Professional Documents
Culture Documents
en Proceso
Detalle Unidades Unid. Term.
23000 Avance %
MP 65,000.00 0 18,400.00 80%
MOD 65,000.00 0 10,350.00 45%
GIFO
65,000.00 0 5,750.00 25%
P
Unid. en Proceso
Detalle Unidades Unid. Term.
14500 Avance %
MP 0.00 0 0.00 33.33330%
MOD 50,000.00 0 4,833.33 33.33330%
GIFO
50,000.00 0 4,833.33 33.33330%
P
Unid. en Prod.
Detalle Unidades Unid. Term.
Proceso Equiv.
MP 0.00 0 0.00 0.00
MOD 50,000.00 0 14,500.00 64,500.00
GIFO
50,000.00 0 14,500.00 64,500.00
P
Prod. Costo Producción Costo Unitario
Equiv. Detalle Inversión Equivalente Equivalente
83,400.00 MP 0.00 / 0.00 = 0.0000000000
75,350.00 MOD 14,520.00 / 14,500.00 = 1.0013793103
70,750.00 GIFOP 10,205.00 / 14,500.00 = 0.7037931034
TOTAL 24,725.00 29,000.00 1.7051724138
Prod.
Equiv.
0.00
54,833.33
54,833.33
Producción Costo Unitario
Costo
Detalle Inversión Equivalente Equivalente
MP 45,000.00 / 83,400.00 = 0.5395683453
MOD 18,000.00 / 75,350.00 = 0.2388852024
GIFOP 5,000.00 / 70,750.00 = 0.0706713781
TOTAL 68,000.00 229,500.00 0.8491249258
67,505.43
MP 14,500.00 x 0.002731926 =
MOD 14,500.00 x 0.002550247 =
GIFOP 14,500.00 x 0.001300153 =
0.006582326
1.048536654
0.008746941
2800
1200
Costo Unitario
Equivalente
0.5395683453
0.2388852024
0.0706713781
0.8491249258
Costo Unitario
Equivalente
0
0.2648047658
0.186111063
0.4509158287
39.613
36.979
18.852
95.444
14,586.964
79,589.001
Unidades
Terminada
Unidades Unidades en proceso Prod
Detalle s y no
Terminadas transferida avance Equivalente
MP 0.00 0s 0.00 0.00
MOD 46,000.00 0 2800.00 48800.00 2800
GIFOP 46,000.00 0 1200.00 47200.00 1200
MP 0 x 0 = 0.000
MOD 2800 x 0.1611065574 = 451.098
GIFOP 1200 x 0.111059322 = 133.271
0.2721658794 584.370
RESUMEN:
1.048536654
CUA AL CUD III TOTAL
1.33219651 0 1.3349284369
29.8022715 0.1611065574 29.9659282813
76.9206655 0.111059322 77.0330249424
108.055134 0.2721658794 108.333881661