0 HORAS

MOI 25500 2300 120 11820 2.16

8500 50
765 85
MPI 25800 450 1720 15.00
370
900
GIF 47200 450 1720 27.44
370
900

MP CU TOTAL MP HORAS
ORDEN 1 1600.00 14.00 22400.00 2300.00 8.50
900.00 15.00 13500.00
ORDEN 2 3890.00 23.00 89470.00 8500.00 9.50
1800.00 13.00 23400.00
ORDEN 3 530.00 14.00 7420.00 765.00 8.50
400.00 15.00 6000.00

CP TOTAL 370120.50 MU 90%

VALOR DE VENTA ORDEN 1 72877.68 80975.20 S/. 153,852.88
ORDEN 2 205506.72 228340.80 S/. 433,847.52
ORDEN 3 54724.05 60804.50 S/. 115,528.55
 O1 2420 5227.20
O2 8550 18468.00
O3 850 1836.00 25531.20
O1 450 6750.00
O2 370 5550.00 ESTADO RESULTADOS INTEGRALES
O3 900 13500.00 25800.00 VENTA
O1 450 12348.00 CV
O2 370 10152.80 UB
O3 900 24696.00 47196.80 GA
GV
H. EXTRAS TOTAL MOD CIF CP UNID CU UO
120.00 10.00 20750.00 24325.20 80975.20 2420.00 33.46 GF
UTILIDAD
50.00 11.00 81300.00 34170.80 228340.80 8550.00 26.71

85.00 10.00 7352.50 40032.00 60804.50 850.00 71.53

ESTADO RESULTADOS INTEGRALES
S/. 703,228.95
S/. 370,120.50
S/. 333,108.45
S/. 2,030.00
S/. 3,770.00
S/. 327,308.45
S/. 5,400.00
S/. 321,908.45