Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ACTIVOS PASIVOS
S/. 448,762.80 #NAME?
PLANILLA:
CAPITAL PERSONAL
#NAME?
SALARIOS
S/. 3,060.00
CUOTAS POR LEYES SOCIALES
MESES
PLANILLA
DEUDAS SOCIALES 11
ESSALUD S/. 133.53 122.40
ONP S/. 433.96 397.80
520.20
DEPRECIACIÓN
DEPRECIACION DEPRECIACION
TASA ANUAL ANUAL MENSUAL
ADMINIST S/. 200,000.00 5% S/. 10,000.00 S/. 833.33
ALMACENES S/. 60,000.00 5% S/. 3,000.00 S/. 250.00
HERRAMIENTAS Y
UNID DE S/. 1,800.00 10% S/. 180.00 S/. 15.00
REEMPLAZO
CALCULO DE CTS
ONP ESSALUD REMUNERACION NETO
VACACIONES TOTAL SALARIO VACACIONES SALARIO VACACIONES
S/. 278.18 S/. 3,338.18 S/. 397.80 S/. 36.16 S/. 133.53 S/. 2,662.20 S/. 242.02
S/. 433.96 S/. 2,904.22
S/. 1,117.50
S/. 1,077.60
FRIJOL 5
MESES MAIZ 8 MESES TOTALES
S/. 4,166.67 S/. 6,666.67 S/. 10,833.33
S/. 1,250.00 S/. 2,000.00 S/. 3,250.00
PERÍODO:
RUC:
APELLIDOS Y NOMBRES, DENOMINACIÓN O RAZÓN SOCIAL:
ENTIDAD FINANCIERA:
CÓDIGO DE LA CUENTA CORRIENTE:
DEL
MEDIO DE NÚMERO DE
REGISTRO
PAGO APELLIDOS Y TRANSACCIÓN
O CÓDIGO NOMBRES, BANCARIA, DE
FECHA DE LA DESCRIPCIÓ DOCUMENTO
DENOMINACIÓN SUSTENTATORIO O
OPERACIÓN N DE LA O RAZÓN DECONTROL
ÚNICO DE OPERACIÓN SOCIAL INTERNO DE LA
LA OPERACIÓN
OPERACIÓ (TABLA 1)
N
104
101
101
101
121
123
121
451
373
421
423
679
VIMIENTOS DE LA CUENTA CORRIENTE"
CÓDIGO
DENOMINACIÓN
101 CAJA
24 MATERIA PRIMA
243 MATERIA PRIMA PARA PRODUCTOS AGROPECUARIOS
252 SUMINISTROS
2524 OTROS SUMINISTROS
25241 FERTILIZANTES S/. 1,168.90
331 TERRENOS
332 EDIFICACIONES
3321 ADMINISTRATIVAS S/. 200,000.00
50 CAPITAL
37 ACTIVO DIFERIDO
45 OBLIGACIONES FINANCIERAS
3
60 COMPRAS
26 ENVASES Y EMBALAJES
261 ENVASES
61 VARIACION DE EXISTENCIAS
621 REMUNERACIONES
621 REMUNERACIONES
635 ALQUILERES
635 ALQUILERES
70 VENTAS
101 CAJA
101 CAJA
POR CENTRALIZACION DE EGRESOS DE CAJA
14
101 CAJA
121 FACTURAS
123 LETRAS
37 INTERESES DIFERIDOS
101 CAJA
67 GASTOS FINANCIEROS
61 VARIACION DE EXISTENCIAS
24 MATERIAS PRIMAS
252 SUMINISTROS
26 ENVASES Y EMBALAJES
262 ENVASES
consumo diverso de frijol
17
61 VARIACION DE EXISTENCIAS
24 MATERIAS PRIMAS
252 SUMINISTROS
26 ENVASES Y EMBALAJES
262 ENVASES
consumo diverso de maíz
18
681 DEPRECIACION
91 ORDEN N° 1 FRIJOL
9101 Semilla
9102 Fertilizantes
9103 Pesticidas
9104 Suministros Agricolas
9105 Sacos de Polietileno
9106 Sueldos y Salarios
9107 Vacaciones
9108 Régimen de Prestaciones de salud
9109 CTS
93 COSTO DE PRODUCCIÓN
9301 SEMILLA
9302 MANO DE OBRA
9303 GASTOS GENERALES
91 ORDEN N° 1 FRIJOL
9101 Semilla
9102 Fertilizantes
9103 Pesticidas
9104 Suministros Agricolas
9105 Sacos de Polietileno
9106 Sueldos y Salarios
9107 Vacaciones
9108 Régimen de Prestaciones de salud
9109 CTS
93 COSTO DE PRODUCCIÓN
9301 SEMILLA
9302 MANO DE OBRA
9303 GASTOS GENERALES
94 GASTOS CORPORATIVOS
9401 EQUIPO DE OFICINA
9402 Energia Eléctrica
9403 Intereses Por Prestamos y otras Obligaciones
9404 Otros Gastos Financieros
9405 Administrativas
Para saldar las cuentas 93y 94
23
MOVIMIENTO
DEBE HABER
S/. 42,450.00
S/. 12,500.00
S/. 29,950.00
S/. 780.00
S/. 780.00
S/. 3,732.80
S/. 3,732.80
S/. 3,732.80
S/. 401,800.00
S/. 140,000.00
S/. 260,000.00
S/. 1,800.00
S/. 448,762.80
S/. 448,762.80
S/. 1,530.04
S/. 1,530.04
S/. 1,530.04
S/. 1,530.04
S/. 106.00
S/. 106.00
S/. 106.00
S/. 106.00
S/. 106.00
S/. 106.00
S/. 106.00
S/. 106.00
S/. 3,471.71
S/. 3,338.18
S/. 133.53
S/. 567.49
S/. 567.49
S/. 2,904.22
S/. 2,904.22
S/. 3,029.24
S/. 2,912.73
S/. 116.51
S/. 495.16
S/. 495.16
S/. 2,534.07
S/. 2,534.07
S/. 1,077.60
S/. 362.60
S/. 80.00
S/. 560.00
S/. 75.00
S/. 1,077.60
S/. 1,077.60
S/. 1,196.00
S/. 266.00
S/. 80.00
S/. 780.00
S/. 70.00
S/. 1,196.00
S/. 1,196.00
S/. 39.90
S/. 39.90
S/. 39.90
S/. 39.90
S/. 25.20
S/. 25.20
S/. 25.20
S/. 25.20
S/. 32,680.00
S/. 32,680.00
S/. 32,680.00
S/. 32,680.00
S/. 14,226.85
S/. 14,226.85
S/. 2,954.22
S/. 2,954.22
S/. 11,272.63
S/. 11,272.63
S/. 6,900.00
S/. 2,904.22
S/. 106.00
S/. 9,910.22
S/. 9,910.22
S/. 61,039.81
S/. 61,039.81
S/. 18,592.44
S/. 18,592.44
S/. 41,720.00
S/. 30,720.00
S/. 11,000.00
S/. 727.37
S/. 727.37
S/. 2,954.22
S/. 2,954.22
S/. 9,300.00
S/. 4,100.00
S/. 5,200.00
S/. 12,000.00
S/. 12,000.00
S/. 30.00
S/. 30.00
S/. 24,284.22
S/. 24,284.22
S/. 4,618.80
S/. 780.00
S/. 3,732.80
S/. 106.00
S/. 780.00
S/. 780.00
S/. 2,250.00
S/. 2,250.00
S/. 106.00
S/. 106.00
S/. 1,678.80
S/. 140.00
S/. 1,482.80
S/. 56.00
S/. 140.00
S/. 140.00
S/. 1,482.80
S/. 1,482.80
S/. 56.00
S/. 56.00
S/. 14,278.33
S/. 14,278.33
S/. 14,278.33
S/. 520.91
S/. 520.91
S/. 14,278.33
S/. 14,278.33
S/. 520.91
S/. 520.91
S/. 29,570.73
S/. 780.00
S/. 3,732.80
S/. 100.00
S/. 5,730.00
S/. 520.91
S/. 250.04
S/. 520.91
S/. 362.60
S/. 160.00
S/. 1,340.00
S/. 145.00
S/. 65.10
S/. 1,530.04
S/. 55.00
S/. 14,083.33
S/. 195.00
S/. 29,570.73
S/. 29,570.73
S/. 9,061.39
S/. 640.00
S/. 648.00
S/. 752.00
S/. 850.00
S/. 44.00
S/. 3,060.00
S/. 278.18
S/. 133.53
S/. 278.18
S/. 362.60
S/. 50.00
S/. 560.00
S/. 40.00
S/. 39.90
S/. 1,250.00
S/. 75.00
S/. 7,965.97
S/. 140.00
S/. 520.90
S/. 111.90
S/. 850.00
S/. 56.00
S/. 2,670.00
S/. 242.73
S/. 116.51
S/. 242.73
S/. 60.00
S/. 780.00
S/. 30.00
S/. 25.20
S/. 2,000.00
S/. 120.00
S/. 12,543.37
S/. 50.00
S/. 75.00
S/. 1,530.04
S/. 55.00
S/. 10,833.33
S/. 29,570.73
S/. 780.00
S/. 3,732.80
S/. 100.00
S/. 5,730.00
S/. 520.91
S/. 250.04
S/. 520.91
S/. 362.60
S/. 160.00
S/. 1,340.00
S/. 145.00
S/. 65.10
S/. 1,530.04
S/. 55.00
S/. 14,083.33
S/. 195.00
S/. 17,027.36
S/. 780.00
S/. 5,730.00
S/. 10,517.36
S/. 9,061.39
S/. 640.00
S/. 648.00
S/. 752.00
S/. 850.00
S/. 44.00
S/. 3,060.00
S/. 278.18
S/. 133.53
S/. 278.18
S/. 362.60
S/. 50.00
S/. 560.00
S/. 40.00
S/. 39.90
S/. 1,250.00
S/. 75.00
S/. 7,965.97
S/. 140.00
S/. 520.90
S/. 111.90
S/. 850.00
S/. 56.00
S/. 2,670.00
S/. 242.73
S/. 116.51
S/. 242.73
S/. 60.00
S/. 780.00
S/. 30.00
S/. 25.20
S/. 2,000.00
S/. 120.00
S/. 29,570.73
S/. 29,570.73
S/. 17,027.36
S/. 780.00
S/. 5,730.00
S/. 10,517.36
S/. 12,543.37
S/. 50.00
S/. 75.00
S/. 1,530.04
S/. 55.00
S/. 10,833.33
S/. 728,321.96 S/. 726,839.16
S/. 1,482.80
HOJAS DE COSTOS DE TRABAJO
Articulo : FRIJOL CANARIO Orden No. 1
Descripción: 1 hectárea Comenzada 3-05-
2200 kilogramos Terminada 3-10-
Para ACE
Semilla Mano de Obra Directa Gastos Generales
Fecha Importe Fecha Importe Fecha
18-May S/. 640.00 Mayo S/. 3,060.00
Semilla
Mano de Obra
Gastos Generales
Totales
Hecho por Juan Pérez Revisado por xxx Aprobado por yyyy
HOJAS DE COSTOS DE TRABAJO
Articulo : MAÍZ AMILÁCEO Orden No. 2
Descripción: 1 hectárea Comenzada 4-05-
2800 kilogramos Terminada 4-01-18
Para RCE
Semilla Mano de Obra Directa Gastos Generales
Fecha Importe Fecha Importe Fecha
18-May S/. 140.00 Mayo S/. 2,670.00
Semilla
Mano de Obra
Gastos Generales
Totales
Hecho por Juan Pérez Revisado Por xxx Aprobado Por yyyy
DE COSTOS DE TRABAJO
rden No. 1
omenzada 3-05-
erminada 3-10-
ara ACE
Gastos Generales
Importe
90 kg Nitrato de amonio S/. 135.00
175 kg de Fosfato di Amónico S/. 343.00
100 kg de Cloruro de Potasio S/. 170.00
2 Kg. Clorpirifos S/. 180.00
1,0 Lt. Cypermetrina S/. 60.00
0,25 Lt. Imidaclopria S/. 70.00
0,10 Ciromazina S/. 30.00
0,1 Thiamethoxam 25% S/. 80.00
0,3 Kg. de Dinoconazole S/. 72.00
1 Kg. de Mancozeb S/. 55.00
0.5 Kg. de Difenoconazol S/. 80.00
2 Kg. de Abono Foliar S/. 100.00
1 Lt. de Alky Sulfato S/. 25.00
4 Picos S/. 200.00
5 Hoces S/. 250.00
10 Machetes S/. 400.00
44 Sacos de polietileno S/. 44.00
reparacion equipo de fumigación S/. 50.00
7 H/M de Alquileres de Maquinaria Agrícola S/. 560.00
Energía eléctrica S/. 40.00
Agua para riego S/. 39.90
Dep. fumigador S/. 75.00
Vacaciones S/. 278.18
Régimen de Prestaciones de salud S/. 133.53
CTS S/. 278.18
Transporte - Carga S/. 362.60
Dep. almacenes S/. 1,250.00
TOTAL S/. 5,361.39
S/. 29,681.06 S/. 28,502.66 S/. 97,889.81 S/. 27,238.43 #NAME? S/. 30,720.00 #NAME?
S/. 780.00 S/. 780.00 S/. 3,732.80 S/. 2,250.00 S/. 106.00 S/. 106.00 S/. 140,000.00
S/. 260,000.00 S/. 0.00 S/. 1,800.00 S/. 0.00 S/. 1,530.04 S/. 727.37 S/. 0.00
S/. 0.00 S/. 607.39 S/. 2,904.22 S/. 2,904.22 S/. 0.00 S/. 520.91 S/. 4,206.00
S/. 5,200.00 #NAME? S/. 12,000.00 S/. 12,802.67 S/. 0.00 S/. 1,077.60 S/. 0.00
S/. 106.00 S/. 0.00 S/. 780.00 S/. 0.00 S/. 3,732.80 S/. 0.00 S/. 106.00
S/. 3,338.18 S/. 0.00 S/. 133.53 S/. 0.00 S/. 520.91 S/. 0.00 S/. 362.60
634 635 636 644
S/. 80.00 S/. 560.00 S/. 75.00 S/. 39.90
S/. 80.00 S/. 0.00 S/. 560.00 S/. 0.00 S/. 75.00 S/. 0.00 S/. 39.90
S/. 30.00 S/. 0.00 S/. 14,278.33 S/. 0.00 S/. 0.00 S/. 32,680.00
S/. 11,000.00
331
S/. 0.00
391
S/. 14,278.33
S/. 14,278.33
421
#NAME?
S/. 106.00
#NAME?
503
S/. 448,762.80
S/. 448,762.80
614
S/. 106.00
S/. 106.00
631
S/. 0.00
644
S/. 0.00
ANÁLISIS DE CIENTÍFICO DE COSTOS (ACC)
PRODUCCIÓN EN PROCESO
Nº CUENTA SUB CUENTA, DIVISIONARIA Y DETALLE COSTOS POR COSTO DE GASTOS
DISTRIBUIR PRODUCCIÓN CORPORATIV. FRIJOL
140.00
285.00
176.40
59.50
35.00
8.40
30.00
26.00
12.50
200.00
250.00
400.00
56.00
2,670.00
242.73
116.51
242.73
60.00
780.00
30.00
25.20
2,000.00
120.00
7,965.97
SUMAS SALDOS TRANSF. Y CAN
Codigo DENOMINACIÓN DEBE HABER DEUDOR ACREEDOR DEBE
101 CAJA 29,681.06 28,502.66 1,178.41 -
104 CUENTAS CORRIENTES 97,889.81 27,238.43 70,651.38 -
121 FACTURAS POR COBRAR #NAME? 30,720.00 #NAME? -
123 LETRAS POR COBRAR #NAME? 11,000.00 #NAME? -
243 780.00 780.00 - -
252 3,732.80 2,250.00 1,482.80 -
261 106.00 106.00 - -
331 140,000.00 - 140,000.00 -
332 260,000.00 - 260,000.00 -
337 1,800.00 - 1,800.00 -
373 1,530.04 727.37 802.67 -
391 14,278.33 14,278.33
403 - 607.39 - 607.39
411 2,904.22 2,904.22 - -
415 520.91 520.91
421 4,206.00 #NAME? #NAME? -
423 5,200.00 #NAME? #NAME? -
451 12,000.00 12,802.67 -802.67 -
469 - 1,077.60 1,077.60
503 - 448,762.80 - 448,762.80
604 106.00 - 106.00 -
612 780.00 780.00
613 3,732.80 3,732.80
614 106.00 106.00 - -
621 3,338.18 - 3,338.18 -
627 133.53 - 133.53 -
631 362.60 - 362.60 -
634 80.00 - 80.00 -
635 560.00 - 560.00 -
636 75.00 - 75.00 -
629 520.91 - 520.91 -
644 39.90 - 39.90 -
679 30.00 - 30.00 -
681 14,278.33 14,278.33
702 - 32,680.00 - 32,680.00
0 - - - -
0 - - - -
0 - - - -
0 - - - -
#NAME?
TRANSF. Y CANCEL. SALDOS AJUSTADOS INVENTARIO ESTADO RESULT. POR NAT.
DEBE HABER DEBE HABER ACTIVO PASIVO PÉRDIDA GANACIA
- - - - - -
- -
- - - -
DISTRIBUCIÓN DE RESULTADOS ESTADO DE SITUACIÓN FINANC.
ESTADO RESUL. POR FUNCIÓN
DEBE HABER ACTIVO PASIVO PÉRDIDA GANANCIA
#REF! #REF!
- - #REF!
- -