Академический Документы
Профессиональный Документы
Культура Документы
PRODUCTO
PRECIO DE VENTA
COSTOS INDIRECTOS
Econmico
4,500.00
500.00
300.00
Clsico
5,270.00
570.00
300.00
Premium
7,200.00
640.00
360.00
Economico
Clasico
Premium
COSTO
350.00
275.00
130.00
FEB
MAR
ABR
MAY
JUN
38,000
38,000
38,000
38,000
38,000
38,000
2,010
1,830
1,980
1,970
2,080
1,950
ALQUILERES
65,000
65,000
65,000
65,000
65,000
65,000
PUBLICIDAD
12,000
12,000
12,000
12,000
12,000
12,000
TELEFONOS E INTERNET
4,800
4,800
4,800
4,800
4,800
4,800
2,800
2,800
2,800
2,800
2,800
2,800
600
670
800
820
930
1,050
125,210
125,100
125,380
125,390
125,610
125,600
OTROS GASTOS
TOTAL GASTOS DE VENTA
FEB
MAR
ABR
MAY
JUN
60,000
60,000
60,000
60,000
60,000
60,000
MATERIAL GASTABLE
2,500
2,650
2,500
2,345
2,600
2,800
MANTENIMIENTO Y VIGILANCIA
8,000
8,000
8,000
8,000
8,000
8,000
SEGUROS
11,500
11,500
11,500
11,500
11,500
11,500
TELEFONO E INTERNET
4,800
4,800
4,800
4,800
4,800
4,800
9,689
9,711
9,712
9,702
9,728
9,756
400
450
610
670
650
700
96,889
97,111
97,122
97,017
97,278
97,556
OTROS GASTOS
TOTAL GASTOS ADMINISTRATIVOS
FEB
MAR
ABR
MAY
JUN
Econmico
20
15
15
15
20
10
Clsico
12
10
10
15
10
10
Premium
39
31
31
35
35
26
TOTAL VENTAS
FEB
MAR
ABR
MAY
JUN
Econmico
20
20
20
24
25
25
Clsico
30
32
40
30
35
40
Premium
10
12
60
64
69
63
69
72
TOTAL VENTAS
TOTAL VENTAS
ENE
FEB
MAR
ABR
MAY
JUN
Econmico
22
15
13
15
20
10
Clsico
30
25
40
30
35
40
Premium
60
46
59
50
60
55
TOTAL VENTAS
ENE
FEB
MAR
ABR
MAY
JUN
Econmico
20
20
20
25
25
25
Clsico
12
10
10
15
10
10
Premium
10
12
42
42
39
49
44
42
ASTOS DE VENTAS
JUL
AGO
SEP
OCT
NOV
DIC
TOTAL
41,800
41,800
41,800
41,800
41,800
41,800
478,800
1,770
2,330
2,320
2,850
2,860
3,080
27,030
65,000
65,000
65,000
65,000
65,000
65,000
780,000
12,000
12,000
12,000
12,000
12,000
12,000
144,000
4,800
4,800
4,800
4,800
4,800
4,800
57,600
2,800
2,800
2,800
2,800
2,800
2,800
33,600
1,100
1,250
1,360
1,550
1,800
2,050
13,980
129,270
129,980
130,080
130,800
131,060
131,530
1,535,010
AGO
SEP
OCT
NOV
DIC
OS ADMINISTRATIVOS
JUL
TOTAL
66,000
66,000
66,000
66,000
66,000
66,000
756,000
3,500
3,800
3,850
4,100
4,150
4,200
38,995
8,000
8,000
8,000
8,000
8,000
8,000
96,000
11,500
11,500
11,500
11,500
11,500
11,500
138,000
4,800
4,800
4,800
4,800
4,800
4,800
57,600
10,478
10,538
10,529
10,556
10,578
10,587
121,564
500
740
610
600
750
780
7,460
104,778
105,378
105,289
105,556
105,778
105,867
1,215,619
JUL
AGO
SEP
OCT
NOV
DIC
10
20
15
15
25
30
210
10
14
12
25
20
20
168
10
81
26
41
34
48
53
60
459
JUL
AGO
SEP
OCT
NOV
DIC
25
35
35
40
40
40
349
25
30
40
45
40
45
432
12
10
112
59
73
83
97
90
94
893
JUL
AGO
SEP
OCT
NOV
DIC
10
25
15
15
25
30
215
31
30
40
45
40
45
431
10
81
47
62
62
68
73
85
727
VENTAS TIENDA 1
TOTAL
VENTAS TIENDA 2
TOTAL
VENTAS TIENDA 3
TOTAL
VENTAS TIENDA 4
JUL
AGO
SEP
OCT
NOV
DIC
TOTAL
25
35
35
35
40
40
345
10
14
10
25
20
20
166
12
10
110
42
57
53
72
70
69
621