Está en la página 1de 3

COSTOS VARIABLES COSTOS

(20*20)+((150*86)=13300 HORAS DE TRABAJO CALCETINES VARIABLES


(40*20)+(380*86)=33480 0 0 0
(60*20)+(650*86)=57100 20 150 13300
(80*20)+(790*86)=69540 40 380 33480
(100*20)+(850*86)=75100 60 650 57100
(120*20)+(940*86)=83240 80 790 69540
100 850 75100
120 940 83240

COSTOS TOTALES
(13300+350=13650
(33480+350)=33830 CMA
(57100+350=57450 (13650-350)-(150-0)=88,7
(69540+350)=75450 (33830-13650)-(380-150)=88
(75100)+(350)=75450 (57450-33830)-(650-380)=87
(83240)+(350)=83590 (69890-57450)/(850-790)=88,86
(75450-69890)/(850-790)=92,67
TOTAL INGRESO (83590-75450)/(940-850)=90,44
(150*250)= 37500
(380*250)= 95000
(650*250)= 162500
(790*250)= 197500
(850*250)= 212500
(940*250)= 235000
COSTOS COSTOS INGRESO INGRESO MEDIO INGRESO BENEFICIO
FIJOS TOTALES TOTAL P*C CMA BENEFICIO Ime MARGINAL MEDIO
350 350 350
350 13650 37500 88.7 23850 250 248 159
350 33830 95000 88 61170 250 250 160.97
350 57450 162500 87 105050 250 250 161.62
350 69890 197500 88.86 127610 250 250 161.53
350 75450 212500 92.67 137050 250 250 161.24
350 83590 235000 90.44 151410 250 250 161.07

INGRESO MARGINAL
BENEFICIO INGESO MEDIO
(37500-13650)=23850 (37500/150)=250 (37500-350)/(150-0)=248
(95000-33830)=61170 (95000/380)=250 (95000-37500)/(380-150)=250
(162500)-57450)=105050 (162500/650)=250 (162500-95000)/(650-380)=250
(197500-69890)=127610 (197500/790)=250 (197500-162500)/(790-650)250
(212500-75450)=137050 (212500/850)=250 (212500-197500)/(850-790)=250
(235000-83590)=151410 235000/940)=250 (235000-212500)/(940-850)=250
COSTE UNITARIO BENEFICIO
CMe MARGINAL

91 159
89.0 162.26
88.4 162.52
88.5 161.14
88.8 157.33
88.9 160

BENEFICIO MEDIO
(23850/150)=159

También podría gustarte