Depenses

Transport
Pointe-Noire - Las Vegas 1,846,000.00
Interieur USA (to chicago - to detroit) 200,000.00

Hotel
Las-vegas 536,250.00
Autres

Autres
Manger 150,000.00
Diver 150,000.00

Transport Merch 150,000.00

Total Frais 3,032,250.00

Marchandises

Description quantite cout d'achat Total

Moteur à Bateaux ( Yamaha) 1 4,871,750.00 4,871,750.00

MacBook Air : 4 104,000.00 416,000.00

Ordinateur Windows 4 65,000.00 260,000.00

Ordinateur Windows II(Gemibook pro 4 181,350.00 725,400.00
Laptop Dell RAM 16 Giga ROM 256 2 191,750.00 383,500.00

iPhone 7 Plus: 4 65,650.00 262,600.00

IPhone XR: 2 130,000.00 260,000.00
IPhone 11 Pro: 4 175,500.00 702,000.00
IPhone 11 Pro Max 2 288,600.00 577,200.00
IPhone 12 Pro 4 363,350.00 1,453,400.00
IPhone 13 Pro Max 256Go 4 331,500.00 1,326,000.00
IPhone 13 Pro Max 1 Tb 2 591,500.00 1,183,000.00

PlayStation 4 FAT USA : 5 97,500.00 487,500.00

 PlayStation 4 Slim USA 5 117,000.00 585,000.00

Totals 13,493,350.00

Grand benefice frais 3,032,250.00

Marchadise 13,493,350.00

Toutes depenses 16,525,600.00

vente 23,890,000.00
Benef 7,364,400.00
Prix de vente Total vente Benefice Percentage

6,500,000.00 6,500,000.00 1,628,250.00 33%

200,000.00 800,000.00 384,000.00 92%

130,000.00 520,000.00 260,000.00 100%

400,000.00 1,600,000.00 874,600.00 121%
450,000.00 900,000.00 516,500.00 135%

120,000.00 480,000.00 217,400.00 83%

200,000.00 400,000.00 140,000.00 54%
370,000.00 1,480,000.00 778,000.00 111%
480,000.00 960,000.00 382,800.00 66%
650,000.00 2,600,000.00 1,146,600.00 79%
700,000.00 2,800,000.00 1,474,000.00 111%
1,600,000.00 3,200,000.00 2,017,000.00 170%

140,000.00 700,000.00 212,500.00 44%

190,000.00 950,000.00 365,000.00 62%

23,890,000.00 10,396,650.00
Fond Location Villas 7,000,000.00
Vente Parcelle 3,000,000.00
PreCommande 1,000,000.00

Total Financement 11,000,000.00