Page 129 - Ejercicios Costos de Producción

Datos IVA 16% 1525 3600
Precio 1769 244 437.5
Costo Fijo 5550 1769 200
Costo Variable 734.5 62.5
Margen de contribucion 1034.5 1250
Pe US 5.36491058 unidades 5550
58%
PE $ 9490.52682
Ingresos Totales 9490.52682
Costos Variables 3940.52682
Margen de Contribucion 5550
C. Fijos 5550
PE 0

Semana Produccion IT CV MC CF costo Total
1 0 $ - 0 $ - 5550 -$ 5,550.00 5550
2 2 $ 3,538.00 1469 $ 2,069.00 5550 -$ 3,481.00 7019
3 2 $ 3,538.00 1469 $ 2,069.00 5550 -$ 3,481.00 7019
4 3 $ 5,307.00 2203.5 $ 3,103.50 5550 -$ 2,446.50 7753.5
5 3 $ 5,307.00 2203.5 $ 3,103.50 5550 -$ 2,446.50 7753.5
6 3 $ 5,307.00 2203.5 $ 3,103.50 5550 -$ 2,446.50 7753.5
7 3 $ 5,307.00 2203.5 $ 3,103.50 5550 -$ 2,446.50 7753.5
8 3 $ 5,307.00 2203.5 $ 3,103.50 5550 -$ 2,446.50 7753.5
9 4 $ 7,076.00 2938 $ 4,138.00 5550 -$ 1,412.00 8488
10 4 $ 7,076.00 2938 $ 4,138.00 5550 -$ 1,412.00 8488
11 4 $ 7,076.00 2938 $ 4,138.00 5550 -$ 1,412.00 8488
12 5 $ 8,845.00 3672.5 $ 5,172.50 5550 -$ 377.50 9222.5
13 5 $ 8,845.00 3672.5 $ 5,172.50 5550 -$ 377.50 9222.5
14 5 $ 8,845.00 3672.5 $ 5,172.50 5550 -$ 377.50 9222.5
15 6 $ 10,614.00 4407 $ 6,207.00 5550 $ 657.00 9957
16 6 $ 10,614.00 4407 $ 6,207.00 5550 $ 657.00 9957
17 6 $ 10,614.00 4407 $ 6,207.00 5550 $ 657.00 9957
18 7 $ 12,383.00 5141.5 $ 7,241.50 5550 $ 1,691.50 10691.5
19 7 $ 12,383.00 5141.5 $ 7,241.50 5550 $ 1,691.50 10691.5
20 7 $ 12,383.00 5141.5 $ 7,241.50 5550 $ 1,691.50 10691.5
21 8 $ 14,152.00 5876 $ 8,276.00 5550 $ 2,726.00 11426
22 8 $ 14,152.00 5876 $ 8,276.00 5550 $ 2,726.00 11426
23 8 $ 14,152.00 5876 $ 8,276.00 5550 $ 2,726.00 11426
24 9 $ 15,921.00 6610.5 $ 9,310.50 5550 $ 3,760.50 12160.5
25 9 $ 15,921.00 6610.5 $ 9,310.50 5550 $ 3,760.50 12160.5
26 10 $ 17,690.00 7345 $ 10,345.00 5550 $ 4,795.00 12895
27 10 $ 17,690.00 7345 $ 10,345.00 5550 $ 4,795.00 12895
28 10 $ 17,690.00 7345 $ 10,345.00 5550 $ 4,795.00 12895
29 11 $ 19,459.00 8079.5 $ 11,379.50 5550 $ 5,829.50 13629.5
30 7 $ 12,383.00 5141.5 $ 7,241.50 5550 $ 1,691.50 10691.5
31 7 $ 12,383.00 5141.5 $ 7,241.50 5550 $ 1,691.50 10691.5
32 9 $ 15,921.00 6610.5 $ 9,310.50 5550 $ 3,760.50 12160.5
33 9 $ 15,921.00 6610.5 $ 9,310.50 5550 $ 3,760.50 12160.5
34 11 $ 19,459.00 8079.5 $ 11,379.50 5550 $ 5,829.50 13629.5
35 11 $ 19,459.00 8079.5 $ 11,379.50 5550 $ 5,829.50 13629.5
36 10 $ 17,690.00 7345 $ 10,345.00 5550 $ 4,795.00 12895
37 13 $ 22,997.00 9548.5 $ 13,448.50 5550 $ 7,898.50 15098.5
38 12 $ 21,228.00 8814 $ 12,414.00 5550 $ 6,864.00 14364
39 13 $ 22,997.00 9548.5 $ 13,448.50 5550 $ 7,898.50 15098.5
40 15 $ 26,535.00 11017.5 $ 15,517.50 5550 $ 9,967.50 16567.5
41 13 $ 22,997.00 9548.5 $ 13,448.50 5550 $ 7,898.50 15098.5
42 11 $ 19,459.00 8079.5 $ 11,379.50 5550 $ 5,829.50 13629.5
43 12 $ 21,228.00 8814 $ 12,414.00 5550 $ 6,864.00 14364
44 9 $ 15,921.00 6610.5 $ 9,310.50 5550 $ 3,760.50 12160.5
45 11 $ 19,459.00 8079.5 $ 11,379.50 5550 $ 5,829.50 13629.5
46 7 $ 12,383.00 5141.5 $ 7,241.50 5550 $ 1,691.50 10691.5
47 8 $ 14,152.00 5876 $ 8,276.00 5550 $ 2,726.00 11426
48 7 $ 12,383.00 5141.5 $ 7,241.50 5550 $ 1,691.50 10691.5
49 11 $ 19,459.00 8079.5 $ 11,379.50 5550 $ 5,829.50 13629.5
50 12 $ 21,228.00 8814 $ 12,414.00 5550 $ 6,864.00 14364
51 11 $ 19,459.00 8079.5 $ 11,379.50 5550 $ 5,829.50 13629.5
52 10 $ 17,690.00 7345 $ 10,345.00 5550 $ 4,795.00 12895