Está en la página 1de 5

ELABORADO POR :

*CALDERON CANRE ERICK


* B É J A R Z Ú Ñ I G A G U S TAV O
* G A M A R R A , S A R I TA
* DE LA CRUZ, DENILSON
MATERIA PRIMA FIBRAS HILADOS Y TEJIDOS DISEÑO Y
CORTE

FIBRAS ELABORACION
TEXPUN O SPUNBONDED INNOVACION
SINTETICAS DE HILADOS Y
TEJIDOS A
Tela no tejida 100% PUNTO
SMS FIBRAS
ARTIFICIALES

POLIPROPILENO 100%

ACABADOS

CONFECCIONES TEÑIDO

MOLDADURAS
COMERCIALIZACION FABRICACION DE
ROPAS Y OTRAS
PRENDAS COSTURA
COMPETITIVIDAD
OTROS
AISLAMIENTO DE
ESTERILIZCACION
45°
CONTROL DE INVENTARIOS

METODO: PEPS ENTRADAS SALIDAS EXISTENCIAS


No. FECHA CONCEPTO CANTIDAD C.UNIT COSTO TOTAL CANTIDAD C.UNIT COSTO TOTAL CANTIDAD C.UNIT COSTO TOTAL
1 01/05/2018 Inv. Inicial 30,000 S/. 65.00 S/. 1,950,000.00 30,000 S/. 65.00 S/. 1,950,000.00
2 05/05/2018 C.S/CCF 11,800 S/. 50.00 S/. 590,000.00 11,800 S/. 50.00 S/. 590,000.00
3 08/05/2018 C.S/CTF 15,789 S/. 62.00 S/. 978,918.00 15,789 S/. 62.00 S/. 978,918.00
4 10/05/2018 Salida 27,000 S/. 65.00 S/. 1,755,000.00 3,000 S/. 65.00 S/. 195,000.00
11,800 S/. 50.00 S/. 590,000.00
15,789 S/. 62.00 S/. 978,918.00
5 15/05/2018 C.S/SMSS 24,000 S/. 58.00 S/. 1,392,000.00 24,000 S/. 58.00 S/. 1,392,000.00
6 20/05/2018 C.S/CWF 18,978 S/. 57.00 S/. 1,081,746.00 18,978 S/. 57.00 S/. 1,081,746.00
7 25/05/2018 Salida 3,000 S/. 65.00 S/. 195,000.00
11,800 S/. 50.00 S/. 590,000.00
15,789 S/. 62.00 S/. 978,918.00
500 S/. 58.00 S/. 29,000.00 23,500 S/. 58.00 S/. 1,363,000.00
18,978 S/. 57.00 S/. 1,081,746.00
8 28/05/2018 C.S/PPS 27,884 S/. 68.00 S/. 1,896,112.00 27,884 S/. 68.00 S/. 1,896,112.00
9 31/05/2018 Salida 200 S/. 58.00 S/. 11,600.00 23,300 S/. 58.00 S/. 1,351,400.00
18,978 S/. 57.00 S/. 1,081,746.00
27,884 S/. 68.00 S/. 1,896,112.00

S/. 7,888,776.00 S/. 3,559,518.00 S/. 4,329,258.00


CONTROL DE LA MANO DE OBRA
CARGO C. UNIT HORAS TRAB. C. TOTAL C. MENSUAL C. T. MES N° TRAB. SALARIO
Diseñador S/. 11.00 8 hrs S/. 88.00 S/. 24.00 S/. 2,112.00 1 S/. 2,112.00
Costureros S/. 6.00 8 hrs S/. 48.00 S/. 24.00 S/. 1,152.00 30 S/. 34,560.00
Cortadores S/. 6.00 8 hrs S/. 48.00 S/. 24.00 S/. 1,152.00 10 S/. 11,520.00
Esterilizadores S/. 7.00 8 hrs S/. 56.00 S/. 24.00 S/. 1,344.00 10 S/. 13,440.00
Empaquetadores S/. 5.00 8 hrs S/. 40.00 S/. 24.00 S/. 960.00 10 S/. 9,600.00

TARJETA DE CONTROL ENTRADAS - SALIDAS DE EMPLEADOS


NOMBRE: LUIS MANUEL GONZALES SEMANA DEL 1 DE MAYO
CARGO: OPERADOR DE MAQUINAS AL 31 DE MAYO DEL 2018
ENTRADA 08:00 a.m.
Tiempo 1 4 hrs
SALIDA 12:00 a.m.
LUNES
ENTRADA 02:00 a.m.
Tiempo 2 4 hrs
SALIDA 06:00 p.m.
ENTRADA 08:00 a.m.
Tiempo 1 4 hrs
SALIDA 12:00 p.m.
MARTES
ENTRADA 03:00 p.m.
Tiempo 2 4 hrs
SALIDA 06:00 p.m.
ENTRADA 08:00 a.m.
Tiempo 1 4 hrs
SALIDA 12:00 a.m.
MIERCOLES
ENTRADA 02:00 a.m.
Tiempo 2 4 hrs
SALIDA 06:00 p.m.
ENTRADA 08:00 a.m.
Tiempo 1 4 hrs
SALIDA 12:00 p.m.
JUEVES
ENTRADA 02:00 p.m.
Tiempo 2 4 hrs
SALIDA 06:00 p.m.
ENTRADA 08:00 a.m.
Tiempo 1 4 hrs
SALIDA 12:00 p.m.
VIERNES
ENTRADA 02:00 p.m.
Tiempo 2 4 hrs
SALIDA 06:00 p.m.
ENTRADA 08:00 a.m.
Tiempo 1 4 hrs
SALIDA 12:00 p.m.
SABADO
ENTRADA 02:00 p.m.
Tiempo 2 4 hrs
SALIDA 06:00 p.m.
CONTROL DE LOS COSTOS INDIRECTOS DE FABRICACIÓN

CONCEPTO IMPORTE CIF G. ADM. G. VENTAS G.FINAN


Intereses S/. 4,000.00 S/. 4,000.00
Alquiler S/. 3,000.00 S/. 1,800.00 S/. 1,200.00
Publicidad S/. 1,600.00 S/. 1,600.00
Mantenimiento S/. 10,000.00 S/. 6,000.00 S/. 4,000.00
Vigilancia S/. 13,440.00 S/. 8,064.00 S/. 5,376.00
CTS sueldos S/. 8,000.00 S/. 3,200.00 S/. 4,800.00
Suministros S/. 52,000.00 S/. 31,200.00 S/. 20,800.00
Depreciación S/. 5,890.00 S/. 3,534.00 S/. 2,356.00
Comisiones S/. 1,245.00 S/. 1,245.00
Sueldos S/. 19,876.00 S/. 7,950.40 S/. 11,925.60
Energía S/. 8,000.00 S/. 4,800.00 S/. 3,200.00
Agua S/. 3,945.00 S/. 2,367.00 S/. 1,578.00
Teléfono S/. 5,897.00 S/. 3,538.20 S/. 2,358.80
Internet S/. 4,000.00 S/. 2,400.00 S/. 1,600.00
S/. 74,853.60

También podría gustarte