ANALISIS DE VENTA

PRECIO GANANCIA PRECIO DE

CODIGO ARTICULOS CANTIDAD UNITARIO UNITARIA VENTA INVERSION
789654235 PLASMAS 40 32,000.00 9,600.00 41,600.00 1,280,000.00
65821123 ESCRITORIO 300 3,500.00 1,050.00 4,550.00 1,050,000.00
6352410 SILLA GIRATO 50 1,800.00 540.00 2,340.00 90,000.00
98632541 OPRGANIZADO 80 350.00 105.00 455.00 28,000.00
98635421 ARCHIVO 100 1,300.00 390.00 1,690.00 130,000.00
36852410 NEVERA EJECU 100 4,100.00 1,230.00 5,330.00 410,000.00
68542321 GRAPADORA 60 200.00 60.00 260.00 12,000.00
3985241 CLIP 200 100.00 30.00 130.00 20,000.00
2365412 CELLOS 40 250.00 75.00 325.00 10,000.00
63524 BOIGRAFOS 200 100.00 30.00 130.00 20,000.00
43,700.00 13,110.00 56,810.00 3,050,000.00

GANANCIA UNITARIA =PRECIO UNITARIO *30%

PRECIO DE VENTA= PRECIO UNITARIO +GANANCIA UNITARIA
INVERSION =CANTIDAD *PRECIO UNITARIO
MONTO VENTA =CANTIDAD *PRECIO DE VENTA
TOTAL GANANCIA =CANTIDAD *GANANCIA UNITARIA
 TOTAL
MONTO VENTA GANANCIA
1,664,000.00 384,000.00
1,365,000.00 315,000.00
117,000.00 27,000.00
36,400.00 8,400.00
169,000.00 39,000.00
533,000.00 123,000.00
15,600.00 3,600.00
26,000.00 6,000.00
13,000.00 3,000.00
26,000.00 6,000.00
3,965,000.00 915,000.00
 NOMINA DE PAGO
CODIGO DE
NOMBRE DE EMPLEADO DPTO SUELDO BASE SFS AFP
EMPLEADO

A-01 LUCIA VIZCAINO MERCADEO 22,000.00 668.80 631.40

A-02 JUAN CAROS OPEZ INFORMATICA 26,000.00 790.40 746.20
A-03 ANA ROSARIO CONTABILIDAD 23,900.00 726.56 685.93
A-04 ALEXANDRA ESPINAL GESTION HUMANA 25,300.00 769.12 726.11
A-05 AMAURIS MEDINA SEGURIDAD 27,600.00 839.04 792.12
A-6 JOSE LUIS NUÑEZ AUDITORIA 32,000.00 972.80 918.40
A-07 RAMON JIMENEZ VENTA 29,700.00 902.88 852.39
A-08 IVAN COMEZ GARCIA ADMINISTRATIVO 35,000.00 1,064.00 1,004.50
A-09 WANDA JOSEFINA CONTRERAS MANTENIMIENTO 18,900.00 574.56 542.43
240,400.00 7,308.16 6,899.48

SERURO FAMIIAR DE SALUD =SUELDO BASE *3.04%

AFP =SUEDO BASE*2.87%
COOPERATIVA = SUELDO BASE *2.5%
TOTAL DESCUENTO =SFS+AFP+COOP
SUELDO NETO =SUELDO BASE-TOTAL DESCUENTO
 TOTAL SUELDO
COOPERATIVA
DESCUENTO NETO

550.00 1,850.20 20,149.80

650.00 2,186.60 23,813.40
597.50 2,009.99 21,890.01
632.50 2,127.73 23,172.27
690.00 2,321.16 25,278.84
800.00 2,691.20 29,308.80
742.50 2,497.77 27,202.23
875.00 2,943.50 32,056.50
472.50 1,589.49 17,310.51
6,010.00 20,217.64 220,182.36
 NOMINA DE PAGO
CODIGO DE
NOMBRE DE EMPLEADO DPTO SUELDO BASE SFS AFP
EMPLEADO

5556 ADRIANA DEL ROSARIO SECRETARIA 18,000.00 547.20 516.60

5552 SOLANS ISMEL FORTUNA CONTADORA 30,000.00 912.00 861.00
5554 RAFAEL ESTEVEZ AQUINO TEGNOLOGIA 25,000.00 760.00 717.50
5553 SAMIRA DEL ROSARIO GESTION HUMANA 25,300.00 769.12 726.11
5559 GENARO DE LOS SANTOS SEGURIDAD 10,000.00 304.00 287.00
5551 ANGEL EMILIO SUAZO PRESIDENTE 35,000.00 1,064.00 1,004.50
5555 ENMANUEL SUAZO VENTA 29,700.00 902.88 852.39
5558 YERSON VIDA MENSAJERO 13,000.00 395.20 373.10
5557 ENDERSON VICIOSO MANTENIMIENTO 15,000.00 456.00 430.50
201,000.00 6,110.40 5,768.70

SERURO FAMIIAR DE SALUD =SUELDO BASE *3.04%

AFP =SUEDO BASE*2.87%
COOPERATIVA = SUELDO BASE *2.5%
TOTAL DESCUENTO =SFS+AFP+COOP
SUELDO NETO =SUELDO BASE-TOTAL DESCUENTO
 TOTAL SUELDO
COOPERATIVA
DESCUENTO NETO

450.00 1,513.80 16,486.20

750.00 2,523.00 27,477.00
625.00 2,102.50 22,897.50
632.50 2,127.73 23,172.27
250.00 841.00 9,159.00
875.00 2,943.50 32,056.50
742.50 2,497.77 27,202.23
325.00 1,093.30 11,906.70
375.00 1,261.50 13,738.50
5,025.00 16,904.10 184,095.90