Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PEDRO NOGALES
ANDREA ROMERO
HELADOSA
Mes 2010 2011 2012 2013
Enero $32,732 $59,078 $62,338 $64,955
Febrero $31,633 $59,617 $63,845 $74,157
Marzo $37,553 $68,707 $72,303 $80,726
Abril $40,587 $63,029 $73,299 $73,320
Mayo $52,222 $65,539 $70,696 $69,612
Junio $42,259 $58,138 $67,199 $65,399
Julio $48,128 $68,206 $69,823 $62,638
Agosto $48,616 $65,532 $67,798 $71,593
Septiembre $39,918 $60,239 $60,346 $63,398
Octubre $40,688 $60,596 $60,009 $69,245
Noviembre $38,772 $58,570 $58,692 $61,335
Diciembre $40,188 $60,846 $69,546 $76,367
2016 2017
Producción 55% $653,077 $800,166
Gasto Personal $71,743 $71,743
Gastos fijos totales $24,500 $24,500
Gastos Marketing $0 $0
Gastos financieros $6,000 $6,000
TOTAL $755,320 $902,409
Punto de Equilibrio
Total de ventas $1,187,412 $1,454,847
M. Contribución -$207,839 -$42,135
Total Gastos Operación $1,879,993 $2,045,697
Beneficio Bruto $979,573 $1,412,712
DOSA
2014 2015 2016 2017 VALOR PROMEDIO
$69,536 $84,296 $99,704 $92,631 $8,336 Ventas
$69,410 $89,228 $100,916 $97,564 $1,600,000
$90,457 $93,912 $102,413 $102,248
$81,089 $94,086 $90,607 $102,422 $1,500,000
$76,084 $91,964 $92,909 $100,299
$74,248 $77,431 $82,582 $85,766 $1,400,000
$80,393 $80,026 $100,915 $88,362
$1,300,000
$82,851 $89,577 $94,666 $97,913
$1,187,412
$69,124 $83,476 $84,301 $91,811 $1,200,000
$74,677 $87,682 $86,594 $96,018
$74,266 $81,106 $82,082 $89,442 $1,100,000
$83,364 $105,016 $75,783 $113,351
$1,000,000
Ventas Totales Proyeccion
$1,600,000
$1,500,000 $1,454,847
$1,400,000
$1,300,000
$1,187,412
$1,200,000
$1,100,000
$1,000,000
$900,000
$800,000
2016 2017
Ventas Totales
INTEGRANTES
PEDRO NOGALES
DANNA NOGALES
ANDREA ROMERO