Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
IFPT
IFPT
30%
LA TERCERA PARTE + 8%
Materia Prima
X1
X2
$ 13,000
ARTUCULO A
$ 9,000
$ 19,000
ARTICULO B
$ 15,000
X3
Y1
Y2
2.30
2
$ 450
compra $
presupuestado
$ 8,700
$ 1,100
Y3
1.5
$ 300
Materia Prima
ARTICULO A
ARTICULO B
4
cantidad
130
I.I.M.P
ARTICULO A
$ 400
valor I.I.M.P
140
33
$ 8,600
$ 1,050
209
$ 290
30%
ARTICULO B
PPTO DE VENTAS AO 8
A
17,687
B
15,786
TRIMESTRE
ARTICULO A
ARTICULO B
I
25%
30%
II
36%
35%
III
25%
20%
IV
14%
15%
TOTAL
100%
100%
TRIMESTRE
UNIDADES A VENDER
I.F.P.T
I.F.P.P
UNIDADES NECESARIAS
I.I.P.T
I.I.P.P
UNIDADES A PRODUCIR
UNIDADES A PRODUCIR
TRIMESTRE
UNIDADES A VENDER
I.F.P.T
I.F.P.P
UNIDADES NECESARIAS
I.I.P.T
I.I.P.P
UNIDADES A PRODUCIR
UNIDADES A PRODUCIR
3
8%
TRIMESTRE
X1
X2
X3
TRIMESTRE
Y1
Y2
Y3
IFMP PRODUCTO A
TRIMESTRE
X1
X2
X3
IFMP PRODUCTO B
TRIMESTRE
Y1
II
4,786
3,989
6,382
6,256
5,213
8,341
4,089.22
II
3,863.15
3,556
2,666.88
Y2
Y3
3,359
2,519.45
PRESUPUESTO DE COMPRAS
II
4,786
15,955
20,741
210
20,531
$10,900.00
$223,790,870.25
6,256
20,853
27,109
4,786
22,323
$10,900.00
$243,319,227.41
II
3,989
13,296
17,284
50
17,234
$1,300.00
$22,404,711.88
5,213
17,377
22,591
3,989
18,602
$1,300.00
$24,182,618.85
II
6,382
21,273
27,655
130
27,525
$450.00
$12,386,263.50
8,341
27,804
36,145
6,382
29,763
$450.00
$13,393,450.44
II
4,089
13,631
17,720
140
17,580
$8,700.00
$152,945,651.30
3,863
12,877
16,740
4,089
12,651
$8,700.00
$110,064,524.76
II
3,556
11,853
15,409
33
15,376
$1,100.00
$16,913,226.88
3,359
11,198
14,557
3,556
11,001
$1,100.00
$12,101,047.20
II
2,666.88
8,890
11,556
209
11,347
$300.00
$3,404,248.68
2,519.45
8,398
10,918
2,666.88
8,251
$300.00
$2,475,214.20
I
$223,790,870.25
$22,404,711.88
$12,386,263.50
$152,945,651.30
$16,913,226.88
$3,404,248.68
$431,844,972.49
II
$243,319,227.41
$24,182,618.85
$13,393,450.44
$110,064,524.76
$12,101,047.20
$2,475,214.20
$405,536,082.86
IV
2,476
743
3,219
1,327
1,893
8.39%
IV
2,368
789
3,157
1,242
1,915
9.08%
TOTAL
17,687
5,306
22,993
350
80
22,563
TOTAL
15,786
6,146
21,932
800
30
21,102
guiente
de requerimiento de M.P producto A
III
IV
11,514
5,678
9,595.20
4,731.27
15,352
7,570
III
IV
3,454
2,879
4,606
1,703
1,419
2,271
III
1,590.28
IV
1,321.60
TOTAL
54,000
44,999.64
71,999
TOTAL
36,214.19
31,491
23,617.95
TOTAL
16,200
13,499.89
21,600
TOTAL
10,864.26
1,383
1,037.14
1,149
861.92
9,447
7,085.39
MPRAS
COMPRA MP X1 PRODUCTO A
III
IV
3,454
11,514
14,969
6,256
8,713
$10,900.00
$94,966,338.29
TOTAL
1,703
5,678
7,381
3,454
3,927
$10,900.00
$42,801,957.59
16,200
54,000
70,199
210
69,989
$10,900.00
$762,884,793.54
30% hallado
cedula No 5
informacion
informacion
COMPRA MP X2 PRODUCTO A
III
IV
2,879
9,595
12,474
5,213
7,261
$1,300.00
$9,438,667.55
TOTAL
1,419
4,731
6,151
2,879
3,272
$1,300.00
$4,253,723.50
13,500
45,000
58,500
50
58,450
$1,300.00
$75,984,383.15
COMPRA MP X3 PRODUCTO A
III
IV
4,606
15,352
19,958
8,341
11,617
$450.00
$5,227,569.72
TOTAL
2,271
7,570
9,841
4,606
5,235
$450.00
$2,355,908.40
21,600
71,999
93,599
130
93,469
$450.00
$42,061,158.36
COMPRA MP Y1 PRODUCTO B
III
IV
1,590
5,301
6,891
3,863
3,028
$8,700.00
$26,344,213.52
TOTAL
1,322
4,405
5,727
1,590
4,137
$8,700.00
$35,989,017.52
10,864
36,214
47,078
140
46,938
$8,700.00
$408,364,488.90
30% hallado
cedula No 5
informacion
informacion
COMPRA MP Y2 PRODUCTO B
III
IV
1,383
4,610
5,992
3,359
2,633
$1,100.00
$2,896,415.28
TOTAL
1,149
3,831
4,980
1,383
3,597
$1,100.00
$3,956,813.52
9,447
31,491
40,938
33
40,905
$1,100.00
$44,995,258.00
COMPRA MP Y3 PRODUCTO B
III
IV
1,037.14
3,457
4,494
2,519.45
1,975
$300.00
$592,448.58
TOTAL
861.92
2,873
3,735
1,037.14
2,698
$300.00
$809,348.22
7,085
23,618
30,703
209
30,494
$300.00
$9,148,300.50
IV
$42,801,957.59
$4,253,723.50
$2,355,908.40
$35,989,017.52
$3,956,813.52
$809,348.22
$90,166,768.75
TOTAL
$604,878,393.54
$60,279,721.78
$33,363,192.06
$325,343,407.10
$35,867,502.88
$7,281,259.68
$1,067,013,477.04
PRODUCTO A
Detalle
Inventario Inicial
Compra I trimestre
Uso I trimestre
Compra II trimestre
Uso II trimestre
Compra III trimestre
Uso III trimestre
Compra IV trimestre
Uso IV trimestre
MATERIA PRIMA X1
ENTRADAS
SALIDAS
VALOR UNITARIO CANTIDAD VALOR TOTAL CANTIDAD
$10,890
$10,900
20,531 $223,790,870
$10,900
15,955
$10,900
22,323 $243,316,967
$10,900
20,853
$10,900
8,713
$94,965,456
$10,900
11,514
$10,900
3,927
$42,801,560
$10,900
5,678
Detalle
Inventario Inicial
Compra I trimestre
Uso I trimestre
Compra II trimestre
Uso II trimestre
Compra III trimestre
Uso III trimestre
Compra IV trimestre
Uso IV trimestre
MATERIA PRIMA X2
ENTRADAS
SALIDAS
VALOR UNITARIO CANTIDAD VALOR TOTAL CANTIDAD
$1,200
$1,300
17,234
$22,404,712
$1,300
13,296
$1,300
18,602
$24,177,238
$1,300
17,377
$1,300
7,261
$9,436,567
$1,300
9,595
$1,300
3,272
$4,252,777
$1,300
4,731
Detalle
Inventario Inicial
Compra I trimestre
Uso I trimestre
Compra II trimestre
Uso II trimestre
Compra III trimestre
Uso III trimestre
Compra IV trimestre
Uso IV trimestre
MATERIA PRIMA X3
ENTRADAS
SALIDAS
VALOR UNITARIO CANTIDAD VALOR TOTAL CANTIDAD
$400
$450
27,525
$12,386,264
$450
21,273
$450
29,763
$13,386,455
$450
27,804
$450
11,617
$5,224,839
$450
15,352
$450
5,235
$2,354,678
$450
7,570
PRODUCTO B
MATERIA PRIMA Y1
Detalle
Inventario Inicial
Compra I trimestre
Uso I trimestre
Compra II trimestre
Uso II trimestre
Compra III trimestre
Uso III trimestre
Compra IV trimestre
Uso IV trimestre
ENTRADAS
SALIDAS
VALOR UNITARIO CANTIDAD VALOR TOTAL CANTIDAD
$8,600
$8,700
17,580 $152,945,651
$8,699
13,631
$8,699
12,651 $110,054,530
$8,699
12,877
$8,699
3,028
$26,341,821
$8,699
5,301
$8,699
4,137
$35,985,749
$8,699
4,405
Detalle
Inventario Inicial
Compra I trimestre
Uso I trimestre
Compra II trimestre
Uso II trimestre
Compra III trimestre
Uso III trimestre
Compra IV trimestre
Uso IV trimestre
MATERIA PRIMA Y2
ENTRADAS
SALIDAS
VALOR UNITARIO CANTIDAD VALOR TOTAL CANTIDAD
$1,050
$1,100
15,376
$16,913,227
$1,100
11,853
$1,100
11,001
$12,099,869
$1,100
11,198
$1,100
2,633
$2,896,133
$1,100
4,610
$1,100
3,597
$3,956,428
$1,100
3,831
Detalle
Inventario Inicial
Compra I trimestre
Uso I trimestre
Compra II trimestre
Uso II trimestre
Compra III trimestre
Uso III trimestre
Compra IV trimestre
Uso IV trimestre
MATERIA PRIMA Y3
ENTRADAS
SALIDAS
VALOR UNITARIO CANTIDAD VALOR TOTAL CANTIDAD
$290
$300
11,347
$3,404,249
$300
8,890
$300
8,251
$2,473,722
$300
8,398
$300
1,975
$592,091
$300
3,457
$300
2,698
$808,860
$300
2,873
SALIDAS
SALDOS
VALOR TOTAL CANTIDAD VALOR TOTAL
210
$2,286,900
20,741
$226,077,770
$173,905,977
4,786
$52,171,793
27,109
$295,488,760
$227,295,294
6,256
$68,193,466
14,969
$163,158,922
$125,504,018
3,455
$37,654,905
7,381
$80,456,465
$61,884,469
1,704
$18,571,995
SALIDAS
SALDOS
VALOR TOTAL CANTIDAD VALOR TOTAL
50
$60,000
17,284
$22,464,712
$17,280,548
3,989
$5,184,164
22,591
$29,361,402
$22,585,694
5,213
$6,775,708
12,474
$16,212,275
$12,470,981
2,879
$3,741,294
6,151
$7,994,071
$6,149,286
1,419
$1,844,786
SALIDAS
SALDOS
VALOR TOTAL CANTIDAD VALOR TOTAL
130
$52,000
27,655
$12,438,264
$9,567,895
6,382
$2,870,369
36,145
$16,256,823
$12,505,249
8,341
$3,751,575
19,958
$8,976,414
$6,904,934
4,606
$2,071,480
9,841
$4,426,158
$3,404,737
2,271
$1,021,421
SALIDAS
SALDOS
VALOR TOTAL CANTIDAD VALOR TOTAL
140
$1,204,000
17,720
$154,149,651
$118,576,655
4,089
$35,572,996
16,740
$145,627,526
$112,021,174
3,863
$33,606,352
6,891
$59,948,173
$46,113,979
1,590
$13,834,194
5,727
$49,819,943
$38,323,033
1,322
$11,496,910
SALIDAS
SALDOS
VALOR TOTAL CANTIDAD VALOR TOTAL
33
$34,650
15,409
$16,947,877
$13,036,828
3,556
$3,911,049
14,557
$16,010,918
$12,316,091
3,359
$3,694,827
5,992
$6,590,960
$5,069,970
1,383
$1,520,991
4,980
$5,477,419
$4,213,399
1,149
$1,264,020
SALIDAS
SALDOS
VALOR TOTAL CANTIDAD VALOR TOTAL
209
$60,610
11,556
$3,464,859
$2,665,276
2,667
$799,583
10,918
$3,273,305
$2,517,927
2,519
$755,378
4,494
$1,347,469
$1,036,515
1,037
$310,954
3,735
$1,119,815
$861,396
862
$258,419
MA UTILIZADA
TOTAL
$588,589,758.48
$58,486,508.08
$32,382,814.56
$315,034,841.27
$34,636,287.90
$7,081,113.68
$1,036,211,323.98
ATERIA PRIMA
TOTAL
$18,571,995.23
$1,844,785.68
$1,021,421.08
$11,496,909.95
$1,264,019.82
$258,418.80
$34,457,550.56
$ 679,459,081.12
3,973.48
$ 195,129,853.27
$ 3,703,124.26
FORMULAS
Salario diario=
Prestaciones Hora=
Aportes Hora=
Valor hora MO =
TRIMESTRE
I
II
III
IV
1,915
0.60
TOTAL HORAS
Informacion sale de la cedula No4 Unidades a producir
TRIMESTRE
I
II
III
IV
TRIMESTRE
I
II
III
IV
TRIMESTRE
I
II
III
IV
TRIMESTRE
I
II
III
IV
TD*%
BASICO * %
(TD-AT)*%
SALARIO MINIMO
AUXILIO DE TRANSPORTE
TOTAL DEVENGADO
CESANTIAS
INTERESES
PRIMA
VACACIONES
PARAFISCALES
ARL
SALUD
PENSION
$ 616,000.00
$ 72,000.00
$ 688,000.00
$ 57,310.40
$ 6,880.00
$ 57,310.40
$ 25,687.20
$ 24,640.00
$ 8,870.40
$ 52,360.00
$ 73,920.00
22,933
ses + Vacaciones
ras
$ 613.28
+ Parafiscales
oras
$ 665.79
/ 8 horas
$ 4,927.56
LO B
TOTAL HORAS
3,556
3,359
1,383
1,149
9,447
s a producir
CULO A
TOTAL HORAS
5,318
6,951
3,838
1,893
18,000
CULO B
TOTAL HORAS
7,112
6,719
2,766
2,298
18,894
A
TOTAL HORAS
3,723
4,866
2,687
1,325
12,600
B
TOTAL HORAS
5,037
4,759
1,959
1,628
13,384
8.33%
1.00%
8.33%
4.17%
4%
1.44%
9%
12%
TOTAL
$ 750,000
$ 1,200,000
$ 789,500
$ 2,890,000
$ 1,500,000
$ 7,129,500
FIJO
VARIABLE
$ 806,250
$ 1,290,000
$ 789,500
$$ 3,106,750
$ 1,612,500
CIF TOTALES
TOTAL
$ 806,250
$ 1,290,000
$ 789,500
$ 3,106,750
$ 1,612,500
$ 7,605,000
PRODUCTO A
CEDULA No 24 CIF REQUERIDOS PARA EL PROCESO DE CORTE POR TRIMESTRE
TRIMESTRE
CANTIDAD
HORAS
TASA CIF
I
5318
0.5
$ 93.5140
II
6951
0.5
$ 93.5140
III
3838
0.5
$ 93.5140
IV
1893
0.5
$ 93.5140
TOTAL
18000
0.5
$ 93.5140
CEDULA No 25 CIF REQUERIDOS PARA EL PROCESO DE CONFECCION POR TRIMESTRE
TRIMESTRE
CANTIDAD
HORAS
TASA CIF
I
5318
1.00
$ 93.5140
II
6951
1.00
$ 93.5140
III
3838
1.00
$ 93.5140
IV
TOTAL
1893
18000
1.00
1.00
$ 93.5140
$ 93.5140
R TRIMESTRE
TOTAL CIF
$ 248,666.58
$ 325,007.48
$ 179,457.05
$ 88,488.04
$ 841,619.15
PRODUCTO B
CEDULA No 27 CIF REQUERIDOS PARA EL PROCESO DE C
TRIMESTRE CANTIDAD
HORAS
I
5926
0.60
II
5599
0.60
III
2305
0.60
IV
1915
0.60
TOTAL
15745
0.60
ON POR TRIMESTRE
TOTAL CIF
$ 497,333.15
$ 650,014.95
$ 358,914.11
$ 176,976.08
$ 1,683,238.30
POR TRIMESTRE
TOTAL CIF
$ 348,133.21
$ 455,010.47
$ 251,239.88
$ 123,883.26
$ 1,178,266.81
IV
TOTAL
1915
15745
1.20
1.20
PRODUCTO B
RIDOS PARA EL PROCESO DE CORTE POR TRIMESTRE
TASA CIF
TOTAL CIF
$ 93.5140
$ 332,521.26
$ 93.5140
$ 314,137.91
$ 93.5140
$ 129,316.17
$ 93.5140
$ 107,468.23
$ 93.5140
$ 883,443.56
$ 93.5140
$ 93.5140
$ 214,936.46
$ 1,766,887.13
TRIMESTRE
PRODUCTO B
COSTO UNITARIO
TOTAL
RODUCTO A
IV
TOTAL
743
$ 38,926
$ 28,916,362
RODUCTO B
IV
5306
$ 38,926
$ 206,545,443
TOTAL
789
$ 26,834
$ 21,180,276
6146
$ 26,834
$ 164,923,751
ESTADO DE COSTOS
MATERIA PRIMA
I.I. Materia prima
(+) compras
(=) MP DISPONIBLE
(-) IF Matria Prima
(=) COSTO MP USADA
MANO DE OBRA
(+) MO DIRECTA
CIF
(+) CIF Directos
(=) COSTO DE PDN
(+) I.I.P.P
(-) I.F.P.P
(=) COSTO PRODUCTO TERMINADO
(+) I.I.P.T
(=) MERCANCIA DISPONIBLE
(-) I.F.P.T
(=) COSTO DE PRODUCCION Y VENTAS
$ 3,698,160
$ 1,067,013,477
$ 1,070,711,637
$ 34,457,551
$ 1,036,254,086
$ 400,732,579
$ 7,605,000
$ 1,444,591,666
$ 1,170,000
$$ 1,445,761,666
$ 19,750,000
$ 1,465,511,666
$ 50,096,638
$ 1,415,415,027
Sale de la cedula No 22 y 23
Sale de las sumatorias de las cedulas del CIF
Sale del enunciado (se multiplica unidades por cantidad)
Como no hay datos es cero (mirar cedulas 3 y 4)
Sale del enunciado (se multiplica unidades por cantidad)
Sale de las cedulas No 30 y 31
Formula=
35% ARTICULO A
38% ARTICULO B
COSTO UNITARIO
1-(%RENTABILIDAD/100)
Articulo A=
$ 38,926
0.65
Articulo B=
$ 26,834
0.62
Cedula presupuestaria No. 32 Distribucin de las ventas por trimestre Producto A en pesos
TRIMESTRE I
II
III
IV
ARTICULO A $ 264,801,850.42 $ 381,314,664.61 $ 264,801,850.42 $ 148,289,036.24
Cedula presupuestaria No. 33 Distribucin de las ventas por trimestre Producto B en pesos
TRIMESTRE I
II
III
IV
ARTICULO B $ 204,970,414.91 $ 239,132,150.73 $ 136,646,943.27 $ 102,485,207.45
Cedula presupuestaria No. 34 Distribucin de las ventas por trimestre Producto B en pesos
TRIMESTRE I
II
III
IV
ARTICULO A $ 264,801,850.42 $ 381,314,664.61 $ 264,801,850.42 $ 148,289,036.24
ARTICULO B $ 204,970,414.91 $ 239,132,150.73 $ 136,646,943.27 $ 102,485,207.45
TOTAL
$ 469,772,265.33 $ 620,446,815.34 $ 401,448,793.69 $ 250,774,243.69
$ 258,419
32,472.85
$ 3,973.48
$ 571,146.41
$ 5,055.89
$ 679,459,081
FORMULAS
Salario diario=
Prestaciones Hora=
Aportes Hora=
Valor hora MO =
TRIMESTRE
I
II
III
IV
1,915
0.60
TOTAL HORAS
Informacion sale de la cedula No4 Unidades a producir
TRIMESTRE
I
II
III
IV
TRIMESTRE
I
II
III
IV
TRIMESTRE
I
II
III
IV
TRIMESTRE
I
II
III
IV
TD*%
BASICO * %
(TD-AT)*%
SALARIO MINIMO
AUXILIO DE TRANSPORTE
TOTAL DEVENGADO
CESANTIAS
INTERESES
PRIMA
VACACIONES
PARAFISCALES
ARL
SALUD
PENSION
$ 616,000.00
$ 72,000.00
$ 688,000.00
$ 57,310.40
$ 6,880.00
$ 57,310.40
$ 25,687.20
$ 55,440.00
$ 8,870.40
$ 52,360.00
$ 73,920.00
22,933
ses + Vacaciones
ras
$ 613.28
+ Parafiscales
oras
$ 794.13
/ 8 horas
$ 5,055.89
LO B
TOTAL HORAS
3,556
3,359
1,383
1,149
9,447
s a producir
CULO A
TOTAL HORAS
5,318
6,951
3,838
1,893
18,000
CULO B
TOTAL HORAS
7,112
6,719
2,766
2,298
18,894
A
TOTAL HORAS
3,723
4,866
2,687
1,325
12,600
B
TOTAL HORAS
5,037
4,759
1,959
1,628
13,384
8.33%
1.00%
8.33%
4.17%
9%
1.44%
9%
12%