Ventas Diferencia

Total Compra Disponible Unidades Valor Talonario

Talonario en Inventario

12 2 5 10 510,000 -
4 2 4 2 115,000 -
6 1 3 5 125,000 -
6 4 4 2 40,000 -
4 2 2 2 50,000 -
6 3 4 3 75,000 -
7 1 5 6 220,000 -
6 6 6 -
5 3 4 2 80,000 -
6 1 5 5 200,000 -
3 0 3 3 135,000 -
6 5 6 1 20,000 -
2 2 2 -
2 1 1 1 40,000 -
10 6 6 4 105,000 -
9 9
94 39 60 46 1,715,000 9

Busos -
Pantalonetas -
Reloj -
Gorras
 Valor Precio por
Valor de Valor de
Referencia prenda compra x Costo Unidad al
compra unidad Mayor compra

Chaquetas Tommy 360,000 30,000 60,000 50,000 250,000

Conjuntos Sudadera y Saco 104,000 26,000 52,000 30,000 120,000
Busos Sencillos 90,000 15,000 15,000 23,000 69,000
Pantalonetas Sport 50,000 8,333 33,333 12,000 48,000
Busos Relieve 40,000 10,000 20,000 23,000 46,000
Busos Rock 78,000 13,000 39,000 25,000 100,000
Busos Manga Larga Rip 140,000 20,000 20,000 25,000 125,000
Camisas Jeans 210,000 35,000 210,000 45,000 270,000
Pantalonetas Desing 72,000 14,400 43,200 15,000 60,000
Busos Manga Larga Rip 90,000 15,000 15,000 25,000 125,000
Busos Manga Larga Rip Capota 60,000 20,000 - 30,000 90,000
Busos Caricatura 72,000 12,000 60,000 18,000 108,000
Buso Relieve 24,000 12,000 24,000 23,000 46,000
Busos Disel 28,000 14,000 14,000 23,000 23,000
Reloj 130,000 13,000 78,000 20,000 120,000
Gorras 45,000 5,000 - 8,000 -
1,593,000 262,733 683,533 1,600,000
3,200,000
1,800,000
1,400,000
 Precio Utiidad Utilidad Utilidad
Precio al por Utilidad por Utilidad total Utilidad en
Recomendad Recomendad Recomendad Recomendad
o Detal a prenda B B a Total % a
45,000 50,000 15,000 20,000 600,000 540,000 60 67
39,000 60,000 13,000 4,000 120,000 156,000 87 67
22,500 32,000 7,500 8,000 138,000 135,000 65 67
12,500 20,000 4,167 3,667 72,000 75,000 69 67
15,000 32,000 5,000 13,000 92,000 60,000 43 67
19,500 28,000 6,500 12,000 150,000 117,000 52 67
40,000 50,000 10,000 5,000 175,000 280,000 80 50
52,500 20,000 17,500 10,000 270,000 315,000 78 67
21,600 30,000 7,200 600 75,000 108,000 96 67
22,500 40,000 7,500 10,000 150,000 135,000 60 67
30,000 50,000 10,000 10,000 90,000 90,000 67 67
18,000 28,000 6,000 6,000 108,000 108,000 67 67
18,000 32,000 6,000 11,000 46,000 36,000 52 67
21,000 32,000 7,000 9,000 46,000 42,000 61 67
19,500 40,000 6,500 7,000 200,000 195,000 65 67
7,500 25,000 2,500 3,000 72,000 67,500 63 67
404,100 569,000 131,367 132,267 2,404,000 2,459,500 #DIV/0! 65
1,593,000 1,593,000
811,000 866,500
 50% Tallas vendidas Disponibles

Confecciones Maos 1 11 55,000

4
6
1 5 20,000
1 3 25,000
Daniel 130.000 1 5 23,000
2 5 80,000
Nafer By Com 3 S Y 3 M 6
YEXCO SAS 5
1 5
1 2 40,000
Boutique DYS 6
2
Boutique DYS 2
10
3 6 65,000
83
Unidades Referencia prenda Precio por Unidad al Mayor Valor de compra
5 Chaquetas Tommy 50,000 250,000
4 Conjuntos Sudadera y Saco 30,000 120,000
3 Busos Sencillos 23,000 69,000
4 Pantalonetas Sport 12,000 48,000
2 Busos Relieve 23,000 46,000
4 Busos Rock 25,000 100,000
5 Busos Manga Larga Rip 25,000 125,000
6 Camisas Jeans 45,000 270,000
4 Pantalonetas Desing 15,000 60,000
5 Busos Manga Larga Rip 25,000 125,000
3 Busos Manga Larga Rip Capota 30,000 90,000
6 Busos Caricatura 18,000 108,000
2 Buso Relieve 23,000 46,000
1 Busos Disel 23,000 23,000
6 Reloj 20,000 120,000
10 Gorras 8,000 80,000
70 1,680,000
Relacion Gastos 181,000 Otros
Alquiler Carro 330,000 758,851 Gastos del carro
Gasolina 98,001 158,700 Viaticos
Peajes 27-28 Enero 2021 99,000 1,593,000 Inversion
Parqueadero Centro 12,500 409,000 Efectivo Disponible
Parqueadero San Victorino 13,550 * 3,100,551 Total
Parqueadero 28 noche 11,000
Gasolina 29 de Enero 50,000 2,351,851
Tumbada MJ 10,000
Desayunos 29 Enero 13,700 758,851
Almuerzos 29 de enero 21,000 51
Hotel 50,000 52
Comida 32,000
Desayunos 29 de Enero 31,000
Parqueadero 29 de Enero 6,900 *
Gasolina 29 de Enero 63,000
Peajes 29 de Enero 72,900
Refrigerio 29 de enero 11,000
Capa Luis 35,000
Ganchos 34,000
Gastos carro 2,000
 10,000 Pendiente Juan
379,426 160,000 539,426 #REF!

3,119,000 Caficentro 2,510,551 7,500 2,503,051

3,100,551 Total Gastado
18,449 Descuadre
552,000 LINERU 75,794 ARA
50,000 JUAN-YULI 73,700 D1
61,000 TENGO 149,494 TOTAL
60,000 REGALO DORA 3,990
3,000 GASOLINA STEFANIA 4,550
3,000 BOLSA DE REGALO 8,540
8,000 HELADOS 25,000
9,000 ALMUERZO 33,540
5,000 HOLMES 115,954
3,000 PAPAS
4,000 CHOCOCONO
2,000 MOTORATON 25 F
1,000 REFRIGERO 25 F
8,000 CORTE PELO
2,000 CHANCE
2,000 REFRIGERIO 24 F
2,000 MOTORATON 24 F
775,000 TOTAL
800,000 PAGO JUAN
25,000 PENDIENTE
81,000