8/18/2019 Vega Lesly
1/56
OTA
DRA.MILAGROS GARCÍA
16.26
¡APROBADO!
¡¡ UY YU YUY...QUE TRANCA
ESTÁ EL EXAMEN
!!
8/18/2019 Vega Lesly
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)
8/18/2019 Vega Lesly
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/-'
8/18/2019 Vega Lesly
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
8/18/2019 Vega Lesly
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
8/18/2019 Vega Lesly
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
8/18/2019 Vega Lesly
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
8/18/2019 Vega Lesly
8/56
8/18/2019 Vega Lesly
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
8/18/2019 Vega Lesly
10/56
8/18/2019 Vega Lesly
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
/$9/ / Po&:o TM 14000.00 2+0.00A:/' TM 45000.00 00.00
M'# TM 52000.00 1040.00
1 ;&'"/s o" TM
0.0 so
8/18/2019 Vega Lesly
12/56
3.33 so&/s o" ;&'".
TO EADA MJTRICA ( T.M.)
1,000.00 ,s
ARTICULOSU IDAD DE PESO CA TIDAD E
MEDIDA *RUTO U IDADES (SACOS)
A8$'" 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 / $'?
8/18/2019 Vega Lesly
13/56
37+0.00 7337.71 146512.23 450.45
8/18/2019 Vega Lesly
14/56
8/18/2019 Vega Lesly
15/56
PRECIOS
Costo U-t'"-o
FO*(L)
32.00
34.00
46.0030.00
42.00
/& :'&o" FO*
12 6 6
8/18/2019 Vega Lesly
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
8/18/2019 Vega Lesly
17/56
162.2 253+.43 240.00 102+707.4 166204.52
8/18/2019 Vega Lesly
18/56
8/18/2019 Vega Lesly
19/56
FRA A
DE PRECIOS
MAÍZ 4!
ARROZ "!
AZ#CAR $0!
LEC%E 44!
A&ENA 0!
8/18/2019 Vega Lesly
20/56
AOR CIF AOR CIF
FRA A
DERECNO
E L. S.
DE PRECIOS
ADAOREM
5012.0+ 1662.+2 116+50.++ 2+37+.07
1601.47 535+4.5 1+754.61 10.3+
13157.+3 43+15.5+ 127+.+5 744+.65
27++0.07 2+40.63 0.00 157+2.1
4470+.20 14++7+.31 665.24 2530.31
15166.65 50604+.3 221+7.5+ +602+.32
COSTO TOTA COSTO POR
P.E. E I . U ID.COMP.
32+625.20 216.20+65+2.27 1++.22
7462+.41 266.53
11746.01 130.52
2551+.53 245.3+
8/18/2019 Vega Lesly
21/56
+62503.42
8/18/2019 Vega Lesly
22/56
8/18/2019 Vega Lesly
23/56
ESTADO DE COSTO DE PRODUC
N
I:. I-$-'& / "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
8/18/2019 Vega Lesly
24/56
R/'"'$-o/s
M't/-?-/to
S/%"o / F'
8/18/2019 Vega Lesly
25/56
2' 1/"' S%
8/18/2019 Vega Lesly
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
8/18/2019 Vega Lesly
27/56
8/18/2019 Vega Lesly
28/56
8/18/2019 Vega Lesly
29/56
8/18/2019 Vega Lesly
30/56
8/18/2019 Vega Lesly
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 $E%%&'() * CTS+
8/18/2019 Vega Lesly
32/56
120.00 10+00.00
130.00 11700.00
140.00 12600.00
150.00 13500.00
160.00 14400.00
170.00 15300.00
1+0.00 16200.00
10.00 17100.00
200.00 1+000.00
210.00 1+00.00
220.00 1+00.00
230.00 20700.00
240.00 21600.00
250.00 22500.00
260.00 23400.00
270.00 24300.00
2+0.00 25200.00
20.00 26100.00
300.00 27000.00
310.00 2700.00
320.00 2++00.00330.00 2700.00
340.00 30600.00
8/18/2019 Vega Lesly
33/56
1,290COSTO I#O
6,00.00
-60.00
00.00
760.00
COSTO FIO COSTOS ARIA*ES COSTO TOTA
760.00 0.6 760.6
760.00 1.3+ 761.3+
760.00 2.07 762.07
760.00 2.76 762.76
760.00 3.45 763.45
760.00 4.14 764.14
760.00 4.+3 764.+3
760.00 5.52 765.52
760.00 6.22 766.22
760.00 6.1 766.1
760.00 7.60 767.60
( ) f ce puvce p precio ..*...* −−
8/18/2019 Vega Lesly
34/56
760.00 +.2 76+.2
760.00 +.+ 76+.+
760.00 .67 76.67
760.00 10.36 770.36
760.00 11.05 771.05
760.00 11.74 771.74
760.00 12.43 772.43
760.00 13.12 773.12
760.00 13.+1 773.+1
760.00 14.50 774.50
760.00 15.1 775.1
760.00 15.++ 775.++
760.00 16.57 776.57
760.00 17.26 777.26
760.00 17.6 777.6
760.00 1+.65 77+.65
760.00 1.34 77.34
760.00 20.03 7+0.03
760.00 20.72 7+0.72
760.00 21.41 7+1.41
760.00 22.10 7+2.10760.00 22.7 7+2.7
760.00 23.4+ 7+3.4+
8/18/2019 Vega Lesly
35/56
5000
1800
6800
26,640.00
180 2
60
UTIIDAD
7060.6
6161.3+
5262.07
4362.76
3463.45
2564.14
1664.+3
765.52
133.7+
1033.0
132.40
8/18/2019 Vega Lesly
36/56
2+31.71
3731.02
4630.33
552.64
642+.5
732+.26
+227.57
126.++
10026.1
1025.50
11+24.+1
12724.12
13623.43
14522.74
15422.04
16321.35
17220.66
1+11.7
101.2+
11+.5
20+17.021717.21
22616.52
8/18/2019 Vega Lesly
37/56
C/t"o / Costos
Co"t/. 17000.00 27.24
Mot'/ 7+00.00 12.50
P-t%"' 12000.00 1.23
A$'
8/18/2019 Vega Lesly
38/56
8/18/2019 Vega Lesly
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
8/18/2019 Vega Lesly
40/56
CUADRO O1
o"'s o?
8/18/2019 Vega Lesly
41/56
Co"t/. S/. 6,"12.4
Mot'/ S/. 4,--".-0
P-t%"' S/. 929.42
A$'
8/18/2019 Vega Lesly
42/56
8/18/2019 Vega Lesly
43/56
'ASTO C4,600.00
1,560.00
TOTAL 6,160.00
Co"t/.
Mot'/
P-t%"' S/. 69.20
A$'
8/18/2019 Vega Lesly
44/56
8/18/2019 Vega Lesly
45/56
8/18/2019 Vega Lesly
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/":'$-;
G'stos / F'
8/18/2019 Vega Lesly
47/56
8/18/2019 Vega Lesly
48/56
8/18/2019 Vega Lesly
49/56
C/t"o / Costos
Co"t/. 17000.00 27.24
Mot'/ 7+00.00 12.50
P-t%"' 12000.00 1.23
A$'
8/18/2019 Vega Lesly
50/56
8/18/2019 Vega Lesly
51/56
CUADRO O1
o"'s o?
8/18/2019 Vega Lesly
52/56
Co"t/. S/. 6,"12.4
Mot'/ S/. 4,--".-0
P-t%"' S/. 929.42
A$'
8/18/2019 Vega Lesly
53/56
'ASTO C4,600.00
1,560.00
TOTAL 6,160.00
Co"t/. S/. 1,1-.99
Mot'/ S/. 1,9."
P-t%"' S/. 69.20
A$'
8/18/2019 Vega Lesly
54/56
Co"t/. S/. "60.60
Mot'/ S/. 1,04.-
P-t%"' S/. 4".-
A$'
8/18/2019 Vega Lesly
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'
8/18/2019 Vega Lesly
56/56