vega lesly

8/18/2019 Vega Lesly

1/56

OTA

DRA.MILAGROS GARCÍA

16.26

¡APROBADO!

¡¡ UY YU YUY...QUE TRANCA

ESTÁ EL EXAMEN

!!


2/56

1 PREGUNTA3.00

2 PREGUNTA3.00

3 PREGUNTA2.55

4 PREGUNTA2.57

5 PREGUNTA1.14

6 PREGUNTA4.00

RECARGOS (3 Ptos)

COEFICIENTES (3 Ptos)

IMPORTACIÓN (4 Ptos)

PRODUCCIÓN (3 Ptos)

P.E. (3 Ptos)

DEPARTAMENTAI!ACIÓN (4 Ptos)


3/56

ENTRADA DE DATOS

A"t#$%&os

C't.

A P!.

10000.00

* DOC.

+000.00

C ,G.

5000.00

D ,G.

5000.00

A"t#$%&os

C't.

A P!.

10000.00

* DOC. +000.00

C ,G.

5000.00

D ,G.

5000.00

U-' /

M/-'

U-' /

M/-'


4/56

P.U. (S.)

D/s$%/to

T"'so"t/

20.00 2.0 S. 4100.00

15.00

ACARREO

COEF. TRA SP.

12.00

0.007247

10.00 S. 1+00.00

GUARDIANIA

COEF. ACARREO

1600.00

COEF. GUARDIANIA

0.004271476 0.00376+7

Método de Recargos

P.U. Costo Tot'& Ds$to. /to

20.00

S. 200000.00 S. 4000.00 S. 16000.00

15.00 S. 120000.00 S. 2400.00 S. 117600.0012.00

S. 60000.00 S. 1200.00 S. 5++00.00

10.00

S. 50000.00 S. 1000.00 S. 4000.00

S. 430000.00 S. +600.00 S. 421400.00

RECARGA


5/56

TRA SPORTE ACARREO

GUARDIA A

106.+ S. +37.21 S. 744.1

1144.1 S. 502.33 S. 446.51572.0 S. 251.16 S. 223.26

476.74 S. 20.30 S. 1+6.05

S. 4100.00 S. 1+00.00 S. 1600.00


6/56

Costo tot'& Costo U-t.

S. 14++.37 S. 1.5

S. 1163.02 S. 14.6S. 5+46.51 S. 11.7

S. 4+72.0 S. .7

S. 42+00.00


7/56

E TRADA DE DATOS

C't-' A"t-$%&o Mo/' Costo P"/$-o Tot'& (S.)

150 REFRIGERADORES SOES 1700.00 S. 1700.00 S. 255000.

30 AADORAS SAMSUM DÓARES 450.00 S. 14+.50 S. 4455.

70 E TIADORES PA A SOES 210.00 S. 210.00 S. 14700.

10TERMAS METUSA

SOES 350.00 S. 350.00 S. 3500.

40CAMPA AS ETRACTORAS

DÓARES 250.00 S. +32.50 S. 33300.

COSTO DE ISTA S. 351455.

DESCUE TO 1.2 S. 4217.

COMPRAS ETAS S. 347237.

SEGURO S. 1250.

FETE S. 3350.

GASTOS FI A CIEROS S. 3+50.

COSTO TEC ICO S. 3556+7.

EXTR DATO

COLUMNA


8/56


9/56

COMPRA *RUTA

COEFICIE TE U IDADES

COSTO U ITARIO

S. 255000.00

1.0120421

25+070.4 150 S. 1720.47

S. 4455.00 4546.3 30 S. 1516.55

S. 14700.00 14+77.03 70 S. 212.53

S. 3500.00 3542.15 10 S. 354.22

S. 33300.00 33701.03 40 S. +42.53

351455.00 3556+7.54

COEFICIE TE 1.0120421

TIPO DE CAM*IO

3.33

AORES

REORDE ADOS

RE

OTAL


10/56


11/56

ARTICUOS U IDAD DE MEDIDA PESO U IDADES

A"t-$%&o

U-'

P/so *"%to U-'/s

M/-'

A8$'" TM 76000.00 1520.00

A""o TM 23000.00 460.00

/$9/ / Po&:o TM 14000.00 2+0.00A:/' TM 45000.00 00.00

M'# TM 52000.00 1040.00

1 ;&'"/s o" TM

0.0 so


12/56

3.33 so&/s o" ;&'".

TO EADA MJTRICA ( T.M.)

1,000.00 ,s

ARTICULOSU IDAD DE PESO CA TIDAD E

MEDIDA *RUTO U IDADES (SACOS)

A8$'" TM

76000.00 1520.00

A""oTM

23000.00 460.00

/$9/ / Po&:oTM

14000.00 2+0.00

A:/'TM

45000.00 00.00

M'#TM

52000.00 1040.00

DESCARGA I SPECCIO I.G. AGE TE DE

ADUA A K Ot"os

136+.00 2420.4+ 561++.5+ 1+5.6+414.00 776.+ 14660.74 45.+4

252.00 635.33 1267.75 42+.5+

+10.00 1346.1 1552.24 664.6+

36.00 215+.74 43412.2 1465.67

13. T-o / $'?


13/56

37+0.00 7337.71 146512.23 450.45


14/56


15/56

PRECIOS

Costo U-t'"-o

FO*(L)

32.00

34.00

46.0030.00

42.00

/& :'&o" FO*

12 6 6


16/56

0.67% 4.00%

LA DE COSTOS DE IMPORTACIÓN

PRECIOS AOR FETE AOR SEGURO

U ITARIOS(L) FO*(L) L C = F ( L) L

32.00 4+640.00 1444.00 500+4.00 45.0+

34.00 15640.00 437.00 16077.00 14.47

46.00 12++0.00 266.00 13146.00 11.+3

30.00 27000.00 +55.00 27+55.00 25.07

42.00 436+0.00 ++.00 4466+.00 40.20

147+40.00 30.00 151+30.00 136.65

I TERESES CARTA DE TRA SPORTE COSTO TOTA COSTOS DEDU.

CREDITO ACARREO P.E.CAA SI E. E I .

647+.+5 71+.27 1064.00 3122.63 62667.4320+3.25 3124.+7 322.00 103326.26 16743.

1715.62 2573.42 16.00 +041.7+ 14413.37

356.40 534.60 630.00 140617.64 2314+.64

5+1+.1+ +727.26 72+.00 30442.62 4231.0


17/56

162.2 253+.43 240.00 102+707.4 166204.52


18/56


19/56

FRA A

DE PRECIOS

MAÍZ 4!

ARROZ "!

AZ#CAR $0!

LEC%E 44!

A&ENA 0!


20/56

AOR CIF AOR CIF

FRA A

DERECNO

E L. S.

DE PRECIOS

ADAOREM

5012.0+ 1662.+2 116+50.++ 2+37+.07

1601.47 535+4.5 1+754.61 10.3+

13157.+3 43+15.5+ 127+.+5 744+.65

27++0.07 2+40.63 0.00 157+2.1

4470+.20 14++7+.31 665.24 2530.31

15166.65 50604+.3 221+7.5+ +602+.32

COSTO TOTA COSTO POR

P.E. E I . U ID.COMP.

32+625.20 216.20+65+2.27 1++.22

7462+.41 266.53

11746.01 130.52

2551+.53 245.3+


21/56

+62503.42


22/56


23/56

ESTADO DE COSTO DE PRODUC

N

I:. I-$-'& / "o%$tos / P"o$/so.

I:. I-$-'&

(@)

(@) Co?"'s

()

() D/s$%/to 2.75

(@)

(@) F&/t/s

COMPRAS NETAS

MATERIA PRIMA DISP.PARA USO

() I:. F-'&

MATERIA PRIMA UTII!ADA

M'o / o


24/56

R/'"'$-o/s

M't/-?-/to

S/%"o / F'


25/56

2' 1/"' S%


26/56

1700.00

71.00

170.00

1+00.00

4250.00

+5.00

6++3.33 1337.75

135+7.75

00.00

1347.75


27/56


28/56


29/56


30/56


31/56

PASAJEROS

CONCEPTO COSTO VARIABLESUELDOS

VIÁTICOS

COMBUSTIBLE 900.00REPARACIÓN Y MANTENIMIENTO 1,200.00REPUESTOS 4,60.00LLANTAS 4,000.00SOATASTOS ADMINISTRATIVOS ",00.00PEA#E 100.00

TOTA 1,60.00

COSTO 5ARIA*E U ITARIO 0.0605+

COSTOS FIOS 760.00

PRECIO 0.00

COSTOS ARIA*ES 0.0605+

PU TO DE EUII*RIO (PE) ++.51

UTIIDADES L0.00

U IDADES E TAS

10.00 00.00

20.00 1+00.00

30.00 2700.00

40.00 3600.00

50.00 4500.00

60.00 5400.00

70.00 6300.00

+0.00 7200.00

0.00 +100.00

100.00 000.00

110.00 00.00

CARAS SOCIALES $E%%&'() * CTS+


32/56

120.00 10+00.00

130.00 11700.00

140.00 12600.00

150.00 13500.00

160.00 14400.00

170.00 15300.00

1+0.00 16200.00

10.00 17100.00

200.00 1+000.00

210.00 1+00.00

220.00 1+00.00

230.00 20700.00

240.00 21600.00

250.00 22500.00

260.00 23400.00

270.00 24300.00

2+0.00 25200.00

20.00 26100.00

300.00 27000.00

310.00 2700.00

320.00 2++00.00330.00 2700.00

340.00 30600.00


33/56

1,290COSTO I#O

6,00.00

-60.00

00.00

760.00

COSTO FIO COSTOS ARIA*ES COSTO TOTA

760.00 0.6 760.6

760.00 1.3+ 761.3+

760.00 2.07 762.07

760.00 2.76 762.76

760.00 3.45 763.45

760.00 4.14 764.14

760.00 4.+3 764.+3

760.00 5.52 765.52

760.00 6.22 766.22

760.00 6.1 766.1

760.00 7.60 767.60

( ) f ce puvce p precio ..*...* −−


34/56

760.00 +.2 76+.2

760.00 +.+ 76+.+

760.00 .67 76.67

760.00 10.36 770.36

760.00 11.05 771.05

760.00 11.74 771.74

760.00 12.43 772.43

760.00 13.12 773.12

760.00 13.+1 773.+1

760.00 14.50 774.50

760.00 15.1 775.1

760.00 15.++ 775.++

760.00 16.57 776.57

760.00 17.26 777.26

760.00 17.6 777.6

760.00 1+.65 77+.65

760.00 1.34 77.34

760.00 20.03 7+0.03

760.00 20.72 7+0.72

760.00 21.41 7+1.41

760.00 22.10 7+2.10760.00 22.7 7+2.7

760.00 23.4+ 7+3.4+


35/56

5000

1800

6800

26,640.00

180 2

60

UTIIDAD

7060.6

6161.3+

5262.07

4362.76

3463.45

2564.14

1664.+3

765.52

133.7+

1033.0

132.40


36/56

2+31.71

3731.02

4630.33

552.64

642+.5

732+.26

+227.57

126.++

10026.1

1025.50

11+24.+1

12724.12

13623.43

14522.74

15422.04

16321.35

17220.66

1+11.7

101.2+

11+.5

20+17.021717.21

22616.52


37/56

C/t"o / Costos

Co"t/. 17000.00 27.24

Mot'/ 7+00.00 12.50

P-t%"' 12000.00 1.23

A$'


38/56


39/56

0.03

C

0.03

0.03

0.03

0.03

0.03

0.03

0.03

E

0.03

0.03

0.03

0.03

0.03

0.03

0.03

4.00


40/56

CUADRO O1

o"'s o?


41/56

Co"t/. S/. 6,"12.4

Mot'/ S/. 4,--".-0

P-t%"' S/. 929.42

A$'


42/56


43/56

'ASTO C4,600.00

1,560.00

TOTAL 6,160.00

Co"t/.

Mot'/

P-t%"' S/. 69.20

A$'


44/56


45/56


46/56

CUADRO 02

Deta((e de (os gastos I)*orte

1+,000.00 A

14,00.00 B

4,00.00 C

+,-00.00 D

1,0.00 C

11,000.00 D

-,00.00 B

1,$00.00 B

,00.00 A

",-00.00 E

TOTA GASTOS ,40.00

COEICIENTE ".6

COEICIENTE 0.19011

C(as//cac/2*ara

d/str/3/r

S%/&os

M't/"-'&/s --"/$tos

G%'"-'#'

S/%"os

P"/-os

D/"/$-'$-o/s

G'stos / Cos/":'$-;

G'stos / F'


47/56


48/56


49/56

C/t"o / Costos

Co"t/. 17000.00 27.24

Mot'/ 7+00.00 12.50

P-t%"' 12000.00 1.23

A$'


50/56


51/56

CUADRO O1

o"'s o?


52/56

Co"t/. S/. 6,"12.4

Mot'/ S/. 4,--".-0

P-t%"' S/. 929.42

A$'


53/56

'ASTO C4,600.00

1,560.00

TOTAL 6,160.00

Co"t/. S/. 1,1-.99

Mot'/ S/. 1,9."

P-t%"' S/. 69.20

A$'


54/56

Co"t/. S/. "60.60

Mot'/ S/. 1,04.-

P-t%"' S/. 4".-

A$'


55/56

CUADRO 02

Deta((e de (os gastos I)*orte

1+,000.00 A

14,00.00 B

4,00.00 C

+,-00.00 D

1,0.00 C

11,000.00 D

-,00.00 B

1,$00.00 B

,00.00 A

",-00.00 E

TOTA GASTOS ,40.00

COEICIENTE ".6

COEICIENTE 0.19011

C(as//cac/2 *arad/str/3/r

S%/&os

M't/"-'&/s --"/$tos

G%'"-'#'

S/%"os

P"/-os

D/"/$-'$-o/s

G'stos / Cos/":'$-;

G'stos / F'


56/56

vega lesly

Documents