Scribd Logo
Upload

Welcome to Scribd!

  • HHernandez T1

    Uploaded by

    Riccy Magaña
    3 views5 pages

    Original Title

    HHernandezT1.xls (1)

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    3 views5 pages

    HHernandez T1

    Uploaded by

    Riccy Magaña

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 5

    Bartel Job Shop Co.

    UNIDADES DEMANDADAS 15,000


    PRECIO DE CADA AGENDA $ 26.50

    OPCIÓN 1 OPCIÓN 2
    COSTO FIJO $ - COSTO FIJO
    COSTOS VARIABLES $ 21.00 COSTO VARIABLE

    OPCIÓN 1 OPCIÓN 2
    INGRESOS $ 397,500.00 INGRESOS $ 397,500.00
    COSTOS FIJOS $ - COSTOS FIJOS $ 42,000.00
    COSTOS VARIABLES $ 315,000.00 COSTOS VARIABLES $ 270,000.00
    GANANCIAS $ 82,500.00 GANANCIAS $ 85,500.00

    OPCIÓN 1
    3000 6000
    INGRESOS $ 397,500.00
    COSTOS FIJOS $ -
    COSTOS VARIABLES $ 315,000.00 $ 63,000.00 $ 126,000.00
    GANANCIAS $ 82,500.00 $ 16,500.00 $ 33,000.00

    OPCIÓN 2
    3000 6000
    INGRESOS $ 397,500.00
    COSTOS FIJOS $ 42,000.00
    COSTOS VARIABLES $ 270,000.00 $ 54,000.00 $ 108,000.00
    GANANCIAS $ 85,500.00 $ -16,500.00 $ 9,000.00

    OPCIÓN 3
    3000 6000
    INGRESOS $ 397,500.00
    COSTOS FIJOS $ 150,000.00
    COSTOS VARIABLES $ 165,000.00 $ 33,000.00 $ 66,000.00
    GANANCIAS $ 82,500.00 $ -103,500.00 $ -57,000.00
    OPCIÓN 3
    $ 42,000.00 COSTO FIJO $ 150,000.00
    $ 18.00 COSTO VARIABLE $ 11.00

    OPCIÓN 3
    INGRESOS $ 397,500.00
    $ 450,000.00
    COSTOS FIJOS $ 150,000.00
    $ 400,000.00
    COSTOS VARIABLES $ 165,000.00
    $ 350,000.00
    GANANCIAS $ 82,500.00
    $ 300,000.00
    $ 250,000.00
    9000 12000 15000 18000 $ 200,000.00
    $ 150,000.00
    $ 100,000.00
    $ 189,000.00 $ 252,000.00 $ 315,000.00 $ 378,000.00 $ 50,000.00
    $ 49,500.00 $ 66,000.00 $ 82,500.00 $ 99,000.00 $-
    1 2 3 4

    9000 12000 15000 18000 $ 450,000.00


    $ 400,000.00
    $ 350,000.00
    $ 162,000.00 $ 216,000.00 $ 270,000.00 $ 324,000.00
    $ 300,000.00
    $ 34,500.00 $ 60,000.00 $ 85,500.00 $ 111,000.00
    $ 250,000.00
    $ 200,000.00
    9000 12000 15000 18000 $ 150,000.00
    $ 100,000.00
    $ 50,000.00
    $ 99,000.00 $ 132,000.00 $ 165,000.00 $ 198,000.00 $-
    $ -10,500.00 $ 36,000.00 $ 82,500.00 $ 129,000.00 1 2 3 4
    $ -50,000.00

    $ 500,000.00

    $ 400,000.00

    $ 300,000.00

    $ 200,000.00

    $ 100,000.00

    $-
    1 2 3 4
    $ -100,000.00
    $ 200,000.00

    $ 100,000.00

    $-
    1 2 3 4
    $ -100,000.00

    $ -200,000.00
    50,000.00
    00,000.00
    50,000.00
    00,000.00
    50,000.00 INGRESOS
    COSTOS FIJOS OPCIÓN 1
    00,000.00 COSTOS VARIABLES
    50,000.00 GANANCIAS
    00,000.00
    50,000.00
    $-
    1 2 3 4 5 6 7

    50,000.00
    00,000.00
    50,000.00 OPCIÓN 2
    00,000.00
    50,000.00 INGRESOS
    COSTOS FIJOS
    00,000.00
    COSTOS VARIABLES
    50,000.00 GANANCIAS
    00,000.00
    50,000.00
    $-
    1 2 3 4 5 6 7
    50,000.00

    00,000.00

    00,000.00 OPCIÓN 3
    00,000.00
    INGRESOS
    00,000.00
    COSTOS FIJOS
    COSTOS VARIABLES
    00,000.00
    GANANCIAS
    $-
    1 2 3 4 5 6 7
    00,000.00
    INGRESOS
    00,000.00
    COSTOS FIJOS
    COSTOS VARIABLES
    00,000.00
    GANANCIAS
    $-
    1 2 3 4 5 6 7
    00,000.00

    00,000.00

    You might also like