Departamento deportivo
Cantidad      Descripcion          Precio compra             Precio venta
        10     Taquetes                            $250.00           $400.00
        30 Balon futbol                             $30.00            $50.00
        15    Espinilleras                          $20.00            $35.00
        20      Medias                              $15.00            $25.00
        10     Raquetas                             $50.00            $75.00
        20    Bats beisbol                          $70.00           $100.00
        30 Porteria(mini)                          $100.00           $125.00
        20 Guantes portero                          $80.00           $120.00
        10    Pesas 15kg                           $150.00           $200.00
        15 Balon Basquetball                        $40.00            $60.00


                               Departamento ropa
Cantidad      Descripcion          Precio compra             Precio venta
        20Camisa Anchor Blue                       $200.00           $300.00
        15    Tenis Vans                           $300.00           $500.00

        20Camisa Blue Corrent                      $200.00           $300.00

        30 Levis Skinny 511                        $250.00           $400.00

        10 Gorras Volcom                            $60.00           $100.00

        10   Gorritos NEFF                          $30.00            $60.00

        10 Gorras Lightining                        $70.00           $100.00

        15   Lentes Reaven                          $40.00            $70.00
        30   Tenis Nike 6.0                        $300.00           $400.00

        20 Camisa Element                          $100.00           $200.00
                               Departamento electronica
Cantidad      Descripcion          Precio compra             Precio venta

        15   Playstation-3                    $3,500.00            $4,000.00

        10     Xbox-360                       $2,000.00            $3,000.00
        20       IPOD                         $2,000.00            $2,500.00
        50        CD                                $70.00           $100.00

        20      Camara                             $300.00           $500.00

        40      Celular                            $400.00           $500.00

        10   Nintendo Wii                     $2,000.00            $2,500.00

        15     BlueRay                        $1,500.00            $2,500.00

        10       DVD                          $1,000.00            $1,500.00

      100         TV                          $6,000.00           $10,000.00
Departamento limpieza
         Cantidad                      Descripcion              Precio compra                Precio venta
                         10             Shampoo                            $15.00                     $22.00
                         20           Desodorante                          $40.00                     $60.00
                         25           Cepillo dental                       $10.00                     $15.00
                         15            Pasta dental                        $15.00                     $20.00
                         10          Acondicionador                        $10.00                     $20.00
                         20              Perfume                           $50.00                     $75.00
                         25          Espuma afeitar                        $50.00                     $80.00
                         50               Jabon                            $15.00                     $30.00
                         40              Rastrillo                          $5.00                      $8.00
                         20            Bloqueador                          $40.00                     $55.00


                              Fruteria
         Cantidad                     Descripcion               Precio compra                Precio venta
10kg                                    Platano                                  $10.00               $14.00
15kg                                     Melon                                    $8.00               $10.00

10kg                                     Limon                                    $9.00               $12.00

40kg                                      Piña                                    $9.00               $12.00

30kg                                    Manzana                                   $5.00                $7.00

10kg                                      Uva                                     $3.00                $6.00

25kg                                     Sandia                                   $7.00                $9.00

15kg                                    Naranja                                   $8.00               $12.00
20kg                                   Zanahoria                                 $10.00               $13.00

50kg                                      Pera                                    $5.00                $8.00


Nombre                        Edad                           Puesto                       Salario               Dias Trabajo
Daniel Perez Moreno                                     30       Gerente Gral                       $3,000.00                  5
Brian Reyes Quintero                                    40            Fruteria                      $2,000.00                  5
Maryfer Contla Jimenez                                  27        Dpto ropa                         $2,000.00                  5
Carlos Guzman Murillo                                  100            Conserje                      $1,500.00                  7
Benny Brito Campos                                      55        Electronica                       $2,000.00                  5
Nicte Hernandez                                         18       Dpto limpieza                      $2,000.00                  5
Juan Varela                                             47            Cajero 1                      $1,500.00                  5
Santiago Ramirez                                        34       Dpto deportes                      $2,000.00                  5
Karen Alonso Armenta                                    25            Cajera 2                      $1,500.00                  5
Alejandra Ruiz Wong                                     26            Cajera 3                      $1,500.00                  5
Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C.

Cantidad         Descripcion            Precio unitario               Total

           1         IPOD                           $2,500.00             $2,500.00

           2       Taquetes                          $400.00                  $800.00
                 Desodorante
           3                                              $60.00              $180.00
                      CD
           4                                         $100.00                $400.00
                                  Subtotal                                $3,880.00
                                  IVA                                       $388.00
                                  Total                                   $4,268.00
               Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C.
Cantidad         Descripcion            Precio unitario               Total
           3        Limon                                 $12.00               $36.00
           1     Playstation-3                      $4,000.00             $4,000.00
           2      Tenis Vans                         $500.00              $1,000.00

           5     Balon futbol                             $50.00            $250.00
                                  Subtotal                                $5,286.00
                                  IVA                                       $528.60
                                  Total                                   $5,814.60
               Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C.
Cantidad         Descripcion            Precio unitario               Total
           1       Xbox-360                         $3,000.00             $3,000.00
           5     Cepillo dental                           $15.00               $75.00
           1         Piña                                 $12.00               $12.00
           4       Manzana                                 $7.00             $28.00
                                  Subtotal                                $3,115.00
                                  IVA                                       $311.50
                                  Total                                   $3,426.50
               Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C.
Cantidad         Descripcion            Precio unitario               Total
                 Playstation-3
           1                                        $4,000.00             $4,000.00
                 Desodorante
           2                                              $60.00              $120.00
                      CD
           1                                         $100.00                  $100.00

           4 Camisa Anchor Blue                      $300.00              $1,200.00
                                  Subtotal                                $5,420.00
                                  IVA                                       $542.00
Total                                  $5,962.00
                Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C.

Cantidad           Descripcion              Precio unitario            Total
                      Limon
           4                                                  $12.00           $48.00

           1        Xbox-360                            $3,000.00          $3,000.00

           3          IPOD                              $2,500.00          $7,500.00

           3       Balon futbol                               $50.00        $150.00
                                    Subtotal                             $10,698.00
                                    IVA                                   $1,069.80
                                    Total                                $11,767.80




               Ganancias totales=                     $52,745.00
Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C

Cantidad        Descripcion         Precio unitario           Total

            1 Nintendo Wii                  $2,500.00             $2,500.00

            3    Shampoo                        $22.00                 $66.00
                  Celular
            2                                 $500.00             $1,000.00
            Camisa Anchor Blue
            1                                 $300.00               $300.00
                             Subtotal                             $3,866.00
                             IVA                                    $386.60
                             Total                                $4,252.60
    Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C.
Cantidad        Descripcion         Precio unitario           Total
            4     Platano                       $14.00                 $56.00
            2     Melon                         $10.00                 $20.00
           Camisa Blue Corrent
           1                                  $300.00                 $300.00

           10    Camaras                      $500.00             $5,000.00
                                 Subtotal                         $5,376.00
                                 IVA                                $537.60
                                 Total                            $5,913.60
    Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C.
Cantidad        Descripcion         Precio unitario           Total
            3       Uva                          $6.00                 $18.00
            1       CD                        $100.00                 $100.00
            2   Pasta dental                    $20.00                 $40.00
            4 Levis Skinny 511                $400.00             $1,600.00
                                 Subtotal                         $1,758.00
                                 IVA                                $175.80
                                 Total                            $1,933.80
Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C.

             Cantidad       Descripcion       Precio unitario         Total
                             Shampoo
                        4                               $300.00           $1,200.00

                        1   Pasta dental                  $20.00              $20.00

                        5    Camaras                    $500.00           $2,500.00

                        3   Tenis Vans                  $500.00           $1,500.00
                                           Subtotal                       $5,220.00
                                           IVA                              $522.00
                                           Total                          $5,742.00

Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C.
              Cantidad     Descripcion        Precio unitario         Total
                       1    Manzana                        $7.00              $7.00
                       2 Levis Skinny 511                $400.00            $800.00
                       4        Uva                        $6.00             $24.00
                       5      Celular                    $500.00          $2,500.00
                                          Subtotal                        $3,331.00
                                          IVA                               $333.10
                                          Total                           $3,664.10
o#1065 Col.Reforma Rosarito.,B.C.
Departamento deportivo                    #1
       Cantidad            Descripcion        Precio compra           Precio venta
 800               8         Taquetes                  $250.00                $400.00
 400              22       Balon futbol                 $30.00                 $50.00
1200              15        Espinilleras                $20.00                 $35.00
                  20          Medias                    $15.00                 $25.00

                  10         Raquetas                   $50.00                 $75.00

                  20       Bats beisbol                 $70.00                $100.00

                  30      Porteria(mini)               $100.00                $125.00

                  20     Guantes portero                $80.00                $120.00

                  10        Pesas 15kg                 $150.00                $200.00

                  15     Balon Basquetball              $40.00                 $60.00
                                                                              $610.00
                       Departamento ropa                         #3
       Cantidad            Descripcion        Precio compra           Precio venta
1500              15    Camisa Anchor Blue             $200.00                $300.00
1000              13        Tenis Vans                 $300.00                $500.00
 300              19    Camisa Blue Corrent            $200.00                $300.00

3200              24     Levis Skinny 511              $250.00                $400.00

6000              10      Gorras Volcom                 $60.00                $100.00

                  10       Gorritos NEFF                $30.00                 $60.00

                  10     Gorras Lightining              $70.00                $100.00

                  15      Lentes Reaven                 $40.00                 $70.00

                  30      Tenis Nike 6.0               $300.00                $400.00

                  20      Camisa Element               $100.00               $200.00
                                                                            $3,800.00
Departamento electronica
        Cantidad            Descripcion    Precio compra      Precio venta

 8000               13     Playstation-3          $3,500.00         $4,000.00
 6000                8       Xbox-360             $2,000.00         $3,000.00
10000               16         IPOD               $2,000.00         $2,500.00
  600   #VALUE!                  CD                  $70.00          $100.00
 7500                5        Camara               $300.00           $500.00
 3500               33        Celular              $400.00           $500.00
 2500                9     Nintendo Wii           $2,000.00         $2,500.00
38100               15        BlueRay             $1,500.00         $2,500.00
                    10          DVD               $1,000.00         $1,500.00
                   100           TV               $6,000.00        $10,000.00
                                                                   $27,600.00
Departamento limpieza                      #2
            Cantidad             Descripcion          Precio compra           Precio venta
     154                  3       Shampoo                       $15.00                 $22.00
     300                 15     Desodorante                     $40.00                 $60.00
      75                 20     Cepillo dental                  $10.00                 $15.00
      40                 13      Pasta dental                   $15.00                 $20.00

     569                 10    Acondicionador                   $10.00                 $20.00

                         20       Perfume                       $50.00                 $75.00

                         25     Espuma afeitar                  $50.00                 $80.00

                         50         Jabon                       $15.00                 $30.00

                         40        Rastrillo                     $5.00                  $8.00

                         20      Bloqueador                     $40.00                 $55.00
                                                                                      $385.00
                              Fruteria           #4
           Cantidad kg           Descripcion          Precio compra           Precio venta
      56                  6        Platano                      $10.00                 $14.00
      20                 13        Melon                         $8.00                 $10.00
      36                  7         Limon                        $9.00                 $12.00

      12                 39          Piña                        $9.00                 $12.00

      28                 26       Manzana                        $5.00                  $7.00

      42                  3          Uva                         $3.00                  $6.00

     194                 25        Sandia                        $7.00                  $9.00

                         15        Naranja                       $8.00                 $12.00

                         20       Zanahoria                     $10.00                 $13.00

                         50          Pera                        $5.00                  $8.00
                                                                                      $133.00
#5
Pagos previstos       Fondos                  Total
       $50,128.00         $52,745.00             $2,617.00



$60,000.00
                                      $52745
                    $50128
$50,000.00

$40,000.00

$30,000.00

$20,000.00

$10,000.00
                                                        $2617
    $0.00
                                        1

                    Pagos previstos   Fondos    Total
Dpto limpieza   Dpto electronica      Dpto deportes       Dpto ropa         Fruteria      Total
        $564.00       $27,600.00            $1,200.00       $6,000.00          $194.00   $35,558.00




                                                                      $35558
      $40,000.00
      $35,000.00                 $27600
      $30,000.00
      $25,000.00
      $20,000.00
      $15,000.00                                    $6000
      $10,000.00         $564              $1200             $194
       $5,000.00
           $0.00
                                               1

       Dpto limpieza   Dpto electronica   Dpto deportes   Dpto ropa   Fruteria   Total

Tienda Daniel Perez

  • 1.
    Departamento deportivo Cantidad Descripcion Precio compra Precio venta 10 Taquetes $250.00 $400.00 30 Balon futbol $30.00 $50.00 15 Espinilleras $20.00 $35.00 20 Medias $15.00 $25.00 10 Raquetas $50.00 $75.00 20 Bats beisbol $70.00 $100.00 30 Porteria(mini) $100.00 $125.00 20 Guantes portero $80.00 $120.00 10 Pesas 15kg $150.00 $200.00 15 Balon Basquetball $40.00 $60.00 Departamento ropa Cantidad Descripcion Precio compra Precio venta 20Camisa Anchor Blue $200.00 $300.00 15 Tenis Vans $300.00 $500.00 20Camisa Blue Corrent $200.00 $300.00 30 Levis Skinny 511 $250.00 $400.00 10 Gorras Volcom $60.00 $100.00 10 Gorritos NEFF $30.00 $60.00 10 Gorras Lightining $70.00 $100.00 15 Lentes Reaven $40.00 $70.00 30 Tenis Nike 6.0 $300.00 $400.00 20 Camisa Element $100.00 $200.00 Departamento electronica Cantidad Descripcion Precio compra Precio venta 15 Playstation-3 $3,500.00 $4,000.00 10 Xbox-360 $2,000.00 $3,000.00 20 IPOD $2,000.00 $2,500.00 50 CD $70.00 $100.00 20 Camara $300.00 $500.00 40 Celular $400.00 $500.00 10 Nintendo Wii $2,000.00 $2,500.00 15 BlueRay $1,500.00 $2,500.00 10 DVD $1,000.00 $1,500.00 100 TV $6,000.00 $10,000.00
  • 2.
    Departamento limpieza Cantidad Descripcion Precio compra Precio venta 10 Shampoo $15.00 $22.00 20 Desodorante $40.00 $60.00 25 Cepillo dental $10.00 $15.00 15 Pasta dental $15.00 $20.00 10 Acondicionador $10.00 $20.00 20 Perfume $50.00 $75.00 25 Espuma afeitar $50.00 $80.00 50 Jabon $15.00 $30.00 40 Rastrillo $5.00 $8.00 20 Bloqueador $40.00 $55.00 Fruteria Cantidad Descripcion Precio compra Precio venta 10kg Platano $10.00 $14.00 15kg Melon $8.00 $10.00 10kg Limon $9.00 $12.00 40kg Piña $9.00 $12.00 30kg Manzana $5.00 $7.00 10kg Uva $3.00 $6.00 25kg Sandia $7.00 $9.00 15kg Naranja $8.00 $12.00 20kg Zanahoria $10.00 $13.00 50kg Pera $5.00 $8.00 Nombre Edad Puesto Salario Dias Trabajo Daniel Perez Moreno 30 Gerente Gral $3,000.00 5 Brian Reyes Quintero 40 Fruteria $2,000.00 5 Maryfer Contla Jimenez 27 Dpto ropa $2,000.00 5 Carlos Guzman Murillo 100 Conserje $1,500.00 7 Benny Brito Campos 55 Electronica $2,000.00 5 Nicte Hernandez 18 Dpto limpieza $2,000.00 5 Juan Varela 47 Cajero 1 $1,500.00 5 Santiago Ramirez 34 Dpto deportes $2,000.00 5 Karen Alonso Armenta 25 Cajera 2 $1,500.00 5 Alejandra Ruiz Wong 26 Cajera 3 $1,500.00 5
  • 3.
    Daniel's World Ave.MelchorOcampo#1065 Col.Reforma Rosarito.,B.C. Cantidad Descripcion Precio unitario Total 1 IPOD $2,500.00 $2,500.00 2 Taquetes $400.00 $800.00 Desodorante 3 $60.00 $180.00 CD 4 $100.00 $400.00 Subtotal $3,880.00 IVA $388.00 Total $4,268.00 Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C. Cantidad Descripcion Precio unitario Total 3 Limon $12.00 $36.00 1 Playstation-3 $4,000.00 $4,000.00 2 Tenis Vans $500.00 $1,000.00 5 Balon futbol $50.00 $250.00 Subtotal $5,286.00 IVA $528.60 Total $5,814.60 Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C. Cantidad Descripcion Precio unitario Total 1 Xbox-360 $3,000.00 $3,000.00 5 Cepillo dental $15.00 $75.00 1 Piña $12.00 $12.00 4 Manzana $7.00 $28.00 Subtotal $3,115.00 IVA $311.50 Total $3,426.50 Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C. Cantidad Descripcion Precio unitario Total Playstation-3 1 $4,000.00 $4,000.00 Desodorante 2 $60.00 $120.00 CD 1 $100.00 $100.00 4 Camisa Anchor Blue $300.00 $1,200.00 Subtotal $5,420.00 IVA $542.00
  • 4.
    Total $5,962.00 Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C. Cantidad Descripcion Precio unitario Total Limon 4 $12.00 $48.00 1 Xbox-360 $3,000.00 $3,000.00 3 IPOD $2,500.00 $7,500.00 3 Balon futbol $50.00 $150.00 Subtotal $10,698.00 IVA $1,069.80 Total $11,767.80 Ganancias totales= $52,745.00
  • 5.
    Daniel's World Ave.MelchorOcampo#1065 Col.Reforma Rosarito.,B.C Cantidad Descripcion Precio unitario Total 1 Nintendo Wii $2,500.00 $2,500.00 3 Shampoo $22.00 $66.00 Celular 2 $500.00 $1,000.00 Camisa Anchor Blue 1 $300.00 $300.00 Subtotal $3,866.00 IVA $386.60 Total $4,252.60 Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C. Cantidad Descripcion Precio unitario Total 4 Platano $14.00 $56.00 2 Melon $10.00 $20.00 Camisa Blue Corrent 1 $300.00 $300.00 10 Camaras $500.00 $5,000.00 Subtotal $5,376.00 IVA $537.60 Total $5,913.60 Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C. Cantidad Descripcion Precio unitario Total 3 Uva $6.00 $18.00 1 CD $100.00 $100.00 2 Pasta dental $20.00 $40.00 4 Levis Skinny 511 $400.00 $1,600.00 Subtotal $1,758.00 IVA $175.80 Total $1,933.80
  • 6.
    Daniel's World Ave.MelchorOcampo#1065 Col.Reforma Rosarito.,B.C. Cantidad Descripcion Precio unitario Total Shampoo 4 $300.00 $1,200.00 1 Pasta dental $20.00 $20.00 5 Camaras $500.00 $2,500.00 3 Tenis Vans $500.00 $1,500.00 Subtotal $5,220.00 IVA $522.00 Total $5,742.00 Daniel's World Ave.Melchor Ocampo#1065 Col.Reforma Rosarito.,B.C. Cantidad Descripcion Precio unitario Total 1 Manzana $7.00 $7.00 2 Levis Skinny 511 $400.00 $800.00 4 Uva $6.00 $24.00 5 Celular $500.00 $2,500.00 Subtotal $3,331.00 IVA $333.10 Total $3,664.10
  • 7.
  • 8.
    Departamento deportivo #1 Cantidad Descripcion Precio compra Precio venta 800 8 Taquetes $250.00 $400.00 400 22 Balon futbol $30.00 $50.00 1200 15 Espinilleras $20.00 $35.00 20 Medias $15.00 $25.00 10 Raquetas $50.00 $75.00 20 Bats beisbol $70.00 $100.00 30 Porteria(mini) $100.00 $125.00 20 Guantes portero $80.00 $120.00 10 Pesas 15kg $150.00 $200.00 15 Balon Basquetball $40.00 $60.00 $610.00 Departamento ropa #3 Cantidad Descripcion Precio compra Precio venta 1500 15 Camisa Anchor Blue $200.00 $300.00 1000 13 Tenis Vans $300.00 $500.00 300 19 Camisa Blue Corrent $200.00 $300.00 3200 24 Levis Skinny 511 $250.00 $400.00 6000 10 Gorras Volcom $60.00 $100.00 10 Gorritos NEFF $30.00 $60.00 10 Gorras Lightining $70.00 $100.00 15 Lentes Reaven $40.00 $70.00 30 Tenis Nike 6.0 $300.00 $400.00 20 Camisa Element $100.00 $200.00 $3,800.00
  • 9.
    Departamento electronica Cantidad Descripcion Precio compra Precio venta 8000 13 Playstation-3 $3,500.00 $4,000.00 6000 8 Xbox-360 $2,000.00 $3,000.00 10000 16 IPOD $2,000.00 $2,500.00 600 #VALUE! CD $70.00 $100.00 7500 5 Camara $300.00 $500.00 3500 33 Celular $400.00 $500.00 2500 9 Nintendo Wii $2,000.00 $2,500.00 38100 15 BlueRay $1,500.00 $2,500.00 10 DVD $1,000.00 $1,500.00 100 TV $6,000.00 $10,000.00 $27,600.00
  • 10.
    Departamento limpieza #2 Cantidad Descripcion Precio compra Precio venta 154 3 Shampoo $15.00 $22.00 300 15 Desodorante $40.00 $60.00 75 20 Cepillo dental $10.00 $15.00 40 13 Pasta dental $15.00 $20.00 569 10 Acondicionador $10.00 $20.00 20 Perfume $50.00 $75.00 25 Espuma afeitar $50.00 $80.00 50 Jabon $15.00 $30.00 40 Rastrillo $5.00 $8.00 20 Bloqueador $40.00 $55.00 $385.00 Fruteria #4 Cantidad kg Descripcion Precio compra Precio venta 56 6 Platano $10.00 $14.00 20 13 Melon $8.00 $10.00 36 7 Limon $9.00 $12.00 12 39 Piña $9.00 $12.00 28 26 Manzana $5.00 $7.00 42 3 Uva $3.00 $6.00 194 25 Sandia $7.00 $9.00 15 Naranja $8.00 $12.00 20 Zanahoria $10.00 $13.00 50 Pera $5.00 $8.00 $133.00 #5
  • 11.
    Pagos previstos Fondos Total $50,128.00 $52,745.00 $2,617.00 $60,000.00 $52745 $50128 $50,000.00 $40,000.00 $30,000.00 $20,000.00 $10,000.00 $2617 $0.00 1 Pagos previstos Fondos Total
  • 12.
    Dpto limpieza Dpto electronica Dpto deportes Dpto ropa Fruteria Total $564.00 $27,600.00 $1,200.00 $6,000.00 $194.00 $35,558.00 $35558 $40,000.00 $35,000.00 $27600 $30,000.00 $25,000.00 $20,000.00 $15,000.00 $6000 $10,000.00 $564 $1200 $194 $5,000.00 $0.00 1 Dpto limpieza Dpto electronica Dpto deportes Dpto ropa Fruteria Total