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

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy