08/19/2021

PRACTICA Nº
19:39:49

A B C D E F G
1
2 INCREMENTO DE LAS VENTAS POR AÑOS
3

19

19

19

19

19
CONCEPTO

90

91

92

93

94
4
5 INGRESOS $80,000.00 $112,500.00 $140,625.00 $175,781.00 $218,727.00
6 LICUADORAS $85,780.00 $107,225.00 $134,031.00 $167,539.00 $209,424.00
7 BATIDORAS $78,650.00 $98,313.00 $122,891.00 $153,613.00 $182,017.00
8 PROCESADORES $254,430.00 $318,038.00 $387,547.00 $498,827.00 $623,658.00
9 TOTAL DE INGRESOS $498,860.00 $636,076.00 $785,094.00 $995,760.00 $1,233,826.00
10

11 EGRESOS 1990 1991 1992 1993 1994

12 COSTOS DE PRODUCCION 27,200 38,250 47,813 59,766 74,367
13 GASTOS DE PUBLICIDAD 456000.000% 641250.000% 801562.500% 1001951.700% 1246743.900%
14 GASTOS GENERALES 1200 1687.5 2109.375 2636.715 3280.905

15 TOTAL DE EGRESOS 32,960 46,350 57,938 72,422 90,116

16 UTILIDAD OPERATIVA 38,720 54,450 68,063 85,078 105,864

17
18
19
20 COSTO DE PRODUCCION 34.00%
21 GASTOS DE PRODUCCION 5.70%
22 GASTOS GENERALES 1.50%
23
 08/19/2021
PRACTICA Nº
19:39:49

24