Cantidad Costo Unitario Costo Total % Costo % acumulado TIPO

A6 40 S/ 1,800.0 S/ 72,000.0 37.12% 37.12% A A

A8 500 S/ 85.0 S/ 42,500.0 21.91% 59.03% A A
A1 200 S/ 140.0 S/ 28,000.0 14.43% 73.46% A A
A3 200 S/ 65.0 S/ 13,000.0 6.70% 80.16% A A
A13 150 S/ 70.0 S/ 10,500.0 5.41% 85.58% B B
A2 1100 S/ 8.0 S/ 8,800.0 4.54% 90.11% B B
A5 80 S/ 75.0 S/ 6,000.0 3.09% 93.21% B B
A11 60 S/ 58.0 S/ 3,480.0 1.79% 95.00% B B
A10 300 S/ 8.0 S/ 2,400.0 1.24% 96.24% C C
A9 400 S/ 6.0 S/ 2,400.0 1.24% 97.47% C C
A4 100 S/ 20.0 S/ 2,000.0 1.03% 98.51% C C
A12 600 S/ 2.0 S/ 1,200.0 0.62% 99.12% C C
A14 200 S/ 5.0 S/ 1,000.0 0.52% 99.64% C C
A7 700 S/ 1.0 S/ 700.0 0.36% 100.00% C C
4630 S/ 193,980.0

Cantidad Costo Unitario Costo Total

A6 40 S/ 1,800.0 S/ 72,000.0
A8 500 S/ 85.0 S/ 42,500.0
A1 200 S/ 140.0 S/ 28,000.0
A3 200 S/ 65.0 S/ 13,000.0
A13 150 S/ 70.0 S/ 10,500.0
A2 1100 S/ 8.0 S/ 8,800.0
A5 80 S/ 75.0 S/ 6,000.0
A11 60 S/ 58.0 S/ 3,480.0
A10 300 S/ 8.0 S/ 2,400.0
A9 400 S/ 6.0 S/ 2,400.0
A4 100 S/ 20.0 S/ 2,000.0
A12 600 S/ 2.0 S/ 1,200.0
A14 200 S/ 5.0 S/ 1,000.0
A7 700 S/ 1.0 S/ 700.0
S/ 193,980.0

#REF!
ZONA # Elementos % Articulos % Acum
A 4 28.57% 28.57%
B 4 28.57% 57.14%
C 6 42.86% 100.00%
14
 Inventario Final Costo Unitario Cantidad Despachada Valor Cant Despachado % valor
A6 40 S/ 1,800.0 80 S/ 144,000.0 31.39%
A3 200 S/ 65.0 987 S/ 64,155.0 13.99%
A8 500 S/ 85.0 645 S/ 54,825.0 11.95%
A11 60 S/ 58.0 904 S/ 52,432.0 11.43%
A5 80 S/ 75.0 542 S/ 40,650.0 8.86%
A1 200 S/ 140.0 275 S/ 38,500.0 8.39%
A13 150 S/ 70.0 250 S/ 17,500.0 3.82%
A14 200 S/ 5.0 2750 S/ 13,750.0 3.00%
A2 1100 S/ 8.0 1500 S/ 12,000.0 2.62%
A4 100 S/ 20.0 462 S/ 9,240.0 2.01%
A10 300 S/ 8.0 705 S/ 5,640.0 1.23%
A9 400 S/ 6.0 802 S/ 4,812.0 1.05%
A12 600 S/ 2.0 457 S/ 914.0 0.20%
A7 700 S/ 1.0 257 S/ 257.0 0.06%
10616 S/ 458,675.0

Inventario Final Costo Unitario Cantidad Despachada

A6 40 S/ 1,800.0 80
A8 500 S/ 85.0 645
A1 200 S/ 140.0 275
A3 200 S/ 65.0 987
A13 150 S/ 70.0 250
A2 1100 S/ 8.0 1500
A5 80 S/ 75.0 542
A11 60 S/ 58.0 904
A10 300 S/ 8.0 705
A9 400 S/ 6.0 802
A4 100 S/ 20.0 462
A12 600 S/ 2.0 457
A14 200 S/ 5.0 2750
A7 700 S/ 1.0 257
% acumulado TIPO % CANT DESP
31.39% A 0.8%
45.38% A 9.3%
57.33% A 6.1%
68.77% A 8.5%
77.63% A 5.1%
86.02% B 2.6%
89.84% B 2.4%
92.84% B 25.9%
95.45% B 14.1%
97.47% C 4.4%
98.70% C 6.6%
99.74% C 7.6%
99.94% C 4.3%
100.00% C 2.4%
Codigo Cantidad Costo Unitario Costo Total % Costo % acumulado TIPO
A1001 755 S/ 288.0 S/ 217,440.0 17.13% 17.13% A
A1008 1007 S/ 206.0 S/ 207,442.0 16.35% 33.48% A
A1013 1055 S/ 158.0 S/ 166,690.0 13.14% 46.62% A
A1007 822 S/ 186.0 S/ 152,892.0 12.05% 58.66% A
A1002 733 S/ 177.0 S/ 129,741.0 10.22% 68.89% A
A1003 588 S/ 146.0 S/ 85,848.0 6.76% 75.65% A
B113 430 S/ 93.0 S/ 39,990.0 3.15% 78.80% A
B119 478 S/ 57.0 S/ 27,246.0 2.15% 80.95% A
B111 383 S/ 67.0 S/ 25,661.0 2.02% 82.97% B
A1005 165 S/ 140.0 S/ 23,100.0 1.82% 84.79% B
B118 206 S/ 109.0 S/ 22,454.0 1.77% 86.56% B
A1004 265 S/ 74.0 S/ 19,610.0 1.55% 88.11% B
B120 205 S/ 94.0 S/ 19,270.0 1.52% 89.63% B
A1012 211 S/ 87.0 S/ 18,357.0 1.45% 91.07% B
B114 277 S/ 64.0 S/ 17,728.0 1.40% 92.47% B
B116 351 S/ 46.0 S/ 16,146.0 1.27% 93.74% B
B117 178 S/ 86.0 S/ 15,308.0 1.21% 94.95% B
A1010 244 S/ 55.0 S/ 13,420.0 1.06% 96.01% C
B115 287 S/ 45.0 S/ 12,915.0 1.02% 97.02% C
A1011 120 S/ 105.0 S/ 12,600.0 0.99% 98.02% C
A1009 300 S/ 24.0 S/ 7,200.0 0.57% 98.59% C
A1014 92 S/ 67.0 S/ 6,164.0 0.49% 99.07% C
A1006 58 S/ 106.0 S/ 6,148.0 0.48% 99.56% C
B112 182 S/ 31.0 S/ 5,642.0 0.44% 100.00% C
9392 S/ 1,269,012.0

Codigo Cantidad Costo Unitario

A1012 211 S/ 87.0
A1001 755 S/ 288.0
A1007 822 S/ 186.0
A1006 58 S/ 106.0
A1002 733 S/ 177.0
B111 383 S/ 67.0
A1003 588 S/ 146.0
B113 430 S/ 93.0
B119 478 S/ 57.0
A1005 165 S/ 140.0
B118 206 S/ 109.0
A1011 120 S/ 105.0
A1009 300 S/ 24.0
A1014 92 S/ 67.0
A1004 265 S/ 74.0
B120 205 S/ 94.0
B114 277 S/ 64.0
B116 351 S/ 46.0
B117 178 S/ 86.0
A1010 244 S/ 55.0
B115 287 S/ 45.0
A1008 1007 S/ 206.0
A1013 1055 S/ 158.0
B112 182 S/ 31.0
ZONA # Elementos
A 8 33.3%
B 9 37.5%
C 7 29.2%
24
Codigo Cantidad Costo Unitario Costo Total % Costo % acumulado TIPO
C2065 987 S/ 198.0 S/ 195,426.0 18.10% 18.10% A
C2059 958 S/ 139.0 S/ 133,162.0 12.33% 30.43% A
C2053 857 S/ 148.0 S/ 126,836.0 11.75% 42.17% A
C2047 887 S/ 140.0 S/ 124,180.0 11.50% 53.67% A
C2071 623 S/ 197.0 S/ 122,731.0 11.37% 65.04% A
C2077 562 S/ 174.0 S/ 97,788.0 9.06% 74.09% A
C2083 337 S/ 200.0 S/ 67,400.0 6.24% 80.33% A
C2041 367 S/ 178.0 S/ 65,326.0 6.05% 86.38% B
C2137 617 S/ 32.0 S/ 19,744.0 1.83% 88.21% B
C2113 513 S/ 30.0 S/ 15,390.0 1.43% 89.64% B
C2095 629 S/ 24.0 S/ 15,096.0 1.40% 91.03% B
C2125 470 S/ 32.0 S/ 15,040.0 1.39% 92.43% B
C2101 480 S/ 26.0 S/ 12,480.0 1.16% 93.58% B
C2119 244 S/ 46.0 S/ 11,224.0 1.04% 94.62% B
C2107 299 S/ 32.0 S/ 9,568.0 0.89% 95.51% B
C2089 353 S/ 27.0 S/ 9,531.0 0.88% 96.39% C
C2143 293 S/ 28.0 S/ 8,204.0 0.76% 97.15% C
C2011 147 S/ 49.0 S/ 7,203.0 0.67% 97.82% C
C2131 338 S/ 21.0 S/ 7,098.0 0.66% 98.47% C
C2023 96 S/ 44.0 S/ 4,224.0 0.39% 98.87% C
C2029 127 S/ 33.0 S/ 4,191.0 0.39% 99.25% C
C2035 134 S/ 24.0 S/ 3,216.0 0.30% 99.55% C
C2005 60 S/ 43.0 S/ 2,580.0 0.24% 99.79% C
C2017 58 S/ 39.0 S/ 2,262.0 0.21% 100.00% C
10436 S/ 1,079,900.0

Codigo Cantidad Costo Unitario

C2005 60 S/ 43.0
C2011 147 S/ 49.0
C2017 58 S/ 39.0
C2023 96 S/ 44.0
C2029 127 S/ 33.0
C2035 134 S/ 24.0
C2041 367 S/ 178.0
C2047 887 S/ 140.0
C2053 857 S/ 148.0
C2059 958 S/ 139.0
C2065 987 S/ 198.0
C2071 623 S/ 197.0
C2077 562 S/ 174.0
C2083 337 S/ 200.0
C2089 353 S/ 27.0
C2095 629 S/ 24.0
C2101 480 S/ 26.0
C2107 299 S/ 32.0
C2113 513 S/ 30.0
C2119 244 S/ 46.0
C2125 470 S/ 32.0
C2131 338 S/ 21.0
C2137 617 S/ 32.0
C2143 293 S/ 28.0
ZONA # Elementos
A 7 29%
B 8
C 9
24
Codigo Cantidad Costo Unitario Costo Total % Costo % acumulado TIPO
A1013 687 S/ 206.0 S/ 141,522.0 21.79% 21.79% A
B115 499 S/ 255.0 S/ 127,245.0 19.59% 41.38% A
A1007 509 S/ 177.0 S/ 90,093.0 13.87% 55.25% A
A1002 466 S/ 156.0 S/ 72,696.0 11.19% 66.44% A
A1003 320 S/ 62.0 S/ 19,840.0 3.05% 69.50% A
A1001 333 S/ 58.0 S/ 19,314.0 2.97% 72.47% A
A1006 287 S/ 62.0 S/ 17,794.0 2.74% 75.21% A
B114 285 S/ 61.0 S/ 17,385.0 2.68% 77.89% A
B117 278 S/ 62.0 S/ 17,236.0 2.65% 80.54% A
B111 312 S/ 49.0 S/ 15,288.0 2.35% 82.90% B
B120 283 S/ 53.0 S/ 14,999.0 2.31% 85.21% B
A1008 298 S/ 50.0 S/ 14,900.0 2.29% 87.50% B
A1005 231 S/ 59.0 S/ 13,629.0 2.10% 89.60% B
B112 280 S/ 47.0 S/ 13,160.0 2.03% 91.62% B
B113 272 S/ 38.0 S/ 10,336.0 1.59% 93.22% B
B116 213 S/ 35.0 S/ 7,455.0 1.15% 94.36% B
A1004 181 S/ 40.0 S/ 7,240.0 1.11% 95.48% B
A1009 112 S/ 55.0 S/ 6,160.0 0.95% 96.43% C
A1012 108 S/ 57.0 S/ 6,156.0 0.95% 97.37% C
A1011 98 S/ 53.0 S/ 5,194.0 0.80% 98.17% C
B119 105 S/ 38.0 S/ 3,990.0 0.61% 98.79% C
A1014 78 S/ 49.0 S/ 3,822.0 0.59% 99.38% C
B118 56 S/ 41.0 S/ 2,296.0 0.35% 99.73% C
A1010 45 S/ 39.0 S/ 1,755.0 0.27% 100.00% C
S/ 649,505.0

Codigo Cantidad Costo Unitario

A1001 333 S/ 58.0
A1002 466 S/ 156.0
A1003 320 S/ 62.0
A1004 181 S/ 40.0
A1005 231 S/ 59.0
A1006 287 S/ 62.0
A1007 509 S/ 177.0
A1008 298 S/ 50.0
A1009 112 S/ 55.0
A1010 45 S/ 39.0
A1011 98 S/ 53.0
A1012 108 S/ 57.0
A1013 687 S/ 206.0
A1014 78 S/ 49.0
B111 312 S/ 49.0
B112 280 S/ 47.0
B113 272 S/ 38.0
B114 285 S/ 61.0
B115 499 S/ 255.0
B116 213 S/ 35.0
B117 278 S/ 62.0
B118 56 S/ 41.0
B119 105 S/ 38.0
B120 283 S/ 53.0
ZONA # Elementos
A 9
B 8
C 7
24
Codigo Inventario Final Costo Unitario Cantidad Despachada Valor Cant Despachado % valor
JS262 71 S/ 202.0 566 S/ 114,332.0 15.21%
JS247 261 S/ 184.0 505 S/ 92,920.0 12.36%
JS248 196 S/ 187.0 422 S/ 78,914.0 10.50%
JS249 266 S/ 165.0 466 S/ 76,890.0 10.23%
JS254 184 S/ 136.0 508 S/ 69,088.0 9.19%
JS253 101 S/ 101.0 488 S/ 49,288.0 6.56%
JS239 102 S/ 205.0 208 S/ 42,640.0 5.67%
JS245 84 S/ 182.0 223 S/ 40,586.0 5.40%
JS243 99 S/ 93.0 345 S/ 32,085.0 4.27%
JS241 166 S/ 73.0 205 S/ 14,965.0 1.99%
JS256 58 S/ 44.0 306 S/ 13,464.0 1.79%
JS255 219 S/ 45.0 279 S/ 12,555.0 1.67%
JS259 60 S/ 123.0 99 S/ 12,177.0 1.62%
JS257 192 S/ 58.0 201 S/ 11,658.0 1.55%
JS260 95 S/ 78.0 149 S/ 11,622.0 1.55%
JS252 163 S/ 66.0 176 S/ 11,616.0 1.54%
JS244 38 S/ 56.0 204 S/ 11,424.0 1.52%
JS261 251 S/ 164.0 66 S/ 10,824.0 1.44%
JS238 202 S/ 25.0 391 S/ 9,775.0 1.30%
JS250 54 S/ 22.0 417 S/ 9,174.0 1.22%
JS258 210 S/ 84.0 105 S/ 8,820.0 1.17%
JS251 81 S/ 142.0 60 S/ 8,520.0 1.13%
JS242 158 S/ 66.0 105 S/ 6,930.0 0.92%
JS240 131 S/ 33.0 37 S/ 1,221.0 0.16%
JS246 137 S/ 19.0 22 S/ 418.0 0.06%
S/ 751,906.0

Codigo Inventario Final Costo Unitario Cantidad Despachada

JS242 158 S/ 66.0 105
JS240 131 S/ 33.0 37
JS238 202 S/ 25.0 391
JS250 54 S/ 22.0 417
JS258 210 S/ 84.0 105
JS247 261 S/ 184.0 505
JS248 196 S/ 187.0 422
JS243 99 S/ 93.0 345
JS241 166 S/ 73.0 205
JS255 219 S/ 45.0 279
JS262 71 S/ 202.0 566
JS249 266 S/ 165.0 466
JS259 60 S/ 123.0 99
JS254 184 S/ 136.0 508
JS253 101 S/ 101.0 488
JS239 102 S/ 205.0 208
JS245 84 S/ 182.0 223
JS257 192 S/ 58.0 201
JS260 95 S/ 78.0 149
JS256 58 S/ 44.0 306
JS252 163 S/ 66.0 176
JS244 38 S/ 56.0 204
JS261 251 S/ 164.0 66
JS251 81 S/ 142.0 60
JS246 137 S/ 19.0 22
% acumulado TIPO
15.21% A
27.56% A
38.06% A
48.28% A
57.47% A ZONA # Elementos
64.03% A A 10
69.70% A B 10
75.10% A C 6
79.36% A 26
81.35% B
83.14% B
84.81% B
86.43% B
87.98% B
89.53% B
91.08% B
92.59% B
94.03% B
95.33% B
96.55% C
97.73% C
98.86% C
99.78% C
99.94% C
100.00% C
Codigo Inventario Final Costo Unitario Cantidad Despachada Valor Cant Despachado % valor
CBQ3233 145 159 448 S/ 71,232.0 16.51%
CBQ3409 207 140 402 S/ 56,280.0 13.04%
CBQ3442 141 134 383 S/ 51,322.0 11.89%
CBQ3453 193 130 381 S/ 49,530.0 11.48%
CBQ3354 72 178 200 S/ 35,600.0 8.25%
CBQ3277 254 109 235 S/ 25,615.0 5.94%
CBQ3255 152 147 167 S/ 24,549.0 5.69%
CBQ3222 218 187 88 S/ 16,456.0 3.81%
CBQ3365 50 134 105 S/ 14,070.0 3.26%
CBQ3431 139 143 87 S/ 12,441.0 2.88%
CBQ3343 139 42 256 S/ 10,752.0 2.49%
CBQ3398 76 159 56 S/ 8,904.0 2.06%
CBQ3288 265 168 53 S/ 8,904.0 2.06%
CBQ3387 53 87 98 S/ 8,526.0 1.98%
CBQ3310 90 65 122 S/ 7,930.0 1.84%
CBQ3420 119 139 45 S/ 6,255.0 1.45%
CBQ3211 209 173 24 S/ 4,152.0 0.96%
CBQ3321 97 20 192 S/ 3,840.0 0.89%
CBQ3299 159 44 76 S/ 3,344.0 0.77%
CBQ3475 135 32 98 S/ 3,136.0 0.73%
CBQ3244 145 135 16 S/ 2,160.0 0.50%
CBQ3376 54 35 59 S/ 2,065.0 0.48%
CBQ3332 125 92 20 S/ 1,840.0 0.43%
CBQ3464 230 14 108 S/ 1,512.0 0.35%
CBQ3266 135 35 33 S/ 1,155.0 0.27%
S/ 431,570.0

Codigo Inventario Final Costo Unitario Cantidad Despachada

CBQ3354 72 178 200
CBQ3222 218 187 88
CBQ3233 145 159 448
CBQ3398 76 159 56
CBQ3409 207 140 402
CBQ3365 50 134 105
CBQ3420 119 139 45
CBQ3442 141 134 383
CBQ3211 209 173 24
CBQ3453 193 130 381
CBQ3288 265 168 53
CBQ3431 139 143 87
CBQ3277 254 109 235
CBQ3376 54 35 59
CBQ3321 97 20 192
CBQ3266 135 35 33
CBQ3244 145 135 16
CBQ3255 152 147 167
CBQ3332 125 92 20
CBQ3299 159 44 76
CBQ3310 90 65 122
CBQ3387 53 87 98
CBQ3475 135 32 98
CBQ3464 230 14 108
CBQ3343 139 42 256
% acumuladoTIPO
16.51% A
29.55% A
41.44% A
52.91% A ZONA # Elementos
61.16% A A 10
67.10% A B 10
72.79% A C 6
76.60% A 26
79.86% A
82.74% B
85.23% B
87.30% B
89.36% B
91.34% B
93.17% B
94.62% B
95.59% C
96.48% C
97.25% C
97.98% C
98.48% C
98.96% C
99.38% C
99.73% C
100.00% C
Codigo Inventario Final Costo Unitario Cantidad Despachada Valor Cant Despachado % valor
A206B 157 S/ 180.0 287 S/ 51,660.0 11.18%
A205B 256 S/ 176.0 290 S/ 51,040.0 11.04%
A205B 96 S/ 93.0 374 S/ 34,782.0 7.52%
A205B 130 S/ 131.0 262 S/ 34,322.0 7.43%
A205B 262 S/ 124.0 254 S/ 31,496.0 6.81%
A206B 60 S/ 76.0 381 S/ 28,956.0 6.26%
A205B 92 S/ 136.0 155 S/ 21,080.0 4.56%
A205B 239 S/ 136.0 154 S/ 20,944.0 4.53%
A206B 276 S/ 73.0 261 S/ 19,053.0 4.12%
A206B 223 S/ 180.0 105 S/ 18,900.0 4.09%
A206B 77 S/ 116.0 155 S/ 17,980.0 3.89%
A206B 150 S/ 120.0 145 S/ 17,400.0 3.76%
A206B 108 S/ 135.0 88 S/ 11,880.0 2.57%
A206B 107 S/ 92.0 129 S/ 11,868.0 2.57%
A206B 180 S/ 150.0 75 S/ 11,250.0 2.43%
A206B 215 S/ 86.0 129 S/ 11,094.0 2.40%
A205B 185 S/ 189.0 55 S/ 10,395.0 2.25%
A206B 169 S/ 56.0 177 S/ 9,912.0 2.14%
A205B 98 S/ 100.0 98 S/ 9,800.0 2.12%
A205B 72 S/ 147.0 59 S/ 8,673.0 1.88%
A205B 199 S/ 91.0 89 S/ 8,099.0 1.75%
A205B 97 S/ 122.0 49 S/ 5,978.0 1.29%
A205B 143 S/ 92.0 60 S/ 5,520.0 1.19%
A206B 226 S/ 90.0 59 S/ 5,310.0 1.15%
A206B 217 S/ 162.0 22 S/ 3,564.0 0.77%
A205B 60 S/ 33.0 39 S/ 1,287.0 0.28%
S/ 462,243.0

Codigo Inventario Final Costo Unitario Cantidad Despachada

A206B 223 S/ 180.0 105
A205B 185 S/ 189.0 55
A206B 217 S/ 162.0 22
A205B 256 S/ 176.0 290
A206B 180 S/ 150.0 75
A205B 239 S/ 136.0 154
A205B 262 S/ 124.0 254
A206B 157 S/ 180.0 287
A206B 60 S/ 76.0 381
A206B 276 S/ 73.0 261
A205B 92 S/ 136.0 155
A205B 143 S/ 92.0 60
A206B 108 S/ 135.0 88
A206B 107 S/ 92.0 129
A206B 226 S/ 90.0 59
A205B 60 S/ 33.0 39
A206B 77 S/ 116.0 155
A205B 96 S/ 93.0 374
A205B 130 S/ 131.0 262
A205B 199 S/ 91.0 89
A205B 97 S/ 122.0 49
A205B 72 S/ 147.0 59
A206B 150 S/ 120.0 145
A206B 169 S/ 56.0 177
A205B 98 S/ 100.0 98
A206B 215 S/ 86.0 129
% acumulado TIPO
11.18% A
22.22% A
29.74% A
37.17% A
43.98% A
50.25% A ZONA # Elementos
54.81% A A 14
59.34% A B 7
63.46% A C 5
67.55% A 26
71.44% A
75.20% A
77.77% A
80.34% A
82.77% B
85.17% B
87.42% B
89.57% B
91.69% B
93.56% B
95.31% B
96.61% C
97.80% C
98.95% C
99.72% C
100.00% C