Hoja1Compaa ImportadoraEmpresa de Confeccin Diseo y ModaCompaa
ExportadoraVendores al Por MayorPunto de VentaPrecio de Venta$
32,768.00$ 40,960.00$ 51,200.00$ 64,000.00$ 80,000.00Precio de
Compra$ 26,214.40$ 32,768.00$ 40,960.00$ 51,200.00$
64,000.00Utilidad 20%$ 6,553.60$ 8,192.00$ 10,240.00$ 12,800.00$
16,000.00Total$ 32,768.00$ 40,960.00$ 51,200.00$ 64,000.00$
80,000.00
InsumosCantidadValorTOTALAbrigo Tipo 1Gabardina2.1$ 6,500.00$
13,650.00$ 4,300.00$ 9,030.00Precio de Compra Costos DirectosCostos
IndirectosSubtotalUtilidadPrecio VentaLanilla0.5$ 4,800.00$
2,400.00$ 2,830.00$ 1,415.00Punto de Venta$ 45,319.20$ 13,414.48$
7,930.86$ 66,664.54$ 13,332.91$ 79,997.45Polister1.4$ 3,200.00$
4,480.00$ 1,455.00$ 2,037.00Compaa Exportadora$ 45,319.20$
13,414.48$ 7,930.86$ 66,664.54$ 13,332.91$ 79,997.45Terafn0.5$
3,200.00$ 1,600.00$ 1,455.00$ 727.50Vendores al Por Mayor$
37,766.00$ 11,329.80$ 7,553.20$ 56,649.00$ 11,329.80$
67,978.80Botones10$ 250.00$ 2,500.00$ 48.00$ 480.00Compaa
Importadora$ 13,690.00$ 4,107.00$ 2,728.42$ 20,525.42$ 4,105.08$
24,630.50Sutotal Insumos14.5$ 17,950.00$ 24,630.00$ 13,689.50Otros
Costos Directos1$ 8,210.00$ 8,210.00Costos Indirectos1$ 4,926.00$
4,926.00$ 13,792.80$ 15,763.20$ 19,704.00$ 24,630.00TOTAL$
37,766.00$ 9,852.00$ 5,911.20$ 3,940.80$ 4,926.00Utilidad1$
7,553.20$ 7,553.20Precio de Venta$ 45,319.20Abrigo Tipo 2$
37,766.00$ 5,664.90Tela
Impermeable2.1Forro1.46Cremallera1Procesos4.810004800Diseo1.263809.5238095238CorteConfeccinOjalesControl
CalidadEtiquetadoEmpaqueTransporte AguaLuz
MantenimientoMaquinariasOperariosLocalesAdministracin
