ITEM CLIENTE RONNY HUEMURA TRAMOS O.C.

461

2868 10,700 10,700 (8) tramos 1,200 y (1) 600 y (1) 500 500

12579 5,800 5,800 (3) tramos 1,500 y (1) 1,300 (2)1500+(1)1300

21799 1,270 1,270 (1) 500+(1) 520+(1) 250

(9) tramos de 1,200 y (1) 400 y (1) 500 y

10808 12,500 12,500
(1) 800
(3)1200+(1)500

(2) 1500 y (1) 1448 y (1) 2886 y (1) (2)1500+(1)1448+(1)2886+(1)39

21801 13,000 4,448 8,552
3946 y (1) 1250 y (1) 470 46+(1)1250+(1)470

21689 10,000 10,000 (9) 1,000 y (1) 1000

 O.C. 462 O.C. 463 O.C.464 UM.

2 (1200) 4(1200) Y 1(600) 2 (1200) MT

(1)1500 MT

1(500)+1(520)+(250) MT

(4)1200+(1)400 (2)1200+(1)800 MT

MT

(9)1000 (1)1000 MT
 DESCRIPCIÓN P.UNIT COSTO RONNY TOTAL COSTO RONNY
SOLES/SIN i.g.v. $/ SIN IGV

CABLE AUTOPORTANTE DE ALUMINIO CAAI 3 X 35 + 2 X 16 +

16.98 14.39 153,971.19 3.54
NA25MM
CABLE AUTOPORTANTE DE ALUMINIO CAAI 2 X 25 + 2 X 16 +
11.05 9.36 54,313.56 2.30
NA25MM2
CABLE AUTOPORTANTE DE ALUMINIO CAAI 3 X 50 + 1 X 16 +
20.36 17.25 0.00 4.23
NA35MM2
CABLE AUTOPORTANTE DE ALUMINIO CAAI 3 X 35 + 1 X 16 +
15.41 13.06 163,241.53 3.20
NA25MM2
CABLE AUTOPORTANTE DE ALUMINIO CAAI 2 X 25 + 1 X 16 +
9.19 7.79 34,641.63 1.91
NA25MM2
CABLE AUTOPORTANTE DE ALUMINIO CAAI 3 X 25 + 1 X 16 +
13.07 11.08 0.00 2.66
NA25MM2
SUB-TOTAL 406,167.90
I.G.V. 73,110.22
TOTAL 479,278.12
 COSTO COSTO COSTO TOTAL COSTO TOTAL COSTO TOTAL VENTA STOCK P.VENTA
HUEMURA PROMEDIO $ sin I.G.V. RONY HUEMURA HUEMURA DOLARES $

0.00 37,923.94 37,923.94 4.00

0.00 13,325.21 13,325.21 2.56

2.37 3.22 3007.49 4,089.40 0.00 3,007.49 5,321.30 4.19

0.00 40,049.44 40,049.44 0.00 3.51

1.18 1.44 10091.36 18,720.00 8,498.93 10,091.36 15,906.72 1.86

1.48 1.48 14800.00 14,800.00 0.00 14,800.00 24,400.00 2.44

27,898.85 128,907.99 99,797.52 27,898.85 45,628.02 SUB-TOTAL
I.G.V.
TOTAL
 TOTAL $

42,800.00

14,848.00

5,321.30

43,875.00

24,180.00

24,400.00
155,424.30 17.061%
27,976.37
183,400.67
 TANO
HANG SHUI
ITEM CLIENTE CABLES(RO (HUEMURA) TRAMOS UM.
NNY)
2868 10,700 10,700 (8) tramos 1,200 y (1) MT
900
12579 5,800 5,800 0 (3) tramos 1,500 y (1) MT
1,300
10808 12,500 12,500 (10) tramos de 1,200 y MT
(1) 400
21801 13,000 4,448 8,552 1,250/2,886/470/3,946/ MT
(2) 1,500 y (1) 1,448
21689 10,000 0 10,000 (10) 1,000 MT
 COSTO
DESCRIPCIÓN COSTO.UNIT RONNY TOTAL SOLES
S/. SOLES/SIN
i.g.v.
16.98 14.39 153,971.19
CABLE AUTOPORTANTE DE ALUMINIO CAAI 3 X 35 + 2 X 16 + NA25MM

CABLE AUTOPORTANTE DE ALUMINIO CAAI 2 X 25 + 2 X 16 + 11.05 9.36 54,313.56

NA25MM2
CABLE AUTOPORTANTE DE ALUMINIO CAAI 3 X 35 + 1 X 16 + 15.41 13.06 163,241.53
NA25MM2
CABLE AUTOPORTANTE DE ALUMINIO CAAI 2 X 25 + 1 X 16 + 9.19 7.79 34,641.63
NA25MM2
CABLE AUTOPORTANTE DE ALUMINIO CAAI 3 X 25 + 1 X 16 +
NA25MM2 13.07 11.08
SUB- 0.00
406,167.90
TOTAL
I.G.V. 73,110.22
TOTAL 479,278.12
 COSTO COSTO TOTAL COSTO VENTA
RONNY $/ COSTO TOTAL $ RONY TOTAL STOCK P.VENTA TOTAL $
SIN IGV sin I.G.V. DOLARES HUEMURA HUEMURA DOLARES $
3.54 37,923.94 37,923.94 4.00 42,800.00

2.30 13,325.21 13,325.21 2.56 14,848.00

3.20 40,049.44 40,049.44 0.00 3.51 43,875.00

1.91 18,720.00 8,498.93 10,091.36 15,906.72 1.86 24,180.00

2.66 14,800.00
124,818.59 0.00
99,797.52 14,800.00 40,306.72
24,891.36 24,400.00 2.44
SUB- 24,400.00
150,103.00
TOTAL
I.G.V. 27,018.54
TOTAL 177,121.54
16.845%