Beruflich Dokumente
Kultur Dokumente
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 494.88 1,484.64 507.09 1,521.28
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 500.02 1,500.07 507.75 1,523.24
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 500.02 1,000.05 507.75 1,015.49
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 10 495.52 4,955.18 507.75 5,077.47
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 500.02 1,000.05 507.75 1,015.49
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 1 520.29 520.29 507.75 507.75
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 11 498.02 5,478.22 507.75 5,585.22
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 500.02 1,000.05 507.75 1,015.49
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 500.02 1,500.07 507.75 1,523.24
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 500.02 1,000.05 507.75 1,015.49
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 6 500.02 3,000.14 507.75 3,046.48
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 5 500.02 2,500.11 507.75 2,538.73
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 495.52 1,486.55 507.75 1,523.24
I14RHI7S81TW8CE Inspiron 14-5437 Ci7 1T/8G 14" SED DELL 1 850.00 850.00 764.01 764.01
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 10 504.86 5,048.59 507.07 5,070.74
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 50 484.86 24,243.21 507.07 25,353.71
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 10 494.37 4,943.67 507.07 5,070.74
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 499.36 1,498.08 507.07 1,521.22
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 499.36 998.72 507.07 1,014.15
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 5 499.36 2,496.80 507.07 2,535.37
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 5 499.36 2,496.80 507.07 2,535.37
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 519.75 1,039.50 507.07 1,014.15
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 10 459.87 4,598.71 481.37 4,813.69
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 5 506.66 2,533.32 503.90 2,519.49
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 5 513.00 2,565.00 503.90 2,519.49
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 10 499.21 4,992.13 503.90 5,038.98
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 4 511.77 2,047.10 503.90 2,015.59
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 8 496.23 3,969.86 503.90 4,031.18
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 511.58 1,023.15 503.90 1,007.80
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 20 478.03 9,560.52 505.13 10,102.60
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 502.82 1,508.47 505.13 1,515.39
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 50 473.05 23,652.32 505.13 25,256.50
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 10 500.43 5,004.33 505.13 5,051.30
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 5 507.90 2,539.51 505.13 2,525.65
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 11 497.45 5,471.90 505.13 5,556.43
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 505.29 1,515.86 505.13 1,515.39
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 513.00 1,026.00 505.13 1,010.26
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 5 502.92 2,514.61 505.13 2,525.65
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 521.26 1,042.52 505.13 1,010.26
I14RHI7S81TW8CE Inspiron 14-5437 Ci7 1T/8G 14" SED DELL 1 847.07 847.07 760.07 760.07
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 478.18 478.18 479.52 479.52
Totales 298 21,181 146,931 21,216 151,043
Proteccion Proteccion Proteccion Observaciones Fondos Jacky
Profit Margen TRM Dell Unid Adicional Dell Total MDF
-36.64 -2.47 2,000.48 40 120
-23.17 -1.54 1,997.91 40 120
-15.45 -1.54 1,997.91 40 80
-122.29 -2.47 1,997.91 40 400
-15.45 -1.54 1,997.91 40 80
12.55 2.41 1,997.91 40 40
-106.99 -1.95 1,997.91 40 440
-15.45 -1.54 1,997.91 40 80
-23.17 -1.54 1,997.91 40 120
-15.45 -1.54 1,997.91 40 80
-46.35 -1.54 1,997.91 40 240
-38.62 -1.54 1,997.91 40 200
-36.69 -2.47 1,997.91 40 120
85.99 10.12 1,997.91 41 41
-22.16 -0.44 2,000.56 40 400
-1,110.50 -4.58 2,000.56 40 10 2500 500
-127.08 -2.57 2,000.56 40 400
-23.14 -1.54 2,000.56 40 120
-15.43 -1.54 2,000.56 40 80
-38.57 -1.54 2,000.56 40 200
-38.57 -1.54 2,000.56 40 200
25.35 2.44 2,000.56 40 80
-214.98 -4.67 2,000.56 45 450
13.83 0.55 2,013.17 40 200
45.51 1.77 2,013.17 40 200
-46.85 -0.94 2,013.17 40 400
31.50 1.54 2,013.17 40 160
-61.33 -1.54 2,013.17 40 320
15.35 1.50 2,013.17 40 80
-542.09 -5.67 2,008.26 40 800
-6.92 -0.46 2,008.26 40 120
-1,604.19 -6.78 2,008.26 40 10 2500 500
-46.97 -0.94 2,008.26 40 400
13.86 0.55 2,008.26 40 200
-84.53 -1.54 2,008.26 40 440
0.47 0.03 2,008.26 40 120
15.74 1.53 2,008.26 40 80
-11.04 -0.44 2,008.26 40 200
32.26 3.09 2,008.26 40 80
86.99 10.27 2,008.26 41 41
-1.35 -0.28 2,008.26 45 45
-4,112 -23 82,156 1,652 20 12,977 0 1,000
12,977
8,865
6.03
NIT Cliente Orden Factura No Fecha linea No Parte
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 4 566.74 2,266.94 560.94 2,243.76 23.18 1.02
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 502.20 1,004.40 501.92 1,003.84 0.56 0.06
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 1 513.00 513.00 501.92 501.92 11.08 2.16
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 1 520.00 520.00 501.92 501.92 18.08 3.48
Inspiron 14-5437 Ci7 1T/8G 14" SED DELL 2 822.92 1,645.84 755.25 1,510.49 135.35 8.22
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 10 504.94 5,049.39 497.31 4,973.07 76.32 1.51
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 509.60 1,528.79 497.31 1,491.92 36.87 2.41
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 6 481.93 2,891.59 472.10 2,832.58 59.01 2.04
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 2 582.95 1,165.90 555.38 1,110.76 55.14 4.73
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 20 489.87 9,797.49 496.94 9,938.89 -141.40 -1.44
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 10 498.69 4,986.92 496.94 4,969.44 17.48 0.35
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 572.62 572.62 553.37 553.37 19.25 3.36
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 520.00 1,560.00 495.15 1,485.44 74.56 4.78
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 513.00 1,026.00 495.15 990.29 35.71 3.48
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 5 507.63 2,538.13 495.15 2,475.74 62.40 2.46
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 5 517.39 2,586.94 495.15 2,475.74 111.21 4.30
Inspiron 14-5437 Ci7 1T/8G 14" SED DELL 2 859.65 1,719.30 745.05 1,490.10 229.20 13.33
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 480.81 961.61 470.05 940.09 21.52 2.24
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 10 449.05 4,490.54 470.05 4,700.46 -209.92 -4.67
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 10 449.05 4,490.54 470.05 4,700.46 -209.92 -4.67
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 507.44 1,014.87 494.96 989.92 24.95 2.46
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 512.32 1,024.63 494.96 989.92 34.71 3.39
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 5 505.74 2,528.71 494.96 2,474.81 53.91 2.13
Totales 110 12,388 55,884 12,012 55,345 539 57
5,097
5,636
10.1
Proteccion
Proteccion Adicional Total Proteccion Observaciones Fondos Jacky
TRM Dell Unid Marketing Marketing Total MDF
Services
2,021.10 41 20 80 244
2,021.10 40 80
2,021.10 40 40
2,021.10 40 40
2,021.10 15 30 30
2,039.85 40 400
2,039.85 40 120
2,039.85 45 270
2,041.34 41 82
2,041.34 40 800
2,041.34 40 400
2,048.75 41 41
2,048.75 40 120
2,048.75 40 80
2,048.75 40 200
2,048.75 40 200
2,048.75 0
2,048.75 45 90
2,048.75 45 30 300 750
2,048.75 45 30 300 750
2,049.52 40 80
2,049.52 40 80
2,049.52 40 200
46,936 863 95 710 5,097
NIT Cliente Orden Factura No Fecha linea
I14HI5S61TBW8CE Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 2 580.00 1,160.00 554.10 1,108.20
I14HI5S61TBW8CE Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 580.00 580.00 554.10 554.10
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 495.00 495.00 470.66 470.66
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 6 449.99 2,699.92 470.66 2,823.98
I14HI5S61TBW8CE Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 584.29 584.29 553.42 553.42
I14HI5S61TBW8CE Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 585.00 585.00 553.42 553.42
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 1 512.56 512.56 495.20 495.20
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 1 519.67 519.67 495.20 495.20
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 482.78 482.78 470.09 470.09
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 1 514.01 514.01 496.88 496.88
I14RHI7S81TW8CE Inspiron 14-5437 Ci7 1T/8G 14" SED DELL 1 820.79 820.79 747.66 747.66
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 3 491.07 1,473.20 471.69 1,415.07
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 453.39 906.78 471.69 943.38
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 10 453.39 4,533.92 471.69 4,716.90
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 6 512.86 3,077.15 499.29 2,995.74
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 4 490.00 1,960.00 473.98 1,895.92
I14HI5_S61TBZE Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 7 506.64 3,546.50 498.99 3,492.90
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 495.00 990.00 473.69 947.38
Totales 51 9,526 25,442 9,222 25,176
Proteccion
Proteccion Adicional Total Proteccion Observaciones Fondos Jacky
Profit Margen TRM Dell Unid Marketing Marketing Total MDF
Services
51.80 4.47 2,046.06 41 82
25.90 4.47 2,046.06 41 41
24.34 4.92 2,046.06 45 45
-124.06 -4.60 2,046.06 45 30 180 450
30.86 5.28 2,048.55 41 41
31.58 5.40 2,048.55 41 41
17.36 3.39 2,048.55 40 40
24.47 4.71 2,048.55 40 40
12.69 2.63 2,048.55 45 45
17.13 3.33 2,041.61 40 40
73.13 8.91 2,041.61 20 20 20
58.13 3.95 2,041.61 45 135
-36.60 -4.04 2,041.61 45 30 60 150
-182.98 -4.04 2,041.61 45 30 300 750
81.41 2.65 2,031.75 40 240
64.08 3.27 2,031.75 45 180
53.60 1.51 2,032.99 40 280
42.62 4.31 2,032.99 45 90
265 51 36,765 724 110 560 2,710 0 0
2,710
2,975
11.7
NIT Cliente Orden Factura No Fecha linea No Parte
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 585.86 585.86 560.50 560.50 25.35 4.33
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 516.64 1,033.28 501.53 1,003.06 30.22 2.93
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 490.00 490.00 476.10 476.10 13.90 2.84
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 7 450.39 3,152.75 476.10 3,332.73 -179.98 -5.71
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 513.00 1,026.00 501.53 1,003.06 22.94 2.24
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 513.00 1,539.00 501.53 1,504.59 34.41 2.24
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 1 530.00 530.00 501.53 501.53 28.47 5.37
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 455.00 455.00 476.10 476.10 -21.10 -4.64
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 512.44 1,024.88 500.08 1,000.16 24.71 2.41
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 483.11 483.11 474.73 474.73 8.38 1.73
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 5 451.43 2,257.17 474.73 2,373.65 -116.48 -5.16
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 10 482.67 4,826.67 474.73 4,747.29 79.38 1.64
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 5 451.43 2,257.17 474.73 2,373.65 -116.48 -5.16
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 450.32 450.32 474.73 474.73 -24.41 -5.42
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 3 451.43 1,354.30 474.73 1,424.19 -69.89 -5.16
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 451.43 902.87 474.73 949.46 -46.59 -5.16
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 451.43 902.87 474.73 949.46 -46.59 -5.16
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 11 449.02 4,939.23 471.55 5,187.04 -247.81 -5.02
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 20 448.04 8,960.84 471.55 9,430.98 -470.15 -5.25
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 5 448.41 2,242.05 471.55 2,357.75 -115.70 -5.16
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 3 448.41 1,345.23 471.55 1,414.65 -69.42 -5.16
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 448.41 896.82 471.55 943.10 -46.28 -5.16
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 448.41 448.41 471.55 471.55 -23.14 -5.16
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 565.00 565.00 552.37 552.37 12.63 2.24
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 481.86 481.86 469.20 469.20 12.66 2.63
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 5 448.24 2,241.21 469.20 2,345.98 -104.77 -4.67
Totales 98 12,425 45,392 12,613 46,798 -1,406 -47
6,562
5,156
11.4
Proteccion
Proteccion Adicional Total Proteccion Observaciones Fondos Jacky
TRM Dell Unid Marketing Marketing Total MDF
Services
2,022.68 41 41
2,022.68 40 80
2,022.68 45 45
2,022.68 45 30 210 525
2,022.68 40 80
2,022.68 40 120
2,022.68 40 40
2,022.68 45 30 30 75
2,028.54 40 80
2,028.54 45 45
2,028.54 45 30 150 375
2,028.54 45 450
2,028.54 45 30 150 375
2,028.54 45 30 30 75
2,028.54 45 30 90 225
2,028.54 45 30 60 150
2,028.54 45 30 60 150
2,042.22 45 30 330 825
2,042.22 45 30 600 1500
2,042.22 45 30 150 375
2,042.22 45 30 90 225
2,042.22 45 30 60 150
2,042.22 45 30 30 75
2,052.46 41 20 20 61
2,052.46 45 45
2,052.46 45 30 150 375
52,849 1,137 470 2,210 6,562
NIT Cliente Orden Factura No Fecha linea No Parte
Insp 3000-3137 Cel 500/2GB 11" SED DELL 10 385.06 3,850.61 421.81 4,218.13 -367.51
Insp 3000-3137 Cel 500/2GB 11" SED DELL 3 385.06 1,155.18 421.81 1,265.44 -110.25
Insp 3000-3137 Cel 500/2GB 11" SED DELL 1 385.06 385.06 421.81 421.81 -36.75
Insp 3000-3137 Cel 500/2GB 11" SED DELL 6 385.06 2,310.37 421.81 2,530.88 -220.51
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 565.00 565.00 554.67 554.67 10.33
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 565.00 565.00 554.67 554.67 10.33
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 5 448.03 2,240.14 471.15 2,355.74 -115.60
Insp 3000-3137 Cel 500/2GB 11" SED DELL 9 386.75 3,480.74 422.08 3,798.71 -317.97
Insp 3000-3137 Cel 500/2GB 11" SED DELL 1 420.00 420.00 422.08 422.08 -2.08
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 465.08 465.08 471.45 471.45 -6.37
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 565.00 565.00 554.26 554.26 10.74
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 489.95 489.95 470.80 470.80 19.15
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 483.51 483.51 470.80 470.80 12.71
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 582.82 582.82 552.20 552.20 30.63
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 2 383.81 767.62 394.52 789.04 -21.43
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 15 379.91 5,698.67 394.52 5,917.81 -219.14
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 18 379.91 6,838.41 394.52 7,101.37 -262.96
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 3 452.97 1,358.91 469.05 1,407.14 -48.23
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 481.29 481.29 468.64 468.64 12.65
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 10 452.58 4,525.77 468.64 4,686.39 -160.63
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 450.46 900.92 468.64 937.28 -36.36
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 487.75 975.49 468.64 937.28 38.21
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 5 450.46 2,252.30 468.64 2,343.20 -90.90
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 462.31 924.62 468.64 937.28 -12.66
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 450.46 900.92 468.64 937.28 -36.36
Totales 104 $ 11,343.29 $ 43,183.38 $ 11,564.49 $ 45,104.34 $ (1,920.96)
$ 5,799.00
$ 3,878.04
8.98
Proteccion
Proteccion Economic Adicional Total Proteccion Observaciones Fondos Jacky
Margen TRM Dell Unid Fluctuation Marketing Marketing Total MDF
Services
-9.54 2,043.96 30 30 600
-9.54 2,043.96 30 30 180
-9.54 2,043.96 30 30 60
-9.54 2,043.96 30 30 360
1.83 2,043.96 41 20 20 61
1.83 2,043.96 41 20 20 61
-5.16 2,043.96 45 30 150 375
-9.14 2,042.67 30 30 540
-0.50 2,042.67 30 30 60
-1.37 2,042.67 45 20 20 65
1.90 2,045.45 41 20 20 61
3.91 2,045.45 45 45
2.63 2,045.45 45 45
5.26 2,053.11 41 41
-2.79 2,053.11 38 76
-3.85 2,053.11 38 570
-3.85 2,053.11 38 684
-3.55 2,053.11 45 30 90 225
2.63 2,054.90 45 45
-3.55 2,054.90 45 30 300 750
-4.04 2,054.90 45 30 60 150
3.92 2,054.90 45 90
-4.04 2,054.90 45 30 150 375
-1.37 2,054.90 45 20 40 130
-4.04 2,054.90 45 30 60 150
$ (61.50) $ 51,221.93 $ 998.00 $ 180.00 $ 280.00 $ 930.00 $ 5,799.00 $ - $ -
NIT Cliente Orden Factura No Fecha linea No Parte
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 4 452.25 1,809.01 470.51 1,882.02 -73.01 -4.04
Totales 4 452 1,809 471 1,882 -73 -4
300
227
12.548
Proteccion
Proteccion Economic Adicional Total Proteccion Observaciones Fondos Jacky
TRM Fob
Dell Unid Fluctuation Marketing Marketing Total MDF
Services
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 552.00 552.00 554.50 554.50 -2.50 -0.45
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 4 386.39 1,545.55 397.00 1,588.00 -42.45 -2.75
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 4 386.39 1,545.55 397.00 1,588.00 -42.45 -2.75
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 513.20 1,026.41 522.85 1,045.70 -19.29 -1.88
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 10 515.00 5,150.00 522.85 5,228.50 -78.50 -1.52
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 5 515.00 2,575.00 522.85 2,614.25 -39.25 -1.52
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 15 515.00 7,725.00 522.85 7,842.74 -117.74 -1.52
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 513.20 1,539.61 522.85 1,568.55 -28.94 -1.88
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 520.00 1,560.00 522.85 1,568.55 -8.55 -0.55
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 513.20 1,026.41 522.85 1,045.70 -19.29 -1.88
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 5 515.00 2,575.00 522.85 2,614.25 -39.25 -1.52
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 5 385.00 1,925.00 398.84 1,994.19 -69.19 -3.59
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 5 388.14 1,940.69 398.84 1,994.19 -53.50 -2.76
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 4 388.18 1,552.70 398.84 1,595.35 -42.65 -2.75
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 515.00 1,030.00 522.93 1,045.85 -15.85 -1.54
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 515.00 1,545.00 522.93 1,568.78 -23.78 -1.54
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 2 559.50 1,119.00 529.15 1,058.30 60.69 5.42
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 4 559.50 2,237.99 529.15 2,116.61 121.38 5.42
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 2 559.50 1,119.00 529.15 1,058.30 60.69 5.42
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 2 559.50 1,119.00 529.15 1,058.30 60.69 5.42
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 388.23 3,882.33 398.90 3,988.96 -106.63 -2.75
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 1 520.00 520.00 527.46 527.46 -7.46 -1.43
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 10 519.46 5,194.62 527.46 5,274.58 -79.95 -1.54
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 8 515.00 4,120.00 527.46 4,219.66 -99.66 -2.42
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 391.32 3,913.24 399.21 3,992.06 -78.83 -2.01
Totales 122 12,208 58,039 12,271 58,751 -712 -19
4,447
3,735
6.43
Proteccion
Proteccion Dell Adicional Fondos Total Proteccion
TRM Unid Marketing Q4FY14 Marketing Total
Services
2,044.58 41 41
2,044.58 38 152
2,044.58 38 152
2,035.16 40 80
2,035.16 40 400
2,035.16 40 200
2,035.16 40 600
2,035.16 40 120
2,035.16 40 120
2,035.16 40 80
2,035.16 40 200
2,035.16 38 190
2,035.16 38 190
2,035.16 38 152
2,034.86 40 80
2,034.86 40 120
2,034.86 0
2,034.86 0
2,034.86 0
2,034.86 0
2,034.86 38 380
2,017.38 40 40
2,017.38 40 400
2,017.38 40 320
1,998.60 43 430
50,815 832 4,447
NIT Cliente Orden Factura No Fecha linea No Parte
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 8 594.94 4,759.52 586.20 4,689.64 69.88 1.47
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 100 503.05 50,304.69 523.88 52,387.76 -2,083.07 -4.14
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 519.10 1,038.19 523.88 1,047.76 -9.56 -0.92
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 514.08 1,542.24 523.88 1,571.63 -29.39 -1.91
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 512.86 1,538.58 523.88 1,571.63 -33.06 -2.15
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 519.95 1,559.84 523.88 1,571.63 -11.79 -0.76
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 10 514.08 5,140.81 523.88 5,238.78 -97.97 -1.91
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 15 508.06 7,620.93 523.88 7,858.16 -237.23 -3.11
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 515.59 1,031.17 523.88 1,047.76 -16.58 -1.61
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 524.11 1,572.33 523.88 1,571.63 0.70 0.04
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 392.26 3,922.56 400.16 4,001.58 -79.01 -2.01
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 3 383.68 1,151.04 400.16 1,200.47 -49.43 -4.29
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 5 392.26 1,961.28 400.16 2,000.79 -39.51 -2.01
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 1 390.00 390.00 400.16 400.16 -10.16 -2.60
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 4 585.00 2,340.00 590.71 2,362.86 -22.86 -0.98
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 5 595.00 2,975.00 590.71 2,953.57 21.43 0.72
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 524.62 1,049.24 527.91 1,055.81 -6.57 -0.63
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 1 528.74 528.74 527.91 527.91 0.83 0.16
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 1 528.74 528.74 527.91 527.91 0.83 0.16
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 1 528.74 528.74 527.91 527.91 0.83 0.16
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 515.36 1,546.07 527.91 1,583.72 -37.65 -2.44
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 1 528.74 528.74 527.91 527.91 0.83 0.16
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 522.36 1,044.72 527.91 1,055.81 -11.09 -1.06
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 10 511.97 5,119.70 527.91 5,279.07 -159.37 -3.11
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 5 525.25 2,626.24 527.91 2,639.54 -13.30 -0.51
Inspiron 14-5437 Ci7 1T/8G 14" SED DELL 2 850.00 1,700.00 800.19 1,600.37 99.63 5.86
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 1 393.45 393.45 403.24 403.24 -9.78 -2.49
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 390.27 3,902.70 403.24 4,032.36 -129.66 -3.32
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 3 393.49 1,180.47 403.24 1,209.71 -29.24 -2.48
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 1 397.78 397.78 403.24 403.24 -5.46 -1.37
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 1 516.97 516.97 529.41 529.41 -12.43 -2.41
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 20 504.30 10,086.01 529.41 10,588.11 -502.10 -4.98
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 6 385.19 2,311.17 404.38 2,426.28 -115.11 -4.98
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 2 520.04 1,040.08 594.62 1,189.24 -149.15 -14.34
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 16 510.27 8,164.26 531.40 8,502.34 -338.08 -4.14
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 10 510.27 5,102.66 531.40 5,313.96 -211.30 -4.14
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 4 520.44 2,081.76 531.40 2,125.58 -43.82 -2.10
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 10 523.80 5,237.99 531.40 5,313.96 -75.97 -1.45
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 5 510.27 2,551.33 531.40 2,656.98 -105.65 -4.14
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 526.55 1,053.09 531.40 1,062.79 -9.70 -0.92
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 30 508.23 15,246.94 531.40 15,941.88 -694.94 -4.56
Gta.Onsite 5470 - 955-6557 SED DELL 3 121.00 363.00 110.00 330.00 33.00 9.09
Totales 329 20,761 163,679 21,135 168,831 -5,152 -76
13,099
7,947
4.86
Proteccion
Proteccion Adicional Fondos Total Proteccion
TRM Dell Unid Marketing Q4FY14 Marketing Total
Services
1,993.85 41 328
1,993.85 40 4000
1,993.85 40 80
1,993.85 40 120
1,993.85 40 120
1,993.85 40 120
1,993.85 40 400
1,993.85 40 600
1,993.85 40 80
1,993.85 40 120
1,993.85 43 430
1,993.85 43 129
1,993.85 43 215
1,993.85 43 43
1,978.63 41 164
1,978.63 41 205
1,978.63 40 80
1,978.63 40 40
1,978.63 40 40
1,978.63 40 40
1,978.63 40 120
1,978.63 40 40
1,978.63 40 80
1,978.63 40 400
1,978.63 40 200
1,978.63
1,978.63 43 43
1,978.63 43 430
1,978.63 43 129
1,978.63 43 43
1,973.03 40 40
1,973.03 40 800
1,973.03 43 258
1,965.64 41 82
1,965.64 40 640
1,965.64 40 400
1,965.64 40 160
1,965.64 40 400
1,965.64 40 200
1,965.64 40 80
1,965.64 40 1200
1,965.64
83,182 1,631 0 0 0 13,099
NIT Cliente Orden Factura No Fecha linea No Parte
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 2 587.69 1,175.38 594.71 1,189.43 -14.05 -1.20
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 2 520.08 1,040.17 531.48 1,062.97 -22.80 -2.19
Totales 4 1,108 2,216 1,126 2,252 -37 -3
162
125
5.65
Proteccion
Proteccion Adicional Fondos Total Proteccion
TRM Dell Unid Marketing Q4FY14 Marketing Total
Services
1,965.32 41 82
1,965.32 40 80
3,931 81 162
NIT Cliente orden Factura No Fecha
0009005350 EL PUNTO DE LA IMPRESORA CABLEADOS Y ACC 00700702 739501 3/3/2014
0008060156 COMPULAGO SAS 00701681 740153 3/10/2014
0008060156 COMPULAGO SAS 00701682 740157 3/10/2014
0008060156 COMPULAGO SAS 00701683 740156 3/10/2014
0008060156 COMPULAGO SAS 00701684 740155 3/10/2014
0000180089 FUENTES CARRASQUILLA MICHAEL 00701818 740351 3/12/2014
0008301185 SERVITRONIC DEL LAGO LTDA 00701925 740344 3/12/2014
0000080322 QUINTERO SOTO CARLOS MARIO 00702182 740501 3/13/2014
0008002536 COMPUTADORES DE LA COSTA LTDA 00702131 740488 3/13/2014
0009001594 SUPER POWER S.A.S. 00702073 740484 3/13/2014
0009003489 INVERSIONES Y SUMINISTROS TECNOLOGICOS S 00702179 740503 3/13/2014
0009002126 COMERCIALIZADORA MAXI PC LTDA 00702196 740513 3/13/2014
0008130128 PUNTONET LTDA 00702132 740528 3/13/2014
0000705697 VARGAS CIFUENTES WILLIAM OMAR 00702186 740500 3/13/2014
0000713888 ARISTIZABAL SERNA DANIEL ALEJANDRO 00702174 740492 3/13/2014
0009002669 UNILAGO.COM TSW SAS 00702181 740502 3/13/2014
0000703805 RAMIREZ GOMEZ NELSON DE JESUS 00702197 740523 3/13/2014
0000933861 BELTRAN GARZON JULIO CESAR 00702141 740489 3/13/2014
0011282662 RAMIREZ GOMEZ YURI CATALINA 00702189 740499 3/13/2014
0000323901 GIRALDO CIRO ISLENY LUCIA 00702199 740511 3/13/2014
0000634978 ROJAS MORENO CLAUDIA LILIANA 00702518 740777 3/14/2014
0009005350 EL PUNTO DE LA IMPRESORA CABLEADOS Y ACC 00702563 740783 3/14/2014
0009003447 ESPACIO TECNOLOGICO LTDA 00702210 740697 3/14/2014
0000801275 ROCHA GUZMAN JOSE LEANDRO 00702398 740743 3/14/2014
0000598316 NARVAEZ BENAVIDEZ MARIA CLAUDIA 00702150 740653 3/14/2014
0009002351 COMPU IMPRESION LTDA 00702408 740636 3/14/2014
0010369242 ALZATE SOTO LEIDY JOHANA 00702565 740793 3/14/2014
0000912750 GELVES PARADA EDGAR GIOVANNI 00702504 740707 3/14/2014
0009002924 FOX COMPUTER S.A.S. 00702126 740624 3/14/2014
0011284305 ALZATE GIRALDO JUAN PABLO/SUPER COMPUTO 00702569 740791 3/14/2014
0000377131 BAUTISTA CASTELLANOS PAULA ANDREA 00702525 740776 3/14/2014
0000377510 VILLAMIZAR ROA NANCY SMITH 00702375 740666 3/14/2014
0000882287 JIMENEZ RAMIREZ CARLOS ALBERTO 00702556 740784 3/14/2014
0000914866 GIL AREIZA ANDRES 00702202 740659 3/14/2014
0000705599 GONZALEZ ARANGO ALVARO 00702584 740786 3/14/2014
0000914950 PINTO VESGA WILLIAM FERNANDO 00702294 740610 3/14/2014
0009004894 COMPU ADVANCE MONTERREY DLL S.A.S. 00702180 740723 3/14/2014
0010658633 PINTO SANJUAN JOVIER 00701807 740613 3/14/2014
0010658633 PINTO SANJUAN JOVIER 00701807 740613 3/14/2014
0010658633 PINTO SANJUAN JOVIER 00701807 740613 3/14/2014
0000910761 VARGAS MIRANDA LUIS FERNANDO 00702732 740889 3/17/2014
0010694653 ALZATE GIRALDO HEIDY CRISTINA 00702634 740869 3/17/2014
0009002126 COMERCIALIZADORA MAXI PC LTDA 00702682 740866 3/17/2014
0000910761 VARGAS MIRANDA LUIS FERNANDO 00702944 741037 3/18/2014
0010369242 ALZATE SOTO LEIDY JOHANA 00702967 741048 3/18/2014
0008001615 COMPU NOTA LTDA 00702954 741031 3/18/2014
0000910761 VARGAS MIRANDA LUIS FERNANDO 00702945 741041 3/18/2014
0011524340 QUINTERO SOTO SARA CAMILA/PC SHOP MEDELL 00702965 741049 3/18/2014
0009003489 INVERSIONES Y SUMINISTROS TECNOLOGICOS S 00702969 741047 3/18/2014
0000910761 VARGAS MIRANDA LUIS FERNANDO 00702947 741040 3/18/2014
0000713888 ARISTIZABAL SERNA DANIEL ALEJANDRO 00702971 741046 3/18/2014
0009002083 JCR IMPORTS E.U. 00702853 740951 3/18/2014
0009002626 OMNILIDERES S.A.S. 00702881 740992 3/18/2014
0000669750 OSPINA MUÑOZ JACQUELINE 00702699 741009 3/18/2014
0010694653 ALZATE GIRALDO HEIDY CRISTINA 00703053 741082 3/19/2014
0000323901 GIRALDO CIRO ISLENY LUCIA 00703042 741128 3/19/2014
0000910761 VARGAS MIRANDA LUIS FERNANDO 00703048 741083 3/19/2014
0000910761 VARGAS MIRANDA LUIS FERNANDO 00702905 741087 3/19/2014
0000910761 VARGAS MIRANDA LUIS FERNANDO 00703045 741085 3/19/2014
0000910761 VARGAS MIRANDA LUIS FERNANDO 00703047 741084 3/19/2014
0008300898 IMAGEN WORLD S.A.S. 00702975 741056 3/19/2014
0011524340 QUINTERO SOTO SARA CAMILA/PC SHOP MEDELL 00703351 741268 3/20/2014
0009003335 PC MADRIGAL S.A.S. 00703271 741231 3/20/2014
0008130128 PUNTONET LTDA 00702909 741286 3/20/2014
0000135132 BEJARANO REYES JOHNNY 00703659 741500 3/21/2014
0009003099 TOOLS 4 MEDIA S.A.S. 00703718 741634 3/25/2014
0010238693 MORENO GIRON LUIS FERNANDO/SOLUCIONES IN 00703768 741572 3/25/2014
0008300084 KAMALEON LTDA 00703684 741517 3/25/2014
0009004388 INTECO MC S.A.S. 00703815 741585 3/25/2014
0008300898 IMAGEN WORLD S.A.S. 00703655 741522 3/25/2014
0000801275 ROCHA GUZMAN JOSE LEANDRO 00703762 741554 3/25/2014
0011519473 DUQUE SERNA ESTEBAN 00703723 741577 3/25/2014
0000634978 ROJAS MORENO CLAUDIA LILIANA 00703819 741621 3/25/2014
0000373288 RUEDA OVALLOS ELIANA 00703699 741516 3/25/2014
0009002689 TECHNOLOGY PC JMS S.A.S. 00703873 741657 3/25/2014
0000933861 BELTRAN GARZON JULIO CESAR 00703635 741523 3/25/2014
0000804037 MARTIN FONSECA EFRAIN ALBERTO 00703847 741597 3/25/2014
0008300084 KAMALEON LTDA 00703684 741517 3/25/2014
0011519473 DUQUE SERNA ESTEBAN 00703723 741577 3/25/2014
0008910002 CORSA COLOMBIA S.A.S. 00703713 741669 3/26/2014
0008605347 INVERSIONES AUDIOCOLOR SAS 00703989 741711 3/26/2014
0008305028 SUN NETWORK SYSTEMS LTDA 00703798 741764 3/26/2014
0000914950 PINTO VESGA WILLIAM FERNANDO 00704007 741720 3/26/2014
0008305007 OFERTAS PUNTO COM LTDA 00704045 741748 3/26/2014
0008305028 SUN NETWORK SYSTEMS LTDA 00703797 741765 3/26/2014
0008305028 SUN NETWORK SYSTEMS LTDA 00703799 741763 3/26/2014
0009002351 COMPU IMPRESION LTDA 00704085 741785 3/26/2014
0010858987 CAICEDO TERAN HUGO ALEXANDER 00703677 741706 3/26/2014
0008305028 SUN NETWORK SYSTEMS LTDA 00703800 741762 3/26/2014
0000375136 MORENO VALBUENA CLAUDIA MILENA 00704041 741750 3/26/2014
0008910002 CORSA COLOMBIA S.A.S. 00703713 741669 3/26/2014
0000377131 BAUTISTA CASTELLANOS PAULA ANDREA 00704029 741717 3/26/2014
0000914782 GOMEZ DIAZ IVAN DARIO 00703647 741776 3/26/2014
0010858987 CAICEDO TERAN HUGO ALEXANDER 00703677 741706 3/26/2014
0000375136 MORENO VALBUENA CLAUDIA MILENA 00704041 741750 3/26/2014
No Parte Descripcion Cantidad Unit price VtaTotal Unit cost CostoTotal
V5470I3S450SZE Vostro 5470 4 452.25 1,809.01 470.51 1,882.02
I14VI3S475BZE Inspiron 342 35 384.10 13,443.42 396.95 13,893.18
I14VI3S475BZE Inspiron 342 40 384.10 15,363.91 396.95 15,877.92
I14VI3S475BZE Inspiron 342 10 384.10 3,840.98 396.95 3,969.48
I14VI3S475BZE Inspiron 342 20 384.10 7,681.96 396.95 7,938.96
I14HI5S61TBW-NP Inspiron 14- 1 555.40 555.40 554.77 554.77
V5470I3S450SZE Vostro 5470 2 489.00 978.00 471.23 942.47
I14VI3S475BZE Inspiron 342 2 385.82 771.64 396.42 792.83
I14VI3S475BZE Inspiron 342 8 386.31 3,090.50 396.42 3,171.33
I14VI3S475BZE Inspiron 342 10 386.31 3,863.13 396.42 3,964.16
I14VI3S475BZE Inspiron 342 2 385.82 771.64 396.42 792.83
I14VI3S475BZE Inspiron 342 2 385.82 771.64 396.42 792.83
I14VI3S475BZE Inspiron 342 5 390.21 1,951.07 396.42 1,982.08
I14VI3S475BZE Inspiron 342 2 385.82 771.64 396.42 792.83
I14VI3S475BZE Inspiron 342 10 385.82 3,858.19 396.42 3,964.16
I14VI3S475BZE Inspiron 342 3 385.82 1,157.46 396.42 1,189.25
I14VI3S475BZE Inspiron 342 4 385.82 1,543.28 396.42 1,585.66
I14VI3S475BZE Inspiron 342 10 385.82 3,858.19 396.42 3,964.16
I14VI3S475BZE Inspiron 342 2 385.82 771.64 396.42 792.83
I14VI3S475BZE Inspiron 342 2 385.82 771.64 396.42 792.83
I14VI3S475BZE Inspiron 342 5 386.41 1,932.03 397.02 1,985.10
I14VI3S475BZE Inspiron 342 5 386.41 1,932.03 397.02 1,985.10
I14VI3S475BZE Inspiron 342 5 386.41 1,932.03 397.02 1,985.10
I14VI3S475BZE Inspiron 342 15 383.96 5,759.41 397.02 5,955.29
I14VI3S475BZE Inspiron 342 10 386.90 3,869.00 397.02 3,970.19
I14VI3S475BZE Inspiron 342 10 383.96 3,839.61 397.02 3,970.19
I14VI3S475BZE Inspiron 342 17 386.41 6,568.91 397.02 6,749.32
I14VI3S475BZE Inspiron 342 2 386.41 772.81 397.02 794.04
I14VI3S475BZE Inspiron 342 20 386.41 7,728.13 397.02 7,940.38
I14VI3S475BZE Inspiron 342 1 386.41 386.41 397.02 397.02
I14VI3S475BZE Inspiron 342 5 386.41 1,932.03 397.02 1,985.10
I14VI3S475BZE Inspiron 342 3 386.41 1,159.22 397.02 1,191.06
I14VI3S475BZE Inspiron 342 5 386.41 1,932.03 397.02 1,985.10
I14VI3S475BZE Inspiron 342 5 386.41 1,932.03 397.02 1,985.10
I14VI3S475BZE Inspiron 342 3 386.41 1,159.22 397.02 1,191.06
I14VI3S475BZE Inspiron 342 4 386.41 1,545.63 397.02 1,588.08
I14VI3S475BZE Inspiron 342 1 386.41 386.41 397.02 397.02
I14Z4I3S450WSCE Laptop BMW 1 446.68 446.68 575.74 575.74
I14Z4I3S450WRTD Laptop BMW 1 446.68 446.68 575.74 575.74
I14B820S250WRTB Laptop ENRIC 1 221.34 221.34 354.74 354.74
I14HI5S61TBW-NP Inspiron 14- 1 552.00 552.00 554.50 554.50
I14VI3S475BZE Inspiron 342 4 386.39 1,545.55 397.00 1,588.00
I14VI3S475BZE Inspiron 342 4 386.39 1,545.55 397.00 1,588.00
I14HI5_S61TBZE Inspiron 14- 3 513.20 1,539.61 522.85 1,568.55
I14HI5_S61TBZE Inspiron 14- 15 515.00 7,725.00 522.85 7,842.74
I14HI5_S61TBZE Inspiron 14- 3 520.00 1,560.00 522.85 1,568.55
I14HI5_S61TBZE Inspiron 14- 2 513.20 1,026.41 522.85 1,045.70
I14HI5_S61TBZE Inspiron 14- 5 515.00 2,575.00 522.85 2,614.25
I14HI5_S61TBZE Inspiron 14- 5 515.00 2,575.00 522.85 2,614.25
I14HI5_S61TBZE Inspiron 14- 2 513.20 1,026.41 522.85 1,045.70
I14HI5_S61TBZE Inspiron 14- 10 515.00 5,150.00 522.85 5,228.50
I14VI3S475BZE Inspiron 342 5 385.00 1,925.00 398.84 1,994.19
I14VI3S475BZE Inspiron 342 4 388.18 1,552.70 398.84 1,595.35
I14VI3S475BZE Inspiron 342 5 388.14 1,940.69 398.84 1,994.19
I14HI5_S61TBZE Inspiron 14- 2 515.00 1,030.00 522.93 1,045.85
I14HI5_S61TBZE Inspiron 14- 3 515.00 1,545.00 522.93 1,568.78
I14I3TS41TBW8CE Inspiron 342 4 559.50 2,237.99 529.15 2,116.61
I14I3TS41TBW8CE Inspiron 342 2 559.50 1,119.00 529.15 1,058.30
I14I3TS41TBW8CE Inspiron 342 2 559.50 1,119.00 529.15 1,058.30
I14I3TS41TBW8CE Inspiron 342 2 559.50 1,119.00 529.15 1,058.30
I14VI3S475BZE Inspiron 342 10 388.23 3,882.33 398.90 3,988.96
I14HI5_S61TBZE Inspiron 14- 8 515.00 4,120.00 527.46 4,219.66
I14HI5_S61TBZE Inspiron 14- 1 520.00 520.00 527.46 527.46
I14HI5_S61TBZE Inspiron 14- 10 519.46 5,194.62 527.46 5,274.58
I14I3_S475BZ1E Inspiron 342 10 391.32 3,913.24 399.21 3,992.06
I14HI5S61TBW8CE Inspiron 14- 8 594.94 4,759.52 586.20 4,689.64
I14HI5_S61TBZE Inspiron 14- 2 519.10 1,038.19 523.88 1,047.76
I14HI5_S61TBZE Inspiron 14- 3 514.08 1,542.24 523.88 1,571.63
I14HI5_S61TBZE Inspiron 14- 100 503.05 50,304.69 523.88 52,387.76
I14HI5_S61TBZE Inspiron 14- 10 514.08 5,140.81 523.88 5,238.78
I14HI5_S61TBZE Inspiron 14- 15 508.06 7,620.93 523.88 7,858.16
I14HI5_S61TBZE Inspiron 14- 3 524.11 1,572.33 523.88 1,571.63
I14HI5_S61TBZE Inspiron 14- 3 512.86 1,538.58 523.88 1,571.63
I14HI5_S61TBZE Inspiron 14- 3 519.95 1,559.84 523.88 1,571.63
I14HI5_S61TBZE Inspiron 14- 2 515.59 1,031.17 523.88 1,047.76
I14I3_S475BZ1E Inspiron 342 10 392.26 3,922.56 400.16 4,001.58
I14I3_S475BZ1E Inspiron 342 5 392.26 1,961.28 400.16 2,000.79
I14I3_S475BZ1E Inspiron 342 3 383.68 1,151.04 400.16 1,200.47
I14I3_S475BZ1E Inspiron 342 1 390.00 390.00 400.16 400.16
I14HI5S61TBW8CE Inspiron 14- 4 585.00 2,340.00 590.71 2,362.86
I14HI5S61TBW8CE Inspiron 14- 5 595.00 2,975.00 590.71 2,953.57
I14HI5_S61TBZE Inspiron 14- 1 528.74 528.74 527.91 527.91
I14HI5_S61TBZE Inspiron 14- 2 524.62 1,049.24 527.91 1,055.81
I14HI5_S61TBZE Inspiron 14- 3 515.36 1,546.07 527.91 1,583.72
I14HI5_S61TBZE Inspiron 14- 1 528.74 528.74 527.91 527.91
I14HI5_S61TBZE Inspiron 14- 1 528.74 528.74 527.91 527.91
I14HI5_S61TBZE Inspiron 14- 10 511.97 5,119.70 527.91 5,279.07
I14HI5_S61TBZE Inspiron 14- 5 525.25 2,626.24 527.91 2,639.54
I14HI5_S61TBZE Inspiron 14- 1 528.74 528.74 527.91 527.91
I14HI5_S61TBZE Inspiron 14- 2 522.36 1,044.72 527.91 1,055.81
I14RHI7S81TW8CE Inspiron 14- 2 850.00 1,700.00 800.19 1,600.37
I14I3_S475BZ1E Inspiron 342 1 393.45 393.45 403.24 403.24
I14I3_S475BZ1E Inspiron 342 10 390.27 3,902.70 403.24 4,032.36
I14I3_S475BZ1E Inspiron 342 3 393.49 1,180.47 403.24 1,209.71
I14I3_S475BZ1E Inspiron 342 1 397.78 397.78 403.24 403.24
55 504.30 27,736.50
50 506.80 25,340.00
740 44,056 281,469 44,011 288,799
Pprecio Profit Margen TRM P.Dell Unidades Fob Fi
300.00 226.99 12.55 2,046.75 75.00 300.00 482 3.91%
1,330.00 880.24 6.55 2,036.20 38.00 1,330.00 380 4.32%
1,520.00 1,005.99 6.55 2,036.20 38.00 1,520.00 380 4.32%
380.00 251.50 6.55 2,036.20 38.00 380.00 380 4.32%
760.00 503.00 6.55 2,036.20 38.00 760.00 380 4.32%
66.00 66.63 12.00 2,043.59 66.00 66.00 564 4.13%
90.00 125.53 12.84 2,043.59 45.00 90.00 482 3.91%
76.00 54.81 7.10 2,047.59 38.00 76.00 380 4.32%
304.00 223.17 7.22 2,047.59 38.00 304.00 380 4.32%
380.00 278.97 7.22 2,047.59 38.00 380.00 380 4.32%
76.00 54.81 7.10 2,047.59 38.00 76.00 380 4.32%
76.00 54.81 7.10 2,047.59 38.00 76.00 380 4.32%
190.00 158.99 8.15 2,047.59 38.00 190.00 380 4.32%
76.00 54.81 7.10 2,047.59 38.00 76.00 380 4.32%
380.00 274.03 7.10 2,047.59 38.00 380.00 380 4.32%
114.00 82.21 7.10 2,047.59 38.00 114.00 380 4.32%
152.00 109.61 7.10 2,047.59 38.00 152.00 380 4.32%
380.00 274.03 7.10 2,047.59 38.00 380.00 380 4.32%
76.00 54.81 7.10 2,047.59 38.00 76.00 380 4.32%
76.00 54.81 7.10 2,047.59 38.00 76.00 380 4.32%
190.00 136.94 7.09 2,044.48 38.00 190.00 380 4.32%
190.00 136.94 7.09 2,044.48 38.00 190.00 380 4.32%
190.00 136.94 7.09 2,044.48 38.00 190.00 380 4.32%
570.00 374.13 6.50 2,044.48 38.00 570.00 380 4.32%
380.00 278.81 7.21 2,044.48 38.00 380.00 380 4.32%
380.00 249.42 6.50 2,044.48 38.00 380.00 380 4.32%
646.00 465.58 7.09 2,044.48 38.00 646.00 380 4.32%
76.00 54.77 7.09 2,044.48 38.00 76.00 380 4.32%
760.00 547.75 7.09 2,044.48 38.00 760.00 380 4.32%
38.00 27.39 7.09 2,044.48 38.00 38.00 380 4.32%
190.00 136.94 7.09 2,044.48 38.00 190.00 380 4.32%
114.00 82.16 7.09 2,044.48 38.00 114.00 380 4.32%
190.00 136.94 7.09 2,044.48 38.00 190.00 380 4.32%
190.00 136.94 7.09 2,044.48 38.00 190.00 380 4.32%
114.00 82.16 7.09 2,044.48 38.00 114.00 380 4.32%
152.00 109.55 7.09 2,044.48 38.00 152.00 380 4.32%
38.00 27.39 7.09 2,044.48 38.00 38.00 380 4.32%
226.41 97.35 21.79 2,044.48 226.41 226.41 632.82 2.45%
226.41 97.35 21.79 2,044.48 226.41 226.41 632.82 2.45%
188.67 55.26 24.97 2,044.48 188.67 188.67 387.32 2.69%
0.00 -2.50 -0.45 2,044.58 41.00 41.00 564 4.13%
0.00 -42.45 -2.75 2,044.58 38.00 152.00 380 4.32%
0.00 -42.45 -2.75 2,044.58 38.00 152.00 380 4.32%
0.00 -28.94 -1.88 2,035.16 40.00 120.00 504 3.74%
0.00 -117.74 -1.52 2,035.16 40.00 600.00 504 3.74%
0.00 -8.55 -0.55 2,035.16 40.00 120.00 504 3.74%
0.00 -19.29 -1.88 2,035.16 40.00 80.00 504 3.74%
0.00 -39.25 -1.52 2,035.16 40.00 200.00 504 3.74%
0.00 -39.25 -1.52 2,035.16 40.00 200.00 504 3.74%
0.00 -19.29 -1.88 2,035.16 40.00 80.00 504 3.74%
0.00 -78.50 -1.52 2,035.16 40.00 400.00 504 3.74%
0.00 -69.19 -3.59 2,035.16 38.00 190.00 380 4.32%
0.00 -42.65 -2.75 2,035.16 38.00 152.00 380 4.32%
0.00 -53.50 -2.76 2,035.16 38.00 190.00 380 4.32%
0.00 -15.85 -1.54 2,034.86 40.00 80.00 504 3.74%
0.00 -23.78 -1.54 2,034.86 40.00 120.00 504 3.74%
0.00 121.38 5.42 2,034.86 510 3.74%
0.00 60.69 5.42 2,034.86 510 3.74%
0.00 60.69 5.42 2,034.86 510 3.74%
0.00 60.69 5.42 2,034.86 510 3.74%
0.00 -106.63 -2.75 2,034.86 38.00 380.00 380 4.32%
0.00 -99.66 -2.42 2,017.38 40.00 320.00 504 3.74%
0.00 -7.46 -1.43 2,017.38 40.00 40.00 504 3.74%
0.00 -79.95 -1.54 2,017.38 40.00 400.00 504 3.74%
0.00 -78.83 -2.01 1,998.60 43.00 430.00 385 3.69%
0.00 69.88 1.47 1,993.85 41.00 328.00 564 3.69%
0.00 -9.56 -0.92 1,993.85 40.00 80.00 504 3.69%
0.00 -29.39 -1.91 1,993.85 40.00 120.00 504 3.69%
0.00 -2,083.07 -4.14 1,993.85 40.00 4,000.00 504 3.69%
0.00 -97.97 -1.91 1,993.85 40.00 400.00 504 3.69%
0.00 -237.23 -3.11 1,993.85 40.00 600.00 504 3.69%
0.00 0.70 0.04 1,993.85 40.00 120.00 504 3.69%
0.00 -33.06 -2.15 1,993.85 40.00 120.00 504 3.69%
0.00 -11.79 -0.76 1,993.85 40.00 120.00 504 3.69%
0.00 -16.58 -1.61 1,993.85 40.00 80.00 504 3.69%
0.00 -79.01 -2.01 1,993.85 43.00 430.00 385 3.69%
0.00 -39.51 -2.01 1,993.85 43.00 215.00 385 3.69%
0.00 -49.43 -4.29 1,993.85 43.00 129.00 385 3.69%
0.00 -10.16 -2.60 1,993.85 43.00 43.00 385 3.69%
0.00 -22.86 -0.98 1,978.63 41.00 164.00 564 3.69%
0.00 21.43 0.72 1,978.63 41.00 205.00 564 3.69%
0.00 0.83 0.16 1,978.63 40.00 40.00 504 3.69%
0.00 -6.57 -0.63 1,978.63 40.00 80.00 504 3.69%
0.00 -37.65 -2.44 1,978.63 40.00 120.00 504 3.69%
0.00 0.83 0.16 1,978.63 40.00 40.00 504 3.69%
0.00 0.83 0.16 1,978.63 40.00 40.00 504 3.69%
0.00 -159.37 -3.11 1,978.63 40.00 400.00 504 3.69%
0.00 -13.30 -0.51 1,978.63 40.00 200.00 504 3.69%
0.00 0.83 0.16 1,978.63 40.00 40.00 504 3.69%
0.00 -11.09 -1.06 1,978.63 40.00 80.00 504 3.69%
0.00 99.63 5.86 1,978.63 764 3.69%
0.00 -9.78 -2.49 1,978.63 43.00 43.00 385 3.69%
0.00 -129.66 -3.32 1,978.63 43.00 430.00 385 3.69%
0.00 -29.24 -2.48 1,978.63 43.00 129.00 385 3.69%
0.00 -5.46 -1.37 1,978.63 43.00 43.00 385 3.69%
1,973.03 40.00 2,200.00 504 3.69%
1,973.03 40.00 2,000.00 504 3.69%
11,851 4,521 289 194,147 4,218 29,337 42,530 4
CIF Unit price Proteccion Suma precio + prot Nuevo MargeVta Total Real Nuevo Profit
500.8462 452.25 75.00 527.25 5.01% USD 2,109.01 USD 105.63
396.416 384.10 38.00 422.10 6.08% USD 14,773.42 USD 898.86
396.416 384.10 38.00 422.10 6.08% USD 16,883.91 USD 1,027.27
396.416 384.10 38.00 422.10 6.08% USD 4,220.98 USD 256.82
396.416 384.10 38.00 422.10 6.08% USD 8,441.96 USD 513.64
587.2932 555.40 66.00 621.40 5.49% USD 621.40 USD 34.10
500.8462 489.00 45.00 534.00 6.21% USD 1,068.00 USD 66.31
396.416 385.82 38.00 423.82 6.47% USD 847.64 USD 54.81
396.416 386.31 38.00 424.31 6.57% USD 3,394.50 USD 223.17
396.416 386.31 38.00 424.31 6.57% USD 4,243.13 USD 278.97
396.416 385.82 38.00 423.82 6.47% USD 847.64 USD 54.81
396.416 385.82 38.00 423.82 6.47% USD 847.64 USD 54.81
396.416 390.21 38.00 428.21 7.43% USD 2,141.07 USD 158.99
396.416 385.82 38.00 423.82 6.47% USD 847.64 USD 54.81
396.416 385.82 38.00 423.82 6.47% USD 4,238.19 USD 274.03
396.416 385.82 38.00 423.82 6.47% USD 1,271.46 USD 82.21
396.416 385.82 38.00 423.82 6.47% USD 1,695.28 USD 109.61
396.416 385.82 38.00 423.82 6.47% USD 4,238.19 USD 274.03
396.416 385.82 38.00 423.82 6.47% USD 847.64 USD 54.81
396.416 385.82 38.00 423.82 6.47% USD 847.64 USD 54.81
396.416 386.41 38.00 424.41 6.60% USD 2,122.03 USD 139.95
396.416 386.41 38.00 424.41 6.60% USD 2,122.03 USD 139.95
396.416 386.41 38.00 424.41 6.60% USD 2,122.03 USD 139.95
396.416 383.96 38.00 421.96 6.05% USD 6,329.41 USD 383.17
396.416 386.90 38.00 424.90 6.70% USD 4,249.00 USD 284.84
396.416 383.96 38.00 421.96 6.05% USD 4,219.61 USD 255.45
396.416 386.41 38.00 424.41 6.60% USD 7,214.91 USD 475.84
396.416 386.41 38.00 424.41 6.60% USD 848.81 USD 55.98
396.416 386.41 38.00 424.41 6.60% USD 8,488.13 USD 559.81
396.416 386.41 38.00 424.41 6.60% USD 424.41 USD 27.99
396.416 386.41 38.00 424.41 6.60% USD 2,122.03 USD 139.95
396.416 386.41 38.00 424.41 6.60% USD 1,273.22 USD 83.97
396.416 386.41 38.00 424.41 6.60% USD 2,122.03 USD 139.95
396.416 386.41 38.00 424.41 6.60% USD 2,122.03 USD 139.95
396.416 386.41 38.00 424.41 6.60% USD 1,273.22 USD 83.97
396.416 386.41 38.00 424.41 6.60% USD 1,697.63 USD 111.96
396.416 386.41 38.00 424.41 6.60% USD 424.41 USD 27.99
648.32409 446.68 226.41 673.09 3.68% USD 673.09 USD 24.76
648.32409 446.68 226.41 673.09 3.68% USD 673.09 USD 24.76
397.738908 221.34 188.67 410.01 2.99% USD 410.01 USD 12.27
587.2932 552.00 41.00 593.00 0.96% USD 593.00 USD 5.70
396.416 386.39 38.00 424.39 6.59% USD 1,697.55 USD 111.89
396.416 386.39 38.00 424.39 6.59% USD 1,697.55 USD 111.89
522.8496 513.20 40.00 553.20 5.49% USD 1,659.61 USD 91.06
522.8496 515.00 40.00 555.00 5.79% USD 8,325.00 USD 482.26
522.8496 520.00 40.00 560.00 6.63% USD 1,680.00 USD 111.45
522.8496 513.20 40.00 553.20 5.49% USD 1,106.41 USD 60.71
522.8496 515.00 40.00 555.00 5.79% USD 2,775.00 USD 160.75
522.8496 515.00 40.00 555.00 5.79% USD 2,775.00 USD 160.75
522.8496 513.20 40.00 553.20 5.49% USD 1,106.41 USD 60.71
522.8496 515.00 40.00 555.00 5.79% USD 5,550.00 USD 321.50
396.416 385.00 38.00 423.00 6.28% USD 2,115.00 USD 132.92
396.416 388.18 38.00 426.18 6.98% USD 1,704.70 USD 119.04
396.416 388.14 38.00 426.14 6.97% USD 2,130.69 USD 148.61
522.8496 515.00 40.00 555.00 5.79% USD 1,110.00 USD 64.30
522.8496 515.00 40.00 555.00 5.79% USD 1,665.00 USD 96.45
529.074 559.50 559.50 5.44% USD 2,237.99 USD 121.70
529.074 559.50 559.50 5.44% USD 1,119.00 USD 60.85
529.074 559.50 559.50 5.44% USD 1,119.00 USD 60.85
529.074 559.50 559.50 5.44% USD 1,119.00 USD 60.85
396.416 388.23 38.00 426.23 7.00% USD 4,262.33 USD 298.17
522.8496 515.00 40.00 555.00 5.79% USD 4,440.00 USD 257.20
522.8496 520.00 40.00 560.00 6.63% USD 560.00 USD 37.15
522.8496 519.46 40.00 559.46 6.54% USD 5,594.62 USD 366.13
399.2065 391.32 43.00 434.32 8.09% USD 4,343.24 USD 351.17
584.8116 594.94 41.00 635.94 8.04% USD 5,087.52 USD 409.03
522.5976 519.10 40.00 559.10 6.53% USD 1,118.19 USD 73.00
522.5976 514.08 40.00 554.08 5.68% USD 1,662.24 USD 94.45
522.5976 503.05 40.00 543.05 3.77% USD 54,304.69 USD 2,044.93
522.5976 514.08 40.00 554.08 5.68% USD 5,540.81 USD 314.83
522.5976 508.06 40.00 548.06 4.65% USD 8,220.93 USD 381.97
522.5976 524.11 40.00 564.11 7.36% USD 1,692.33 USD 124.54
522.5976 512.86 40.00 552.86 5.47% USD 1,658.58 USD 90.78
522.5976 519.95 40.00 559.95 6.67% USD 1,679.84 USD 112.05
522.5976 515.59 40.00 555.59 5.94% USD 1,111.17 USD 65.98
399.2065 392.26 43.00 435.26 8.28% USD 4,352.56 USD 360.50
399.2065 392.26 43.00 435.26 8.28% USD 2,176.28 USD 180.25
399.2065 383.68 43.00 426.68 6.44% USD 1,280.04 USD 82.42
399.2065 390.00 43.00 433.00 7.80% USD 433.00 USD 33.79
584.8116 585.00 41.00 626.00 6.58% USD 2,504.00 USD 164.75
584.8116 595.00 41.00 636.00 8.05% USD 3,180.00 USD 255.94
522.5976 528.74 40.00 568.74 8.11% USD 568.74 USD 46.14
522.5976 524.62 40.00 564.62 7.44% USD 1,129.24 USD 84.05
522.5976 515.36 40.00 555.36 5.90% USD 1,666.07 USD 98.28
522.5976 528.74 40.00 568.74 8.11% USD 568.74 USD 46.14
522.5976 528.74 40.00 568.74 8.11% USD 568.74 USD 46.14
522.5976 511.97 40.00 551.97 5.32% USD 5,519.70 USD 293.73
522.5976 525.25 40.00 565.25 7.55% USD 2,826.24 USD 213.25
522.5976 528.74 40.00 568.74 8.11% USD 568.74 USD 46.14
522.5976 522.36 40.00 562.36 7.07% USD 1,124.72 USD 79.53
792.1916 850.00 0.00 850.00 6.80% USD 1,700.00 USD 115.62
399.2065 393.45 43.00 436.45 8.53% USD 436.45 USD 37.25
399.2065 390.27 43.00 433.27 7.86% USD 4,332.70 USD 340.64
399.2065 393.49 43.00 436.49 8.54% USD 1,309.47 USD 111.85
399.2065 397.78 43.00 440.78 9.43% USD 440.78 USD 41.57
522.5976 504.30 40.00 544.30 3.99% USD 29,936.50 USD 1,193.63
522.5976 506.80 40.00 546.80 4.43% USD 27,340.00 USD 1,210.12
45,232 44,056 4,218 48,274 6.16 336,543 20,532
6.10%
NIT Cliente Orden Factura No Fecha linea No Parte
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 1 563.00 563.00 546.73 546.73 16.27 2.89
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 590.00 590.00 594.50 594.50 -4.50 -0.76
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 4 528.99 2,115.95 531.29 2,125.17 -9.22 -0.44
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 1 520.00 520.00 531.29 531.29 -11.29 -2.17
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 3 590.00 1,770.00 595.26 1,785.79 -15.79 -0.89
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 5 522.02 2,610.12 531.97 2,659.86 -49.74 -1.91
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 3 520.66 1,561.99 531.97 1,595.92 -33.92 -2.17
Inspiron 14-3437 Ci5 1t/6GB 14 SED DELL 1 520.00 520.00 531.97 531.97 -11.97 -2.30
Inspiron 14-5437 Ci7 1T/8G 14" SED DELL 1 855.00 855.00 806.35 806.35 48.65 5.69
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 1 574.99 574.99 548.38 548.38 26.61 4.63
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 1 574.99 574.99 548.38 548.38 26.61 4.63
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 1 574.99 574.99 548.38 548.38 26.61 4.63
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 1 574.99 574.99 548.38 548.38 26.61 4.63
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 585.02 585.02 594.39 594.39 -9.37 -1.60
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 572.62 572.62 594.39 594.39 -21.77 -3.80
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 584.89 584.89 594.39 594.39 -9.50 -1.62
Inspiron 14-5437 Ci7 1T/8G 14" SED DELL 3 843.29 2,529.88 805.16 2,415.49 114.39 4.52
Inspiron 14-5437 Ci7 1T/8G 14" SED DELL 1 853.74 853.74 805.16 805.16 48.58 5.69
Inspiron 14-5437 Ci7 1T/8G 14" SED DELL 3 850.00 2,550.00 805.16 2,415.49 134.51 5.27
Totales 34 11,799 21,082 11,594 20,790 292 25
847
1,139
5.40
Proteccion
Proteccion Adicional Fondos Total Proteccion
TRM Dell Unid Marketing Q4FY14 Marketing Total
Services
1,969.45 0
1,966.02 41 41
1,966.02 40 160
1,966.02 40 40
1,963.51 41 123
1,963.51 40 200
1,963.51 40 120
1,963.51 40 40
1,963.51 0
1,963.51 0
1,963.51 0
1,963.51 0
1,963.51 0
1,966.40 41 41
1,966.40 41 41
1,966.40 41 41
1,966.40 0
1,966.40 0
1,966.40 0
37,338 405 0 0 0 847
NIT Cliente Orden Factura No Fecha linea No Parte
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 590.00 590.00 598.82 598.82 -8.82 -1.49
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 589.04 589.04 603.23 603.23 -14.18 -2.41
Total 2 1,179 1,179 1,202 1,202 -23 -4
82
59
5.00
Proteccion
Proteccion Adicional Fondos Total Proteccion
TRM Dell Unid Marketing Q4FY14 Marketing Total
Services
1,951.85 41 41
1,937.59 41 41
3,889 82 82
NIT Cliente Orden Factura No Fecha linea
I14HI5S61TBW8CE Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 7 595.00 4,165.00 587.74 4,114.21
I14HI5S61TBW8CE Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 10 585.00 5,850.00 587.74 5,877.44
I14HI5S61TBW8CE Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 585.00 585.00 587.74 587.74
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 3 383.75 1,151.25 401.21 1,203.63
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 3 383.75 1,151.25 401.21 1,203.63
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 3 383.75 1,151.25 401.21 1,203.63
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 3 385.10 1,155.29 401.21 1,203.63
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 2 384.81 769.63 401.21 802.42
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 20 381.00 7,620.00 401.21 8,024.17
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 25 380.98 9,524.45 401.21 10,030.21
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 383.75 3,837.51 401.21 4,012.08
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 4 383.75 1,535.01 401.21 1,604.83
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 383.75 3,837.51 401.21 4,012.08
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 3 382.26 1,146.79 401.21 1,203.63
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 382.26 3,822.65 401.21 4,012.08
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 5 383.75 1,918.76 401.21 2,006.04
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 12 384.97 4,619.60 401.21 4,814.50
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 383.94 3,839.36 401.21 4,012.08
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 1 382.93 382.93 401.21 401.21
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 385.35 3,853.54 401.21 4,012.08
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 35 383.94 13,437.75 401.21 14,042.30
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 5 383.94 1,919.68 401.21 2,006.04
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 6 385.00 2,310.00 401.21 2,407.25
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 5 388.00 1,940.00 401.21 2,006.04
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 15 388.00 5,820.00 401.21 6,018.13
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 6 488.65 2,931.87 514.80 3,088.78
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 4 488.65 1,954.58 514.80 2,059.19
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 499.49 998.99 514.80 1,029.59
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 488.41 976.82 514.80 1,029.59
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 5 488.41 2,442.05 514.80 2,573.99
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 488.41 976.82 514.80 1,029.59
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 3 488.41 1,465.23 514.80 1,544.39
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 9 495.00 4,455.00 514.80 4,633.18
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 489.96 979.92 514.80 1,029.59
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 3 488.41 1,465.23 514.80 1,544.39
I14HI5S61TBW8CE Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 2 589.05 1,178.10 589.64 1,179.28
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 7 382.21 2,675.44 402.50 2,817.51
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 3 388.61 1,165.83 402.50 1,207.50
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 386.24 3,862.41 402.50 4,025.02
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 3 386.85 1,160.56 402.50 1,207.50
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 5 384.79 1,923.94 402.50 2,012.51
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 3 391.17 1,173.50 402.50 1,207.50
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 490.00 490.00 516.46 516.46
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 510.55 510.55 516.46 516.46
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 494.97 494.97 516.46 516.46
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 490.00 490.00 516.46 516.46
I14HI5S61TBW8CE Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 5 584.97 2,924.85 589.94 2,949.70
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 2 379.04 758.08 402.71 805.41
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 12 385.19 4,622.22 402.71 4,832.49
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 2 386.25 772.50 402.71 805.41
I14VI3S475BZE Inspiron 3421 Ci3TG 750/4G 14" SED DELL 3 385.19 1,155.56 402.71 1,208.12
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 4 490.24 1,960.94 516.72 2,066.88
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 3 490.00 1,470.00 516.72 1,550.16
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 490.24 490.24 516.72 516.72
Totales 325 23,603 135,270 24,559 140,841
Proteccion
Proteccion Adicional Fondos Total Proteccion
Profit Margen TRM Dell Unid Marketing Q4FY14 Marketing Total
Services
50.79 1.22 1,942.37 41 287
-27.45 -0.47 1,942.37 41 410
-2.74 -0.47 1,942.37 41 41
-52.37 -4.55 1,942.37 43 129
-52.37 -4.55 1,942.37 43 129
-52.37 -4.55 1,942.37 43 129
-48.34 -4.18 1,942.37 43 129
-32.79 -4.26 1,942.37 43 86
-404.17 -5.30 1,942.37 43 860
-505.77 -5.31 1,942.37 43 1075
-174.57 -4.55 1,942.37 43 430
-69.83 -4.55 1,942.37 43 172
-174.57 -4.55 1,942.37 43 430
-56.83 -4.96 1,942.37 43 129
-189.44 -4.96 1,942.37 43 430
-87.29 -4.55 1,942.37 43 215
-194.91 -4.22 1,942.37 43 516
-172.73 -4.50 1,942.37 43 430
-18.28 -4.77 1,942.37 43 43
-158.55 -4.11 1,942.37 43 430
-604.55 -4.50 1,942.37 43 1505
-86.36 -4.50 1,942.37 43 215
-97.25 -4.21 1,942.37 43 258
-66.04 -3.40 1,942.37 43 215
-198.13 -3.40 1,942.37 43 645
-156.91 -5.35 1,942.37 57 342
-104.61 -5.35 1,942.37 57 228
-30.61 -3.06 1,942.37 57 114
-52.77 -5.40 1,942.37 57 114
-131.93 -5.40 1,942.37 57 285
-52.77 -5.40 1,942.37 57 114
-79.16 -5.40 1,942.37 57 171
-178.18 -4.00 1,942.37 57 513
-49.67 -5.07 1,942.37 57 114
-79.16 -5.40 1,942.37 57 171
-1.17 -0.10 1,936.13 41 82
-142.07 -5.31 1,936.13 43 301
-41.67 -3.57 1,936.13 43 129
-162.61 -4.21 1,936.13 43 430
-46.94 -4.04 1,936.13 43 129
-88.57 -4.60 1,936.13 43 215
-34.00 -2.90 1,936.13 43 129
-26.46 -5.40 1,936.13 57 57
-5.90 -1.16 1,936.13 57 57
-21.49 -4.34 1,936.13 57 57
-26.46 -5.40 1,936.13 57 57
-24.85 -0.85 1,935.14 41 205
-47.33 -6.24 1,935.14 43 86
-210.27 -4.55 1,935.14 43 516
-32.91 -4.26 1,935.14 43 86
-52.57 -4.55 1,935.14 43 129
-105.94 -5.40 1,935.14 57 228
-80.16 -5.45 1,935.14 57 171
-26.49 -5.40 1,935.14 57 57
-5,571 -226 104,762 2,550 14,625
14,625
9,054
6.69
NIT Cliente Orden Factura No Fecha linea No Parte
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 5 583.83 2,919.17 592.65 2,963.24 -44.07 -1.51
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 585.00 585.00 592.65 592.65 -7.65 -1.31
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 582.00 582.00 593.64 593.64 -11.64 -2.00
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 5 595.00 2,975.00 595.15 2,975.75 -0.75 -0.03
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 2 591.50 1,183.00 595.15 1,190.30 -7.30 -0.62
Inspiron 14-3437 Ci5 1T/6G 14" SED DELL 1 585.44 585.44 595.15 595.15 -9.71 -1.66
Totales 15 3,523 8,830 3,564 8,911 -81 -7
615
534
6.05
Proteccion
Proteccion Adicional Fondos Total Proteccion
TRM Dell Unid Marketing Q4FY14 Marketing Total
Services
1,926.30 41 205
1,926.30 41 41
1,923.07 41 41
1,918.20 41 205
1,918.20 41 82
1,918.20 41 41
11,530 246 615
NIT Cliente Orden Factura No Fecha linea No Parte
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 2 563.90 1,127.81 531.16 1,062.33 65.48 5.81
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 1 565.00 565.00 531.16 531.16 33.84 5.99
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 1 565.00 565.00 531.16 531.16 33.83 5.99
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 1 565.00 565.00 531.16 531.16 33.84 5.99
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 2 565.00 1,130.00 531.16 1,062.33 67.67 5.99
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 3 565.00 1,695.00 531.16 1,593.49 101.51 5.99
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 1 565.00 565.00 531.16 531.16 33.84 5.99
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 1 565.00 565.00 531.16 531.16 33.84 5.99
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 2 565.00 1,130.00 531.16 1,062.33 67.67 5.99
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 1 565.00 565.00 531.16 531.16 33.84 5.99
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 5 380.00 1,900.00 400.98 2,004.89 -104.89 -5.52
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 380.00 3,800.00 400.98 4,009.77 -209.77 -5.52
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 5 379.92 1,899.60 400.98 2,004.89 -105.29 -5.54
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 5 380.00 1,900.00 400.98 2,004.89 -104.89 -5.52
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 3 380.00 1,140.00 400.98 1,202.93 -62.93 -5.52
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 380.00 3,800.00 400.98 4,009.77 -209.77 -5.52
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 5 380.00 1,900.00 400.98 2,004.89 -104.89 -5.52
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 15 379.92 5,698.87 400.98 6,014.66 -315.79 -5.54
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 380.00 3,800.00 400.98 4,009.77 -209.77 -5.52
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 379.40 3,794.00 400.98 4,009.77 -215.78 -5.69
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 490.10 980.20 514.50 1,029.00 -48.80 -4.98
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 7 489.95 3,429.66 514.50 3,601.51 -171.85 -5.01
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 1 565.00 565.00 527.06 527.06 37.94 6.72
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 3 560.61 1,681.84 527.06 1,581.17 100.68 5.99
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 1 560.63 560.63 527.06 527.06 33.57 5.99
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 2 377.06 754.12 397.88 795.75 -41.63 -5.52
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 5 380.00 1,900.00 397.88 1,989.38 -89.38 -4.70
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 15 381.74 5,726.08 397.88 5,968.14 -242.05 -4.23
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 3 484.76 1,454.29 510.78 1,532.34 -78.05 -5.37
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 489.92 979.84 510.78 1,021.56 -41.72 -4.26
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 10 484.76 4,847.63 510.78 5,107.80 -260.17 -5.37
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 500.00 1,000.00 510.78 1,021.56 -21.56 -2.16
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 12 487.71 5,852.56 509.29 6,111.50 -258.94 -4.42
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 4 483.35 1,933.40 509.29 2,037.17 -103.76 -5.37
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 7 487.08 3,409.59 508.63 3,560.44 -150.85 -4.42
Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 485.01 485.01 508.63 508.63 -23.62 -4.87
Totales 170 17,156 73,665 17,204 76,164 -2,499 -38
7,150
4,651
6.31
Proteccion
Proteccion Adicional Fondos Total Proteccion
TRM Fob Fi CIF Unit price
Dell Unid Marketing Q4FY14 Marketing Total
Services
1,904.85 0 510 4.15% 531.165 563.90
1,904.85 0 510 4.15% 531.165 565.00
1,904.85 0 510 4.15% 531.165 565.00
1,904.85 0 510 4.15% 531.165 565.00
1,904.85 0 510 4.15% 531.165 565.00
1,904.85 0 510 4.15% 531.165 565.00
1,904.85 0 510 4.15% 531.165 565.00
1,904.85 0 510 4.15% 531.165 565.00
1,904.85 0 510 4.15% 531.165 565.00
1,904.85 0 510 4.15% 531.165 565.00
1,904.85 43 215 385 4.15% 400.978 380.00
1,904.85 43 430 385 4.15% 400.978 380.00
1,904.85 43 215 385 4.15% 400.978 379.92
1,904.85 43 215 385 4.15% 400.978 380.00
1,904.85 43 129 385 4.15% 400.978 380.00
1,904.85 43 430 385 4.15% 400.978 380.00
1,904.85 43 215 385 4.15% 400.978 380.00
1,904.85 43 645 385 4.15% 400.978 379.92
1,904.85 43 430 385 4.15% 400.978 380.00
1,904.85 43 430 385 4.15% 400.978 379.40
1,904.85 57 114 494 4.15% 514.501 490.10
1,904.85 57 399 494 4.15% 514.501 489.95
1,919.70 0 510 4.15% 531.165 565.00
1,919.70 0 510 4.15% 531.165 560.61
1,919.70 0 510 4.15% 531.165 560.63
1,919.70 43 86 385 4.15% 400.978 377.06
1,919.70 43 215 385 4.15% 400.978 380.00
1,919.70 43 645 385 4.15% 400.978 381.74
1,919.70 57 171 494 4.15% 514.501 484.76
1,919.70 57 114 494 4.15% 514.501 489.92
1,919.70 57 570 494 4.15% 514.501 484.76
1,919.70 57 114 494 4.15% 514.501 500.00
1,925.31 57 684 494 4.15% 514.501 487.71
1,925.31 57 228 494 4.15% 514.501 483.35
1,927.80 57 399 494 4.15% 514.501 487.08
1,927.80 57 57 494 4.15% 514.501 485.01
68,810 1,129 0 0 0 7,150 16,575 1 17,263 17,156
Suma
Proteccion
precio + Nuevo Marge Vta Total RealNuevo Profit
por unidad
prot
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 4 567.67 2,270.67 529.36 2,117.46 153.21
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 4 567.67 2,270.67 529.36 2,117.46 153.21
Inspiron 3421 Ci3TG 1TB/4G 14" SED DELL 2 567.67 1,135.34 529.36 1,058.73 76.61
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 1 361.27 361.27 425.91 425.91 -64.64
Totales 11 2,064 6,038 2,014 5,720 318
60.18
378.57
6.27
Proteccion
Proteccion Adicional Fondos Total Proteccion
Margen TRM Fob Fi CIF
Dell Unid Marketing Q4FY14 Marketing Total
Services
6.75 1,911.33 510 4.15% 531.165
6.75 1,911.33 510 4.15% 531.165
6.75 1,911.33 510 4.15% 531.165
-17.89 1,905.80 60.18 60.18 60.18 385 4.21% 401.2085
2 7,640 0 0 60.18 60.18 60.18 1,915.00 0.17 1,994.70
Proteccion Suma precio
Unit price Nuevo Marge Vta Total RealNuevo Profit
por unidad + prot
Enrico Ci3SG 500GB/4GB Negro14 SED DELL 3 331.51 994.53 495.93 1,487.80 -493.27 -49.60
Laptop BMW Ci73G 500/8G 14" SED DELL 1 436.90 436.90 865.42 865.42 -428.51 -98.08
Laptop BMW Ci73G 500/8G 14" SED DELL 1 572.73 572.73 865.42 865.42 -292.69 -51.10
TOTALES 5 1,341 2,004 2,227 3,219 -1,214 -199
1,563
349
17.3902
Proteccion
Proteccion Adicional Fondos Total Proteccion
TRM Fob Fi CIF
Dell Unid Marketing Q4FY14 Marketing Total
Services
1,899.74 221 663 509 2.53% 521.88
1,899.74 520 520 878 2.69% 901.62
1,899.74 380 380 878 2.69% 901.62
5,699 0 0 1,121 0 1,563 2,265 0 2,325
Proteccion Suma precio
Unit price Nuevo Marge Vta Total RealNuevo Profit
por unidad + prot
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 50 396.87 19,843.60 401.48 20,073.90 -230.30 -1.16
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 395.54 3,955.40 401.48 4,014.78 -59.38 -1.50
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 3 395.54 1,186.62 401.48 1,204.43 -17.81 -1.50
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 50 396.87 19,843.60 401.48 20,073.90 -230.30 -1.16
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 5 395.54 1,977.70 401.48 2,007.39 -29.69 -1.50
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 5 395.54 1,977.70 401.48 2,007.39 -29.69 -1.50
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 5 395.54 1,977.70 401.48 2,007.39 -29.69 -1.50
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 4 395.54 1,582.16 401.48 1,605.91 -23.75 -1.50
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 20 405.00 8,100.00 401.48 8,029.56 70.44 0.87
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 6 398.18 2,389.06 401.48 2,408.87 -19.81 -0.83
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 4 395.54 1,582.16 401.48 1,605.91 -23.75 -1.50
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 10 395.54 3,955.40 401.48 4,014.78 -59.38 -1.50
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 20 395.54 7,910.80 401.48 8,029.56 -118.76 -1.50
Inspiron 3421 Ci3TG 750/4G 14" SED DELL 3 395.54 1,186.62 401.48 1,204.43 -17.81 -1.50
Totales 195 5,552 77,469 5,621 78,288 -820 -17
5,850
5,030
6.49
Proteccion
Proteccion Adicional Fondos Total Proteccion
TRM Dell Unid Marketing Q4FY14 Marketing Total
Services
1,877.18 30.00 1500
1,877.18 30.00 300
1,877.18 30.00 90
1,877.18 30.00 1500
1,877.18 30.00 150
1,877.18 30.00 150
1,877.18 30.00 150
1,877.18 30.00 120
1,877.18 30.00 600
1,877.18 30.00 180
1,877.18 30.00 120
1,877.18 30.00 300
1,877.18 30.00 600
1,877.18 30.00 90
26,281 420 0 0 0 5,850
NIT Cliente Orden Factura No Fecha linea
I14I3_S475BZ1E Inspiron 3421 Ci3TG 750/4G 14" SED DELL 1 405.00 405.00 401.44 401.44
I5447_I781TSW8E Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 2 975.00 1,950.00 850.45 1,700.90
I5447_I781TSW8E Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 5 910.57 4,552.87 850.45 4,252.25
I5447_I781TSW8E Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 5 910.57 4,552.87 850.45 4,252.25
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 6 495.03 2,970.16 498.43 2,990.59
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 10 495.00 4,950.00 498.43 4,984.32
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 489.82 979.63 498.43 996.86
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 489.82 1,469.45 498.43 1,495.30
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 5 488.77 2,443.87 498.43 2,492.16
I3442I541TBW8SE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 570.00 570.00 560.74 560.74
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 489.82 979.63 498.43 996.86
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 5 489.82 2,449.08 498.43 2,492.16
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 50 489.50 24,474.97 498.43 24,921.60
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 50 489.50 24,474.97 498.43 24,921.60
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 4 489.82 1,959.26 498.43 1,993.73
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 488.77 1,466.32 498.43 1,495.30
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 495.03 1,485.08 498.43 1,495.30
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 6 488.77 2,932.64 498.43 2,990.59
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 495.00 495.00 498.43 498.43
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 10 489.82 4,898.15 498.43 4,984.32
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 5 488.77 2,443.87 498.43 2,492.16
I3442I541TBW8SE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 5 557.92 2,789.62 560.74 2,803.68
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 30 488.97 14,669.19 498.43 14,952.96
I3442I541TBW8SE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 5 557.92 2,789.62 560.74 2,803.68
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 10 500.00 5,000.00 498.43 4,984.32
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 100 373.70 37,370.39 379.02 37,901.60
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 3 377.78 1,133.35 379.02 1,137.05
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 10 380.00 3,800.00 379.02 3,790.16
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 2 374.66 749.31 379.02 758.03
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 5 377.78 1,888.92 379.02 1,895.08
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 10 377.78 3,777.83 379.02 3,790.16
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 1 377.78 377.78 379.02 379.02
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 3 377.78 1,133.35 379.02 1,137.05
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 5 375.18 1,875.89 379.02 1,895.08
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 100 373.70 37,370.39 379.02 37,901.60
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 10 377.78 3,777.83 379.02 3,790.16
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 4 374.66 1,498.63 379.02 1,516.06
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 1 380.00 380.00 379.02 379.02
I14I3_S475BZ1E Inspiron 3421 Ci3TG 750/4G 14" SED DELL 4 396.02 1,584.08 396.68 1,586.71
I5447_I781TSW8E Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 10 912.49 9,124.86 852.23 8,522.35
I5447_I781TSW8E Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 1 915.06 915.06 852.23 852.23
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 10 497.00 4,970.00 499.48 4,994.78
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 495.80 991.60 499.48 998.96
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 15 499.05 7,485.68 499.48 7,492.17
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 6 496.99 2,981.97 499.48 2,996.87
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 4 495.99 1,983.96 499.48 1,997.91
I3442I541TBW8SE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 10 553.82 5,538.21 561.91 5,619.13
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 6 375.75 2,254.50 379.81 2,278.87
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 10 379.76 3,797.63 379.81 3,798.12
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 6 377.00 2,261.98 379.81 2,278.87
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 4 380.00 1,520.00 379.81 1,519.25
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 497.00 1,491.00 503.35 1,510.05
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 504.93 1,514.80 503.35 1,510.05
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 496.99 496.99 503.35 503.35
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 496.99 496.99 503.35 503.35
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 496.99 496.99 503.35 503.35
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 6 499.64 2,997.86 503.35 3,020.10
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 496.99 496.99 503.35 503.35
I3442I541TBW8SE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 564.34 564.34 566.27 566.27
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 1 380.00 380.00 382.76 382.76
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 1 376.86 376.86 382.76 382.76
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 5 381.51 1,907.55 382.76 1,913.78
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 3 385.36 1,156.09 382.76 1,148.27
I3421_I3450BUSE Inspiron 3421 Ci3TG 500/4G 14" SED DELL 6 380.05 2,280.29 382.76 2,296.53
Totales 604 31,360 273,351 31,217 274,904
Proteccion
Proteccion Adicional Fondos Total Proteccion
Profit Margen TRM Dell Unid Marketing Q4FY14 Marketing Total
Services
3.56 0.88 1,877.37 30 30
249.10 12.77 1,899.90 0
300.62 6.60 1,899.90 0
300.62 6.60 1,899.90 0
-20.44 -0.69 1,899.90 40 240
-34.32 -0.69 1,899.90 40 400
-17.23 -1.76 1,899.90 40 80
-25.85 -1.76 1,899.90 40 120
-48.29 -1.98 1,899.90 40 200
9.26 1.63 1,899.90 40 40
-17.23 -1.76 1,899.90 40 80
-43.08 -1.76 1,899.90 40 200
-446.63 -1.82 1,899.90 40 2000
-446.63 -1.82 1,899.90 40 2000
-34.47 -1.76 1,899.90 40 160
-28.98 -1.98 1,899.90 40 120
-10.22 -0.69 1,899.90 40 120
-57.95 -1.98 1,899.90 40 240
-3.43 -0.69 1,899.90 40 40
-86.17 -1.76 1,899.90 40 400
-48.29 -1.98 1,899.90 40 200
-14.06 -0.50 1,899.90 40 200
-283.77 -1.93 1,899.90 40 1200
-14.06 -0.50 1,899.90 40 200
15.68 0.31 1,899.90 40 400
-531.21 -1.42 1,899.90 30 3000
-3.70 -0.33 1,899.90 30 90
9.84 0.26 1,899.90 30 300
-8.72 -1.16 1,899.90 30 60
-6.16 -0.33 1,899.90 30 150
-12.33 -0.33 1,899.90 30 300
-1.23 -0.33 1,899.90 30 30
-3.70 -0.33 1,899.90 30 90
-19.19 -1.02 1,899.90 30 150
-531.21 -1.42 1,899.90 30 3000
-12.33 -0.33 1,899.90 30 300
-17.44 -1.16 1,899.90 30 120
0.98 0.26 1,899.90 30 30
-2.62 -0.17 1,899.90 30 120
602.51 6.60 1,895.92 0
62.82 6.87 1,895.92 0
-24.78 -0.50 1,895.92 40 400
-7.35 -0.74 1,895.92 40 80
-6.50 -0.09 1,895.92 40 600
-14.90 -0.50 1,895.92 40 240
-13.96 -0.70 1,895.92 40 160
-80.92 -1.46 1,895.92 40 400
-24.37 -1.08 1,895.92 30 180
-0.49 -0.01 1,895.92 30 300
-16.89 -0.75 1,895.92 30 180
0.75 0.05 1,895.92 30 120
-19.05 -1.28 1,881.34 40 120
4.75 0.31 1,881.34 40 120
-6.36 -1.28 1,881.34 40 40
-6.36 -1.28 1,881.34 40 40
-6.36 -1.28 1,881.34 40 40
-22.23 -0.74 1,881.34 40 240
-6.36 -1.28 1,881.34 40 40
-1.93 -0.34 1,881.34 40 40
-2.76 -0.73 1,881.34 30 30
-5.90 -1.56 1,881.34 30 30
-6.23 -0.33 1,881.34 30 150
7.83 0.68 1,881.34 30 90
-16.24 -0.71 1,881.34 30 180
-1,553 -9 121,282 2,120 0 0 0 20,230
20,230
18,677
6.83
NIT Cliente Orden Factura No Fecha linea No Parte
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 10 498.79 4,987.90 502.49 5,024.89 -36.99 -0.74
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 499.06 499.06 502.49 502.49 -3.43 -0.69
Inspiron 3421 Ci3TG 500/4G 14" SED DELL 4 378.23 1,512.93 382.10 1,528.40 -15.48 -1.02
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 503.48 503.48 501.88 501.88 1.61 0.32
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 499.77 999.55 501.88 1,003.76 -4.21 -0.42
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 5 487.96 2,439.78 501.88 2,509.40 -69.62 -2.85
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 487.96 975.91 501.88 1,003.76 -27.85 -2.85
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 494.90 989.81 503.61 1,007.22 -17.41 -1.76
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 494.58 494.58 503.61 503.61 -9.03 -1.82
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 505.43 1,010.86 503.61 1,007.22 3.65 0.36
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 563.72 1,127.44 566.56 1,133.12 -5.68 -0.50
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 570.00 570.00 566.56 566.56 3.44 0.60
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 501.10 501.10 503.61 503.61 -2.51 -0.50
Totales 34 6,485 16,612 6,542 16,796 -184 -12
1320
1,136
6.84
Proteccion
Proteccion Adicional Fondos Total Proteccion
TRM Dell Unid Marketing Q4FY14 Marketing Total
Services
1,884.56 40 400
1,884.56 40 40
1,884.56 30 120
1,886.85 40 40
1,886.85 40 80
1,886.85 40 200
1,886.85 40 80
1,880.37 40 80
1,880.37 40 40
1,880.37 40 80
1,880.37 40 80
1,880.37 40 40
1,880.37 40 40
24,483 510 1320
NIT Cliente Orden Factura No Fecha linea No Parte
Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 1 920.00 920.00 858.91 858.91 61.09 6.64
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 505.00 1,010.00 503.39 1,006.78 3.22 0.32
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 497.48 497.48 507.64 507.64 -10.17 -2.04
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 497.48 497.48 507.64 507.64 -10.17 -2.04
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 559.86 1,679.57 573.77 1,721.32 -41.75 -2.49
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 10 495.49 4,954.95 510.02 5,100.21 -145.26 -2.93
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 498.21 1,494.64 510.02 1,530.06 -35.42 -2.37
Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 1 920.00 920.00 873.90 873.90 46.10 5.01
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 509.75 1,019.50 512.18 1,024.36 -4.86 -0.48
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 507.14 507.14 512.18 512.18 -5.04 -0.99
Totales 25 5,910 13,501 5,870 13,643 -142 -1
920
6.81
Proteccion
Proteccion Adicional Fondos Total Proteccion
TRM Dell Unid Marketing Q4FY14 Marketing Total
Services
1,881.19 0
1,881.19 40 80
1,865.42 40 40
1,865.42 40 40
1,856.73 40 120
1,856.73 40 400
1,856.73 40 120
1,848.91 0
1,848.91 40 80
1,848.91 40 40
18,610 320 0 0 0 920
NIT Cliente Orden Factura No Fecha linea
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 6 492.18 2,953.09 501.70 3,010.23
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 508.68 1,017.36 501.70 1,003.41
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 15 486.77 7,301.60 501.70 7,525.57
I5447_I781TSW8E Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 2 920.00 1,840.00 852.74 1,705.47
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 486.14 972.27 501.60 1,003.21
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 497.49 994.98 501.60 1,003.21
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 10 486.14 4,861.35 501.60 5,016.04
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 499.92 499.92 501.60 501.60
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 6 508.58 3,051.46 512.32 3,073.94
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 508.58 1,017.15 512.32 1,024.65
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 20 508.58 10,171.53 512.32 10,246.47
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 5 508.58 2,542.88 512.32 2,561.62
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 6 484.83 2,909.01 500.26 3,001.57
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 5 484.83 2,424.17 500.26 2,501.31
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 4 484.83 1,939.34 500.26 2,001.05
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 14 484.83 6,787.69 500.26 7,003.67
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 484.83 484.83 500.26 500.26
I3442I541TBW8SE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 565.00 565.00 563.42 563.42
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 5 484.83 2,424.17 500.26 2,501.31
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 499.21 499.21 500.26 500.26
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 505.00 1,010.00 500.26 1,000.52
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 507.22 507.22 510.95 510.95
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 3 507.22 1,521.65 510.95 1,532.86
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 3 507.22 1,521.65 510.95 1,532.86
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 507.22 507.22 510.95 510.95
I5447_I781TSW8E Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 2 924.76 1,849.52 848.04 1,696.09
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 502.70 1,005.41 498.73 997.46
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 502.70 502.70 498.73 498.73
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 497.06 497.06 498.73 498.73
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 5 496.52 2,482.61 498.73 2,493.65
I5447_I781TSW8E Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 3 920.11 2,760.34 848.71 2,546.14
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 497.72 995.44 499.12 998.25
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 500.41 500.41 499.12 499.12
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 498.07 1,494.21 499.12 1,497.37
Totales 140 18,259 72,412 18,212 73,062
Proteccion
Proteccion Adicional Fondos Total Proteccion
Profit Margen TRM Dell Unid Marketing Q4FY14 Marketing Total
Services
-57.14 -1.93 1,848.91 40 240
13.95 1.37 1,848.91 40 80
-223.97 -3.07 1,848.91 40 600
134.53 7.31 1,849.28 0
-30.94 -3.18 1,849.28 40 80
-8.23 -0.83 1,849.28 40 80
-154.69 -3.18 1,849.28 40 400
-1.68 -0.34 1,849.28 40 40
-22.48 -0.74 1,849.28 36 216
-7.49 -0.74 1,849.28 36 72
-74.95 -0.74 1,849.28 36 720
-18.74 -0.74 1,849.28 36 180
-92.57 -3.18 1,854.24 40 240
-77.14 -3.18 1,854.24 40 200
-61.71 -3.18 1,854.24 40 160
-215.99 -3.18 1,854.24 40 560
-15.43 -3.18 1,854.24 40 40
1.58 0.28 1,854.24 40 40
-77.14 -3.18 1,854.24 40 200
-1.06 -0.21 1,854.24 40 40
9.48 0.94 1,854.24 40 80
-3.74 -0.74 1,854.24 36 36
-11.21 -0.74 1,854.24 36 108
-11.21 -0.74 1,854.24 36 108
-3.74 -0.74 1,854.24 36 36
153.44 8.30 1,859.94 0
7.95 0.79 1,859.94 40 80
3.98 0.79 1,859.94 40 40
-1.67 -0.34 1,859.94 40 40
-11.04 -0.44 1,859.94 40 200
214.19 7.76 1,858.47 0
-2.80 -0.28 1,858.47 40 80
1.29 0.26 1,858.47 40 40
-3.16 -0.21 1,858.47 40 120
-650 -11 63,029 1,208 0 0 0 5,156
5,156
4,506
6.22
NIT Cliente Orden Factura No Fecha linea
I5447_I781TSW8E Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 1 922.33 922.33 848.96 848.96
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 487.10 487.10 499.27 499.27
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 20 479.03 9,580.55 499.27 9,985.37
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 491.68 491.68 499.27 499.27
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 498.22 498.22 499.27 499.27
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 10 479.03 4,790.28 499.27 4,992.69
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 491.68 491.68 499.27 499.27
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 20 479.03 9,580.55 499.27 9,985.37
I3442I541TBW8SE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 568.36 568.36 562.31 562.31
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 5 479.03 2,395.14 499.27 2,496.34
I5447_I781TSW8E Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 1 919.70 919.70 848.96 848.96
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 483.87 1,451.62 499.27 1,497.81
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 487.10 974.20 499.27 998.54
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 4 503.25 2,012.99 499.27 1,997.07
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 492.89 985.77 499.27 998.54
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 10 484.41 4,844.10 499.27 4,992.69
I3442I541TBW8SE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 559.76 559.76 562.31 562.31
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 483.87 1,451.62 499.27 1,497.81
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 506.21 1,012.42 509.94 1,019.88
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 506.21 1,012.42 509.94 1,019.88
I5447_I781TSW8E Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 2 880.00 1,760.00 844.88 1,689.75
I3442I541TBW8SE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 556.51 556.51 559.31 559.31
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 481.29 481.29 496.61 496.61
I3442I541TBW8SE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 555.00 1,665.00 559.31 1,677.93
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 503.51 1,007.02 507.22 1,014.44
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 487.05 1,461.14 496.47 1,489.40
I5447_I781TSW8E Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 1 890.36 890.36 842.90 842.90
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 491.00 982.00 495.44 990.89
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 495.12 990.24 495.44 990.89
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 4 486.04 1,944.16 495.44 1,981.78
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 507.41 507.41 506.03 506.03
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 10 507.41 5,074.05 506.03 5,060.33
Totales 123 17,643 62,350 17,637 63,602
Proteccion
Proteccion Adicional Fondos Total Proteccion
Profit Margen TRM Fob Fi
Dell Unid Marketing Q4FY14 Marketing Total
Services
73.37 7.95 1,857.93 25 25 819 3.73%
-12.17 -2.50 1,857.93 40 40 480 3.84%
-404.82 -4.23 1,857.93 40 800 480 3.84%
-7.59 -1.54 1,857.93 40 40 480 3.84%
-1.05 -0.21 1,857.93 40 40 480 3.84%
-202.41 -4.23 1,857.93 40 400 480 3.84%
-7.59 -1.54 1,857.93 40 40 480 3.84%
-404.82 -4.23 1,857.93 40 800 480 3.84%
6.05 1.06 1,857.93 40 40 540 3.84%
-101.20 -4.23 1,857.93 40 200 480 3.78%
70.74 7.69 1,857.93 25 25 819 3.73%
-46.19 -3.18 1,857.93 40 120 480 3.73%
-24.33 -2.50 1,857.93 40 80 480 3.73%
15.92 0.79 1,857.93 40 160 480 3.73%
-12.76 -1.29 1,857.93 40 80 480 3.73%
-148.59 -3.07 1,857.93 40 400 480 3.73%
-2.54 -0.45 1,857.93 40 40 540 3.84%
-46.19 -3.18 1,857.93 40 120 480 3.73%
-7.46 -0.74 1,857.93 36 72 494 3.73%
-7.46 -0.74 1,857.93 36 72 494 3.73%
70.25 3.99 1,867.88 25 50 819 3.73%
-2.80 -0.50 1,867.88 40 40 540 3.84%
-15.31 -3.18 1,867.88 40 40 480 3.73%
-12.93 -0.78 1,867.88 40 120 540 3.84%
-7.42 -0.74 1,867.88 36 72 494 3.73%
-28.27 -1.93 1,868.41 40 120 480 3.73%
47.47 5.33 1,872.27 25 25 819 3.73%
-8.89 -0.91 1,872.27 40 80 480 3.73%
-0.65 -0.07 1,872.27 40 80 480 3.73%
-37.61 -1.93 1,872.27 40 160 480 3.73%
1.37 0.27 1,872.27 36 36 494 3.73%
13.73 0.27 1,872.27 36 360 494 3.73%
-1,252 -21 59,600 1,200 0 0 0 4,777 17,026 1
4,777
3,525
5.65
Proteccion por Suma precio + prot Nuevo Margen Vta Total Real
CIF Unit price Nuevo Profit
unidad
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 497.84 497.84 495.55 495.55
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 493.36 1,480.07 495.55 1,486.65
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 497.15 497.15 495.55 495.55
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 486.68 1,460.04 498.37 1,495.11
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 505.00 1,010.00 512.46 1,024.92
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 492.16 984.33 501.69 1,003.37
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 486.75 973.51 501.69 1,003.37
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 10 484.05 4,840.51 501.69 5,016.85
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 489.92 979.84 501.69 1,003.37
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 5 507.00 2,535.00 515.87 2,579.33
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 488.95 488.95 501.99 501.99
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 5 485.43 2,427.15 501.99 2,509.96
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 490.22 1,470.66 501.99 1,505.98
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 5 495.17 2,475.85 501.99 2,509.96
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 492.46 1,477.39 501.99 1,505.98
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 488.95 488.95 501.99 501.99
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 511.41 511.41 516.18 516.18
I5447_I781TSW8E Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 1 880.00 880.00 854.83 854.83
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 6 490.22 2,941.30 502.46 3,014.78
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 490.00 1,470.00 502.46 1,507.39
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 5 488.00 2,439.98 502.46 2,512.31
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 5 490.22 2,451.09 502.46 2,512.31
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 30 506.47 15,194.03 516.67 15,499.98
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 508.36 508.36 516.67 516.67
Totales 101 12,246 50,483 12,446 51,574
Proteccion
Proteccion Adicional Fondos Total Proteccion
Profit Margen TRM Dell Unid Marketing Q4FY14 Marketing Total
Services
2.29 0.46 1,871.87 40 40
-6.58 -0.44 1,871.87 40 120
1.60 0.32 1,871.87 40 40
-35.07 -2.40 1,861.28 40 120
-14.92 -1.48 1,861.28 36 72
-19.04 -1.93 1,848.98 40 80
-29.86 -3.07 1,848.98 40 80
-176.35 -3.64 1,848.98 40 400
-23.53 -2.40 1,848.98 40 80
-44.34 -1.75 1,848.98 36 180
-13.05 -2.67 1,847.85 40 40
-82.82 -3.41 1,847.85 40 200
-35.32 -2.40 1,847.85 40 120
-34.11 -1.38 1,847.85 40 200
-28.58 -1.93 1,847.85 40 120
-13.05 -2.67 1,847.85 40 40
-4.78 -0.93 1,847.85 36 36
25.16 2.86 1,846.12 25 25
-73.47 -2.50 1,846.12 40 240
-37.39 -2.54 1,846.12 40 120
-72.33 -2.96 1,846.12 40 200
-61.23 -2.50 1,846.12 40 200
-305.95 -2.01 1,846.12 36 1080
-8.30 -1.63 1,846.12 36 36
-1,091 -43 44,441 925 0 0 0 3,869
3,869
2,778
5.50
NIT Cliente Orden Factura No Fecha linea
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 488.49 488.49 501.80 501.80
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 490.03 980.06 501.80 1,003.60
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 492.28 492.28 501.80 501.80
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 6 490.11 2,940.67 501.80 3,010.80
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 486.87 1,460.60 501.80 1,505.40
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 492.28 492.28 501.80 501.80
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 495.00 495.00 501.80 501.80
I3442I541TBW8SE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 559.62 559.62 565.16 565.16
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 2 515.00 1,030.00 515.98 1,031.97
V5470I3S450SZE Vostro 5470 Ci3 500GB/4GB 14" SED DELL 1 507.69 507.69 515.98 515.98
I5447_I781TSW8E Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 2 874.66 1,749.32 852.74 1,705.48
I3442I541TBW8SE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 555.00 555.00 564.53 564.53
I3442I541TBW8SE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 559.97 1,679.92 563.71 1,691.13
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 491.45 982.90 500.52 1,001.03
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 495.00 495.00 495.40 495.40
I3442_I541TBUSE Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 8 485.47 3,883.72 495.40 3,963.22
Totales 36 8,479 18,793 8,582 19,061
Proteccion
Proteccion Adicional Fondos Total Proteccion
Profit Margen TRM Fob Fi
Dell Unid Marketing Q4FY14 Marketing Total
Services
-13.31 -2.72 1,848.56 40 40 480 3.73%
-23.54 -2.40 1,848.56 40 80 480 3.73%
-9.52 -1.93 1,848.56 40 40 480 3.73%
-70.13 -2.38 1,848.56 40 240 480 3.73%
-44.80 -3.07 1,848.56 40 120 480 3.73%
-9.52 -1.93 1,848.56 40 40 480 3.73%
-6.80 -1.37 1,848.56 40 40 480 3.73%
-5.53 -0.99 1,848.56 40 40 540 3.84%
-1.97 -0.19 1,848.56 36 72 494 3.62%
-8.29 -1.63 1,848.56 36 36 494 3.62%
43.83 2.51 1,850.61 25 50 819 3.73%
-9.53 -1.72 1,850.61 40 40 540 3.84%
-11.21 -0.67 1,853.30 40 120 540 3.84%
-18.14 -1.85 1,853.30 40 80 480 3.73%
-0.40 -0.08 1,872.43 40 40 480 3.73%
-79.50 -2.05 1,872.43 40 320 480 3.73%
-268 -22 29,638 617 0 0 0 1,398 8,227 1
1,398
1,130
6.01
Proteccion por Suma precio + Nuevo Margen Vta Total Real
CIF Unit price Nuevo Profit
unidad prot
Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 2 885.00 1,770.00 839.97 1,679.94 90.06 5.09
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 492.98 985.95 493.74 987.47 -1.52 -0.15
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 3 547.48 1,642.45 556.07 1,668.22 -25.78 -1.57
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 492.69 492.69 493.74 493.74 -1.04 -0.21
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 495.01 495.01 493.74 493.74 1.27 0.26
TOTALES 9 2,913 5,386 2,877 5,323 63 3
330
393
7.30
Proteccion
Proteccion Adicional Fondos Total Proteccion
TRM Dell Unid Marketing Q4FY14 Marketing Total
Services
1,878.75 25 50
1,878.75 40 80
1,878.75 40 120
1,878.75 40 40
1,878.75 40 40
9,394 185 0 0 0 330
NIT Cliente Orden Factura No Fecha linea No Parte
Inspiron 14 5000 Ci7 CG 1T/8GB SED DELL 1 885.00 885.00 842.26 842.26 42.74 4.83
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 4 485.68 1,942.73 495.08 1,980.32 -37.59 -1.93
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 10 485.68 4,856.83 495.08 4,950.80 -93.97 -1.93
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 484.08 968.16 495.08 990.16 -22.00 -2.27
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 554.53 554.53 557.59 557.59 -3.06 -0.55
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 489.98 489.98 493.75 493.75 -3.78 -0.77
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 10 484.38 4,843.83 493.75 4,937.54 -93.72 -1.93
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 485.00 485.00 490.19 490.19 -5.19 -1.07
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 9 476.07 4,284.67 490.19 4,411.69 -127.01 -2.96
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 2 484.17 968.33 490.19 980.37 -12.04 -1.24
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 480.36 480.36 490.19 490.19 -9.83 -2.05
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 557.08 557.08 553.20 553.20 3.88 0.70
Inspiron 14-3000 Ci5 1T/4G 14" SED DELL 1 486.89 486.89 491.18 491.18 -4.29 -0.88
TOTALES 44 6,839 21,803 6,878 22,169 -366 -12
1,745
1,379
6.33
Proteccion
Proteccion Adicional Fondos Total Proteccion
TRM Dell Unid Marketing Q4FY14 Marketing Total
Services
1,873.65 25 25
1,873.65 40 160
1,873.65 40 400
1,873.65 40 80
1,873.65 40 40
1,878.68 40 40
1,878.68 40 400
1,892.35 40 40
1,892.35 40 360
1,892.35 40 80
1,892.35 40 40
1,888.51 40 40
1,888.51 40 40
24,472 505 0 0 0 1,745
NIT Cliente Orden Factura No Fecha linea No Parte Descripcion
-1.93 1,881.62 40 80
-1.08 1,877.40 40 80
-0.27 1,877.40 40 160
-0.57 1,877.40 40 200
-0.99 1,883.33 40 80
2.59 1,877.77 25 25
-1.96 1,877.77 40 80
-2.83 1,877.77 40 10 1000
-2.83 1,877.77 40 10 700
-2.22 1,877.77 40 10 550
-12 18,786 385 30 0 0 2,955
NIT Cliente Orden Factura No Fecha linea No Parte Descripcion
on 14-3000 Ci5 1T/4G 14" DELL 2 487.69 975.38 489.69 979.38 -4.00
on 14-3000 Ci5 1T/4G 14" DELL 1 483.04 483.04 489.69 489.69 -6.65
on 14-3000 Ci5 1T/4G 14" DELL 5 474.00 2,369.99 483.17 2,415.84 -45.85
on 14-3000 Ci5 1T/4G 14" DELL 1 486.29 486.29 485.04 485.04 1.25
on 14-3000 Ci5 1T/4G 14" DELL 1 489.62 489.62 483.17 483.17 6.46
on 14-3000 Ci5 1T/4G 14" DELL 5 478.45 2,392.24 485.04 2,425.20 -32.96
on 14-3000 Ci5 1T/4G 14" DELL 1 484.08 484.08 492.15 492.15 -8.07
on 14-3000 Ci5 1T/4G 14" DELL 2 479.21 958.41 483.17 966.34 -7.92
TOTALES 18 3,862 8,639 3,891 8,737 -98
810
712
8.24
Proteccion
Proteccion Dell Adicional Fondos Total Proteccion
Margen TRM Unid Marketing Q4FY14 Marketing Total
Services
-0.41 1,894.27 45 90
-1.38 1,894.27 45 45
-1.93 1,919.84 45 225
0.26 1,912.43 45 45
1.32 1,919.84 45 45
-1.38 1,912.43 45 225
-1.67 1,884.81 45 45
-0.83 1,919.84 45 90
-6 15,258 360 0 0 0 810
NIT Cliente Orden Factura No Fecha linea No Parte Descripcion
1.71 1,935.04 40 10 50
4.13 1,935.04 40 10 50
0.42 1,932.39 40 10 500
-3.07 1,928.67 40 10 50
0.32 1,932.39 40 10 50
-0.75 1,924.40 40 10 250
-3.07 1,928.67 40 10 50
-3.07 1,932.39 40 10 250
-1.93 1,926.92 40 10 100
-5 17,376 360 90 0 0 1,350
NIT Cliente Orden Factura No Fecha linea No Parte Descripcion
6.07 1,931.45 25 50
-1.96 1,931.49 40 80
-1.93 1,931.45 40 40
-1.96 1,924.67 40 200
-3.07 1,931.49 40 400
-0.83 1,918.62 40 40
-1.93 1,931.45 40 80
1.63 1,931.49 40 40
-2.50 1,931.49 40 40
-3.07 1,931.49 40 400
2.98 1,931.49 40 40
-2.27 1,924.67 40 160
-9 23,151 465 0 0 0 1,570
NIT Cliente Orden Factura No Fecha linea No Parte
79.41
1079.04
697.82
406.55
406.55
152.70
131.53
79.81
993.91
1987.82
71.39
687.79
76.35
107.08
267.40
1593.56
566.65
163.47
29.24
87.73
416.99
409.18
509.03
178.71
181.71
169.68
59.57
117.69
204.70
343.99
297.95
59.59
89.39
240.27
24.80
74.02
134.49
59.76
329.34
56.86
30.72
116.22
56.86
43.05
63.87
357.94
461.83
98.89
14,853 5.83%
NIT Cliente Orden Factura No Fecha linea No Parte
-5.52 2,065.38 30 17 94
-1.20 2,065.38 30 17 47
-5.52 2,065.38 30 17 235
-5.52 2,065.38 30 17 470
-5.52 2,065.38 30 17 235
-5.52 2,065.38 30 17 470
-5.52 2,065.38 30 17 235
-5.52 2,065.38 30 17 470
-5.52 2,065.38 30 17 94
-5.52 2,065.38 30 17 47
-5.52 2,065.38 30 17 141
-5.52 2,065.38 30 17 94
-5.52 2,065.38 30 17 141
-5.52 2,065.38 30 17 470
-5.52 2,065.38 30 17 94
-5.52 2,065.38 30 17 94
-5.52 2,065.38 30 17 188
-5.52 2,065.38 30 17 188
-5.52 2,065.38 30 17 141
-5.52 2,065.38 30 17 94
-5.52 2,065.38 30 17 564
-5.52 2,065.38 30 17 235
-5.52 2,065.38 30 17 188
-5.52 2,065.38 30 17 705
-5.52 2,065.38 30 17 470
-5.52 2,065.38 30 17 47
-5.52 2,069.72 30 17 235
-5.52 2,069.72 30 17 94
-0.20 2,069.72 30 17 47
-0.11 2,055.43 30 17 47
-11.86 2,044.55 30 17 141
-0.20 2,044.55 30 17 2350
-10.05 2,050.52 45 23 136
-4.15 2,065.38 45 23 680
-4.25 2,065.38 45 23 68
-1.91 2,069.72 45 23 68
-3.71 2,055.43 45 23 136
-3.26 2,055.43 45 23 272
-9.68 2,044.55 45 23 272
-9.68 2,044.55 45 23 816
-9.68 2,044.55 45 23 816
-9.75 2,044.55 45 23 408
-9.68 2,044.55 45 23 204
0.09 2,065.38 26 10 396
-238 90,704 1,481 807 0 0 13,437
NIT Cliente Orden Factura No Fecha linea No Parte Descripcion
-5.07 2,115.59 45 45
-2.26 2,103.12 45 90
2.34 2,103.25 45 45
-5.55 2,103.12 45 45
-3.95 2,133.03 45 90
-2.77 2,115.59 45 45
-4.81 2,115.59 45 90
-5.98 2,103.12 45 2.0 235
-5.71 2,103.12 45 135
-1.74 2,103.12 60 120
-3.35 2,133.03 60 2.0 124
-7.40 2,103.12 60 13.0 730
-3.59 2,103.12 60 240
-3.59 2,103.12 60 960
-4.82 2,103.12 60 2.0 186
-5.92 2,115.59 60 7.0 67
-6.72 2,133.03 60 15.0 1500
-0.54 2,103.12 60 120
-2.52 2,115.59 60 60
-4.02 2,133.03 60 5.0 390
-9.68 2,103.25 60 22.0 246
-1.68 2,133.03 60 300
7.70 2,133.03 26 26
2.45 2,103.12 26 16.0 84
5.03 2,133.03 26 26
-74 52,850 1,263 84 0 0 5,999
NIT Cliente Orden Factura No Fecha linea No Parte Descripcion