ENTRADAS SALIDAS

Fecha Cantidad V. Unitario V. Total Cantidad

44562 65 10 650 65
44593 70 12 840 70
44645 85 16 1360 85
44792 90 18 1620 90
44840 105 20 2100 105
44912 145 20 2900 85
500
ALIDAS SALDOS
V. Unitario V. Total Cantidad V. Unitario V. Total
10 650 0 0 L0.00
12 840 0 0 L0.00
16 1360 0 0 L0.00
18 1620 0 0 L0.00
20 2100 0 0 L0.00
20 1700 60 20 1200
8270 1200
Costo de materiales disponibles: 9470
(-) Inventario final de materiales: 1200
Costo de materiales usados: 8270
 USO
PORCENTAJE
ITEMS C. UNITARIO UNITARIO
DE USO
ANNUAL
1 32.50 1,500.00 2.94
2 30.00 4,500.00 8.83
3 7.00 2,000.00 3.93
4 6.00 3,500.00 6.87
5 3.00 7,750.00 15.21
6 0.90 7,300.00 14.33
7 0.50 13,500.00 26.50
8 0.25 10,900.00 21.39
50,950.00

GRAFIC
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
1 2 3 4

Row 9 Row 10 Row 11

Row 14 Row 15 Row 16
 C. TOTAL DE PORCENTAJE DE
USO COSTO
48,750.00 18.89
11.78 71.21 A
135,000.00 52.32
14,000.00 5.43
26.01 21,000.00 8.14 22.57 B
23,250.00 9.01
6,570.00 2.55
62.22 6,750.00 2.62 6.22 C
2,725.00 2.62
258,045.00

GRAFICA

3 4 5 6 7 8

Row 10 Row 11 Row 12 Row 13

Row 15 Row 16 258,045.00 50,950.00
 SOLUCION

Costo de Conversión Total Costos Prim

CC MOD CP
CC L30,100.00 + CIF CP
CC L90,196.01 + L60,096.01

Costo de Conversión Total Costo Prim

CC MOD Costo Primo
CC L63,719.01 + CIF Costo Primo
CC L90,196.01 + L26,450.00 Costo Primo
 Costos Primos
MPD
L52,550.00 + MOD
L82,650.00 + L30,100.00

Costo Primo
MPD
L52,550.00 + MOD
L116,269.01 + L63,719.01