Caso Abc

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 5

PRODUCTO UNIDADES PRODUCIDAS COSTODE MATERIA PRIMA

Camisas 6000 S/ 120.00


Pantalones 5000 S/ 150.00
Polos 4500 S/ 60.00

TASA=CIF TOTAL/ BASE ASIG TOTAL

CIF
BASE ASIG.TOTAL
TASA

COSTO TRADICIONAL
Producto CMP TOTAL CMO TOTAL

Camisas S/ 720,000.00 S/ 240,000.00


Pantalones S/ 750,000.00 S/ 250,000.00
Polos S/ 270,000.00 S/ 112,500.00
S/ 1,740,000.00 S/ 602,500.00

Almacen Corte
CIF TOTAL C/ACTIVO S/ 528,060.00 S/ 230,040.00

1ero 2do
ACTIVIDAD BASE CAMISAS
1 Almacen Suministro 1,040
2 Corte N° cotes 1,200
3 Planta N° horas maq 8,850
4 Supervicion Inspeccion 8,500
5 Control calidad Supervision 10,000
6 Acabado Unidades 10,000

ACTIVIDAD BASE CAMISAS


Almacen Suministro S/ 208,023.64
Corte N° cotes S/ 93,575.59
Planta N° horas maq S/ 278,084.42
Supervicion Inspeccion S/ 19,694.72
Control calidad Supervision S/ 24,351.65
Acabado Unidades S/ 104,658.33
CIF C/PRODUCTO S/ 728,388.35

0 COSTO TRADICIONAL
Producto CMP TOTAL CMO TOTAL
Camisas S/ 720,000.00 S/ 240,000.00
Pantalones S/ 750,000.00 S/ 250,000.00
Polos S/ 270,000.00 S/ 112,500.00
0 S/ 1,740,000.00 S/ 602,500.00
COSTO DE MANO DE OBRA
S/ 40.00
S/ 50.00
S/ 25.00

CIF TOTAL/ BASE ASIG TOTAL

S/ 1,816,085.00
S/ 602,500.00
3.01424896

OSTO TRADICIONAL
CIF TOTAL COSTO DE PRODUCCION

S/ 723,419.75 S/ 1,683,419.75
S/ 753,562.24 S/ 1,753,562.24
S/ 339,103.01 S/ 721,603.01
S/ 1,816,085.00 S/ 4,158,585.00

Planta Supervicion Control calidad Acabado


S/ 686,570.00 S/ 53,755.00 S/ 66,480.00 S/ 251,180.00

3ro 4to 5to


PANTALONES POLOS TOTAL BASE CIF C/A TASA
950 650 2,640 S/ 528,060.00 200.02
1,000 750 2,950 S/ 230,040.00 77.98
7,500 5,500 21,850 S/ 686,570.00 31.42
8,000 6,700 23,200 S/ 53,755.00 2.32
9,500 7,800 27,300 S/ 66,480.00 2.44
8,000 6,000 24,000 S/ 251,180.00 10.47
S/ 1,816,085.00

PANTALONES POLOS CIFF TOTAL


S/ 190,021.59 S/ 130,014.77 S/ 528,060.00
S/ 77,979.66 S/ 58,484.75 S/ 230,040.00
S/ 235,664.76 S/ 172,820.82 S/ 686,570.00
S/ 18,536.21 S/ 15,524.07 S/ 53,755.00
S/ 23,134.07 S/ 18,994.29 S/ 66,480.00
S/ 83,726.67 S/ 62,795.00 S/ 251,180.00
S/ 629,062.95 S/ 458,633.70

OSTO TRADICIONAL
CIF TOTAL COSTO DE PRODUCCION
S/ 728,388.35 S/ 1,688,388.35
S/ 629,062.95 S/ 1,629,062.95
S/ 458,633.70 S/ 841,133.70
S/ 1,816,085.00 S/ 4,158,585.00

You might also like