Registro de venta

Item Fecha Producto Cantidad PV

1 prodcuto 1 45 S/.30
2 prodcuto 1 35 S/.30
3 prodcuto 1 25 S/.30
4 prodcuto 1 40 S/.30
5 prodcuto 1 50 S/.30
6 prodcuto 1 35 S/.30
7 prodcuto 1 35 S/.30
8 prodcuto 1 45 S/.30
9 prodcuto 1 18 S/.30
10 prodcuto 1 28 S/.30
11 prodcuto 1 35 S/.30
12 prodcuto 1 42 S/.30
13 prodcuto 1 45 S/.30
14 prodcuto 1 45 S/.30
523

Punto de equilibrio Gastos totales / (pv-pc)

Gastos totales GASTOS TOTALES 6000

PV - PC S/.15
Alquiler 1000 TOTAL 400
Servicios 500
Planilla 2000 Diario (28) 14.3
Transporte 500
publicidad 2000
TOTAL 6000
 GANANCIAS Y PERDIDAS
PC TOTAL V TOTAL C
S/.15 S/.1,350 S/.675 INGRESOS
S/.15 S/.1,050 S/.525 COSTOS
S/.15 S/.750 S/.375 UTILIDAD BRUTA
S/.15 S/.1,200 S/.600
S/.15 S/.1,500 S/.750 GASTOS FIJOS
S/.15 S/.1,050 S/.525
S/.15 S/.1,050 S/.525 UTILIDAD NETA
S/.15 S/.1,350 S/.675
S/.15 S/.540 S/.270
S/.15 S/.840 S/.420 REINVERSION (80%)
S/.15 S/.1,050 S/.525 AHORRO O IMPREVISTOS (20)
S/.15 S/.1,260 S/.630
S/.15 S/.1,350 S/.675
S/.15 S/.1,350 S/.675
S/.15,690 S/.7,845

Margen de costo 50.00%

(Cantidad de productos a vender x mes)

(Cantidad promedio de venta x dia)

 BALANCE
ACTIVOS :

S/.15,690 Activo corriente 23500

S/.7,845 efectivo 1500
S/.7,845 CXC 2000
existencias 20000 (inventario)
S/.6,000
Activo no corriente 10000
S/.1,845 muebles 10000
inmuebles 0

1476
369 ACTIVO TOTAL

PASIVO :

Pasivo correinte 6000

deudas a corto plazo 5000
CxP 1000

Pasivo no corriente 0
Deuda a largo Plazo 0

PASIVO TOTAL

PATRIMONIO (ACTIVO TOTAL - PASIVO TOTAL

LIQUIDEZ (ACTIVO CORRIENTE / PASIVO CORRIENTE)
CAPITAL DE TRABAJO (AC-PC)
 33500

6000

27500
S/. 3.92
S/. 17,500.00