Page 148 - Libro PDF
P. 148
caguama caguamon bote vidrio
P.V. 20 27 12 10
CV 11.5 14.75 8.4 7.36 100%
P.D.V. 5000 7300 6000 4300 22600
CF 317000
PASO #1
Margen de contribucion 8.5 12.25 3.6 2.64
PASO #2
Porcentaje 5000 22% CF 567000
7300 32%
6000 27%
4300 19%
PASO #3
Mar. Cont. Ponderado 1.880530973 3.956858407 0.95575221 0.50230088
7.295442478
Paso #4
PE 77719.75473 Unidades
Paso #5
17194.636 25104.16856 20633.5632 14787.387
TOTAL
IT 343892.72 677812.5512 247602.758 147873.87 1417181.9
CVT 197738.314 370286.4863 173321.931 108835.168 850181.899
MC 146154.406 307526.0649 74280.8275 39038.7016 567000
CF 317000
GANANCIA 250000
