Documente Academic
Documente Profesional
Documente Cultură
UNIDADES A PRODUCIR
MAS: INV FINAL
(-) INV INICIAL
UNIDADES A PRODUCIR
77000
500
77500
-700
76800
MP
HARINA
FRUTAS CONF.
HUEVOS
VAINILLA
300.00 GR
10.00 GR
4.00 UND
MP
HARINA
FRUTAS CONF.
CHOCOLATE
HUEVOS
CHOCOLATE
300.00
8.00
100.00
2.00
RESUMEN
HARINA
FRUTAS CONF.
CHOCOLATE
HUEVOS
VAINILLA
16440000
548000
219200
UNID.
54800
54800
54800
TOTAL Gr.
16440000 GR
548000 GR
219200 UND
COSTO/UNIT
S/.0.05
S/.0.03
S/.0.08
TOTAL S/.
S/.822,000.00
S/.16,440.00
S/.17,536.00
76800
76800
76800
76800
TOTAL Gr.
23040000
614400
7680000
153600
COSTO/UNIT
S/.0.05
S/.0.03
S/.0.04
S/.0.08
TOTAL S/.
S/.1,152,000.00
S/.18,432.00
S/.307,200.00
S/.12,288.00
UNID.
GR
GR
GR
UND
CHOCOLATE TOTAL
23040000
39480000
614400
1162400
7680000
7680000
153600
372800
GR
GR
GR
UND
HARINA
REQUERIMIENTO KG
MAS: INV FINAL
Gramos / Disponible
(-) INV INICIAL
Gramos / Produccion
39480000
3544
39483544
-4000
39479544
S/.0.05
S/.1,973,977.20
FRUTAS CONF.
REQUERIMIENTO KG
MAS: INV FINAL
Gramos / Disponible
(-) INV INICIAL
Gramos / Produccion
1162400
1551
1163951
-2000
1161951
S/.0.03
S/.34,858.53
CHOCOLATE
REQUERIMIENTO KG
MAS: INV FINAL
Gramos / Disponible
(-) INV INICIAL
Gramos / Produccion
7680000
1551
7681551
-2000
7679551
S/.0.04
S/.307,182.04
HUEVOS
REQUERIMIENTO GR.
MAS: INV FINAL
Gramos / Disponible
(-) INV INICIAL
Gramos / Produccion
372800
1551
374351
2000
376351
S/.0.08
S/.30,108.08
TOTAL S/.
S/.1,973,977.20
S/.34,858.53
S/.307,182.04
S/.30,108.08
S/.2,346,125.85 PPTO MP
54800
76800
1
1
Total Horas
54800
76800
Tarifa Hra
Total S/.
S/.5.40 S/.295,920.00
S/.5.40 S/.414,720.00
S/.710,640.00
S/.8,000.00
S/.5,000.00
S/.5,000.00
S/.1,000.00
S/.19,000.00
S/.10,000.00
S/.6,000.00
S/.6,500.00
S/.1,000.00
S/.23,500.00
S/.2,660,735.85
54800.00
S/.48.55
50%
S/.1,000.00
S/.3,000.00
S/.5,000.00
S/.5,260.00
S/.4,430.00
S/.18,690.00
S/.18,000.00
S/.11,000.00
S/.11,500.00
S/.2,000.00
S/.42,500.00
50%
S/.9,000.00
S/.5,500.00
S/.5,750.00
S/.1,000.00
S/.21,250.00
50%
S/.9,000.00
S/.5,500.00
S/.5,750.00
S/.1,000.00
S/.21,250.00
METODO DIRECTOCHOCOLATE
PPTO MP
S/.2,346,125.85
PPTO MO
S/.414,720.00
PPTO GIF FIJO
S/.18,690.00
TOTAL
S/.2,779,535.85
UNID A PRODUCIR
76800.00
COSTO UNIT
S/.36.19
7 SUPONIENDO QUE EL MARGEN DE GANANCIA ES 15%, SE REALIZA EL CALCULO PRECIO VENTA UNITARIO
PV
#REF!
PV
#REF!
costo unitario
S/.48.55
costo unitario
S/.48.94
M.ganancia 15%
S/.7.28
M.ganancia 15%
S/.7.34
valor venta
S/.55.84
valor venta
S/.56.28
IGV 18%
S/.10.05
IGV 18%
S/.10.13
Precio Venta
S/.65.89
Precio Venta
S/.66.41
PV
CHOCOLATE
costo unitario
S/.36.19
M.ganancia 15%
S/.5.43
valor venta
S/.41.62
IGV 18%
S/.7.49
Precio Venta
S/.49.11
PRODUCTO
CHOCOLATE
Precio Venta
S/.49.11
UNID A PRODUCIR
76800.00
TOTAL VENTAS S/.3,771,830.15
AL CONTADO 80%
AL CREDITO 20%
S/.2,888,494.84
S/.722,123.71
AL CONTADO 80%S/.3,017,464.12
AL CREDITO 20% S/.754,366.03
METODO ABSORBENTE
PPTO MP
PPTO MO
PPTO GIF FIJO
VAR
TOTAL
UNID A PRODUCIR
COSTO UNIT
CHOCOLATE
S/.2,346,125.85
S/.414,720.00
S/.18,690.00
S/.21,250.00
S/.2,800,785.85
76800.00
S/.36.47
PV
costo unitario
M.ganancia 15%
valor venta
IGV 18%
Precio Venta
CHOCOLATE
S/.36.47
S/.5.47
S/.41.94
S/.7.55
S/.49.49
PRODUCTO
Precio Venta
UNID A PRODUCIR
TOTAL VENTAS
CHOCOLATE
S/.49.49
76800.00
S/.3,800,666.40
AL CONTADO 80%
AL CREDITO 20%
S/.3,040,533.12
S/.760,133.28