Professional Documents
Culture Documents
CUV
Margen
Costos fijos
93000
4500
40%
195000000
1. Precio = CUV/(1-Margen)
Pr=
4500
(1-0,4)
7500
65000
69.89%
Ganancia
3. Fr(pqt/ing totales)=
2. Fr(Pq/unidades)=
418,500,000
697,500,000
195000000
1- (418500000/697500000)
487,500,000
697,500,000
195000000 + 15500000
7500-4500
70167
93000
75.45%
69.89%
70,167
487,500,000
UAII =
4. Esfuerzo en unidades
15,500,000
70167-65000
5167
28,500,000
FLUJO DE
FLUJO DE CAJA
CAJA 1
FLUJO DE CAJA 2
3
9,500,000
15,800,000
22,500,000