You are on page 1of 3

,

DATOS: .VALDEZ CA
VENTAS S/ 30,000
Utilidad S/ 31,500

C/U MP 2.5
C/U MO 0.8
C/U GIF 1.5
G. Adm. Unit. 1.1
G. Vtas. 0.12

CF=C/U GIF+ G.ADM 2.60

Cvu= MP+MO+Gvtas 3.30 + 0.12

Vvu= cVu+Cf+U 3.30 + 0.12 + 2.60


6.95 + 0.12 Vvu

VvU-0,12Vvu=6,95
0.88 = 6.95
Vvu 7.897727273

Cvu= 3.30 + 0.12


3.3 = 0.12 * 7.89772727
= 4.25
CF=GIF+G.adm s/45,000.00 + S/33,000.00
S/78,000.00

Ventas S/236,932
Costo Fijo S/78,000.00
Costo Variable S/127,431.82

S/158,931.82 / S/78,000.00
2.037587413

S/236,932 * 2.037587413 - S/127,431.82 *


S/482,769 - 259653.4687 - S/78,000.00
S/301,115.82
.VALDEZ CASTILLO DAYANA LISSET

+ 1.05

S/2.04 S/78,000.00

You might also like