PRODUCTOS REFERENCIA CANTIDADxCAJA MATERIALES

suv rojo #00123456789 20 $ 5,000,000.00

suv platiado #00223456789 20 $ 5,000,000.00
suv azul #00323456790 20 $ 5,000,000.00
suv blanco #00423456791 20 $ 5,000,000.00
suv negro #00523456792 20 $ 5,000,000.00
hachtback blanco #00623456793 20 $ 10,000,000.00
hachtback azul #00723456794 20 $ 10,000,000.00
hachtback plateado #00823456795 20 $ 10,000,000.00
hachtback negro #00923456796 20 $ 10,000,000.00
camioneta blanco #001023456797 20 $ 15,000,000.00
camioneta negro #001123456798 20 $ 15,000,000.00
camioneta azul #001223456799 20 $ 15,000,000.00
camioneta plateado #001323456800 20 $ 15,000,000.00
camioneta gris #001423456801 20 $ 15,000,000.00
camioneta amarillo #001523456802 20 $ 15,000,000.00

CANTIDAD DE V.HICULOS MATERIALES

TOTAL 300 $ 155,000,000.00
MANO DE OBRA GASTOS BENEFICIOS VALORXCAJA
$ 5,000,000.00 $ 10,000,000.00 $ 25,000,000.00 $ 200,000,000.00
$ 5,000,000.00 $ 10,000,000.00 $ 25,000,000.00 $ 200,000,000.00
$ 5,000,000.00 $ 10,000,000.00 $ 25,000,000.00 $ 200,000,000.00
$ 5,000,000.00 $ 10,000,000.00 $ 25,000,000.00 $ 200,000,000.00
$ 5,000,000.00 $ 10,000,000.00 $ 25,000,000.00 $ 200,000,000.00
$ 10,000,000.00 $ 20,000,000.00 $ 45,000,000.00 $ 250,000,000.00
$ 10,000,000.00 $ 20,000,000.00 $ 45,000,000.00 $ 250,000,000.00
$ 10,000,000.00 $ 20,000,000.00 $ 45,000,000.00 $ 250,000,000.00
$ 10,000,000.00 $ 20,000,000.00 $ 45,000,000.00 $ 250,000,000.00
$ 10,000,000.00 $ 25,000,000.00 $ 55,000,000.00 $ 350,000,000.00
$ 10,000,000.00 $ 25,000,000.00 $ 55,000,000.00 $ 350,000,000.00
$ 10,000,000.00 $ 25,000,000.00 $ 55,000,000.00 $ 350,000,000.00
$ 10,000,000.00 $ 25,000,000.00 $ 55,000,000.00 $ 350,000,000.00
$ 10,000,000.00 $ 25,000,000.00 $ 55,000,000.00 $ 350,000,000.00
$ 10,000,000.00 $ 25,000,000.00 $ 55,000,000.00 $ 350,000,000.00
COMISION $ 5,000,000.00 $ 4,100,000,000.00
$ 640,000,000.00

MO GASTOS BENEFICIOS TOTAL

$ 125,000,000.00 $ 280,000,000.00 $ 5,000,000.00 $ 560,000,000.00
 SUBTOTAL IVA VALOR TOTAL
$ 200,000,000.00 19% $ 162,000,000.00
$ 200,000,000.00 19% $ 162,000,000.00
$ 200,000,000.00 19% $ 162,000,000.00
$ 200,000,000.00 19% $ 162,000,000.00
$ 200,000,000.00 19% $ 162,000,000.00
$ 250,000,000.00 19% $ 202,500,000.00
$ 250,000,000.00 19% $ 202,500,000.00
$ 250,000,000.00 19% $ 202,500,000.00
$ 250,000,000.00 19% $ 202,500,000.00
$ 350,000,000.00 19% $ 283,500,000.00
$ 350,000,000.00 19% $ 283,500,000.00
$ 350,000,000.00 19% $ 283,500,000.00
$ 350,000,000.00 19% $ 283,500,000.00
$ 350,000,000.00 19% $ 283,500,000.00
$ 350,000,000.00 19% $ 283,500,000.00
$ 4,100,000,000.00 $ 3,321,000,000.00
 PRODUCTOS REFERENCIA CANTIDAD VALOR UNITARIO
suv rojo #00123456789 3 COP 190,000,000.00
suv platiado #00223456789 2 COP 190,000,000.00
suv azul #00323456790 5 COP 190,000,000.00
suv blanco #00423456791 1 COP 190,000,000.00
suv negro #00523456792 2 COP 190,000,000.00
hachtback blanco #00623456793 2 COP 250,000,000.00
hachtback azul #00723456794 4 COP 250,000,000.00
hachtback plateado #00823456795 3 COP 250,000,000.00
hachtback negro #00923456796 2 COP 250,000,000.00
camioneta blanco #001023456797 3 COP 320,000,000.00
camioneta negro #001123456798 2 COP 320,000,000.00
camioneta azul #001223456799 2 COP 320,000,000.00
camioneta plateado #001323456800 4 COP 320,000,000.00
camioneta gris #001423456801 1 COP 320,000,000.00
camioneta amarillo #001523456802 1 COP 320,000,000.00
 SUBTOTAL IVA VALOR TOTAL
COP 570,000,000.00 19% COP 461,700,000.00
COP 380,000,000.00 19% COP 307,800,000.00
COP 950,000,000.00 19% COP 769,500,000.00
COP 190,000,000.00 19% COP 153,900,000.00
COP 380,000,000.00 19% COP 307,800,000.00
COP 500,000,000.00 19% COP 405,000,000.00
COP 1,000,000,000.00 19% COP 810,000,000.00
COP 750,000,000.00 19% COP 607,500,000.00
COP 500,000,000.00 19% COP 405,000,000.00
COP 960,000,000.00 19% COP 777,600,000.00
COP 640,000,000.00 19% COP 518,400,000.00
COP 640,000,000.00 19% COP 518,400,000.00
COP 1,280,000,000.00 19% COP 1,036,800,000.00
COP 320,000,000.00 19% COP 259,200,000.00
COP 320,000,000.00 19% COP 259,200,000.00
COP - COP 7,597,800,000.00
 PRODUCTOS MAS ECONOMICOS
PRODUCTOS VALOR
suv rojo $ 190,000,000.00
suv platiado $ 190,000,000.00
suv azul $ 190,000,000.00
suv blanco $ 190,000,000.00
suv negro $ 190,000,000.00

PRODUCTOS ADSEQUIBLES A CUALQUIERA

PRODUCTOS VALOR
hachtback blanco $ 250,000,000.00
hachtback azul $ 250,000,000.00
hachtback plateado $ 250,000,000.00
hachtback negro $ 250,000,000.00

PRODUCTOS MAS COSTOSO

PRODUCTOS VALOR
camioneta blanco $ 320,000,000.00
camioneta negro $ 320,000,000.00
camioneta azul $ 320,000,000.00
camioneta plateado $ 320,000,000.00
camioneta gris $ 320,000,000.00
camioneta amarillo $ 320,000,000.00
 PRODUCTOS CON MENOS ROTACION
PRODUCTOS CANTIDADES
suv blanco 1
suv negro 2
suv plateado 2
hachtback blanco 2
hachtback blanco 2
camioneta negra 2
camioneta azul 2
camioneta gris 1
camioneta amarilla 1

PRODUCTOS CON MAS ROTACION

PRODUCTOS CANTIDADES
suv rojo 3
suv azul 5
hachtback azul 4
hachtback plateado 3
camioneta blanca 3
camioneta plateada 4