Professional Documents
Culture Documents
COSTO DE INVENTARIOS
AL 31 DE MARZO
MENU
Descripcion
Pesos Mexicanos
MP_BA
Barnices
463,127.79
MP_HO
Hojalata
4,512,275.99
MP_CC
Componentes Comprados
MP_OM
MP_EM
Material de Empaque
981,359.71
PP_PL
Inventario en Proceso
9,003,158.93
PT_CO
3,031,913.57
PT_IM
PT_EN
402,265.71
492,519.86
5,753,539.07
Repuestos
714,754.98
Suministros
349,758.64
Herramientas
340,442.58
Gas
TOTAL INVENTARIO
88,863.18
26,133,980.02
FABRICA
03
MENU
Inventario Inicial
Tipo
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_EM
MP_EM
MP_EM
MP_EM
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_OM
MP_OM
MP_OM
MP_OM
MP_OM
MP_OM
Cdigo
0702BS-00
0703TS-00
640-C-263
640-C-321
642-E-118
666C180ICI
666C187ICI
88X003A
89DL-042 E
EUHA-3111-0
S135A/19
V111-112
VPHA-3924-0
020070
021500
029030
029999
BO82116-01
BO85621-01
BO89821-01
BO93020-01
BO93120-01
BO96916-01
BO96916-02
BO96920-01
BO97020-01
BO98421-01
BO99117-01
BO99120-01
PC19026
R200TP-B
0124CU-00
0601BP-00
9385E-51
MF1909
339129092.xls
Descripcin
Butil Cello Solve
Thinner Semifino
Barniz Transp. Ext. 3 pzas (ICI)
Barniz Transp. Ext. Atun
Barniz Interior tono verdoso Atun
Lubricante
Aditivo Lubricante
Barniz Liquido Epoxico Exterior Valspar
Barniz Blanco Sanitario Valspar
Barniz Exterior Transparente
Oxido de Zinc
Barniz Epoxico Dorado Tipo C 3 pzas
Barniz Aluminizado Atun
Separadores de Cartn
Cajas de Carton
Marcos de Madera
Tarimas
Bobina 0.16mm x 821mm TFS
Bobina 0.21mm x 856mm x Coil TFS
Bobina 0.21mm x 898mm x Coil TFS
Bobina 0.20mm x 930mm x Coil
Bobina 0.20mm x 931mm x Coil 0.28/0.28
Bobina 0.16mm x 969mm 2.8/2.8 DR8
Bobina 0.16mm x 969mm 2.8/2.8 DR8
Bobina 0.20mm x 969mm x Coil
Bobina 0.20mm x 970mm x Coil
Bobina 0.21mm x 984mm x Coil TFS
Bobina 0.17mm x 991mm 2.8 / 2.11
Bobina 0.20mm x 991mm
Aditivo de Cera
Compuesto Sellador (Artistica)
Alambre de Cobre LACROIX
Barniz en Polvo Valspar
Compuestos Sellador Darex
Barniz Liquido para Exterior de Costura
Unid_med
Litros
Litros
Litros
Litros
Litros
Litros
Litros
Litros
Litros
Litros
Litros
Litros
Litros
Millares
Millares
Millares
Millares
Unidad
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
Kilos
Litros
Litros
Unidades
600
6,400
4,000
3,200
342
288
1,248
4,160
190
154
1,054
85,750
40,307
1,495
1,438
30,355
75,338
67,809
62,000
44,175
136,662
53,891
7,100
48,372
2,986
500
372
680,185
Costo Unit
10.86
27.84
31.53
66.23
80.77
72.62
40.35
47.40
1.00
122.40
32.07
7.93
3.31
14.41
101.58
5.59
5.16
5.65
5.44
5.54
6.10
5.44
5.13
5.15
6.88
5.97
23.47
114.53
54.50
-
ENTRADAS (COMPRAS)
Costo Total
Unidades
6,513.73
178,178.24
126,127.60
211,934.99
27,623.42
20,915.53
50,354.93
197,160.30
190.00
18,849.18
33,803.82
680,217.28
133,528.92
21,546.69
146,066.83
156,625.58
425,532.61
368,658.01
343,401.52
269,283.69
701,724.86
277,752.61
48,826.12
288,953.08
70,080.49
57,242.09
20,274.00
4,881,366.11
2,234.00
###
1,000.00
###
177,612
71,686.00
62,605.00
94,775.00
###
136,505.00
33,490.00
149,086.00
184.00
1,680.00
8,965.00
500.00
200.00
###
740,522.00
C.U.
Catalogo_MP
15.97
33.70
5.65
5.44
5.78
6.62
5.75
5.25
5.33
62.13
36.08
28.32
11.93
59.70
-
Costo_Mes
35,682
33,702
1,002,925
389,961
361,671
627,399
784,858
175,930
794,758
11,431
60,616
253,921
5,965
11,940
4,550,759.70
Otras Entradas/Salidas
Unidades
190
20,134
12,205
32,529
Costo
190.00
109,462.76
72,907.31
-
182,560
Salidas a Planta
Costo_
Consumo
1,749
26,041.01
3,990
111,091.67
3,180
100,271.45
2,138
141,599.07
18
1,307.22
1,950
92,430.00
163
5,357.05
177,612
1,002,925.23
5,316
29,486.18
38,924
211,618.58
138,950
896,682.99
106,172
547,641.79
170
6,118.65
2,054
55,671.14
276
17,417.04
178
9,997.60
482,838
3,255,656.68
Unidades
INVENTARIO FINAL
Saldo
1,085
2,410
820
1,062
342
270
1,248
2,210
380
154
1,891
85,750
40,307
1,495
1,438
30,355
141,708
49,019
124,605
136,505
63,980
202,977
7,100
60,577
184
1,510
9,898
724
394
970,397
C.U.
14.89
27.84
31.53
66.23
80.77
72.62
40.35
47.40
1.00
122.40
32.87
7.93
3.31
14.41
101.58
5.65
5.16
5.55
5.44
5.66
6.45
5.75
5.16
5.28
6.88
5.97
62.13
36.08
27.11
63.22
56.32
-
Costo Total
16,154.66
67,086.56
25,856.16
70,335.93
27,623.42
19,608.30
50,354.93
104,730.30
380.00
18,849.18
62,148.34
680,217.28
133,528.92
21,546.69
146,066.83
156,625.58
786,007.54
266,502.19
705,072.34
784,858.23
330,012.83
1,072,510.78
48,826.12
361,860.39
11,431.18
54,497.79
268,330.29
45,790.06
22,216.40
6,359,029.20
12/04/2016
FABRICA
04
MENU
AL 31 DE MARZO
227,523
ENTRADAS (PRODUCCION)
Inventario Inicial
Tipo
Cdigo
Descripcin
Unid_med
Unidades
Costo/Millar
Costo Total
Unidades
C.U.
Costo_Mes
Unidades
PT_CO
0202F0-00
Unidades
1,124,644
231.32
260,152.65
PT_CO
0208FO-04-00
Unidades
3,494
141.09
493.02
3,350,080
152.78
PT_CO
0211F0-01
Unidades
115,310
171.26
19,748.27
985,100
214.29
PT_CO
0211F0-04-00
Unidades
PT_CO
0214F0-04-00
Unidades
PT_CO
0300F0-01
Unidades
1,109,190
PT_CO
0307F0-03
Unidades
1,803,820
PT_CO
307F0-01-02
Unidades
1,661,961
PT_CO
0401F0-01
Unidades
PT_CO
0500V1-01
Unidades
PT_CO
600FOV-01-01
Unidades
PT_CO
0912T0-00
Unidades
928
7,789.01
PT_CO
0912T0-01
Unidades
901
6,393.72
PT_IM
202308-04
Unidades
1,064,764
524.83
PT_CO
211300-01
Unidades
PT_IM
211110-00
Unidades
13,760
PT_EN
211300-04
Unidades
2,641,688
PT_EN
211300-06
Unidades
PT_IM
305512-01
Unidades
316,224
912.72
288,623.97
PT_EN
307109-00
Unidades
383,488
601.36
230,614.99
PT_EN
307109-01
Envase 307x108.5
Unidades
269,696
504.53
136,069.11
PT_EN
307109-02
Unidades
504,000
615.63
310,277.78
PT_IM
307109-05
Unidades
405,000
469.55
190,169.30
PT_EN
300407-01
Envase 300x407
Unidades
698,178
1,542.97
1,077,267.57
PT_EN
401411-00
Envase 401x411
Unidades
PT_EN
600106-00
Envase 600x106
Unidades
PT_EN
603700-00
Envase 603x700
Unidades
PT_IM
912150-03
Unidades
236
16,000.76
PT_IM
912150-04
Unidades
989
13,879.27
PT_XX
999999-00
Otras Ventas
Unidades
Total
944
269.59 -
316,578
12,433,905
140,415
877.77
123,252.44
254.47
167.41
185,690.35
217.82
392,910.01
442.11
734,761.19
384.01
-
2,648,754
348.32
922,613.82
C.U.
1,435,450
4,410,000
-
272.49
217.99
-
7,228.20
5,760.74
558,820.09
121,569.12
-
336,000
423,771
438.08
715.49
790.64
-
2,088,625.92
599,810
1,540.90
924,246.08
1,360,800
892.63
1,214,685.74
3,776.18
13,726.60
6,626,030.59
4,078,680
1,359,072
10,187,531
444.78
1,231.22
1,814,104.65
1,673,315.39
6,672,218
10,940,401
04
Requerimientos Produccin
Costo_Mes
511,825
211,093
391,141
-
Unidades
(1,960,289)
Ajustes a Inventarios
Costo MN
Unidades
-
(299,469)
235,645
Costo MN
35,999
Unidades
1,064,764
-
59,880
231.32
13,851.44
59,880
1,628,930.40
152.77
248,848.08
1,628,930
334,330
209.78
70,134.99
334,330
140,415
Costo Total
140,415
877.77
123,252.44
65,989
272.49
17,981.26
(372,905)
160,706.53
C.U.
Diferencia
246,301.21
-
Saldo
Fsico
Ventas MN
(1,368,517)
766,080
INVENTARIO FINAL
Costo Ventas
51,425 -
14,564
4,418 -
21,316
1,083,456
181,382.23
25,734
167.41
4,308.13
4,777,920
1,041,289.62
1,435,900
217.94
312,936.96
1,435,900
4,310,715
384.48
1,657,375.01
4,310,715
336,000
438.08
147,194.83
336,000
316,578
384.01
121,569.12
316,578
423,771
715.49
303,205.11
423,771
165
1,285.19
763
7,789.01
5,943.01
763
70
447.56
831
6,393.72
5,313.18
831
1,064,764
558,820.09
###
###
###
###
###
(16)
235
###
961,317
147,194.83
303,205.11
2,525,775.69 - 3,328,806.00 -
672,374.09
628,080
268,800
-
36,288
1
41,147
1,137,383
583,781
124,607
(48,518)
695,853
766,080
13,760
524.83
13,760
929.47
2,884,605.51
3,103,498
1,360,800
892.63
1,214,685.74
1,360,800
316,224
912.72
288,623.97
316,224
383,488
601.36
230,614.99
383,488
269,696
504.53
136,069.11
269,696
73,560
463.57
34,100.04
73,560
405,000
469.55
190,169.30
405,000
937,506
1,337.02
1,253,463.67
1,083,456
41,147
15,426,057
2,214,889.34
1,448,601.54
3,760.18
6,569,531
532,066
3,103,498
4,777,920
712,047.69
960,254
3,116,207
1,215,562
6,580
151,748
5,982,416.36
16,000.76
989
13,879.27
15,944,357
13,726.60
9,277,972.50
917,282 -
20,224
989
###
15,888,253 -
56,104
FABRICA
MENU
Maestro de Procesos
Depto
1.- COR
Cortadora
2.- BAR
Barnizadora
3.- GLI
Guillotina de 3 Piezas
4.- PCU
Prensas de Cuerpos
5.- GPR
Guillotina de Prensas
6.- LIC
7.- LIS
8.- PCH
Prensa Chiapas
9.- PTA
Prensas de Tapas
FABRICA
MENU
ESTANDARES DE PRODUCTO
AL 31 DE MARZO
Tipo
Producto
PT_CO
PT_CO
PT_CO
PT_CO
PT_CO
PT_EN
PT_EN
PT_EN
PT_EN
PT_EN
PT_EN
PT_EN
PT_EN
PT_EN
PT_EN
PT_EN
PT_EN
PT_EN
PT_EN
Cdigo
Producto
0211F0-04-00
0208F0-04-00
0214F0-04-00
307FO-01-02
600FOV-001-01
211300-04
211300-06
307109-02
307109-00
307109600106-00
600108-01
300407-01
300407-02
401411-01
603700-00
211300-06
s/c
s/c
Descripcin
Producto
Fondo 211 Int. Blanco Ext. Transparente
Fondo 208.5 Int. Blanco Ext. Transparente
Fondo 214 Int. Blanco Ext. Transparente
Fondo 307
Fondo Oval 1 Libra
Envase 211/208.5x300 F/F Blanco Interior
Envase 211/208.5x300 F/F Liso Interior 100/25
Envase 307x109 0.16 Int. Alum. Ext. Transp.
Envase 307x109 0.14
Envase 307x109 0.17
Envase 600x106
Envase 600x108 Oval 1 Libra
Envase 300/214x407 F/F Blanco Interior
Envase 300/214x407 F/F Blanco Interior
Envase 401/315x411 F/F Blanco Interior
Envase 603x700
Envase 211/208.5x300 F/F Liso Interior 100/25
Envase 202
Unidad
Medida
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Ancho
Lamina
0.930
0.969
0.970
0.898
0.969
0.969
0.821
0.821
0.821
0.817
0.984
0.969
0.969
0.991
0.911
0.969
0.991
0.997
MENU
Unidad
Peso
kgrs/Lamina
T.M.
109,045
1.4306
116,804
1.6780
###
71,964
1.5285
29,786
1.0743
47,586
1.2609
47,586
1.2609
38,092
0.9451
43,534
0.8269
35,852
1.0041
15,407
1.0385
16,192
1.4822
28,425
1.1258
28,425
1.1258
19,265
1.2458
5,323
1.8787
38,069
1.5761
1.4656
1.0890
FABRICA
MENU
Maestro de Produccin
Consecutivo
1
2
4
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
Orden
Cod_Producto
82P10
307109-02
83P10
211300-04
93P10
211300-04
92P10
307109-02
113P10
211300-04
112P10
307109-02
113P1000
300407-01
11LR10
211300HO-01
11F70
600FOV-01-01
11F10
211F0-04-00
122P10
307109-02
12F30
208F0-04-00
12F50
307F0-01-02
122P50
600108-01
122P11
307109-02
023P2000-03 401411-01
022P10-03 307109-02
023P10-03 211300-06
23P1000-03 300407-02
023P11-03 211300-04
02F50-03
307FO-01-02
3F10-03
211FO-04-00
032P10-03 307109-02
3LRP170-03 211300-06
33P1060-03 300407-02
03LSP10-03 307109-02
33P1000
300407-01
Descripcin
Cant_Producir
Envase 307x109 0.16 Int. Alum. Ext. Transp.
3,060,000
Envase 211/208.5x300 F/F Blanco.Interior
1,149,120
Envase 211/208.5x300 F/F Blanco.Interior
4,021,920
Envase 307x109 0.16 Int. Alum. Ext. Transp.
4,596,480
Envase 211/208.5x300 F/F Blanco.Interior
5,745,600
Envase 307x109 0.16 Int. Alum. Ext. Transp.
4,596,480
Envase 300/214x407 F/F Blanco Interior
3,100,800
Lamina 211 Int. Blanco
3,447,360
Tapa Oval 1 Libra
1,996,800
Tapa 211
4,021,920
Envase 307x109 0.16 Int. Alum. Ext. Transp.
4,596,480
Tapa 208.5
4,021,920
Tapa 307
6,120,000
Envase 600x108 Oval 1Lb
2,006,400
Envase 307x109 0.16 Int. Alum. Ext. Transp.
4,596,480
Envase 401x411 0.17
997,500
Envase 307x109 0.16 Int. Alum. Ext. Transp.
4,596,480
Envase 211 /208.5x300 F/F Liso Interior 100/25
957,600
Envase 300/214x407 F/F Liso Interior
516,800
Envase 211/208.5x300 F/F Blanco.Interior 25/25
3,830,400
Fondo 307 Unt. Alum. Ext. Transparente
6,120,000
Tapa 211
4,021,920
Envase 307x109 0.16 Int. Alum. Ext. Transp.
4,596,480
Envase 211 /208.5x300 F/F Liso Interior 100/25
957,600
Envase 300/214x407 F/F Liso Interior
516,800
Envase 307x109 0.16 Int. Alum. Ext. Transp.
4,596,480
Envase 300/214x407 F/F Blanco Interior
3,100,800
Cant/Lam
36
60
60
36
60
36
32
60
32
156
36
196
110
24
36
24
36
60
32
60
110
156
36
60
32
36
32
Cliente
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
Herdez
STATUS
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Abierta
Peso/Lam
0.9451
1.2609
1.2609
0.9451
1.2609
0.9451
1.1258
1.5761
1.4306
1.0743
0.9451
1.6780
1.5285
1.0385
0.9451
1.2458
0.9451
1.2609
1.1258
1.2609
1.5285
1.0743
0.9451
1.2609
1.1258
0.9451
1.1258
FABRICA
07
Familia de Gastos
MANO DE OBRA INDIRECTA
CARGAS SOCIALES MOI
I.M.S.S.
S.A.R.
INFONAVIT
1.5 SOBRE NOMINAS
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICAN
CONSERV.Y MANT.MAQ.Y EQ
CONSERV.Y MANT.EDIFICIO
PRUEBAS Y ENSAYOS
DEPRECIACIONES
HONORARIOS PROFESIONALE
ENTRENAMIENTO EMPLEADOS
ASEO Y LIMPIEZA
ARRENDAMIENTOS
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
CUOTAS Y SUSCRIPCIONES
GASTOS DE VIAJE
DONACIONES
ATENCION A CLIENTES
VIGILANCIA Y SEGURIDAD
FLETES Y ACARREOS
SEGUROS Y FIANZAS
CESANTIA
SOBRANTES Y FALTANTES
AMORTIZACIONES
MULTAS Y RECARGOS
IMPTOS.Y DERECHOS FEDER
DIVERSOS
NO DEDUCIBLES
IMPTOS. Y DERECHO LOCAL
PREVISION SOCIAL
ATENCION PERSONAL GPO.C
PUBLICIDAD Y PROMOCION
PEAJES Y ESTACIONAMIENTO
ARRENDAMIENTO GE CAPITAL
DEPREC. EDIFICIO
DEPREC. EQ. MAQUINARIA
DEPREC. EQ. PLANTA
DEPREC. MOB.Y EQUIPO
DEPREC. VEHICULOS
TOTALES
339129092.xls
SERV.PROD.
MAZATLAN
Costo_hora
TOTAL
152,848.99
58,308.13
20,639.38
10,539.61
9,011.12
6,670.86
3,052.59
763.15
7,631.42
25,168.43
41,161.04
8,420.59
22,210.65
20,107.76
7,414.00
60,664.17
5,412.50
16,060.16
3,712.39
38,144.22
4,059.65
127,423.08
13,889.04
5,670.00
539.68
23,812.90
16.00
800.00
45,357.54
83,944.18
9,526.05
2,582.39
3,260.87
780,514.41
12/04/2016
FABRICA
GASTOS DEL MES POR CENTRO DE COSTO
AL 31 DE MARZO
Cuenta
Descripcin
Contable
500-000-000 GASTOS GENERALES
511-000-000 PRODUCCION
MENU
Saldos Iniciales
Deudor /Acreedor
8,118,879.21
Cargos
4,489,622.60
2,620,008.46
2,276,224.38
511-001-000
511-001-001
511-001-002
511-001-003
511-001-004
511-001-005
511-001-006
511-001-007
511-001-008
511-001-009
511-001-010
511-001-011
511-001-012
511-001-013
511-001-014
511-001-015
511-001-016
511-001-017
511-001-018
511-001-019
511-001-020
511-001-021
511-001-048
511-001-049
511-001-052
PRENSA AUTOMATICA
MANO DE OBRA DIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
1.5 SOBRE NOMINAS
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQUIPO
CONSERV.Y MANT.EDIFICIO
PRUEBAS Y ENSAYOS
DEPRECIACIONES
HONORARIOS PROFESIONALES
ENTRENAMIENTO EMPLEADOS
ASEO Y LIMPIEZA
HORAS EXTRAS DOBLES
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
ARRENDAMIENTO GE CAPITAL
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
511-002-000
511-002-001
511-002-002
511-002-003
511-002-004
511-002-005
511-002-006
511-002-007
511-002-008
511-002-009
511-002-010
511-002-011
511-002-012
511-002-013
GUILLOTINA
MANO DE OBRA DIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
1.5 SOBRE NOMINAS
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
###
###
###
###
###
###
###
###
###
###
###
###
###
###
511-002-014
511-002-015
511-002-016
511-002-017
511-002-018
511-002-019
511-002-020
511-002-021
511-002-048
511-002-049
511-002-052
###
###
###
###
###
###
###
###
###
###
###
511-003-000
511-003-001
511-003-002
511-003-002
511-003-002
511-003-002
511-003-002
511-003-002
511-003-002
511-003-009
511-003-010
511-003-011
511-003-012
511-003-013
511-003-014
511-003-017
511-003-018
511-003-019
511-003-021
511-003-022
511-003-023
511-003-024
511-003-025
511-003-027
511-003-031
511-003-032
511-003-035
511-003-041
511-003-042
511-003-043
511-003-001
511-003-001
511-003-052
CORTADORA LITTELL
MANO DE OBRA DIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
ISN/CRED. AL SALARIO
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
DEPRECIACIONES
HONORARIOS PROFSIONALES
ENTRENAMIENTO A EMPLEADOS
ARRENDAMIENTOS
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
GASTOS DE VIAJE
FLETES Y ACARREOS
SEGUROS Y FIANZAS
MULTAS Y RECARGOS
DIVERSOS
NO DEDUCIBLES
IMPUESTOS Y DERECHOS LOCALES
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
ARRENDAMIENTO GE CAPITAL
410,502.70
60,933.44
13,682.89
1,597.47
3,993.89
923.11
230.78
2,307.77
5,908.77
10,578.09
2,538.22
1,391.26
4,609.02
3,994.15
4,723.65
293,090.19
173,136.12
22,257.98
4,114.60
1,890.82
1,635.48
1,373.86
367.70
91.93
919.26
###
3,540.64
###
7,894.30
###
1,889.14
###
###
###
25,618.67
###
803.01
###
###
###
###
###
###
###
###
528.50
237.83
99,972.40
511-004-000
511-004-001
511-004-002
511-004-002
BARNIZADORA LTG
MANO DE OBRA DIRECTA
I.M.S.S.
S.A.R.
771,286.96
57,458.39
13,155.38
1,501.56
553,006.56
36,025.76
5,777.47
2,335.29
511-004-002
511-004-002
511-004-002
511-004-002
511-004-002
511-004-009
511-004-010
511-004-011
511-004-012
511-004-013
511-004-014
511-004-015
511-004-017
511-004-018
511-004-019
511-004-020
511-004-021
511-004-022
511-004-023
511-004-024
511-004-025
511-004-032
511-004-035
511-004-040
511-004-041
511-004-042
511-004-043
511-004-045
511-004-047
511-004-001
511-004-001
511-004-050
511-004-051
511-004-052
INFONAVIT
ISN/CRED. AL SALARIO
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
CONSERV.Y MANT.EDIFICIO
DEPRECIACIONES
HONORARIOS PROFSIONALES
ENTRENAMIENTO A EMPLEADOS
ASEO Y LIMPIEZA
ARRENDAMIENTOS
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
SEGUROS Y FIANZAS
MULTAS Y RECARGOS
IMPUESTOS DERECHOS FEDERALES
DIVERSOS
NO DEDUCIBLES
IMPUESTOS Y DERECHOS LOCALES
ATENCION EMPLEADOS DE COMECA
PEAJES Y ESTACIONAMIENTO
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
GAS
CESANTIA
ARRENDAMIENTO GE CAPITAL
511-005-000
511-005-001
511-005-002
511-005-002
511-005-002
511-005-002
511-005-002
511-005-002
511-005-002
511-005-009
511-005-010
511-005-011
511-005-012
511-005-013
511-005-014
GUILLOTINA 3 PIEZAS
MANO DE OBRA DIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
ISN/CRED. AL SALARIO
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
3,754.06
966.57
241.64
2,416.43
196.65
34,334.54
11,989.44
34,930.94
1,391.26
605.24
5,964.44
5,419.05
194,087.08
402,874.29
2,111.98
1,687.75
644.02
161.01
1,610.05
7,237.51
###
8,946.88
###
37,501.03
###
###
###
###
2,200.00
###
###
803.01
###
###
###
###
3,007.96
###
###
###
###
6,689.84
2,219.67
261,413.04
###
172,634.29
27,978.64
13,939.82
3,943.38
447.62
1,119.22
234.09
58.52
585.24
1,285.21
1,649.77
958.27
16,756.54
5,383.30
1,160.57
995.72
753.28
481.60
96.65
24.16
241.63
###
1,499.46
###
1,578.86
###
3,287.88
511-005-017
511-005-018
511-005-019
511-005-022
511-005-023
511-005-024
511-005-025
511-005-041
511-005-042
511-005-001
511-005-001
511-005-052
DEPRECIACIONES
HONORARIOS PROFSIONALES
ENTRENAMIENTO A EMPLEADOS
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
DIVERSOS
NO DEDUCIBLES
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
ARRENDAMIENTO GE CAPITAL
511-006-000
511-006-001
511-006-002
511-006-002
511-006-002
511-006-002
511-006-002
511-006-002
511-006-002
511-006-009
511-006-010
511-006-011
511-006-012
511-006-013
511-006-014
511-006-017
511-006-018
511-006-019
511-006-021
511-006-022
511-006-023
511-006-024
511-006-025
511-006-027
511-006-035
511-006-041
511-006-042
511-006-043
511-006-044
511-006-001
511-006-001
511-006-052
PRENSAS DE CUERPOS
MANO DE OBRA DIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
ISN/CRED. AL SALARIO
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
DEPRECIACIONES
HONORARIOS PROFSIONALES
ENTRENAMIENTO A EMPLEADOS
ARRENDAMIENTOS
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
GASTOS DE VIAJE
MULTAS Y RECARGOS
DIVERSOS
NO DEDUCIBLES
IMPUESTOS Y DERECHOS LOCALES
PREVISION SOCIAL
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
ARRENDAMIENTO GE CAPITAL
511-007-000
511-007-001
511-007-002
511-007-002
GUILLOTINA DE PRENSAS
MANO DE OBRA DIRECTA
I.M.S.S.
S.A.R.
1,269.22
2,488.28
-
###
###
###
###
###
###
###
###
###
714.36
539.07
###
212,349.72
83,068.60
19,989.19
2,253.59
5,634.02
1,251.81
312.96
3,129.52
250.00
12,890.13
14,105.21
9,094.94
1,578.95
1,391.26
10,769.48
14,519.60
32,110.46
-
140,161.05
44,331.64
8,095.76
3,050.41
2,775.83
2,311.34
683.21
170.80
1,708.03
122.22
19,325.28
###
10,525.74
###
15,410.43
###
###
###
###
803.01
###
455.62
###
###
###
596.30
###
###
11,075.50
18,719.93
###
28,151.99
6,483.70
1,619.05
177.24
9,748.17
3,227.04
603.82
866.20
511-007-002
511-007-002
511-007-002
511-007-002
511-007-002
511-007-009
511-007-010
511-007-011
511-007-012
511-007-013
511-007-014
511-007-017
511-007-018
511-007-019
511-007-022
511-007-023
511-007-024
511-007-025
511-007-027
511-007-035
511-007-041
511-007-042
511-007-043
511-007-001
511-007-001
511-007-052
INFONAVIT
ISN/CRED. AL SALARIO
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
DEPRECIACIONES
HONORARIOS PROFSIONALES
ENTRENAMIENTO A EMPLEADOS
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
GASTOS DE VIAJE
MULTAS Y RECARGOS
DIVERSOS
NO DEDUCIBLES
IMPUESTOS Y DERECHOS LOCALES
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
ARRENDAMIENTO GE CAPITAL
511-008-000
511-008-001
511-008-002
511-008-002
511-008-002
511-008-002
511-008-002
511-008-002
511-008-002
511-008-009
511-008-010
511-008-011
511-008-012
511-008-013
511-008-014
511-008-017
511-008-018
511-008-019
511-008-021
511-008-022
511-008-023
511-008-024
511-008-025
443.14
101.45
25.36
253.61
7,630.20
2,115.79
958.27
6,303.96
1,072.80
967.42
-
625.46
200.77
52.13
13.03
130.32
###
1,928.65
###
1,578.86
###
###
###
###
###
###
###
###
###
###
###
###
264.25
257.64
###
910,160.88
112,698.42
24,919.23
2,970.60
7,426.47
1,824.25
456.07
4,560.62
8,036.56
22,602.78
14,105.21
63,272.69
1,578.95
1,391.26
367.06
531,165.80
66,718.15
11,676.61
4,014.18
3,799.88
3,039.83
1,167.39
291.85
2,918.47
141.52
6,157.75
###
10,525.74
###
86,003.62
###
###
###
###
803.01
###
1,290.51
511-008-027
511-008-031
511-008-032
511-008-035
511-008-041
511-008-042
511-008-043
511-008-045
511-008-001
511-008-001
511-008-050
511-008-052
GASTOS DE VIAJE
FLETES Y ACARREOS
SEGUROS Y FIANZAS
MULTAS Y RECARGOS
DIVERSOS
NO DEDUCIBLES
IMPUESTOS Y DERECHOS LOCALES
ATENCION A EMPLADOS GRUPO COME CA
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
GAS
ARRENDAMIENTO GE CAPITAL
180.00
11,296.12
0.00
15,459.83
24,786.92
21,565.23
570,662.61
358.85
###
###
###
57.01
48.00
2,474.79
10,738.72
15,254.47
29,045.89
274,639.56
511-009-000
511-009-001
511-009-002
511-009-002
511-009-002
511-009-002
511-009-002
511-009-002
511-009-002
511-009-009
511-009-010
511-009-011
511-009-012
511-009-013
511-009-014
511-009-017
511-009-018
511-009-019
511-009-022
511-009-023
511-009-024
511-009-025
511-009-027
511-009-032
511-009-041
511-009-042
511-009-001
511-009-001
511-009-052
401,712.56
69,792.45
8,891.73
3,327.39
2,965.81
1,295.17
972.17
243.04
2,430.43
407.83
1,140.50
71.91
58.13
414.61
27,234.61
###
###
###
###
###
###
###
6,279.30
###
2,721.58
1,223.47
735.64
179.81
271,326.98
511-010-000
511-010-001
511-010-002
511-010-002
511-010-002
511-010-002
511-010-002
PRENSA CHIAPAS
MANO DE OBRA DIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
CREDITO AL SALARIO
VACACIONES
###
###
###
###
###
###
###
511-010-002
511-010-002
511-010-009
511-010-010
511-010-011
511-010-012
511-010-013
511-010-014
511-010-017
511-010-018
511-010-019
511-010-022
511-010-023
511-010-024
511-010-025
511-010-041
511-010-042
511-010-001
511-010-001
511-010-052
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
DEPRECIACIONES
HONORARIOS PROFSIONALES
ENTRENAMIENTO A EMPLEADOS
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
DIVERSOS
NO DEDUCIBLES
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
ARRENDAMIENTO GE CAPITAL
511-011-000
511-011-001
511-011-002
511-011-002
511-011-002
511-011-002
511-011-002
511-011-002
511-011-002
511-011-009
511-011-010
511-011-011
511-011-012
511-011-013
511-011-014
511-011-017
511-011-018
511-011-019
511-011-022
511-011-023
511-011-024
511-011-025
511-011-027
511-011-041
511-011-042
511-011-043
511-011-045
511-011-001
511-011-001
PRENSAS DE TAPAS
MANO DE OBRA DIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
ISN/CRED. AL SALARIO
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
DEPRECIACIONES
HONORARIOS PROFSIONALES
ENTRENAMIENTO A EMPLEADOS
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
GASTOS DE VIAJE
DIVERSOS
NO DEDUCIBLES
IMPUESTOS Y DERECHOS LOCALES
ANTENCION A EMPLADOS GRO.COMEC A
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
259,577.57
28,108.57
5,221.73
514.88
1,287.14
576.00
144.00
1,440.00
2,955.76
4,729.57
33,077.02
4,157.28
144.00
0.00
6,066.16
9,004.80
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
448,089.09
38,701.02
6,473.47
2,546.08
2,328.04
1,827.95
700.72
175.18
1,751.79
29,495.35
###
###
###
127,890.28
###
###
300.00
###
###
###
###
2,430.46
###
7,912.96
344.00
3,831.00
8,988.94
14,194.89
162,150.66
198,196.96
922,604.73
681,200.92
512-001-000
512-001-001
512-001-002
512-001-003
512-001-004
512-001-005
512-001-006
512-001-007
512-001-008
512-001-009
512-001-010
512-001-011
512-001-012
512-001-013
512-001-014
512-001-015
512-001-016
512-001-017
512-001-018
512-001-019
512-001-020
512-001-021
512-001-201
512-001-022
512-001-023
512-001-024
512-001-025
512-001-026
512-001-027
512-001-028
512-001-029
512-001-030
512-001-031
512-001-301
512-001-032
512-001-033
512-001-034
512-001-035
512-001-040
512-001-041
512-001-042
512-001-043
512-001-044
512-001-045
512-001-046
512-001-047
SERV.PRODUCCION MAZATLAN
MANO DE OBRA INDIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
1.5 SOBRE NOMINAS
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQUIPO
CONSERV.Y MANT.EDIFICIO
PRUEBAS Y ENSAYOS
DEPRECIACIONES
HONORARIOS PROFESIONALES
ENTRENAMIENTO EMPLEADOS
ASEO Y LIMPIEZA
ARRENDAMIENTOS
ARRENDAMIENTO CON RETENCION
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
CUOTAS Y SUSCRIPCIONES
GASTOS DE VIAJE
DONACIONES
ATENCION A CLIENTES
VIGILANCIA Y SEGURIDAD
FLETES Y ACARREOS
FLETES Y ACARREOS CON RETENCIO
CESANTIA
SOBRANTES Y FALTANTES
AMORTIZACIONES
MULTAS Y RECARGOS
IMPTOS.Y DERECHOS FEDERALES
DIVERSOS
NO DEDUCIBLES
IMPTOS. Y DERECHO LOCALES
PREVISION SOCIAL
ATENCION PERSONAL GPO.COMECA
PUBLICIDAD Y PROMOCION
PEAJES Y ESTACIONAMIENTOS
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
512-002-000
512-002-001
512-002-002
512-002-003
512-002-004
512-002-005
512-002-006
512-002-007
512-002-008
512-002-009
512-002-010
512-002-011
512-002-012
512-002-013
512-002-014
512-002-016
512-002-017
512-002-018
512-002-019
512-002-021
512-002-022
512-002-023
512-002-024
512-002-025
512-002-026
512-002-027
512-002-031
512-002-032
512-002-035
512-002-041
512-002-042
512-002-043
512-002-048
512-002-049
512-002-052
ASEGURAMIENTO DE CALIDAD
MANO DE OBRA INDIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
ISN/CRED. AL SALARIO
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
PRUEBAS Y ENSAYOS
DEPRECIACIONES
HONORARIOS PROFESIONALES
ENTRENAMIENTO EMPLEADOS
ARRENDAMIENTOS
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
CUOTAS Y SUSCRIPCIONES
GASTOS DE VIAJE
FLETES Y ACARREOS
SEGUROS Y FIANZAS
MULTAS Y RECARGOS
DIVERSOS
NO DEDUCIBLES
IMPUESTOS Y DERECHOS LOCALES
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
ARRENDAMIENTO GE CAPITAL
163,601.79
62,272.37
13,095.54
1,715.36
4,288.36
960.68
240.17
2,401.70
6,479.56
1,374.80
3,418.27
47,000.00
1,237.50
70.02
2,782.51
1,877.51
1,140.86
971.44
182.58
525.00
306.25
11,261.31
124,256.44
27,021.12
4,573.54
2,132.13
1,890.31
946.07
475.91
118.98
1,189.78
###
7,583.58
###
1,315.72
###
60,664.17
###
###
###
4,138.26
###
1,553.40
###
3,998.89
###
###
###
###
1,829.04
4,825.54
512-003-000
512-003-001
512-003-002
512-003-003
512-003-004
512-003-005
512-003-006
512-003-007
512-003-008
512-003-009
MANTENIMIENTO GENERAL
MANO DE OBRA INDIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
ISN/CRED. AL SALARIO
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
194,687.64
88,344.60
18,324.35
2,343.25
5,790.41
1,430.87
357.72
3,577.18
44.10
95,109.32
47,818.11
6,839.94
2,778.15
2,440.41
2,414.35
772.56
193.14
1,931.41
-
512-003-010
512-003-011
512-003-012
512-003-013
512-003-014
512-003-015
512-003-017
512-003-018
512-003-019
512-003-020
512-003-021
512-003-022
512-003-023
512-003-024
512-003-025
512-003-035
512-003-041
512-003-042
512-003-043
512-003-048
512-003-049
512-003-052
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
CONSERV.Y MANT.EDIFICIO
DEPRECIACIONES
HONORARIOS PROFESIONALES
ENTRENAMIENTO EMPLEADOS
ASEO Y LIMPIEZA
ARRENDAMIENTOS
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
MULTAS Y RECARGOS
DIVERSOS
NO DEDUCIBLES
IMPUESTOS Y DERECHOS LOCALES
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
ARRENDAMIENTO GE CAPITAL
512-004-000
512-004-001
512-004-002
512-004-003
512-004-004
512-004-005
512-004-006
512-004-007
512-004-008
512-004-009
512-004-010
512-004-011
512-004-012
512-004-013
512-004-014
512-004-017
512-004-018
512-004-019
512-004-022
512-004-023
512-004-024
512-004-025
512-004-041
512-004-042
512-004-048
512-004-049
512-004-052
TALLER DE PRESICION
MANO DE OBRA INDIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
ISN/CRED. AL SALARIO
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
DEPRECIACIONES
HONORARIOS PROFESIONALES
ENTRENAMIENTO EMPLEADOS
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
DIVERSOS
NO DEDUCIBLES
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
ARRENDAMIENTO GE CAPITAL
17,451.13
1,673.77
2,521.04
7,050.00
680.82
8,347.54
1,183.02
19,040.89
8,397.09
8,129.86
-
16,188.66
###
263.14
###
4,117.48
###
###
###
###
###
2,285.81
###
2,168.30
###
###
###
3,411.46
1,486.40
###
7,927.07
4,610.08
743.46
111.82
279.58
126.80
31.70
317.00
1,080.30
626.33
-
7,587.15
3,930.57
704.73
911.43
669.63
102.51
65.17
16.29
162.89
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
1,023.93
###
512-005-000
512-005-001
512-005-002
512-005-003
512-005-004
512-005-005
512-005-006
512-005-007
512-005-008
512-005-009
512-005-010
512-005-011
512-005-012
512-005-013
512-005-014
512-005-017
512-005-018
512-005-019
512-005-022
512-005-023
512-005-024
512-005-025
512-005-035
512-005-041
512-005-042
512-005-048
512-005-049
512-005-052
TALLER ELECTRICO
MANO DE OBRA INDIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
ISN/CRED. AL SALARIO
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
DEPRECIACIONES
HONORARIOS PROFESIONALES
ENTRENAMIENTO EMPLEADOS
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
MULTAS Y RECARGOS
DIVERSOS
NO DEDUCIBLES
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
ARRENDAMIENTO GE CAPITAL
53,694.86
30,974.64
7,157.88
829.28
2,073.20
436.20
109.05
1,090.51
958.27
6,057.15
4,008.68
-
26,420.69
13,919.33
2,269.63
1,384.13
1,142.23
615.29
224.15
56.04
560.37
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
2,499.84
3,749.68
###
512-006-000
512-006-001
512-006-002
512-006-003
512-006-004
512-006-005
512-006-006
512-006-007
512-006-008
512-006-009
512-006-010
512-006-011
512-006-012
512-006-013
512-006-014
512-006-015
512-006-017
512-006-018
512-006-019
512-006-021
BODEGA DE MP Y PT
MANO DE OBRA INDIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
ISN/CRED. AL SALARIO
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
CONSERV.Y MANT.EDIFICIO
DEPRECIACIONES
HONORARIOS PROFESIONALES
ENTRENAMIENTO EMPLEADOS
ARRENDAMIENTOS
109,481.15
29,043.69
6,843.84
808.79
2,021.96
455.50
113.87
1,138.75
955.02
1,649.77
958.27
-
58,437.33
12,361.43
2,308.61
1,360.03
1,117.72
499.36
242.19
60.55
605.47
###
10,875.04
###
1,578.86
###
###
###
###
###
###
512-006-022
512-006-023
512-006-024
512-006-025
512-006-031
512-006-032
512-006-035
512-006-041
512-006-042
512-006-048
512-006-049
512-006-052
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
FLETES Y ACARREOS
SEGUROS Y FIANZAS
MULTAS Y RECARGOS
DIVERSOS
NO DEDUCIBLES
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
ARRENDAMIENTO GE CAPITAL
512-007-000
512-007-001
512-007-002
512-007-003
512-007-004
512-007-005
512-007-006
512-007-007
512-007-008
512-007-009
512-007-010
512-007-011
512-007-012
512-007-013
512-007-014
512-007-015
512-007-016
512-007-017
512-007-018
512-007-019
512-007-020
512-007-021
512-007-022
512-007-023
512-007-024
512-007-025
512-007-027
512-007-029
512-007-030
512-007-031
512-007-032
512-007-034
512-007-035
512-007-041
512-007-042
512-007-043
512-007-044
SERVICIOS GENERALES
MANO DE OBRA INDIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
ISN/CRED. AL SALARIO
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
CONSERV.Y MANT.EDIFICIO
PRUEBAS Y ENSAYOS
DEPRECIACIONES
HONORARIOS PROFESIONALES
ENTRENAMIENTO EMPLEADOS
ASEO Y LIMPIEZA
ARRENDAMIENTOS
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
GASTOS DE VIAJE
ATENCION A CLIENTES
VIGILANCIA Y SEGURIDAD
FLETES Y ACARREOS
SEGUROS Y FIANZAS
AMORTIZACIONES
MULTAS Y RECARGOS
DIVERSOS
NO DEDUCIBLES
IMPUESTOS Y DERECHOS LOCALES
PREVISION SOCIAL
1,980.08
2,142.37
61,369.24
###
###
###
###
###
###
###
###
###
1,130.96
26,297.11
393,212.22
48,351.91
10,113.53
1,219.32
2,477.13
686.00
171.51
1,715.00
41,492.18
16,900.61
460.00
7,052.61
12,698.85
16,599.45
15,285.00
15,561.85
4,966.18
16,695.10
3,767.96
6,192.37
7,924.40
54,178.08
22,302.50
1,079.36
32,987.46
1,903.00
700.00
369,389.99
33,716.25
3,942.93
1,973.74
1,750.82
2,093.28
1,272.61
318.15
3,181.50
25,168.43
6,513.76
5,262.87
22,210.65
15,990.28
7,414.00
###
###
###
###
###
5,412.50
9,636.09
3,712.39
34,422.52
60.76
127,423.08
13,889.04
5,670.00
539.68
###
###
###
21,983.86
16.00
-
512-007-045
512-007-048
512-007-049
512-007-052
GTOS.ADMINISTRACION MAZATLAN
SUELDOS Y SALARIOS
I.M.S.S.
S.A.R.
INFONAVIT
1.5 SOBRE NOMINAS
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQUIPO
CONSERV.Y MANT.EDIFICIO
PRUEBAS Y ENSAYOS
DEPRECIACIONES
HONORARIOS PROFESIONALES
ENTRENAMIENTO EMPLEADOS
ASEO Y LIMPIEZA
ARRENDAMIENTO
ARRENDAMIENTO CON RETENCION
ARRENDAMIENTO SIN RETENCION
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
CUOTAS Y SUSCRIPCIONES
GASTOS DE VIAJE
DONACIONES
ATENCION A CLIENTES
VIGILANCIA Y SEGURIDAD
FLETES Y ACARREOS
FLETES Y ACARREOS SIN RETENCIO
FLETES Y ACARREOS SIN RETENCIO
SEGUROS Y FIANZAS
SOBRANTES Y FALTANTES
INTERNET
MULTAS Y RECARGOS
IMPTOS.Y DERECHOS FEDERALES
DIVERSOS
NO DEDUCIBLES
15,256.43
1,254.64
33,219.79
428,672.17
-
800.00
599.39
180.52
14,234.89
346,350.28
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
513-001-043
513-001-044
513-001-045
513-001-046
513-001-047
513-001-048
513-001-049
513-001-050
513-001-051
513-001-052
513-002-000
513-002-001
513-002-002
513-002-003
513-002-004
513-002-005
513-002-006
513-002-007
513-002-008
513-002-009
513-002-010
513-002-011
513-002-012
513-002-013
513-002-014
513-002-015
513-002-017
513-002-018
513-002-019
513-002-021
513-002-022
513-002-023
513-002-024
513-002-025
513-002-026
513-002-027
513-002-032
513-002-033
513-002-034
513-002-035
513-002-040
513-002-041
513-002-042
513-002-043
513-002-044
513-002-045
513-002-046
513-002-047
513-002-048
GTOS.ADMINISTRACION CULIACAN
MANO DE OBRA INDIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
ISN/CRED. AL SALARIO
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
CONSERV.Y MANT.DE EDIFICIO
DEPRECIACIONES
HONORARIOS PROFESIONALES
ENTRENAMIENTO EMPLEADOS
ARRENDAMIENTOS
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
CUOTAS Y SUSCRIPCIONES
GASTOS DE VIAJE
SEGUROS Y FIANZAS
SOBRANTES Y FALTANTES
INTERNET
MULTAS Y RECARGOS
IMPUESTOS Y DERECHOS FEDERALES
DIVERSOS
NO DEDUCIBLES
IMPUESTOS Y DERECHOS LOCALES
PREVISION SOCIAL
ATENCIOS PERSONAL GPO.COMECA
PROPAGANDA Y PROMOCIONES
PEAJES Y ESTACIONAMIENTOS
HORAS EXTRAS DOBLES
428,672.17
158,813.60
30,114.60
3,227.67
7,765.24
2,577.66
644.41
6,444.15
10,284.74
22,756.76
2,581.77
9,175.12
19,688.75
22,997.84
11,816.45
3,360.71
13,912.57
19,761.91
4,934.63
19,415.00
20,682.62
2,703.85
10.50
331.66
800.00
22,222.59
974.40
1,740.00
3,246.33
4,320.00
780.76
584.38
###
###
###
###
###
###
###
###
###
###
346,350.28
106,152.22
15,042.88
5,324.57
4,950.75
4,100.32
1,390.32
347.58
3,475.83
11,371.63
57,034.92
###
1,578.86
19,717.46
3,956.26
###
###
2,894.00
2,500.00
5,237.50
99.65
10,551.90
4,126.02
7,409.69
440.00
25.06
1,174.85
10.08
###
###
57,237.95
6,425.16
104.00
6,392.99
2,160.00
1,001.79
1,938.22
22.50
-
2,177.82
###
###
513-003-000
513-003-001
513-003-002
513-003-003
513-003-004
513-003-005
513-003-006
513-003-007
513-003-008
513-003-009
513-003-010
513-003-011
513-003-012
513-003-013
513-003-014
513-003-017
513-003-018
513-003-019
513-003-022
513-003-023
513-003-024
513-003-025
513-003-041
513-003-042
513-003-048
513-003-049
513-003-052
GTOS.ADMINISTRACION S.L.P.
MANO DE OBRA INDIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
CREDITO AL SALARIO
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
DEPRECIACIONES
HONORARIOS PROFESIONALES
ENTRENAMIENTO EMPLEADOS
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
DIVERSOS
NO DEDUCIBLES
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
ARRENDAMIENTO GE CAPITAL
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
513-004-000
513-004-001
513-004-002
513-004-003
513-004-004
513-004-005
513-004-006
513-004-007
513-004-008
513-004-009
513-004-010
513-004-011
513-004-012
513-004-013
513-004-014
513-004-017
513-004-018
513-004-019
GTOS.ADMINISTRACION CHIAPAS
MANO DE OBRA INDIRECTA
I.M.S.S.
S.A.R.
INFONAVIT
CREDITO AL SALARIO
VACACIONES
PRIMA VACACIONAL
AGUINALDO
ATENCION A EMPLEADOS
SUMINISTROS
AGUA
ENERGIA ELECTRICA
COMBUSTIBLES Y LUBRICANTES
CONSERV.Y MANT.MAQ.Y EQ.
DEPRECIACIONES
HONORARIOS PROFESIONALES
ENTRENAMIENTO EMPLEADOS
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
513-004-022
513-004-023
513-004-024
513-004-025
513-004-041
513-004-042
513-004-048
513-004-049
513-004-052
PAPELERIA Y UTILES
TELEFONO
TELEFONIA CELULAR
PAQUETERIA Y MENSAJERIA
DIVERSOS
NO DEDUCIBLES
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
ARRENDAMIENTO GE CAPITAL
1,238,678.24
-
###
###
###
###
###
###
###
###
###
907,338.85
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
514-001-036
514-001-037
514-001-038
514-001-039
514-001-040
514-001-041
514-001-042
514-001-043
514-001-044
514-001-045
514-001-046
514-001-047
514-001-048
514-001-049
514-001-050
514-001-052
FLETES AL EXTERIOR
DEFECTOS DE PRODUCTOS
DERECHOS DE EXPORTACION
COMISION A VENDEDORES
IMPTOS.Y DERECHOS FEDERALES
DIVERSOS
NO DEDUCIBLES
IMPTOS.Y DERECHOS LOCALES
PREVISION SOCIAL
ATENCION PERSONAL GPO.COMECA
PUBLICIDAD Y PROMOCION
PEAJES Y ESTACIONAMIENTOS
HORAS EXTRAS DOBLES
HORAS EXTRAS TRIPLES
ALMACENAJES Y MANIOBRAS
ARRENDAMIENTO GE CAPITAL
514-002-000
514-002-001
514-002-002
514-002-003
514-002-004
514-002-005
514-002-006
514-002-007
514-002-008
514-002-009
514-002-010
514-002-011
514-002-012
514-002-013
514-002-014
514-002-017
514-002-018
514-002-019
514-002-021
514-002-201
514-002-202
514-002-022
514-002-023
514-002-024
514-002-025
514-002-027
514-002-029
514-002-031
514-002-032
514-002-035
514-002-040
514-002-041
514-002-042
1,238,678.24
40,088.71
7,305.72
975.16
2,437.90
557.91
139.47
1,394.79
1,649.77
1,400.08
1,308.31
8,347.55
3,228.20
5,979.99
50,743.40
62,082.21
996,390.11
333.00
1,030.00
15,745.64
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
907,338.85
16,277.80
2,732.80
1,569.93
1,328.11
533.31
286.69
71.67
716.73
###
###
###
1,578.86
713.03
###
###
###
###
###
###
###
4,818.05
1,612.80
5,988.76
14,027.05
62,118.19
783,780.63
###
###
9,154.73
514-002-043
514-002-047
514-002-048
514-002-049
514-002-050
514-002-052
1,597.74
1,471.66
34,470.92
-
29.71
###
###
###
514-003-000
514-003-001
514-003-002
514-003-003
514-003-004
514-003-005
514-003-006
514-003-007
514-003-008
514-003-009
514-003-010
514-003-011
514-003-012
514-003-013
514-003-014
514-003-017
514-003-018
514-003-019
514-003-022
514-003-023
514-003-024
514-003-025
514-003-031
514-003-041
514-003-042
514-003-048
514-003-049
514-003-052
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
514-004-000
514-004-001
514-004-002
514-004-003
514-004-004
514-004-005
514-004-006
514-004-007
514-004-008
514-004-009
514-004-010
514-004-011
514-004-012
514-004-013
###
###
###
###
###
###
###
###
###
###
###
###
###
###
514-004-014
514-004-017
514-004-018
514-004-019
514-004-022
514-004-023
514-004-024
514-004-025
514-004-041
514-004-042
514-004-048
514-004-049
514-004-052
515-000-000
515-001-000
515-002-000
515-003-000
515-004-000
515-005-000
515-006-000
515-010-000
GASTOS FINANCIEROS
INTERESES BANCARIOS
INTERESES PERSONAS FISICAS
INTERESES PERSONAS JURIDICAS
MORATORIOS
COMISIONES BANCARIAS
PERDIDA EN VENTAS DE ACTIVOS
DIFERENCIA DE CAMBIO
2,908,915.61
370,677.50
16,762.69
47,464.68
2,474,010.74
###
###
###
###
###
###
###
###
###
###
###
###
###
278,508.17
164,240.00
###
###
###
2,685.53
111,582.64
MENU
Abonos
17,229.04
Saldos Actual
Deudor/Acreedor
12,591,272.77
7,912.96
4,888,319.88
Saldo
Mes
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
1
2
3
4
5
6
7
8
9
10
11
12
13
583,638.82
83,191.42
17,797.49
3,488.29
5,629.37
1,373.86
1,290.81
322.71
3,227.03
9,449.41
18,472.39
4,427.36
25,618.67
2,194.27
4,609.02
4,522.65
4,961.48
393,062.59
1,324,293.52
93,484.15
18,932.85
3,836.85
173,136.12
22,257.98
4,114.60
1,890.82
1,635.48
1,373.86
367.70
91.93
919.26
3,540.64
7,894.30
1,889.14
25,618.67
803.01
528.50
237.83
99,972.40
553,006.56
36,025.76
5,777.47
2,335.29
14
15
16
17
18
19
20
21
22
23
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
1
2
3
5,866.04
1,687.75
1,610.59
402.65
4,026.48
196.65
41,572.05
20,936.32
72,431.97
2,200.00
2,194.27
3,007.96
605.24
12,654.28
7,638.72
455,500.12
575,508.58
44,735.18
19,323.12
5,103.95
1,443.34
1,872.50
481.60
330.74
82.68
826.87
2,784.67
3,228.63
4,246.15
2,111.98
1,687.75
644.02
161.01
1,610.05
7,237.51
8,946.88
37,501.03
2,200.00
803.01
3,007.96
6,689.84
2,219.67
261,413.04
172,634.29
16,756.54
5,383.30
1,160.57
995.72
753.28
481.60
96.65
24.16
241.63
1,499.46
1,578.86
3,287.88
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
4,359.68
4,359.68
-
1,983.58
3,027.35
348,151.09
127,400.24
28,084.95
5,304.00
8,409.85
2,311.34
1,935.02
483.76
4,837.55
372.22
32,215.41
24,630.95
24,505.37
1,578.95
2,194.27
455.62
7,006.10 25,595.10
50,830.39
37,900.16
9,710.74
2,222.87
1,043.44
714.36
539.07
135,801.37
44,331.64
8,095.76
3,050.41
2,775.83
2,311.34
683.21
170.80
1,708.03
122.22
19,325.28
10,525.74
15,410.43
803.01
455.62
3,763.38
11,075.50
18,719.93
9,748.17
3,227.04
603.82
866.20
16
17
18
19
20
21
22
23
24
25
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
1
2
3
4
1,068.60
200.77
153.58
38.39
383.93
9,558.85
3,694.65
958.27
6,303.96
1,337.05
1,225.06
-
1,441,326.68
179,416.57
36,595.84
6,984.78
11,226.35
3,039.83
2,991.64
747.92
7,479.09
8,178.08
28,760.53
24,630.95
149,276.31
1,578.95
2,194.27
1,657.57
625.46
200.77
52.13
13.03
130.32
1,928.65
1,578.86
264.25
257.64
531,165.80
66,718.15
11,676.61
4,014.18
3,799.88
3,039.83
1,167.39
291.85
2,918.47
141.52
6,157.75
10,525.74
86,003.62
803.01
1,290.51
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
180.00
358.85
11,353.13
48.00
2,474.79
26,198.55
40,041.39
50,611.12
845,302.17
401,712.56
69,792.45
8,891.73
3,327.39
2,965.81
1,295.17
972.17
243.04
2,430.43
407.83
1,140.50
71.91
58.13
414.61
27,234.61
6,279.30
2,721.58
1,223.47
735.64
179.81
271,326.98
358.85
57.01
48.00
2,474.79
10,738.72
15,254.47
29,045.89
274,639.56
401,712.56
69,792.45
8,891.73
3,327.39
2,965.81
1,295.17
972.17
243.04
2,430.43
407.83
1,140.50
71.91
58.13
414.61
27,234.61
6,279.30
2,721.58
1,223.47
735.64
179.81
271,326.98
-
24
25
26
27
28
29
30
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
1
2
3
4
5
6
7
8
9
10
11
3,553.28
3,553.28
-
704,113.38
66,809.59
11,695.20
3,060.96
3,615.18
1,827.95
1,276.72
319.18
3,191.79
2,955.76
34,224.92
160,967.30
300.00
2,430.46
8,516.96
488.00
3,831.00
15,055.10
23,199.69
444,535.81
38,701.02
6,473.47
2,546.08
2,328.04
1,827.95
700.72
175.18
1,751.79
29,495.35
127,890.28
300.00
2,430.46
4,359.68
344.00
3,831.00
8,988.94
14,194.89
12
13
14
15
16
17
18
19
20
21
22
23
24
25
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
1
2
360,347.62
1,603,805.65
198,196.96
681,200.92
-
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
3
4
5
6
7
287,858.23
89,293.49
17,669.08
3,847.49
6,178.67
946.07
1,436.59
359.15
3,591.48
14,063.14
2,690.52
3,418.27
107,664.17
1,237.50
70.02
6,920.77
3,430.91
5,139.75
2,800.48
182.58
525.00
306.25
16,086.85
289,796.96
136,162.71
25,164.29
5,121.40
8,230.82
2,414.35
2,203.43
550.86
5,508.59
44.10
124,256.44
27,021.12
4,573.54
2,132.13
1,890.31
946.07
475.91
118.98
1,189.78
7,583.58
1,315.72
60,664.17
4,138.26
1,553.40
3,998.89
1,829.04
4,825.54
95,109.32
47,818.11
6,839.94
2,778.15
2,440.41
2,414.35
772.56
193.14
1,931.41
-
8
9
10
11
12
13
14
15
15
16
17
18
19
20
21
22
23
24
25
26
26
27
28
29
30
31
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
33,639.79
1,936.91
6,638.52
7,050.00
680.82
10,633.35
3,351.32
19,040.89
11,808.55
9,616.26
-
15,514.22
8,540.65
1,448.19
1,023.25
949.21
102.51
191.97
47.99
479.89
2,104.23
626.33
-
16,188.66
263.14
4,117.48
2,285.81
2,168.30
3,411.46
1,486.40
7,587.15
3,930.57
704.73
911.43
669.63
102.51
65.17
16.29
162.89
1,023.93
-
22
23
24
25
26
27
28
29
30
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
1
2
3
4
5
6
7
8
9
10
80,115.55
44,893.97
9,427.51
2,213.41
3,215.43
615.29
660.35
165.09
1,650.88
958.27
8,556.99
7,758.36
-
167,918.48
41,405.12
9,152.45
2,168.82
3,139.68
499.36
697.69
174.42
1,744.22
11,830.06
3,228.63
958.27
-
26,420.69
13,919.33
2,269.63
1,384.13
1,142.23
615.29
224.15
56.04
560.37
2,499.84
3,749.68
58,437.33
12,361.43
2,308.61
1,360.03
1,117.72
499.36
242.19
60.55
605.47
10,875.04
1,578.86
-
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
3,111.04
2,142.37
87,666.35
762,602.21
82,068.16
14,056.46
3,193.06
4,227.95
2,093.28
1,958.61
489.66
4,896.50
66,660.61
23,414.37
460.00
12,315.48
34,909.50
32,589.73
22,699.00
20,974.35
4,966.18
26,331.19
7,480.35
40,614.89
7,985.16
127,423.08
68,067.12
27,972.50
1,619.04
54,971.32
1,919.00
700.00
1,130.96
26,297.11
369,389.99
33,716.25
3,942.93
1,973.74
1,750.82
2,093.28
1,272.61
318.15
3,181.50
25,168.43
6,513.76
5,262.87
22,210.65
15,990.28
7,414.00
5,412.50
9,636.09
3,712.39
34,422.52
60.76
127,423.08
13,889.04
5,670.00
539.68
21,983.86
16.00
-
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
1
2
3
4
5
6
316.08
-
16,056.43
1,854.03
180.52
47,454.68
774,706.37
-
800.00
599.39
180.52
14,234.89
346,034.20
-
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
1
2
3
4
5
6
316.08
- 316.08
-
774,706.37
264,965.82
45,157.48
8,552.24
12,715.99
4,100.32
3,967.98
991.99
9,919.98
21,656.37
79,791.68
4,160.63
28,892.58
23,645.01
25,891.84
2,500.00
17,053.95
3,460.36
24,464.47
23,887.93
12,344.32
19,855.00
20,707.68
3,878.70
0.42
331.66
58,037.95
28,331.67
1,078.40
1,740.00
9,639.32
6,480.00
1,782.55
2,522.60
346,034.20
106,152.22
15,042.88
5,324.57
4,950.75
4,100.32
1,390.32
347.58
3,475.83
11,371.63
57,034.92
1,578.86
19,717.46
3,956.26
2,894.00
2,500.00
5,237.50
99.65
10,551.90
4,126.02
7,409.69
440.00
25.06
1,174.85
10.08
57,237.95
6,109.08
104.00
6,392.99
2,160.00
1,001.79
1,938.22
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
1
2
3
4
5
6
7
8
9
10
11
12
13
14
2,200.32
-
2,177.82
-
15
16
17
18
19
20
21
22
23
24
25
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
1
2
3
4
5
6
9,000.00
-
2,137,017.09
-
898,338.85
-
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
1
2
3
9,000.00
9,000.00
-
2,137,017.09
56,366.51
10,038.52
2,545.09
3,766.01
533.31
844.60
211.14
2,111.52
3,228.63
2,113.11
1,308.31
13,165.60
4,841.00
11,968.75
64,770.45
124,200.40
1,771,170.74
333.00
1,030.00
24,900.37
898,338.85
16,277.80
2,732.80
1,569.93
1,328.11
533.31
286.69
71.67
716.73
1,578.86
713.03
4,818.05
1,612.80
5,988.76
14,027.05
62,118.19
774,780.63
9,154.73
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
1,627.45
1,471.66
34,470.92
-
29.71
-
16
17
18
19
20
21
22
23
24
25
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
1
2
3
4
5
6
7
3,187,423.78
534,917.50
19,448.22
47,464.68
2,585,593.38
278,508.17
164,240.00
2,685.53
111,582.64
FABRICA
13
TIPO
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_BA
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_HO
MP_OM
MP_OM
MP_OM
MP_OM
MP_OM
MP_OM
MP_OM
MP_OM
MP_BA
MP_BA
CODIGO
640-C-263
640-C-263
640-C-263
640-C-263
640-C-263
640-C-263
640-C-263
640-C-321
640-C-321
640-C-321
640-C-321
640-C-321
640-C-321
640-C-321
642-E-118
642-E-118
642-E-118
642-E-118
V111-112
89DL-042 E
89DL-042 E
89DL-042 E
666C187ICI
0702BS-00
0702BS-00
0702BS-00
0702BS-00
0702BS-00
0702BS-00
0702BS-00
0702BS-00
0702BS-00
0702BS-00
0702BS-00
0702BS-00
0702BS-00
BO82116-01
BO82116-01
BO96916-01
BO96916-01
BO96916-01
BO96916-01
BO96916-01
BO96916-01
BO97020-01
BO97020-01
BO93020-01
BO89821-01
0124CU-00
0124CU-00
0124CU-00
0601BP-00
0601BP-00
0601BP-00
9385E-51
R200TP-B
Descripcion
Barniz Transp. Ext. ICI
Barniz Transp. Ext. ICI
Barniz Transp. Ext. ICI
Barniz Transp. Ext. ICI
Barniz Transp. Ext. ICI
Barniz Transp. Ext. ICI
Barniz Transp. Ext. ICI
Barniz Exterior Transp. Atun
Barniz Exterior Transp. Atun
Barniz Exterior Transp. Atun
Barniz Exterior Transp. Atun
Barniz Exterior Transp. Atun
Barniz Exterior Transp. Atun
Barniz Exterior Transp. Atun
Barniz Interior tono verdoso Atun
Barniz Interior tono verdoso Atun
Barniz Interior tono verdoso Atun
Barniz Interior tono verdoso Atun
Barniz Epoxico Dorado Tipo C 3 pzas
Barniz Blanco Sanitario
Barniz Blanco Sanitario
Barniz Blanco Sanitario
Aditivo Lubricante
Butil Cello Solve
Butil Cello Solve
Butil Cello Solve
Butil Cello Solve
Butil Cello Solve
Butil Cello Solve
Butil Cello Solve
Butil Cello Solve
Butil Cello Solve
Butil Cello Solve
Butil Cello Solve
Butil Cello Solve
Butil Cello Solve
Bobina 0.16mm x 821mm TFS
Bobina 0.16mm x 821mm TFS
Bobina 0.16mm x 969mm 2.8/2.8 DR8
Bobina 0.16mm x 969mm 2.8/2.8 DR8
Bobina 0.16mm x 969mm 2.8/2.8 DR8
Bobina 0.16mm x 969mm 2.8/2.8 DR8
Bobina 0.16mm x 969mm 2.8/2.8 DR8
Bobina 0.16mm x 969mm 2.8/2.8 DR8
Bobina 0.20mm x 970mm x Coil
Bobina 0.20mm x 970mm x Coil
Bobina 0.20mm x 930mm x Coil
Bobina 0.21mm x 898mm x Coil
Alambre de Cobre
Alambre de Cobre
Alambre de Cobre
Barniz en Polvo
Barniz en Polvo
Barniz en Polvo
Compuesto Sellador (Darex)
Compuesto Sellador (Artistica)
Barniz
Barniz
MENU
Orden
LAMINAS
UNID
Uni_Med
11F10
280.00 Litros
11LR10
1,011.00 Litros
023P11-03
1,960.00 Litros
3F10-03
339.00 Litros
23P1000-03
41.00 Litros
33P1000
20.00 Litros
33P1060-03
339.00 Litros
02F50-03
41.09 Litros
11F10
20.55 Litros
113P1000
280.18 Litros
12F50
159.70 Litros
022P10-03
1,034.78 Litros
023P10-03
326.87 Litros
032P10-03
1,316.83 Litros
02F50-03
23.64 Litros
12F50
92.76 Litros
022P10-03
1,000.34 Litros
032P10-03
1,021.26 Litros
122P50
163.00 Litros
11F10
220.00 Litros
023P11-03
1,392.00 Litros
3F10-03
338.00 Litros
113P1000
18.00 Litros
113P1000
10.50 Litros
113P10
4.90 Litros
023P11-03
4.20 Litros
11F10
91.02 Litros
113P1000
56.01 Litros
11LR10
88.22 Litros
022P10-03
337.48 Litros
023P11-03
484.51 Litros
032P10-03
504.12 Litros
3F10-03
56.01 Litros
23P1000-03
7.00 Litros
33P1000
7.00 Litros
33P1060-03
98.02 Litros
032P10-03
140,315
132,612.00 Lam / Kg
122P11
47,614
45,000.00 Lam / Kg
33P1000
30,899
38,960.21 Lam / Kg
3LRP170-03
19,489
24,574.00 Lam / Kg
23P1000-03
1,747
2,203.00 Lam / Kg
33P1060-03
15,395
19,411.00 Lam / Kg
023P11-03
23,210
29,265.80 Lam / Kg
113P1000
19,459
24,535.99 Lam / Kg
02F50-03
60,228
92,061.00 Lam / Kg
12F50
9,232
14,111.00 Lam / Kg
3F10-03
27,208
38,924.00 Lam / Kg
11F70
4,948
5,316.00 Lam / Kg
113P1000
1,391.00 Kilos
113P10
303.50 Kilos
023P11-03
359.00 Kilos
113P1000
173.50 Kilos
113P10
35.50 Kilos
023P11-03
66.50 Kilos
12F50
177.52 Kilos
12F50
169.58 Kilos
122P11
032P10-03
1,831,359.83
482,838.10
6,996,402.61
FABRICA
Detalle de Consumos de Materias Primas : Otros Materiales
Ao/Mes
TIPO
CODIGO
Descripcion
MENU
Orden
LAMINAS
UNID
200209
MP_OM
0503BL-00
21.00
200209
MP_OM
0503BL-00
18.20
200209
MP_OM
0601BP-00
Barniz en Polvo
83P10
83.00
200209
MP_OM
0601BP-00
Barniz en Polvo
93P10
76.75
200209
MP_OM
0124CU-00
Alambre de Cobre
83P10
578.33
200209
MP_OM
0124CU-00
Alambre de Cobre
93P10
520.25
200210
MP_OM
0124CU-00
Alambre de Cobre
93P10
826.80
200210
MP_OM
0601BP-00
Barniz en Polvo
93P10
96.40
200211
MP_OM
MF1909
185.00
200211
MP_OM
0601BP-00
Barniz en Polvo
93P10
304.00
200211
MP_OM
0124CU-00
Alambre de Cobre
93P10
200212
MP_OM
0601BP-00
Barniz en Polvo
113P10
42.80
200212
MP_OM
0124CU-00
Alambre de Cobre
113P10
333.00
200212
MP_OM
MF1909
6.80
200301
MP_OM
MF1909
168.47
200301
MP_OM
MF1909
31.73
200301
MP_OM
0601BP-00
Barniz en Polvo
113P10
257.64
200301
MP_OM
0601BP-00
Barniz en Polvo
113P1000
42.36
200301
MP_OM
0124CU-00
Alambre de Cobre
113P10
2,642.41
200301
MP_OM
0124CU-00
Alambre de Cobre
113P1000
389.59
200302
MP_OM
9385E-51
186.00
200302
MP_OM
0124CU-00
Alambre de Cobre
113P10
2,834.20
200302
MP_OM
0124CU-00
Alambre de Cobre
113P1000
1,128.80
200302
MP_OM
0601BP-00
Barniz en Polvo
113P10
363.12
200302
MP_OM
0601BP-00
Barniz en Polvo
113P1000
136.88
200303
MP_OM
0124CU-00
Alambre de Cobre
113P1000
1,391.00
200303
MP_OM
0124CU-00
Alambre de Cobre
113P10
303.50
200303
MP_OM
0124CU-00
Alambre de Cobre
023P11-03
359.00
200303
MP_OM
0601BP-00
Barniz en Polvo
113P1000
173.50
200303
MP_OM
0601BP-00
Barniz en Polvo
113P10
35.50
200303
MP_OM
0601BP-00
Barniz en Polvo
023P11-03
66.50
200303
MP_OM
9385E-51
177.52
200303
MP_OM
R200TP-B
169.58
Uni_Med
Costo Unit
N_Cod
Litros
1.00
21.00
MP_OM83P10200209
Litros
1.00
18.20
MP_OM93P10200209
Kilos
114.53
9,505.99
MP_OM83P10200209
Kilos
114.53
8,790.18
MP_OM93P10200209
Kilos
1.00
578.33
MP_OM83P10200209
Kilos
1.00
520.25
MP_OM93P10200209
Kilos
23.4681231
19,403.44
MP_OM93P10200210
Kilos
114.53
11,040.69
MP_OM93P10200210
Litros
69.75
12,903.75
MP_OM93P10200211
Kilos
114.53
34,817.12
MP_OM93P10200211
Kilos
23.47
Kilos
114.53
4,901.88
MP_OM113P10200212
Kilos
23.47
7,814.88
MP_OM113P10200212
Litros
69.75
474.30
MP_OM113P10200212
Litros
69.75
11,750.96
MP_OM113P10200301
Litros
69.75
2,212.99
Kilos
114.53
29,507.38
Kilos
114.53
4,851.62
Kilos
23.47
62,012.47
Kilos
23.47
9,142.86
Litros
54.50
10,137.00
MP_OM12F50200302
Kilos
23.47
66,513.29
MP_OM113P10200302
Kilos
23.47
26,490.86
MP_OM113P1000200302
Kilos
114.53
41,588.38
MP_OM113P10200302
Kilos
114.53
15,676.62
MP_OM113P1000200302
Kilos
27.11
37,710.52
MP_OM113P1000200303
Kilos
27.11
8,228.00
MP_OM113P10200303
Kilos
27.11
9,732.62
MP_OM023P11-03200303
Kilos
63.22
10,968.62
MP_OM113P1000200303
MP_OM93P10200211
MP_OM113P1000200301
MP_OM113P10200301
MP_OM113P1000200301
MP_OM113P10200301
MP_OM113P1000200301
Kilos
63.22
2,244.30
MP_OM113P10200303
Kilos
63.22
4,204.11
MP_OM023P11-03200303
Kilos
56.32
9,997.60
MP_OM12F50200303
Kilos
36.08
6,118.65
MP_OM12F50200303
FABRICA
MENU
11
Cod_Pto
Descripcin
Produccin Cant/T.M.
211300-04 Envase 211/208.5x300 F/F B
544,320
47,586
211300-04 Envase 211/208.5x300 F/F B
55,490
47,586
307109-02 Envases 307x109 0.16
3,722,520
38,092
307109-02 Envases 307x109 0.16
356,160
38,092
211300-06 Envase 211/208.5x300 F/F B 1,360,800
85,655
307FO-01-02 Tapa 307
2,648,754
71,964
300407-01 Envase 300x407
1,359,072
28,425
0211F0-04-0 Tapa 211
140,415 109,045
Kilos
11,439
1,166
97,724
9,350
15,887
36,806
47,813
1,288
G.Adm
18,354
1,871
156,802
15,002
25,492
59,058
76,719
2,066
G.Ventas
13,407
1,367
114,537
10,959
18,620
43,139
56,039
1,509
G.Financ.
14,384
1,466
122,890
11,758
19,978
46,285
60,126
1,619
221,473
355,363.60
259,576.20
278,508.17
10,187,531
G. Administracin
G. Ventas
G.Financieros
Total G.A.V.F
Fletes sobre Ventas de Ptos. (NO costeables)
G.A.V.F a Costear
355,363.60
902,047.83
278,508.17
1,535,919.60
642,471.63
893,447.97
Total
46,145
4,704
394,229
37,719
64,090
148,482
192,884
5,195
893,447.97
39.77%
29.05%
31.17%
100.00%
FABRICA
MENU
Orden
Unid. Buenas
Unid. Malas
200303
113P10
211300-04
367,920
4,373
200303
11LR10
211300-04
231,890
381
200303
022P10-03
307109-02
3,722,520
5,290
200303
122P11
307109-02
356,160
674
52,514.76
14,968.36
0.00
0.00
11,270.68
200303
023P11-03
211300-06
1,360,800
9,672
24,540
188,860.35
128,048.66
13,936.73
207,886.39
87,515.88
200303
12F50
307F0-01-02
Tapa 307
2,648,754
42,201
11,275
192,949.25
28,098.06
16,116.26
0.00
71,172.26
200303
113P1000
300407-01
Envase 300x407
1,359,072
9,445
1,536
402,217.64
138,719.77
48,679.15
370,331.44
75,516.51
200303
11F10
140,415
5,245
5,876
7,555.36
1,833.95
0.00
0.00
14,598.80
10,187,531.00
77,281
65,811
1,416,587.08
489,823.47
89,204.43
669,849.48
492,158.61
339129092.xls
Cdigo
Descripcin
12
Unid_Malas_Otrs
Cost_Produc_M
Hojalata
Barnices
Otros Mat.
Componentes
M.O.D
41,006.94
18,751.61
10,472.30
56,206.32
12,360
33,858.80
13,869.79
0.00
35,425.32
91,609.05
10,224
497,623.97
145,533.27
0.00
0.00
123,092.20
17,383.24
12/04/2016
12
G.I.F.
G.A
G.V.
G.F.
91,807.95
18,353.92
13,406.66
14,384.47
Costo Total
281,773.40
70.39
463,005.52
1,871.07
1,366.72
1,466.41
642,472.68
2,770.59
254.65
494,888.38
156,802.27
114,536.60
122,890.23
1,655,366.93
444.69
40.87
42,265.21
15,002.39
10,958.53
11,757.78
158,737.72
445.69
40.96
524,347.38
25,491.55
18,620.37
19,978.43
1,214,685.74
892.63
82.04
465,796.22
59,057.74
43,138.87
46,285.16
922,613.82
348.32
32.01
444,966.75
76,718.52
56,039.22
60,126.40
1,673,315.39
1,231.22
113.16
94,069.66
2,066.15
1,509.22
1,619.30
123,252.44
877.77
80.68
2,621,147.08
339129092.xls
355,363.60
259,576.20
278,508.17
6,672,218.12
Cost_Produc_M
12/04/2016
FABRICA
COSTO DE LA PRODUCCION
Mes/Ao
Ao/Mes
MENU
AL 31 DE MARZO
Orden
Cdigo
Descripcin
200208
200208
200209
200209
200209
83P10
82P10
83P10
93P10
82P10
211300-04
307109-02
211300-04
211300-04
307109-02
984,946
268,800
164,174
1,103,226
1,686,720
54,000
6,720
63,000
59,592
200210
200210
200210
93P10
82P10
92P10
211300-04
307109-02
307109-02
567,160
876,000
2,709,304
123,426
9,526
200211
200211
200211
93P10
92P10
112P10
211300-04
307109-02
307109-02
499,320
1,780,544
2,601,848
23709
5471
0
200212
200212
200212
113P10
112P10
122P10
211300-04
307109-02
307109-02
277,200
2,400,604
1,108,800
96,480.00
32,178.00
14,862.00
200301
200301
200301
200301
200301
113P10
11LR10
122P10
122P11
113P1000
211300-04
211300-04
307109-02
307109-02
300407-01
1,501,920
622,809
3,277,016
934,080
215,145
17,969
8,897
3,736
1,411
19,068
200302
200301
200302
200302
113P10
122P11
12F50
113P1000
3,208,000
3,494,400
1,740,160
943,923
17,983
5,849
68,134
7,861
200303
200303
200303
200303
200303
200303
200303
200303
113P10
11LR10
022P10-03
122P11
023P11-03
12F50
113P1000
11F10
367,920
231,890
3,722,520
356,160
1,360,800
2,648,754
1,359,072
140,415
4,373
381
5,290
674
9,672
42,201
9,445
5,245
43,153,630
717,153.00
MENU
Unid_Malas_Otrs
Hojalata
Barnices
Otros Mat.
Componentes
60,100
202,032
189,864
183,066
163,110
27,346
194,256
268,661
114
1,303
21
1
10,450
10,105.32
9,328.63
-
135,519
22,227
149,364
-
92,220
75,348
130,390
120,307
402,297
0
6,382
11
30,444.14
-
76,787
-
47,720.87
-
70444.53214699
0
0
2,859.00
5,712.00
8,132.00
37,983.29
377,344.55
166,784.04
1,563.23
152,644.97
82,251.70
13,191.07
-
39,107.64
-
35,220
6,180
17,568
30,456
-
171,290.50
87,987.73
485,239.69
141,732.96
78,213.98
64,835.77
33,102.92
212,471.40
59,609.78
19,653.21
103,270.81
16,207.47
211,902.61
87,870.76
36,017.59
28,920
11,880
31,808
358,517.62
515,473.22
129,023.23
298,382.30
163,908.25
190,701.59
18,587.39
120,001.77
108,101.67
10,137.00
42,167.48
452,609.71
254,472.20
12,360
10,224
24,540
11,275
1,536
5,876
41,006.94
33,858.80
497,623.97
52,514.76
188,860.35
192,949.25
402,217.64
7,555.36
18,751.61
13,869.79
145,533.27
14,968.36
128,048.66
28,098.06
138,719.77
1,833.95
10,472.30
13,936.73
16,116.26
48,679.15
-
56,206.32
35,425.32
207,886.39
370,331.44
-
899,542.70
6,707,980.44
1,640,108.96
479,878.89
M.O.D
G.I.F.
G.A
G.V.
G.F.
20,808.35
13,293.55
7,662.34
51,228.67
75,897.94
97,307.81
36,659.21
156,753.72
82,751.38
80,101.03
74,591.56
128,561.45
74,714.32
40,317.68
269,461.17
337,189.10
366,421.12
153,678.14
515,021.85
181,798.51
234,373.57
158,062.03
181,768.96
54,223.24
10,720.90
72,042.93
146,197.41
22,402.08
37,821.24
142,039.87
14,220.61
55,429.49
98,353.76
69,312.01
20,676.37
2,432.84
16,348.31
33,175.78
23,071.12
38,950.78
146,281.91
13,438.58
52,381.29
92,945.05
35,236.55
10,511.37
18,596.13
124,963.36
253,589.33
71,800.43
121,220.04
455,248.95
46,342.90
180,636.65
320,520.61
116,299.36
85,181.10
43,605.13
747,054.77
342,411.78
223,030.88
29,272.28
277,097.59
155,412.64
16,746.52
158,526.11
88,910.77
4,894.44
46,331.82
25,985.61
49,110.39
25,195.72
96,866.07
44,875.67
29,796.24
282,425.84
144,945.16
488,594.22
247,578.83
176,800.38
33,523.89
13,901.53
97,085.85
64,393.49
6,002.73
19,242.95
7,979.57
55,727.96
36,962.32
3,445.61
256,311.19
106,285.90
742,282.30
492,328.68
45,894.65
105,037.29
120,629.62
57,771.40
49,990.67
596,144.59
482,885.21
342,255.91
319,434.22
72,360.33
98,464.49
25,954.70
35,643.96
129,820.67
176,653.79
46,564.98
63,948.35
394,085.12
536,252.27
141,353.18
194,122.33
17,383.24
91,609.05
123,092.20
11,270.68
87,515.88
71,172.26
75,516.51
14,598.80
91,807.95
463,005.52
494,888.38
42,265.21
524,347.38
465,796.22
444,966.75
94,069.66
18,353.92
1,871.07
156,802.27
15,002.39
25,491.55
59,057.74
76,718.52
2,066.15
13,406.66
1,366.72
114,536.60
10,958.53
18,620.37
43,138.87
56,039.22
1,509.22
14,384.47
1,466.41
122,890.23
11,757.78
19,978.43
46,285.16
60,126.40
1,619.30
2,013,572.82
9,474,307.80
2,099,697.57
1,573,119.85
4,903,301.97
Costo Total
754,385.30
337,831.52
139,429.54
886,993.92
1,125,159.98
818,624.03
515,018.38
1,817,654.81
558,972.29
862,813.98
1,348,985.14
765.92
1,256.81
849.28
804.00
667.07
1,443.37
587.92
670.89
1,119.47
484.58
518.47
77.29
126.82
83.43
78.98
65.53
132.66
54.04
61.66
102.89
44.54
47.65
1,006,112.60
1,439,537.92
785,980.78
3,629.55
599.66
708.86
356.54
58.91
69.63
1,191,913.95
507,269.28
2,178,267.49
1,087,481.73
412,031.87
793.59
814.49
664.71
1,164.23
1,915.14
73.82
75.77
61.83
108.30
178.15
2,380,585.26
2,121,060.19
771,647.79
1,378,163.29
742.08
606.99
443.43
1,460.04
68.39
55.94
40.87
134.57
281,773.40
642,472.68
1,655,366.93
158,737.72
1,214,685.74
922,613.82
1,673,315.39
123,252.44
765.86
2,770.59
444.69
445.69
892.63
348.32
1,231.22
877.77
70.39
254.65
40.87
40.96
82.04
32.01
113.16
80.68
31,098,139.17
FABRICA
Reporte Resumen Mensual de la Produccin por Proceso
MENU
14
AL 31 DE MARZO
Ao/Mes
TIPO
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
339129092.xls
Proceso
1.- COR
2.- BAR
2.- BAR
3.- GLI
3.- GLI
6.- LIC
7.- LIS
1.- COR
2.- BAR
2.- BAR
2.- BAR
4.- PCU
4.- PCU
5.- GPR
5.- GPR
5.- GPR
1.- COR
2.- BAR
3.- GLI
6.- LIC
1.- COR
1.- COR
2.- BAR
2.- BAR
9.- PTA
Orden
3LRP170-03
11LR10
023P10-03
023P10-03
11LR10
113P10
11LR10
032P10-03
022P10-03
032P10-03
92P10
022P10-03
122P11
92P10
022P10-03
032P10-03
023P11-03
023P11-03
023P11-03
023P11-03
12F50
02F50-03
12F50
02F50-03
12F50
Cdigo Pto
211300-04
211300-04
211300-04
211300-04
211300-04
211300-04
211300-04
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
211300-06
211300-06
211300-06
211300-06
307F0-01-02
307F0-01-02
307F0-01-02
307F0-01-02
307F0-01-02
Descripcin
Envase 211/208.5x300 F/F Bco.Int.100/25
Envase 211/208.5x300 F/F Bco.Int.100/25
Envase 211/208.5x300 F/F Bco.Int.100/25
Envase 211/208.5x300 F/F Bco.Int.100/25
Envase 211/208.5x300 F/F Bco.Int.100/25
Envase 211/208.5x300 F/F Bco.Int.100/25
Envase 211/208.5x300 F/F Bco.Int.100/25
Envases 307x109 0.16
Envases 307x109 0.16
Envases 307x109 0.16
Envases 307x109 0.16
Envases 307x109 0.16
Envases 307x109 0.16
Envases 307x109 0.16
Envases 307x109 0.16
Envases 307x109 0.16
Envase 211/208.5x300 F/F Bco.Int.25/25
Envase 211/208.5x300 F/F Bco.Int.25/25
Envase 211/208.5x300 F/F Bco.Int.25/25
Envase 211/208.5x300 F/F Bco.Int.25/25
Tapa 307
Tapa 307
Tapa 307
Tapa 307
Tapa 307
Produccin
16,550
50,245
16,527
986,340
2,161,800
367,920
231,890
119,093
135,151
158,288
1,473
3,722,520
356,160
4,446
273,177
118,743
59,481
193,508
2,651,580
1,360,800
8,334
59,223
17,302
4,423
2,648,754
Unid
OP
Lamina
Pasadas
Pasadas
Plantilla
Plantilla
Envases
Envases
Lamina
Pasadas
Lamina
Pasadas
Envases
Envases
Tiras
Tiras
Tiras
Lamina
Pasadas
Plantilla
Envases
Lamina
Lamina
Pasadas
Pasadas
Tapas
I
I
I
I
I
F
F
I
I
I
I
F
F
I
I
I
I
I
I
F
I
I
I
I
F
Produc_Proceso_Mes
39
204
34
10,800
8,280
4,373
381
233
308
423
5
5,290
674
390
720
40
669
8,760
9,672
72
95
61
21
42,201
2,340
4,080
680
10,800
8,280
4,373
381
8,388
5,544
7,614
90
5,290
674
4,680
8,640
2,400
13,380
8,760
9,672
7,920
10,450
3,355
1,155
42,201
Unidades
993,000
1,004,900
330,540
986,340
2,161,800
367,920
231,890
4,287,348
2,432,718
2,849,184
26,514
3,722,520
356,160
53,352
3,278,124
1,424,916
3,568,860
3,870,160
2,651,580
1,360,800
916,740
6,514,530
34,604
243,265
2,648,754
HRS_S
6.64
14.65
6.01
20.01
43.88
37.40
43.52
48.05
48.83
55.45
0.05
594.75
55.47
2.43
146.53
61.97
24.26
68.93
53.81
143.32
3.40
24.15
6.29
1.61
192.38
Hrs_SN
2.24
7.14
2.93
7.97
17.48
25.42
35.73
16.19
23.79
27.01
0.05
163.28
20.52
0.45
27.34
11.56
8.17
33.58
21.44
105.66
1.15
8.14
3.06
0.78
103.13
Horas
8.88
21.78
8.94
27.98
61.35
62.83
79.25
64.24
72.62
82.46
0.10
758.03
75.99
2.88
173.86
73.53
32.44
102.51
75.25
248.98
4.55
32.29
9.35
2.39
295.51
Costo por
Hora
1,231.86
1,892.90
1,892.90
180.79
180.79
1,435.91
6,906.10
1,231.86
1,892.90
1,892.90
1,892.90
405.40
405.40
80.57
80.57
80.57
1,231.86
1,892.90
180.79
1,435.91
1,231.86
1,231.86
1,892.90
1,892.90
1,591.31
MOD_MN
1,590.54
3,726.18
1,528.39
1,576.37
3,456.17
14,858.97
90,833.64
11,507.99
12,422.59
14,105.00
17.11
84,455.81
8,466.64
71.77
4,335.39
1,833.51
5,810.80
17,534.98
4,238.64
58,886.06
815.32
5,784.07
1,599.47
408.75
63,361.04
GIF_MN
9,346.37
37,507.75
15,384.74
3,482.98
7,636.39
75,353.33
456,475.17
67,623.72
125,045.71
141,980.85
172.18
222,851.61
22,340.74
160.13
9,673.39
4,091.03
34,145.66
176,507.06
9,365.25
298,624.96
4,791.00
33,988.58
16,100.31
4,114.52
406,886.82
Valor
Agregado
total
10,936.90
41,233.94
16,913.12
5,059.36
11,092.56
90,212.30
547,308.81
79,131.72
137,468.30
156,085.85
189.29
307,307.41
30,807.38
231.90
14,008.77
5,924.54
39,956.46
194,042.05
13,603.90
357,511.02
5,606.31
39,772.65
17,699.78
4,523.28
470,247.85
12/04/2016
FABRICA
Reporte Resumen de la Produccin por Proceso
Ao/Mes
TIPO
Proceso
Orden
MENU
Cdigo Pto
Descripcin
200208
200208
200208
200208
200208
200208
200208
200208
1
1
1
1
1
1
1
1
1.- COR
2.- BAR
3.- GLI
6.- LIC
1.- COR
2.- BAR
4.- PCU
5.- GPR
83P10
83P10
83P10
83P10
82P10
82P10
82P10
82P10
211300-04
211300-04
211300-04
211300-04
307109-02
307109-02
307109-02
307109-02
200209
200209
200209
200209
200209
200209
200209
200209
200209
1
1
1
1
1
1
1
1
0
1.- COR
2.- BAR
3.- GLI
6.- LIC
6.- LIC
1.- COR
2.- BAR
4.- PCU
5.- GPR
83P10
83P10
83P10
83P10
93P10
82P10
82P10
82P10
82P10
211300-04
211300-04
211300-04
211300-04
211300-04
307109-02
307109-02
307109-02
307109-02
200210
200210
200210
200210
200210
200210
200210
200210
200210
1
1
1
1
1
1
1
1
1
1.- COR
2.- BAR
3.- GLI
6.- LIC
1.- COR
2.- BAR
4.- PCU
4.- PCU
5.- GPR
93P10
93P10
93P10
93P10
92P10
92P10
82P10
92P10
92P10
211300-04
211300-04
211300-04
211300-04
307109-02
307109-02
307109-02
307109-02
307109-02
93P10
83P10
92P10
82P10
211300-04
211300-04
307109-02
307109-02
93P10
93P10
93P10
93P10
92P10
112P10
92P10
112P10
92P10
112P10
92P10
211300-04
211300-04
211300-04
211300-04
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
200210
200210
200210
200210
200211
200211
200211
200211
200211
200211
200211
200211
200211
200211
200211
1
1
1
1
1
1
1
1
1
1
1
1.- COR
2.- BAR
3.- GLI
6.- LIC
1.- COR
1.- COR
2.- BAR
2.- BAR
4.- PCU
4.- PCU
5.- GPR
200211
200211
200211
200211
200211
1 5.- GPR
112P10
83P10
11LR10
92P10
112P10
307109-02
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
200212
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
113P10
11LR10
113P10
93P10
113P10
112P10
122P10
122P11
92P10
112P10
122P10
112P10
122P10
112P10
122P10
12F50
12F50
12F50
113P1000
113P1000
113P1000
113P1000
11F10
11F10
11F10
12F30
12F30
12F30
82P10
112P10
211300-04
211300-04
211300-04
211300-04
211300-04
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
0307F0-03
0307F0-03
0307F0-03
300407-01
300407-01
300407-01
300407-01
211F0-04-00
211F0-04-00
211F0-04-00
211F0-04-00
211F0-04-00
211F0-04-00
211300-04
211300-04
211300-04
211300-04
211300-04
211300-04
211300-04
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
1
1
1
1
1
1
1
1
1
1
1
1
1
1.- COR
2.- BAR
2.- BAR
3.- GLI
6.- LIC
1.- COR
1.- COR
1.- COR
2.- BAR
2.- BAR
2.- BAR
4.- PCU
4.- PCU
5.- GPR
5.- GPR
1.- COR
2.- BAR
9.- PTA
1.- COR
2.- BAR
3.- GLI
6.- LIC
1.- COR
2.- BAR
9.- PTA
1.- COR
2.- BAR
9.- PTA
1.- COR
2.- BAR
2.- BAR
2.- BAR
3.- GLI
6.- LIC
6.- LIC
1.- COR
2.- BAR
2.- BAR
4.- PCU
4.- PCU
5.- GPR
113P10
93P10
11LR10
113P10
113P10
11LR10
122P11
122P10
122P11
122P10
122P11
92P10
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
200301
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
5.- GPR
5.- GPR
1.- COR
2.- BAR
9.- PTA
1.- COR
2.- BAR
3.- GLI
6.- LIC
1.- COR
2.- BAR
9.- PTA
1.- COR
2.- BAR
9.- PTA
1.- COR
2.- BAR
4.- PCU
1.- COR
2.- BAR
9.- PTA
1.- COR
2.- BAR
2.- BAR
3.- GLI
6.- LIC
1.- COR
1.- COR
2.- BAR
2.- BAR
4.- PCU
5.- GPR
5.- GPR
1.- COR
2.- BAR
3.- GLI
6.- LIC
1.- COR
2.- BAR
9.- PTA
1.- COR
1.- COR
2.- BAR
2.- BAR
3.- GLI
3.- GLI
6.- LIC
1.- COR
2.- BAR
122P10
122P11
12F50
12F50
12F50
113P1000
113P1000
113P1000
113P1000
11F10
11F10
11F10
12F30
12F30
12F30
122P50
122P50
122P50
11F70
11F70
11F70
023P10-03
113P10
11LR10
113P10
113P10
122P11
022P10-03
022P10-03
122P11
122P11
122P11
022P10-03
023P11-03
023P11-03
023P11-03
023P11-03
12F50
12F50
12F50
113P1000
23P1000-03
113P1000
23P1000-03
113P1000
23P1000-03
113P1000
11F10
11F10
307109-02
307109-02
0307F0-03
0307F0-03
0307F0-03
300407-01
300407-01
300407-01
300407-01
211F0-04-00
211F0-04-00
211F0-04-00
211F0-04-00
211F0-04-00
211F0-04-00
600108-01
600108-01
600108-01
600FOV-01-01
600FOV-01-01
600FOV-01-01
211300-04
211300-04
211300-04
211300-04
211300-04
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
211300-06
211300-06
211300-06
211300-06
307F0-01-02
307F0-01-02
307F0-01-02
300407-01
300407-01
300407-01
300407-01
300407-01
300407-01
300407-01
211F0-04-00
211F0-04-00
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
200302
1
1
1
1
1
1
1
1
1
1
1
1
1
9.- PTA
1.- COR
2.- BAR
9.- PTA
1.- COR
2.- BAR
4.- PCU
1.- COR
2.- BAR
4.- PCU
1.- COR
2.- BAR
9.- PTA
11F10
211F0-04-00
12F30
211F0-04-00
12F30
211F0-04-00
12F30
211F0-04-00
122P50
600108-01
122P50
600108-01
122P50
600108-01
023P2000-03
401411-01
023P2000-03
401411-01
023P2000-03
401411-01
11F70
600FOV-01-01
11F70
600FOV-01-01
11F70
600FOV-01-01
112P10
122P11
Tapa 211
Tapa 208.5
Tapa 208.5
Tapa 208.5
Envase 600x108 Oval 1Lb
Envase 600x108 Oval 1Lb
Envase 600x108 Oval 1Lb
Envase 401X411 0.17
Envase 401X411 0.17
Envase 401X411 0.17
Tapa Oval 1 Libra
Tapa Oval 1 Libra
Tapa Oval 1 Libra
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1.- COR
2.- BAR
2.- BAR
3.- GLI
3.- GLI
6.- LIC
7.- LIS
1.- COR
2.- BAR
2.- BAR
2.- BAR
4.- PCU
4.- PCU
5.- GPR
5.- GPR
5.- GPR
1.- COR
2.- BAR
3.- GLI
6.- LIC
1.- COR
1.- COR
2.- BAR
2.- BAR
9.- PTA
1.- COR
1.- COR
1.- COR
2.- BAR
2.- BAR
2.- BAR
3.- GLI
6.- LIC
1.- COR
3LRP170-03
11LR10
023P10-03
023P10-03
11LR10
113P10
11LR10
032P10-03
022P10-03
032P10-03
92P10
022P10-03
122P11
92P10
022P10-03
032P10-03
023P11-03
023P11-03
023P11-03
023P11-03
12F50
02F50-03
12F50
02F50-03
12F50
33P1060-03
23P1000-03
33P1000
33P1060-03
23P1000-03
33P1000
113P1000
113P1000
3F10-03
211300-04
211300-04
211300-04
211300-04
211300-04
211300-04
211300-04
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
307109-02
211300-06
211300-06
211300-06
211300-06
307F0-01-02
307F0-01-02
307F0-01-02
307F0-01-02
307F0-01-02
300407-01
300407-01
300407-01
300407-01
300407-01
300407-01
300407-01
300407-01
0211F0-04-00
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2.- BAR
2.- BAR
9.- PTA
1.- COR
2.- BAR
9.- PTA
1.- COR
2.- BAR
4.- PCU
1.- COR
2.- BAR
4.- PCU
1.- COR
2.- BAR
9.- PTA
11F10
3F10-03
11F10
12F30
12F30
12F30
122P50
122P50
122P50
023P2000-03
023P2000-03
023P2000-03
11F70
11F70
11F70
0211F0-04-00
0211F0-04-00
0211F0-04-00
0208FO-04-00
0208FO-04-00
0208FO-04-00
600108-01
600108-01
600108-01
401411-01
401411-01
401411-01
600FOV-01-01
600FOV-01-01
600FOV-01-01
Tapa 211
Tapa 211
Tapa 211
Tapa 208.5
Tapa 208.5
Tapa 208.5
Envase 600x108 Oval 1Lb
Envase 600x108 Oval 1Lb
Envase 600x108 Oval 1Lb
Envase 401X411 0.17
Envase 401X411 0.17
Envase 401X411 0.17
Tapa Oval 1 Libra
Tapa Oval 1 Libra
Tapa Oval 1 Libra
Produccin
Unid
984,946.00
95,250.00
20,229.00
268,800.00
58,758.00
Lamina
Lamina
Plantilla
Envases
Lamina
Pasadas
Envases
Tiras
164,174
1,103,226
91,841
67,408
1,686,720
119,564
Lamina
Lamina
Plantilla
Envases
Envases
Lamina
Lamina
Envases
Tiras
29,937
14,103
567,160
36,018
97,600
876,000
2,709,304
107,961
132,601.00
28,092.00
31,376.00
499,320.00
53,644.40
77,195.60
36,298.94
52,235.06
1,780,544.00
2,601,848.00
50,786.29
OP
I
I
I
F
I
I
F
I
Cant/Lam
Prod. Mala
Unid. Malas
60
60
1
1
36
36
1
12
60,100
54,000
202,032
6,720
-
I
I
I
F
F
I
I
F
I
60
60
1
1
1
36
36
1
12
Lamina
Lamina
Plantilla
Envases
Lamina
Lamina
Envases
Envases
Tiras
I
I
I
F
I
I
F
F
I
Lamina
Lamina
Plantilla
Envases
Lamina
Lamina
Lamina
Lamina
Envases
Envases
Tiras
I
I
I
F
I
I
I
I
F
F
I
Unidades
HRS_S
0
3.67
0
181.68
81
74.16
43.083
81.61
63,000
115,704
74,160
59,592
-
984,946
3,429,000
728,244
268,800
705,096
164,174
1,103,226
3,306,276
2,426,688
1,686,720
1,434,768
60
60
1
1
36
36
1
1
12
92,220
123,426
3,348
72,000
9,526
-
1,796,220
14,103
567,160
1,296,648
3,513,600
876,000
2,709,304
1,295,532
98
13
127
19
208
129
536
70
60.00
60.00
1.00
1.00
36.00
36.00
36.00
36.00
1.00
1.00
12.00
13,440.00
5,128.70
38.00
23,709.00
8,064.00
2,816.70
4,053.30
5,471.00
775.72
7,956,060.00
1,685,520.00
31,376.00
499,320.00
1,931,198.40
2,779,041.60
1,306,761.84
1,880,462.16
1,780,544.00
2,601,848.00
609,435.48
72.90
159.20
164.67
95.02
29.49
42.44
33.80
48.64
206.36
296.96
89.28
19
129
55
149
279
73
73,082.71 Tiras
30,061
9,032
18,201
14,210
277,200
27,159
114,123
9,264
4,051
37,259
62,259
2,400,604
1,108,800
71,497
14,983
1,002
948
51,771
46,188
41,732
328
324
-
Lamina
Lamina
Lamina
Plantilla
Envases
Lamina
Lamina
Lamina
Lamina
Lamina
Lamina
Envases
Envases
Tiras
Tiras
Lamina
Lamina
Tapas
Lamina
Lamina
Plantilla
Envases
Lamina
Lamina
Tapas
Lamina
Lamina
Tapas
I
I
I
I
F
I
I
I
I
I
I
F
F
I
I
I
I
F
I
I
I
F
I
I
F
I
I
F
41,077
840
20,751
3,291,300
1,501,920
622,809
104,612
61,463
94,753
3,277,016
934,080
2,997
Lamina
Lamina
Lamina
Lamina
Plantilla
Envases
Envases
Lamina
Lamina
Lamina
Envases
Envases
Tiras
I
I
I
I
I
F
F
I
I
I
F
F
I
12.00
1,116.28
876,992.52
128.47
60
60
60
1
1
36
36
36
36
36
36
1
1
12
12
110
110
1
32
32
1
1
156
156
1
196
196
1
918
963
1,941
96,480
829
3,484
283
270
2,480
4,144
32,178
14,862
2,403
504
31
1,581
1,325
-
1,803,660
541,900
1,092,040
14,210
277,200
977,724
4,108,428
333,504
145,818
1,341,306
2,241,306
2,400,604
1,108,800
857,964
179,796
110,220
104,280
1,656,672
1,478,005
41,732
51,168
63,439
-
16.81
11.06
22.29
30.13
37.42
15.18
63.80
5.18
3.10
28.48
47.59
266.70
123.18
119.85
25.12
0.56
0.74
28.94
54.00
88.49
0.38
0.38
-
17,820
240
6,180
17,400
17,969
8,897
15,876
10,404
11,700
3,736
1,411
4,680
2,464,620
50,400
1,245,060
3,291,300
1,501,920
622,809
3,766,032
2,212,668
3,411,108
3,277,016
934,080
35,964
49.56
1.04
23.45
112.72
191.38
113.50
74.65
48.73
74.24
366.69
103.43
1.45
60
60
60
60
1
1
1
36
36
36
1
1
12
297
4
103
17,400
17,969
8,897
441
289
325
3,736
1,411
390
236,736
129,222
46,563
40,026
215,145
27,804
3,459
20,039
49,286
20,256
1,028
311
16,706
13,929
122
2,188,020
3,208,000
14,178
131,232
62,330
31,487
3,494,400
202,836
113,088
7,007
1,740,160
46,503
16,636
49,829
4,657
1,242,944
446,528
943,923
10,147
Tiras
Tiras
Lamina
Lamina
Tapas
Lamina
Lamina
Plantilla
Envases
Lamina
Lamina
Tapas
Lamina
Lamina
Tapas
Lamina
Lamina
Envases
Lamina
Lamina
Tapas
Lamina
Lamina
Lamina
Plantilla
Envases
Lamina
Lamina
Lamina
Lamina
Envases
Tiras
Tiras
Lamina
Lamina
Plantilla
Envases
Lamina
Lamina
Tapas
Lamina
Lamina
Lamina
Lamina
Plantilla
Plantilla
Envases
Lamina
Lamina
I
I
I
I
F
I
I
I
F
I
I
F
I
I
F
I
I
F
I
I
F
12
12
110
110
1
32
32
1
1
156
156
1
196
196
1
24
24
1
32
32
1
597
240
173
19,068
80
70
317
60
-
7,164
2,880
19,030
19,068
12,480
13,720
7,608
1,920
-
2,840,832
1,550,664
5,121,930
4,402,860
215,145
4,337,424
539,604
3,927,644
1,182,864
486,144
32,896
9,952
-
114.54
62.52
33.69
32.53
190.42
19.77
4.22
8.32
42.21
24.69
0.75
0.39
-
I
I
I
I
F
I
I
I
I
F
I
I
I
I
I
F
I
I
F
I
I
I
I
I
I
F
I
I
60
60
60
1
1
36
36
36
36
1
12
12
60
60
1
1
110
110
1
32
32
32
32
1
1
1
156
156
37
52
1
25,800
17,983
83
411
159
117
5,849
390
399
68,134
386
31
212
25
12,672
1,504
7,861
57
2,220
3,120
60
25,800
17,983
2,988
14,796
5,724
4,212
5,849
4,680
4,788
68,134
12,352
992
6,784
800
12,672
1,504
7,861
8,892
1,002,360
835,740
7,320
2,188,020
3,208,000
510,408
4,724,352
2,243,880
1,133,532
3,494,400
2,434,032
1,357,056
420,420
1,740,160
1,488,096
532,352
1,594,528
149,024
1,242,944
446,528
943,923
1,582,932
9.19
17.51
0.15
59.72
218.33
6.72
70.33
52.23
26.39
499.33
96.86
54.02
3.86
171.80
25.58
9.14
62.11
5.85
63.61
22.85
62.77
12.22
35,909
13,184
43,311
-
Tapas
Lamina
Lamina
Tapas
Lamina
Lamina
Envases
Lamina
Lamina
Envases
Lamina
Lamina
Tapas
F
I
I
F
I
I
F
I
I
F
I
I
F
1
196
196
1
24
24
1
24
24
1
32
32
1
15
32
53
-
360
768
1,272
-
861,816
316,416
1,039,464
-
19.75
16.56
23.81
-
16,550
50,245
16,527
986,340
2,161,800
367,920
231,890
119,093
135,151
158,288
1,473
3,722,520
356,160
4,446
273,177
118,743
59,481
193,508
2,651,580
1,360,800
8,334
59,223
17,302
4,423
2,648,754
17,126
2,016
36,223
16,963
2,090
1,027
373,408
1,359,072
26,166
Lamina
Pasadas
Pasadas
Plantilla
Plantilla
Envases
Envases
Lamina
Pasadas
Lamina
Pasadas
Envases
Envases
Tiras
Tiras
Tiras
Lamina
Pasadas
Plantilla
Envases
Lamina
Lamina
Pasadas
Pasadas
Tapas
Lamina
Lamina
Lamina
Pasadas
Pasadas
Pasadas
Plantilla
Envases
Lamina
I
I
I
I
I
F
F
I
I
I
I
F
F
I
I
I
I
I
I
F
I
I
I
I
F
I
I
I
I
I
I
I
F
I
60
3
3
1
1
1
1
36
2
2
2
1
1
12
12
12
60
3
1
1
110
110
2
2
1
32
32
32
3
3
3
1
1
156
39
204
34
10,800
8,280
4,373
381
233
308
423
5
5,290
674
390
720
40
669
8,760
9,672
72
95
61
21
42,201
45
28
15
51
4
13
1,536
9,445
106
2,340
4,080
680
10,800
8,280
4,373
381
8,388
5,544
7,614
90
5,290
674
4,680
8,640
2,400
13,380
8,760
9,672
7,920
10,450
3,355
1,155
42,201
1,440
896
480
544
43
139
1,536
9,445
16,536
993,000
1,004,900
330,540
986,340
2,161,800
367,920
231,890
4,287,348
2,432,718
2,849,184
26,514
3,722,520
356,160
53,352
3,278,124
1,424,916
3,568,860
3,870,160
2,651,580
1,360,800
916,740
6,514,530
34,604
243,265
2,648,754
548,032
64,512
1,159,136
180,939
22,293
10,955
373,408
1,359,072
4,081,896
6.64
14.65
6.01
20.01
43.88
37.40
43.52
48.05
48.83
55.45
0.05
594.75
55.47
2.43
146.53
61.97
24.26
68.93
53.81
143.32
3.40
24.15
6.29
1.61
192.38
6.99
0.82
14.54
6.17
0.77
0.37
14.21
113.22
10.67
29,182
30,532
140,415
5,876
-
Pasadas
Pasadas
Tapas
Lamina
Lamina
Tapas
Lamina
Pasadas
Envases
Lamina
Lamina
Envases
Lamina
Lamina
Tapas
I
I
F
I
I
F
I
I
F
I
I
F
I
I
F
3
3
1
196
196
1
24
3
1
24
24
1
32
32
1
113
118
5,245
11
-
5,876
6,136
5,245
88
-
1,517,464
1,587,664
140,415
47,008
-
10.60
11.08
35.50
2.14
-
Hrs_SN
0
2.38
0
123.42
26.783
48.05
13.75
8
Horas
12
83
20
118
103
-
0
6.05
0
305.1
107.783
122.21
56.833
89.61
32
212
75
267
382
73
74
3
77
11
156
46
145
-
171
15
203
30
364
174
681
70
Costo por
Hora
1,103.06
720.14
489.58
1,103.06
720.14
3,038.29
92.74
% MOD
3,698.73
128,561.45
101,245.27
74,714.32
144,778.56
6,844.75
MOD83P10_I
MOD83P10_I
MOD83P10_I
MOD83P10_F
MOD82P10_I
MOD82P10_I
MOD82P10_F
MOD82P10_I
2,780
1,349
1,510
1,510
2,780
1,349
491
254
7,623
51,229
36,978
19,123
49,307
5,796
40,099
269,461
170,257
340,542
138,027
12,720
MOD83P10_I
MOD83P10_I
MOD83P10_I
MOD83P10_F
MOD93P10_F
MOD82P10_I
MOD82P10_I
MOD82P10_F
MOD82P10_I
605
1,563
2,027
6,650
605
343
343
272
10,662
5,245
90,919
46,160
22,657
21,292
83,212
4,637
93,022
18,663
321,564
151,876
197,673
38,580
150,775
14,262
MOD93P10_I
MOD93P10_I
MOD93P10_I
MOD93P10_F
MOD92P10_I
MOD92P10_I
MOD82P10_F
MOD92P10_F
MOD92P10_I
32.72
43.90
113.65
51.97
13.23
19.05
24.11
34.69
91.31
53.63
22.37
105.62
203.10
278.32
146.99
42.73
61.48
57.91
83.33
297.67
350.59
111.64
% GIF
658.10
20,808.35
17,645.71
13,293.55
27,896.35
1,465.94
611.08
731.07
74.72
1,632.39
611.08
611.08
731.07
731.07
386.10
386.10
32.47
42,038.27
130,141.02
11,929.87
161,661.29
17,005.60
24,471.47
37,107.02
53,397.91
69,843.94
82,260.47
2,038.85
MOD93P10_I
MOD93P10_I
MOD93P10_I
MOD93P10_F
MOD92P10_I
MOD112P10_I
MOD92P10_I
MOD112P10_I
MOD92P10_F
MOD112P10_F
MOD92P10_I
32.18
160.66
32.47
8.81
5.78
11.64
18.19
24.72
7.96
33.44
2.71
1.62
14.87
24.85
53.44
24.68
29.66
6.22
0.29
0.39
15.17
28.20
53.41
0.20
0.20
-
25.62
16.84
33.93
48.32
62.14
23.14
97.24
7.89
4.72
43.35
72.44
320.14
147.86
149.51
31.34
0.85
1.12
44.11
82.20
141.90
0.58
0.58
-
3,127
2,155
2,155
313
13,730
3,127
3,127
3,127
2,155
2,155
2,155
964
964
174
174
3,127
2,155
3,127
2,155
313
13,730
3,127
2,155
3,127
2,155
-
2,282.56
2,933.95 MOD112P10_I
- 10,137.62 - 70,308.65 MOD83P10_
10,137.62
70,308.65 MOD11LR10_
19,253.57 109,121.46 MOD92P10_
- 19,253.57 - 109,121.46 MOD112P10_
26.22
0.55
12.41
65.93
133.63
81.68
44.93
25.78
39.29
51.29
14.47
0.32
75.78
1.58
35.85
178.65
325.01
195.18
119.57
74.51
113.54
417.98
117.89
1.76
1,088.70
1,334.75
1,334.75
1,334.75
280.41
809.64
809.64
1,088.70
1,334.75
1,334.75
584.02
584.02
89.35
8,513
3,056
6,157
4,299
115,323
7,689
32,310
2,622
857
7,867
13,146
67,539
31,194
5,388
1,129
282
204
14,657
14,916
12,626
106
105
53,488 53,488
8,977.71
187.52
4,247.42
16,000.03
40,204.39
24,144.18
20,341.05
8,827.69
13,451.18
62,010.53
17,490.15
45.03
71,602
33,240
66,974
10,828
737,830
64,671
271,764
22,051
9,317
85,568
142,988
241,153
111,379
20,642
4,327
2,376
2,220
123,277
162,245
31,799
1,152
1,145
369,352
369,352
92,167.67
1,925.17
43,605.17
34,095.28
222,935.83
133,880.96
109,840.00
90,627.53
138,093.52
182,097.62
51,360.87
112.65
MOD113P10_I
MOD11LR10_I
MOD113P10_I
MOD93P10_I
MOD113P10_F
MOD112P10_I
MOD122P10_I
MOD122P11_I
MOD92P10_I
MOD112P10_I
MOD122P10_I
MOD112P10_F
MOD122P10_F
MOD112P10_I
MOD122P10_I
MOD12F50_I
MOD12F50_I
MOD12F50_F
MOD113P1000_I
MOD113P1000_I
MOD113P1000_I
MOD113P1000_F
MOD11F10_I
MOD11F10_I
MOD11F10_F
MOD12F30_I
MOD12F30_I
MOD12F30_F
MOD82P10_
MOD112P10_
MOD_I
MOD113P10_I
MOD93P10_I
MOD11LR10_I
MOD113P10_I
MOD113P10_F
MOD11LR10_F
MOD122P11_I
MOD122P10_I
MOD122P11_I
MOD122P10_F
MOD122P11_F
MOD92P10_I
25.25
13.78
20.28
17.21
3.05
11.90
2.23
5.01
25.41
13.07
0.45
0.21
-
139.79
76.30
53.97
49.74
193.47
31.67
6.45
13.33
67.62
37.75
1.21
0.59
-
89.35
89.35
1,088.70
1,334.75
1,088.70
1,334.75
280.41
809.64
1,088.70
1,334.75
1,088.70
1,334.75
1,088.70
1,334.75
584.02
1,088.70
1,334.75
-
3,566.54
1,946.70
9,180.60
5,892.94
23,932.68
5,387.13
764.16
2,268.26
11,502.64
4,472.79
205.32
70.32
-
8,922.61
4,870.16
49,574.51
60,498.57
132,708.19
29,090.05
7,845.08
12,248.44
62,113.32
45,918.86
1,108.70
721.94
-
MOD122P10_I
MOD122P11_I
MOD12F50_I
MOD12F50_I
MOD12F50_F
MOD113P1000_I
MOD113P1000_I
MOD113P1000_I
MOD113P1000_F
MOD11F10_I
MOD11F10_I
MOD11F10_F
MOD12F30_I
MOD12F30_I
MOD12F30_F
MOD122P50_I
MOD122P50_I
MOD122P50_F
MOD11F70_I
MOD11F70_I
MOD11F70_F
4.57
10.16
0.09
27.65
111.30
3.34
34.96
30.32
15.32
142.43
20.60
11.48
1.92
92.23
12.71
4.54
36.06
3.40
29.45
10.58
32.00
7.09
13.76
27.67
0.24
87.37
329.63
10.06
105.29
82.55
41.70
641.76
117.46
65.50
5.77
264.03
38.29
13.69
98.17
9.24
93.06
33.43
94.77
19.31
1,093.61
1,386.18
1,386.18
115.42
1,623.79
1,093.61
1,093.61
1,386.18
1,386.18
462.21
176.98
176.98
1,093.61
1,386.18
115.42
1,623.79
1,093.61
1,386.18
1,343.65
1,093.61
1,093.61
1,386.18
1,386.18
115.42
115.42
1,623.79
1,093.61
1,386.18
2,375.22
3,989.51
35.19
3,303.20
82,968.00
1,735.74
18,170.85
11,902.55
6,012.86
82,769.07
3,585.90
1,999.61
996.20
52,363.28
6,607.98
2,362.17
14,154.63
1,332.77
3,518.29
1,263.87
23,853.17
2,784.30
12,676.19
34,365.97
303.12
6,781.06
452,284.28
9,263.37
96,975.16
102,529.56
51,795.23
213,861.57
17,202.38
9,592.60
5,316.57
302,401.22
35,265.81
12,606.54
121,929.09
11,480.58
7,222.62
2,594.56
130,031.00
23,984.19
MOD023P10-03_I
MOD113P10_I
MOD11LR10_I
MOD113P10_I
MOD113P10_F
MOD122P11_I
MOD022P10-03_I
MOD022P10-03_I
MOD122P11_I
MOD122P11_F
MOD122P11_I
MOD022P10-03_I
MOD023P11-03_I
MOD023P11-03_I
MOD023P11-03_I
MOD023P11-03_F
MOD12F50_I
MOD12F50_I
MOD12F50_F
MOD113P1000_I
MOD23P1000-03_I
MOD113P1000_I
MOD23P1000-03_I
MOD113P1000_I
MOD23P1000-03_I
MOD113P1000_F
MOD11F10_I
MOD11F10_I
9.82
9.61
11.84
-
29.57
26.18
35.64
-
1,343.65
1,093.61
1,386.18
1,343.65
1,093.61
1,386.18
462.21
1,093.61
1,386.18
462.21
1,093.61
1,386.18
1,343.65
2.24
7.14
2.93
7.97
17.48
25.42
35.73
16.19
23.79
27.01
0.05
163.28
20.52
0.45
27.34
11.56
8.17
33.58
21.44
105.66
1.15
8.14
3.06
0.78
103.13
2.35
0.28
4.90
3.01
0.37
0.18
5.66
80.75
3.60
8.88
21.78
8.94
27.98
61.35
62.83
79.25
64.24
72.62
82.46
0.10
758.03
75.99
2.88
173.86
73.53
32.44
102.51
75.25
248.98
4.55
32.29
9.35
2.39
295.51
9.34
1.10
19.44
9.18
1.14
0.55
19.87
193.96
14.27
1,231.86
1,892.90
1,892.90
180.79
180.79
1,435.91
6,906.10
1,231.86
1,892.90
1,892.90
1,892.90
405.40
405.40
80.57
80.57
80.57
1,231.86
1,892.90
180.79
1,435.91
1,231.86
1,231.86
1,892.90
1,892.90
1,591.31
1,231.86
1,231.86
1,231.86
1,892.90
1,892.90
1,892.90
180.79
1,435.91
1,231.86
5,102.80
27,232.91
3,773.98
32,509.37
6,151.20
32,828.08
- 15,551.02 - 112,126.16
15,551.02
112,126.16
1,590.54
3,726.18
1,528.39
1,576.37
3,456.17
14,858.97
90,833.64
11,507.99
12,422.59
14,105.00
17.11
84,455.81
8,466.64
71.77
4,335.39
1,833.51
5,810.80
17,534.98
4,238.64
58,886.06
815.32
5,784.07
1,599.47
408.75
63,361.04
1,674.07
197.15
3,481.80
1,569.85
195.49
94.78
1,119.15
45,874.52
2,556.22
9,346.37
37,507.75
15,384.74
3,482.98
7,636.39
75,353.33
456,475.17
67,623.72
125,045.71
141,980.85
172.18
222,851.61
22,340.74
160.13
9,673.39
4,091.03
34,145.66
176,507.06
9,365.25
298,624.96
4,791.00
33,988.58
16,100.31
4,114.52
406,886.82
9,837.25
1,158.48
20,459.91
15,802.15
1,967.82
954.09
2,472.76
232,640.41
15,020.95
MOD11F10_F
MOD12F30_I
MOD12F30_I
MOD12F30_F
MOD122P50_I
MOD122P50_I
MOD122P50_F
MOD023P2000-03_I
MOD023P2000-03_I
MOD023P2000-03_F
MOD11F70_I
MOD11F70_I
MOD11F70_F
MOD112P10_
MOD122P11_
MOD3LRP170-03_I
MOD11LR10_I
MOD023P10-03_I
MOD023P10-03_I
MOD11LR10_I
MOD113P10_F
MOD11LR10_F
MOD032P10-03_I
MOD022P10-03_I
MOD032P10-03_I
MOD92P10_I
MOD022P10-03_F
MOD122P11_F
MOD92P10_I
MOD022P10-03_I
MOD032P10-03_I
MOD023P11-03_I
MOD023P11-03_I
MOD023P11-03_I
MOD023P11-03_F
MOD12F50_I
MOD02F50-03_I
MOD12F50_I
MOD02F50-03_I
MOD12F50_F
MOD33P1060-03_I
MOD23P1000-03_I
MOD33P1000_I
MOD33P1060-03_I
MOD23P1000-03_I
MOD33P1000_I
MOD113P1000_I
MOD113P1000_F
MOD3F10-03_I
5.16
5.40
31.32
1.04
-
15.76
16.48
66.82
3.19
-
1,892.90
1,892.90
1,591.31
1,231.86
1,892.90
1,591.31
1,231.86
1,892.90
405.40
1,231.86
1,892.90
405.40
1,231.86
1,892.90
1,591.31
2,695.41
2,819.81
14,327.04
545.01
-
27,132.00
28,384.24
92,004.25
5,486.03
-
MOD11F10_I
MOD3F10-03_I
MOD11F10_F
MOD12F30_I
MOD12F30_I
MOD12F30_F
MOD122P50_I
MOD122P50_I
MOD122P50_F
MOD023P2000-03_I
MOD023P2000-03_I
MOD023P2000-03_F
MOD11F70_I
MOD11F70_I
MOD11F70_F
GIF83P10_I
GIF83P10_I
GIF83P10_I
GIF83P10_F
GIF82P10_I
GIF82P10_I
GIF82P10_F
GIF82P10_I
Orden y Proc
83P10_I
83P10_I
83P10_I
83P10_F
82P10_I
82P10_I
82P10_F
82P10_I
OP + Cortadora
83P101.- COR
83P102.- BAR
83P103.- GLI
83P106.- LIC
82P101.- COR
82P102.- BAR
82P104.- PCU
82P105.- GPR
GIF83P10_I
GIF83P10_I
GIF83P10_I
GIF83P10_F
GIF93P10_F
GIF82P10_I
GIF82P10_I
GIF82P10_F
GIF82P10_I
83P10_I
83P10_I
83P10_I
83P10_F
93P10_F
82P10_I
82P10_I
82P10_F
82P10_I
83P101.- COR
83P102.- BAR
83P103.- GLI
83P106.- LIC
93P106.- LIC
82P101.- COR
82P102.- BAR
82P104.- PCU
82P105.- GPR
GIF93P10_I
GIF93P10_I
GIF93P10_I
GIF93P10_F
GIF92P10_I
GIF92P10_I
GIF82P10_F
GIF92P10_F
GIF92P10_I
93P10_I
93P10_I
93P10_I
93P10_F
92P10_I
92P10_I
82P10_F
92P10_F
92P10_I
93P101.- COR
93P102.- BAR
93P103.- GLI
93P106.- LIC
92P101.- COR
92P102.- BAR
82P104.- PCU
92P104.- PCU
92P105.- GPR
GIF93P10_
GIF83P10_
GIF92P10_
GIF82P10_
93P10_
83P10_
92P10_
82P10_
93P10
83P10
92P10
82P10
GIF93P10_I
GIF93P10_I
GIF93P10_I
GIF93P10_F
GIF92P10_I
GIF112P10_I
GIF92P10_I
GIF112P10_I
GIF92P10_F
GIF112P10_F
GIF92P10_I
93P10_I
93P10_I
93P10_I
93P10_F
92P10_I
112P10_I
92P10_I
112P10_I
92P10_F
112P10_F
92P10_I
93P101.- COR
93P102.- BAR
93P103.- GLI
93P106.- LIC
92P101.- COR
112P101.- COR
92P102.- BAR
112P102.- BAR
92P104.- PCU
112P104.- PCU
92P105.- GPR
28,470.69
28,470.69
28,470.69
28,470.69
139,222.65
139,222.65
139,222.65
139,222.65
28,470.69
28,470.69
28,470.69
28,470.69
281,015.72
139,222.65
139,222.65
139,222.65
139,222.65
281,015.72
281,015.72
281,015.72
281,015.72
238,003.36
238,003.36
139,222.65
238,003.36
238,003.36
281,015.72
28,470.69
238,003.36
139,222.65
281,015.72
281,015.72
281,015.72
281,015.72
238,003.36
183,175.49
238,003.36
183,175.49
238,003.36
183,175.49
238,003.36
GIF112P10_I
GIF83P10_
GIF11LR10_
GIF92P10_
GIF112P10_
112P10_I
83P10_
11LR10_
92P10_
112P10_
112P105.- GPR
83P10
11LR10
92P10
112P10
GIF113P10_I
GIF11LR10_I
GIF113P10_I
GIF93P10_I
GIF113P10_F
GIF112P10_I
GIF122P10_I
GIF122P11_I
GIF92P10_I
GIF112P10_I
GIF122P10_I
GIF112P10_F
GIF122P10_F
GIF112P10_I
GIF122P10_I
GIF12F50_I
GIF12F50_I
GIF12F50_F
GIF113P1000_I
GIF113P1000_I
GIF113P1000_I
GIF113P1000_F
GIF11F10_I
GIF11F10_I
GIF11F10_F
GIF12F30_I
GIF12F30_I
GIF12F30_F
GIF82P10_
GIF112P10_
113P10_I
11LR10_I
113P10_I
93P10_I
113P10_F
112P10_I
122P10_I
122P11_I
92P10_I
112P10_I
122P10_I
112P10_F
122P10_F
112P10_I
122P10_I
12F50_I
12F50_I
12F50_F
113P1000_I
113P1000_I
113P1000_I
113P1000_F
11F10_I
11F10_I
11F10_F
12F30_I
12F30_I
12F30_F
82P10_
112P10_
113P101.- COR
11LR102.- BAR
113P102.- BAR
93P103.- GLI
113P106.- LIC
112P101.- COR
122P101.- COR
122P111.- COR
92P102.- BAR
112P102.- BAR
122P102.- BAR
112P104.- PCU
122P104.- PCU
112P105.- GPR
122P105.- GPR
12F501.- COR
12F502.- BAR
12F509.- PTA
113P10001.- COR
113P10002.- BAR
113P10003.- GLI
113P10006.- LIC
11F101.- COR
11F102.- BAR
11F109.- PTA
12F301.- COR
12F302.- BAR
12F309.- PTA
82P10
112P10
GIF_I
GIF113P10_I
GIF93P10_I
GIF11LR10_I
GIF113P10_I
GIF113P10_F
GIF11LR10_F
GIF122P11_I
GIF122P10_I
GIF122P11_I
GIF122P10_F
GIF122P11_F
GIF92P10_I
_I
113P10_I
93P10_I
11LR10_I
113P10_I
113P10_F
11LR10_F
122P11_I
122P10_I
122P11_I
122P10_F
122P11_F
92P10_I
1.- COR
113P102.- BAR
93P102.- BAR
11LR102.- BAR
113P103.- GLI
113P106.- LIC
11LR106.- LIC
122P111.- COR
122P102.- BAR
122P112.- BAR
122P104.- PCU
122P114.- PCU
92P105.- GPR
183,175.49
28,470.69
139,636.36
238,003.36
183,175.49
300,294.76
139,636.36
300,294.76
281,015.72
300,294.76
183,175.49
152,184.03
173,971.94
238,003.36
183,175.49
152,184.03
183,175.49
152,184.03
183,175.49
152,184.03
133,699.19
133,699.19
133,699.19
161,259.13
161,259.13
161,259.13
161,259.13
26,063.97
26,063.97
26,063.97
2,373.52
2,373.52
2,373.52
139,222.65
183,175.49
300,294.76
281,015.72
139,636.36
300,294.76
300,294.76
139,636.36
173,971.94
152,184.03
173,971.94
152,184.03
173,971.94
238,003.36
GIF122P10_I
GIF122P11_I
GIF12F50_I
GIF12F50_I
GIF12F50_F
GIF113P1000_I
GIF113P1000_I
GIF113P1000_I
GIF113P1000_F
GIF11F10_I
GIF11F10_I
GIF11F10_F
GIF12F30_I
GIF12F30_I
GIF12F30_F
GIF122P50_I
GIF122P50_I
GIF122P50_F
GIF11F70_I
GIF11F70_I
GIF11F70_F
122P10_I
122P11_I
12F50_I
12F50_I
12F50_F
113P1000_I
113P1000_I
113P1000_I
113P1000_F
11F10_I
11F10_I
11F10_F
12F30_I
12F30_I
12F30_F
122P50_I
122P50_I
122P50_F
11F70_I
11F70_I
11F70_F
122P105.- GPR
122P115.- GPR
12F501.- COR
12F502.- BAR
12F509.- PTA
113P10001.- COR
113P10002.- BAR
113P10003.- GLI
113P10006.- LIC
11F101.- COR
11F102.- BAR
11F109.- PTA
12F301.- COR
12F302.- BAR
12F309.- PTA
122P501.- COR
122P502.- BAR
122P504.- PCU
11F701.- COR
11F702.- BAR
11F709.- PTA
GIF023P10-03_I
GIF113P10_I
GIF11LR10_I
GIF113P10_I
GIF113P10_F
GIF122P11_I
GIF022P10-03_I
GIF022P10-03_I
GIF122P11_I
GIF122P11_F
GIF122P11_I
GIF022P10-03_I
GIF023P11-03_I
GIF023P11-03_I
GIF023P11-03_I
GIF023P11-03_F
GIF12F50_I
GIF12F50_I
GIF12F50_F
GIF113P1000_I
GIF23P1000-03_I
GIF113P1000_I
GIF23P1000-03_I
GIF113P1000_I
GIF23P1000-03_I
GIF113P1000_F
GIF11F10_I
GIF11F10_I
023P10-03_I
113P10_I
11LR10_I
113P10_I
113P10_F
122P11_I
022P10-03_I
022P10-03_I
122P11_I
122P11_F
122P11_I
022P10-03_I
023P11-03_I
023P11-03_I
023P11-03_I
023P11-03_F
12F50_I
12F50_I
12F50_F
113P1000_I
23P1000-03_I
113P1000_I
23P1000-03_I
113P1000_I
23P1000-03_I
113P1000_F
11F10_I
11F10_I
023P10-031.- COR
113P102.- BAR
11LR102.- BAR
113P103.- GLI
113P106.- LIC
122P111.- COR
022P10-031.- COR
022P10-032.- BAR
122P112.- BAR
122P114.- PCU
122P115.- GPR
022P10-035.- GPR
023P11-031.- COR
023P11-032.- BAR
023P11-033.- GLI
023P11-036.- LIC
12F501.- COR
12F502.- BAR
12F509.- PTA
113P10001.- COR
23P1000-031.- COR
113P10002.- BAR
23P1000-032.- BAR
113P10003.- GLI
23P1000-033.- GLI
113P10006.- LIC
11F101.- COR
11F102.- BAR
152,184.03
173,971.94
133,699.19
133,699.19
133,699.19
161,259.13
161,259.13
161,259.13
161,259.13
26,063.97
26,063.97
26,063.97
2,373.52
2,373.52
2,373.52
25,397.22
25,397.22
25,397.22
275.64
275.64
275.64
5,479.98
300,294.76
139,636.36
300,294.76
300,294.76
173,971.94
133,286.80
133,286.80
173,971.94
173,971.94
173,971.94
133,286.80
87,466.69
87,466.69
87,466.69
87,466.69
133,699.19
133,699.19
133,699.19
161,259.13
5,351.44
161,259.13
5,351.44
161,259.13
5,351.44
161,259.13
26,063.97
26,063.97
GIF11F10_F
GIF12F30_I
GIF12F30_I
GIF12F30_F
GIF122P50_I
GIF122P50_I
GIF122P50_F
GIF023P2000-03_I
GIF023P2000-03_I
GIF023P2000-03_F
GIF11F70_I
GIF11F70_I
GIF11F70_F
GIF112P10_
GIF122P11_
11F10_F
12F30_I
12F30_I
12F30_F
122P50_I
122P50_I
122P50_F
023P2000-03_I
023P2000-03_I
023P2000-03_F
11F70_I
11F70_I
11F70_F
112P10_
122P11_
11F109.- PTA
12F301.- COR
12F302.- BAR
12F309.- PTA
122P501.- COR
122P502.- BAR
122P504.- PCU
023P2000-031.- COR
023P2000-032.- BAR
023P2000-034.- PCU
11F701.- COR
11F702.- BAR
11F709.- PTA
112P10
122P11
GIF3LRP170-03_I
GIF11LR10_I
GIF023P10-03_I
GIF023P10-03_I
GIF11LR10_I
GIF113P10_F
GIF11LR10_F
GIF032P10-03_I
GIF022P10-03_I
GIF032P10-03_I
GIF92P10_I
GIF022P10-03_F
GIF122P11_F
GIF92P10_I
GIF022P10-03_I
GIF032P10-03_I
GIF023P11-03_I
GIF023P11-03_I
GIF023P11-03_I
GIF023P11-03_F
GIF12F50_I
GIF02F50-03_I
GIF12F50_I
GIF02F50-03_I
GIF12F50_F
GIF33P1060-03_I
GIF23P1000-03_I
GIF33P1000_I
GIF33P1060-03_I
GIF23P1000-03_I
GIF33P1000_I
GIF113P1000_I
GIF113P1000_F
GIF3F10-03_I
3LRP170-03_I
11LR10_I
023P10-03_I
023P10-03_I
11LR10_I
113P10_F
11LR10_F
032P10-03_I
022P10-03_I
032P10-03_I
92P10_I
022P10-03_F
122P11_F
92P10_I
022P10-03_I
032P10-03_I
023P11-03_I
023P11-03_I
023P11-03_I
023P11-03_F
12F50_I
02F50-03_I
12F50_I
02F50-03_I
12F50_F
33P1060-03_I
23P1000-03_I
33P1000_I
33P1060-03_I
23P1000-03_I
33P1000_I
113P1000_I
113P1000_F
3F10-03_I
3LRP170-031.- COR
11LR102.- BAR
023P10-032.- BAR
023P10-033.- GLI
11LR103.- GLI
113P106.- LIC
11LR107.- LIS
032P10-031.- COR
022P10-032.- BAR
032P10-032.- BAR
92P102.- BAR
022P10-034.- PCU
122P114.- PCU
92P105.- GPR
022P10-035.- GPR
032P10-035.- GPR
023P11-031.- COR
023P11-032.- BAR
023P11-033.- GLI
023P11-036.- LIC
12F501.- COR
02F50-031.- COR
12F502.- BAR
02F50-032.- BAR
12F509.- PTA
33P1060-031.- COR
23P1000-031.- COR
33P10001.- COR
33P1060-032.- BAR
23P1000-032.- BAR
33P10002.- BAR
113P10003.- GLI
113P10006.- LIC
3F10-031.- COR
26,063.97
2,373.52
2,373.52
2,373.52
25,397.22
25,397.22
25,397.22
6,151.20
6,151.20
6,151.20
275.64
275.64
275.64
183,175.49
173,971.94
1,590.54
139,636.36
5,479.98
5,479.98
139,636.36
300,294.76
139,636.36
27,446.50
133,286.80
27,446.50
238,003.36
133,286.80
173,971.94
238,003.36
133,286.80
27,446.50
87,466.69
87,466.69
87,466.69
87,466.69
133,699.19
6,192.83
133,699.19
6,192.83
133,699.19
3,243.93
5,351.44
3,576.59
3,243.93
5,351.44
3,576.59
161,259.13
161,259.13
5,376.03
GIF11F10_I
GIF3F10-03_I
GIF11F10_F
GIF12F30_I
GIF12F30_I
GIF12F30_F
GIF122P50_I
GIF122P50_I
GIF122P50_F
GIF023P2000-03_I
GIF023P2000-03_I
GIF023P2000-03_F
GIF11F70_I
GIF11F70_I
GIF11F70_F
11F10_I
3F10-03_I
11F10_F
12F30_I
12F30_I
12F30_F
122P50_I
122P50_I
122P50_F
023P2000-03_I
023P2000-03_I
023P2000-03_F
11F70_I
11F70_I
11F70_F
11F102.- BAR
3F10-032.- BAR
11F109.- PTA
12F301.- COR
12F302.- BAR
12F309.- PTA
122P501.- COR
122P502.- BAR
122P504.- PCU
023P2000-031.- COR
023P2000-032.- BAR
023P2000-034.- PCU
11F701.- COR
11F702.- BAR
11F709.- PTA
26,063.97
5,376.03
26,063.97
2,373.52
2,373.52
2,373.52
25,397.22
25,397.22
25,397.22
6,151.20
6,151.20
6,151.20
275.64
275.64
275.64
FABRICA
15
MENU
AL 31 DE MARZO
Ao/Mes
TIPO
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
339129092.xls
Proceso
Enva
1.- COR
1.- COR
1.- COR
1.- COR
1.- COR
2.- BAR
2.- BAR
3.- GLI
3.- GLI
5.- GPR
6.- LIC
7.- LIS
4.- PCU
4.- PCU
6.- LIC
9.- PTA
6.- LIC
9.- PTA
Proc.
Recibe
2.- BAR
2.- BAR
2.- BAR
2.- BAR
2.- BAR
9.- PTA
9.- PTA
6.- LIC
6.- LIC
4.- PCU
Orden
Cdigo Pto
Descripcin
Cantidad
032P10-03
307109-02 Envase 307x109 0.16 Int. Alum. Ext. T
23P1000-03
300407-02 Envase 300/214x407 F/F Liso Interior
33P1060-03
300407-02 Envase 300/214x407 F/F Liso Interior
3LRP170-03
211300-06 Envase 211 /208.5x300 F/F Liso Interi
33P1000
300407-01 Envase 300/214x407 F/F Blanco Interi
12F50
307F0-01-02 Tapa 307
11F10
211F0-04-00 Tapa 211
023P10-03
211300-06 Envase 211 /208.5x300 F/F Liso Interi
023P11-03 211300HO-01 Envase 211 /208.5x300 F/F Liso Interi
022P10-03
307109-02 Envase 307x109 0.16 Int. Alum. Ext. T
113P10
211300-04 Envase 211/208.5x300 F/F Bco.Int.10
11LR10
211300-04 Envase 211/208.5x300 F/F Bco.Int.10
022P10-03
307109-02 Envases 307x109 0.16
122P11
307109-02 Envases 307x109 0.16
023P11-03
211300-06 Envase 211/208.5x300 F/F Bco.Int.25
12F50
307F0-01-02 Tapa 307
113P1000
300407-01 Envase 300x407
11F10
0211F0-04-00 Tapa 211
Traslados
104,541
2,016
17,126
14,884
36,637
9,537
1,193
11,217
5,523
16,242
367,920
231,890
3,722,520
356,160
1,360,800
2,648,754
1,359,072
140,415
Unid
OP
Lamina
Lamina
Lamina
Lamina
Lamina
Lamina
Lamina
Lamina
Lamina
Lamina
Envases
Envases
Envases
Envases
Envases
Tapas
Envases
Tapas
I
I
I
I
I
I
I
I
I
I
F
F
F
F
F
F
F
F
Cant/Lam
36
32
32
60
32
110
156
60
60
36
1
1
1
1
1
1
1
1
4,373
381
5,290
674
9,672
42,201
9,445
5,245
4,373
381
5,290
674
9,672
42,201
9,445
5,245
Unidades
3,763,476
64,512
548,032
893,040
1,172,384
1,049,070
186,108
673,020
331,380
584,712
367,920
231,890
3,722,520
356,160
1,360,800
2,648,754
1,359,072
140,415
HRS_S
62.83
79.25
758.03
75.99
248.98
295.51
193.96
66.82
12/04/2016
FABRICA
Reporte Resumen de Traslados de Hojalata entre Departamentos
200208
200208
200208
200208
200208
200208
200208
200208
200208
200209
200209
200209
200209
200209
200209
1
1
1
1
1
1
1
1
1
2
2
2
2
2
2
Proceso
Enva
1.- COR
2.- BAR
3.- GLI
6.- LIC
1.- COR
2.- BAR
4.- PCU
5.- GPR
1.- COR
1.- COR
2.- BAR
5.- GPR
4.- PCU
6.- LCU
6.- LCU
200210
200210
200210
200210
1
1
1
1
1.- COR
2.- BAR
3.- GLI
6.- LIC
Ao/Mes
TIPO
339129092.xls
Proc.
Recibe
2.- BAR
3.- GLI
6.- LIC
2.- BAR
3.- GLI
6.- LIC
2.- BAR
5.- GPR
4.- PCU
2.- BAR
2.- BAR
5.- GPR
4.- PCU
MENU
Orden
Cdigo Pto
Descripcin
83P10
83P10
83P10
83P10
82P10
82P10
82P10
82P10
82P10
82P10
82P10
82P10
82P10
83P10
93P10
211300-04
211300-04
211300-04
211300-04
307109-02
307109-02
307109-02
307109-02
307109-02
307109-50
307109-50
307109-50
307109-50
211300-04
211300-04
46,330
984,946
95,250
20,229
268,800
58,758
3,648
91,841
134,816
119,564
1,686,720
164,174
1,103,226
93P10
93P10
93P10
93P10
211300-04
211300-04
211300-04
211300-04
29,937
14,103
567,160
Traslados_H
Cantidad
Unid
OP
Cant/Lam
Unidades
Laminas
Laminas
Unidades
Unidades
Laminas
Laminas
Unidades
Tiras
Lamina
Lamina
Lamina
Tiras
Envase
Envase
Envase
I
I
I
F
I
I
F
I
I
I
I
I
F
F
F
60
60
1
1
36
36
1
12
36
36
36
12
1
1
1
60,100
54,000
202,032
6,720
115,704
74,160
59,592
63,000
2,779,800
984,946
3,429,000
728,244
268,800
705,096
131,328
3,306,276
4,853,376
1,434,768
1,686,720
164,174
1,103,226
Lamina
Lamina
Plantilla
Envases
I
I
I
F
60
60
1
1
92,220
123,426
1,796,220
14,103
567,160
12/04/2016
FABRICA
COSTO INVENTARIO EN PROCESO
AL 31 DE MARZO
Ao/Mes
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
200303
Orden
Cdigo
05
MENU
Descripcin
82P10
307109-02 Envase 307x109 0.16 Int. Alum. Ext. Transp.
83P10
211300-04 Envase 211/208.5x300 F/F Blanco.Interior
93P10
211300-04 Envase 211/208.5x300 F/F Blanco.Interior
92P10
307109-02 Envase 307x109 0.16 Int. Alum. Ext. Transp.
113P10
211300-04 Envase 211/208.5x300 F/F Blanco.Interior
112P10
307109-02 Envase 307x109 0.16 Int. Alum. Ext. Transp.
113P1000
300407-01 Envase 300/214x407 F/F Blanco Interior
11LR10
211300HO-01Lamina 211 Int. Blanco
11F70
600FOV-01-0 Tapa Oval 1 Libra
11F10
211F0-04-00 Tapa 211
122P10
307109-02 Envase 307x109 0.16 Int. Alum. Ext. Transp.
12F30
208F0-04-00 Tapa 208.5
12F50
307F0-01-02 Tapa 307
122P50
600108-01 Envase 600x108 Oval 1Lb
122P11
307109-02 Envase 307x109 0.16 Int. Alum. Ext. Transp.
023P2000-03 401411-01 Envase 401x411 0.17
022P10-03 307109-02 Envase 307x109 0.16 Int. Alum. Ext. Transp.
023P10-03 211300-06 Envase 211 /208.5x300 F/F Liso Interior 100/25
23P1000-03 300407-02 Envase 300/214x407 F/F Liso Interior
023P11-03 211300-04 Envase 211/208.5x300 F/F Blanco.Interior 25/25
02F50-03
307FO-01-02 Fondo 307 Unt. Alum. Ext. Transparente
3F10-03
211FO-04-00 Tapa 211
032P10-03 307109-02 Envase 307x109 0.16 Int. Alum. Ext. Transp.
3LRP170-03 211300-06 Envase 211 /208.5x300 F/F Liso Interior 100/25
33P1060-03 300407-02 Envase 300/214x407 F/F Liso Interior
03LSP10-03 307109-02 Envase 307x109 0.16 Int. Alum. Ext. Transp.
33P1000
300407-01 Envase 300/214x407 F/F Blanco Interior
Unid. En Proceso
161,264
1,855,051
448,622
496,025
1,365,142
952,899
547,584
3,697,621
191,240
6,384,318
41,908
3,927,644
1,715,660
2,022,380
1,508,014
1,233,848
975,806
990,880
694,316
3
6,623,955
4,238,244
5,035,097
1,169,355
492,082
988,621
Hojalata
25,146
227,028 315,436
73,819
153,756
12,738
138,446
512,221
38,579
318,756
5,744
183,059
122,035
644,004
220,982
442,005
131,303
128,406
168,122
- 474,856
211,619
748,823
158,583
125,265
251,421
Barnices
1,500
0.00
143,658
174,736
99,641
103,919
37,977
212,764
77,373
64,804
17,973
64,049
38,400
10,307
22,280
220
2,862
26,294
101,697
10,898
661
Otros Mat.
-
M.O.D
13,372
49,728
1,149
12,464
23,403
5,956
22,832
276
11,465
11,713
2,374
4,756
25,397
2,804 6,151
10,195
5,480
5,351
49 6,193
5,376
27,446
1,591
3,244
3,577
G.I.F.
Costo Total
92,338
132,356.14
227,027.53
176,725
685,546.63
10,505
260,209.32
76,956
342,818.36
222,729
362,788.92
38,390
220,768.43
175,007
922,823.93
1,831
40,684.88
87,138
494,732.62
100,481
182,741.41
13,393
198,825.92
36,796
181,558.73
173,260
906,710.56
19,924
198,253.53
32,828
480,984.56
71,780
251,677.78
31,544
175,737.17
29,808
225,561.56
388 657.11
38,103
522,013.99
43,405
286,693.60
213,696 1,091,661.98
9,346
169,519.76
25,639
165,045.99
21,414
277,072.75
47,757,577.55
5,832,152.28
1,211,572.81
Hojalata
Barnices
256,633.35
1,702,800.50
9,003,158.93
M.O.D
G.I.F.
Costo Total
339129092.xls
Otros Mat.
2,688,354.77
89,204.43
478,097.47
490,375.52
Cost_Inv_Proceso
2,688,354.77
478,097.47
89,204.43
490,375.52
2,636,970.59
2,636,970.59
1,416,587.08
489,823.47
89,204.43
492,158.61
2,621,147.08
5,832,152.28
4,560,384.58
2,688,354.77
-
1,211,572.81
1,223,298.81
256,633.35
258,416.44
1,702,800.50
1,686,976.99
490,375.52
-
2,636,970.59
-
478,097.47
-
89,204.43
-
9,003,158.93
7,729,076.82
12/04/2016
FABRICA
16
MENU
339129092.xls
Orden
82P10
83P10
93P10
92P10
113P10
112P10
113P1000
11LR10
11F70
11F10
122P10
12F30
12F50
122P50
122P11
Cod_Pto
307109-02
211300-04
211300-04
307109-02
211300-04
307109-02
300407-01
211300HO-01
600FOV-01-01
211F0-04-00
307109-02
208F0-04-00
307F0-01-02
600108-01
307109-02
Descripcin
Envase 307x109 0.16 Int. Alum. Ext. Transp.
Envase 211/208.5x300 F/F Blanco.Interior
Envase 211/208.5x300 F/F Blanco.Interior
Envase 307x109 0.16 Int. Alum. Ext. Transp.
Envase 211/208.5x300 F/F Blanco.Interior
Envase 307x109 0.16 Int. Alum. Ext. Transp.
Envase 300/214x407 F/F Blanco Interior
Lamina 211 Int. Blanco
Tapa Oval 1 Libra
Tapa 211
Envase 307x109 0.16 Int. Alum. Ext. Transp.
Tapa 208.5
Tapa 307
Envase 600x108 Oval 1Lb
Envase 307x109 0.16 Int. Alum. Ext. Transp.
C/L
36
60
60
36
60
36
32
60
32
156
36
196
110
24
36
Inv_Proceso
Bodega_Cortadora
Bod_S
Bod_Dev
87,035
51,971
48,768
141,153
115,384
166,599
97,638
76,353
5,976
41,954
124,126
20,039
56,529
84,301
175,668
Malas Corte
8,826
224
317
15
23
435
60
80
97
70
173
332
532
Ent_Bar
168,136
16,428
102,601
140,038
60,061
104,355
98,274
29,902
1,028
27,804
124,126
20,039
47,565
85,195
128,054
Barnizadora
Sal_Bar
155,045
58,869
137,949
73,207
89,494
96,017
29,905
311
15,127
123,722
324
50,511
33,440
126,240
Malas
Proceso
2,060
11,031
1,002
15,426
1,626
42,106
2,086
3
381 13,527
181
14,680
253
2,004
120 123
717
57
12,620
404
0
19,715
- 2,946
32
51,723
442
1,372
12/04/2016
16
Ent_Gui
155,045
58,869
137,949
73,207
89,494
96,017
29,905
123,722
126,240
339129092.xls
GUILLOTINAS
Sal_Gui
Malas
Proceso
59,441
95,604
995
1
57,874
53,915
152
83,883
91,322
720 18,835
48,193
98
41,203
40,146
396
55,475
29,905
83,906
213
39,602
110,686
210
15,344
Unidades
Ent_Bar Producidas
59,441
2,831,520
1,149,120
995
2,169,706
53,915
4,489,848
91,322
5,355,040
48,193
5,002,452
40,146
2,518,140
854,699
311
15,127
140,415
83,906
4,385,816
324
50,511
4,388,914
33,440
110,686
4,784,640
Inv_Proceso
Unidades
Malas
66,312
54,000
210,135
15,087
136,805
32,178
37,910
21,638
11,121
18,598
113,690
88
7,934
Lam.
Procesadas
80,495
20,052
39,664
125,137
91,531
139,851
79,877
14,606
971
122,345
40,932
4
133,127
Lam en
Proceso
4,480
30,918
7,477
13,778
22,752
26,469
17,112
61,627
5,976
40,926
1,164
20,039
15,597
84,266
41,889
12/04/2016
FABRICA
Estructura de Costos por Millar
Tipo Cambio
Mes
Promedio 2001
Producto
Hojalata
Componente
Barnices
Otros Materiales
Valor Agregado
***
M.O.D.
G.I.F.
G.A.V.
G. Administ
G. Ventas
G.Financieros
Costos
Flete / Ventas
Fondo 211
Empaque
Costo Total
Precio Venta
% Util/Ventas
Produccin en Miles
Unidades Malas
% Desperdicio
Unidades / T.M Real
Unidades / T.M Std
Mes
Producto
Hojalata
Componente
Barnices
Otros Materiales
Valor Agregado
***
M.O.D.
G.I.F.
G.A.V.
G. Administ
G. Ventas
G.Financieros
Costos
Flete / Ventas
Fondo 307
Empaque
Costo Total
Precio Venta
% Util/Ventas
Produccin en Miles
Unidades Malas en mile
% Desperdicio
Unidades / T.M Real
Unidades / T.M Std
Mes
Producto
Hojalata
Componente
Barnices
Otros Materiales
Valor Agregado
***
M.O.D.
G.I.F.
G.A.V.
G. Administ
G. Ventas
G.Financieros
Costos
Flete / Ventas
Fondo 300
Empaque
Costo Total
Precio Venta
% Util/Ventas
Produccin en Miles
Unidades Malas en mile
% Desperdicio
Unidades / T.M Real
Unidades / T.M Std
339129092.xls
9.91
Aug-02
211300-04
0.0%
0.0%
-
PROMEDIO 2001
18.76
13.88
10.88
Sep-02
10.18
Oct-02
10.18
Nov-02
10.18
Dec-02 Promedio 2002
15.30
22.58
13.30
0.00
5.27
80.32
18.05
13.86
2.06
9.39
52.05
13.46
13.86
0.55
4.67
305.95
2.13
13.17
25.72
18.62
7.10
3.61
77.28
4.56
24.01
7.87
6.41
1.46
11.13
79.55
16.85
63.46
7.88
3.88
4.00
12.44
141.79
17.27
###
94.54
64.01
-34.9%
985
54
5.5%
###
47,586
16.81
96.37
###
-50.5%
1,267
63
5.0%
16.81
158.60
63.42
-150.1%
567
216
38.0%
16.28
35.77
5.44
2.80
2.64
9.12
109.97
2.17
16.82
128.96
63.17
-104.1%
499
42
8.5%
41.21
264.74
16.31
10.37
5.93
1.73
356.54
4.62
16.82
377.98
62.75
-502.3%
277
99
35.8%
###
47,586
47,586
47,586
Sep-02
Oct-02
Nov-02
Dec-02
Aug-02
10.85
Feb-03
10.88
Mar-03
Promedio 2003
11.35
13.12
4.29
4.52
21.96
10.30
13.00
4.71
3.11
20.14
11.47
14.04
5.00
1.60
101.72
3.25
18.71
3.27
2.08
1.19
15.87
74.39
3.06
15.93
###
93.39
67.48
-38.4%
2,125
68
3.2%
3.02
17.13
5.81
2.08
3.73
11.32
68.39
2.95
15.78
87.13
64.01
-36.1%
3,208
47
1.5%
16.70
85.02
7.79
3.10
2.26
2.43
141.63
2.95
19.28
163.86
63.84
-156.7%
600
17
2.9%
47,586
47,586
47,586
Jan-03
Feb-03
13.85
6.01
19.39
13.60
5.03
15.92
3.13
16.26
5.61
3.57
2.05
27.27
72.14
6.37
18.58
###
97.09
62.64
-55.0%
4,211
53
1.3%
3.18
12.74
7.26
2.60
4.66
14.14
55.94
6.45
20.08
82.47
60.11
-37.2%
3,494
18
0.5%
12.40
3.62
15.13
3.03
12.10
9.73
3.87
2.83
3.03
40.88
6.43
20.03
67.35
59.95
-12.3%
4,079
16
0.4%
38,092
38,092
38,092
307109-02
10.75
Jan-03
18.01
13.64
0.66
5.21
96.44
16.21
80.23
12.64
8.42
4.23
7.60
3.39
16.91
171.29
63.47
-168%
719.21
94.86
0.19
47,586
11.04
13.39
4.67
3.08
47.94
7.66
40.28
5.62
2.42
2.40
9.88
94.80
2.99
17.00
114.79
65.11
-77.07%
1,977.51
44.09
2.51%
47,586
27.46
12.47
16.71
###
###
###
9.02
15.65
0.61
24.06
14.32
0.18
23.62
19.33
0.05
12.26
15.23
6.57
19.43
1.32
11.15
7.77
52.91
5.22
20.58
73.49
73.66
0.2%
2,718
23
0.8%
1.36
7.65
7.67
5.56
2.12
1.08
34.48
19.54
###
54.02
67.32
19.8%
269
7
2.5%
4.42
19.64
10.45
8.51
1.93
14.77
65.53
6.55
19.02
91.10
59.56
-53.0%
1,687
249.46
14.8%
5.30
18.32
10.00
4.93
5.08
15.79
63.91
6.27
19.19
89.37
59.56
-50.1%
3,585
10
0.3%
3.47
8.80
6.70
3.45
3.26
11.23
49.58
6.00
19.74
75.32
59.32
-27.0%
4,382
17
0.4%
3.60
15.83
19.03
12.11
6.93
2.02
62.29
6.53
19.62
88.45
59.32
-49.1%
3,509
53
1.5%
38,092
###
38,092
38,092
38,092
Sep-02
Oct-02
Nov-02
Jan-03
Feb-03
0.0%
0.0%
28,425
0.0%
0.0%
28,425
33.82
15.57
8.50
7.01
89.33
12.88
76.44
4.09
2.60
1.49
19.84
178.15
15.57
193.73
104.44
-85.5%
215
19
8.9%
29.13
24.85
11.72
4.12
36.07
4.88
31.19
9.72
3.48
6.24
18.95
134.57
4.21
15.43
164.71
103.48
-59.2%
944
40
4.2%
27.20
25.04
9.38
3.29
35.20
5.11
30.09
13.04
5.19
3.79
4.07
113.16
4.45
15.39
133.00
103.12
-29.0%
1,359
11
0.8%
28,425
28,425
28,425
PROMEDIO 2001
Aug-02
300407-01
0.0%
0.0%
-
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.0%
###
###
0.0%
###
28,425
16.25
1.48
17.68
3.63
14.05
10.77
6.91
3.86
8.98
6.34
19.42
79.65
61.01
-32%
2,686.52
67.12
3.89%
38,092
13.28
4.89
16.81
3.11
13.70
7.53
3.35
3.18
14.82
56.32
6.42
19.56
82.30
60.90
-35%
3,928.06
29.03
1%
38,092
Envase 300x407
0.0%
0.0%
###
0.0%
0.0%
28,425
Cost_Millar
30.05
21.82
9.87
4.81
53.53
7.62
45.91
8.95
3.75
3.84
14.29
141.96
4.33
15.46
163.81
103.68
-58%
839.38
23.24
5%
28,425
12/04/2016
Mes
Producto
Hojalata
Componente
Barnices
Otros Materiales
Valor Agregado
***
M.O.D.
G.I.F.
G.A.V.
G. Administ
G. Ventas
G.Financieros
Costos
Flete / Ventas
Empaque
Costo Total
Precio Venta
% Util/Ventas
Produccin en Miles
Unidades Malas en mile
% Desperdicio
Unidades / T.M Real
Unidades / T.M Std
Aug-02
Sep-02
Tapa 307
307F0-01-02
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
71,964
0211F0-04-00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
109,045
Mes
Producto
Hojalata
Componente
Barnices
Otros Materiales
Valor Agregado
***
M.O.D.
G.I.F.
G.A.V.
G. Administ
G. Ventas
G.Financieros
Costos
Flete / Ventas
Empaque
Costo Total
Precio Venta
% Util/Ventas
Produccin en Miles
Unidades Malas en mile
% Desperdicio
Unidades / T.M Real
Unidades / T.M Std
339129092.xls
Aug-02
Oct-02
Nov-02
Jan-03
Feb-03
0.0%
0.0%
71,964
0.0%
0.0%
71,964
0.0%
0.0%
71,964
0.0%
0.0%
71,964
0.0%
0.0%
71,964
6.83
0.54
21.19
3.06
18.13
3.84
1.37
2.47
7.49
39.89
39.89
0.0%
1,740
68
3.9%
6.70
0.98
18.63
71,964
71,964
Dec-99
Oct-02
Nov-02
Dec-02
Jan-03
Feb-03
0.0%
0.0%
109,045
0.0%
0.0%
4.95
1.20
71.13
109,045
109,045
Dec-99
2.47
16.16
5.15
2.05
1.50
1.61
31.46
31.46
0.0%
2,649
53
2.0%
6.76
0.76
19.91
2.76
17.15
4.50
1.71
1.98
4.55
35.67
35.67
2,194
61
2.97%
71,964
0.0%
0.0%
109,045
0.0%
0.0%
109,045
Cost_Millar
0.0%
0.0%
109,045
9.56
61.58
3.40
1.35
0.99
1.06
80.68
80.68
0.0%
140
11
7.9%
4.95
1.20
71.13
9.56
61.58
3.40
1.35
0.99
1.06
80.68
80.68
140
11
7.92%
109,045
12/04/2016
FABRICA
VENTAS DE MARZO
Codigo
Descripcion
0202F0-00 Tapa 202
Total 0202F0-01
0211F0-01 Tapa 211
0211F0-01 Tapa 211
0211F0-01 Tapa 211
0211F0-01 Tapa 211
Total 02111F0-04
0300F0-01 Tapa 300
0300F0-01 Tapa 300
0300F0-01 Tapa 300
0300F0-01 Tapa 300
0300F0-01 Tapa 300
0300F0-01 Tapa 300
0300F0-01 Tapa 300
0300F0-01 Tapa 300
0300F0-01 Tapa 300
0300F0-01 Tapa 300
0300F0-01 Tapa 300
Total 0300F0-04
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
0307F0-03 Tapa 307
Total 0307F0-03
0912T0-00 Tapa Blanca C/Flex
0912T0-00 Tapa Blanca C/Flex
0912T0-00 Tapa Blanca C/Flex
Total 0912T0-00
0912T0-01 Tapa Blanca Lisa
0912T0-01 Tapa Blanca Lisa
Total 0912T0-01
202308-04 Bote 202 x 308
Total 202308-04
211300-04 Bote 211 x 300
211300-04 Bote 211 x 300
211300-04 Bote 211 x 300
211300-04 Bote 211 x 300
Total 211300-04
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
Unidades
1,064,764
1,064,764
191,520
191,520
191,520
191,520
766,080
98,496
98,496
98,496
98,496
98,496
98,496
98,496
98,496
98,496
98,496
98,496
1,083,456
268,800
295,680
295,680
255,360
268,800
268,800
268,800
268,800
120,960
268,800
295,680
268,800
282,240
255,360
288,960
268,800
268,800
268,800
4,777,920
50
30
85
165
50
20
70
1,064,764
1,064,764
191,520
191,520
191,520
191,520
766,080
98,496
N/C
98,496
N/C
98,496
N/C
98,496
N/C
98,496
N/C
98,496
Documento
1302
Fecha
31-Mar-03
Cliente
1296
1297
1300
1301
31-Mar-03
31-Mar-03
31-Mar-03
31-Mar-03
080
080
080
080
1256
1259
1260
1261
1262
1264
1265
1267
1278
1279
1280
5-Mar-03
6-Mar-03
7-Mar-03
7-Mar-03
7-Mar-03
7-Mar-03
11-Mar-03
12-Mar-03
20-Mar-03
24-Mar-03
24-Mar-03
080
080
080
080
080
080
080
080
080
080
080
1254
1255
1258
1263
1266
1268
1271
1272
1273
1274
1277
1281
1283
1286
1292
1293
1294
1299
3-Mar-03
5-Mar-03
6-Mar-03
8-Mar-03
11-Mar-03
12-Mar-03
14-Mar-03
17-Mar-03
18-Mar-03
18-Mar-03
20-Mar-03
25-Mar-03
25-Mar-03
27-Mar-03
31-Mar-03
31-Mar-03
31-Mar-03
31-Mar-03
080
080
080
080
080
080
080
080
080
080
080
080
080
080
080
080
080
080
1257
1275
1276
6-Mar-03
19-Mar-03
19-Mar-03
181
181
163
1257
1275
6-Mar-03
19-Mar-03
181
181
1302
31-Mar-03
1296
1297
1300
1301
31-Mar-03
31-Mar-03
31-Mar-03
31-Mar-03
080
080
080
080
1256
415
1259
416
1260
417
1261
418
1262
419
1264
5-Mar-03
13-Mar-03
6-Mar-03
13-Mar-03
7-Mar-03
13-Mar-03
7-Mar-03
13-Mar-03
7-Mar-03
13-Mar-03
7-Mar-03
080
080
080
080
080
080
080
080
080
080
080
Sub-Total
Iva
960,253.81
133,016.39
133,016.39
133,016.39
133,016.39
532,065.56
110,588.35
75.84
110,588.35
75.84
110,588.35
75.84
110,588.35
75.84
110,588.35
75.84
110,588.35
Total
19,952.46
19,952.46
19,952.46
19,952.46
79,809.83
16,588.25
11.38
16,588.25
11.38
16,588.25
11.38
16,588.25
11.38
16,588.25
11.38
16,588.25
960,253.81
152,968.85
152,968.85
152,968.85
152,968.85
611,875.39
127,176.60
87.22
127,176.60
87.22
127,176.60
87.22
127,176.60
87.22
127,176.60
87.22
127,176.60
FABRICA
VENTAS DE MARZO
Codigo
Descripcion
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
300407-01 Bote 300 x 214
Total 300407-04
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
307109-02 Bote 307 x 109
Total 307109-50
912150-03 Cubeta 19 LT Blanca
912150-03 Cubeta 19 LT Blanca
912150-03 Cubeta 19 LT Blanca
Total 912150-03
999999-00 Grea
999999-00 Tambos
999999-00 Tambos
Total Desperdicio
Cancelada
999999-00 Desperdicio Cobre
999999-00 Desperdicio Grea
Total general
Unidades
N/C
98,496
N/C
98,496
N/C
N/C
N/C
N/C
N/C
98,496
98,496
98,496
1,083,456
268,800
295,680
295,680
255,360
268,800
268,800
268,800
268,800
120,960
268,800
295,680
268,800
282,240
255,360
288,960
268,800
268,800
268,800
4,777,920
100
50
85
235
14,167
10
10
14,187
9,647
17,313
15,426,057
Documento
420
1265
421
1267
410
411
412
413
414
1278
1279
1280
Fecha
13-Mar-03
11-Mar-03
13-Mar-03
12-Mar-03
13-Mar-03
13-Mar-03
13-Mar-03
13-Mar-03
13-Mar-03
20-Mar-03
24-Mar-03
24-Mar-03
Cliente
080
080
080
080
080
080
080
080
080
080
080
080
1254
1255
1258
1263
1266
1268
1271
1272
1273
1274
1277
1281
1283
1286
1292
1293
1294
1299
3-Mar-03
5-Mar-03
6-Mar-03
8-Mar-03
11-Mar-03
12-Mar-03
14-Mar-03
17-Mar-03
18-Mar-03
18-Mar-02
20-Mar-03
25-Mar-03
25-Mar-03
27-Mar-13
31-Mar-03
31-Mar-03
31-Mar-03
31-Mar-03
080
080
080
080
080
080
080
080
080
080
080
080
080
080
080
080
080
080
1257
1275
1276
6-Mar-03
19-Mar-03
19-Mar-03
181
181
163
1270
1269
1284
14-Mar-03
13-Mar-03
26-Mar-03
060
Contado
Contado
1282
1289
1298
27-Mar-03
31-Mar-03
Condulimex
060
P.V.Millar
59.95
103.12
63.84
82.89
2,573.53
-
Sub-Total
75.84
110,588.35
75.84
110,588.35
75.84
75.84
75.84
75.84
75.84
110,588.35
110,588.35
110,588.35
1,215,561.77
175,314.05
192,845.45
192,845.45
166,548.35
175,314.05
175,314.05
175,314.05
175,314.05
78,891.32
175,314.05
192,845.45
175,314.05
184,079.75
166,548.35
188,462.60
175,314.05
175,314.05
175,314.05
3,116,207.22
2,800.00
1,400.00
2,380.00
6,580.00
7,083.50
450.00
450.00
7,983.50
-
135,058.00
8,706.50
5,982,416.36
tc
652.21
1,121.93
694.53
901.85
28,000.00
Iva
11.38
16,588.25
11.38
16,588.25
11.38
11.38
11.38
11.38
11.38
16,588.25
16,588.25
16,588.25
182,334.27
26,297.11
28,926.82
28,926.82
24,982.25
26,297.11
26,297.11
26,297.11
26,297.11
11,833.70
26,297.11
28,926.82
26,297.11
27,611.96
24,982.25
28,269.39
26,297.11
26,297.11
26,297.11
467,431.08
420.00
210.00
357.00
987.00
1,062.53
67.50
67.50
1,197.53
20,258.70
1,305.98
753,324.38
10.88
Total
87.22
127,176.60
87.22
127,176.60
87.22
87.22
87.22
87.22
87.22
127,176.60
127,176.60
127,176.60
1,397,896.04
201,611.16
221,772.27
221,772.27
191,530.60
201,611.16
201,611.16
201,611.16
201,611.16
90,725.02
201,611.16
221,772.27
201,611.16
211,691.71
191,530.60
216,731.99
201,611.16
201,611.16
201,611.16
3,583,638.30
3,220.00
1,610.00
2,737.00
7,567.00
8,146.03
517.50
517.50
9,181.03
-
155,316.70
10,012.48
6,735,740.74