Hoja1 MATERIA PRIMA MANO DE OBRA GASTOS IND. DE FAB. BANCOS COSTO DE VENTAS1)$600,000.008)$10,000.004)$30,000.00$600,000.00(1 9)$850,000.002)$150,000.005)$12,000.00$150,000.00(2 9)$10,000.003)$100,000.006)$1,000.00$100,000.00(3 9)$58,000.00$850,000.00$850,000.00(9$10,000.00$10,000.00(9 7)$15,000.00$30,000.00(4$918,000.00$58,000.00$58,000.00(9$12,000.00(5$1,000.00(6$15,000.00(7$10,000.00(8$918,000.00 COSTO CONJUNTO=$918,000.00

MTODO EN EL PUNTO DE SEPAREACION DEL VALOR DEL MERCADOCONCEPTOCANTIDADPRECIO DE VENTAIMPORTEPRORRATEOCOSTO CONJUNTOUTILIDADBUTACAS400$1,000.00$400,000.000.170212766$156,255.32$243,744.68PUERTAS500$1,500.00$750,000.000.3191489362$292,978.72$457,021.28BASES DE CAMA400$3,000.00$1,200,000.000.5106382979$468,765.96$731,234.04$2,350,000.001$918,000.00$1,432,000.00

ESTADO DE RESULTADOSBUTACASPUERTASBASES DE CAMATOTALVENTAS$400,000.00$750,000.00$1,200,000.00$2,350,000.00COSTO DE VENTAS$156,255.32$292,978.72$468,765.96$918,000.00UTILIDAD BRUTA$243,744.68$457,021.28$731,234.04$1,432,000.00

Hoja2

Hoja3