Proyecto “ROPA NIKE”
Integrantes
Rosario Espinosa Jose Raul Gonzalez Luna Josuha Francisco
Tequianez Enrique Brenda Polet Garcia Chavez Daniela Monserat
Capital social: $1,000,000.00
Lugar propio: esa Polanco av. periférico
Compra y venta de productos: camisa, gorras planas, pans,
sudaderas, mochilas, playeras
Empleados: 3 cajeros, 5 repartidores a domicilio, 4
vendedores, 2 personales de limpieza, 3 personas de seguridad, 4 promotores
Precio de compra: $80,000 iva incluido
|
articulo
|
Precio de compra c/p
|
Precio de venta c/p
|
|
70 Camisa
|
$190.47
|
$450.00
|
|
50 gorras
|
$266.66
|
$536.70
|
|
40 pans
|
$333.32
|
$700.00
|
|
40 sudaderas
|
$333.32
|
$649.99
|
|
60 mochilas
|
$222.21
|
$539.99
|
|
65 playeras
|
$205.12
|
$490.00
|
|
V/MS
|
Precio de compra
|
Precio de venta
|
|
20
|
$13,332.50
|
$31,500.00
|
|
15
|
$13,333.00
|
$26,835.00
|
|
20
|
$13,332.80
|
$28,000.00
|
|
20
|
$13,332.80
|
$25,999.60
|
|
15
|
$13,332.60
|
$32,399.40
|
|
18
|
$13,332.80
|
$31,850.00
|
|
|
$79996.50
|
$176,584.00
|
UTILIDAD BRUTA=96,587.50
CADA EMPL $
3,333 C/M
Luz $8000 Teléfono con int $8000
|
P/E
|
V/MS
|
|
50 CAMISAS
|
20
|
|
35 GORRAS
|
15
|
|
20 PANS
|
20
|
|
20 SUDADEAS
|
20
|
|
45 MOCHILAS
|
15
|
|
45PLAYERAS
|
18
|
|
cuenta
|
parcial
|
debe
|
haber
|
|
Bancos
|
|
367,530.47
|
|
|
Clientes
|
|
116,000.00
|
|
|
Edificio
|
|
500,000.00
|
|
|
Almacén
|
|
80,000.00
|
|
|
IVA por acreditar
|
|
11,169.53
|
|
|
Propaganda y pub
|
|
5,000.00
|
|
|
Proveedores
|
|
|
80,000.00
|
|
IVA por trasladar
|
|
|
16,000.00
|
|
Servicios
|
|
16,000.00
|
|
|
Luz
|
8,000.00
|
|
|
|
Teléfono
|
4,000.00
|
|
|
|
Internet
|
4,000.00
|
|
|
|
capital
|
|
|
1,000,000.00
|
|
total
|
|
$1,096,000.00
|
$1,096,000.00
|
No hay comentarios:
Publicar un comentario