q 47,754.00
Q 50,190.00
Q 81,024.14
Q -
Q 243,072.41
Q 1,010,879.46 Q 1,010,879.46
Movimientos de materia prima
Inventario inicial de materia prima 59564
compras de materia prima 143750
gastos sobre compras de matria prima 4280
compras brutas de materia prima 148030
Dev. Y Reb sobre compras de materia prima 3164
compras netas de materia prima 144866
materia prima disponible 204430
inventario final de materia prima 45416
materia prima consumida 159014
mano de obra directa 70490
costo primo o costo primario
Gastos de fabricacion o carga fabril
mano de obra indirecta 48135
bonif incentivo de fábrica 18540
cuotas patronales fabrica 15029.79
depreciacion maquinaria 54108
depreciacion herramientas 2359.75
amort gastos de organización 1343
grasas y aceites consumidos 3672
repuestos y accesorios 8540
bono 14 fabrica 9885.42
indemnizacion fabrica 9881.46
alquilie¿res fabrica 10560
aguinaldo fabrica 4118.92
total de cargos
inventario inicial de articulos en proceso
sub total
inventario final de articulos en proceso
costo de produccion
229504
186173.34
415677.34
415677.34
47754
367923.34