Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

S06 Orden de Servicios

Descargar como xlsx, pdf o txt
Descargar como xlsx, pdf o txt
Está en la página 1de 9

LA CUARENTENA SAC

HOJA DE COSTOS
Materiales Mano de Obra Dir
Orden Nº
Concepto Cant. C.U. Total Concepto
Aceite 2 S/. 50.00 S/. 100.00 Fernando
Aceite 1 S/. 60.00 S/. 60.00 Angelo
Filtro aire 2 S/. 50.00 S/. 100.00 Junior
102
Filtro aire 3 S/. 70.00 S/. 210.00 Horas extras Junior
Bujia 8 S/. 10.00 S/. 80.00
Filtro bencina 5 S/. 50.00 S/. 250.00
Total S/. 800.00
Aceite 4 S/. 60.00 S/. 240.00 Fernando
Filtro aire 5 S/. 70.00 S/. 350.00 Angelo
Bujia 8 S/. 10.00 S/. 80.00
103
Filtro bencina 4 S/. 50.00 S/. 200.00
S/. -
S/. -
Total S/. 870.00
S/. 1,670.00

Mano de Obra Indi


Orden Nº
Concepto Cant. C.U. Total Concepto
S/. - Fernando
S/. - Essalud
S/. - CTS
S/. - Vacaciones
Gratificacion
Seguro de vida
Total
S/. -

Porcentajes del CIF APLICADO % del Total Sub Aplicación


ORDEN 102 S/. 4,650.00 75.61% S/. 459.71
ORDEN 103 S/. 1,500.00 24.39% S/. 148.29
S/. 6,150.00 100.00% S/. 608.00

Costo de
Orden Materiales Mano Obra CIF Ingreso por servicio
Produccion
102 S/. 800.00 S/. 2,900.00 S/. 5,109.71 S/. 8,809.71 S/. 13,214.56
103 S/. 870.00 S/. 800.00 S/. 1,648.29 S/. 3,318.29 S/. 4,977.44
S/. 1,670.00 S/. 3,700.00 S/. 6,758.00 S/. 12,128.00 S/. 18,192.00
Estado de Resultados Integrales

Ventas S/. 18,192.00


Costo de venta S/. 12,128.00
Utilidad Bruta S/. 6,064.00
Gastos operativos S/. -5,700.00
Utilidad Operativa S/. 364.00
Mano de Obra Directa
CIF aplic.
# hr Tasa Hra Total
50 S/. 8.00 S/. 400.00 S/. 4,650.00
100 S/. 8.00 S/. 800.00
160 S/. 10.00 S/. 1,600.00
10 S/. 10.00 S/. 100.00

310 S/. 2,900.00 S/. 4,650.00 S/. 8,350.00


50 S/. 8.00 S/. 400.00 S/. 1,500.00
50 S/. 8.00 S/. 400.00

100 S/. 800.00 S/. 1,500.00 S/. 3,170.00


S/. 3,700.00 S/. 6,150.00

Mano de Obra Indirecta


GGF
# hr Tasa Hra Total
50 S/. 8.00 S/. 400.00 S/. 4,000.00
S/ 4,100.00 9% S/. 369.00 S/. 650.00
S/. 3,900.00 1/12 S/. 325.00
S/. 3,900.00 1/12 S/. 325.00
S/. 3,900.00 1/6 S/. 650.00
S/. 3,900.00 1% S/. 39.00

S/. 2,108.00 S/. 4,650.00

COMPARACION
d) CIFaplicado S/. 6,150.00
CIFreal S/. 6,758.00
CIF Sub aplic S/. 608.00

Sobreaplic S/. -
ORDEN 102 S/. -
ORDEN 103 S/. -

Utilidad
Bruta
S/. 4,404.85
S/. 1,659.15
S/. 6,064.00
Horas a trabajar 150
Trabajadores Sueldo Basico Tasa x Hora
S/. 1,200.00 S/. 8.00
S/. 1,200.00 S/. 8.00
S/. 1,500.00 S/. 10.00
S/. 3,900.00

Horas Normales 150 S/. 10.00 S/. 1,500.00

Horas extras 10 S/. 20.00 S/. 200.00


S/. 1,700.00

Horas Normales 160 S/. 10.00 S/. 1,600.00

Horas extras 10 S/. 10.00 S/. 100.00


S/. 1,700.00
Aceite
Detalle Cantidad CU
Inventario Inicial 2 50.00
07/05 Compra 10 60.00
Requerimiento 1 102 2 50.00
102 1 60.00
Requerimiento 4 103 4 60.00

Filtro de aire
Detalle OT Cantidad CU
Inventario Inicial 2 50.00
07/05 Compra 20 70.00
Requerimiento 2 102 2 50.00
102 3 70.00
Requerimiento 7 103 5 70.00

Filtro de Bencina Cantidad Cto Unit Total


Costo de adquisicion 20 S/. 40.00 S/. 800.00
Desaduanaje S/. 200.00
Costo total 20 S/. 50.00 S/. 1,000.00

También podría gustarte