Trabajo Final Calculo Itzel
32
FECHA CODIGO Producto Marca 6/15/2016 125478 Labial lime crime 500 6/15/2016 645897 Rimel maybelline 180 6/15/2016 321456 Rubor Revlon 200 6/15/2016 784563 Sombra chocolate 350 6/15/2016 215469 Corrector Morphe 320 6/15/2016 326574 Polvo translucido maybelline 400 6/15/2016 965842 Iluminador thank me later 230 6/15/2016 321468 nars 100 6/15/2016 695431 Lipstic Lip cooler 500 6/15/2016 254781 Nyx 300 6/15/2016 354698 Gel para ceja mac 90 6/15/2016 321795 Delineador de ojo kymajesty 350 6/15/2016 648123 kleancolor 480 6/15/2016 21458 Gel para pestañas Loreal 200 6/15/2016 601421 Barniz china glaz 700 6/15/2016 214780 Sombra en crema nyx 150 TOTAL 5050 PROMEDIO Total de Productos Base para maquillaje Delineador de ceja Delineador de labios 800
-
Upload
anon449137677 -
Category
Documents
-
view
230 -
download
0
Transcript of Trabajo Final Calculo Itzel
FECHA CODIGO Producto Marca
6/15/2016 125478 Labial lime crime 500
6/15/2016 645897 Rimel maybelline 1806/15/2016 321456 Rubor Revlon 200
6/15/2016 784563 Sombra chocolate 350
6/15/2016 215469 Corrector Morphe 320
6/15/2016 326574 Polvo translucido maybelline 400
6/15/2016 965842 Iluminador thank me later 230
6/15/2016 321468 nars 100
6/15/2016 695431 Lipstic Lip cooler 500
6/15/2016 254781 Nyx 300
6/15/2016 354698 Gel para ceja mac 90
6/15/2016 321795 Delineador de ojo kymajesty 350
6/15/2016 648123 kleancolor 480
6/15/2016 21458 Gel para pestañas Loreal 200
6/15/2016 601421 Barniz china glaz 700
6/15/2016 214780 Sombra en crema nyx 150
TOTAL 5050
PROMEDIO
Total de Productos
Base para maquillaje
Delineador de ceja
Delineador de labios
lime crime maybelline Revlon chocolate Morphe maybelline thank me later
nars Lip cooler Nyx mac kymajesty kleancolor Loreal china glaz nyx
Labial Rimel Rubor Sombra Corrector Polvo translucido
Iluminador Base para maquillaje
Lipstic Delineador de ceja
Gel para ceja Delineador de ojo
Delineador de labios
Gel para pestañas
Barniz Sombra en crema
0
100
200
300
400
500
600
700
800
Total de Productos
Existencia
Merma
Productos vendidos
lime crime maybelline Revlon chocolate Morphe maybelline thank me later
nars Lip cooler Nyx mac kymajesty kleancolor Loreal china glaz nyx
Labial Rimel Rubor Sombra Corrector Polvo translucido
Iluminador Base para maquillaje
Lipstic Delineador de ceja
Gel para ceja Delineador de ojo
Delineador de labios
Gel para pestañas
Barniz Sombra en crema
0
100
200
300
400
500
600
700
800
Total de Productos
Existencia
Merma
Productos vendidos
Existencia Merma %de decuento
50 20 430 $120.0 10%
87 12 81 $156.0 10%99 18 83 $100.0 10%
56 2 292 $50.0 10%
100 0 220 $70.0 10%
58 7 335 $250.0 10%
120 0 110 $120.0 10%
33 0 67 $280.0 10%
10 12 478 $100.0 10%
60 0 240 $100.0 10%
76 0 14 $50.0 10%
69 1 280 $80.0 10%
30 4 446 $80.0 10%
57 8 135 $170.0 10%
120 20 560 $90.0 10%
0 0 150 $150.0 $0.0
1025 20 3921
0 245
Productos vendidos
Precio al publico
MIN DE DESCUENTO
MAX DE DESCUENTO
lime crime maybelline Revlon chocolate Morphe maybelline thank me later
nars Lip cooler Nyx mac kymajesty kleancolor Loreal china glaz nyx
Labial Rimel Rubor Sombra Corrector Polvo translucido
Iluminador Base para maquillaje
Lipstic Delineador de ceja
Gel para ceja Delineador de ojo
Delineador de labios
Gel para pestañas
Barniz Sombra en crema
0
100
200
300
400
500
600
700
800
Total de Productos
Existencia
Merma
Productos vendidos
lime crime maybelline Revlon chocolate Morphe maybelline thank me later
nars Lip cooler Nyx mac kymajesty kleancolor Loreal china glaz nyx
Labial Rimel Rubor Sombra Corrector Polvo translucido
Iluminador Base para maquillaje
Lipstic Delineador de ceja
Gel para ceja Delineador de ojo
Delineador de labios
Gel para pestañas
Barniz Sombra en crema
0
100
200
300
400
500
600
700
800
Total de Productos
Existencia
Merma
Productos vendidos
Ganancia CONCATENAR
$12.0 $86.0 $22.0 Labial lime crime
$15.6 $97.0 $43.4 Rimel maybelline$10.0 $60.0 $30.0 Rubor Revlon
$5.0 $33.0 $12.0 Sombra chocolate
$7.0 $50.0 $13.0 Corrector Morphe
$25.0 $200.0 $25.0
$12.0 $89.0 $19.0
$28.0 $230.0 $22.0
$10.0 $68.0 $22.0 Lipstic Lip cooler
$10.0 $67.0 $23.0
$5.0 $30.0 $15.0 Gel para ceja mac
$8.0 $40.0 $32.0
$8.0 $45.0 $27.0
$17.0 $120.0 $33.0
$9.0 $50.0 $31.0 Barniz china glaz
$15.0 $120.0 $15.0
$28.0 $384.4
$5.0 Total ganancia
cantidad de descuento
Precio de fabrica
Polvo translucido maybelline
Iluminador thank me later
Base para maquillaje nars
Delineador de ceja Nyx
Delineador de ojo kymajesty
Delineador de labios kleancolor
Gel para pestañas Loreal
Sombra en crema nyx
lime crime maybelline Revlon chocolate Morphe maybelline thank me later
nars Lip cooler Nyx mac kymajesty kleancolor Loreal china glaz nyx
Labial Rimel Rubor Sombra Corrector Polvo translucido
Iluminador Base para maquillaje
Lipstic Delineador de ceja
Gel para ceja Delineador de ojo
Delineador de labios
Gel para pestañas
Barniz Sombra en crema
0
100
200
300
400
500
600
700
800
Total de Productos
Existencia
Merma
Productos vendidos
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16$0.0
$50.0
$100.0
$150.0
$200.0
$250.0
$300.0
Precio al publico
Precio al publico
lime crime maybelline Revlon chocolate Morphe maybelline thank me later
nars Lip cooler Nyx mac kymajesty kleancolor Loreal china glaz nyx
Labial Rimel Rubor Sombra Corrector Polvo translucido
Iluminador Base para maquillaje
Lipstic Delineador de ceja
Gel para ceja Delineador de ojo
Delineador de labios
Gel para pestañas
Barniz Sombra en crema
0
100
200
300
400
500
600
700
800
Total de Productos
Existencia
Merma
Productos vendidos
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16$0.0
$50.0
$100.0
$150.0
$200.0
$250.0
$300.0
Precio al publico
Precio al publico
Hora
6/17/2016 3:23 NOSEPUEDE 11 5
6/17/2016 3:23 SISEPUEDE6/17/2016 3:23 SISEPUEDE
6/17/2016 3:23 SISEPUEDE
6/17/2016 3:23 SISEPUEDE
6/17/2016 3:23 SISEPUEDE
6/17/2016 3:23 SISEPUEDE
6/17/2016 3:23 NOSEPUEDE
6/17/2016 3:23 NOSEPUEDE
6/17/2016 3:23 SISEPUEDE
6/17/2016 3:23 SISEPUEDE
6/17/2016 3:23 SISEPUEDE
6/17/2016 3:23 NOSEPUEDE
6/17/2016 3:23 SISEPUEDE
6/17/2016 3:23 SISEPUEDE
6/17/2016 3:23 NOSEPUEDE
Producto para poder vender 50
Contar "Si se puede"
Contar "No se puede"
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16$0.0
$50.0
$100.0
$150.0
$200.0
$250.0
$300.0
Precio al publico
Precio al publico
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16$0.0
$50.0
$100.0
$150.0
$200.0
$250.0
$300.0
Precio al publico
Precio al publico
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16$0.0
$50.0
$100.0
$150.0
$200.0
$250.0
$300.0
Precio al publico
Precio al publico
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16$0.0
$50.0
$100.0
$150.0
$200.0
$250.0
$300.0
Precio al publico
Precio al publico
FECHA Producto 6/15/2016
Barniz
Base para maquillaje
Corrector
Delineador de ceja
Delineador de labios
Delineador de ojo
Gel para ceja
Gel para pestañas
Iluminador
Labial
Lipstic
Polvo translucido
Rimel
Rubor
Sombra
Sombra en crema
Total Result
Marca CONCATENAR Hora
china glaz Barniz china glaz
6/17/2016 3:23
Base para maquillajenars
Base para maquillaje nars6/17/2016 3:23
MorpheCorrector Morphe
6/17/2016 3:23
NyxDelineador de ceja Nyx
6/17/2016 3:23
Delineador de labioskleancolor
Delineador de labios kleancolor6/17/2016 3:23
kymajestyDelineador de ojo kymajesty
6/17/2016 3:23
macGel para ceja mac
6/17/2016 3:23
FECHA0
1000000
2000000
3000000
4000000
5000000
6000000
7000000
8000000
Column B
Column C
Column D
Column E
Column F
Column G
Column H
Data
Column J
Column K
LorealGel para pestañas Loreal
6/17/2016 3:23
thank me laterIluminador thank me later
6/17/2016 3:23
lime crimeLabial lime crime
6/15/2016 23:41
Lip coolerLipstic Lip cooler
6/17/2016 3:23
maybellinePolvo translucido maybelline
6/17/2016 3:23
maybellineRimel maybelline
6/17/2016 3:23
RevlonRubor Revlon
6/17/2016 3:23
chocolateSombra chocolate
6/17/2016 3:23
NyxSombra en crema nyx
6/17/2016 3:23
Producto para poder vender 50 Contar "Si se puede"
SISEPUEDE(empty)
NOSEPUEDE(empty)
SISEPUEDE(empty)
SISEPUEDE(empty)
NOSEPUEDE(empty)
SISEPUEDE(empty)
FECHA0
1000000
2000000
3000000
4000000
5000000
6000000
7000000
8000000
Column B
Column C
Column D
Column E
Column F
Column G
Column H
Data
Column J
Column K
SISEPUEDE(empty)
SISEPUEDE(empty)
SISEPUEDE(empty)
NOSEPUEDE11
NOSEPUEDE(empty)
SISEPUEDE(empty)
SISEPUEDE(empty)
SISEPUEDE(empty)
SISEPUEDE(empty)
NOSEPUEDE(empty)
DataContar "No se puede" Sum - CODIGO
6819234601421601421601421601421601421601421
(empty) 601421321468321468321468321468321468321468
(empty) 321468215469215469215469215469215469215469
(empty) 215469254781254781254781254781254781254781
(empty) 254781648123648123648123648123648123648123
(empty) 648123321795321795321795321795321795321795
(empty) 321795354698354698354698354698
FECHA0
1000000
2000000
3000000
4000000
5000000
6000000
7000000
8000000
Column B
Column C
Column D
Column E
Column F
Column G
Column H
Data
Column J
Column K
354698354698
(empty) 354698214582145821458214582145821458
(empty) 21458965842965842965842965842965842965842
(empty) 965842125478125478125478125478125478125478
5 125478695431695431695431695431695431695431
(empty) 695431326574326574326574326574326574326574
(empty) 326574645897645897645897645897645897645897
(empty) 645897321456321456321456321456
321456321456
(empty) 321456784563784563784563784563784563784563
(empty) 784563214780214780214780214780214780214780
(empty) 2147806819234
Sum - Total de Productos Sum - Existencia Sum - MermaSum - Product5050 1025 104 3921
700 120 20 560700 120 20 560700 120 20 560700 120 20 560700 120 20 560700 120 20 560700 120 20 560100 33 0 67100 33 0 67100 33 0 67100 33 0 67100 33 0 67100 33 0 67100 33 0 67320 100 0 220320 100 0 220320 100 0 220320 100 0 220320 100 0 220320 100 0 220320 100 0 220300 60 0 240300 60 0 240300 60 0 240300 60 0 240300 60 0 240300 60 0 240300 60 0 240480 30 4 446480 30 4 446480 30 4 446480 30 4 446480 30 4 446480 30 4 446480 30 4 446350 69 1 280350 69 1 280350 69 1 280350 69 1 280350 69 1 280350 69 1 280350 69 1 280
90 76 0 1490 76 0 1490 76 0 1490 76 0 14
FECHA0
1000000
2000000
3000000
4000000
5000000
6000000
7000000
8000000
Column B
Column C
Column D
Column E
Column F
Column G
Column H
Data
Column J
Column K
90 76 0 1490 76 0 1490 76 0 14
200 57 8 135200 57 8 135200 57 8 135200 57 8 135200 57 8 135200 57 8 135200 57 8 135230 120 0 110230 120 0 110230 120 0 110230 120 0 110230 120 0 110230 120 0 110230 120 0 110500 50 20 430500 50 20 430500 50 20 430500 50 20 430500 50 20 430500 50 20 430500 50 20 430500 10 12 478500 10 12 478500 10 12 478500 10 12 478500 10 12 478500 10 12 478500 10 12 478400 58 7 335400 58 7 335400 58 7 335400 58 7 335400 58 7 335400 58 7 335400 58 7 335180 87 12 81180 87 12 81180 87 12 81180 87 12 81180 87 12 81180 87 12 81180 87 12 81200 99 18 83200 99 18 83200 99 18 83200 99 18 83
200 99 18 83200 99 18 83200 99 18 83350 56 2 292350 56 2 292350 56 2 292350 56 2 292350 56 2 292350 56 2 292350 56 2 292150 0 0 150150 0 0 150150 0 0 150150 0 0 150150 0 0 150150 0 0 150150 0 0 150
5050 1025 104 3921
Sum - Precio aSum - %de deSum - cantidaSum - Precio Sum - Ganancia $1,966.0 $1.5 $196.6 $1,385.0 $384.4
$90.0 $0.1 $9.0 $50.0 $31.0$90.0 $0.1 $9.0 $50.0 $31.0$90.0 $0.1 $9.0 $50.0 $31.0$90.0 $0.1 $9.0 $50.0 $31.0$90.0 $0.1 $9.0 $50.0 $31.0$90.0 $0.1 $9.0 $50.0 $31.0$90.0 $0.1 $9.0 $50.0 $31.0
$280.0 $0.1 $28.0 $230.0 $22.0$280.0 $0.1 $28.0 $230.0 $22.0$280.0 $0.1 $28.0 $230.0 $22.0$280.0 $0.1 $28.0 $230.0 $22.0$280.0 $0.1 $28.0 $230.0 $22.0$280.0 $0.1 $28.0 $230.0 $22.0$280.0 $0.1 $28.0 $230.0 $22.0
$70.0 $0.1 $7.0 $50.0 $13.0$70.0 $0.1 $7.0 $50.0 $13.0$70.0 $0.1 $7.0 $50.0 $13.0$70.0 $0.1 $7.0 $50.0 $13.0$70.0 $0.1 $7.0 $50.0 $13.0$70.0 $0.1 $7.0 $50.0 $13.0$70.0 $0.1 $7.0 $50.0 $13.0
$100.0 $0.1 $10.0 $67.0 $23.0$100.0 $0.1 $10.0 $67.0 $23.0$100.0 $0.1 $10.0 $67.0 $23.0$100.0 $0.1 $10.0 $67.0 $23.0$100.0 $0.1 $10.0 $67.0 $23.0$100.0 $0.1 $10.0 $67.0 $23.0$100.0 $0.1 $10.0 $67.0 $23.0
$80.0 $0.1 $8.0 $45.0 $27.0$80.0 $0.1 $8.0 $45.0 $27.0$80.0 $0.1 $8.0 $45.0 $27.0$80.0 $0.1 $8.0 $45.0 $27.0$80.0 $0.1 $8.0 $45.0 $27.0$80.0 $0.1 $8.0 $45.0 $27.0$80.0 $0.1 $8.0 $45.0 $27.0$80.0 $0.1 $8.0 $40.0 $32.0$80.0 $0.1 $8.0 $40.0 $32.0$80.0 $0.1 $8.0 $40.0 $32.0$80.0 $0.1 $8.0 $40.0 $32.0$80.0 $0.1 $8.0 $40.0 $32.0$80.0 $0.1 $8.0 $40.0 $32.0$80.0 $0.1 $8.0 $40.0 $32.0$50.0 $0.1 $5.0 $30.0 $15.0$50.0 $0.1 $5.0 $30.0 $15.0$50.0 $0.1 $5.0 $30.0 $15.0$50.0 $0.1 $5.0 $30.0 $15.0
$50.0 $0.1 $5.0 $30.0 $15.0$50.0 $0.1 $5.0 $30.0 $15.0$50.0 $0.1 $5.0 $30.0 $15.0
$170.0 $0.1 $17.0 $120.0 $33.0$170.0 $0.1 $17.0 $120.0 $33.0$170.0 $0.1 $17.0 $120.0 $33.0$170.0 $0.1 $17.0 $120.0 $33.0$170.0 $0.1 $17.0 $120.0 $33.0$170.0 $0.1 $17.0 $120.0 $33.0$170.0 $0.1 $17.0 $120.0 $33.0$120.0 $0.1 $12.0 $89.0 $19.0$120.0 $0.1 $12.0 $89.0 $19.0$120.0 $0.1 $12.0 $89.0 $19.0$120.0 $0.1 $12.0 $89.0 $19.0$120.0 $0.1 $12.0 $89.0 $19.0$120.0 $0.1 $12.0 $89.0 $19.0$120.0 $0.1 $12.0 $89.0 $19.0$120.0 $0.1 $12.0 $86.0 $22.0$120.0 $0.1 $12.0 $86.0 $22.0$120.0 $0.1 $12.0 $86.0 $22.0$120.0 $0.1 $12.0 $86.0 $22.0$120.0 $0.1 $12.0 $86.0 $22.0$120.0 $0.1 $12.0 $86.0 $22.0$120.0 $0.1 $12.0 $86.0 $22.0$100.0 $0.1 $10.0 $68.0 $22.0$100.0 $0.1 $10.0 $68.0 $22.0$100.0 $0.1 $10.0 $68.0 $22.0$100.0 $0.1 $10.0 $68.0 $22.0$100.0 $0.1 $10.0 $68.0 $22.0$100.0 $0.1 $10.0 $68.0 $22.0$100.0 $0.1 $10.0 $68.0 $22.0$250.0 $0.1 $25.0 $200.0 $25.0$250.0 $0.1 $25.0 $200.0 $25.0$250.0 $0.1 $25.0 $200.0 $25.0$250.0 $0.1 $25.0 $200.0 $25.0$250.0 $0.1 $25.0 $200.0 $25.0$250.0 $0.1 $25.0 $200.0 $25.0$250.0 $0.1 $25.0 $200.0 $25.0$156.0 $0.1 $15.6 $97.0 $43.4$156.0 $0.1 $15.6 $97.0 $43.4$156.0 $0.1 $15.6 $97.0 $43.4$156.0 $0.1 $15.6 $97.0 $43.4$156.0 $0.1 $15.6 $97.0 $43.4$156.0 $0.1 $15.6 $97.0 $43.4$156.0 $0.1 $15.6 $97.0 $43.4$100.0 $0.1 $10.0 $60.0 $30.0$100.0 $0.1 $10.0 $60.0 $30.0$100.0 $0.1 $10.0 $60.0 $30.0$100.0 $0.1 $10.0 $60.0 $30.0
$100.0 $0.1 $10.0 $60.0 $30.0$100.0 $0.1 $10.0 $60.0 $30.0$100.0 $0.1 $10.0 $60.0 $30.0
$50.0 $0.1 $5.0 $33.0 $12.0$50.0 $0.1 $5.0 $33.0 $12.0$50.0 $0.1 $5.0 $33.0 $12.0$50.0 $0.1 $5.0 $33.0 $12.0$50.0 $0.1 $5.0 $33.0 $12.0$50.0 $0.1 $5.0 $33.0 $12.0$50.0 $0.1 $5.0 $33.0 $12.0
$150.0 $0.0 $15.0 $120.0 $15.0$150.0 $0.0 $15.0 $120.0 $15.0$150.0 $0.0 $15.0 $120.0 $15.0$150.0 $0.0 $15.0 $120.0 $15.0$150.0 $0.0 $15.0 $120.0 $15.0$150.0 $0.0 $15.0 $120.0 $15.0$150.0 $0.0 $15.0 $120.0 $15.0
$1,966.0 $1.5 $196.6 $1,385.0 $384.4
Producto Total de Productos Existencia MermaLabial 500 50 20Rimel 180 87 12Rubor 200 99 18Sombra 350 56 2Corrector 320 100 0Polvo translucido 400 58 7Iluminador 230 120 0
Base para maquillaje 100 33 0Lipstic 500 10 12Delineador de ceja 300 60 0Gel para ceja 90 76 0Delineador de ojo 350 69 1
Delineador de labios 480 30 4Gel para pestañas 200 57 8Barniz 700 120 20Sombra en crema 150 0 0
Productos vendidos Contar Contara430 4 5
81 4 583 4 5
292 4 5220 4 5335 4 5110 4 5
67 4 5478 4 5240 4 5
14 4 5280 4 5
446 4 5135 4 5560 4 5150 4 5
CODIGO Producto Existencia Codigo Producto125478 Labial 50 321456 Rubor645897 Rimel 87 326574321456 Rubor 99 695431 Lipstic784563 Sombra 56 321795215469 Corrector 100 601421 Barniz
326574 58 645897 Rimel965842 Iluminador 120 215469 Corrector
321468 33 321468695431 Lipstic 10 354698
254781 60 21458
354698 Gel para ceja 76 125478 Labial
321795 69 784563 Sombra
648123 30 965842 Iluminador
21458 57 254781601421 Barniz 120 648123
214780 0 214780
Polvo translucido
Delineador de ojo
Polvo translucido
Base para maquillaje
Base para maquillajeGel para ceja
Delineador de ceja
Gel para pestañas
Delineador de ojo
Delineador de labios
Gel para pestañas
Delineador de cejaDelineador de labios
Sombra en crema
Sombra en crema
Existencia99581069
120
87100
3376
57
50
56
120
6030
0
