Professional Documents
Culture Documents
Presupuesto 2016
CIF
Costo de MP
Costo de MOD
TOTAL
S/. 18,000.00
S/. 35,200.00
S/. 4,750.00
COSTO MP
TASA DE ASIGNACIN CIF
CIF aplicado
COSTO MOD
TASA DE ASIGNACIN CIF
CIF aplicado
Detalle
Etiquetado
Agua 50%
Energia 50%
50%
Alquiler de local %
Impuesto predial de fbrica
Depreciacin de maquinaria
TOTAL
Q prom. produccin mensual
CIF real anual
Costo de MP
Costo de MOD
=
S/. 18,000.00
S/. 35,200.00
S/. 17,773.50
CIF aplicado
CIF REAL
Variacin
S/. 19,139.50
2041
S/. 17,498.76
S/. 37,428.35
S/. 4,690.23
S/. 18,000.00
S/. 4,750.00
=
CIF aplicado
CIF REAL
Variacin
Costo mensual
S/. 61.23
S/. 900.00
S/. 20.00
S/. 50.00
S/. 400.00
S/. 15.00
S/. 12.00
S/. 1,458.23
S/. 0.71
S/. 0.51
S/. 19,139.50
S/. 17,498.76
S/. 1,640.74 sobreaplicado
S/. 3.79
S/. 17,773.50
S/. 17,498.76
S/. 274.74 sobreaplicado
JULIO
COSTOS FIJOS
Salarios de operarios
Alquiler de local
Servicios pblicos
Depreciacin de maquinaria
Arbitrios
TOTAL
MET. ABSORBENTE
MPD
MOD
CIF VARIABLE
CIF FIJOS
COSTO UNITARIO TOTAL
UTILIDAD OPERATIVA
MET. ABSORBENTE
MPD
MOD
CIF VARIABLE
CIF FIJOS
COSTO UNITARIO TOTAL
JULIO
S/.
S/. 1,700.00
S/. 400.00
S/. 70.00
S/. 12.00
S/. 15.00
S/. 2,197.00
S/. 1,098.50
GASTOS FIJOS
Sueldo de personal administrativo
Publicidad
Depreciacin
Servicios pblicos
Alquiler de local
TOTAL
S/. 1,074.00
S/. 1,080.00
CU
S/.
S/.
S/.
S/.
S/.
MET. VARIABLE
1.60
0.18
0.03
1.02
2.83
MPD
MOD
CIF VARIABLE
COSTO UNITARIO TOTAL
SIST. ABSORBENTE
1,074
1,074
0
1,074
BENTE
S/.
2.83 S/.
3,042.44
S/.
2.83 S/.
3,042.44
S/.
2.83 S/.
S/.
2.83 S/.
3,042.44
5,907.00
3,042.44
2,864.56
S/. 722.50
-
INGRESOS
COSTOS VARIABLES
MC. DE LA PROD.
GASTOS VARIABLES
MC. TOTAL
S/.
2,142.06
COSTOS FIJOS
GASTOS FIJOS
UTILIDAD OPERATIVA
CU
MET. VARIABLE
MPD
MOD
CIF VARIABLE
COSTO UNITARIO TOTAL
S/.
S/.
S/.
S/.
S/.
1.23
0.18
0.03
1.02
2.46
SIST. ABSORBENTE
1,080
1,080
0
1,080
BENTE
S/.
2.46 S/.
2,653.70
S/.
2.46 S/.
2,653.70
S/.
2.46 S/.
S/.
2.46 S/.
2,653.70
5,400.00
2,653.70
2,746.30
S/. 722.50
2,023.80
INGRESOS
COSTOS VARIABLES
MC. DE LA PROD.
GASTOS VARIABLES
MC. TOTAL
COSTOS FIJOS
GASTOS FIJOS
UTILIDAD OPERATIVA
S/.
GASTOS VARIABLES
S/. 900.00
S/. 60.00
S/. 15.00
S/. 70.00
S/. 400.00
S/. 1,445.00
S/. 722.50
CU
S/.
S/.
S/.
S/.
S/.
1.60
0.18
0.03
1.81
SIST. VARIABLE
1.81 S/.
S/.
1.81 S/.
1,943.94
S/.
1.81 S/.
1,943.94
S/.
1.81 S/.
S/.
1.81 S/.
1,943.94
ODO VARIABLE
DIF. DE UTILIDADES
S/.
S/.
S/.
S/.
S/.
5,907.00
1,943.94
3,963.06
3,963.06
CF - MET. ABSORBENTE
CF - MET.VARIABLE
S/.
S/. 1,098.50
S/. 722.50
2,142.06
CU
S/.
S/.
S/.
S/.
S/.
1.23
0.18
0.03
1.44
SIST. VARIABLE
1.44 S/.
S/.
1.44 S/.
1,555.20
S/.
1.44 S/.
1,555.20
S/.
1.44 S/.
S/.
1.44 S/.
1,555.20
ODO VARIABLE
DIF. DE UTILIDADES
S/.
S/.
S/.
S/.
S/.
S/.
5,400.00
1,555.20
3,844.80
3,844.80
S/. 1,098.50
S/. 722.50
2,023.80
CF - MET. ABSORBENTE
CF - MET.VARIABLE
S/. -
S/.
S/. 1,098.50
S/. 1,098.50
S/.
-
S/.
S/. 1,098.50
S/. 1,098.50
S/.
-
MES DE AGOSTO
COSTEO POR ORDENES DE TRABAJO
CIF ANUAL
Costo MOD
TASA DE ASIGNACIN
ESTADO DE RESULTADOS
INGRESOS
COSTO DE VENTAS
UTILIDAD BRUTA
GASTOS OPERATIVOS
UTILIDAD OPERATIVA ANTES DE VARIACIN
S/.
S/.
18,000.00
S/. 4,750.00
3.79
CCIN Y VENTAS
C.G
C.G
ORDEN 1
S/.
ORDEN 2
S/.
3,322.17
S/.
S/.
3,322.17
S/.
S/.
3,322.17
S/.
S/.
422.82
S/.
57.60 S/.
153.00
S/.
1,602.27
S/.
218.27 S/.
579.79
S/.
5,347.26
S/.
S/.
S/.
S/.
S/.
S/.
5,347.26
5,347.26
-
S/.
S/.
S/.
5,347.26
5,347.26
S/.
S/.
144.04
5,203.22
S/.
S/.
S/.
S/.
###
S/.
S/.
S/.
S/.
###
###
LTADOS
S/.
S/.
S/.
12,330.00
5,203.22
7,126.78
S/.
1,445.00
S/.
5,681.78
G.A Y G.V
S/. 900.00
S/. 15.00
S/. 60.00
S/. 70.00
S/. 400.00
S/.
S/.
144.04
5,825.82
TOTAL
S/. 1,445.00
Cable grueso
Cable delgado
total
C.D
Cable grueso
ORDEN 3
Cable delgado
S/.
1,450.17
S/.
1,450.17
Cable grueso
Cable delgado
S/.
1,450.17
S/.
212.22
S/.
804.20
S/.
2,466.59
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
CIF u
2,466.59
2,466.59
2,466.59
2,466.59
CIF APLICADO
CIF REAL
VARIACIN SOBRE APLICADA
S/.
1,602.27
S/. 1,458
S/. 144
PE anual
ventas mensuales
Q vendida y producidad
850
320
1179
2349
CU
S/. 1.60
S/. 1.23
CU MOD
S/. 0.18
S/. 0.18
CI FACRICACIN
S/. 0.71
ESTRUCTURA DE COSTOS
INVENTARIO INCIAL DE MPD
COMPRAS DE MPD
MATERIAL DISPONIBLE EN EL PERIODO
INVENTARIO FINAL DE MPD
MATERIAL UTILIZADO EN EL PERIODO
MANO DE OBRA DIRECTA
COSTOS INDIRECTOS DE FABRICACIN
COSTOS DE PRODUCCIN INCURRIDOS EN EL PERIODO
INVENTARIO INICIAL DE PRODUCTOS EN PROCESO
COSTOS DE LOS PRODUCTOS EN PROCESO DEL PERIODO
INVENTARIO FINAL DE PRODUCTOS EN PROCESO
COSTO DE LOS PRODUCTOS TERMINADOS EN EL PERIODO
INVENTARIO INICIAL DE PRODUCTOS TERMINADOS
COSTO DE LOS PRODUCTOS DISPONIBLES PARA LA VENTA DEL PERIODO
INVENTARIO FINAL DE PRODUCTOS TERMINADOS
COSTO DE VENTA
ESTADO DE RESULTADOS
INGRESOS
COSTO DE VENTAS
UTILIDAD BRUTA
GASTOS OPERATIVOS
UTILIDAD OPERATIVA
S/. 2,349
S/. 2,349
S/. 0
S/. 2,349
S/. 423
S/. 1,668
S/. 4,440
S/. 0
S/. 4,440
S/. 0
S/. 4,440
S/. 0
S/. 4,440
S/. 0
S/. 4,440
S/.
S/.
12,330.00
S/. 4,440
7,890.39
S/. 1,445.00
S/.
6,445.39