$88,000.

00

$455,000.00

Camisetas Mujer
Grand Total

ToTaL

Estilo Mujer
$10.000,0 Total
Caf Diana
Azul Love Milena
Azul plateada
Blanca Peace judi
Marina Trendy
Azul Pet
Vestidos
$16.000,0 Total
Morado Globo lola
Blanco Globo' Victoria
$15.000,0 Total
Leo Globo
Grafiti
$12.000,0 Total
Colores 1 Esq nia Diana
Colores 2
Colores 3
Colores 4
Camisetas hombre
$23.000,00 Total
CH1 ninoska
Granada Amarill
CH 1 Felipe Suarez
CH2
CH3
CH4
CH5
$15.000,00 Total
DKN
$18.000,00 Total
Energy ninos
Express

Caf Diana
Azul Love Milena
Azul plateada
Blanca Peace judi
Marina Trendy
Azul Pet
Vestidos

$40,000.00
$20,000.00
$20,000.00
$45,000.00
$20,000.00

Morado Globo lola

Blanco Globo' Victoria
Leo Globo
Grafiti
Colores 1 Esq nia Diana
Colores 2
Colores 3
Colores 4
Camisetas hombre
CH1 ninoska
Granada Amarill
CH 1 Felipe Suarez
CH2
CH3
CH4
CH5

$20,000.00

$50,000.00

$50,000.00

DKN
Energy ninos
Express
$265,000.00
$515,000.00

95,000.00
$373,500.00

$5,500.00
$215,000.00 $ 185,000.0

367,000.00 $1,230,000.00

$ 863,000.0

431500

#######
Caja

$ 190,000.0
CXC

190,000.00
183,500.00

Costo unitario

$0.00
$865,000.00
Precio Venta Precio Final Venta

60,000.00
10,000.00
10,000.00
10,000.00
10,000.00
10,000.00
10,000.00

$270,000.0
$45,000.0
$45,000.0
$45,000.0
$45,000.0
$45,000.0
$45,000.0

32,000.00
16,000.00
16,000.00
15,000.00
15,000.00

$120,000.0
$60,000.0
$60,000.0
$60,000.0
$60,000.0

48,000.00
12,000.00
12,000.00
12,000.00
12,000.00

$180,000.0
$45,000.0
$45,000.0
$45,000.0
$45,000.0

161,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
15,000.00
15,000.00
36,000.00
18,000.00
18,000.00

$420,000.0
$60,000.0
$60,000.0
$60,000.0
$60,000.0
$60,000.0
$60,000.0
$60,000.0
$60,000.0
$60,000.0
$120,000.0
$60,000.0
$60,000.0

$40,000.0 $
$45,000.0 $
$20,000.0
$45,000.0
$45,000.0 $
$20,000.0

40,000.0
40,000.0

$60,000.0 $
$50,000.0 $

60,000.0
50,000.0

45,000.0

$25,000.0

$20,000.0
$45,000.0 $
$45,000.0 $
$45,000.0 $

$50,000.0
$50,000.0
$50,000.0
$60,000.0
$50,000.0

20,000.0
45,000.0
45,000.0

$
$
$

50,000.0
50,000.0
50,000.0

50,000.0

$50,000.0 $

50,000.0

$50,000.0

$
$
$
$
$
$
$
$
$
$
$
$
$
$

5,000.00
20,000.00
45,000.00
20,000.00
25,000.00
-

$ 25,000.00
$
$
$
$
$0.0
$
$
$
$
$
$
$
$
$ 50,000.00
$
-

45,000.00

60,000.00

25,000.00

60,000.00

60,000.00
$250,000.00
68,000.00

379000

$894,000.00 $
$447,000.00

75.0

25.0

$5,500.00

$245,000.0

$500.00

25,000.00

$ -5,475.0

Costo
unitario

ToTal
Camisa Morada Tira
Camisa Negra Tira
C Morada Arrugada
C Caf
Vestido Amarillo
V Morado
V Negro

Precio
Venta

$102,000
$360,000
$12,000
$40,000
$12,000
$40,000
$15,000
$15,000

$50,000
$50,000

$16,000
$16,000
$16,000
$102,000

$60,000
$60,000
$60,000
$360,000

Precio
Final Venta
$60,000

$60,000
$258,000

$110,000
$8,000
Costo
unitario
Fuxia
Negra Janeth
Caf Yuli Intel
Vnegro Mafe
Negra Brillante peluqria
pao
Total
UTILIDAD

Blanca argolla paola

Verde argoll mafe
Negra argolla karin
Caf argolla
TOTAL
UTILIDAD

Precio
Final Venta

$16,000
$15,000
$15,000
$16,000

$60,000
$60,000
$45,000
$60,000

$20,000
$55,000
$45,000
$60,000

$16,000

$50,000

$45,000

$78,000
$102,000

$275,000

$225,000

Costo
unitario
25000 Estraple
Azul

Precio
Venta

$6,000
$16,000
$16,000
$38,000
$52,000

Precio
Venta
$45,000
$45,000
$45,000
$45,000
$180,000

Precio
Final Venta
$45,000
$45,000
$16,000
$20,000
$126,000

Costo
unitario
Negra express
Esq gris Cata
Express negra norma
intel karin
TOTAL
UTILIDAD

$50,000
$50,000

$30,000
$40,000

$18,000
$54,000
-$14,000

$50,000
$150,000

$18,000
$88,000

$45,000

$45,000

$45,000
Costo
unitario

Old navy Karin

Negra hombre
Vestido gris/ marisol
TOTAL
UTILIDAD

Precio
Final Venta

$18,000
$18,000

Morada DG Yarley int

Yarley debe

Precio
Venta

$18,000
$10,000
$22,000
$50,000
-$50,000

Precio
Venta
$45,000
$45,000
$60,000
$150,000

Precio
Final Venta
$18,000
$60,000
$78,000

Caja

CXC

$60,000

$0
$0
$0
$0
$0
$0
$0
$0
$0
$0

$60,000

Caja

CXC

$30,000
$45,000
$60,000

$20,000
$25,000
$0
$0

$45,000

$0

$180,000

$45,000

Caja

CXC

$45,000
$45,000

$0
$0
$16,000
$20,000
$36,000

$90,000

$320,000

$192,000

Caja

CXC

$40,000

$30,000
$0

$40,000

$18,000
$48,000

$10,000

$0
$35,000

Caja

CXC

$0

$18,000
$0
$60,000
$78,000

Costo
unitario
1 Sandra
2
3 Cata
4
5 Vixania
6 lelis
7 Diana M
8
9
10
11 vix

1500000

300000
300000
300000
300000
300000
$35,000 v1 Diana
v2
v3

Total
Utilidad

100
60
120
280

12
13
14
15
16
Masm

Precio
Venta

Precio Final
Venta

$24,000
$24,000
$24,000
$24,000
$24,000
$24,000
$24,000
$24,000
$24,000
$24,000
$24,000
$24,000
$24,000
$24,000
$24,000
$24,000
$16,000
$16,000
$16,000

$50,000
$50,000
$50,000
$50,000
$50,000
$50,000
$50,000
$50,000
$50,000
$50,000
$50,000
$50,000
$50,000
$50,000
$50,000
$50,000
$45,000
$45,000
$45,000

$45,000
$45,000
$50,000
$40,000
$50,000
$45,000
$50,000
$50,000
$45,000
$45,000
$45,000

$432,000
$61,000

$845,000

$510,000

Caja
$45,000
$45,000
$50,000
$40,000
$50,000
$33,000
$50,000
$50,000
$45,000
$45,000
$40,000

$45,000

$493,000

CXC
$0
$0
$0
$0
$0
$12,000
$0
$0
$0
$0
$5,000
$0
$0
$0
$0
$0
$45,000
$0
$0

$17,000
40000000

6.25

2500000
16