AMBIENTADORES PARA A

ITEM
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

DESCRIPCION
Celulosa 18 mm
Corte guillotina
Fragancia
Cinta elastica
bolsa
Fotolito
Impresin
Troquel
SERV. Troquel
Corte de cinta
Amarre 1
Amarre 2
Destroquelar
Aromatizar
Sellar
otros (Transporte)

TAMAO
70 x 100
25 x 35
aroma
diluyente
fijador
600
8 x8
25 x 35
25 x 35
25 x 35
25 x 35
600
240
300
3000
420
420

UNIDAD DE
MEDIDA
cm
cm
Litros
Litros
Litros
Metros
cm
cm
cm
cm
cm
HORA
HORA
HORA
HORA
HORA
HORA

MARGEN DE GANANCIA:
1MILLAR
30%
2MILLARES
25%
3MILLARES
22%
4MILLARES
20%
5MILLARES
18%

CANTIDAD
7.4
8
0.8
1.16
0.04
1579
1000
1
300
1
1

PRECIO DE VENT

TOTAL DE M

TADORES PARA AUTOS

COSTO POR MILLAR
COSTO
S/.18.00
S/.10.00
S/.90.00
S/.22.00
S/.18.00
S/.11.00
S/.20.00
S/.30.00
S/.100.00
S/.140.00
S/.50.00
S/.4.00
S/.4.00
S/.4.00
S/.4.00
S/.4.00
S/.4.00
S/.50.00
COSTO TOTAL:
C.U:

S/.
S/.

1
133.20 S/.
10.00 S/.

2
266.40 S/.
20.00 S/.

3
399.60 S/.
60.00 S/.

S/.

130.00 S/.

260.00 S/.

390.00 S/.

520.00

S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.

11.00
20.00
30.00
60.00
140.00
50.00
6.67
16.67
13.33
4.00
9.52
9.52
50.00
693.91
0.69

S/.
22.00 S/.
66.00 S/.
S/.
40.00 S/.
60.00 S/.
S/.
30.00 S/.
30.00 S/.
S/.
70.00 S/.
80.00 S/.
S/.
140.00 S/.
140.00 S/.
S/.
50.00 S/.
50.00 S/.
S/.
13.33 S/.
20.00 S/.
S/.
33.33 S/.
50.00 S/.
S/.
26.67 S/.
40.00 S/.
S/.
4.00 S/.
4.00 S/.
S/.
19.05 S/.
28.57 S/.
S/.
19.05 S/.
28.57 S/.
S/.
50.00 S/.
50.00 S/.
S/. 1,063.83 S/. 1,496.74 S/.
S/.
0.53 S/.
0.50 S/.

44.00
80.00
30.00
90.00
140.00
50.00
26.67
66.67
53.33
5.33
38.10
38.10
50.00
1,804.99
0.45

532.80
40.00

M.G: S/.
PRECIO DE VENTA: S/.

0.21 S/.
0.90 S/.

0.13 S/.
0.66 S/.

0.11 S/.
0.61 S/.

0.09
0.54

TOTAL DE M.G: S/.

208.17 S/.

265.96 S/.

329.28 S/.

361.00

S/.
S/.

5
666.00
50.00

S/.

650.00

S/.
55.00
S/.
100.00
S/.
30.00
S/.
100.00
S/.
140.00
S/.
50.00
S/.
33.33
S/.
83.33
S/.
66.67
S/.
6.67
S/.
47.62
S/.
47.62
S/.
50.00
S/. 2,176.24
S/.
0.44
S/.
S/.

0.08
0.51

S/.

391.72