Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

Per SRL - 28/09/15

1 Calculo de la PPC

Concepto

PTyT

MP

IIPP

IFPP

Prbe

DT

DN

DE

DEC

PPC

16100

26210

1400

655

745

727

26937

60

9660

23655

1400

591

809

789

24444

40

6440

22655

1400

566

834

813

23468

uf

%av

ue

uf

%av

ue

20100

11100

90

9990

16100

100

MOD

20100

11100

55

6105

16100

CF

20100

11100

35

3885

16100

Tasa Normal de Desperdicio:

2.5%
0.025

2 Valuacion de la PPC

3 Valuacion del IFPP - PEPS

Costos Incurridos

ue

$/u

Concepto

ue

$/u

MP

141000

26937

5.23

MP

16100

5.23

84203

MOD

15100

24444

0.62

MOD

9660

0.62

5989.2

CF

18330

23468

0.78

CF

6440

0.78

5023.2

Concepto

4 Valuacion del DEC


Concepto

Costo Total

5 Costo de la PTyT al proceso 2


DEC

$/u

Total

IIPP

Costos Incurridos

IFPP

DEC

PTyT

MP

727

5.23

3803.32

Concepto
MP

56943

141000

84203.00

3803.32

109937

MOD

789

0.62

487.34

MOD

3785.1

15100

5989.20

487.34

12409

CF

813

0.78

635.23

CF

4351.2

18330

5023.20

635.23

17022.77

Nota: PTyT = IIPP+ Costos Incurridos - IFPP - DEC

$/u
6.9337

You might also like