Академический Документы
Профессиональный Документы
Культура Документы
R.U.C 2025566
FACTURA
003-147
Telef: 949523658
Sr: (es):
R.U.C:
CANTIDAD
280
180
8
18
35
943914330
N DE GUIA 001-345
DESCRIPCION
PZ DE CUERO
kg de suela
galones x cuatro litros de pegamento
litros de tinte
conos de hilo
descuento del 2%
flete
embalaje
CANCELADO
..DEDE..
IMRENTA UNIVERSAL
RUC: 345786127
FECHA DE IMPRESIN : 22-06-2010
Telef: 949523658
Punto de partida
06/12/2011
CODIGO
DESCRIPCION
PZ DE CUERO
kg de suela
galones x cuatro litros de pegamento
litros de tinte
conos de hilo
Venta
Venta sujeta a firma
Compra
Consignacion
Devolucion
Entre establacimientos de la misma empresa
R.U.C 20255667788
FACTURA
003-147
FECHA:
4/3/2012
P. UNIT
P.TOTAL
S/. 28.00 S/.
7,840.00
S/. 20.50 S/.
3,690.00
S/. 120.00 S/.
960.00
S/. 36.00 S/.
648.00
S/. 12.00 S/.
420.00
S/.
13,558.00
S/.
271.16
S/.
13,286.84
S/.
320.00
S/.
2,605.00
16,211.84
2,918.13
19,129.97
R.U.C 20255667788
GUIA DE REMITENTE
001-345
Punto de llegada
AV. SAN MARTIN 213 NUEV. CHIMB.
Nombre o Denominacion o Razon Social
SAN carlos SAC
N DE RUC:
20212223245
EMPRESA DE TRANSPORTE
Nombre o Denominacion o Razon Social
INSUMOS INDUSTRIALES SAC
N DE RUC:
20255667788
CANTIDAD
280
180
8
18
35
cion
on
e la misma empresa
UNIDAD DE MEDIDA
pz
kg
lts
lts
conos
PESO TOTAL
500
180
32
18
3
Para transformacion
Recojo bienes transformados
Zona prima
KARDEX
ARTICULO: cuero
Fecha
Detalle
Saldo Inicial
METODO DE VALUACION:
UNIDAD DE MEDIDAD:
Existencias
Entrada
Salida
120
280
250
400
400
Saldo
120
400
150
250
150
400
Detalle
Saldo Inicial
METODO DE VALUACION:
UNIDAD DE MEDIDAD:
Existencias
Entrada
Salida
150
180
210
330
330
Saldo
150
330
120
210
120
330
Detalle
Saldo Inicial
Entrada
20
32
52
52
Existencias
Salida
Saldo
20
52
37
15
37
52
Saldo Inicial
Costo Unitario
S/. 18.70
S/. 26.4895809
S/. 26.4895809
KARDEX
ARTICULO: tinte
Detalle
S/. 15.30
S/. 20.9039166
S/. 20.9039166
METODO DE VALUACION:
UNIDAD DE MEDIDAD:
15
Fecha
Costo Unitario
KARDEX
ARTICULO: pegamento
Fecha
S/. 25.00
S/. 30.6706051
S/. 30.6706051
KARDEX
ARTICULO: suela
Fecha
Costo Unitario
METODO DE VALUACION:
UNIDAD DE MEDIDAD:
Existencias
Entrada
Salida
10
18
12
28
12
Saldo
10
28
16
Costo Unitario
S/. 33.50
S/. 38.4047961
S/. 38.4047961
28
16
28
KARDEX
ARTICULO: hilos
Fecha
Detalle
Saldo Inicial
METODO DE VALUACION:
UNIDAD DE MEDIDAD:
Existencias
Entrada
Salida
35
25
35
35
25
10
35
Saldo
35
10
Costo Unitario
S/. 17.04
S/. 17.0432276
E VALUACION:
DE MEDIDAD:
Entrada
S/. 3,000.00
S/.
9,268.24
S/. 7,667.65
S/. 12,268.24
S/. 12,268.24
E VALUACION:
DE MEDIDAD:
Entrada
S/. 2,295.00
S/.
4,603.29
S/. 6,898.29
S/. 6,898.29
Entrada
S/. 374.00
S/.
1,003.46
PROMEDIO MOVIL
kg
Costos
Salida
S/. 1,377.46
E VALUACION:
DE MEDIDAD:
Entrada
S/. 335.00
S/.
740.33
PROMEDIO MOVIL
litros
Costos
Salida
Saldo
S/. 374.00
S/. 1,377.46
S/. 980.11
S/. 397.34
S/. 980.11
S/. 1,377.46
PROMEDIO MOVIL
LITROS
Costos
Salida
S/. 460.86
S/. 1,075.33
Saldo
S/. 2,295.00
S/. 6,898.29
S/. 2,508.47
S/. 4,389.82
S/. 2,508.47
S/. 6,898.29
S/. 397.34
S/. 1,377.46
Saldo
S/. 3,000.00
S/. 12,268.24
S/. 4,600.59
S/. 7,667.65
S/. 4,600.59
S/. 12,268.24
S/. 4,389.82
E VALUACION:
DE MEDIDAD:
PROMEDIO MOVIL
pz
Costos
Salida
S/. 460.86
Saldo
S/. 335.00
S/. 1,075.33
S/. 614.48
S/. 1,075.33
E VALUACION:
DE MEDIDAD:
Entrada
S/. 596.51
S/. 614.48
S/. 1,075.33
PROMEDIO MOVIL
conos
Costos
Salida
S/. 426.08
S/. 596.51
S/. 596.51
S/. 426.08
S/. 170.43
S/. 596.51
Saldo
S/. 596.51
S/. 170.43
700
500
600
20
30
40
15
Tasa : 2%
DESCRIPCION
Pies cubicos de caoba
Pies cubicos de cedro
Pies cubicos de tornillo
galones x 4 litros de cola sintetica
litros de laca selladora
litros de laca acabado
galones x 4 litros de aceite de mantenimiento
S/.
7,840.00 X 2%
S/.
3,690.00 x 2%
S/.
960.00 x 2%
S/.
648.00 x 2%
S/.
420.00 x 2%
S/. 13,558.00 x 2%
S/.
- x 2%
Flete:
700
500
600
20
30
40
15
SEGURO
700
500
600
20
30
40
15
=
=
=
=
=
=
=
S/.
S/.
S/.
S/.
S/.
S/.
S/.
x
x
x
x
x
x
X
STOS
Monto
descontado
S/.
S/.
S/.
S/.
S/.
S/.
S/.
156.80
73.80
19.20
12.96
8.40
271.16
-
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
7,683.20
3,616.20
940.80
635.04
411.60
13,286.84
26,573.68
400/95,687.20 = 0.0041802874
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.0150524880
0.0150524880
0.0150524880
0.0150524880
0.0150524880
0.0150524880
0.0150524880
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
115.65
54.43
14.16
9.56
6.20
200.00
400.00
700/95,687.20 = 0.0073155030
S/. 0.0263418540 S/.
S/. 0.0263418540 S/.
S/. 0.0263418540 S/.
S/. 0.0263418540 S/.
S/. 0.0263418540 S/.
S/. 0.0263418540 S/.
S/. 0.0263418540 S/.
S/.
202.39
95.26
24.78
16.73
10.84
350.00
700.00
COSTO DE ADQUISICION
CANTI
DAD
280
180
8
18
35
DESCRIPCION
PZ DE CUERO
kg de suela
galones x cuatro litros de pegamento
litros de tinte
conos de hilo
P. Unitario
S/.
28.00
S/.
20.50
S/. 120.00
S/.
36.00
S/.
12.00
S/.
S/.
S/.
S/.
S/.
S/.
P. Total
7,840.00
3,690.00
960.00
648.00
420.00
13,558.00
Descuento
S/.
156.80
S/.
73.80
S/.
19.20
S/.
12.96
S/.
8.40
S/.
271.16
=
=
=
=
=
S/.
7,683.20
S/.
3,616.20
S/.
940.80
S/.
635.04
S/.
411.60
S/. 13,286.84
+
+
+
+
+
S/.
S/.
S/.
S/.
S/.
S/.
Flete
185.04
87.09
22.66
15.29
9.91
320.00
S/.
640.00
+
+
+
+
+
SEGURO
S/. 1,400.00
S/.
900.00
S/.
40.00
S/.
90.00
S/.
175.00
S/. 2,605.00
S/. 5,210.00
=
=
=
=
=
Costo de
Adquisicion
S/. 9,268.24
S/. 4,603.29
S/. 1,003.46
S/.
740.33
S/.
596.51
S/. 16,211.84
CUENTA
NMERO
CD. DEL
NMERO
DEL
LIBRO O
CORRELA DOCUME
REGISTROS
TIVO
NTO
(TABLA 8)
SUSTENT
ARIO
CD.
60
602
6021
609
6091
60911
60919
401
4011
40111
42
421
4212
2
24
241
2411
2412
2413
2414
2415
61
612
6121
3
Por el retiro de
materiales
61
612
6121
24
241
2411
2412
2413
2414
2415
91
911
9111
9112
912
9121
9122
9123
9124
913
9131
9132
9133
79
791
5
Por la planilla de
remuneraciones
62
621
6211
627
6271
6273
40
401
4017
40173
403
4031
4032
4039
41
411
91
911
9112
9113
912
9122
9123
92
922
9221
9222
923
9231
92311
92312
79
791
7911
7912
7
62
621
6214
6215
627
6271
6273
629
6291
40
403
4031
4032
4039
41
411
4114
4115
415
4151
Por la distribucion de
los beneficios sociales
92
923
9232
92323
923131
923132
923133
9233
92331
92332
79
791
7912
79121
9
Por la depreciacion de
las maquinarias
68
681
6814
68142
68144
39
391
3913
39132
39134
10
Por el destino de la
depreciacion
92
923
9234
92341
92342
94
946
9461
95
956
9561
11
por el alquiler
12
13
14
79
791
7912
79121
791214
16
164
1644
18
183
46
469
4699
63
635
6351
18
183
92
923
9235
94
947
95
957
79
791
7912
79121
791215
18
182
40
401
4011
40111
46
469
4699
15
16
17
65
651
18
182
92
923
9236
94
948
95
958
79
791
7912
79121
791216
63
636
6361
6363
40
401
4011
40111
46
469
4699
18
19
92
923
9237
92371
92372
94
948
95
958
79
791
7912
79121
791217
91
911
9113
91131
91132
91133
912
9123
91231
91232
91233
92
20
21
22
921
922
923
21
211
2111
2112
71
711
7111
71111
71112
79
791
7931
7934
7935
91
94
95
12
121
1213
40
401
4011
40111
70
702
7021
70211
75
23
24
759
7599
69
692
6921
69211
69212
21
211
2111
2112
71
711
7111
69
692
6921
ZN SOCIAL:
CUENTA
DENOMINACIN
COMPRAS
Materias primas
Materias primas para productos manufacturados
Costos vinculados con las compras
Costos vinculados con las compras de mercaderias
Transporte
Otros costos vinculados con las compras de mercaderias
Gobierno central
Impuesto general a las ventas
IGV-Cuentas propia
S/.
S/.
S/.
13,286.84
S/.
2,925.00
S/.
13,286.84
S/.
2,925.00
S/.
16,211.84
320.00
2,605.00
PZ DE CUERO
S/.
9,268.24
kg de suela
galones x cuatro litros de pegamento
litros de tinte
conos de hilo
S/.
S/.
S/.
S/.
4,603.29
1,003.46
740.33
596.51
VARIACION DE EXISTENCIAS
Materias primas
Materias primas para productos manufacturados
S/.
16,211.84
VARIACION DE EXISTENCIAS
Materias primas
Materias primas para productos manufacturados
MATERIAS PRIMAS
Materias primas para productos manufacturados
S/.
13,341.76
PZ DE CUERO
kg de suela
pegamento
litros de tinte
conos de hilo
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
16,211.84
S/.
13,341.76
S/.
13,341.76
S/.
11,123.65
S/.
1,592.56
S/.
625.54
7,667.65
4,389.82
397.34
460.86
426.08
7,360.95
3,762.70
306.71
627.12
317.87
340.86
S/.
79.47
S/.
S/.
85.22
460.86
Centro de Gastos
S/.
13,341.76
S/.
9,950.33
S/.
1,034.83
S/.
463.81
S/.
2,328.38
S/.
8,192.98
S/.
2,447.06
S/.
2,135.78
S/.
5,367.50
S/.
1,034.83
S/.
S/.
9,950.33
S/.
S/.
895.53
139.30
S/.
463.81
463.81
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
895.53
1,293.54
139.30
1,367.00
1,080.06
1,160.59
975.19
3,500.00
1,867.50
1,034.83
essalud
SCTR
CARGAS IMPUTABLES A CUENTAS DE COSTOS Y GASTOS
S/.
S/.
895.53
139.30
centro de gastos
MOD
CARGAS INDIRECTAS
S/.
S/.
S/.
S/.
S/.
29.91
S/.
S/.
S/.
S/.
2,136.21
S/.
222.17
S/.
830.75
S/.
499.87
S/.
1,858.50
S/.
830.75
1,424.14
712.07
192.26
S/.
S/.
S/.
10,985.17
4,582.83
6,402.33
S/.
S/.
S/.
830.75
192.26
277.71
29.91
1,239.00
619.50
830.75
S/.
S/.
S/.
2,966.96
2,966.96
3,189.13
gratificaciones
vacaciones
CTS
cargas sociales adicionales
essalud
SCTR
CARGAS IMPUTABLES A CUENTAS DE COSTOS Y GASTOS
centro de gastos
cargas indirectas
gastos generales de fabrica
VALUACION Y DETERIORO DE ACTIVOS Y PROVISIONES
Depreciacion
Depreciacion de inmuebles, maquinaria y equipo-Costo
Maquinaria y equipos de explotacion
Muebles y enseres
DEPRECIACION, AMORTIZACION Y AGOTAMIENTO ACUMULADOS
Depreciacion acumulada
Inmueble , maquinaria y equipo - Costo
Maquinaria y equipos de explotacion
Muebles y enseres
CARGAS INDIRECTAS
Gastos generales de fabrica
Depreciacion
Inmueble , maquinaria y equipo - Costo
Muebles y enseres
GASTOS DE ADMINISTRACION
Depreciaciones, amortizacion y agotamiento
Muebles y enseres
GASTOS DE VENTAS
Depreciaciones, amortizacion y agotamiento
Muebles y enseres
S/.
S/.
S/.
192.26
29.91
S/.
S/.
S/.
808.33
S/.
808.33
S/.
741.67
S/.
50.00
S/.
16.67
3,189.13
808.33
808.33
475.00
333.33
S/.
S/.
S/.
3,189.13
475.00
333.33
S/.
S/.
S/.
S/.
3,189.13
S/.
S/.
S/.
222.17
741.67
475.00
266.67
S/.
S/.
50.00
16.67
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
808.33
S/.
1,000.00
S/.
4,500.00
S/.
5,500.00
S/.
1,500.00
S/.
1,500.00
S/.
769.91
S/.
464.60
S/.
265.49
S/.
1,500.00
808.33
S/.
808.33
1,500.00
1,000.00
5,500.00
1,500.00
769.91
1,500.00
Seguros
TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA DE PENSIONES
Y DE SALUD POR PAGAR
Gobierno central
Impuesto general a las ventas
IGV-Cuentas propia
CUENTAS POR PAGAR DIVERSAS-TERCEROS
Otras cuentas por pagar diversas
Otras cuentas por pagar
S/.
S/.
S/.
4,320.00
S/.
28,320.00
S/.
2,000.00
S/.
2,000.00
S/.
1,026.55
S/.
619.47
S/.
353.98
S/.
2,000.00
S/.
16,067.80
4,320.00
S/.
S/.
S/.
24,000.00
4,320.00
28,320.00
S/.
1,026.55
S/.
2,000.00
S/.
S/.
12,000.00
4,067.80
2,000.00
Gobierno central
Impuesto general a las ventas
IGV-Cuentas propia
S/.
S/.
S/.
S/.
S/.
S/.
S/.
18,960.00
S/.
9,640.68
S/.
3,213.56
S/.
3,213.56
S/.
16,067.80
2,892.20
18,960.00
9,640.68
7,200.00
2,440.68
S/.
S/.
2,892.20
2,892.20
S/.
16,067.80
16,067.80
Err:509
Err:509
S/.
S/.
Err:509
2,439.77
7,455.80
Err:509
Err:509
S/.
S/.
Err:509
2,927.73
8,946.96
Materiales indirectos
Mano de obra indirecta
Gastos generales de fabrica
PRODUCTOS TERMINADOS
Productos manufacturados
mesas
carpetas
VARIACION DE LA PRODUCCION ALMACENADA
Variacion de productos terminados
Productos manufacturados
mesas
carpetas
CARGAS IMPUTABLES A CUENTAS DE COSTOS Y GASTOS
Centro de gastos
Costos directos en produccion
G+astos de administracion
Gastos de ventas
COSTOS POR DISTRIBUIR
GASTOS DE ADMINISTRACION
GASTOS DE VENTAS
CUENTAS POR COBRAR COMERCIALES - TERCEROS
Facturas, boletas y otros comprobanmtes por cobrar
En cobranza
TRIBUTOS, CONTRAPRESTACIONES Y APORTES AL SISTEMA DE PENSIONES
Y DE SALUD POR PAGAR
Gobierno central
Impuesto general a las ventas
IGV-Cuentas propia
VENTAS
Productos terminados
Productos manufacturados
Terceros
OTROS INGRESOS DE GESTION
S/.
S/.
Err:509
5,367.50
16,402.76
Err:509
S/.
Err:509
Err:509
Err:509
S/.
Err:509
S/.
S/.
Err:509
4,347.63
3,849.70
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
S/.
S/.
11,000.00
11,000.00
Err:509
Err:509
S/.
Err:509
Err:509
S/.
Err:509
Err:509
Err:509
Err:509
MOVIMIENTO
DEBE
HABER
S/. 16,211.84
S/.
2,918.13
S/.
S/. 16,211.84
19,129.97
S/.
16,211.84
S/.
13,341.76
S/.
13,341.76
S/. 13,341.76
S/. 13,341.76
S/. 10,985.17
S/.
4,582.83
S/.
6,402.33
S/.
2,792.19
S/.
8,192.98
S/.
S/.
S/.
10,985.17
S/.
499.87
S/.
2,689.25
3,189.13
3,189.13
S/.
S/.
3,189.13
S/.
808.33
808.33
S/.
741.67
S/.
50.00
S/.
16.67
S/.
1,000.00
S/.
4,500.00
S/.
S/.
808.33
S/.
5,500.00
S/.
1,500.00
S/.
1,500.00
1,500.00
S/.
769.91
S/.
464.60
S/.
265.49
S/. 24,000.00
S/.
S/.
4,320.00
28,320.00
S/.
2,000.00
S/.
2,000.00
2,000.00
S/.
1,026.55
S/.
619.47
S/.
353.98
S/. 16,067.80
S/.
S/.
2,892.20
S/.
9,640.68
S/.
3,213.56
S/.
3,213.56
S/.
18,960.00
S/.
16,067.80
Err:509
Err:509
Err:509
Err:509
Err:509
S/.
S/.
Err:509
4,347.63
3,849.70
Err:509
Err:509
Err:509
S/.
11,000.00
Err:509
Err:509
Err:509
Err:509
REGISTRO DE COMPRAS
COMPROBANTE DE PAGO
O DOCUMENTO
NUMERO
CORRELA
TIVO DEL
REGISTR
OO
CODIGO
NICO
DE LA
OPERACI
N
FECHA
DE
EMISN
DEL
COMPRO
BANTE
DE PAGO
O
DOCUME
NTO
TOTALES
ADQUISICIONES GRAVADAS
DESTINADAS A OPERACIONES
GRAVADAS Y/O DE EXPORTACION
BASE IMPONIBLE
IGV
2,918.13
2,918.13
ADQUISICIONES
GRAVADAS
DESTINADAS A
OPERACIONES
GRAVADAS Y/O
DE
EXPORTACION Y
A OPERACIONES
NO GRAVADAS
BASE
IGV
IMPONIBLE
ADQUISICIONE
S GRAVADAS
DESTINADAS A VALOR
OTROS
OPERACIONES DE LAS
TRIBUT
NO GRAVADAS ADQUISI DIFERE
CIONES NCIA DE ISC OS Y
NO
CAMBIO
CARGO
GRAVAD
S
AS
BASE
IMPONIB
LE
CONSTANCIA DE
DEPSITO DE
DETRACCIN
TIPO
DE
CAMBI
O
IMPORTE TOTAL
NMER
O
IGV
S/.
19,129.97
S/.
19,129.97
FECHA
DE
EMISIN
TIPO
FECHA (TABLA
10)
N DEL
SERI COMPROBANT
E
E DE PAGO O
DOCUMENTO
COMPROBANTE DE PAGO
DOCUMENTO
NUMERO
CORRELA
FECHA DE
TIVO DEL
EMISION DEL FECHA DE
VALOR
DOCUMENTO DE
REGISTR
BASE IMPONIBLE DE
COMPROBA VENCIMIEN
FACTURADO DE
IDENTIDAD
OO
LA OPERACIN
NTE DE
TO Y/0
LA
CODIGO
GRAVADA
PAGO O
PAGO
APELLIDOS Y EXPORTACION
DE LA
N
SERIE
O
N
DOCUMENTO
TIPO
NOMBRES,
OPERACI
DE SERIE DE LA NUME
(TABLA
DENOMINACION
N
MAQUINA
RO TIPO
NUMER
10 )
O RAZON
(TABLA
REGISTRADORA
O
SOCIAL
2)
1
2
1
1
6
6
UNS
ICSR
Err:509
#VALUE!
TOTALES
Err:509
IMPORTACION TOTAL DE
LA OPERACIN
EXONERADA O INAFECTA
EXONERADA
INAFECTA
ISC
OTROS
TRIBUTOS Y
CARGOS QUE IMPORTE TOTAL DEL
FORMAN
COMPROBANTE DE
PARTE DE LA
PAGO
BASE
IMPONIBLE
Err:509
Err:509
Err:509
Err:509
TIPO
DE
CAMBI
O
N DEL
TIPO
COMPROBANTE
FECHA
SERIE
(TABLA 10)
DE PAGO O
DOCUMNETO
FECHA:
R.F.C.
No.
CDIGO
DESCRIPCIN
PZ DE CUERO
kg de suela
pegamento
litros de tinte
conos de hilo
AUTORIZACIN RESPONSABLE DEL REA
SOLICITANTE
NOMBRE Y FIRMA
UNIDAD DE
MEDIDA
pz
kg
lts
lts
cono
ENTREGE CONFORME
BIENES Y SUMINISTROS
NOMBRE Y FIRMA
NOMBRE Y FIRMA
N carlos SAC
MACN
4/4/2012
E CONFORME
RE Y FIRMA
CANTIDAD
SOLICITADA
ENTREGADA
250
210
15
12
25
250
210
15
12
25
RECIBI CONFORME
NOMBRE Y FIRMA
250
210
pegamento
litros de tinte
conos de hilo
15
12
25
pz
kg
x
x
S/.
S/.
30.6706051
20.9039166
=
=
lts
lts
cono
x
x
x
S/.
S/.
S/.
26.4895809
38.4047961
17.0432276
=
=
=
S/.
S/.
7,667.65
4,389.82
S/.
S/.
S/.
S/.
397.34
460.86
426.08
13,341.76
250 pz
210 kg
15 lts
12 lts
25 cono
x
x
x
x
x
ESTADO DE REQUISICION
MATERIALES DIRECTOS
PZ DE CUERO
kg de suela
pegamento
conos de hilo
litros de tinte
corte
S/.
S/.
7,360.95
3,762.70
S/.
S/.
S/.
S/.
S/.
11,123.65
S/.
armado
acabado
306.71
627.12
317.87 S/.
79.47
340.86 S/.
85.22
S/.
460.86
1,592.56 S/.
625.54
TOTAL
S/.
S/.
S/.
S/.
S/.
S/.
S/.
7,667.65
4,389.82
397.34
426.08
460.86
13,341.76
13,341.76
S/.
S/.
S/.
S/.
S/.
30.6706051
20.9039166
26.4895809
38.4047961
17.0432276
=
=
=
=
=
S/.
S/.
S/.
S/.
S/.
S/.
7,667.65
4,389.82
397.34
460.86
426.08
13,341.76
OBRERO 01 JBD
af
HN
HE
HE
102.25/8H =
25% =
35%
=
S/.
S/.
S/.
14HE25%
7HE35%
100.00
2.25
102.25
S/.
12.78
HN + 25% =
12.78 + 3.20
HN + 35% =
12.78 + 4.47
80HN * 12.78
OP101:
S/.
S/.
60HN * 12.78
16HE25%
8HE35%
15.98
17.25
OP100:
OBRERO 02 JBD
af
S/.
S/.
S/.
HN
HE
HE
S/.
10.28
HN + 25% =
10.28+2.57
HN + 35% =
10.28+3.60
82.25/8H =
25% =
35%
=
70HN *10.28
80.00
2.25
82.25
14HE25%
13HE35%
OP101:
S/.
S/.
65HN *10.28
12HE25%
11HE35%
12.85
13.88
TOTAL
S/.
S/.
S/.
2,527.58
2,055.25
4,582.83
S/.
S/.
S/.
S/.
Jefe de planta
Asistente de produccion
TMOI
TMO
3,500.00
1,867.50
5,367.50
9,950.33
PLANILLA DE RESUMEN
DEDUCCIONES
Trabajadores Remuneracion
OB 01
OB 02
J.P
A.P
S/.
S/.
S/.
S/.
S/.
2,527.58
2,055.25
3,500.00
1,867.50
9,950.33
SNP(13%)
S/.
S/.
S/.
S/.
S/.
328.59
267.18
455.00
242.78
1,293.54
APORTES
TOTAL
I.R 5 CAT
S/.
S/.
S/.
S/.
S/.
122.95
40.29
293.13
7.44
463.81
S/.
S/.
S/.
S/.
S/.
451.54
307.48
748.13
250.21
1,757.35
NETO A PAGAR
S/.
S/.
S/.
S/.
S/.
2,076.04
1,747.77
2,751.88
1,617.29
8,192.98
Essalud(9%)
S/.
S/.
S/.
S/.
S/.
227.48
184.97
315.00
168.08
895.53
BENEFICIOS SOCIALES
TRABAJADOR
30jbd
30jbd
OBRERO 01
140 horas
trabajadas
OBRERO 02
TIEMPO
AO
S/.
3,067.50
S/.
6,135.00
S/.
3,578.75
SEMESTRE
MES
DIA
HORA
S/.
S/.
S/.
S/.
1,533.75
255.63
8.52
1.07
S/.
S/.
S/.
S/.
3,067.50
511.25
17.04
2.13
S/.
S/.
S/.
S/.
1,789.38
298.23
9.94
1.24
TOTAL A PAGAR
S/.
S/.
S/.
S/.
149.11 S/.
2,467.50 S/.
1,233.75 S/.
205.63 S/.
298.23 S/.
4,935.00 S/.
2,467.50 S/.
411.25 S/.
173.97
2,878.75
1,439.38
239.90
AO
SEMESTRE
MES
SNP(13%)
S/.
58.15
135 horas
trabajadas
JEFE DE
PLANTA
DIA
HORA
S/.
S/.
TOTAL A PAGAR
S/.
AO
SEMESTRE
MES
DIA
TOTAL A PAGAR
A. DE
PRODUC.
AO
SEMESTRE
MES
DIA
TOTAL A PAGAR
TOTALES
6.85
0.86
S/.
S/.
13.71
1.71
S/.
S/.
8.00
1.00
115.66 S/.
231.33 S/.
134.94
S/.
45.11
S/.
S/.
S/.
S/.
3,500.00 S/.
1,750.00 S/.
291.67
S/.
291.67 S/.
7,000.00 S/.
3,500.00 S/.
583.33
S/.
583.33 S/.
4,083.33
2,041.67
340.28
340.28
S/.
113.75
S/.
S/.
S/.
S/.
S/.
1,867.50 S/.
933.75 S/.
155.63
S/.
155.63 S/.
712.07 S/.
3,735.00 S/.
1,867.50 S/.
311.25
S/.
311.25 S/.
1,424.14 S/.
2,178.75
1,089.38
181.56
181.56
830.75
S/.
S/.
60.69
277.71
OBRA DIRECTA
S/.
1,022.50
S/.
S/.
15.98 S/.
17.25 S/.
S/.
S/.
223.74
120.76
1,367.00
766.88
S/.
S/.
15.98 S/.
17.25 S/.
S/.
S/.
255.70
138.01 OBRERO 01
1,160.59 REMUNERACION TOTAL
719.69
12.85 S/.
13.88 S/.
S/.
S/.
12.85 S/.
13.88 S/.
S/.
179.92
180.46
1,080.06
668.28
154.22
152.69 OBRERO 01
975.19 REMUNERACION TOTAL
S/.
S/.
S/.
S/.
S/.
2,527.58
S/.
2,055.25
APORTES
TOTAL
SCTR (1.4%)
S/.
S/.
S/.
S/.
S/.
35.39
28.77
49.00
26.15
139.30
ESSALUD
(9%)
S/.
40.26
S/.
S/.
S/.
S/.
S/.
SCTR
S/.
262.87
213.75
364.00
194.22
1,034.83
(1.4%)
6.26
TOTAL CARGAS
SOCIALES
S/.
S/.
S/.
S/.
S/.
714.41
521.22
1,112.13
444.43
2,792.19
3,517.50 S/.
89.25 S/.
1,475.42 S/.
483.53
S/.
293.13 S/.
7.44 S/.
122.95 S/.
40.29
S/.
31.23
S/.
4.86
S/.
78.75
S/.
12.25
S/.
S/.
42.02
192.26
S/.
S/.
6.54
29.91
HOJA DE COSTOS
UNIDADES
CALZADOS
COSTO
DETALLE
CORTE
51,426.71
38,786.06
Cuero
S/.
Suela
S/.
MATERIALES DIRECTOS
Pegamento
Hilo
Tinte
OBRERO N 01
S/.
2,137.39
OBRERO
N
02
S/.
MANO DE OBRA DIRECTA
OBRERO N 03
S/.
3,164.05
S/.
2,027.46
MANO DE OBRA JEFE DE PLANTA
INDIRECTA
ASIST. PRODUCCION
S/.
1,120.63
CARGAS SOCIALES
ESSALUD
S/.
760.46
SCTR
S/.
118.29
BENEFICIOS SOCIALES
Vacaciones
S/.
560.40
Gratificaciones
S/.
1,120.78
CTS
S/.
653.74
CARGAS ADICIONALES
ESSALUD
S/.
151.31
CARGAS
SEguro contra
GASTOS
INDIRECTAS
trab. Riesgo
S/.
23.54
GENERALES DE
FABRICA
Depreciacion
Muebles y ensere S/.
109.23
Maquinaria
S/.
155.65
SEGUROS
incendio
S/.
420.47
ALQUILERES
area geografica S/.
315.35
Servicios Publicos
agua
S/.
999.69
luz
S/.
2,949.08
TOTAL
COSTO UNITARIO
S/. 107,000.28
TOS
COSTOS
ARMADO
ACADO
S/.
17,142.24
S/.
6,844.60
S/.
1,694.75 S/.
2,118.44
S/.
869.25 S/.
695.40
S/.
2,552.65
S/.
2,849.39 S/.
S/.
2,455.59 S/.
2,097.05
S/.
2,695.31 S/.
2,578.13
S/.
3,059.59 S/.
1,787.95
S/.
1,691.12 S/.
988.25
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
TOTAL
68,568.95
45,630.66
3,813.19
1,564.65
2,552.65
4,986.78
4,552.64
8,437.49
6,875.00
3,800.00
S/.
S/.
1,147.59 S/.
178.51 S/.
670.62
104.32
S/.
S/.
2,578.67
401.12
S/.
S/.
S/.
845.68 S/.
1,691.35 S/.
986.62 S/.
494.19
988.38
576.66
S/.
S/.
S/.
1,900.27
3,800.51
2,217.02
S/.
228.33 S/.
133.43
S/.
513.07
S/.
35.52 S/.
20.76
S/.
79.82
S/.
S/.
88.56 S/.
126.20 S/.
68.88
98.15
S/.
S/.
266.67
380.00
S/.
340.92 S/.
265.16
S/.
1,026.55
S/.
255.69 S/.
198.87
S/.
769.91
S/.
S/.
810.56 S/.
2,391.14 S/.
630.43
1,859.78
S/.
S/.
2,440.68
7,200.00
S/. 48,428.51
S/. 18,927.51
S/. 174,356.29
DOP
COSTOS
DETALLE
MATERIALES INDIRECTOS
Materiales auxiliares
litros de cola sintetica
litros de laca selladora
litros de laca acabado
CLAVOS
Suministros Diversos
Aceite de Mantenimiento
MANO DE OBRA INDIRECTA
Mano de obra indirecta
Jefe de planta
Asist. de produccion
GASTOS GENERALES DE FABRICACION
Cargas Sociales
Es salud
Seguro contra trab. Riesgo
BENEFICIOS SOCIALES
Vacaciones
Gratificaciones
Cts
CARGAS ADICIONALES
ES salud
SEguro contra trab. Riesgo
Depreciacion
Muebles y enseres
Maquinaria
alquiler
total area geografica
Seguros
Incendios
Servicios Publicos
Energia electrica
Agua
Err:509
Err:509
Err:509
Err:509
Err:509
S/.
S/.
3,500.00
1,867.50
S/.
S/.
895.53
139.30
S/.
S/.
S/.
712.07
1,424.14
830.75
S/.
S/.
192.26
29.91
S/.
S/.
266.67
475.00
S/.
769.91
S/.
1,026.55
S/.
S/.
7,200.00
2,440.68
MI
COSTOS
P
T
Err:509
Err:509
500 mesas
600 carpetas
1100
Err:509
Err:509
Err:509
Err:509
litros de cola sintetica
500 mesas
600 carpetas
1100
Err:509
Err:509
Err:509
litros de laca selladora
S/.
S/.
5,367.50
5,367.50
500 mesas
600 carpetas
1100
Err:509
Err:509
litros de laca acabado
S/.
S/.
1,034.83
S/.
2,966.96
16,402.76
500 mesas
600 carpetas
1100
Err:509
Err:509
500 mesas
600 carpetas
1100
Err:509
Err:509
CLAVOS
S/.
222.17
S/.
741.67
S/.
769.91
S/.
1,026.55
S/.
9,640.68
500 mesas
600 carpetas
1100
500 mesas
600 carpetas
1100
500 mesas
600 carpetas
1100
Aceite de Mantenimiento
Err:509
Err:509
JEFE DE PLANTA
S/. 1,590.91
S/. 1,909.09
ASISTENTE DE PRODUCCION
S/.
848.86
S/. 1,018.64
Err:509
500 mesas
600 carpetas
1100
500 mesas
Es salud
S/.
407.06
S/.
488.47
600 carpetas
1100
500 mesas
600 carpetas
1100
500 mesas
600 carpetas
1100
500 mesas
600 carpetas
1100
500 mesas
600 carpetas
1100
500 mesas
600 carpetas
1100
500 mesas
600 carpetas
1100
500 mesas
600 carpetas
1100
500 mesas
600 carpetas
1100
500 mesas
S/.
75.98
Vacaciones
S/.
323.67
S/.
388.40
Gratificaciones
S/.
647.34
S/.
776.80
Cts
S/.
S/.
377.61
453.14
ES salud
S/.
87.39
S/.
104.87
Muebles y enseres
S/.
121.21
S/.
145.45
Maquinaria
S/.
215.91
S/.
259.09
Incendios
S/.
466.61
600 carpetas
1100
500 mesas
600 carpetas
1100
500 mesas
600 carpetas
1100
S/.
559.94
Energia electrica
S/. 3,272.73
S/. 3,927.27
Agua
S/. 1,109.40
S/. 1,331.28
MOI
S/.
S/.
S/.
S/.
5,367.50
2,439.77
2,927.73
5,367.50
CLAVOS
e de Mantenimiento
DE PLANTA
ENTE DE PRODUCCION
GGF
S/. 16,402.76
S/.
7,455.80
S/.
8,946.96
S/. 16,402.76
Err:509
Err:509
ficaciones
les y enseres
area geografica
gia electrica
MUEBLES Y ENSERES
VL=
VRU=
VRN=
S/.
S/.
S/.
50,000.00
10,000.00
40,000.00
PRODUCCION 80%
ADMI.15%
VL=
S/.
40,000.00 S/.
7,500.00
VRU= S/.
8,000.00 S/.
1,500.00
VRN= S/.
32,000.00 S/.
6,000.00
DEPRECIACION ANUAL 10%
S/.
3,200.00 S/.
600.00
DEPRECIACION MENSUAL
S/.
266.67 S/.
50.00
PRODUCCION 100%
Maquinaria
MAQUINARIA
VL=
VRU=
VRN=
DEPRECIACION ANUAL 10%
DEPRECIACION MENSUAL
S/.
S/.
S/.
65,000.00
8,000.00
57,000.00
S/.
5,700.00
S/.
475.00
PRODUCCION 80%
ADMI.15%
S/.
380.00 S/.
71.25
VENTAS 5%
S/.
2,500.00
S/.
500.00
S/.
2,000.00
S/.
200.00
S/.
16.67
VENTAS 5%
TOTAL
S/.
23.75 S/.
475.00
ALQUILER
merced conductiva actual
merced conductiva anterior
condiciones
S/.
S/.
1,500.00
700.00
5 meses de garantia
3 meses de adelanto
fondos de garantia anterior
fondos de garantia actual
saldo por regularizar
5x
3x
adelanto
3x
total a pagar a comprometer
el alquiler seria por los
Area geografica:
S/. 1,500.00
Produccion
580
m2
Administracion
350
m2
Ventas
200
m2
1130
m2
S/.
700.00
S/. 1,500.00
=
=
S/. 3,500.00
S/. 4,500.00
S/. 1,000.00
S/. 1,500.00
S/. 4,500.00
S/. 5,500.00
S/.
769.91
S/.
464.60
S/.
265.49
###
ARMADO
PRODUCCIN EQUIVALENTE
11100
109.23
88.56
68.88
Depreciacin maquinara
155.65
126.20
98.15
Seguros
420.47
340.92
265.16
Alquileres
315.35
255.69
198.87
Servicio de agua
999.69
810.56
630.43
Energa Elctrica
2,949.08
2,391.14
1,859.78
4,949.46
4,013.07
3,121.28
TOTALES
9000
ACABADO
7000
AREA
TOTALES
27100
266.67
380.00
1,026.55
769.91
2,440.68
7,200.00
12,083.80
SEGUROS
Poliza:
Prima anual
IGV
Mensual: S/.
S/.
S/.
S/.
S/.
110,000.00
24,000.00
4,320.00
28,320.00
2,000.00
Area geografica:
Produccion
580
m2
S/.
1,026.55
Administracion
350
S/.
619.47
Ventas
200
m2
S/.
353.98
E.E
1130
m2
S/.
2,000.00
S.A
ENERGIA ELECTRICA
Del mes corresponde a
Area geografica:
S/. 12,000.00
Produccion
m2
S/.
7,200.00
Administracion
m2
S/.
2,400.00
Ventas
S/.
2,400.00
S/. 12,000.00
2
2
AGUA
Del mes corresponde a
Area geografica:
S/.
4,067.80
Produccion
m2
S/.
2,440.68
Administracion
S/.
813.56
Ventas
S/.
813.56
m2
S/.
2
2
4,067.80
VV
IGV
PV
PRECIO DE VENTA
CP
CMD
CMOD
CI
CP mesas
S/. 45,630.66 S/. 4,986.78 Err:509
CP carpetas Err:509
Err:509
Err:509
TOTAL
Err:509
Err:509
A
CP UNITARIO
Err:509
Err:509
Err:509
PV
Err:509
R.U.C 20212223
Sr: (es):
UNIVERSIDAD NACIONAL DEL SANTA
R.U.C:
TELEF:
DIRECCION:
N DE GUIA
N DE ITEM CANTIDAD
500
MESAS
Flete
IMRENTA UNIVERSAL
RUC: 345786127
DESCRIPCION
CANCELADO
..DEDE..
R.U.C 20212223
Sr: (es):
INSTITUTO CARLOS SALAZAR ROMERO
R.U.C:
TELEF:
DIRECCION:
N DE GUIA
N DE ITEM CANTIDAD
600
carpetas
Flete
IMRENTA UNIVERSAL
RUC: 345786127
5 SERIE 001- 001- 2000
AUTORIZACION: 1609812023
FECHA DE IMPRESIN : 22-06-2010
DESCRIPCION
CANCELADO
..DEDE..
R.U.C 20212223245
FACTURA: 001 - 1245
FECHA:
12/23/2011
P. UNIT
P.TOTAL
Err:509
Err:509
S/.
5,000.00
SUB- TOTAL
I.G.V 18%
TOTAL
Err:509
Err:509
Err:509
R.U.C 20212223245
FACTURA: 001 - 1246
FECHA:
12/23/2011
P. UNIT
SUB- TOTAL
I.G.V 18%
TOTAL
P.TOTAL
#VALUE!
S/.
6,000.00
#VALUE!
#VALUE!
#VALUE!
igv ventas
igv compras
Impuesto a la renta 2% de
S/.
Err:509
Err:509
2,918.13
Err:509
JOSE SAC
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
S/.
11,000.00
Err:509
Debito Fiscal
Err:509
Err:509