Professional Documents
Culture Documents
Tarea:
200960620050
251112116
Venta estimadas
(+) Inventario final
(=) Exigencias del producto
(-) Inventario inicial
Produccin anual
Venta estimadas
Costo Unitario De Produccion
Total Costos De Bienes Vendidos
Materiales Directos
Mano De Obra Directa
Costos Indirectos De Fabricacion
Costos De Operacin
Total Costo Inventario Final
Costos De Operacin
Casa Gato
Casa Perro
nidades
Casa gato
580
45
625
25
600
Casa perro
240
25
265
40
225
Totales
820
70
890
65
825
iales directos
Plstico para
Metal para
ambas
ambas
casas(Lbs.)
casas(Lbs.)
2,925
525
$4.00
$3.00
$
11,700.00 $
1,575.00 $
Total
3,450
13,275.00
les directos.
Plstico (Lbs.)
2,925
400
3,325
230
3,095
$4.00
$12,380.00
Metal (Lbs.)
525
65
590
70
520
$3.00
$1,560.00
Total
3,450
465
3,915
300
3,615
$13,940.00
no de obra directa
Precio por horaHoras por unidad
$14.00
3
$14.00
5
Produccin Unid.
600
225
825
Horas
1800
1125
2925
cta
Horas
Precio x hora
1800
14
1125
14
2925
$14.00
Total
$25,200.00
$15,750.00
$40,950.00
Total
$52,000.00
$30,000.00
$82,000.00
s de fabricacin
600X13hrs
225X20hrs.
Total
82,000/12,300
7,800
4,500
12,300
6.6666666667
ducto Terminado
Casa gato
600
142.17
Casa perro
225
226.33
Totales
$7,200.00
$900.00
$25,200.00
$52,000.00
$85,300.00
$4,500.00
$675.00
$15,750.00
$30,000.00
$50,925.00
$11,700.00
$1,575.00
$40,950.00
$82,000.00
$136,225.00
$2,500.00
$7,440.00
$9,940.00
$87,800.00
$58,365.00
$146,165.00
825
368.50
ducto Terminado
Casa gato
625
$140.48
45
Casa perro
265
$220.25
25
$6,321.60
$5,506.13
Totales
890
$360.73
70
$11,827.73
riales
Plstico (Lbs.)
Metal (Lbs.)
Totales
3,325
230
3,555
590
70
660
3,915
300
4,215
400
65
465
$13,300.00
$874.00
$14,174.00
$1,770.00
$224.00
$1,994.00
$15,070.00
$1,098.00
$16,168.00
$3.99
$3.02
$3.84
$1,594.82
$4.00
$196.38
$3.00
$1,791.20
bienes vendidos
Casa gato
580
$142.17
Casa perro
240
$226.33
Totales
820
$368.50
$82,456.67
$54,320.00
$136,776.67
Casa gato
$8,100.00
$25,200.00
$52,000.00
$24,436.36
Casa perro
$5,175.00 $
$15,750.00
$30,000.00
$9,163.64
Totales
13,275.00
$40,950.00
$82,000.00
$33,600.00
$109,736.36
$60,088.64
$169,825.00
$32,000.00
$1,600.00
$33,600.00
600
225
825
$40.73
$40.73
$24,436.36
$9,163.64
$33,600.00
258.00
0.7500
0.7500
1.2500
0.0625
341.41
0.7500
0.7500
1.2500
0.0625
cin
Abr
16,800.00
1,600.00
1,280.00
5,760.00
1,600.00
4,800.00
960.00
32,800.00
Casa gato
580
142.17
82,456.67
258.00
149,640.00
Casa perro
240
226.33
54,320.00
341.41
81,938.40
-35,115.78
59,685.95
-14,921.49
44,764.46
Totales
820
136,776.67
231,578.40
102,877.84
398.75
258.00
56,333.10
165.00
341.41