Page 120 - PORTAFOLIO DE EVICDENCIA
P. 120
BOLLONAS TIRITOS PININAS IMP
Precio de vta 1.5 0.9 0.5 PTU 2000
Costos variables 0.45 0.3168 0.2475 ISR 968.98
Participacion de ventas 55000 75000 35000 165000 100%
CF 222000 222000 222000
precio con iva 1.74 1.044 0.58
Porcentaje 55000 33%
75000 45%
35000 21%
0.43 TOTALES
0.33054545 IT 170961.311 139877.64 36264.5734 347103.525
0.0705303 CT 44214.1967 42445.6288 15474.9688 102134.794
0.83107576 MCP MC 126747.114 97432.0116 20789.6046 244968.73
294761.311 CF 222000
ai 22968.98
DISTRIBUCCION ISR 968.98
33% 294761.311 PTU 2000
45% 294761.311 TOT IMP 2968.98
21% 294761.311 DES IMP 20000
Caguama Caguamon Bote Vidrio
Precio de vta 23.2 31.32 13.92 11.6
Costos variables 11.5 14.75 8.4 7.36 100%
Participacion de ventas 5000 7300 6000 4300 22600
CF 317000 317000 317000 317000
MC 11.7 16.57 5.52 4.24
