Escolar Documentos
Profissional Documentos
Cultura Documentos
Materia Prima / A B
Concepto
Consumo de MP 80400 63700
Inven. Final MP 5500 500
(-) Inv. Incial MP 4500 4500
Unid. X Comprarse 81400 59700
Precio unitario S/.2 S/.3
Compras S/. S/.162,800 S/.179,100
Cuota de Absorción = 2
P6 PRESUPUESTO DE INVENTARIO FINAL
P7
Pdto costo de venta Monto
MP consumida S/.351,900
MO directa S/.341,750
Gastos de fabricacion S/.273,400.00
Costo total S/.967,050
Inventario inicial de pdtos terminados
Inventario final de pdtos terminados S/.115,900
costo de ventas
gastos de ventas
gastos de administracion
total
80400 S/.160,800
63700 S/.191,100
144100 S/.351,900
A
B
TOTAL S/.
S/.351,900
S/.12,500
S/.22,500
S/.341,900
S/.341,900
2.5
Horas Totales S/. 2.50 H/H-H
108,800 S/.272,000
27,900 S/.69,750
136,700 S/.341,750
S/. / H-H
Sub - Total Total S/.
S/.11,000
S/.12,500
S/.1,500
RMINADOS
ALFA BETA
S/. Ratio S/.
S/.20 8 S/.16
S/.24 6 S/.18
S/.40 18 S/.45
S/.32 18 S/.36
S/.116 S/.115
p3
p4
p5
balance
p6