Liliana Marca Arosemena

PRODUCTOS DEPORTIVOS "FITNESS"

TIENDA DE PRODUCTOS DE Artículos Deportivos

Polo F50 ST CC Short F50 ST Polo F50 GT LC Capri F50 ST Polo Predator ST CL Capri Predator ST Polo Predator GC Short Predator ST Buzo Milán Polo Track Top Milan Capri Milan Casaca Milan Polo Real Capri Real Polo Track Top Real Buzo Real Polo Top Gamma Barni Capri Gamma Mornasco Polo Top Maximus Oltrona Casaca SX Shower Capri SX 3/4 Short SX Long Polo sin Mangas SX Polo V.3.08 Cat Polo Total 90 Short Total 90 Polo Tiempo Capri Tiempo Polo Top Running Short Running Rovello Capri Running Teramo Polo Top Running Bellagio Polo Top Lambro Short Running Ronago Buzo 3SLOGOO Short Response 7" Polo Response Casaca 2 en 1 Short Versatec Polo Heat Gear Short Compression Gorra Trainer

Colores

Azul Verde Rojo Negro Celeste Amarillo Negro Azul Verde Negro Plomo Celeste Blanco Rojo Amarillo Azul Negro Blanco Celeste Verde Rojo Negro Azul Verde Rojo Negro Azul Celeste Blanco Negro Azul Rojo Blanco Azul Celeste Negro Blanco Rojo Negro Blanco Negro Azul

Persona que vende el Producto

Nombre Angela Diego José Hans Joel María Henry Humberto Darío María Evelin Pedro Frank Gisella Carlos Pablo Carlos Melissa Luis Rony Johanna Victoria Ghillo Fiorella Luis Jorge Rony Omar Angela Javier Karen Freddy Carlos Alexander Miguel Ian Milagros Giuliana Percy Luis Hans Henry

Apellido Paterno Abanto Alarcón Angeles Anglas Barja Bracamonte Bullón Camac Castro Collana Condor Coronado Coronel Cortes Cortez Cruz Davila Donayre Dueñas Echevarría Farje Fernández Fiori Flores Flores Frías Fuster García Maldonado Manrique Marín Meza Muedas Nuñez Quiñones Raymundo Renquifor Salas Solano Soria Sotomayor Tornero

Precio

Unitario Apellido Materno Jimes $32.00 Palomino $35.00 Quispe $32.00 Mieses $45.00 Cuyutupa $35.00 Ccayahuallpa $48.00 Zelada $32.00 Zanabria $32.00 Salazar $97.00 Milla $80.00 Oscanoa $48.00 Goyiroco $48.00 Quintana $48.00 Ariza $48.00 Espinoza $80.00 Gonzales $97.00 Valderrama $22.00 Méndez $16.00 Meza $22.00 Coronado $53.00 Yaipen $31.00 Sánchez $26.00 Guerovich $19.00 Huamani $42.00 Romero $32.00 Fiestas $31.00 Carrasco $32.00 Bendezú $32.00 Castro $19.00 Salinas $13.00 Valente $26.00 Orduña $16.00 Tovar $19.00 Mendoza $13.00 Reyna $80.00 Albornoz $29.00 Vasquez $29.00 Mendoza $116.00 Ochoa $32.00 Baldoceda $42.00 Susanibar $42.00 Yaya $19.00

Zapatilla Gamma Indoor Zapatilla Pro IV Indoor Zapatilla Maximus Turf Zapatilla SX Botin SG Canillera SX Pelota SX Mochila SX

Negro Azul Rojo Azul Negro Blanca Blanca Azul

Kattya Walter Clara Miguel Milton Victor Lincoln Alberto

Utani Vilca Vilca Vilca Villacorta Villafuerte Villanueva Zea

Olivares Puma Retamozo Cubas Guarniz Robles Siccha Poma

$32.00 $39.00 $32.00 $48.00 $174.00 $13.00 $10.00 $19.00

TIENDA DE PRODUCTOS DEPORTIVOS "FITNESS" País

Tailandia Tailandia Tailandia Alemania Honduras Honduras EE.UU Honduras Italia Italia Italia Italia España España España España Luxemburgo Luxemburgo Luxemburgo EEUU China China China Filipinas Filipinas Filipinas Filipinas Filipinas Inglaterra Inglaterra Inglaterra Inglaterra Inglaterra Inglaterra Inglaterra Inglaterra Inglaterra Inglaterra Inglaterra España España España

Cantidad

Precio por Cantidad ($)

50 20 15 45 60 30 28 34 38 45 65 61 45 47 30 20 16 19 12 40 46 32 13 21 25 64 68 72 86 36 48 56 89 90 35 12 13 45 14 20 26 16

$1,600.00 $700.00 $480.00 $2,025.00 $2,100.00 $1,440.00 $896.00 $1,088.00 $3,686.00 $3,600.00 $3,120.00 $2,928.00 $2,160.00 $2,256.00 $2,400.00 $1,940.00 $352.00 $304.00 $264.00 $2,120.00 $1,426.00 $832.00 $247.00 $882.00 $800.00 $1,984.00 $2,176.00 $2,304.00 $1,634.00 $468.00 $1,248.00 $896.00 $1,691.00 $1,170.00 $2,800.00 $348.00 $377.00 $5,220.00 $448.00 $840.00 $1,092.00 $304.00

España Italia Italia Italia Filipinas Filipinas Filipinas Filipinas

9 64 55 52 49 47 46 52

$288.00 $2,496.00 $1,760.00 $2,496.00 $8,526.00 $611.00 $460.00 $988.00

PRODUCTOS DEPORTIVOS "FITNESS"

Código

Articulo Deportivo

AD-26220 AD-26215 AD-26210 AD-26205 AD-26200 AD-26195 AD-26190 AD-26185 AD-26180 AD-26175 AD-26170 AD-26165 AD-26160 AD-26155 AD-26150 AD-26145 AD-26140 AD-26135 AD-26130 AD-26125 AD-26120 AD-26115 AD-26110 AD-26105 AD-26100 AD-26095 AD-26090 AD-26085 AD-26080 AD-26075 AD-26070 AD-26065 AD-26060 AD-26055 AD-26050

Polo F50 ST CC Short F50 ST Polo F50 GT LC Capri F50 ST Polo Predator ST CL Capri Predator ST Polo Predator GC Short Predator ST Buzo Milán Polo Track Top Milan Capri Milan Casaca Milan Polo Real Capri Real Polo Track Top Real Buzo Real Polo Top Gamma Barni Capri Gamma Mornasco Polo Top Maximus Oltrona Casaca SX Shower Capri SX 3/4 Short SX Long Polo sin Mangas SX Polo V.3.08 Cat Polo Total 90 Short Total 90 Polo Tiempo Capri Tiempo Polo Top Running Short Running Rovello Capri Running Teramo Polo Top Running Bellagio Polo Top Lambro Short Running Ronago Buzo 3SLOGOO

Fecha de Compra 23 de October 26 de October 31 de October 5 de November 8 de November 13 de November 16 de November 21 de November 26 de November 29 de November 4 de December 7 de December 12 de December 17 de December 20 de December 25 de December 28 de December 2 de January 7 de January 10 de January 15 de January 18 de January 23 de January 28 de January 31 de January 5 de February 8 de February 13 de February 18 de February 21 de February 26 de February 29 de February 5 de March 10 de March 13 de March

de de de de de de de de de de de de de de de de de de de de de de de de de de de de de de de de de de de

Colores 2007 Azul 2007 Verde 2007 Rojo 2007 Negro 2007 Celeste 2007 Amarillo 2007 Negro 2007 Azul 2007 Verde 2007 Negro 2007 Plomo 2007 Celeste 2007 Blanco 2007 Rojo 2007 Amarillo 2007 Azul 2007 Negro 2008 Blanco 2008 Celeste 2008 Verde 2008 Rojo 2008 Negro 2008 Azul 2008 Verde 2008 Rojo 2008 Negro 2008 Azul 2008 Celeste 2008 Blanco 2008 Negro 2008 Azul 2008 Rojo 2008 Blanco 2008 Azul 2008 Celeste

AD-26045 AD-26040 AD-26035 AD-26030 AD-26025 AD-26020 AD-26015 AD-26010 AD-26005 AD-26000 AD-25995 AD-25990 AD-25985 AD-25980 AD-25975

Short Response 7" Polo Response Casaca 2 en 1 Short Versatec Polo Heat Gear Short Compression Gorra Trainer Zapatilla Gamma Indoor Zapatilla Pro IV Indoor Zapatilla Maximus Turf Zapatilla SX Botin SG Canillera SX Pelota SX Mochila SX

18 21 26 31

de March de March de March de March 3 de April 8 de April 11 de April 16 de April 21 de April 24 de April 29 de April 2 de May 7 de May 12 de May 15 de May

de de de de de de de de de de de de de de de

2008 Negro 2008 Blanco 2008 Rojo 2008 Negro 2008 Blanco 2008 Negro 2008 Azul 2008 Negro 2008 Azul 2008 Rojo 2008 Azul 2008 Negro 2008 Blanca 2008 Blanca 2008 Azul

PRODUCTOS DEPORTIVOS "FITNESS" Tipo de Cambio ($)

Cantidad 50 20 15 45 60 30 28 34 38 45 65 61 45 47 30 20 16 19 12 40 46 32 13 21 25 64 68 72 86 36 48 56 89 90 35

Precio Unitario $ $32.00 $35.00 $32.00 $45.00 $35.00 $48.00 $32.00 $32.00 $97.00 $80.00 $48.00 $48.00 $48.00 $48.00 $80.00 $97.00 $22.00 $16.00 $22.00 $53.00 $31.00 $26.00 $19.00 $42.00 $32.00 $31.00 $32.00 $32.00 $19.00 $13.00 $26.00 $16.00 $19.00 $13.00 $80.00

Transporte ($/) $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20

Precio por Cantidad ($) $1,600.00 $700.00 $480.00 $2,025.00 $2,100.00 $1,440.00 $896.00 $1,088.00 $3,686.00 $3,600.00 $3,120.00 $2,928.00 $2,160.00 $2,256.00 $2,400.00 $1,940.00 $352.00 $304.00 $264.00 $2,120.00 $1,426.00 $832.00 $247.00 $882.00 $800.00 $1,984.00 $2,176.00 $2,304.00 $1,634.00 $468.00 $1,248.00 $896.00 $1,691.00 $1,170.00 $2,800.00

S/. 3.10

Descuento 15% 20% 18% 12% 10% 8% 7% 15% 18% 19% 20% 5% 3% 8% 4% 7% 12% 15% 5% 3% 6% 4% 17% 15% 12% 20% 21% 15% 18% 23% 13% 3% 2% 7% 5%

12 13 45 14 20 26 16 9 64 55 52 49 47 46 52

$29.00 $29.00 $116.00 $32.00 $42.00 $42.00 $19.00 $32.00 $39.00 $32.00 $48.00 $174.00 $13.00 $10.00 $19.00

$3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20 $3.20

$348.00 $377.00 $5,220.00 $448.00 $840.00 $1,092.00 $304.00 $288.00 $2,496.00 $1,760.00 $2,496.00 $8,526.00 $611.00 $460.00 $988.00

15% 2% 7% 19% 2% 2% 2% 1% 8% 3% 4% 9% 12% 11% 8% Sub-Total (S/.) I.G.V 19%

Venta Total no incluido impuestos (S/.)

Precio por Cantidad con Descuento ($.) $1,360.00 $560.00 $393.60 $1,782.00 $1,890.00 $1,324.80 $833.28 $924.80 $3,022.52 $2,916.00 $2,496.00 $2,781.60 $2,095.20 $2,075.52 $2,304.00 $1,804.20 $309.76 $258.40 $250.80 $2,056.40 $1,340.44 $798.72 $205.01 $749.70 $704.00 $1,587.20 $1,719.04 $1,958.40 $1,339.88 $360.36 $1,085.76 $869.12 $1,657.18 $1,088.10 $2,660.00

Precio por Cantidad con Descuento (S/.) S/. 4,216.00 S/. 1,736.00 S/. 1,220.16 S/. 5,524.20 S/. 5,859.00 S/. 4,106.88 S/. 2,583.17 S/. 2,866.88 S/. 9,369.81 S/. 9,039.60 S/. 7,737.60 S/. 8,622.96 S/. 6,495.12 S/. 6,434.11 S/. 7,142.40 S/. 5,593.02 S/. 960.26 S/. 801.04 S/. 777.48 S/. 6,374.84 S/. 4,155.36 S/. 2,476.03 S/. 635.53 S/. 2,324.07 S/. 2,182.40 S/. 4,920.32 S/. 5,329.02 S/. 6,071.04 S/. 4,153.63 S/. 1,117.12 S/. 3,365.86 S/. 2,694.27 S/. 5,137.26 S/. 3,373.11 S/. 8,246.00

$295.80 $369.46 $4,854.60 $362.88 $823.20 $1,070.16 $297.92 $285.12 $2,296.32 $1,707.20 $2,396.16 $7,758.66 $537.68 $409.40 $908.96

b-Total (S/.) G.V 19%

ncluido impuestos (S/.)

S/. 916.98 S/. 1,145.33 S/. 15,049.26 S/. 1,124.93 S/. 2,551.92 S/. 3,317.50 S/. 923.55 S/. 883.87 S/. 7,118.59 S/. 5,292.32 S/. 7,428.10 S/. 24,051.85 S/. 1,666.81 S/. 1,269.14 S/. 2,817.78 S/. 229,199.46 S/. 43,547.90

S/. 229,199.46

Artículos Deportivos Polo F50 ST CC Short F50 ST Polo F50 GT LC Capri F50 ST Polo Predator ST CL Capri Predator ST Polo Predator GC Short Predator ST Buzo Milán Polo Track Top Milan Capri Milan Casaca Milan Polo Real Capri Real Polo Track Top Real Buzo Real Polo Top Gamma Barni Capri Gamma Mornasco Polo Top Maximus Oltrona Casaca SX Shower Capri SX 3/4 Short SX Long Polo sin Mangas SX Polo V.3.08 Cat Polo Total 90 Short Total 90 Polo Tiempo Capri Tiempo Polo Top Running Short Running Rovello Capri Running Teramo Polo Top Running Bellagio Polo Top Lambro Short Running Ronago Buzo 3SLOGOO

Short Response 7" Polo Response Casaca 2 en 1 Short Versatec Polo Heat Gear Short Compression Gorra Trainer Zapatilla Gamma Indoor Zapatilla Pro IV Indoor Zapatilla Maximus Turf Zapatilla SX Botin SG Canillera SX Pelota SX Mochila SX

PRONÓSTICO DE VENTAS Y GANANCIAS DATOS PRECIO UNITARIO PRECIO UNITARIO DE VENTA DE COSTO

CANTIDAD DE ARTÍCULOS

30,769

$41.00

$15.00

ESTADO DE GANANCIAS Y PÉRDIDAS INGRESOS TOTALES COSTOS TOTALES GANANCIA

$1,261,538.46 $461,538.46 $800,000.00

¿Cuál deberia ser el número de artículos que debería vender, si la empresa desea obtener una ganancia de $/.800,000.00 ?

PRODUCTOS DEPORTIVOS "FITNESS"

TIENDA DE PRODUCTOS DEPORTIVOS "FITNESS" Persona que vende el Producto Artículos Deportivos

Colores Nombre

Polo F50 ST CC Short F50 ST Polo F50 GT LC Capri F50 ST Polo Predator ST CL Capri Predator ST Polo Predator GC Short Predator ST Buzo Milán Polo Track Top Milan Capri Milan Casaca Milan Polo Real Capri Real Polo Track Top Real Buzo Real Polo Top Gamma Barni Capri Gamma Mornasco Polo Top Maximus Oltrona Casaca SX Shower Capri SX 3/4 Short SX Long Polo sin Mangas SX Polo V.3.08 Cat Polo Total 90 Short Total 90 Polo Tiempo Capri Tiempo Polo Top Running Short Running Rovello Capri Running Teramo Polo Top Running Bellagio Polo Top Lambro Short Running Ronago Buzo 3SLOGOO Short Response 7" Polo Response Casaca 2 en 1 Short Versatec

Azul Verde Rojo Negro Celeste Amarillo Negro Azul Verde Negro Plomo Celeste Blanco Rojo Amarillo Azul Negro Blanco Celeste Verde Rojo Negro Azul Verde Rojo Negro Azul Celeste Blanco Negro Azul Rojo Blanco Azul Celeste Negro Blanco Rojo Negro

Angela Diego José Hans Joel María Henry Humberto Darío María Evelin Pedro Frank Gisella Carlos Pablo Carlos Melissa Luis Rony Johanna Victoria Ghillo Fiorella Luis Jorge Rony Omar Angela Javier Karen Freddy Carlos Alexander Miguel Ian Milagros Giuliana Percy

Precio Unitario Apellido Apellido Paterno Materno Abanto Jimes $32.00 Alarcón Palomino $35.00 Angeles Quispe $32.00 Anglas Mieses $45.00 Barja Cuyutupa $35.00 BracamonteCcayahuallpa $48.00 Bullón Zelada $32.00 Camac Zanabria $32.00 Castro Salazar $97.00 Collana Milla $80.00 Condor Oscanoa $48.00 Coronado Goyiroco $48.00 Coronel Quintana $48.00 Cortes Ariza $48.00 Cortez Espinoza $80.00 Cruz Gonzales $97.00 Davila Valderrama $22.00 Donayre Méndez $16.00 Dueñas Meza $22.00 Echevarría Coronado $53.00 Farje Yaipen $31.00 Fernández Sánchez $26.00 Fiori Guerovich $19.00 Flores Huamani $42.00 Flores Romero $32.00 Frías Fiestas $31.00 Fuster Carrasco $32.00 García Bendezú $32.00 Maldonado Castro $19.00 Manrique Salinas $13.00 Marín Valente $26.00 Meza Orduña $16.00 Muedas Tovar $19.00 Nuñez Mendoza $13.00 Quiñones Reyna $80.00 Raymundo Albornoz $29.00 Renquifor Vasquez $29.00 Salas Mendoza $116.00 Solano Ochoa $32.00

Polo Heat Gear Short Compression Gorra Trainer Zapatilla Gamma Indoor Zapatilla Pro IV Indoor Zapatilla Maximus Turf Zapatilla SX Botin SG Canillera SX Pelota SX Mochila SX

Blanco Negro Azul Negro Azul Rojo Azul Negro Blanca Blanca Azul

Luis Hans Henry Kattya Walter Clara Miguel Milton Victor Lincoln Alberto

Soria Sotomayor Tornero Utani Vilca Vilca Vilca Villacorta Villafuerte Villanueva Zea

Baldoceda Susanibar Yaya Olivares Puma Retamozo Cubas Guarniz Robles Siccha Poma

$42.00 $42.00 $19.00 $32.00 $39.00 $32.00 $48.00 $174.00 $13.00 $10.00 $19.00

OS "FITNESS" País Tailandia Tailandia Tailandia Alemania Honduras Honduras EE.UU Honduras Italia Italia Italia Italia España España España España Luxemburgo Luxemburgo Luxemburgo EEUU China China China Filipinas Filipinas Filipinas Filipinas Filipinas Inglaterra Inglaterra Inglaterra Inglaterra Inglaterra Inglaterra Inglaterra Inglaterra Inglaterra Inglaterra Inglaterra

Cantidad 50 20 15 45 60 30 28 34 38 45 65 61 45 47 30 20 16 19 12 40 46 32 13 21 25 64 68 72 86 36 48 56 89 90 35 12 13 45 14

Precio por Cantidad ($) $1,600.00 $700.00 $480.00 $2,025.00 $2,100.00 $1,440.00 $896.00 $1,088.00 $3,686.00 $3,600.00 $3,120.00 $2,928.00 $2,160.00 $2,256.00 $2,400.00 $1,940.00 $352.00 $304.00 $264.00 $2,120.00 $1,426.00 $832.00 $247.00 $882.00 $800.00 $1,984.00 $2,176.00 $2,304.00 $1,634.00 $468.00 $1,248.00 $896.00 $1,691.00 $1,170.00 $2,800.00 $348.00 $377.00 $5,220.00 $448.00

España España España España Italia Italia Italia Filipinas Filipinas Filipinas Filipinas

20 26 16 9 64 55 52 49 47 46 52

$840.00 $1,092.00 $304.00 $288.00 $2,496.00 $1,760.00 $2,496.00 $8,526.00 $611.00 $460.00 $988.00