Vous êtes sur la page 1sur 36

baxy

19 jin hombre 30 570 10


36 jin mujer 25 625 7
10 zapatillas de hombre 30 300 9
11 puyas negras 25 275 5
11 pujas marron 27 297 7
11 plataforma azules 25 275 5
12 chancletas cuero 10 120 2.5
2462
gastos me 1624.9210526316
2207
582.0789473684
lasara
shores 4 14
mono 2 15
blusas 4 12
pantalones 3 22
bolsitos 5 3
carteras 3 14

blusas 4
mono 2
zapatillas 1

blusas 2
reloj silicona 3
pasage 472
ida habana 24
vuelta santiago 40
ida y vuelta santiago 60
comida 10
aduana 42
dany 14
PagoMotoAduana 186
gasto dominicana 1819
GASTO TOTAL 2667
pulsas 10 6 60
zapatos yariel 9 20 180
soleras 24 12 288
moviles 2 140 280
short 24 10 240
monos 12 10 120
gafas 30 3.5 105
blusas 24 10 240
camizas de mujer 8 10 80
mandos 6 5 30
mause 2 8 16
pesa 1 12 12
candado 1 3 3
carteras 10 14 140
motor 1 1400 1400
3194

Ganancia 527
gasto 17.57
pasage 391
ida hab 24
reg hab 33
comida 10
aduana 82
mexico 2044.9527665317
gasto total 2584.9527665317

laptop 2 350 700


celulares 9 85 765
zapatillas puma 23 30 690
memorias 8gb 10 6 60
cablesusbmovil 9 3 27
mandos 15 5 75
cateras g 15 12 180
carteras 57 3 171
pantalon m 8 22 176
camisas h 10 15 150
mangas 50 2 100
mauso 10 8 80
gafas 24 5 120
taladro 1 100 100
cargadores 10 5 50
audifono mp3 3 25 75
cintos 4 10 40
mochilas 2 25 50
0
0
0
0
0
3609
1024.0472334683

lasara
14 cateritas 3

6 mangas 2

54
49
metro 5 PM GananciaTotal
hotel 533 PM 1414.8478496566
agua 80 PM OtrosGastos
desayuno 80 PM BrocasJesus
almuerzo 80 PM CagadoManuelyGafas
comida 239 PM MochilaManuelyAndros
taxi 56.6666666667 PM Cremas
PesosMex 1073.6666666667 PM Cremas
Cambio 15.53 PM Medias
CUC 69.1350075123 CUC Perfume
pasage 390 CUC CintoAndros
ida hab 24 CUC GorrasManuel
Reghab 34 CUC Moviles
comida 10 CUC EnguatadaManuel
CUC 458 CUC CarteraEscuela
KGasto 17.5711669171 CUC
TotalGasto 527.1350075123 PesosMexicano
producto cantidad peso en g precio
celulares 9 180 676.92
zapatillas puma 23 500 165
memorias 8gb 10 10 54
cablesUsbMovil 8 12.5 10
mandos 15 60 13.33
cateras g 15 188.67 38
carteras 54 70 10
pantalon m 8 330 110
camisas h 10 210 97.5
mangas 49 30 8
mauso 10 60 25
gafas 24 40 23
taladro 1 1500 715
cargadores 10 16.67 12
audifono mp3 3 170 190
cintos 4 190 45
mochilas 2 980 135
Gorras 14 100 36.76

Equipos Cantidad Precio Venta


portatil 2 4000 350
PagoAduana 82
Inversin TotalRecoger InversinMexicoPM
InversinSinOtrosGastos
2774.9347499 4189.7825996 30509.0366666667 2504.522644
Cant. PM CUC TotalPM
2 46 2.9620090148 92
1 370 23.8248551191 370
1 385 24.790727624 385
1 220 14.1661300708 220
3 15.5 0.998068255 46.5
12 5 0.3219575016 60
1 65 4.1854475209 65
1 45 2.8976175145 45
2 38 2.4468770122 76
4 670 43.1423052157 2680
1 110 7.0830650354 110
1 50 3.2195750161 50
4199.5
CUC CUC CUC CUC
valor unitario venta GanUnit GanTotal
46.750704443 85 38.249295557 344.2436600129
19.4101810117 30 10.5898189883 243.5658367318
3.6528526866 6 2.3471473134 23.4714731344
0.8635545897 3 2.1364454103 17.0915632825
1.9126087143 5 3.0873912857 46.3108692853
5.7620290745 12 6.2379709255 93.5695638828
1.8738966874 3 1.1261033126 60.8095788796
12.8815501181 22 9.1184498819 72.9475990556
9.968116334 15 5.031883666 50.3188366602
1.0422670101 2 0.9577329899 46.9289165057
2.6640575231 6 3.3359424769 33.3594247693
2.1838511841 5 2.8161488159 67.5875715819
72.3966731058 100 27.6033268942 27.6033268942
1.0656093564 2.5 1.4343906436 14.3439064363
15.2214834371 22 6.7785165629 20.3355496888
6.2361392287 10 3.7638607713 15.0554430851
25.9125961222 25 -0.9125961222 -1.8251922444
4.1241482435 8 3.8758517565 54.2619245904
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
1229.979852232
GanUnit GanTotal PrecioTotal CUC
92.4339987122 184.8679974243 515.1320025757 184.8679974243
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
184.8679974243 515.1320025757 184.8679974243
CUC CUC CUC
8000
PM
InversinMexCUC GananciaTotal GananciaTotalReal
1694.1105387422 1414.8478496566 1074.0472334683
TotalCUC Peso ValorUnitario
5.9240180296 2.9620090148
23.8248551191 23.8248551191
24.790727624 24.790727624
14.1661300708 14.1661300708
2.994204765 0.998068255
3.8634900193 0.3219575016
4.1854475209 4.1854475209
2.8976175145 2.8976175145
4.8937540245 2.4468770122
172.5692208628 43.1423052157
7.0830650354 7.0830650354
3.2195750161 3.2195750161
270.4121056021 0
PesosMexicano
PrecioTotal PesoTotal 34.89675
6092.28 1.62
3795 11.5
540 0.1
80 0.1
199.95 0.9
570 2.83005
540 3.78
880 2.64
975 2.1
392 1.47
250 0.6
552 0.96
715 1.5
120 0.1667
570 0.51
180 0.76
270 1.96
514.64 1.4
0 0
0 0
0 0
0 0
0 0
0 0
0 0
17235.87 1109.8435286542
PesosMexicano CUC
700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
700 GT
InversinReal
2578.9527665317
ValorTotal
5.9240180296
23.8248551191
24.790727624
14.1661300708
2.994204765
3.8634900193
4.1854475209
2.8976175145
4.8937540245
172.5692208628
7.0830650354
3.2195750161
270.4121056021
KG
765
690
60
24
75
180
162
176
150
98
60
120
100
25
66
40
50
112
0
0
0
0
0
0
0
2953 GT
metro 90 PM GananciaTotal
hotel 400 PM 1576.10746775
agua 120 PM OtrosGastos
desayuno 120 PM
almuerzo 200 PM
comida 280 PM
taxi 85 PM
PesosMex 1295 PM
Cambio 16 PM
CUC 80.9375 CUC
pasage 372 CUC
ida hab 35 CUC
Reghab 50 CUC
comida 5 CUC
CUC 462 CUC
KGasto 18.0979166667 CUC
TotalGasto 542.9375 PesosMexicano
producto cantidad peso en g precio
Moviles 15 160 670
Zapatillas 24 500 165
PantalonH 9 400 110
Bolso 12 188.67 38
Mochila 3 960 135
PantalonM 9 330 110
Gorras 0 100 36.76
Mouse 10 60 25
Blusa poliester 15 80 50
camisas h 0 210 105
mandos 10 60 13.33
CarterasPq 0 70 10
Gafas 15 40 23
mangas 15 30 8
Acero 0
RelojMSalco 0 80 90
Crellones 0
Perfume 9 200 65
Taladro 0 1500 715

Equipos Cantidad Precio Venta


Laptop 1 4000 350
audifono mp3 3 190 25
Memorias4gbDD 4 263 35
DiscoSSD 2 1050 90
Facebook 0 130 30
memorias 8gb 40 54 6

PagoAduana 13.6404
Inversin TotalRecoger InversinMexicoPM
2363.84665 3939.95411775 30211.3
Cant. PM CUC
0
0
0
0
0
0
0
0
0
0
0
0

CUC CUC CUC


valor unitario venta GanUnit
44.7706666667 80 35.2293333333
19.3614583333 30 10.6385416667
14.1141666667 20 5.8858333333
5.7895339375 12 6.2104660625
25.8115 30 4.1885
12.8473125 20 7.1526875
4.1072916667 8 3.8927083333
2.648375 6 3.351625
4.5728333333 8 3.4271666667
10.3630625 15 4.6369375
1.919 5 3.081
1.8918541667 3 1.1081458333
2.1614166667 5 2.8385833333
1.0429375 2 0.9570625
0 0
7.0728333333 10 2.9271666667
0 0
7.6820833333 13 5.3179166667
71.834375 100 28.165625
0 0
0 0
0 0
0 0
0 0
0 0

GanUnit GanTotal PrecioTotal


100 100 250
13.125 39.375 35.625
18.5625 74.25 65.75
24.375 48.75 131.25
21.875 0 0
2.625 105 135
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
367.375 617.625
CUC CUC
9882
PM
InversinSinOtrosGastos InversinMexCUC GananciaTotal
2363.84665 1888.20625 1576.10746775
TotalPM TotalCUC Peso
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0 0
CUC PesosMexicano
GanTotal PrecioTotal PesoTotal
528.44 10050 2.4
255.325 3960 12
52.9725 990 3.6
74.52559275 456 2.26404
12.5655 405 2.88
64.3741875 990 2.97
0 0 0
33.51625 250 0.6
51.4075 750 1.2
0 0 0
30.81 133.3 0.6
0 0 0
42.57875 345 0.6
14.3559375 120 0.45
0 0 0
0 0 0
0 0 0
47.86125 585 1.8
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
1208.73246775 19034.3 1189.64375
CUC PesosMexicano CUC
100 350
39.375 75
74.25 140
48.75 180
0 0
105 240
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
367.375 985 GT
CUC
GananciaTotalReal InversinReal
1587.15335 2363.84665
ValorUnitario ValorTotal
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0

31.36404 KG
1200
720
180
144
90
180
0
60
120
0
50
0
75
30
0
0
0
117
0
0
0
0
0
0
0
2966 GT
metro 90 PM GananciaTotal
hotel 400 PM 3563.7655329524
agua 120 PM OtrosGastos
desayuno 120 PM BombaAgua
almuerzo 200 PM Gomas
comida 280 PM Guardafango
taxi 85 PM Cadena
PesosMex 1295 PM Manguera
Cambio 17.5 PM
CUC 74 CUC
pasage 372 CUC
ida hab 35 CUC
Reghab 50 CUC
comida 5 CUC
CUC 462 CUC
KGasto 17.8666666667 CUC
TotalGasto 536 PesosMexicano
producto cantidad peso en g precio
Moviles 15 160 670
Zapatillas 24 500 165
PantalonH 12 400 110
Bolso 12 188.67 38
Mochila 3 960 135
pantalon m 12 330 110
Gorras 9 100 36.76
Mauso 10 60 25
blusa poliester 15 80 50
camisas h 5 210 105
mandos 10 60 13.33
CarterasPq 30 70 10
Gafas 20 40 23
mangas 30 30 8

Equipos Cantidad Precio Venta


Laptop 0 4000 350
audifono mp3 3 190 25
memorias 8gb 40 54 6
DiscoSSD 2 1050 90
Taladro 2 715 100
Chasis 2 1750 250
Hdd2T 10 960 100
Fuente-CX-650-80PlusBronce-60Amp 2 450 150
Facebook 20 130 30
MotherBoard-1150-1155 2 900 100
Memorias4gbDDR3-1333 12 263 35

PagoAduana 64.5404
Inversin TotalRecoger InversinMexicoPM
3361.4626857143 6925.2282186667 49611.14
Cant. PM CUC
0 500 28.5714285714
0 300 17.1428571429
0 300 17.1428571429
0 170 9.7142857143
0 0
0
0
0
0
0
0
0

CUC CUC CUC


valor unitario venta GanUnit
41.1443809524 80 38.8556190476
18.3619047619 30 11.6380952381
13.4323809524 20 6.5676190476
5.5423325714 12 6.4576674286
24.8662857143 30 5.1337142857
12.1817142857 20 7.8182857143
3.8872380952 8 4.1127619048
2.5005714286 6 3.4994285714
4.2864761905 8 3.7135238095
9.752 15 5.248
1.8337142857 5 3.1662857143
1.8220952381 3 1.1779047619
2.028952381 5 2.971047619
0.9931428571 2 1.0068571429
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0

GanUnit GanTotal PrecioTotal


121.4285714286 0 0
14.1428571429 42.4285714286 32.5714285714
2.9142857143 116.5714285714 123.4285714286
30 60 120
59.1428571429 118.2857142857 81.7142857143
150 300 200
45.1428571429 451.4285714286 548.5714285714
124.2857142857 248.5714285714 51.4285714286
22.5714285714 451.4285714286 148.5714285714
48.5714285714 97.1428571429 102.8571428571
19.9714285714 239.6571428571 180.3428571429
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
2125.5142857143 1589.4857142857
CUC CUC
27816
PM
InversinSinOtrosGastos InversinMexCUC GananciaTotal
3361.4626857143 2834.9222857143 3563.7655329524
TotalPM TotalCUC Peso
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0 0
CUC PesosMexicano
GanTotal PrecioTotal PesoTotal
582.8342857143 10050 2.4
279.3142857143 3960 12
78.8114285714 1320 4.8
77.4920091429 456 2.26404
15.4011428571 405 2.88
93.8194285714 1320 3.96
37.0148571429 330.84 0.9
34.9942857143 250 0.6
55.7028571429 750 1.2
26.24 525 1.05
31.6628571429 133.3 0.6
35.3371428571 300 2.1
59.420952381 460 0.8
30.2057142857 240 0.9
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
1438.2512472381 20500.14 1171.4365714286
CUC PesosMexicano CUC
0 0
42.4285714286 75
116.5714285714 240
60 180
118.2857142857 200
300 500
451.4285714286 1000
248.5714285714 300
451.4285714286 600
97.1428571429 200
239.6571428571 420
0 0
0 0
0 0
0 0
0 0
0 0
0 0
2125.5142857143 3715 GT
CUC
GananciaTotalReal InversinReal
3614.5373142857 3361.4626857143
ValorUnitario ValorTotal
28.5714285714 0
17.1428571429 0
17.1428571429 0
9.7142857143 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0
36.45404 KG
1200
720
240
144
90
240
72
60
120
75
50
90
100
60
0
0
0
0
0
0
0
0
0
0
0
3261 GT
metro 90 PM GananciaTotal
hotel 400 PM 1444.4063671429
agua 120 PM OtrosGastos
desayuno 120 PM
almuerzo 200 PM
comida 280 PM
taxi 85 PM
PesosMex 1295 PM
Cambio 17.5 PM
CUC 74 CUC
pasage 372 CUC
ida hab 35 CUC
Reghab 50 CUC
comida 10 CUC
CUC 467 CUC
KGasto 18.033333333 CUC
TotalGasto 541 PesosMexicano
producto cantidad peso en g precio
Moviles 15 160 670
Zapatillas 24 500 165
PantalonH 6 400 110
Bolso 10 188.67 38
Mochila 3 960 135
PantalonM 9 330 110
Gorras 0 100 36.76
Mouse 3 60 25
Blusa poliester 12 80 50
camisas h 0 210 105
mandos 10 60 13.33
CarterasPq 10 70 10
Gafas 20 40 23
mangas 30 30 8
Acero 0
RelojMSalco 0 80 90
Crellones 0
Perfume 6 200 65
Taladro 0 1500 715
audifono mp3 0 250 190

Equipos Cantidad Precio Venta


Laptop 1 4000 300
audifono mp3 3 190 20
Memorias4gbDDR3-1333 12 263 30
DiscoSSD 2 1050 90
Facebook 0 130 15
memorias 8gb 40 54 5.5

PagoAduana 0 No_Excedido
Inversin TotalRecoger InversinMexicoPM
2279.8171428572 3724.22351 31724.3
Cant. PM CUC
0
0
0
0
0
0
0
0
0
0
0
0

CUC CUC CUC


valor unitario venta GanUnit
41.171047619 70 28.828952381
18.4452380952 28 9.5547619048
13.499047619 18 4.500952381
5.5737775714 12 6.4262224286
25.0262857143 30 4.9737142857
12.2367142857 20 7.7632857143
3.9039047619 8 4.0960952381
2.5105714286 6 3.4894285714
4.2998095238 7 2.7001904762
9.787 15 5.213
1.8437142857 5 3.1562857143
1.8337619048 3 1.1662380952
2.0356190476 4 1.9643809524
0.9981428571 2 1.0018571429
0 0
6.5855238095 10 3.4144761905
0 0
7.320952381 10 2.679047619
67.9071428571 100 32.0928571429
15.3654761905 25 9.6345238095
0 0
0 0
0 0
0 0
0 0

GanUnit GanTotal PrecioTotal


71.4285714286 71.4285714286 228.5714285714
9.1428571429 27.4285714286 32.5714285714
14.9714285714 179.6571428571 180.3428571429
30 60 120
7.5714285714 0 0
2.4142857143 96.5714285714 123.4285714286
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
435.0857142857 684.9142857143
CUC CUC
11986
PM
InversinSinOtrosGastos InversinMexCUC GananciaTotal
2279.8171428572 1812.8171428572 1444.4063671429
TotalPM TotalCUC Peso
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0 0
CUC PesosMexicano
GanTotal PrecioTotal PesoTotal
432.4342857143 10050 2.4
229.3142857143 3960 12
27.0057142857 660 2.4
64.2622242857 380 1.8867
14.9211428571 405 2.88
69.8695714286 990 2.97
0 0 0
10.4682857143 75 0.18
32.4022857143 600 0.96
0 0 0
31.5628571429 133.3 0.6
11.6623809524 100 0.7
39.2876190476 460 0.8
30.0557142857 240 0.9
0 0 0
0 0 0
0 0 0
16.0742857143 390 1.2
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
1009.3206528572 18443.3 1053.9028571429
CUC PesosMexicano CUC
71.4285714286 300
27.4285714286 60
179.6571428571 360
60 180
0 0
96.5714285714 220
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
435.0857142857 1120 GT
CUC
GananciaTotalReal InversinReal
1442.1828571429 2279.8171428572
ValorUnitario ValorTotal
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0
29.8767 KG
1050
672
108
120
90
180
0
18
84
0
50
30
80
60
0
0
0
60
0
0
0
0
0
0
0
2602 GT
Estatura_cm Peso_kg Edad MB Ingesta_KL XY Ingesta_ Obj_KL
163 75 45 1619.909 1943.8908 HOMBRE 2000
162 63 43 1345.84 1615.008 MUJER 2750
KL_Quemar Obj_KL_Ejercicio KL_Quemadas Dias_Por_kg obj_Peso_kg Dias
380.091 2600 2543.8908 2.7516904421 65 27.5169044206
1404.16 2600 1465.008 4.7781309044 60 14.3343927132
kg_Perdidos IMC_Real IMC_Deceado
10 28.2283864654 24.4646016034
3 24.0054869685 22.8623685414

Por_debajo_del_peso_ideMenor_18.5
Normal 18.5-24.99
Sobrepeso Mayor_25
Obesidad Mayor_30

Vous aimerez peut-être aussi