Formulas 3q Polvos 2021 Sandra

CLIENTES CON CUCHARA
CUCHARA 20GR
NATURAL HEALTH
CUCHARA 20GR
DISTRIDAY
CUCHARA 20GR
EDISON RENTERIA
VITALFARMA CARLOS MEDELLIN CUCHARA 20GR
IXA VIVIANA CUCHARA 20GR
CUCHARA 20GR
LA ESPERANZA
FASAN CUCHARA 20GR
LESPORT CUCHARA 20GR TERMIENCOGIDA CON EL TARRO
CUCHARA 45GR
ENVIOS Y SUPLEMENTOS
FORMULAS DE 3Q S.A.S.
NOMBRE
VITAL ABC SIGLA 1
1000 presentacion
SABOR
LIMON VARIEDAD 3 32.0
32 unidades
Fecula de maiz Kg 13.808 43.15% 431.5 13.808

azucar Kg 9.600 30.00% 300.00 9.60
Maltodextrina Kg 6.400 20.00% 200 6.400
panela Kg 0.384 1.20% 12 0.384
sabor LIMON Kg 0.256 0.80% 8.00 0.26
goma xantan Kg 0.320 1.00% 10.000 0.320
C.m.c Kg 0.192 0.60% 6 0.192
fosfato tricalcico Kg 0.176 0.55% 5.5 0.176
jengibre en polvo Kg 0.160 0.50% 5 0.160
calostro Kg 0.160 0.50% 5 0.160
marañon en polvo Kg 0.160 0.50% 5 0.160
acido citrico Kg 0.224 0.70% 7 0.224
Vitamina C Kg 0.090 0.28% 2.800 0.090
vitamina B3 Kg 0.001 0.00% 0.02 0.00
omega Kg 0.067 0.209% 2.09 0.07
color rojo Kg 0.003 0.009% 0.09 0.003
TOTAL MEZCLA 32.000 100.000% 1000.0 32.0
DISFARMACOL
115-63
HOJALATA
Costo del
VALOR PRODUCTO CANTIDAD TOTAL
producto
VALOR X FABRICACIO
KILO N Caja 900g 0.80000 Err:504 Err:504
Lamina 900g 1.06667 Err:504 Err:504
Err:504 Err:504 ENVASE MULTI X 8 $ 32 Err:504 Err:504
Err:504 Err:504 tapa estriada $ 32 Err:504 Err:504
Err:504 Err:504
Err:504 Err:504 TOTAL $ 1,995
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
Err:504
12100
Err:504
Err:504
NOMBRE REGISTRO SANITARIO 30 SOBRES DE

COLAGENO
CGNO RSA-006377-2018 10g
1000 presentación
SABOR
VAINILLA VARIEDAD 2 65.0
65 unidades
Fecula de maiz Kg 28.445 43.76% 437.62 28.445

azucar Kg 19.500 30.00% 300.00 19.50
colageno Kg 0.293 0.45% 4.5 0.293
sabor vainilla Kg 0.520 0.80% 8.00 0.52
goma xantan Kg 0.520 0.80% 8.000 0.520
c.m.c. Kg 0.390 0.60% 6 0.390
fosfato Kg 0.358 0.55% 5.5 0.358
biotina Kg 0.002 0.00% 0.03 0.002
uva en polvo Kg 0.325 0.50% 5 0.325
cloruro de magnesio Kg 0.163 0.25% 2.5 0.163
vitamina E Kg 0.001 0.00% 0.02 0.001
Vitamina C Kg 0.182 0.28% 2.800 0.182
vitamina B3 Kg 0.001 0.00% 0.02 0.00
color amarillo Kg 0.001 0.001% 0.01 0.001
TOTAL MEZCLA 65.000 100% 1000.0 65.0
155-619 TARRO X 1000 TAPA FUCSIA ESTRIADA

BIOTRICELL
mavital
CALOSTRUM
1000 presentacion
3Q 96.0
Digite la
96 cantidad a
producir
Gramos x
Materia prima Unidad Kilos totales Composicion unidad Kilos x mezcla
azucar Kg 33.523 34.92% 349.20 33.523
calostro Kg 0.288 0.30% 3.00 0.288
C.M.C Kg 0.576 0.60% 6.00 0.576
Fecula de maiz Kg 57.254 59.64% 596.40 57.254
Fosfato tricalcico Kg 0.528 0.55% 5.50 0.528
Maltodextrina Kg 2.784 2.90% 29.00 2.784
Sabor vainilla caramelo Kg 0.768 0.80% 8.00 0.768
vitamina B2 Kg 0.002 0.002% 0.02 0.002
vitamina B3 Kg 0.002 0.002% 0.02 0.002
Vitamina B5 Kg 0.002 0.002% 0.02 0.002
Vitamina C Kg 0.269 0.28% 2.80 0.269
vitamina E Kg 0.002 0.002% 0.02 0.002
TOTAL 95.998 100.00% 999.99 95.999
110-111 TARRO X 1000 TAPA VERDE ESTRIADA

BIOTRICELL
FIBEN
FORMULAS 3Q S.A.S.
FIBEN NUEVA FORMULA 2020 66

1000 presentacion
unidades
66
Gramos x
Avena molida Kg 11.484 17.40% 174 11.484
Salvado Kg 6.732 10.20% 102 6.732
Avena en hojuelas Kg 13.200 20.00% 200 13.200
Linaza Kg 2.310 3.50% 35 2.310
Fecula de maiz Kg 26.400 40.00% 400 26.400
Fibra de manzana Kg 0.990 1.500% 15 0.990
Germen de trigo Kg 1.980 3.00% 30 1.980
Sen Kg 0.990 1.50% 15.00 0.99
C.M.C Kg 0.990 1.50% 15 0.990
psyllium Kg 0.330 0.50% 5 0.330
Sabor NARAJA Kg 0.594 0.90% 9 0.594
Totales 66.000 100.00% 1000.00 66.00
155-617
BIOTRICELL TARRO X 1000 TAPA NARANJA ESTRIADA
movisure
Costo del
Precio Con IVA 2019 producto
$ 4,620 $ 53,056
$ 5,250 $ 35,343
$ 4,620 $ 60,984
$ 12,495 $ 28,863
$ 2,892 $ 76,349
$ 12,495 $ 12,370
$ 15,470 $ 30,631
$ 10,710 $ 10,603
$ 15,173 $ 15,021.27
$ 39,270 $ 12,959
$ 49,111 $ 29,172
$ 365,351
TOTAL VARIOS $ 365,351

Costo del prd $ 730,702
costo x und 11071.2
Egocal
FORMULAS 3Q S.A.S.
1000 presentacion
11/19/2019 66
66 unidades
Gramos x
borojo Kg 0.330 0.50% 5.00 0.330
Sabor vainilla naranja Kg 0.264 0.40% 4.00 0.264
Sabor vainilla maracuya Kg 0.264 0.40% 4.00 0.264
Vitamina C Kg 0.185 0.28% 2.80 0.185
C.M.C Kg 0.396 0.60% 6.00 0.396
azucar Kg 23.641 35.82% 358.20 23.641
Fecula de maiz Kg 38.636 58.54% 585.40 38.636
vitamina B2 Kg 0.001 0.00% 0.02 0.001
vitamina B3 Kg 0.001 0.00% 0.02 0.001
vitamina B5 Kg 0.001 0.00% 0.02 0.001
vitamina E Kg 0.001 0.00% 0.02 0.001
Totales 66.0 100.00% 999.99 65.999
155-116 TARRO X 1000 TAPA ROJA ESTRIADA

BIOTRICELL / FOCEBRIDEL
SIGLA
WHEY DIA
906 presentacion
MANGOSTINO TR7 22.6

25 unidades
VALOR X
KILO
VALOR
FABRICACION
PROTEINA CONCENTRADA
DE SUERO Kg 9.042 40.00% 362.4 9.060 $ 2,279 $ 20,605
PROTEINA AISLADA DE
SUERO Kg 6.781 30.00% 271.8 6.795 $ 3,332 $ 22,595
MALTODEXTRINA Kg 3.621 16.02% 145.1412 3.629 $ 27,073 $ 98,036
SUERO DE LECHE Kg 1.447 6.40% 57.98 1.45 $ 39,270 $ 56,811
GOMA XANTAN Kg 0.452 2.00% 18.120 0.453 $ 16,065 $ 7,263
ACEITE DE CARTAMO EN
POLVO CLA Kg 0.452 2.00% 18.120 0.453
SABOR MANGOSTINO Kg 0.226 1.00% 9.06 0.227 $ 16,660 $ 3,766
ALBUMINA DE HUEVO Kg 0.226 1.00% 9.06 0.227 $ 6,188 $ 1,399
ESTEVIA Kg 0.113 0.50% 4.53 0.11 $ 53,550 $ 6,052
OMEGA 3 Kg 0.090 0.40% 3.624 0.091 $ 32,000 $ 2,893
EXTRACTO DE HOJAS TE
VERDE Kg 0.3170 0.35% 3.171 0.079 $ 232,050 $ 73,560
SUCRALOSA Kg 0.0226 0.10% 0.91 0.02 $ 24,990 $ 565
PICOLINATO DE CROMO Kg 0.0065 0.0286% 0.259116 0.006 $ 2,500,000 $ 16,162
TOTAL MEZCLA 22.8 99.80% 904.2 22.6 $ 309,707 TOTAL MATERIA PRIMA
ta $ - tarro-tapa-lainer-bolsa
et $ -
costo indirectos $ -
ma$ -
$ - TOTAL VARIOS
COSTO DEL PR $ 309,707

COSTO X UNIDA 12388.3
SIGLA
PROTEINA NOCHE
906 presentacion
KIWI TR7 22.6

25 unidades
VALOR X
KILO
VALOR
FABRICACION
PROTEINA CONCENTRADA DE SUERO Kg 7.473 33.00% 298.98 7.475 $ 2,279 $ 17,030

PROTEINA AISLADA DE SUERO Kg 6.794 30.00% 271.8 6.795 $ 3,332 $ 22,636
MALTODEXTRINA Kg 4.756 21.00% 190.26 4.757 $ 27,073 $ 128,745
SUERO DE LECHE Kg 1.812 8.00% 72.48 1.81 $ 39,270 $ 71,143
GOMA XANTAN Kg 0.566 2.50% 22.650 0.566 $ 16,065 $ 9,095
FOSFATO TRICALCICO Kg 2.000 2.00% 18.120 0.453
ACEITE DE CERTAMO EN POLVO CLA Kg 0.453 2.00% 18.120 0.453
FRUCTOOLIGOSACARIDOS Kg 0.226 1.00% 9.06 0.227 $ 16,660 $ 3,773
SABOR KIWI Kg 0.063 0.28% 2.5368 0.063 $ 6,188 $ 392
ESTEVIA Kg 0.011 0.05% 0.45 0.01 $ 53,550 $ 606
SUCRALOSA Kg 0.034 0.15% 1.359 0.034 $ 32,000 $ 1,087
TOTAL MEZCLA 24.2 99.98% 905.8 22.6 $ 254,507 TOTAL MATERIA PRIMA
ta $ - tarro-tapa-lainer-bolsa
et $ -
ma$ -
$ - TOTAL VARIOS
COSTO DEL PR $ 254,507

COSTO X UNIDA 10180.3
COLAGENO MUJER NUEVO
750 presentacion
67 225
300 Unidades
Materia prima Unidad Kilos totales Composicion Gramos x unidad Kilos x mezcla
Fecula de maiz Kg 119.82901 53.26% 399.45 119.835
gelatina tipo G Kg 2.249888 1.00% 7.5 2.250
sabor vainilla Kg 1.799910 0.80% 6 1.800
goma xanta Kg 2.249888 1.00% 7.5 2.250
fosfato Kg 1.237438 0.55% 4.125 1.238
hmb Kg 0.449978 0.20% 1.5 0.450
vitamina c Kg 0.629969 0.28% 2.1 0.630
stevia Kg 0.067497 0.03% 0.225 0.068
vitamina B3 Kg 0.004500 0.00% 0.015 0.005
vitamina E Kg 0.004500 0.00% 0.015 0.005
Totales 225.0 100.00% 749.963 224.989
135-67 con cuchara blanca

ENVIOS SUPLEMENTARIOS
tarrina blanca
Precio Con IVA
2019 Costo del producto
$ 2,100 $ 251,641
$ 2,100 $ 4,725
$ 2,100 $ 3,780
$ 2,100 $ 202,551
$ 2,100 $ 4,725
$ 2,100 $ 2,599
$ 2,100 $ 945
$ 2,100 $ 1,323
$ 2,100 $ 142
$ 2,100 $ 9
$ 2,100 $ 9
$ 2,100 $ 5
$ 472,453
$ 472,453

CGNO RSA-006377-2018 10g
750 presentación
SABOR
VAINILLA codigo 62 150.0
200 unidades
Fecula de maiz Kg 65.643 43.76% 328.215 65.643

azucar Kg 45.000 30.00% 225.00 45.00
colageno Kg 0.675 0.45% 3.375 0.675
goma xantan Kg 1.200 0.80% 6.000 1.200
c.m.c. Kg 0.900 0.60% 4.5 0.900
fosfato Kg 0.825 0.55% 4.125 0.825
biotina Kg 0.005 0.00% 0.0225 0.005
uva en polvo Kg 0.750 0.50% 3.75 0.750
vitamina E Kg 0.003 0.00% 0.015 0.003
Vitamina C Kg 0.420 0.28% 2.100 0.420
vitamina B3 Kg 0.003 0.00% 0.02 0.00
TOTAL MEZCLA 150.000 100% 750.0 150.0
135-62 CON CUCHARA blanca

ENVIOS SUPLEMENTARIOS
TARRINA NEGRA
JHON QUINTERO
NOMBRE SIGLA
REJUVENT PSVD 1000 presentacion
SABOR
JHON QUINTERO/ COLNAVIT 1.0
LIMÓN 1 unidad
Alcachofa en polvo Kg 0.005 0.48% 4.8 0.0048

Brocoli polvo Kg 0.005 0.48% 4.8 0.0048
C.M.C Kg 0.025 2.50% 25 0.025
fecula de maiz Kg 0.392 39.22% 392.20 0.392
maltodextrina Kg 0.269 26.86% 268.6 0.2686
estevia Kg 0.000 0.04% 0.4 0.00
Espinaca polvo Kg 0.003 0.30% 3.0 0.00
Avena molida Kg 0.050 5.0% 50.0 0.05
Sabor limón Kg 0.016 1.6% 16.0 0.02
suero de leche Kg 0.200 20.0% 200.0 0.20
vitamina c Kg 0.010 1.0% 10.0 0.01
azucar Kg 0.005 0.5% 5.0 0.01
sucralosa Kg 0.000 0.02% 0.2 0.00
TOTAL MEZCLA 1.0 100.00% 1000 1.0
JHON QUINTERO COSTO DE PRODUCTO

COSTO X UNIDAD
NOMBRE SIGLA
ONE+ PFVD 400 presentacion
SABOR JOSE 9.6
VAINILLA RODRIGUEZ 24 unidades
fecula de maiz Kg 6.736 70.30% 281.20 6.75

AZUCAR Kg 0.479 5.00% 20 0.480
panela Kg 0.096 1.00% 4.00 0.10
jengibre en polvo Kg 0.096 1.00% 4.00 0.096
sabor limón Kg 0.077 0.80% 3.2 0.077
C.M.C Kg 0.057 0.60% 2.40 0.06
hongo shiitake Kg 0.024 0.25% 1.00 0.02
vitamina c Kg 0.027 0.28% 1.12 0.027
Estevia Kg 0.003 0.03% 0.12 0.00
TOTAL MEZCLA 10 100% 399.2 10

VITALFARMA BRIAN
VILLAMIL
900 presentacion
54
60 Digite la cantidad a
producir
Materia prima Unidad Kilos totales Composicion Gramos x unidad Kilos x unidad
Fecula de maiz Kg 23.901 44.26% 398.34 23.900
azucar Kg 16.308 30.20% 271.8 16.308
gelatina tipo g Kg 0.432 0.80% 7.2 0.432
goma xanta Kg 0.540 1.00% 9 0.540
C.M.C Kg 0.324 0.60% 5.4 0.324
uva Kg 0.540 1.00% 9 0.540
Vitamina C Kg 0.151 0.28% 2.520 0.151
biotina Kg 0.005 0.01% 0.09 0.005
vitamina B3 Kg 0.001 0.001% 0.01 0.00
vitamina E Kg 0.000 0.000% 0.000 0.000
Kg 0.000 0 0.000
Kg 0.000 0.00 -
54.0 100.00% 900.0 54.0
envase x 900 tapa lisa verde

brian villamil
025-619
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
YACON PFVD 400 presentacion
PRODUCTO 900G
SABOR
VAINILLA JOSE RODRIG 9.6
24 unidades
envase 401
Lamina 900g
Fecula de maiz Kg 5.373 55.97% 223.88 5.37
AZUCAR Kg 1.920 20.00% 80 1.920
panela Kg 0.192 2.00% 8.00 0.19
Arandano Kg 0.048 0.50% 2 0.048
sabor vainilla caramelo Kg 0.077 0.80% 3.2 0.077
C.M.C Kg 0.058 0.60% 2.40 0.06
Curcuma Kg 0.029 0.30% 1.20 0.03
vitamina c Kg 0.027 0.28% 1.12 0.027
TOTAL MEZCLA 10 100.00% 400.0 10
LOTE: ###
945-613 ###
Levavitam
FORMULAS 3Q S.A.S.
500 presentacion
VAINILLA 75

producir
PRODUCTO
Gramos x
Materia prima Unidad Kilos totales Composicion unidad Kilos x unidad
Proteina de soya Kg 3.750 5.00% 25.00 3.75
Fecula de maiz Kg 28.365 37.82% 189.1 28.365
azucar Kg 18.750 25.00% 125 18.750
sorbitol Kg 3.000 4.00% 20 3.000
Sabor vainilla Kg 0.600 0.80% 4.00 0.60
Fosfato tricalcico Kg 4.500 6.00% 30 4.500
Avena molida Kg 3.750 5.00% 25.00 3.75
C.M.C Kg 0.450 0.60% 3 0.450
color amarilla Kg 0.001 0.001% 0.005 0.001
Vitamina C Kg 0.210 0.28% 1.400 0.210
Pitahaya Kg 0.375 0.50% 2.5 0.375
TOTALES 75.0 100.00% 500.0 75.0
lote 04-09/-2020 tarro padel tapa amarilla TOTAL VARIOS
vence 09-2022 Costo del prd

Levavitam
FORMULAS 3Q S.A.S.
500 presentacion
FRESA 75

producir
PRODUCTO 500G
Gramos x
Fecula de maiz Kg 28.342 37.79% 188.95 28.343
azucar Kg 18.750 25.00% 125 18.750
sorbitol Kg 3.000 4.00% 20 3.000
Sabor fresa Kg 0.600 0.80% 4.00 0.60
Avena molida Kg 3.750 5.00% 25.00 3.75
C.M.C Kg 0.450 0.60% 3 0.450
color rojo Kg 0.022 0.029% 0.145 0.022
Vitamina C Kg 0.210 0.28% 1.400 0.210
Pitahaya Kg 0.375 0.50% 2.5 0.375
###
75.0 100.00% 500.0 75.0
lote 04-09/-2020 tarro padel tapa roja

TOTAL VARIOS
vence 09-2022
Litim Plus
500 presentacion
FRESA FASAN 67

producir
Gramos x
azucar Kg 24.235 36.42% 182.1 24.219
C.M.C Kg 0.399 0.60% 3 0.399
color rojo Kg 0.043 0.064% 0.32 0.043
Fecula de maiz Kg 16.636 25.00% 125 16.625
Sabor fresa Kg 0.532 0.80% 4.00 0.53
Leche descremada Kg 3.327 5.00% 25.00 3.33
suero de leche Kg 3.327 5.00% 25.00 3.33
Vitamina B2 Kg - 0.00% 0.00 -
Avena molida Kg 3.993 6.00% 30.00 3.99
Vitamina C Kg 0.186 0.28% 1.400 0.186
Vitamina E Kg 0.001 0.00% 0.000 0.000
66.6 100.07% 500.3 66.5
FASAN CON CUCHARA

ENVASE PADEL TAPA ROJA
LOTE: 06-03-2021
VENCE: 03 - 2023
Litim Plus
500 presentacion
VAINILLA FASAN 75

producir
Gramos x
azucar Kg 27.133 36.42% 182.1 27.133
C.M.C Kg 0.447 0.60% 3 0.447
color AMARILLO Kg 0.001 0.001% 0.005 0.001
Fecula de maiz Kg 18.625 25.00% 125 18.625
Sabor VAINILLA CARAMELO Kg 0.596 0.80% 4.00 0.60
Leche descremada Kg 3.725 5.00% 25.00 3.73
suero de leche Kg 3.725 5.00% 25.00 3.73
Vitamina B2 Kg - 0.00% 0.00 -
Avena molida Kg 4.470 6.00% 30.00 4.47
Vitamina C Kg 0.209 0.28% 1.400 0.209
Vitamina E Kg 0.001 0.00% 0.000 0.000
74.5 100.00% 500.0 74.5
ENVASE PADEL TAPA VERDE CON CUCHARA

LOTE: 06-03-2021
VENCE: 03 - 2023
NOMBRE SIGLA
CALOSTRO PFVD 500 presentacion
SABOR
VAINILLA SERAFIN 50.0
100 unidades VALOR X KILO VALOR
FABRICACION PRODUCTO 500G
PRODUCTO CANTIDAD TOTAL Costo del prod
Fecula de maiz Kg 29.667 59.34% 296.7 29.670 Err:504 Err:504 CAJA 900G 0.02222 Err:504 Err:504
azucar Kg 17.45825 34.92% 174.60 17.46 Err:504 Err:504 LAMINA 900g 0.02222 Err:504 Err:504
Maltodextrina Kg 1.44986 2.90% 14.50 1.45 Err:504 Err:504 ENVASE 500G Err:504 Err:504
Sabor vainilla caramelo Kg 0.39996 0.80% 4.00 0.40 Err:504 Err:504 50000 TAPA $ 1 Err:504 Err:504
C.M.C Kg 0.29997 0.60% 3.00 0.30 Err:504 Err:504 BOLSA 400 $ 1 Err:504 Err:504
Fosfato tricalcico Kg 0.27497 0.55% 2.75 0.28 Err:504 Err:504 ETIQUETA 500 $ 1 Err:504 Err:504
calostro Kg 0.29997 0.60% 3 0.300 Err:504 Err:504 LINNERS $ 1 Err:504 Err:504
vitamina C Kg 0.13999 0.28% 1.4 0.140 Err:504 Err:504
TOTAL Err:504
TOTAL MEZCLA 50 99.99% 500.0 50 Err:504 TOTAL MATERIA PRIMA
ENVASE X 400G 840 999.6 $ - tarro-tapa-lainer-bolsa

TAPA AZUL 296 352.24 $ -
TAPA AMARILLA 296 352.24 $ -
ETIQUETA 250 $ -
LINNER 229.68 273.3192 $ - TOTAL VARIOS
BOLSA 400 71
Err:504
Err:504
NOMBRE
SIGLA
VITAFIB PFVD 500 presentacion
SABOR
VAINILLA SERAFIN 0.5
1 unidades
VALOR X VALOR
KILO FABRICACION PRODUCTO 500G
PRODUCTO CANTIDAD TOTAL Costo del prod
Avena en Hojuelas Kg 0.079 15.70% 78.5 0.079 Err:504 Err:504 CAJA 900G 0.02222 Err:504 Err:504
Avena molida Kg 0.16365 32.73% 163.65 0.16 Err:504 Err:504 LAMINA 900g 0.02222 Err:504 Err:504
salvado Kg 0.15135 30.27% 151.35 0.15 Err:504 Err:504 ENVASE 500G $ 1 Err:504 Err:504
Linaza Kg 0.05000 10.00% 50.00 0.05 Err:504 Err:504 500 TAPA $ 1 Err:504 Err:504
sen Kg 0.00750 1.50% 7.50 0.01 Err:504 Err:504 BOLSA 400 $ 1 Err:504 Err:504
Fibra de manzana Kg 0.00750 1.50% 7.50 0.01 Err:504 Err:504 ETIQUETA 500 $ 1 Err:504 Err:504
germen de trigo Kg 0.03000 6.00% 30 0.030 Err:504 Err:504 LINNERS $ 1 Err:504 Err:504
C.M.C Kg 0.00500 1.00% 5 0.005 Err:504 Err:504
Psyllium Kg 0.00250 0.50% 2.5 0.003 Err:504 Err:504 TOTAL Err:504
sabor naranja Kg 0.00400 0.80% 4 0.004 Err:504 Err:504
ENVASE X 400G 840 999.6 tar $ 753 tarro-tapa-lainer-bolsa

TAPA AZUL 296 352.24 eti $ -
TAPA AMARILLA 296 352.24 costo indirectos $ -
ETIQUETA 250 maq$ -
LINNER 229.68 273.3192 $ 753 TOTAL VARIOS
BOLSA 400 71
COSTO DEL PRO Err:504
COSTO X UNIDA Err:504
Err:504
NOMBRE
NATURAL SIGLA
FEMENIDS 400 presentacion PRODUCTO 900G
Costo del
SABOR
VAINILLA WISNER 115.2
VALOR PRODUCTO CANTIDAD TOTAL producto
288 unidades VALOR X KILO FABRICACION Caja 1000g 0.02083 Err:504 Err:504
Lamina 1000g 0.02083 Err:504 Err:504
Fecula de maiz Kg 61.091 53.03% 212.12 61.091 Err:504 Err:504 Envase hojalata 401 $ 1 Err:504 Err:504
Maltodextrina Kg 43.627 37.87% 151.48 43.626 Err:504 Err:504 sobreTapa 401 $ 1 Err:504 Err:504
gelatina tipo g Kg 0.576 0.50% 2 0.576 Err:504 Err:504 Bolsa 400 Err:504 Err:504
sabor vainilla Caramelo Kg 0.922 0.80% 3.20 0.92 Err:504 Err:504 Etiqueta 400 $ 1 Err:504 Err:504
goma xantan Kg 0.922 0.80% 3.200 0.922 Err:504 Err:504 Linners $ 1 Err:504 Err:504
azucar Kg 5.760 5.00% 20.000 5.760 Err:504 Err:504
c.m.c Kg 0.691 0.60% 2.4 0.691 Err:504 Err:504 TOTAL Err:504
fosfato tricalcico Kg 0.634 0.55% 2.2 0.634 Err:504 Err:504
uva Kg 0.576 0.50% 2.00 0.58 Err:504 Err:504
Vitamina C Kg 0.323 0.28% 1.120 0.323 Err:504 Err:504
isoflavonas de soya Kg 0.0288 0.03% 0.1 0.029 Err:504 Err:504
estevia Kg 0.0346 0.03% 0.12 0.03 Err:504 Err:504
biotina Kg 0.0115 0.01% 0.04 0.012 Err:504 Err:504
vitamina B2 Kg 0.00230 0.00% 0.01 0.00 Err:504 Err:504
vitamina E Kg 0.00230 0.00% 0.01 0.00 Err:504 Err:504
color amarillo Kg 0.00115 0.001% 0.004 0.001 Err:504 Err:504
TOTAL MEZCLA 115.2 100.00% 400.0 115.2 Err:504 TOTAL MP
Err:504 TOTAL VARIOS
COSTO DEL PRODU Err:504

COSTO X UNIDAD Err:504
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
PROTEINA PRVA 900 Presentacion
SABOR
11/8/2019 13.50
VAINILLA 15 tarros
PRODUCTO 400G
Gramos x
azucar Kg 6.035 44.70% 402.30 6.03
Fecula de maiz Kg 5.056 37.45% 337.05 5.06
Sabor VAINILLA Kg 0.1350 1.00% 9.00 0.14
albumina de huevo Kg 0.0675 0.50% 4.50 0.07
CREATINA Kg 0.0473 0.35% 3.15 0.05
proteina de soya Kg 0.270 2.00% 18.00 0.27
suero de leche Kg 0.405 3.00% 27.00 0.41
C.M.C Kg 0.1620 1.20% 10.80 0.16
vitamina C Kg 0.0675 0.50% 4.50 0.07
taurina Kg 0.0405 0.30% 2.70 0.04
Totales 13.5 100.00% 900 13.50

CUCHARA
145 -114
envase generico tapa azul
NOMBRE
COMPLEVIT// SIGLA
PFVD
KKIDS 900
SABOR
VAINILLA FULLNES 13.5
15
Fecula de maiz Kg 7.822 57.94% 521.46

Azucar Kg 4.728 35.02% 315.18
Maltodextrina Kg 0.392 2.90% 26.1
Sabor vainilla caramelo Kg 0.1080 0.80% 7.20
Fibra de Manzana Kg 0.1350 1.00% 9.00
C.M.C Kg 0.0810 0.60% 5.40
Fosfato tricalcico Kg 0.0743 0.55% 4.95
Omega Kg 0.0540 0.40% 3.6
Quinua Kg 0.0675 0.50% 4.5
Vitamina C Kg 0.0378 0.28% 2.520
Vitamina A Kg 0.000000 0.00% 0.00
Vitamina B3 Kg 0.000000 0.00% 0.00
Vitamina E Kg 0.000000 0.00% 0.00
Color amarillo Kg 0.001350 0.01% 0.09
TOTAL MEZCLA 14 100% 900.0

CUCHARA
tapa fucsia lisa 145-11 fullnes
VITALPHARMA/ SIGLA
BRIAN VILLAMIL 400 presentacion
SABOR
80.0
VAINILLA 200 unidades
Fecula de maiz Kg 35.40871 44.26% 177.04 35.408

azucar Kg 24.160 30.20% 120.8 24.160
gelatina tipo g Kg 0.6400 0.800% 3.2 0.640
goma xantan 0.8000 1.000% 4.000 0.800
c.m.c Kg 0.4800 0.600% 2.4 0.480
uva Kg 0.8000 1.000% 4.00 0.80
Vitamina C Kg 0.2240 0.280% 1.120 0.224
Cloruro de magnesio Kg 0.4000 0.500% 2 0.400
biotina Kg 0.0080 0.010% 0.04 0.008
vitamina B3 Kg 0.0008 0.001% 0.00 0.00
vitamina E Kg 0.0000 0.000% 0.00 -
TOTAL MEZCLA 80.0 100.00% 400.0 80.0
T. HOJALATA
SOBRETAPA FUCSIA
VITALFARMA
140-67
CON CUCHARA
FIBEN
FORMULAS 3Q S.A.S.
FIBRA / DIAGNOSTICO 100

500 presentacion
unidades
200
Gramos x
Salvado Kg 23.000 23.00% 115 23.000
Avena molida Kg 30.000 30.00% 150 30.000
Linaza Kg 10.000 10.00% 50 10.000
Avena en hojuelas Kg 15.700 15.70% 78.5 15.700
Sabor almendra Kg 0.800 0.80% 4 0.800
psyllium Kg 0.500 0.50% 2.5 0.500
fecula de maiz Kg 10.000 10.00% 50 10.000
Fibra de manzana Kg 1.500 1.500% 7.5 1.500
Sen Kg 1.500 1.50% 7.50 1.50
C.M.C Kg 1.000 1.00% 5 1.000
Totales 100.000 100.00% 500.00 100.00
130-511
DIAGNOSTICO
TAPA AMARILLA ESTRIADA

CGNO RSA-006377-2018 10g
900 presentación
SABOR
120 unidades
Fecula de maiz Kg 47.263 43.76% 393.858 47.263

azucar Kg 32.400 30.00% 270.00 32.40
colageno Kg 0.486 0.45% 4.05 0.486
sabor fresa Kg 0.864 0.80% 7.20 0.86
goma xantan Kg 0.864 0.80% 7.200 0.864
c.m.c. Kg 0.648 0.60% 5.4 0.648
fosfato Kg 0.594 0.55% 4.95 0.594
biotina Kg 0.003 0.00% 0.027 0.003
uva en polvo Kg 0.540 0.50% 4.5 0.540
vitamina E Kg 0.002 0.00% 0.018 0.002
Vitamina C Kg 0.302 0.28% 2.520 0.302
vitamina B3 Kg 0.002 0.00% 0.02 0.00
TOTAL MEZCLA 108.000 100% 900.0 108.0

120 619
DIAGNOSTICO / GENERICO X 900 TAPA FUCSIA

fosfo3
900 presentacion
81
producir
Gramos x
azucar Kg 28.365 35.02% 315.18 28.366
C.M.C Kg 0.486 0.60% 5.4 0.486
color rojo Kg 0.001 0.001% 0.009 0.001
Fecula de maiz Kg 47.740 58.94% 530.46 47.741
Omega Kg 0.324 0.40% 3.6 0.324
Quinua Kg 0.405 0.50% 4.5 0.405
Sabor FRESA Kg 0.648 0.80% 7.20 0.65
vitamina B2 Kg 0.002 0.002% 0.02 0.00
vitamina B3 Kg 0.002 0.002% 0.02 0.00
Vitamina B5 Kg 0.002 0.002% 0.02 0.00
Vitamina C Kg 0.227 0.28% 2.520 0.227
Vitamina E Kg 0.002 0.002% 0.000 0.000
81.0 100.00% 900.0 81.0
110-113
ENSUSALUD
TAPA MORADA GENERICA
VITAEXTREM
1000 presentacion
DIAGNOSTICO 193
192.6 Digite la cantidad a

producir
Gramos x
Fecula de maiz Kg 117.367 60.94% 609.4 117.370
azucar Kg 63.595 33.02% 330.2 63.597
Sabor fresa Kg 1.541 0.80% 8.00 1.54
Omega Kg 0.770 0.40% 4 0.770
C.M.C Kg 1.156 0.60% 6 1.156
Vitamina C Kg 0.539 0.28% 2.800 0.539
Quinua Kg 0.963 0.50% 5 0.963
vitamina B2 Kg 0.004 0.002% 0.02 0.00
Vitamina E Kg 0.004 0.002% 0.000 0.000
vitamina B3 Kg 0.004 0.002% 0.02 0.00
color rojo Kg 0.002 0.001% 0.01 0.002
Vitamina B5 Kg 0.004 0.002% 0.02 0.00
192.6 100.00% 1000.0 192.6

x 600- 96 x 900 -150
150-11 150-11
T ROJA LISA T ROJA LISA

Ensusalud Ensusalud
Nutrix Jr
900 presentacion
108
120 Unidades
Gramos x Kilos x
Materia prima Unidad Kilos totales Composicion unidad mezcla
Fecula de maiz Kg 61.408 56.86% 511.74 61.409
azucar Kg 32.400 30.00% 270 32.400
Suero de leche Kg 7.560 7.00% 63 7.560
Albumina de huevo Kg 1.080 1.00% 9 1.080
sabor COOKIES Kg 0.864 0.80% 7.2 0.864
C.M.C Kg 0.648 0.60% 5.4 0.648
Vitamina C Kg 0.302 0.28% 2.52 0.30
Vitamina B2 Kg 0.0022 0.00% 0.02 0.00
vitamina B3 Kg 0.0022 0.00% 0.02 0.00
Vitamina B5 Kg 0.0022 0.00% 0.02 0.00
Vitamina E Kg 0.0022 0.00% 0.018 0.002
Totales 108.0 100.00% 899.991 107.999
050-114 tapa lisa amarilla

DIAGNOSTICO
Silver
900
ENSUSALUD 189
210
Gramos x
Materia prima Unidad Kilos totales Composicion unidad
Fecula de maiz Kg 114.986 60.84% 547.56
azucar Kg 62.974 33.32% 299.88
Gelatina tipo g Kg 1.323 0.70% 6.3
C.M.C Kg 1.134 0.60% 5.4
Vitamina C Kg 0.529 0.28% 2.52
vitamina B2 Kg 0.004 0.00% 0.02
vitamina E Kg 0.004 0.00% 0.02
vitamina B3 Kg 0.004 0.00% 0.02
vitamina B5 Kg 0.004 0.00% 0.02
color amarillo Kg 0.002 0.001% 0.009
Totales 189.0 100.00% 899.991
155-17
TAPA AZUL LISA
ENSUSALUD
COLLEGEN
900 presentacion
ENSUSALUD 189
210 Unidades
Gramos x Kilos x Precio Con IVA

Materia prima Unidad Kilos totales Composicion unidad mezcla 2019
Fecula de maiz Kg 115.477 61.10% 549.9 115.479 Err:504
Maltodextrina Kg 37.799 20.00% 180 37.800 Err:504
azucar Kg 28.349 15.00% 135 28.350 Err:504
sabor vainilla caramelo Kg 1.512 0.80% 7.2 1.512 Err:504
goma xantan Kg 1.512 0.80% 7.2 1.512 Err:504
c.m.c Kg 1.134 0.60% 5.4 1.134 Err:504
fosfato tricalcico Kg 1.039 0.55% 4.95 1.040 Err:504
uva Kg 0.756 0.40% 3.6 0.756 Err:504
colageno hidrolizado Kg 0.756 0.40% 3.6 0.756 Err:504
Vitamina C Kg 0.529 0.28% 2.52 0.529 Err:504
isoflavonas de soya Kg 0.047 0.03% 0.225 0.047 Err:504
estevia Kg 0.057 0.03% 0.27 0.057 Err:504
biotina Kg 0.013 0.01% 0.063 0.013 Err:504
vitamina B2 Kg 0.004 0.002% 0.018 0.004 Err:504
vitamina E Kg 0.004 0.002% 0.018 0.004 Err:504
vitamina B3 Kg 0.002 0.001% 0.009 0.002 Err:504
color amarillo Kg 0.002 0.001% 0.01 0.00 Err:504
Totales 189.0 100.00% 899.982 188.996
140-53
ensusalud
FUCSIA LISA
Costo del producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
purgante
saludplen
GOLDENFIB 15
30 presentacion
unidades
500
Gramos x
Avena molida Kg 2.460 16.40% 4.92 2.460
Salvado Kg 2.250 15.00% 4.5 2.250
Linaza Kg 0.525 3.50% 1.05 0.525
Fecula de maiz Kg 3.330 22.20% 6.66 3.330
fructooligosacarios Kg 1.500 10.00% 3 1.500
Germen de trigo Kg 0.600 4.00% 1.2 0.600
Sen Kg 0.375 2.50% 0.75 0.375
C.M.C Kg 0.225 1.50% 0.45 0.225
psyllium Kg 0.075 0.50% 0.15 0.075
Sabor NARANJA Kg 0.135 0.90% 0.27 0.135
Te verde Kg 0.150 1.00% 0.3 0.150
Totales 15.000 100.00% 30.00 15.000
115-19
MUESTRAS
saludplen
PRODUCTO 900G
Costo del
PRODUCTO CANTIDAD TOTAL producto
Caja 900g 0.03333 Err:504 Err:504
Costo del
Precio Con IVA 2019 producto Lamina 900g 0.03333 Err:504 Err:504
Err:504 Err:504 Envase generico $ 1 Err:504 Err:504
Err:504 Err:504 Tapa $ 1 Err:504 Err:504
Err:504 Err:504 Bolsa 900 $ 1 Err:504 Err:504
Err:504 Err:504 Etiqueta 900 $ 1 Err:504 Err:504
Err:504 Err:504 Linners $ 1 Err:504 Err:504

Err:504 Err:504
Err:504 Err:504 TOTAL Err:504
Err:504
TOTAL VARIOS Err:504

Costo del prd Err:504
costo x und Err:504
edisure
FORMULAS 3Q S.A.S.
1000 presentacion
300
300 unidades
Gramos x
Sabor vainilla caramelo Kg 2.4000 0.80% 8 2.400
Estevia Kg 0.09000 0.03% 0.3 0.090
Vitamina C Kg 0.8400 0.28% 2.80 0.84
Omega Kg 3.0000 1.00% 10 3.000
C.M.C Kg 1.8000 0.60% 6 1.800
Fecula de maiz Kg 197.488 65.830% 658.3 197.490
vitamina B2 Kg 0.006000 0.00% 0.02 0.01
vitamina B3 Kg 0.006000 0.00% 0.02 0.01
vitamina B5 Kg 0.006000 0.00% 0.02 0.01
vitamina E Kg 0.006000 0.00% 0.02 0.01
Totales 299.99 100.00% 999.990 299.997
120-18
DIAGNOSTICO
HOJALATA
NOMBRE
SIGLA
LIFE 100 PFVD 900 presentacion
SABOR
135.0
Fecula de maiz Kg 69.968 51.83% 466.47 69.971

fibra de manzana Kg 1.350 1.00% 9 1.350
spirulina Kg 1.350 1.00% 9.00 1.35
te verde Kg 1.350 1.00% 9.00 1.35
C.M.C Kg 0.810 0.60% 5.4 0.810
Vitamina C Kg 0.378 0.28% 2.520 0.378
Estevia Kg 0.0810 0.06% 0.54 0.08
vitamina B2 Kg 0.00270 0.00% 0.02 0.00
vitamina B3 Kg 0.00270 0.00% 0.02 0.00
vitamina E Kg 0.00270 0.00% 0.02 0.00
TOTAL MEZCLA 135 100.00% 900.0 135
145-57
TAPA fucsia
DIAGNOSTICO
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
VIPROCAL
1000 Presentacion
SABOR
VAINILLA 126
126 tarros
fecula de maiz Kg 56.271 44.66% 446.6 56.272

azucar Kg 31.500 25.00% 250 31.500
maltodextrina Kg 32.760 26.00% 260 32.760
cloruro de magnesio Kg 0.630 0.50% 5 0.630
sabor vainilla caramelo Kg 2.016 1.60% 16 2.02
c.m.c Kg 0.756 0.60% 6 0.756
goma xantan Kg 1.008 0.80% 8 1.008
Vitamina c Kg 0.353 0.28% 2.8 0.353
vitamina B2 Kg 0.00252 0.00% 0.02 0.00
vitamina B3 Kg 0.00252 0.00% 0.02 0.00
vitamina E Kg 0.00252 0.00% 0.02 0.003
TOTAL MEZCLA 126.0 100.00% 1000.0 126
ensusalud 110-519 OJO EN LA FABRICACION DEL CLORURO

hojalata
EDISURE / DIAGNOSTICO
FORMULAS 3Q S.A.S.
1000 presentacion
105
105 unidades
Gramos x
Estevia Kg 0.03150 0.03% 0.3 0.032
Vitamina C Kg 0.2940 0.28% 2.80 0.29
Omega Kg 1.0500 1.00% 10 1.050
C.M.C Kg 0.6300 0.60% 6 0.630
Fecula de maiz Kg 69.121 65.830% 658.3 69.122
vitamina B2 Kg 0.002100 0.00% 0.02 0.00
vitamina B3 Kg 0.002100 0.00% 0.02 0.00
vitamina B5 Kg 0.002100 0.00% 0.02 0.00
vitamina E Kg 0.002100 0.00% 0.02 0.00
Totales 105.00 100.00% 999.990 104.999
010-18
ENSUSALUD
HOJALATA
resentacion
PRODUCTO 900G
Precio Con IVA
2019 Costo del producto PRODUCTO CANTIDAD TOTAL
Err:504 Err:504 Caja 1000g 0.03846 Err:504
Err:504 Err:504 Lamina 1000g 0.03846 Err:504
Err:504 Err:504 Envase hojalata 502 $ 1 Err:504
Err:504 Err:504 sobretapa 502 $ 1 Err:504
Err:504 Err:504 Bolsa 1000 $ 1 Err:504
Err:504 Err:504 Etiqueta 1000 $ 1 Err:504
Err:504 Err:504 linners $ 1 Err:504
Err:504 Err:504
Err:504 Err:504 TOTAL
Err:504 Err:504
Err:504 Err:504 DIAGNOSTICO
Err:504 Err:504
Err:504 Err:504
Err:504

costo x und Err:504
Err:504
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
IAGNOSTICO
SUNMEGA
FORMULAS 3Q S.A.S.
900 presentacion
135
150 unidades
Gramos x
Estevia Kg 0.040 0.03% 0.27 0.041
Vitamina C Kg 0.378 0.28% 2.52 0.38
Omega Kg 1.350 1.00% 9 1.350
C.M.C Kg 0.810 0.60% 5.4 0.810
Fecula de maiz Kg 88.870 65.8% 592.47 88.871
vitamina B2 Kg 0.003 0.00% 0.02 0.00
vitamina B3 Kg 0.003 0.00% 0.02 0.00
vitamina B5 Kg 0.003 0.00% 0.02 0.00
vitamina E Kg 0.003 0.00% 0.02 0.00
Totales 135.00 100.00% 899.991 134.999
120-517
TAPA AZUL GENERICA

ENSUSALUD
MIXDE // DIAGNOSTICO
FORMULAS 3Q S.A.S.
900
ENSUSALUD 153.0
170
Gramos x
Fecula de maiz Kg 95.838 62.64% 563.76
azucar Kg 48.990 32.02% 288.18
calostro Kg 0.3060 0.20% 1.80
Sabor fresa Kg 1.2240 0.80% 7.20
C.M.C Kg 0.9180 0.60% 5.40
Vitamina C Kg 0.4284 0.28% 2.52
vitamina B2 Kg 0.003060 0.002% 0.02
vitamina E Kg 0.003060 0.002% 0.02
vitamina B3 Kg 0.003060 0.002% 0.02
color rojo Kg 0.001530 0.00% 0.01
Vitamina B5 Kg 0.003060 0.002% 0.02
152.997 100.00% 899.99
150-111 TAPA AZUL LISA

ENSUSALUD
SUREMAX
FORMULAS 3Q S.A.S.
700 presentacion
35
50 unidades
Gramos x
Estevia Kg 0.010 0.03% 0.21 0.011
Vitamina C Kg 0.098 0.28% 1.96 0.10
Omega Kg 0.350 1.00% 7 0.350
C.M.C Kg 0.210 0.60% 4.2 0.210
Fecula de maiz Kg 23.040 65.8% 460.81 23.041
vitamina B2 Kg 0.001 0.00% 0.01 0.00
vitamina B3 Kg 0.001 0.00% 0.01 0.00
vitamina B5 Kg 0.001 0.00% 0.01 0.00
vitamina E Kg 0.001 0.00% 0.01 0.00
Totales 35.00 100.00% 699.993 35.000
035-18
HBIO
TAPA ESTRIADA NARANJA
NUTRITION
FORMULAS 3Q S.A.S.
900 presentacion
10/18/2019 DIAGNOSTICO 108
120 Unidades
Gramos x
Fecula de maiz Kg 64.216 59.46% 535.14 64.217
azucar Kg 32.400 30.00% 270 32.400
Albumina de huevo Kg 0.432 0.40% 3.6 0.432
sabor cookies and cream Kg 0.864 0.80% 7.2 0.864
Suero de leche Kg 5.400 5.00% 45 5.400
C.M.C Kg 0.648 0.60% 5.4 0.648
Vitamina C Kg 0.302 0.28% 2.52 0.30
Vitamina B2 Kg 0.002 0.00% 0.02 0.00
Vitamina E Kg 0.002 0.00% 0.018 0.002
vitamina B3 Kg 0.002 0.00% 0.02 0.00
Vitamina B5 Kg 0.002 0.00% 0.02 0.00
Totales 108.0 100.00% 899.991 107.999
120-114
DIAGNOSTICO
TAPA AMARILLA LISA
FLEXURE / LESPORT
750 presentacion
FLEXURE 10/28/2019 24
32 unidades
Gramos x
azucar Kg 6.725 28.02% 210.15 6.725
C.M.C Kg 0.144 0.60% 4.5 0.144
compuesto 2.400 10.00% 75 2.400
GELATINA TIPO G Kg 0.240 1.00% 7.5 0.240
Fecula de maiz Kg 13.401 55.84% 418.8 13.402
vitamina B2 Kg 0.000 0.00% 0.02 0.00
vitamina B3 Kg 0.000 0.00% 0.02 0.00
vitamina B5 Kg 0.000 0.00% 0.02 0.00
Vitamina C Kg 0.067 0.28% 2.10 0.07
vitamina E Kg 0.000 0.00% 0.02 0.00
Totales 24.0 100.00% 749.993 24.000
130-17
lesport
envase generico tapa azul
0
GOLDENFIB 108
900 presentacion
10/1/2019
unidades
120
Gramos x
Avena molida Kg 17.928 16.60% 149.4 17.928
Salvado Kg 12.960 12.00% 108 12.960
Linaza Kg 3.780 3.50% 31.5 3.780
Fecula de maiz Kg 41.040 38.00% 342 41.040
Sen Kg 1.620 1.50% 13.5 1.620
C.M.C Kg 1.620 1.50% 13.5 1.620
psyllium Kg 0.540 0.50% 4.5 0.540
Sabor almendra Kg 0.972 0.90% 8.1 0.972
Te verde Kg 1.080 1.00% 9 1.080
Totales 108.000 100.00% 900.00 108.00
130-511
TAPA NARANJA LISA
NUTRICE 6
p FORMULAS DE 3Q S.A.S.
NOMBRE
SIGLA
COLLEGEN 900 presentacion
SABOR
216.0
FRESA 240 unidades
Fecula de maiz Kg 114.546 53.03% 477.27 114.545

colageno hidrolizado Kg 1.080 0.50% 4.5 1.080
sabor FRESA Kg 1.728 0.80% 7.20 1.73
goma xantan Kg 1.728 0.80% 7.200 1.728
azucar Kg 32.400 15.00% 135.000 32.400
c.m.c Kg 1.296 0.60% 5.4 1.296
uva Kg 1.080 0.50% 4.50 1.08
Vitamina C Kg 0.605 0.28% 2.520 0.605
isoflavonas de soya Kg 0.0540 0.03% 0.225 0.054
estevia Kg 0.0648 0.03% 0.27 0.06
biotina Kg 0.0216 0.01% 0.09 0.022
vitamina B2 Kg 0.00432 0.00% 0.02 0.00
vitamina B3 Kg 0.00216 0.00% 0.01 0.00
vitamina E Kg 0.00432 0.00% 0.02 0.00
TOTAL MEZCLA 216.0 100.00% 900.0 216.0
115- 53
NUTRICE 6
TAPA MORADA
COSTO DEL PRODU

COSTO X UNIDAD
VALOR
VALOR X KILO FABRICACION
CLIENTES
Err:504 Err:504
Err:504 Err:504 3Q
Err:504 Err:504 TAPA LISA
Err:504 Err:504 distriday
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 TOTAL MATERIA PRIMA
$ - tarro-tapa-lainer-bolsa
$ -
$ -
$ - TOTAL VARIOS

Err:504
COLAGENO ANTIGUO
900 presentacion
FRESA 108
120 unidades
Gramos x
azucar Kg 37.821 35.02% 315.18 37.822
C.M.C Kg 0.648 0.60% 5.4 0.648
GELATINA TIPO G Kg 1.080 1.00% 9 1.080
Fecula de maiz Kg 63.547 58.84% 529.56 63.547
Sabor FRESA Kg 0.864 0.80% 7.2 0.864
vitamina B2 Kg 0.002 0.00% 0.02 0.00
vitamina B3 Kg 0.002 0.00% 0.02 0.00
vitamina B5 Kg 0.002 0.00% 0.02 0.00
Vitamina C Kg 0.302 0.28% 2.52 0.30
vitamina E Kg 0.002 0.00% 0.02 0.00
Totales 108.0 100.00% 899.991 107.999
145-17
NUTRICE 6
AZUL TAPA
resentacion
PRODUCTO 900G
Precio Con IVA Precio Con IVA
2019 2019 PRODUCTO CANTIDAD TOTAL
Err:504 Err:504 Caja 900g 3.99960 Err:504
Err:504 Err:504 Envase generico $ 120 Err:504
Err:504 Err:504 tapa $ 120 Err:504
Err:504 Err:504 Bolsa 900 $ 120 Err:504
Err:504 Err:504 Linners $ 120 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
Err:504
00G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Egocal
FORMULAS 3Q S.A.S.
900 presentacion
11/19/2019 81
90 unidades
Gramos x
borojo Kg 0.405 0.50% 4.50 0.405
Sabor almendras Kg 0.648 0.80% 7.20 0.648
Vitamina C Kg 0.227 0.28% 2.52 0.227
C.M.C Kg 0.486 0.60% 5.40 0.486
azucar Kg 29.014 35.82% 322.38 29.014
Fecula de maiz Kg 47.417 58.54% 526.86 47.417
vitamina B2 Kg 0.002 0.00% 0.02 0.002
vitamina B3 Kg 0.002 0.00% 0.02 0.002
vitamina B5 Kg 0.002 0.00% 0.02 0.002
vitamina E Kg 0.002 0.00% 0.02 0.002
Totales 81.0 100.00% 899.99 80.999
130-56
nutrice 6
resentacion
PRODUCTO 400G
Costo del Costo del
Precio Con IVA 2019 producto PRODUCTO CANTIDAD TOTAL producto
Err:504 Err:504 Caja 900g 0.03333 Err:504 Err:504
Err:504 Err:504 tapa $ 1 Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504

costo x und Err:504
Vitafib
NUTRICE 6
GOLDENFIB 8
30 presentacion
unidades
250
Gramos x
Avena molida Kg 1.305 17.40% 5.22 1.305
Salvado Kg 1.125 15.00% 4.5 1.125
Linaza Kg 0.263 3.50% 1.05 0.263
Fecula de maiz Kg 1.665 22.20% 6.66 1.665
Sen Kg 0.113 1.50% 0.45 0.113
C.M.C Kg 0.113 1.50% 0.45 0.113
psyllium Kg 0.038 0.50% 0.15 0.038
Sabor NARANJA Kg 0.068 0.90% 0.27 0.068
Te verde Kg 0.075 1.00% 0.3 0.075
Totales 7.500 100.00% 30.00 7.500
150-19
TARRO 30 GRAMOS
NUTRICE 6
COLAGENO ANTIGUO
900 presentacion
108
120 unidades
Gramos x
azucar Kg 37.821 35.02% 315.18 37.822
C.M.C Kg 0.648 0.60% 5.4 0.648
Fecula de maiz Kg 63.547 58.84% 529.56 63.547
vitamina B2 Kg 0.002 0.00% 0.02 0.00
vitamina B3 Kg 0.002 0.00% 0.02 0.00
vitamina B5 Kg 0.002 0.00% 0.02 0.00
Vitamina C Kg 0.302 0.28% 2.52 0.30
vitamina E Kg 0.002 0.00% 0.02 0.00
Totales 108.0 100.00% 899.991 107.999
145-17
NUTRICE 6
TAPA MORADO
resentacion
PRODUCTO 900G
Err:504 Err:504 Caja 900g 3.99960 Err:504
Err:504 Err:504 tapa $ 120 Err:504
Err:504 Err:504 Bolsa 900 $ 120 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
Err:504
00G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
VIPROCAL
900 Presentacion
SABOR
VAINILLA 91
101 tarros
fecula de maiz Kg 40.596 44.66% 401.94 40.596

azucar Kg 22.725 25.00% 225 22.725
c.m.c Kg 0.545 0.60% 5.4 0.545
goma xantan Kg 0.727 0.80% 7.2 0.727
Vitamina c Kg 0.255 0.28% 2.52 0.255
vitamina B2 Kg 0.00182 0.00% 0.018 0.00
vitamina B3 Kg 0.00182 0.00% 0.018 0.00
vitamina E Kg 0.00182 0.00% 0.018 0.002
TOTAL MEZCLA 90.9 100.00% 900.0 91
110-519 OJO EN LA FABRICACION DEL CLORURO

NUTRICE 6
TAPA AMARILLA
COSTO TOTAL
COSTO X UNIDAD
VALOR X
Err:504 Err:504 CLIENTES

Err:504 Err:504 3Q
Err:504 Err:504
Err:504 Err:504 distrimedical
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
TOTAL MATERIA PRIMA
$ - TOTAL VARIOS
COSTO TOTAL Err:504

Err:504
p
COLAGENO ANTIGUO
900 presentacion
189
210 unidades
Gramos x
azucar Kg 66.187 35.02% 315.18 66.188
C.M.C Kg 1.134 0.60% 5.4 1.134
Fecula de maiz Kg 111.206 58.84% 529.56 111.208
Sabor FRESA Kg 1.512 0.80% 7.2 1.512
vitamina B2 Kg 0.004 0.00% 0.02 0.00
vitamina B3 Kg 0.004 0.00% 0.02 0.00
vitamina B5 Kg 0.004 0.00% 0.02 0.00
Vitamina C Kg 0.529 0.28% 2.52 0.53
vitamina E Kg 0.004 0.00% 0.02 0.00
Totales 189.0 100.00% 899.991 188.998
145-17
NUTRICE 6
TAPA ROJA
resentacion
PRODUCTO 900G
Err:504 Err:504 Caja 900g 6.99930 Err:504
Err:504 Err:504 tapa $ 210 Err:504
Err:504 Err:504 Bolsa 900 $ 210 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
Err:504
00G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
CALOSTRUM
96 presentacion
3Q 38.4
Digite la
400 cantidad a
2 mezclas producir
Gramos x
azucar Kg 13.409 34.92% 33.52 13.409
calostro Kg 0.115 0.30% 0.29 0.115
C.M.C Kg 0.230 0.60% 0.58 0.230
Fecula de maiz Kg 22.902 59.64% 57.25 22.902
vitamina B2 Kg 0.001 0.002% 0.00 0.001
vitamina B3 Kg 0.001 0.002% 0.00 0.001
Vitamina B5 Kg 0.001 0.002% 0.00 0.001
Vitamina C Kg 0.108 0.28% 0.27 0.108
vitamina E Kg 0.001 0.002% 0.00 0.001
TOTAL 38.399 100.00% 96.00 38.400
135-512
HOJALATA
DISPROFEN
resentacion
Costos PRODUCTO 900G

Precio Con IVA Costo de la
2015 mezcla PRODUCTO CANTIDAD TOTAL
Err:504 Err:504 Caja 900g 13.33200 Err:504
Err:504 Err:504 tapa $ 400 Err:504
Err:504 Err:504 Bolsa 900 $ 400 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
00G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
NOMBRE
SIGLA
SABOR
189.0
fresa 210 unidades
Fecula de maiz Kg 100.228 53.03% 477.27 100.227

sabor fresa Kg 1.512 0.80% 7.20 1.51
goma xantan Kg 1.512 0.80% 7.200 1.512
azucar Kg 28.350 15.00% 135.000 28.350
c.m.c Kg 1.134 0.60% 5.4 1.134
uva Kg 0.945 0.50% 4.50 0.95
Vitamina C Kg 0.529 0.28% 2.520 0.529
estevia Kg 0.0567 0.03% 0.27 0.06
biotina Kg 0.0189 0.01% 0.09 0.019
vitamina B2 Kg 0.00378 0.00% 0.02 0.00
vitamina B3 Kg 0.00189 0.00% 0.01 0.00
vitamina E Kg 0.00378 0.00% 0.02 0.00
TOTAL MEZCLA 189.0 100.00% 900.0 189.0
140- 53
NUTRICE 6 fresa
TAPA MORADA
COSTO DEL PRODU

COSTO X UNIDAD
VALOR
CLIENTES
Err:504 Err:504
Err:504 Err:504 3Q
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
$ -
$ -
$ - TOTAL VARIOS

Err:504
NOMBRE
SIGLA
SABOR
216.0
vainilla 240 unidades
Fecula de maiz Kg 114.546 53.03% 477.27 114.545

goma xantan caramelo Kg 1.728 0.80% 7.200 1.728
azucar Kg 32.400 15.00% 135.000 32.400
c.m.c Kg 1.296 0.60% 5.4 1.296
uva Kg 1.080 0.50% 4.50 1.08
Vitamina C Kg 0.605 0.28% 2.520 0.605
estevia Kg 0.0648 0.03% 0.27 0.06
biotina Kg 0.0216 0.01% 0.09 0.022
vitamina B2 Kg 0.00432 0.00% 0.02 0.00
vitamina B3 Kg 0.00216 0.00% 0.01 0.00
vitamina E Kg 0.00432 0.00% 0.02 0.00
TOTAL MEZCLA 216.0 100.00% 900.0 216.0
145- 53
NUTRICE 6 marcar caramelo

TAPA MORADA
COSTO DEL PRODU

COSTO X UNIDAD
VALOR
CLIENTES
Err:504 Err:504
Err:504 Err:504 3Q
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
$ -
$ -
$ - TOTAL VARIOS

Err:504
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
PROTEINA PRVA 1000
SABOR
11/8/2019 104.00
VAINILLA 104
Gramos x
azucar Kg 46.488 44.70% 447.00
Fecula de maiz Kg 38.948 37.45% 374.50
Sabor VAINILLA Kg 1.0400 1.00% 10.00
maltodextrina Kg 5.200 5.00% 50.00
L-Carnitina Kg - 0.00% 0.00
albumina de huevo Kg 0.5200 0.50% 5.00
CREATINA Kg 0.3640 0.35% 3.50
proteina de soya Kg 2.080 2.00% 20.00
suero de leche Kg 3.120 3.00% 30.00
C.M.C Kg 1.2480 1.20% 12.00
vitamina C Kg 0.5200 0.50% 5.00
taurina Kg 0.3120 0.30% 3.00
Totales 104.0 100.00% 1000
145-510 tarro negro

nutrice 6
Nutrix Jr
900 presentacion
135
150 Unidades
Gramos x Kilos x
Fecula de maiz Kg 76.760 56.86% 511.74 76.761
azucar Kg 40.500 30.00% 270 40.500
Suero de leche Kg 9.450 7.00% 63 9.450
sabor COOKIES Kg 1.080 0.80% 7.2 1.080
C.M.C Kg 0.810 0.60% 5.4 0.810
Vitamina C Kg 0.378 0.28% 2.52 0.38
Vitamina B2 Kg 0.0027 0.00% 0.02 0.00
vitamina B3 Kg 0.0027 0.00% 0.02 0.00
Vitamina B5 Kg 0.0027 0.00% 0.02 0.00
Vitamina E Kg 0.0027 0.00% 0.018 0.003
Totales 135.0 100.00% 899.991 134.999
150-114
nutrice 6 TAPA NARANJA GENERICA
NOMBRE
SIGLA
SABOR
VAINILLA 11/14/2019 108.0
120 unidades
Fecula de maiz Kg 55.975 51.83% 466.47 55.976

spirulina Kg 1.080 1.00% 9.00 1.08
te verde Kg 1.080 1.00% 9.00 1.08
C.M.C Kg 0.648 0.60% 5.4 0.648
Vitamina C Kg 0.302 0.28% 2.520 0.302
Estevia Kg 0.0648 0.06% 0.54 0.06
vitamina B2 Kg 0.00216 0.00% 0.02 0.00
vitamina B3 Kg 0.00216 0.00% 0.02 0.00
vitamina E Kg 0.00216 0.00% 0.02 0.00
TOTAL MEZCLA 108 100.00% 900.0 108
150-57
NUTRICE 6
TAPA LISA VERDE
Vitafib
11/19/2019
FORMULAS 3Q S.A.S.
PROVID 6
30 presentacion
PRODUCTO 900G
unidades Costo del
200
PRODUCTO CANTIDAD TOTAL producto
Caja 900g 0.03333 Err:504 Err:504
Gramos x Costo del
Materia prima Unidad Kilos totales Composicion unidad Kilos x mezcla Precio Con IVA 2019 producto Lamina 900g 0.03333 Err:504 Err:504
Avena molida Kg 1.855 31.23% 9.369 1.874 Err:504 Err:504 Envase generico $ 1 Err:504 Err:504
Salvado Kg 1.679 28.27% 8.481 1.696 Err:504 Err:504 Tapa $ 1 Err:504 Err:504
Avena en hojuelas Kg 0.933 15.70% 4.71 0.942 Err:504 Err:504 Bolsa 900 $ 1 Err:504 Err:504
Linaza Kg 0.594 10.00% 3 0.600 Err:504 Err:504 Etiqueta 900 $ 1 Err:504 Err:504
te verde kg 0.119 2.00% 0.6 0.120 Err:504 Err:504 Linners $ 1 Err:504 Err:504
Fibra de manzana Kg 0.089 1.500% 0.45 0.090 Err:504 Err:504
Germen de trigo Kg 0.356 6.00% 1.8 0.360 Err:504 Err:504 TOTAL Err:504
Sen Kg 0.119 2.00% 0.60 0.12 Err:504 Err:504
C.M.C Kg 0.059 1.00% 0.3 0.060 Err:504 Err:504
psyllium Kg 0.030 0.50% 0.15 0.030 Err:504 Err:504
Sabor naranja Kg 0.048 0.80% 0.24 0.048 Err:504 Err:504
Totales 5.881 99.00% 29.70 5.94 Err:504
005-19
NUTRICE6
MUESTRAS TOTAL VARIOS Err:504
costo x und Err:504
Egocal
FORMULAS 3Q S.A.S.
1000 presentacion
11/19/2019 78
78 unidades
Gramos x
borojo Kg 0.390 0.50% 5.00 0.390
Vitamina C Kg 0.218 0.28% 2.80 0.218
C.M.C Kg 0.468 0.60% 6.00 0.468
azucar Kg 27.939 35.82% 358.20 27.940
Fecula de maiz Kg 45.661 58.54% 585.40 45.661
vitamina B2 Kg 0.002 0.00% 0.02 0.002
vitamina B3 Kg 0.002 0.00% 0.02 0.002
vitamina B5 Kg 0.002 0.00% 0.02 0.002
vitamina E Kg 0.002 0.00% 0.02 0.002
Totales 78.0 100.00% 999.99 77.999
110-110
SALUD VERDE
resentacion
PRODUCTO 400G
Costo del Costo del
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504

costo x und Err:504
Farma Gink
FORMULAS 3Q S.A.S. QGVA
1000 presentacion
78.04
78 unidades
Gramos x
azucar Kg 27.313 35.00% 350 27.3
C.M.C Kg 0.468 0.60% 6 0.468
Fecula de maiz Kg 45.808 58.70% 587 45.786
fosfato tricalcico Kg 0.468 0.60% 6 0.468
Maca Kg 0.078 0.10% 1 0.078
Cafeina Kg 0.593 0.76% 7.6 0.5928
Sabor COKIIES Kg 0.312 0.40% 4 0.312
taurina Kg 0.312 0.40% 4 0.312
guarana Kg 0.156 0.20% 2 0.156
Vitamina B2 Kg 0.00156 0.00% 0.02 0.00156
vitamina B3 Kg 0.00156 0.00% 0.02 0.00156
Vitamina B5 Kg 0.002 0.00% 0.02 0.00156
Vitamina C Kg 0.21850 0.28% 2.8 0.2184
Vitamina E Kg 0.00156 0.00% 0.02 0.00156
78.1 100.0% 1000 78.0
110-51
SALUD VERDE
resentacion
PRODUCTO 1000G
Precio Con IVA
2019 Costo de la mezcla PRODUCTO CANTIDAD TOTAL
$ 2,725 $ 74,421 Caja 900g 0.03333 Err:504
$ 14,875 $ 6,965 Lamina 900g 0.03333 Err:504
$ 27,679 $ 22 Envase generico $ 1 Err:504
$ 2,509 $ 114,909 Tapa $ 1 Err:504
$ 5,355 $ 2,507 Bolsa 900 $ 1 Err:504
$ 4,391 $ 10,280 Etiqueta 900 $ 1 Err:504
$ 35,700 $ 2,786 Linners $ 1 Err:504
#N/A #N/A
#N/A #N/A
$ 32,725 $ 10,215 TOTAL
$ 101,150 $ 15,787
$ 288,500 $ 450
$ 49,000 $ 76
$ - $ -
$ 18,000 $ 3,933
$ 84,000 $ 131
#N/A

costo x und Err:504
0G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
NOMBRE
COLLEGEN SIGLA
1000 presentacion
SABOR
47.0
FRESA 47 unidades
Fecula de maiz Kg 24.924 53.03% 530.3 24.924

colageno hidrolizado Kg 0.235 0.50% 5 0.235
sabor FRUTOS ROJOS Kg 0.376 0.80% 8.00 0.38
goma xantan Kg 0.376 0.80% 8.000 0.376
azucar Kg 7.050 15.00% 150.000 7.050
c.m.c Kg 0.282 0.60% 6 0.282
uva Kg 0.235 0.50% 5.00 0.24
Vitamina C Kg 0.132 0.28% 2.800 0.132
estevia Kg 0.0141 0.03% 0.30 0.01
biotina Kg 0.0047 0.01% 0.1 0.005
vitamina B2 Kg 0.00094 0.00% 0.02 0.00
vitamina B3 Kg 0.00047 0.00% 0.01 0.00
vitamina E Kg 0.00094 0.00% 0.02 0.00
TOTAL MEZCLA 47.0 100.00% 1000.0 47.0
150-619 MARCAR CON FRESA

SALUD VERDE
COSTO DEL PRODU

COSTO X UNIDAD
VALOR
CLIENTES
Err:504 Err:504
Err:504 Err:504 3Q
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
$ -
$ -
$ - TOTAL VARIOS

Err:504
SUREMAX/ SOYMEGA
FORMULAS 3Q S.A.S.
700 presentacion
34
48 unidades
Gramos x
Estevia Kg 0.010 0.03% 0.21 0.010
Vitamina C Kg 0.094 0.28% 1.96 0.09
Omega Kg 0.336 1.00% 7 0.336
C.M.C Kg 0.202 0.60% 4.2 0.202
Fecula de maiz Kg 22.119 65.8% 460.81 22.119
vitamina B2 Kg 0.001 0.00% 0.01 0.00
vitamina B3 Kg 0.001 0.00% 0.01 0.00
vitamina B5 Kg 0.001 0.00% 0.01 0.00
vitamina E Kg 0.001 0.00% 0.01 0.00
Totales 33.60 100.00% 699.993 33.600

NUTRASTAR JOSE R.
125-54 CON CUCHARA
ENVASE X 700GR TAPA ROJA
resentacion
PRODUCTO 900G
Precio Con IVA
Err:504 Err:504 Caja 900g 0.03333 Err:504
Err:504 Err:504 Envase GENERICO $ 1 Err:504
Err:504 Err:504 tapa $ 1 Err:504
Err:504 Err:504 Bolsa 900 $ 1 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504

costo x und Err:504
Err:504
Err:504
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
FIBEN
FORMULAS 3Q S.A.S.

700 presentacion
unidades
48
Gramos x
Avena molida Kg 5.846 17.40% 121.8 5.846
Salvado Kg 3.427 10.20% 71.4 3.427
Linaza Kg 1.176 3.50% 24.5 1.176
Fecula de maiz Kg 13.440 40.00% 280 13.440
Sen Kg 0.504 1.50% 10.50 0.50
C.M.C Kg 0.504 1.50% 10.5 0.504
psyllium Kg 0.168 0.50% 3.5 0.168
Sabor almendra Kg 0.302 0.90% 6.3 0.302
Totales 33.600 100.00% 700.00 33.60
NUTRASTAR JOSE R.
125-511 CON CUCHARA
ENVASE X 700GR TAPA VERDE
Costo del
$ 4,620 $ 27,010
$ 5,250 $ 17,993
$ 4,620 $ 31,046
$ 12,495 $ 14,694
$ 2,892 $ 38,868
$ 12,495 $ 6,297
$ 15,470 $ 15,594
$ 10,710 $ 5,398
$ 15,173 $ 7,647.19
$ 39,270 $ 6,597
$ 49,111 $ 14,851
$ 185,997

costo x und 7749.9
NOMBRE
COLLEGEN SIGLA
700 presentacion
SABOR
33.6
Fecula de maiz Kg 17.818 53.03% 371.21 17.818

sabor VAINILLA Kg 0.269 0.80% 5.60 0.27
goma xantan Kg 0.269 0.80% 5.600 0.269
azucar Kg 5.040 15.00% 105.000 5.040
c.m.c Kg 0.202 0.60% 4.2 0.202
uva Kg 0.168 0.50% 3.50 0.17
Vitamina C Kg 0.094 0.28% 1.960 0.094
estevia Kg 0.0101 0.03% 0.21 0.01
biotina Kg 0.0034 0.01% 0.07 0.003
vitamina B2 Kg 0.00067 0.00% 0.01 0.00
vitamina B3 Kg 0.00034 0.00% 0.01 0.00
vitamina E Kg 0.00067 0.00% 0.01 0.00
TOTAL MEZCLA 33.6 100.00% 700.0 33.6
NUTRASTAR JOSE R. CON CUCHARA

125-53
ENVASE X 700GR TAPA FUCSIA
COSTO DEL PRODU

COSTO X UNIDAD
VALOR
CLIENTES
Err:504 Err:504
Err:504 Err:504 3Q
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
$ -
$ -
$ - TOTAL VARIOS

Err:504
NOMBRE
SIGLA
SABOR
9.6
Fecula de maiz Kg 5.091 53.03% 212.12 5.091

goma xantan Kg 0.077 0.80% 3.200 0.077
azucar Kg 1.440 15.00% 60.000 1.440
c.m.c Kg 0.058 0.60% 2.4 0.058
uva Kg 0.048 0.50% 2.00 0.05
Vitamina C Kg 0.027 0.28% 1.120 0.027
estevia Kg 0.0029 0.03% 0.12 0.00
biotina Kg 0.0010 0.01% 0.04 0.001
vitamina B2 Kg 0.00019 0.00% 0.01 0.00
vitamina B3 Kg 0.00010 0.00% 0.00 0.00
vitamina E Kg 0.00019 0.00% 0.01 0.00
TOTAL MEZCLA 9.6 100.00% 400.0 9.6
155-53
JOSE RODRIGUEZ
fosfo3
400 presentacion
48

producir
Gramos x
azucar Kg 16.809 35.02% 140.08 16.810
C.M.C Kg 0.288 0.60% 2.4 0.288
Fecula de maiz Kg 28.290 58.94% 235.76 28.291
Omega Kg 0.192 0.40% 1.6 0.192
Quinua Kg 0.240 0.50% 2 0.240
SaborVAINILLA Kg 0.384 0.80% 3.20 0.38
vitamina B2 Kg 0.001 0.002% 0.01 0.00
vitamina B3 Kg 0.001 0.002% 0.01 0.00
Vitamina B5 Kg 0.001 0.002% 0.01 0.00
Vitamina C Kg 0.134 0.28% 1.120 0.134
Vitamina E Kg 0.001 0.002% 0.000 0.000
48.0 100.00% 400.0 48.0
045-11 045-115
JOSE RODRIGUEZ DISPROFEM
24 96
Precio Con IVA Costo de la mezcla
2019 PRODUCTO CANTIDAD
Err:504 Caja 900g 0.03333
Err:504 Err:504 Lamina 900g 0.03333
Err:504 Err:504 Envase generico $ 1
Err:504 Err:504 Tapa $ 1
Err:504 Err:504 Bolsa 900 $ 1
Err:504 Err:504 Etiqueta 900 $ 1
Err:504 Err:504 Linners $ 1
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 3q

costo x und Err:504
RODUCTO 900G
Costo del
TOTAL producto
Err:504 Err:504
Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
COLAGENO ANTIGUO
400 presentacion
17
43 unidades
Gramos x
azucar Kg 6.023 35.02% 140.08 6.023
C.M.C Kg 0.103 0.60% 2.4 0.103
Fecula de maiz Kg 10.120 58.84% 235.36 10.120
vitamina B2 Kg 0.000 0.00% 0.01 0.00
vitamina B3 Kg 0.000 0.00% 0.01 0.00
vitamina B5 Kg 0.000 0.00% 0.01 0.00
Vitamina C Kg 0.048 0.28% 1.12 0.05
vitamina E Kg 0.000 0.00% 0.01 0.00
Totales 17.2 100.00% 399.996 17.200
155-17
jose rodriguez
HOJALATA
resentacion
PRODUCTO 900G
Err:504 Err:504 Caja 900g 1.43319 Err:504
Err:504 Err:504 tapa $ 43 Err:504
Err:504 Err:504 Bolsa 900 $ 43 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
Err:504
00G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
KONJAC PFVD 400 presentacion
SABOR JOSE 9.6

VAINILLA RODRIGUEZ 24 unidades
PRODUCTO
CAJA 900G
moringa Kg 0.05760 0.60% 2.40 0.06
glucomanano Kg 0.0096 0.10% 0.4 0.010
fecula de maiz Kg 0.0096 0.10% 0.4 0.010
goma xantan Kg 0.0576 0.60% 2.40 0.06
sucralosa Kg 0.0019 0.02% 0.08 0.002
fecula de maiz Kg 7.3508 76.57% 306.28 7.351
TOTAL MEZCLA 10 100.00% 400.0 10

LOTE 030-68
JOSE RODRIGUEZ ###
HOJALATA ###
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
SABOR
11/8/2019 23.10
VAINILLA 23.1 tarros
PRODUCTO 400G
Gramos x
azucar Kg 10.326 44.70% 447.00 10.33
Fecula de maiz Kg 8.651 37.45% 374.50 8.65
L-Carnitina Kg - 0.00% 0.00 0.00
CREATINA Kg 0.0809 0.35% 3.50 0.08
suero de leche Kg 0.693 3.00% 30.00 0.69
C.M.C Kg 0.2772 1.20% 12.00 0.28
vitamina C Kg 0.1155 0.50% 5.00 0.12
taurina Kg 0.0693 0.30% 3.00 0.07
Totales 23.1 100.00% 1000 23.10
15 24
145-510 145-510
generico roja x 900 hojalata x 400
jose rodriguez jose rodriguez TOTAL VARIOS
fosfo3
400 presentacion
6
producir
Gramos x
azucar Kg 2.241 35.02% 140.08 2.241
C.M.C Kg 0.038 0.60% 2.4 0.038
Fecula de maiz Kg 3.772 58.94% 235.76 3.772
Omega Kg 0.026 0.40% 1.6 0.026
Quinua Kg 0.032 0.50% 2 0.032
vitamina B2 Kg 0.000 0.002% 0.01 0.00
vitamina B3 Kg 0.000 0.002% 0.01 0.00
Vitamina B5 Kg 0.000 0.002% 0.01 0.00
Vitamina C Kg 0.018 0.28% 1.120 0.018
Vitamina E Kg 0.000 0.002% 0.000 0.000
6.4 100.00% 400.0 6.4
155-113
JOSE RODRIGUEZ
HOJALATA
advance niños quinua

fosfo3
400 presentacion
10
producir
Gramos x
azucar Kg 3.362 35.02% 140.08 3.362
C.M.C Kg 0.058 0.60% 2.4 0.058
Fecula de maiz Kg 5.658 58.94% 235.76 5.658
Omega Kg 0.038 0.40% 1.6 0.038
Quinua Kg 0.048 0.50% 2 0.048
vitamina B2 Kg 0.000 0.002% 0.01 0.00
vitamina B3 Kg 0.000 0.002% 0.01 0.00
Vitamina B5 Kg 0.000 0.002% 0.01 0.00
Vitamina C Kg 0.027 0.28% 1.120 0.027
Vitamina E Kg 0.000 0.002% 0.000 0.000
9.6 100.00% 400.0 9.6
115-17
JOSE RODRIGUEZ
HOJALATA 400
fosfo3
400 presentacion
MAMA JOSE RODRIGUEZ 29
producir
Materia prima Unidad Kilos totales Composicion Gramos x unidad Kilos x unidad
azucar Kg 10.085 35.02% 140.08 10.086
C.M.C Kg 0.173 0.60% 2.4 0.173
Fecula de maiz Kg 16.974 58.94% 235.76 16.975
Omega Kg 0.115 0.40% 1.6 0.115
Quinua Kg 0.144 0.50% 2 0.144
vitamina B2 Kg 0.001 0.002% 0.01 0.00
vitamina B3 Kg 0.001 0.002% 0.01 0.00
Vitamina B5 Kg 0.001 0.002% 0.01 0.00
Vitamina C Kg 0.081 0.28% 1.120 0.081
Vitamina E Kg 0.001 0.002% 0.000 0.000
28.8 100.00% 400.0 28.8
130-13 codigo 11- 24 unidades 130-113 codigo 11- 48 unidades

JOSE RODRIGUEZ JOSE RODRIGUEZ
HOJALATA HOJALATA
Costos
2019
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
TOTAL VARIOS $ -

costo x und Err:504
COLAGENO ANTIGUO
400 presentacion
19
48 unidades
Gramos x Precio Con IVA

Materia prima Unidad Kilos totales Composicion unidad Kilos x mezcla 2019
azucar Kg 6.724 35.02% 140.08 6.724 Err:504
C.M.C Kg 0.115 0.60% 2.4 0.115 Err:504
GELATINA TIPO G Kg 0.192 1.00% 4 0.192 Err:504
color AMARILLO Kg 0.000 0.001% 0.004 0.000 Err:504
Fosfato tricalcico Kg 0.106 0.55% 2.2 0.106 Err:504
Maltodextrina Kg 0.557 2.90% 11.6 0.557 Err:504
Sabor VAINILLA Kg 0.154 0.80% 3.2 0.154 Err:504
vitamina B2 Kg 0.000 0.00% 0.01 0.00 Err:504
vitamina B3 Kg 0.000 0.00% 0.01 0.00 Err:504
vitamina B5 Kg 0.000 0.00% 0.01 0.00 Err:504
Vitamina C Kg 0.054 0.28% 1.12 0.05 Err:504
vitamina E Kg 0.000 0.00% 0.01 0.00 Err:504
Totales 19.2 100.00% 399.996 19.200

calcio x 400
115-17
jose rodriguez
hojlata - fucsia
Precio Con IVA
2019
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Deltafast
FORMULAS 3Q S.A.S.
900 presentacion
11/8/2019 13
15 unidades
Gramos x
azucar Kg 4.049 30.00% 270 4.050
C.M.C Kg 0.081 0.60% 5.4 0.081
Fecula de maiz Kg 8.668 64.23% 578.07 8.671
mangostino Kg 0.040 0.30% 2.7 0.041
uva Kg 0.040 0.30% 2.7 0.041
vitamina B2 Kg 0.000 0.00% 0.02 0.00
vitamina B3 Kg 0.000 0.00% 0.02 0.00
vitamina B5 Kg 0.000 0.00% 0.02 0.00
Vitamina C Kg 0.038 0.28% 2.52 0.04
vitamina E Kg 0.000 0.00% 0.018 0.000
TOTAL MEZCLA 13.49 100.0% 899.72 13.496
145-115 generico
Jose rodriguez tapa morada
resentacion
PRODUCTO 900G
Precio Con IVA
Err:504 Err:504 Caja 900g 0.03333 Err:504
Err:504 Err:504 Tapa $ 1 Err:504
Err:504 Err:504 Bolsa 900 $ 1 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504

costo x und Err:504
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Egocal
FORMULAS 3Q S.A.S.
400 presentacion
11/19/2019 19
48 unidades
Gramos x
borojo Kg 0.096 0.50% 2.00 0.096
Vitamina C Kg 0.054 0.28% 1.12 0.054
C.M.C Kg 0.115 0.60% 2.40 0.115
azucar Kg 6.877 35.82% 143.28 6.877
Fecula de maiz Kg 11.240 58.54% 234.16 11.240
vitamina B2 Kg 0.000 0.00% 0.01 0.000
vitamina B3 Kg 0.000 0.00% 0.01 0.000
vitamina B5 Kg 0.000 0.00% 0.01 0.000
vitamina E Kg 0.000 0.00% 0.01 0.000
Totales 19.2 100.00% 400.00 19.200
120-110
jose rodriguez
hojalata
FIBEN nuero 2
FORMULAS 3Q S.A.S.

400 presentacion
unidades
24
Gramos x
Avena molida Kg 1.670 17.40% 69.6 1.670
Salvado Kg 1.440 15.00% 60 1.440
Linaza Kg 0.336 3.50% 14 0.336
Fecula de maiz Kg 2.323 24.20% 96.8 2.323
Sen Kg 0.144 1.50% 6.00 0.14
C.M.C Kg 0.144 1.50% 6 0.144
psyllium Kg 0.048 0.50% 2 0.048
Sabor NARANJA Kg 0.086 0.90% 3.6 0.086
Totales 9.600 100.00% 400.00 9.60
JOSE RODRIGUEZ
HOJALATA 401
155-19
Costo del
$ 4,620 $ 7,717
$ 5,250 $ 7,560
$ 4,620 $ 8,870
$ 12,495 $ 4,198
$ 2,892 $ 6,719
$ - $ -
$ 12,495 $ 1,799
$ 15,470 $ 5,940
$ 10,710 $ 1,542
$ 15,173 $ 2,184.91
$ 39,270 $ 1,885
$ 49,111 $ 4,243
$ 52,660

costo x und 4388.3
Morinmax
FORMULAS 3Q S.A.S.
400 presentacion
10
24 unidades
Gramos x
Estevia Kg 0.003 0.03% 0.12 0.003
C.M.C Kg 0.058 0.60% 2.4 0.058
Fecula de maiz Kg 7.332 76.40% 305.6 7.334
Moringa Kg 0.038 0.40% 1.6 0.038
Sabor COKIES Kg 0.077 0.80% 3.2 0.077
vitamina B2 Kg 0.000 0.00% 0.01 0.00
vitamina B3 Kg 0.000 0.00% 0.01 0.00
vitamina B5 Kg 0.000 0.00% 0.01 0.00
Vitamina C Kg 0.027 0.28% 1.12 0.03
vitamina E Kg 0.000 0.00% 0.008 0.000
TOTAL MEZCLA 10 100.0% 399.9 10
115-58
JOSE RODRIGUEZ
HOJALATA
resentacion
Precio Con IVA Costo del

2019 Costo del producto PRODUCTO CANTIDAD TOTAL producto
Err:504 Err:504 Lamina 900g 0.03333 Err:504 Err:504
Err:504 Err:504 envase hojalata 401 $ 1 Err:504 Err:504
Err:504 Err:504 sobretapa 401 $ 1 Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
Err:504

costo x und Err:504
Err:504
FAMISAN
FORMULAS 3Q S.A.S.
900 presentacion
13
15 unidades
Gramos x
Estevia Kg 0.004 0.03% 0.27 0.004

Vitamina C Kg 0.038 0.28% 2.52 0.04
Omega Kg 0.135 1.00% 9 0.135
C.M.C Kg 0.081 0.60% 5.4 0.081
Fecula de maiz Kg 8.887 65.8% 592.47 8.887
vitamina B2 Kg 0.000 0.00% 0.02 0.00
vitamina B3 Kg 0.000 0.00% 0.02 0.00
vitamina B5 Kg 0.000 0.00% 0.02 0.00
vitamina E Kg 0.000 0.00% 0.02 0.00
Totales 13.50 100.00% 899.991 13.500
155-18
generico tapa azul
NOMBRE
SIGLA
FACTORY PFVD 900 presentacion
SABOR JOSE 13.5

CAFÉ CAPUCCINO RODRIGUEZ 15 unidades
fecula de maiz Kg 9.353 69.30% 623.70 9.36

AZUCAR Kg 0.730 5.41% 48.69 0.730
quinua Kg 0.270 2.00% 18.00 0.27
sabor café mocachino Kg 0.202 1.50% 13.5 0.203
C.M.C Kg 0.081 0.60% 5.40 0.08
ganoderma Kg 0.040 0.30% 2.70 0.04
vitamina c Kg 0.038 0.28% 2.52 0.038
Estevia Kg 0.004 0.03% 0.27 0.00
TOTAL MEZCLA 13 100% 899.7 13
generico tapa
145-64
jose rodriguez
CALOSTRUM
400 presentacion
3Q 9.6
Digite la
24 cantidad a
2 mezclas producir
Gramos x
azucar Kg 3.352 34.92% 139.68 3.352
calostro Kg 0.029 0.30% 1.20 0.029
C.M.C Kg 0.058 0.60% 2.40 0.058
Fecula de maiz Kg 5.725 59.64% 238.56 5.725
vitamina B2 Kg 0.000 0.002% 0.01 0.000
vitamina B3 Kg 0.000 0.002% 0.01 0.000
Vitamina B5 Kg 0.000 0.002% 0.01 0.000
Vitamina C Kg 0.027 0.28% 1.12 0.027
vitamina E Kg 0.000 0.002% 0.01 0.000
TOTAL 9.600 100.00% 400.00 9.600
155-15
JOSE RODRIGUEZ
HOJALATA X 400
Nutrix Jr
900 presentacion
13
15 Unidades

azucar Kg 4.050 30.00% 270 4.050 Err:504
Suero de leche Kg 0.945 7.00% 63 0.945 Err:504
Albumina de huevo Kg 0.135 1.00% 9 0.135 Err:504
C.M.C Kg 0.081 0.60% 5.4 0.081 Err:504
Vitamina C Kg 0.038 0.28% 2.52 0.04 Err:504
Vitamina B2 Kg 0.0003 0.00% 0.02 0.00 Err:504
vitamina B3 Kg 0.0003 0.00% 0.02 0.00 Err:504
Vitamina B5 Kg 0.0003 0.00% 0.02 0.00 Err:504
Vitamina E Kg 0.0003 0.00% 0.018 0.000 Err:504
Totales 13.5 100.00% 899.991 13.500
145-114
JOSE RODRIGUEZ
generico tapa morada
CLIENTES
Costo del producto
Err:504 3Q
Err:504 LA ESPERANZA
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504 3q
Err:504 distriday
Err:504
Err:504
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
SABOR
11/8/2019 44.80
VAINILLA 64 tarros
PRODUCTO 400G
Gramos x
azucar Kg 20.026 44.70% 312.90 20.03
Fecula de maiz Kg 16.778 37.45% 262.15 16.78
L-Carnitina Kg - 0.00% 0.00 0.00
CREATINA Kg 0.1568 0.35% 2.45 0.16
suero de leche Kg 1.344 3.00% 21.00 1.34
C.M.C Kg 0.5376 1.20% 8.40 0.54
vitamina C Kg 0.2240 0.50% 3.50 0.22
taurina Kg 0.1344 0.30% 2.10 0.13
Totales 44.8 100.00% 700 44.80
140-510
H BIO
TAPA NEGRA envase blanco 700gr TOTAL VARIOS
Farma Gink
700 presentacion
44.82
64 unidades
Gramos x
azucar Kg 15.687 35.00% 245 15.68
C.M.C Kg 0.269 0.60% 4.2 0.2688
Fecula de maiz Kg 26.355 58.80% 411.6 26.3424
cafeina Kg 0.341 0.76% 5.32 0.34048
Maca Kg 0.045 0.10% 0.7 0.0448
taurina Kg 0.179 0.40% 2.8 0.1792
guarana Kg 0.200 0.10% 0.7 0.0448
Vitamina B2 Kg 0.00090 0.00% 0.014 0.000896
vitamina B3 Kg 0.00090 0.00% 0.014 0.000896
Vitamina B5 Kg 0.001 0.00% 0.014 0.000896
Vitamina C Kg 0.12550 0.28% 1.96 0.12544
Vitamina E Kg 0.00090 0.00% 0.014 0.000896
45.0 100.0% 700 44.8
140-51
H BIO
TAPA ROJA envase blanco 70
resentacion
Precio Con IVA

2019
$ 2,725
$ 14,875
$ 27,679
$ 2,509
$ 5,355
$ 4,391
#N/A
$ 35,700
$ 44,923
$ 32,725
$ 101,150
$ 288,500
$ 49,000
$ -
$ 18,000
$ 84,000
NOMBRE
COLLEGEN SIGLA
700 presentacion
SABOR
67.2
Fecula de maiz Kg 35.637 53.03% 371.21 35.636

goma xantan Kg 0.538 0.80% 5.600 0.538
azucar Kg 10.080 15.00% 105.000 10.080
c.m.c Kg 0.403 0.60% 4.2 0.403
uva Kg 0.336 0.50% 3.50 0.34
Vitamina C Kg 0.188 0.28% 1.960 0.188
estevia Kg 0.0202 0.03% 0.21 0.02
biotina Kg 0.0067 0.01% 0.07 0.007
vitamina B2 Kg 0.00134 0.00% 0.01 0.00
vitamina B3 Kg 0.00067 0.00% 0.01 0.00
vitamina E Kg 0.00134 0.00% 0.01 0.00
TOTAL MEZCLA 67.2 100.00% 700.0 67.2
140-53
HBIO
TAPA MORADA
COSTO DEL PRODU

COSTO X UNIDAD
VALOR
CLIENTES
Err:504 Err:504
Err:504 Err:504 3Q
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
$ -
$ -
$ - TOTAL VARIOS

Err:504
Morinmax
FORMULAS 3Q S.A.S.
700 presentacion
45
64 unidades
Gramos x
Estevia Kg 0.013 0.03% 0.21 0.013
C.M.C Kg 0.269 0.60% 4.2 0.269
Fecula de maiz Kg 34.217 76.40% 534.8 34.227
Moringa Kg 0.179 0.40% 2.8 0.179
vitamina B2 Kg 0.001 0.00% 0.01 0.00
vitamina B3 Kg 0.001 0.00% 0.01 0.00
vitamina B5 Kg 0.001 0.00% 0.01 0.00
Vitamina C Kg 0.125 0.28% 1.96 0.13
vitamina E Kg 0.001 0.00% 0.014 0.001
TOTAL MEZCLA 45 100.0% 699.8 45
140-58
H BIO
TAPA VERDE envase blanco 700gr
resentacion
PRODUCTO 900G
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
Err:504

costo x und Err:504
Err:504
CALOSTRUM
700 presentacion
3Q 44.8
Digite la
64 cantidad a
2 mezclas producir
Gramos x
azucar Kg 15.644 34.92% 244.44 15.644
calostro Kg 0.134 0.30% 2.10 0.134
C.M.C Kg 0.269 0.60% 4.20 0.269
Fecula de maiz Kg 26.718 59.64% 417.48 26.719
vitamina B2 Kg 0.001 0.002% 0.01 0.001
vitamina B3 Kg 0.001 0.002% 0.01 0.001
Vitamina B5 Kg 0.001 0.002% 0.01 0.001
Vitamina C Kg 0.125 0.28% 1.96 0.125
vitamina E Kg 0.001 0.002% 0.01 0.001
TOTAL 44.799 100.00% 699.99 44.800
140-15
HBIO TAPA ESTRIADA BLANCA
FAMISAN
FORMULAS 3Q S.A.S.
700 presentacion
67
96 unidades
Gramos x
Estevia Kg 0.02016 0.03% 0.21 0.020
Vitamina C Kg 0.1882 0.28% 1.96 0.19
Omega Kg 0.6720 1.00% 7 0.672
C.M.C Kg 0.4032 0.60% 4.2 0.403
Fecula de maiz Kg 44.237 65.830% 460.81 44.238
vitamina B2 Kg 0.001344 0.00% 0.01 0.00
vitamina B3 Kg 0.001344 0.00% 0.01 0.00
vitamina B5 Kg 0.001344 0.00% 0.01 0.00
vitamina E Kg 0.001344 0.00% 0.01 0.00
Totales 67.20 100.00% 699.993 67.199
140-18
HBIO
TAPA NARANJA
NOMBRE
SIGLA
MAXIFIT PFVD 700 presentacion
SABOR
67.1
Fecula de maiz Kg 34.794 51.83% 362.81 34.830

spirulina Kg 0.336 0.50% 3.50 0.34
te verde Kg 0.671 1.00% 7.00 0.67
Glucomanano Kg 0.269 0.40% 2.80 0.27
C.M.C Kg 0.403 0.60% 4.2 0.403
Vitamina C Kg 0.188 0.28% 1.960 0.188
Estevia Kg 0.0403 0.06% 0.42 0.04
vitamina B2 Kg 0.00134 0.00% 0.01 0.00
vitamina B3 Kg 0.00134 0.00% 0.01 0.00
vitamina E Kg 0.00134 0.00% 0.01 0.00
TOTAL MEZCLA 67 100% 699.3 67
140- 57 TAPA FUCSIA

HBIO
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
VIPROCAL
700 Presentacion
SABOR
VAINILLA 67
96 tarros
fecula de maiz Kg 30.011 44.66% 312.62 30.012

azucar Kg 16.800 25.00% 175 16.800
c.m.c Kg 0.403 0.60% 4.2 0.403
goma xantan Kg 0.538 0.80% 5.6 0.538
Vitamina c Kg 0.188 0.28% 1.96 0.188
vitamina B2 Kg 0.00134 0.00% 0.014 0.00
vitamina B3 Kg 0.00134 0.00% 0.014 0.00
vitamina E Kg 0.00134 0.00% 0.014 0.001
TOTAL MEZCLA 67.2 100.00% 700.0 67
140-519 TAPA AZUL

HBIO
SUREMAX/ SOYMEGA
FORMULAS 3Q S.A.S.
400 presentacion
200
500 unidades
Gramos x
Estevia Kg 0.060 0.03% 0.12 0.060
Vitamina C Kg 0.560 0.28% 1.12 0.56
Omega Kg 2.000 1.00% 4 2.000
C.M.C Kg 1.200 0.60% 2.4 1.200
Fecula de maiz Kg 131.659 65.8% 263.32 131.660
vitamina B2 Kg 0.004 0.00% 0.01 0.00
vitamina B3 Kg 0.004 0.00% 0.01 0.00
vitamina B5 Kg 0.004 0.00% 0.01 0.00
vitamina E Kg 0.004 0.00% 0.01 0.00
Totales 200.00 100.00% 399.996 199.998
145-18
SAJE HOJALATA X400
resentacion
PRODUCTO 900G
Precio Con IVA
Err:504 Err:504 Caja 900g 0.03333 Err:504
Err:504 Err:504 Bolsa 900 $ 1 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504

costo x und Err:504
Err:504
Err:504
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
NOMBRE
VITACEMAX SIGLA 6
1000 presentacion
SABOR
NARANJA VARIEDAD 13 100.0
100 unidades
Fecula de maiz Kg 39.811 39.81% 398.11 39.811

azucar Kg 35.000 35.00% 350.00 35.00
sabor naranja Kg 1.000 1.00% 10.00 1.00
goma xantan Kg 1.000 1.00% 10.000 1.000
quinua Kg 1.000 1.00% 10 1.000
Vitamina C Kg 0.800 0.80% 8.000 0.800
fosfato Kg 0.550 0.55% 5.5 0.550
hongo shitake Kg 0.500 0.50% 5 0.500
acido citrico Kg 0.333 0.33% 3.33 0.333
color naranja Kg 0.004 0.004% 0.04 0.004
vitamina B3 Kg 0.002 0.00% 0.02 0.00
TOTAL MEZCLA 100.000 100.000% 1000.0 100.0
130-513
SAJE
COSTO DEL PR
COSTO X UNIDA
VALOR X VALOR
KILO FABRICACION
$ 2,199 $ 87,549
$ 2,791 $ 97,673
$ 4,332 $ 86,632
$ 35,510 $ 35,510
$ 11,603 $ 11,603
$ 9,975 $ 9,975
$ 26,000 $ 20,800
$ 5,355 $ 2,945
$ 151,500 $ 75,750
$ 4,879 $ 1,625
$ 30,345 $ 121
$ 28,500 $ 57
$ 430,239 TOTAL MATERIA PRIMA
$ 1,726 $ 1,726 831.81

$ 226 $ 226 226.1
$ 130 $ 130 130
$ 195 $ 195 130
$ 2,277 TOTAL VARIOS $ 2,277
COSTO DEL PR $ 432,516 $ 432,516

COSTO X UNIDA 4325.2 12000
$ (420,516)
-3504.30%
fosfo3
400 presentacion
40

producir
Gramos x
azucar Kg 14.008 35.02% 140.08 14.008
C.M.C Kg 0.240 0.60% 2.4 0.240
Fecula de maiz Kg 23.575 58.94% 235.76 23.576
Omega Kg 0.160 0.40% 1.6 0.160
Quinua Kg 0.200 0.50% 2 0.200
vitamina B2 Kg 0.001 0.002% 0.01 0.00
vitamina B3 Kg 0.001 0.002% 0.01 0.00
Vitamina B5 Kg 0.001 0.002% 0.01 0.00
Vitamina C Kg 0.112 0.28% 1.120 0.112
Vitamina E Kg 0.001 0.002% 0.000 0.000
40.0 100.00% 400.0 40.0
120-113
SAJE HOJALATA
Err:504 Err:504 Caja 900g 0.03333
Err:504 Err:504 Lamina 900g 0.03333
Err:504 Err:504 Bolsa 900 $ 1
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 3q

costo x und Err:504
RODUCTO 900G
Costo del
TOTAL producto
Err:504 Err:504
Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504

CGNO RSA-006377-2018 10g
1000 presentación
SABOR
140 unidades
Fecula de maiz Kg 61.267 43.76% 437.62 61.267

azucar Kg 42.000 30.00% 300.00 42.00
colageno Kg 0.630 0.45% 4.5 0.630
goma xantan Kg 1.120 0.80% 8.000 1.120
c.m.c. Kg 0.840 0.60% 6 0.840
fosfato Kg 0.770 0.55% 5.5 0.770
biotina Kg 0.004 0.00% 0.03 0.004
uva en polvo Kg 0.700 0.50% 5 0.700
vitamina E Kg 0.003 0.00% 0.02 0.003
Vitamina C Kg 0.392 0.28% 2.800 0.392
vitamina B3 Kg 0.003 0.00% 0.02 0.00
TOTAL MEZCLA 140.000 100% 1000.0 140.0

145- 619 400 gramos 100 unidades
SAJE 1000 gramos 100 unidades
Nutrix Jr
400 presentacion
40
100 Unidades

azucar Kg 12.000 30.00% 120 12.000 Err:504
C.M.C Kg 0.240 0.60% 2.4 0.240 Err:504
Vitamina C Kg 0.112 0.28% 1.12 0.11 Err:504
Vitamina B2 Kg 0.0008 0.00% 0.01 0.00 Err:504
vitamina B3 Kg 0.0008 0.00% 0.01 0.00 Err:504
Vitamina B5 Kg 0.0008 0.00% 0.01 0.00 Err:504
Vitamina E Kg 0.0008 0.00% 0.008 0.001 Err:504
Totales 40.0 100.00% 399.996 40.000
150-114
SAJE HOJALATA
CLIENTES
Costo del producto
Err:504 3Q
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504 3q
Err:504 distriday
Err:504
Err:504
CALOSTRUM
400 presentacion
3Q 40.0
Digite la
100 cantidad a
2 mezclas producir
Gramos x
azucar Kg 13.968 34.92% 139.68 13.968
calostro Kg 0.120 0.30% 1.20 0.120
C.M.C Kg 0.240 0.60% 2.40 0.240
Fecula de maiz Kg 23.856 59.64% 238.56 23.856
vitamina B2 Kg 0.001 0.002% 0.01 0.001
vitamina B3 Kg 0.001 0.002% 0.01 0.001
Vitamina B5 Kg 0.001 0.002% 0.01 0.001
Vitamina C Kg 0.112 0.28% 1.12 0.112
vitamina E Kg 0.001 0.002% 0.01 0.001
TOTAL 39.999 100.00% 400.00 40.000
150-111
SAJE HOJALATA
resentacion

Err:504 Err:504 Caja 900g 3.33300 Err:504
Err:504 Err:504 tapa $ 100 Err:504
Err:504 Err:504 Bolsa 900 $ 100 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
00G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Morinmax
FORMULAS 3Q S.A.S.
500 presentacion
50
100 unidades
Gramos x
Estevia Kg 0.015 0.03% 0.15 0.015
C.M.C Kg 0.300 0.60% 3 0.300
Fecula de maiz Kg 38.188 76.40% 382 38.200
Moringa Kg 0.200 0.40% 2 0.200
Sabor vainilla Kg 0.400 0.80% 4 0.400
vitamina B2 Kg 0.001 0.00% 0.01 0.00
vitamina B3 Kg 0.001 0.00% 0.01 0.00
vitamina B5 Kg 0.001 0.00% 0.01 0.00
Vitamina C Kg 0.140 0.28% 1.40 0.14
vitamina E Kg 0.001 0.00% 0.010 0.001
TOTAL MEZCLA 50 100.0% 499.8 50
110-58
SAJE
TARRO X 500
GRAMOS NUEVO
resentacion

Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
Err:504

costo x und Err:504
Err:504
COLAGENO ANTIGUO
500 presentacion
25
50 unidades
Gramos x
azucar Kg 8.755 35.02% 175.1 8.755
C.M.C Kg 0.150 0.60% 3 0.150
Fecula de maiz Kg 14.710 58.84% 294.2 14.710
Sabor VAINILLA Kg 0.200 0.80% 4 0.200
vitamina B2 Kg 0.000 0.00% 0.01 0.00
vitamina B3 Kg 0.000 0.00% 0.01 0.00
vitamina B5 Kg 0.000 0.00% 0.01 0.00
Vitamina C Kg 0.070 0.28% 1.40 0.07
vitamina E Kg 0.000 0.00% 0.01 0.00
Totales 25.0 100.00% 499.995 25.000
145-17
SAJE
TARRO X 500
hojalata NUEVO
resentacion
PRODUCTO 900G
Err:504 Err:504 Caja 900g 1.66650 Err:504
Err:504 Err:504 tapa $ 50 Err:504
Err:504 Err:504 Bolsa 900 $ 50 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
00G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
NOMBRE
COLLEGEN SIGLA
700 presentacion
SABOR
140.0
Fecula de maiz Kg 74.243 53.03% 371.21 74.242

goma xantan Kg 1.120 0.80% 5.600 1.120
azucar Kg 21.000 15.00% 105.000 21.000
c.m.c Kg 0.840 0.60% 4.2 0.840
uva Kg 0.700 0.50% 3.50 0.70
Vitamina C Kg 0.392 0.28% 1.960 0.392
estevia Kg 0.0420 0.03% 0.21 0.04
biotina Kg 0.0140 0.01% 0.07 0.014
vitamina B2 Kg 0.00280 0.00% 0.01 0.00
vitamina B3 Kg 0.00140 0.00% 0.01 0.00
vitamina E Kg 0.00280 0.00% 0.01 0.00
TOTAL MEZCLA 140.0 100.00% 700.0 140.0
120-53
nutrimax
tarro x 900
generico tapa
fucsia
COSTO DEL PRODU

COSTO X UNIDAD
VALOR
CLIENTES
Err:504 Err:504
Err:504 Err:504 3Q
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
$ -
$ -
$ - TOTAL VARIOS

Err:504
Farma Gink
500 presentacion
25.01
50 unidades
Gramos x
azucar Kg 8.754 35.00% 175 8.75
C.M.C Kg 0.150 0.60% 3 0.15
Fecula de maiz Kg 14.682 58.70% 293.5 14.675
fosfato tricalcico Kg 0.150 0.60% 3 0.15
cafeina Kg 0.190 0.76% 3.8 0.19
Maca Kg 0.025 0.10% 0.5 0.025
Sabor VAINILLA CARAMELO Kg 0.100 0.40% 2 0.1
taurina Kg 0.100 0.40% 2 0.1
guarana Kg 0.050 0.20% 1 0.05
Vitamina B2 Kg 0.00050 0.00% 0.01 0.0005
vitamina B3 Kg 0.00050 0.00% 0.01 0.0005
Vitamina B5 Kg 0.001 0.00% 0.01 0.0005
Vitamina C Kg 0.07003 0.28% 1.4 0.07
Vitamina E Kg 0.00050 0.00% 0.01 0.0005
25.0 100.0% 500 25.0
145-51
NUTRIMAX
ENVASE 500 ESTRIADA VERDE
Nutrix Jr
500 presentacion
25
50 Unidades

azucar Kg 7.500 30.00% 150 7.500 Err:504
sabor vainilla caramelo Kg 0.200 0.80% 4 0.200 Err:504
C.M.C Kg 0.150 0.60% 3 0.150 Err:504
Vitamina C Kg 0.070 0.28% 1.40 0.07 Err:504
Vitamina B2 Kg 0.0005 0.00% 0.01 0.00 Err:504
vitamina B3 Kg 0.0005 0.00% 0.01 0.00 Err:504
Vitamina B5 Kg 0.0005 0.00% 0.01 0.00 Err:504
Vitamina E Kg 0.0005 0.00% 0.010 0.001 Err:504
Totales 25.0 100.00% 499.995 25.000
150-114
NUTRIMAX
ENVASE 500 TAPA AZUL
CLIENTES
Costo del producto
Err:504 3Q
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504 3q
Err:504 distriday
Err:504
Err:504
COLAGENO ANTIGUO
450 presentacion
45
100 unidades
Gramos x
azucar Kg 15.759 35.02% 157.59 15.759
C.M.C Kg 0.270 0.60% 2.7 0.270
Fecula de maiz Kg 26.478 58.84% 264.78 26.478
vitamina B2 Kg 0.001 0.00% 0.01 0.00
vitamina B3 Kg 0.001 0.00% 0.01 0.00
vitamina B5 Kg 0.001 0.00% 0.01 0.00
Vitamina C Kg 0.126 0.28% 1.26 0.13
vitamina E Kg 0.001 0.00% 0.01 0.00
Totales 45.0 100.00% 449.996 45.000
120-17
NUTRIMAX
HOJALATA
resentacion
PRODUCTO 900G
Err:504 Err:504 Caja 900g 3.33300 Err:504
Err:504 Err:504 tapa $ 100 Err:504
Err:504 Err:504 Bolsa 900 $ 100 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
00G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
COLAGENO ANTIGUO
500
25
50
Gramos x
azucar Kg 8.755 35.02% 175.1
C.M.C Kg 0.150 0.60% 3
GELATINA TIPO G Kg 0.250 1.00% 5
color AMARILLO Kg 0.000 0.001% 0.005
Fecula de maiz Kg 14.710 58.84% 294.2
Sabor VAINILLA Kg 0.200 0.80% 4
vitamina B2 Kg 0.000 0.00% 0.01
vitamina B3 Kg 0.000 0.00% 0.01
vitamina B5 Kg 0.000 0.00% 0.01
Vitamina C Kg 0.070 0.28% 1.40
vitamina E Kg 0.000 0.00% 0.01
Totales 25.0 100.00% 499.995
145-17
NUTRIMAX
ENVASE 500 ESTRIADA NARANJA
presentacion
unidades
PRODUCTO 900G
Kilos x mezcla 2019 2019 PRODUCTO CANTIDAD
8.755 Err:504 Err:504 Caja 900g 1.66650
0.150 Err:504 Err:504 Lamina 900g 1.66650
0.250 Err:504 Err:504 Envase generico $ 50
0.000 Err:504 Err:504 tapa $ 50
14.710 Err:504 Err:504 Bolsa 900 $ 50
0.138 Err:504 Err:504 Etiqueta 900 $ 50
0.725 Err:504 Err:504 Linners $ 50
0.200 Err:504 Err:504
0.00 Err:504 Err:504 TOTAL
0.00 Err:504 Err:504
0.00 Err:504 Err:504
0.07 Err:504 Err:504
0.00 Err:504 Err:504
25.000 Err:504
RODUCTO 900G
Costo del
TOTAL producto
Err:504 Err:504
Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
Egocal
FORMULAS 3Q S.A.S.
800 presentacion
11/19/2019 40
50 unidades
Gramos x
borojo Kg 0.200 0.50% 4.00 0.200
Vitamina C Kg 0.112 0.28% 2.24 0.112
C.M.C Kg 0.240 0.60% 4.80 0.240
azucar Kg 14.328 35.82% 286.56 14.328
Fecula de maiz Kg 23.416 58.54% 468.32 23.416
vitamina B2 Kg 0.001 0.00% 0.02 0.001
vitamina B3 Kg 0.001 0.00% 0.02 0.001
vitamina B5 Kg 0.001 0.00% 0.02 0.001
vitamina E Kg 0.001 0.00% 0.02 0.001
Totales 40.0 100.00% 799.99 40.000
150-110
NUTRIMAX
ENVASE DE 900 TAPA NARANJA
resentacion
PRODUCTO 400G
Costo del Costo del
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504

costo x und Err:504
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
VIPROCAL
500
SABOR
VAINILLA 25
50
fecula de maiz Kg 11.165 44.66% 223.3

azucar Kg 6.250 25.00% 125
maltodextrina Kg 6.500 26.00% 130
cloruro de magnesio Kg 0.125 0.50% 2.5
sabor vainilla caramelo Kg 0.400 1.60% 8
c.m.c Kg 0.150 0.60% 3
fosfato tricalcico Kg 0.137 0.55% 2.75
goma xantan Kg 0.200 0.80% 4
Vitamina c Kg 0.070 0.28% 1.4
vitamina B2 Kg 0.00050 0.00% 0.01
vitamina B3 Kg 0.00050 0.00% 0.01
vitamina E Kg 0.00050 0.00% 0.01
TOTAL MEZCLA 25.0 100.00% 500.0
150-519
NUTRIMAX
ENVASE 500 ESTRIADA AMARILLA
SUREMAX/ SOYMEGA
FORMULAS 3Q S.A.S.
450 presentacion
22
50 unidades
Gramos x
Estevia Kg 0.007 0.03% 0.135 0.007

Vitamina C Kg 0.063 0.28% 1.26 0.06
Omega Kg 0.225 1.00% 4.5 0.225
C.M.C Kg 0.135 0.60% 2.7 0.135
Fecula de maiz Kg 14.812 65.8% 296.235 14.812
vitamina B2 Kg 0.000 0.00% 0.01 0.00
vitamina B3 Kg 0.000 0.00% 0.01 0.00
vitamina B5 Kg 0.000 0.00% 0.01 0.00
vitamina E Kg 0.000 0.00% 0.01 0.00
Totales 22.50 100.00% 449.996 22.500
150-18
NUTRIMAX
HOJALATA
resentacion
Precio Con IVA

2019 Costo del producto
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504 OJO HAY X 450 Y 1000 GRAMOS

Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
0.0%
RAMOS
NOMBRE
SIGLA
SABOR
15.0
Fecula de maiz Kg 7.766 51.83% 259.15 7.775

spirulina Kg 0.075 0.50% 2.50 0.08
te verde Kg 0.150 1.00% 5.00 0.15
Glucomanano Kg 0.060 0.40% 2.00 0.06
C.M.C Kg 0.090 0.60% 3 0.090
Vitamina C Kg 0.042 0.28% 1.400 0.042
Estevia Kg 0.0090 0.06% 0.30 0.01
vitamina B2 Kg 0.00030 0.00% 0.01 0.00
vitamina B3 Kg 0.00030 0.00% 0.01 0.00
vitamina E Kg 0.00030 0.00% 0.01 0.00
TOTAL MEZCLA 15 100% 499.5 15
150-57
NUTRINAX
ENVASE X500 GENERICO

Y T. ESTRIADA VERDE
COSTO DEL PRO

COSTO X UNIDA
PRODUCTO 900G
VALOR X VALOR Costo del
KILO FABRICACION PRODUCTO CANTIDAD TOTAL producto
Caja 900g 0.03333 Err:504 Err:504
Err:504 Err:504 Tapa Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 TOTAL MP
Err:504 Err:504

CALOSTRUM
800 presentacion
3Q 40.0
Digite la
50 cantidad a
2 mezclas producir
Gramos x
azucar Kg 13.968 34.92% 279.36 13.968
calostro Kg 0.120 0.30% 2.40 0.120
C.M.C Kg 0.240 0.60% 4.80 0.240
Fecula de maiz Kg 23.856 59.64% 477.12 23.856
vitamina B2 Kg 0.001 0.002% 0.02 0.001
vitamina B3 Kg 0.001 0.002% 0.02 0.001
Vitamina B5 Kg 0.001 0.002% 0.02 0.001
Vitamina C Kg 0.112 0.28% 2.24 0.112
vitamina E Kg 0.001 0.002% 0.02 0.001
TOTAL 39.999 100.00% 799.99 40.000
145-15
NUTRIMAX
ENVASE X900 Y TAPA
azul
resentacion

Err:504 Err:504 Caja 900g 1.66650 Err:504
Err:504 Err:504 tapa $ 50 Err:504
Err:504 Err:504 Bolsa 900 $ 50 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
00G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
FIBEN
FORMULAS 3Q S.A.S.

400 presentacion
unidades
96
Gramos x
Avena molida Kg 6.682 17.40% 69.6 6.682
Salvado Kg 3.917 10.20% 40.8 3.917
Linaza Kg 1.344 3.50% 14 1.344
Fecula de maiz Kg 15.360 40.00% 160 15.360
Sen Kg 0.576 1.50% 6.00 0.58
C.M.C Kg 0.576 1.50% 6 0.576
psyllium Kg 0.192 0.50% 2 0.192
Sabor NARANJA Kg 0.346 0.90% 3.6 0.346
Totales 38.400 100.00% 400.00 38.40
115-19
distraday hojalata CON CUCHARA
Costo del
$ 4,620 $ 30,869
$ 5,250 $ 20,563
$ 4,620 $ 35,482
$ 12,495 $ 16,793
$ 2,892 $ 44,421
$ 12,495 $ 7,197
$ 15,470 $ 17,821
$ 10,710 $ 6,169
$ 15,173 $ 8,739.65
$ 39,270 $ 7,540
$ 49,111 $ 16,973
$ 212,568

costo x und 4428.5
Egocal
FORMULAS 3Q S.A.S.
400 presentacion
11/19/2019 38
96 unidades
Gramos x
borojo Kg 0.192 0.50% 2.00 0.192
Vitamina C Kg 0.108 0.28% 1.12 0.108
C.M.C Kg 0.230 0.60% 2.40 0.230
azucar Kg 13.755 35.82% 143.28 13.755
Fecula de maiz Kg 22.479 58.54% 234.16 22.479
vitamina B2 Kg 0.001 0.00% 0.01 0.001
vitamina B3 Kg 0.001 0.00% 0.01 0.001
vitamina B5 Kg 0.001 0.00% 0.01 0.001
vitamina E Kg 0.001 0.00% 0.01 0.001
Totales 38.4 100.00% 400.00 38.400
145-110
resentacion
PRODUCTO 400G
Costo del Costo del
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504

costo x und Err:504
fosfo3
400 presentacion
96

producir
Gramos x
azucar Kg 33.618 35.02% 140.08 33.619
C.M.C Kg 0.576 0.60% 2.4 0.576
Fecula de maiz Kg 56.581 58.94% 235.76 56.582
Omega Kg 0.384 0.40% 1.6 0.384
Quinua Kg 0.480 0.50% 2 0.480
vitamina B2 Kg 0.002 0.002% 0.01 0.00
vitamina B3 Kg 0.002 0.002% 0.01 0.00
Vitamina B5 Kg 0.002 0.002% 0.01 0.00
Vitamina C Kg 0.269 0.28% 1.120 0.269
Vitamina E Kg 0.002 0.002% 0.000 0.000
96.0 100.00% 400.0 96.0
145-113
nutriser+50 litografiado CON CUCHARA
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
SABOR
11/8/2019 104.00
VAINILLA 104 tarros
PRODUCTO 400G
Gramos x
azucar Kg 46.488 44.70% 447.00 46.49
Fecula de maiz Kg 38.948 37.45% 374.50 38.95
L-Carnitina Kg - 0.00% 0.00 0.00
CREATINA Kg 0.3640 0.35% 3.50 0.36
suero de leche Kg 3.120 3.00% 30.00 3.12
C.M.C Kg 1.2480 1.20% 12.00 1.25
vitamina C Kg 0.5200 0.50% 5.00 0.52
taurina Kg 0.3120 0.30% 3.00 0.31
Totales 104.0 100.00% 1000 104.00
125-510
TOTAL VARIOS
CALOSTRUM
400 presentacion
3Q 96.0
Digite la
240 cantidad a
2 mezclas producir
Gramos x
azucar Kg 33.523 34.92% 139.68 33.523
calostro Kg 0.288 0.30% 1.20 0.288
C.M.C Kg 0.576 0.60% 2.40 0.576
Fecula de maiz Kg 57.254 59.64% 238.56 57.254
vitamina B2 Kg 0.002 0.002% 0.01 0.002
vitamina B3 Kg 0.002 0.002% 0.01 0.002
Vitamina B5 Kg 0.002 0.002% 0.01 0.002
Vitamina C Kg 0.269 0.28% 1.12 0.269
vitamina E Kg 0.002 0.002% 0.01 0.002
TOTAL 95.998 100.00% 400.00 95.999
145-15
distriday cuchara
LITOGRAFIADO
resentacion

Err:504 Err:504 Caja 900g 7.99920 Err:504
Err:504 Err:504 tapa $ 240 Err:504
Err:504 Err:504 Bolsa 900 $ 240 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
00G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
COLAGENO ANTIGUO
400 presentacion
77
192 unidades
Gramos x
azucar Kg 26.895 35.02% 140.08 26.895
C.M.C Kg 0.461 0.60% 2.4 0.461
Fecula de maiz Kg 45.189 58.84% 235.36 45.189
vitamina B2 Kg 0.002 0.00% 0.01 0.00
vitamina B3 Kg 0.002 0.00% 0.01 0.00
vitamina B5 Kg 0.002 0.00% 0.01 0.00
Vitamina C Kg 0.215 0.28% 1.12 0.22
vitamina E Kg 0.002 0.00% 0.01 0.00
Totales 76.8 100.00% 399.996 76.799
125-17
resentacion
PRODUCTO 900G
Err:504 Err:504 Caja 900g 6.39936 Err:504
Err:504 Err:504 tapa $ 192 Err:504
Err:504 Err:504 Bolsa 900 $ 192 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
00G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Nutrix Jr
400 presentacion
77
192 Unidades

azucar Kg 23.040 30.00% 120 23.040 Err:504
C.M.C Kg 0.461 0.60% 2.4 0.461 Err:504
Vitamina C Kg 0.215 0.28% 1.12 0.22 Err:504
Vitamina B2 Kg 0.0015 0.00% 0.01 0.00 Err:504
vitamina B3 Kg 0.0015 0.00% 0.01 0.00 Err:504
Vitamina B5 Kg 0.0015 0.00% 0.01 0.00 Err:504
Vitamina E Kg 0.0015 0.00% 0.008 0.002 Err:504
Totales 76.8 100.00% 399.996 76.799
135-114
CLIENTES
Costo del producto
Err:504 3Q
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504 3q
Err:504 distriday
Err:504
Err:504
NOMBRE
COLLEGEN SIGLA
400 presentacion
SABOR
96.0
Fecula de maiz Kg 50.909 53.03% 212.12 50.909

goma xantan Kg 0.768 0.80% 3.200 0.768
azucar Kg 14.400 15.00% 60.000 14.400
c.m.c Kg 0.576 0.60% 2.4 0.576
uva Kg 0.480 0.50% 2.00 0.48
Vitamina C Kg 0.269 0.28% 1.120 0.269
estevia Kg 0.0288 0.03% 0.12 0.03
biotina Kg 0.0096 0.01% 0.04 0.010
vitamina B2 Kg 0.00192 0.00% 0.01 0.00
vitamina B3 Kg 0.00096 0.00% 0.00 0.00
vitamina E Kg 0.00192 0.00% 0.01 0.00
TOTAL MEZCLA 96.0 100.00% 400.0 96.0
145-62
distraday hojalata
CON CUCHARA
COSTO DEL PRODU

COSTO X UNIDAD
VALOR
CLIENTES
Err:504 Err:504
Err:504 Err:504 3Q
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
$ -
$ -
$ - TOTAL VARIOS

Err:504
NOMBRE
SIGLA
400 presentacion
SABOR MUESTRA 96.0

VAINILLA ALMENDRA 2 240 unidades
Fecula de maiz Kg 50.909 53.03% 212.12 50.909

goma xantan Kg 0.768 0.80% 3.200 0.768
azucar Kg 14.400 15.00% 60.000 14.400
c.m.c Kg 0.576 0.60% 2.4 0.576
uva Kg 0.480 0.50% 2.00 0.48
Vitamina C Kg 0.269 0.28% 1.120 0.269
estevia Kg 0.0288 0.03% 0.12 0.03
biotina Kg 0.0096 0.01% 0.04 0.010
vitamina B2 Kg 0.00192 0.00% 0.01 0.00
vitamina B3 Kg 0.00096 0.00% 0.00 0.00
vitamina E Kg 0.00192 0.00% 0.01 0.00
TOTAL MEZCLA 96.0 100.00% 400.0 96.0
COSTO DEL PRODU

COSTO X UNIDAD
VALOR
CLIENTES
Err:504 Err:504
Err:504 Err:504 3Q
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
$ -
$ -
$ - TOTAL VARIOS

Err:504
SUERO POLVO
200 presentacion
0
1 unidades
Gramos x Precio Con IVA Precio Con IVA

Materia prima Unidad Kilos totales Composicion unidad Kilos x mezcla 2019 2019
MALTODEXTRINA Kg 0.156 77.78% 155.56 0.156 $ - $ -
AZUCAR Kg 0.017 8.50% 17 0.017 $ - $ -
CLORURO DE SODIO Kg 0.024 11.80% 23.6 0.024 $ - $ -
SABOR FRESA Kg 0.001 0.40% 0.8 0.001 $ - $ -
SABOR FRUTOS ROJOS Kg 0.003 1.50% 3 0.003 $ - $ -
COLOR ROJO Kg 0.0000 0.02% 0.03 0.000 $ - $ -
Totales 0.2 100.00% 199.990 0.200 $ -
ABRIL. 15 /2021
MUESTRA JOSE RODRIGUEZ
NOMBRE
VITACEMAX SIGLA 6
600 presentacion
SABOR
200 unidades
Fecula de maiz Kg 47.777 39.81% 238.884 47.777

azucar Kg 42.000 35.00% 210.00 42.00
goma xantan Kg 1.200 1.00% 6.000 1.200
quinua Kg 1.200 1.00% 6 1.200
Vitamina C Kg 0.960 0.80% 4.800 0.960
fosfato Kg 0.660 0.55% 3.3 0.660
hongo shitake Kg 0.600 0.50% 3 0.600
acido citrico Kg 0.400 0.33% 1.998 0.400
vitamina B3 Kg 0.002 0.00% 0.01 0.00
TOTAL MEZCLA 120.000 100.000% 600.0 120.0
110-513
VITALPHARMA
HOJALATA
COSTO DEL PR
COSTO X UNIDA
VALOR X VALOR
KILO FABRICACION
$ 2,199 $ 105,067
$ 2,791 $ 117,207
$ 4,332 $ 103,958
$ 35,510 $ 42,612
$ 11,603 $ 13,923
$ 9,975 $ 11,970
$ 26,000 $ 24,960
$ 5,355 $ 3,534
$ 151,500 $ 90,900
$ 4,879 $ 1,950
$ 30,345 $ 36
$ 28,500 $ 68
$ 516,186 TOTAL MATERIA PRIMA
$ 1,726 $ 1,726 831.81

$ 226 $ 226 226.1
$ 130 $ 130 130
$ 195 $ 195 130
$ 2,277 TOTAL VARIOS $ 2,277
COSTO DEL PR $ 518,462 $ 518,462

COSTO X UNIDA 2592.3 12000
$ (506,462)
-4220.52%

SR. RAUL 2 10g
600 presentación
SABOR
0.6
VAINILLA 1 unidades
COLAGENO Kg 0.486 81.00% 486 0.486

POLIDEXTROSA Kg 0.112 18.60% 111.60 0.11
VITAMINA C Kg 0.002 0.35% 2.1 0.002
TOTAL MEZCLA 0.599 100% 599.7 0.6

almendra REGISTRO SANITARIO 30 SOBRES DE

10g
SABOR
VAINILLA muestra 0.2
base almendra Kg 0.040 20.00%

leche de coco Kg 0.036 18.30%
colageno hidrolizado Kg 0.033 16.70%
almidon de maiz Kg 0.072 36.00%
sabor vainilla Kg 0.002 1.00%
concentrado uva Kg 0.005 2.50%
fosfato tricalcico Kg 0.006 3.00%
azucar Kg 0.004 2.00%
color amarillo Kg 0.000 0.100%
TOTAL MEZCLA 0.198 100%


SR. RAUL 10g
600 presentación
SABOR
0.6
VAINILLA 1 unidades
COLAGENO Kg 0.478 80.00% 480 0.480

POLIDEXTROSA Kg 0.111 18.60% 111.60 0.11
CMC Kg 0.004 0.65% 3.9 0.004
VITAMINA C Kg 0.002 0.35% 2.1 0.002
TOTAL MEZCLA 0.595 100% 597.6 0.6

MUESTRA ARLEX
5.4
2 mezclas
Materia prima Unidad Kilos totales Composicion

PROTEINA CONCENTRADA D Kg 4.321 80.00%
MALTODEXTRINA Kg 0.718 13.30%
C.M.C Kg 0.032 0.60%
OMEGA 3 Kg 0.054 1.00%
HONGO SHITAKE Kg 0.054 1.00%
CALOSTRO BOVINO Kg 0.027 0.50%
COLAGENO HIDROLIZADO Kg 0.054 1.00%
FOSFATO TRICALCICO Kg 0.030 0.55%
VITAMINA C Kg 0.015 0.280%
SABOR VAINILLA CARAMEL Kg 0.043 0.800%
GUARANA Kg 0.054 1.000%
TOTAL 5.403 100.03%

CALOSTRUM
1000 presentacion
3Q 1.0
Digite la
1 cantidad a
2 mezclas producir
Gramos x
azucar Kg 0.206 20.60% 206.00 0.206
calostro Kg 0.003 0.30% 3.00 0.003
C.M.C Kg 0.006 0.60% 6.00 0.006
Fecula de maiz Kg 0.450 45.00% 450.00 0.450
vitamina B2 Kg 0.000 0.002% 0.02 0.000
vitamina B3 Kg 0.000 0.002% 0.02 0.000
Vitamina B5 Kg 0.000 0.002% 0.02 0.000
Vitamina C Kg 0.003 0.28% 2.80 0.003
vitamina E Kg 0.000 0.002% 0.02 0.000
TOTAL 1.000 100.00% 999.99 1.000
150-625
3Q
resentacion

Err:504 Err:504 Caja 900g 0.03333 Err:504
Err:504 Err:504 Bolsa 900 $ 1 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
00G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
fosfo3
260 1000 presentacion
producir
Gramos x
azucar Kg 54.234 20.86% 208.6 54.236
C.M.C Kg 1.560 0.60% 6 1.560
Fecula de maiz Kg 116.996 45.00% 450 117.000
Omega Kg 1.040 0.40% 4 1.040
Quinua Kg 1.300 0.50% 5 1.300
Sabor VAINILLA Y CARAMELO Kg 2.080 0.80% 8.00 2.08
vitamina B2 Kg 0.005 0.002% 0.02 0.01
vitamina B3 Kg 0.005 0.002% 0.02 0.01
Vitamina B5 Kg 0.005 0.002% 0.02 0.01
Vitamina C Kg 0.728 0.28% 2.800 0.728
Vitamina E Kg 0.005 0.002% 0.000 0.000
260.0 100.00% 1000.0 260.0
150-621
3q
CEBRIDEL
Err:504 Err:504 Caja 900g 0.03333
Err:504 Err:504 Lamina 900g 0.03333
Err:504 Err:504 Bolsa 900 $ 1
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 3q

costo x und Err:504
RODUCTO 900G
Costo del
TOTAL producto
Err:504 Err:504
Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
NOMBRE
COLLEGENO SIGLA
MARINO 1000 presentacion
SABOR
300.0
Fecula de maiz Kg 180.092 60.03% 600.3 180.090

goma xantan Kg 2.400 0.80% 8.000 2.400
azucar Kg 24.000 8.00% 80.000 24.000
c.m.c Kg 1.800 0.60% 6 1.800
uva Kg 1.500 0.50% 5.00 1.50
Vitamina C Kg 0.840 0.28% 2.800 0.840
estevia Kg 0.0900 0.03% 0.30 0.09
biotina Kg 0.0300 0.01% 0.1 0.030
vitamina B2 Kg 0.00600 0.00% 0.02 0.01
vitamina B3 Kg 0.00300 0.00% 0.01 0.00
vitamina E Kg 0.00600 0.00% 0.02 0.01
TOTAL MEZCLA 300.0 100.00% 1000.0 300.0
155-624
3Q
COSTO DEL PRODU

COSTO X UNIDAD
VALOR
CLIENTES
Err:504 Err:504
Err:504 Err:504 3Q
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
$ -
$ -
$ - TOTAL VARIOS

Err:504

CGNO RSA-006377-2018 10g
1000 presentación
SABOR
286 unidades
Fecula de maiz Kg 125.159 43.76% 437.62 125.159

azucar Kg 85.800 30.00% 300.00 85.80
colageno Kg 1.287 0.45% 4.5 1.287
goma xantan Kg 2.288 0.80% 8.000 2.288
c.m.c. Kg 1.716 0.60% 6 1.716
fosfato Kg 1.573 0.55% 5.5 1.573
biotina Kg 0.009 0.00% 0.03 0.009
uva en polvo Kg 1.430 0.50% 5 1.430
vitamina E Kg 0.006 0.00% 0.02 0.006
Vitamina C Kg 0.801 0.28% 2.800 0.801
vitamina B3 Kg 0.006 0.00% 0.02 0.01
TOTAL MEZCLA 286.000 100% 1000.0 286.0

150 619
3q
NOMBRE
VITACEMAX SIGLA 6
600 presentacion
SABOR
160 unidades
Fecula de maiz Kg 38.219 39.81% 238.866 38.219

azucar Kg 33.600 35.00% 210.00 33.60
sabor naranja Kg 0.960 1.00% 6.00 0.96
goma xantan Kg 0.960 1.00% 6.000 0.960
quinua Kg 0.960 1.00% 6 0.960
Vitamina C Kg 0.768 0.80% 4.800 0.768
fosfato Kg 0.528 0.55% 3.3 0.528
hongo shitake Kg 0.480 0.50% 3 0.480
acido citrico Kg 0.320 0.33% 1.998 0.320
color naranja Kg 0.004 0.004% 0.024 0.004
vitamina B3 Kg 0.002 0.00% 0.01 0.00
TOTAL MEZCLA 96.000 100.000% 600.0 96.0
150-513
3q

CGNO RSA-006377-2018 10g
800 presentación
SABOR
30 unidades
Fecula de maiz Kg 10.503 43.76% 350.096 10.503

azucar Kg 7.200 30.00% 240.00 7.20
colageno Kg 0.108 0.45% 3.6 0.108
goma xantan Kg 0.192 0.80% 6.400 0.192
c.m.c. Kg 0.144 0.60% 4.8 0.144
fosfato Kg 0.132 0.55% 4.4 0.132
biotina Kg 0.001 0.00% 0.024 0.001
uva en polvo Kg 0.120 0.50% 4 0.120
vitamina E Kg 0.000 0.00% 0.016 0.000
Vitamina C Kg 0.067 0.28% 2.240 0.067
vitamina B3 Kg 0.000 0.00% 0.02 0.00
TOTAL MEZCLA 24.000 100% 800.0 24.0

3Q
155-619
NOMBRE
VITACEMAX SIGLA 6
200 presentacion
SABOR
1 unidades
azucar Kg 0.070 35.00% 70.00 0.07

sabor naranja Kg 0.003 1.50% 3.00 0.00
goma xantan Kg 0.002 1.00% 2.000 0.002
quinua Kg 0.002 1.00% 2 0.002
Vitamina C Kg 0.002 0.80% 1.600 0.002
fosfato Kg 0.001 0.55% 1.1 0.001
hongo shitake Kg 0.001 0.50% 1 0.001
acido citrico Kg 0.016 8.00% 16 0.016
bicarbonato desodio Kg 0.016 8.00% 16 0.016
color naranja Kg 0.000 0.004% 0.008 0.000
vitamina B3 Kg 0.000 0.00% 0.00 0.00
TOTAL MEZCLA 0.200 100.000% 200.0 0.2

SUREMAX/ SOYMEGA
FORMULAS 3Q S.A.S.
1000 presentacion
297
297.2 unidades
Gramos x
Estevia Kg 0.089 0.03% 0.3 0.089
Vitamina C Kg 0.832 0.28% 2.80 0.83
Omega Kg 2.972 1.00% 10 2.972
C.M.C Kg 1.783 0.60% 6 1.783
Fecula de maiz Kg 195.645 65.8% 658.3 195.647
vitamina B2 Kg 0.006 0.00% 0.02 0.01
vitamina B3 Kg 0.006 0.00% 0.02 0.01
vitamina B5 Kg 0.006 0.00% 0.02 0.01
vitamina E Kg 0.006 0.00% 0.02 0.01
Totales 297.19 100.00% 999.990 297.197
155-119 hojalata 400 -288 unidades

profamiliar hojalata 1000 -182 unidades
resentacion
PRODUCTO 900G
Precio Con IVA
Err:504 Err:504 Caja 900g 0.03333 Err:504
Err:504 Err:504 Bolsa 900 $ 1 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504

costo x und Err:504
Err:504
Err:504
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
SIGLA
NOMBRE
OKSURE PQVA
1000 Presentacion
SABOR
296
VAINILLA 296 tarros
fecula de maiz Kg 149.097 50.37% 503.7 149.095

azucar Kg 29.600 10.00% 100 29.600
color rojo Kg 0.003 0.00% 0.01 0.003
Concentrado de almendras Kg 1.184 0.40% 4 1.18
Omega Kg 2.960 1.00% 10 2.96
c.m.c Kg 1.776 0.60% 6 1.776
vitamina C Kg 0.829 0.28% 2.8 0.829
Sabor VAINILLA Kg 2.368 0.80% 8 2.368
TOTAL MEZCLA 296.0 100.00% 1000.0 296
150-52
3Q
FIBEN nuero 2
FORMULA PARA UTILIZAR D

FORMULAS 3Q S.A.S.

400 presentacion
unidades
1
Gramos x
Avena molida Kg 0.070 17.40% 69.6 0.070
Salvado Kg 0.060 15.00% 60 0.060
Linaza Kg 0.014 3.50% 14 0.014
Fecula de maiz Kg 0.135 33.70% 134.8 0.135
Sen Kg 0.006 1.50% 6.00 0.01
C.M.C Kg 0.006 1.50% 6 0.006
psyllium Kg 0.002 0.50% 2 0.002
Sabor NARANJA Kg 0.004 0.90% 3.6 0.004
Totales 0.400 100.00% 400.00 0.40
JOSE RODRIGUEZ
HOJALATA 401
FIBEN
FORMULAS 3Q S.A.S.

400
100
Gramos x
Avena molida Kg 6.960 17.40% 69.6
Salvado Kg 4.080 10.20% 40.8
Avena en hojuelas Kg 8.000 20.00% 80
Linaza Kg 1.400 3.50% 14
Fecula de maiz Kg 16.000 40.00% 160
Fibra de manzana Kg 0.600 1.500% 6
Germen de trigo Kg 1.200 3.00% 12
Sen Kg 0.600 1.50% 6.00
C.M.C Kg 0.600 1.50% 6
psyllium Kg 0.200 0.50% 2
Sabor VAINILLA Kg 0.360 0.90% 3.6
Totales 40.000 100.00% 400.00
155-511 X 500 TAPA NARANJA
DR. TOBIAS
FIBEN
FORMULAS 3Q S.A.S.
FIBEN 0
400 presentacion
unidades
1
Gramos x
Avena molida Kg 0.131 32.73% 130.92 0.131
Salvado Kg 0.121 30.27% 121.08 0.121
Linaza Kg 0.040 10.00% 40 0.040
Sen Kg 0.006 1.50% 6.00 0.01
C.M.C Kg 0.004 1.00% 4 0.004
psyllium Kg 0.002 0.50% 2 0.002
Sabor ALMENDRA Kg 0.003 0.80% 3.2 0.003
Totales 0.400 100.00% 400.00 0.40
030-511
3q
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
VIPROCAL
900
SABOR
VAINILLA 270
300
fecula de maiz Kg 120.581 44.66% 401.94

azucar Kg 67.499 25.00% 225
maltodextrina Kg 70.199 26.00% 234
cloruro de magnesio Kg 1.350 0.50% 4.5
sabor vainilla caramelo Kg 4.320 1.60% 14.4
c.m.c Kg 1.620 0.60% 5.4
goma xantan Kg 2.160 0.80% 7.2
Vitamina c Kg 0.756 0.28% 2.52
vitamina B2 Kg 0.00540 0.00% 0.018
vitamina B3 Kg 0.00540 0.00% 0.018
vitamina E Kg 0.00540 0.00% 0.018
TOTAL MEZCLA 270.0 100.00% 900.0
150-519
3q
Nutrix Jr
900 presentacion
270
300 Unidades
Gramos x Kilos x
Fecula de maiz Kg 153.520 56.86% 511.74 153.522
azucar Kg 80.999 30.00% 270 81.000
Suero de leche Kg 18.900 7.00% 63 18.900
C.M.C Kg 1.620 0.60% 5.4 1.620
Vitamina C Kg 0.756 0.28% 2.52 0.76
Vitamina B2 Kg 0.0054 0.00% 0.02 0.01
vitamina B3 Kg 0.0054 0.00% 0.02 0.01
Vitamina B5 Kg 0.0054 0.00% 0.02 0.01
Vitamina E Kg 0.0054 0.00% 0.018 0.005
Totales 270.0 100.00% 899.991 269.997
150-114
3Q
Egocal
FORMULAS 3Q S.A.S.
900 presentacion
11/19/2019 270
300 unidades
Gramos x
borojo Kg 1.350 0.50% 4.50 1.350
Vitamina C Kg 0.756 0.28% 2.52 0.756
C.M.C Kg 1.620 0.60% 5.40 1.620
azucar Kg 96.713 35.82% 322.38 96.714
Fecula de maiz Kg 158.056 58.54% 526.86 158.058
vitamina B2 Kg 0.005 0.00% 0.02 0.005
vitamina B3 Kg 0.005 0.00% 0.02 0.005
vitamina B5 Kg 0.005 0.00% 0.02 0.005
vitamina E Kg 0.005 0.00% 0.02 0.005
Totales 270.0 100.00% 899.99 269.997
135-56
3Q
CALOSTRUM
900
3Q 270.0
300
2 mezclas
Gramos x
azucar Kg 94.283 34.92% 314.28
calostro Kg 0.810 0.30% 2.70
C.M.C Kg 1.620 0.60% 5.40
Fecula de maiz Kg 161.026 59.64% 536.76
vitamina B2 Kg 0.005 0.002% 0.02
vitamina B3 Kg 0.005 0.002% 0.02
Vitamina B5 Kg 0.005 0.002% 0.02
Vitamina C Kg 0.756 0.28% 2.52
vitamina E Kg 0.005 0.002% 0.02
TOTAL 269.995 100.00% 899.99
150-15
3Q
NOMBRE SIGLA
SABOR
188.0
Fecula de maiz Kg 97.466 51.83% 466.47 97.959

fibra de manzana Kg 1.504 0.80% 7.2 1.512
spirulina Kg 0.752 0.40% 3.60 0.76
te verde Kg 1.880 1.00% 9.00 1.89
Glucomanano Kg 0.376 0.20% 1.80 0.38
C.M.C Kg 1.128 0.60% 5.4 1.134
Vitamina C Kg 0.527 0.28% 2.520 0.529
Estevia Kg 0.1128 0.06% 0.54 0.11
vitamina B2 Kg 0.00376 0.00% 0.02 0.00
vitamina B3 Kg 0.00376 0.00% 0.02 0.00
vitamina E Kg 0.00376 0.00% 0.02 0.00
TOTAL MEZCLA 187 99% 895.5 188
155- 57
3q
PROLAVID
900 presentacion
VITAMINICO 135

producir
Gramos x
azucar Kg 47.276 35.02% 315.18 47.277
C.M.C Kg 0.810 0.60% 5.4 0.810
Fecula de maiz Kg 79.567 58.94% 530.46 79.569
Omega Kg 0.540 0.40% 3.6 0.540
Quinua Kg 0.675 0.50% 4.5 0.675
vitamina B2 Kg 0.003 0.002% 0.02 0.00
vitamina B3 Kg 0.003 0.002% 0.02 0.00
Vitamina B5 Kg 0.003 0.002% 0.02 0.00
Vitamina C Kg 0.378 0.28% 2.520 0.378
Vitamina E Kg 0.003 0.002% 0.000 0.000
135.0 100.00% 900.0 135.0
145-113
3Q
Costos
2019
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
Farma Gink
900 presentacion
269.96
300 unidades
MODIFICADA 2021 JUNIO POR DANIEL GOMEZ
Gramos x
azucar Kg 94.488 35.00% 315 94.5
C.M.C Kg 1.620 0.60% 5.4 1.62
Fecula de maiz Kg 160.359 59.40% 534.6 160.38
Maca Kg 0.270 0.10% 0.9 0.27
taurina Kg 1.080 0.40% 3.6 1.08
guarana Kg 0.540 0.20% 1.8 0.54
Vitamina B2 Kg 0.00540 0.00% 0.018 0.0054
vitamina B3 Kg 0.00540 0.00% 0.018 0.0054
Vitamina B5 Kg 0.005 0.00% 0.018 0.0054
Vitamina C Kg 0.75590 0.28% 2.52 0.756
Vitamina E Kg 0.00540 0.00% 0.018 0.0054
269.9 100.0% 900 270.0
3Q
150-51
fosfo3
270 900 presentacion
producir
Gramos x
azucar Kg 94.551 35.02% 315.18 94.554
C.M.C Kg 1.620 0.60% 5.4 1.620
Fecula de maiz Kg 159.133 58.94% 530.46 159.138
Omega Kg 1.080 0.40% 3.6 1.080
Quinua Kg 1.350 0.50% 4.5 1.350
vitamina B2 Kg 0.005 0.002% 0.02 0.01
vitamina B3 Kg 0.005 0.002% 0.02 0.01
Vitamina B5 Kg 0.005 0.002% 0.02 0.01
Vitamina C Kg 0.756 0.28% 2.520 0.756
Vitamina E Kg 0.005 0.002% 0.000 0.000
270.0 100.00% 900.0 270.0
150-113
3q
NOMBRE SIGLA
FACTORY PFVD 900 presentacion
SABOR
295.7
fecula de maiz Kg 207.895 70.30% 632.70 208.79

AZUCAR Kg 15.999 5.41% 48.69 16.068
quinua Kg 4.436 1.50% 13.50 4.46
C.M.C Kg 1.774 0.60% 5.40 1.78
hongo shiitake Kg 0.296 0.10% 0.90 0.30
vitamina c Kg 0.828 0.28% 2.52 0.832
Estevia Kg 0.0887 0.03% 0.27 0.09
TOTAL MEZCLA 294 100% 896.1 296
135-513
3Q
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
SABOR
11/8/2019 10.50
VAINILLA 15 tarros
PRODUCTO 400G
Gramos x
azucar Kg 4.694 44.70% 312.90 4.69
Fecula de maiz Kg 3.932 37.45% 262.15 3.93
L-Carnitina Kg - 0.00% 0.00 0.00
CREATINA Kg 0.0368 0.35% 2.45 0.04
suero de leche Kg 0.315 3.00% 21.00 0.32
C.M.C Kg 0.1260 1.20% 8.40 0.13
vitamina C Kg 0.0525 0.50% 3.50 0.05
taurina Kg 0.0315 0.30% 2.10 0.03
Totales 10.5 100.00% 700 10.50
105-510
H BIO
TAPA NEGRA envase blanco 700gr TOTAL VARIOS
fosfo3
900 presentacion
27
producir
Gramos x
azucar Kg 9.455 35.02% 315.18 9.455
C.M.C Kg 0.162 0.60% 5.4 0.162
Fecula de maiz Kg 15.913 58.94% 530.46 15.914
Omega Kg 0.108 0.40% 3.6 0.108
Quinua Kg 0.135 0.50% 4.5 0.135
vitamina B2 Kg 0.001 0.002% 0.02 0.00
vitamina B3 Kg 0.001 0.002% 0.02 0.00
Vitamina B5 Kg 0.001 0.002% 0.02 0.00
Vitamina C Kg 0.076 0.28% 2.520 0.076
Vitamina E Kg 0.001 0.002% 0.000 0.000
27.0 100.00% 900.0 27.0
125-516
3Q TAPA FUCSIA
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
NUTRIFOX PFVD 900
SABOR
108.0
VAINILLA 120
Fecula de maiz Kg 74.553 69.03% 621.27

maltodextrina Kg 22.680 21.00% 189.00
AZUCAR Kg 5.843 5.41% 48.69
maca Kg 2.160 2.00% 18.00
C.M.C Kg 0.648 0.60% 5.40
amalaki Kg 0.108 0.10% 0.90
vitamina c Kg 0.302 0.28% 2.52
estevia Kg 0.032 0.03% 0.27
Arandano Kg 0.216 0.20% 1.8
TOTAL MEZCLA 108 100% 900.0
LOTE:
145-613
NOMBRE
COLLEGEN SIGLA
900
SABOR
0.9
VAINILLA 1
Fecula de maiz Kg 0.480 53.30% 479.7

colageno hidrolizado Kg 0.003 0.30% 2.7
base de almendras Kg 0.038 4.20% 37.8
leche de coco Kg 0.007 0.80% 7.2
goma xantan Kg 0.007 0.80% 7.2
azucar Kg 0.135 15.00% 135
c.m.c Kg 0.005 0.60% 5.4
uva Kg 0.004 0.40% 3.6
Vitamina C Kg 0.003 0.28% 2.52
isoflavonas de soya Kg 0.000 0.03% 0.225
estevia Kg 0.0003 0.03% 0.27
biotina Kg 0.00 0.01% 0.09
vitamina B2 Kg 0.000 0.00% 0.009
vitamina B3 Kg 0.000 0.00% 0.018
vitamina E Kg 0.000 0.00% 0.009
TOTAL MEZCLA 0.9 100.00% 900.0
155-624
3Q
NOMBRE
COLLEGEN SIGLA
900 presentacion
SABOR
270.0
Fecula de maiz Kg 143.168 53.03% 477.27 143.181

goma xantan Kg 2.160 0.80% 7.200 2.160
azucar Kg 40.496 15.00% 135.000 40.500
c.m.c Kg 1.620 0.60% 5.4 1.620
uva Kg 1.350 0.50% 4.50 1.35
Vitamina C Kg 0.756 0.28% 2.520 0.756
estevia Kg 0.0810 0.03% 0.27 0.08
biotina Kg 0.0000 0.00% 0 0.000
vitamina B2 Kg 0.00540 0.00% 0.02 0.01
vitamina B3 Kg 0.00270 0.00% 0.01 0.00
vitamina E Kg 0.00540 0.00% 0.02 0.01
TOTAL MEZCLA 270.0 99.99% 899.9 270.0
155-53 2 MEZCLAS
3Q
SIGLA
NOMBRE ALMENVID PQVA
900 Presentacion
SABOR
VAINILLA 135
150 tarros
fecula de maiz Kg 64.490 47.77% 429.93 64.490

azucar Kg 40.500 30.00% 270 40.500
concentrado de almendras Kg 0.540 0.40% 3.6 0.54
c.m.c Kg 0.810 0.60% 5.4 0.810
vitamina C Kg 0.378 0.28% 2.52 0.378
sabor vainilla caramelo 0.540 0.40% 3.6 0.54
TOTAL MEZCLA 135.0 100.00% 900.0 135
135-52
3q -tapa verde
Morinmax
FORMULAS 3Q S.A.S.
1000 presentacion
72
72 unidades
Gramos x
Estevia Kg 0.022 0.03% 0.3 0.022
C.M.C Kg 0.432 0.60% 6 0.432
Fecula de maiz Kg 54.991 76.40% 764 55.008
Moringa Kg 0.288 0.40% 4 0.288
Sabor vainilla Kg 0.576 0.80% 8 0.576
vitamina B2 Kg 0.001 0.00% 0.02 0.00
vitamina B3 Kg 0.001 0.00% 0.02 0.00
vitamina B5 Kg 0.001 0.00% 0.02 0.00
Vitamina C Kg 0.202 0.28% 2.80 0.20
vitamina E Kg 0.001 0.00% 0.020 0.001
TOTAL MEZCLA 72 100.0% 999.7 72
135-58
disfarmacol
NOMBRE
SIGLA
PRODUCTO 900G
SABOR
VAINILLA 11/14/2019 24.5
35 unidades VALOR X VALOR Costo del
Caja 900g 0.03333 Err:504 Err:504
Fecula de maiz Kg 12.698 51.83% 362.81 12.698 Err:504 Err:504 Lamina 900g 0.03333 Err:504 Err:504
Maltodextrina Kg 10.503 42.87% 300.09 10.503 Err:504 Err:504 Envase generico $ 1 Err:504 Err:504
fibra de manzana Kg 0.245 1.00% 7 0.245 Err:504 Err:504 Tapa Err:504 Err:504
spirulina Kg 0.245 1.00% 7.00 0.25 Err:504 Err:504 Bolsa 900 $ 1 Err:504 Err:504
te verde Kg 0.245 1.00% 7.00 0.25 Err:504 Err:504 Etiqueta 900 $ 1 Err:504 Err:504
Sabor vainilla Kg 0.196 0.80% 5.60 0.20 Err:504 Err:504 linners $ 1 Err:504 Err:504
C.M.C Kg 0.147 0.60% 4.2 0.147 Err:504 Err:504
fosfato tricalcico Kg 0.135 0.55% 3.85 0.135 Err:504 Err:504 TOTAL Err:504
Estevia Kg 0.0147 0.06% 0.42 0.01 Err:504 Err:504
color amarillo Kg 0.00024 0.001% 0.007 0.000 Err:504 Err:504
TOTAL MEZCLA 24 100.00% 700.0 24 Err:504

TOTAL MATERIA PRIMA
955-29 tar $ - tarro-tapa-lainer-bolsa

t estriada fucsia eti $ -
saluplen $ -
maq$ -
$ - TOTAL VARIOS

COLAGENO ANTIGUO
700 presentacion
35
50 unidades
Gramos x Precio Con IVA Precio Con IVA

Materia prima Unidad Kilos totales Composicion unidad Kilos x mezcla 2019 2019
azucar Kg 12.257 35.02% 245.14 12.257 Err:504 Err:504
C.M.C Kg 0.210 0.60% 4.2 0.210 Err:504 Err:504
GELATINA TIPO G Kg 0.350 1.00% 7 0.350 Err:504 Err:504
color AMARILLO Kg 0.000 0.001% 0.007 0.000 Err:504 Err:504
Fecula de maiz Kg 20.594 58.84% 411.88 20.594 Err:504 Err:504
Fosfato tricalcico Kg 0.192 0.55% 3.85 0.193 Err:504 Err:504
Maltodextrina Kg 1.015 2.90% 20.3 1.015 Err:504 Err:504
Sabor VAINILLA Kg 0.280 0.80% 5.6 0.280 Err:504 Err:504
Totales 35.0 100.00% 699.993 35.000 Err:504
135-17
ENVASE X 900 TAPA AZUL
mauricio cardenas
NOMBRE
COLLEGENO SIGLA
MARINO 1000 presentacion
SABOR
104.0
Fecula de maiz Kg 62.432 60.03% 600.3 62.431

goma xantan Kg 0.832 0.80% 8.000 0.832
azucar Kg 8.320 8.00% 80.000 8.320
c.m.c Kg 0.624 0.60% 6 0.624
uva Kg 0.520 0.50% 5.00 0.52
Vitamina C Kg 0.291 0.28% 2.800 0.291
estevia Kg 0.0312 0.03% 0.30 0.03
biotina Kg 0.0104 0.01% 0.1 0.010
vitamina B2 Kg 0.00208 0.00% 0.02 0.00
vitamina B3 Kg 0.00104 0.00% 0.01 0.00
vitamina E Kg 0.00208 0.00% 0.02 0.00
color rojo Kg 0.00104 0.001% 0.01 0.001
TOTAL MEZCLA 104.0 100.00% 1000.0 104.0
155-624
bambu
COSTO DEL PRODU

COSTO X UNIDAD
VALOR
CLIENTES
Err:504 Err:504
Err:504 Err:504 3Q
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
$ -
$ -
$ - TOTAL VARIOS

Err:504
Farma Gink
900 presentacion
202.47
225 unidades
MODIFICADA 2021 JUNIO POR DANIEL GOMEZ
Gramos x
azucar Kg 70.866 35.00% 315 70.875
C.M.C Kg 1.215 0.60% 5.4 1.215
Fecula de maiz Kg 120.269 59.40% 534.6 120.285
Maca Kg 0.202 0.10% 0.9 0.2025
Sabor FRESA Kg 0.810 0.40% 3.6 0.81
taurina Kg 0.810 0.40% 3.6 0.81
guarana Kg 0.405 0.20% 1.8 0.405
Vitamina B2 Kg 0.00405 0.00% 0.018 0.00405
vitamina B3 Kg 0.00405 0.00% 0.018 0.00405
Vitamina B5 Kg 0.004 0.00% 0.018 0.00405
Vitamina C Kg 0.56693 0.28% 2.52 0.567
Vitamina E Kg 0.00405 0.00% 0.018 0.00405
202.5 100.0% 900 202.5
145-626
ENVASE 1000 estriada roja
dismenat
resentacion
Precio Con IVA

2019
$ 2,725
$ 14,875
$ 27,679
$ 2,509
$ 5,355
$ 4,391
$ 35,700
$ 56,251
$ 32,725
$ 101,150
$ 288,500
$ 49,000
$ -
$ 18,000
$ 84,000
NOMBRE
COLLEGEN SIGLA
900 presentacion
SABOR
4.5
VAINILLA 5 unidades
Fecula de maiz Kg 2.386 53.03% 477.27 2.386

goma xantan Kg 0.036 0.80% 7.200 0.036
azucar Kg 0.675 15.00% 135.000 0.675
c.m.c Kg 0.027 0.60% 5.4 0.027
uva Kg 0.023 0.50% 4.50 0.02
Vitamina C Kg 0.013 0.28% 2.520 0.013
estevia Kg 0.001 0.03% 0.27 0.00
biotina Kg 0.000 0.01% 0.09 0.000
vitamina B2 Kg 0.000 0.00% 0.02 0.00
vitamina B3 Kg 0.00005 0.00% 0.01 0.00
vitamina E Kg 0.00009 0.00% 0.02 0.00
TOTAL MEZCLA 4.5 100.00% 900.0 4.5
145-53
ENVASE 1000 estriada fucsia

dismenat
COSTO DEL PRODU

COSTO X UNIDAD
VALOR
CLIENTES
Err:504 Err:504
Err:504 Err:504 3Q
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
$ -
$ -
$ - TOTAL VARIOS

Err:504
Vitafib
MAXI -ONE 3
30 presentacion
unidades
85
Gramos x
Avena molida Kg 0.444 17.40% 5.22 0.444
Salvado Kg 0.383 15.00% 4.5 0.383
Linaza Kg 0.089 3.50% 1.05 0.089
Fecula de maiz Kg 0.566 22.20% 6.66 0.566
Sen Kg 0.038 1.50% 0.45 0.038
C.M.C Kg 0.038 1.50% 0.45 0.038
psyllium Kg 0.013 0.50% 0.15 0.013
Sabor NARANJA Kg 0.023 0.90% 0.27 0.023
Te verde Kg 0.026 1.00% 0.3 0.026
Totales 2.550 100.00% 30.00 2.550
135-19
SALUPLEN
BOLSA
PRODUCTO 900G
PRODUCTO CANTIDAD TOTAL

Caja 900g 0.03333 Err:504
Costo del
Precio Con IVA 2019 producto Lamina 900g 0.03333 Err:504
Err:504 Err:504 Bolsa 900 $ 1 Err:504

Err:504 Err:504
Err:504

costo x und Err:504
G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
SUREMAX/ SOYMEGA
FORMULAS 3Q S.A.S.
1000 presentacion
200
200 unidades
Gramos x
Estevia Kg 0.060 0.03% 0.3 0.060
Vitamina C Kg 0.560 0.28% 2.80 0.56
Omega Kg 2.000 1.00% 10 2.000
C.M.C Kg 1.200 0.60% 6 1.200
Fecula de maiz Kg 131.659 65.8% 658.3 131.660
vitamina B2 Kg 0.004 0.00% 0.02 0.00
vitamina B3 Kg 0.004 0.00% 0.02 0.00
vitamina B5 Kg 0.004 0.00% 0.02 0.00
vitamina E Kg 0.004 0.00% 0.02 0.00
Totales 200.00 100.00% 999.990 199.998
115-18
compety
hojalata
resentacion
PRODUCTO 900G
Precio Con IVA
Err:504 Err:504 Caja 900g 0.03333 Err:504
Err:504 Err:504 Bolsa 900 $ 1 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504

costo x und Err:504
Err:504
Err:504
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
NOMBRE
COLLEGEN SIGLA
1000 presentacion
SABOR
200.0
Fecula de maiz Kg 106.061 53.03% 530.3 106.060

goma xantan Kg 1.600 0.80% 8.000 1.600
azucar Kg 30.000 15.00% 150.000 30.000
c.m.c Kg 1.200 0.60% 6 1.200
uva Kg 1.000 0.50% 5.00 1.00
Vitamina C Kg 0.560 0.28% 2.800 0.560
estevia Kg 0.0600 0.03% 0.30 0.06
biotina Kg 0.0200 0.01% 0.1 0.020
vitamina B2 Kg 0.00400 0.00% 0.02 0.00
vitamina B3 Kg 0.00200 0.00% 0.01 0.00
vitamina E Kg 0.00400 0.00% 0.02 0.00
TOTAL MEZCLA 200.0 100.00% 1000.0 200.0
115-53
compety
hojalata
NOMBRE
GRIPDEL SIGLA 1
DISFARMACOL 1000 presentacion
SABOR
LIMON VARIEDAD 2 140.0
140 unidades
Fecula de maiz Kg 60.522 43.23% 432.3 60.522

azucar Kg 42.000 30.00% 300.00 42.00
panela Kg 1.680 1.20% 12 1.680
sabor limon Kg 1.008 0.72% 7.20 1.01
goma xantan Kg 1.400 1.00% 10.000 1.400
C.m.c Kg 0.840 0.60% 6 0.840
jengibre en polvo Kg 0.700 0.50% 5 0.700
calostro Kg 0.700 0.50% 5 0.700
marañon en polvo Kg 0.700 0.50% 5 0.700
acido citrico Kg 0.980 0.70% 7 0.980
Vitamina C Kg 0.392 0.28% 2.800 0.392
vitamina B3 Kg 0.003 0.00% 0.02 0.00
omega Kg 0.293 0.209% 2.09 0.29
color rojo Kg 0.013 0.009% 0.09 0.013
TOTAL MEZCLA 140.000 100.000% 1000.0 140.0
DISFARMACOL hojalata
135-63 400-100 UNIDADES
1000-100 UNIDADES
Vitafib
GOLDENFIB 6
30 presentacion
10/1/2019
unidades
200
Gramos x
Avena molida Kg 1.044 17.40% 5.22 1.044
Salvado Kg 0.900 15.00% 4.5 0.900
Linaza Kg 0.210 3.50% 1.05 0.210
Fecula de maiz Kg 1.332 22.20% 6.66 1.332
Sen Kg 0.090 1.50% 0.45 0.090
C.M.C Kg 0.090 1.50% 0.45 0.090
psyllium Kg 0.030 0.50% 0.15 0.030
Sabor NARANJA Kg 0.054 0.90% 0.27 0.054
Te verde Kg 0.060 1.00% 0.3 0.060
Totales 6.000 100.00% 30.00 6.000
115-19
compety
ENVASE 30GR
PRODUCTO 900G
PRODUCTO CANTIDAD TOTAL

Caja 900g 0.03333 Err:504
Costo del
Precio Con IVA 2019 producto Lamina 900g 0.03333 Err:504
Err:504 Err:504 Bolsa 900 $ 1 Err:504

Err:504 Err:504
Err:504

costo x und Err:504
G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
NOMBRE
SIGLA
SABOR
9.0
Fecula de maiz Kg 4.660 51.83% 466.47 4.665

spirulina Kg 0.045 0.50% 4.50 0.05
te verde Kg 0.090 1.00% 9.00 0.09
Glucomanano Kg 0.036 0.40% 3.60 0.04
C.M.C Kg 0.054 0.60% 5.4 0.054
Vitamina C Kg 0.025 0.28% 2.520 0.025
Estevia Kg 0.0054 0.06% 0.54 0.01
vitamina B2 Kg 0.00018 0.00% 0.02 0.00
vitamina B3 Kg 0.00018 0.00% 0.02 0.00
vitamina E Kg 0.00018 0.00% 0.02 0.00
TOTAL MEZCLA 9 100% 899.1 9
115-57
ENVASE X 900 TAPA LISA FUCSIA
LIFE AND HEALTH
COSTO DEL PRO

COSTO X UNIDA
PRODUCTO 900G
VALOR X VALOR Costo del
Caja 900g 0.03333 Err:504 Err:504
Err:504 Err:504 Tapa Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 TOTAL MP
Err:504 Err:504

COLAGENO ANTIGUO
900 presentacion
63
70 unidades
Gramos x
azucar Kg 22.062 35.02% 315.18 22.063
C.M.C Kg 0.378 0.60% 5.4 0.378
Fecula de maiz Kg 37.069 58.84% 529.56 37.069
vitamina B2 Kg 0.001 0.00% 0.02 0.00
vitamina B3 Kg 0.001 0.00% 0.02 0.00
vitamina B5 Kg 0.001 0.00% 0.02 0.00
Vitamina C Kg 0.176 0.28% 2.52 0.18
vitamina E Kg 0.001 0.00% 0.02 0.00
Totales 63.0 100.00% 899.991 62.999
110-17
ENVASE X 900 TAPA NARANJA LISA
LIFE AND HEALTH
resentacion
PRODUCTO 900G
Err:504 Err:504 Caja 900g 2.33310 Err:504
Err:504 Err:504 tapa $ 70 Err:504
Err:504 Err:504 Bolsa 900 $ 70 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
00G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Farma Gink
700 presentacion
22.40
32 unidades
Gramos x
azucar Kg 7.839 35.00% 245 7.84
C.M.C Kg 0.134 0.60% 4.2 0.1344
Fecula de maiz Kg 13.134 58.64% 410.48 13.13536
cafeina Kg 0.170 0.76% 5.32 0.17024
Maca Kg 0.022 0.10% 0.7 0.0224
taurina Kg 0.090 0.40% 2.8 0.0896
guarana Kg 0.045 0.20% 1.4 0.0448
Vitamina B2 Kg 0.00045 0.00% 0.014 0.000448
vitamina B3 Kg 0.00045 0.00% 0.014 0.000448
Vitamina B5 Kg 0.000 0.00% 0.014 0.000448
Vitamina C Kg 0.06271 0.28% 1.96 0.06272
Vitamina E Kg 0.00045 0.002% 0.014 0.000448
22.4 100.0% 700 22.4
150-611
NATURAL GOLD
MULTIVITAMINICO 1000GR TAPA ESTRIADA NARANJA
resentacion
PRODUCTO 1000G
Precio Con IVA
2019 Costo de la mezcla PRODUCTO CANTIDAD TOTAL
$ 2,725 $ 21,359 Caja 900g 0.03333 Err:504
$ 14,875 $ 1,999 Lamina 900g 0.03333 Err:504
$ 27,679 $ 6 Envase generico $ 1 Err:504
$ 2,509 $ 32,946 Tapa $ 1 Err:504
$ 5,355 $ 720 Bolsa 900 $ 1 Err:504
$ 4,391 $ 2,950 Etiqueta 900 $ 1 Err:504
#N/A #N/A
$ 35,700 $ 800 Linners $ 1 Err:504
$ 44,923 $ 4,025
$ 32,725 $ 2,932 TOTAL
$ 101,150 $ 4,531
$ 288,500 $ 129
$ 49,000 $ 22
$ - $ -
$ 18,000 $ 1,129
$ 84,000 $ 38
#N/A

costo x und Err:504
0G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
NOMBRE
COLLEGEN SIGLA
marino 700 presentacion
SABOR
4.9
VAINILLA 7 unidades
1 Fecula de maiz Kg 2.612 53.30% 373.1 2.612

2 Maltodextrina Kg 1.122 22.90% 160.3 1.122
3 colageno hidrolizado Kg 0.015 0.30% 2.1 0.015
4 base de almendras Kg 0.206 4.20% 29.4 0.206
5 leche de coco Kg 0.039 0.80% 5.6 0.039
6 sabor vainilla caramelo Kg 0.039 0.80% 5.60 0.04
7 goma xantan Kg 0.039 0.80% 5.600 0.039
8 azucar Kg 0.735 15.00% 105.000 0.735
9 c.m.c Kg 0.029 0.60% 4.2 0.029
10 fosfato tricalcico Kg 0.027 0.55% 3.85 0.027
11 uva Kg 0.020 0.40% 2.80 0.02
12 Vitamina C Kg 0.014 0.28% 1.960 0.014
13 isoflavonas de soya Kg 0.001 0.03% 0.175 0.001
14 estevia Kg 0.0015 0.03% 0.21 0.00
15 biotina Kg 0.00 0.01% 0.07 0.000
16 vitamina B2 Kg 0.000 0.00% 0.01 0.00
17 vitamina B3 Kg 0.000 0.00% 0.01 0.00
18 vitamina E Kg 0.000 0.00% 0.01 0.00
19 color amarillo Kg 0.000 0.001% 0.007 0.000
TOTAL MEZCLA 4.9 100.00% 700.0 4.9
150-315
natural gold estriada naranja
COSTO DEL PRODU

COSTO X UNIDAD
VALOR
CLIENTES
Err:504 Err:504
Err:504 Err:504 3Q

Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
$ -
$ -
$ - TOTAL VARIOS

Err:504
SHARKING
700 presentacion
NAT GOLD VARIEDAD 2 44.8
Digite la
64 cantidad a
producir
Gramos x
Fecula de maiz Kg 26.718 59.64% 417.48 26.719
azucar Kg 15.644 34.92% 244.44 15.644
Cloruro de magnesio Kg 0.179 0.40% 2.80 0.179
C.M.C Kg 0.269 0.60% 4.20 0.269
calostro Kg 0.134 0.30% 2.10 0.134
Vitamina C Kg 0.125 0.28% 1.96 0.125
vitamina B2 Kg 0.001 0.002% 0.01 0.001
vitamina E Kg 0.001 0.002% 0.01 0.001
vitamina B3 Kg 0.001 0.002% 0.01 0.001
Vitamina B5 Kg 0.001 0.002% 0.01 0.001
TOTAL 44.799 100.00% 699.99 44.800
NATURAL GOLD
115-62
MULTIVITAMINICO 1000GR TAPA ESTRIADA AZUL
Morinmax
FORMULAS 3Q S.A.S.
700 presentacion
22
32 unidades
Gramos x
Estevia Kg 0.007 0.03% 0.21 0.007
C.M.C Kg 0.134 0.60% 4.2 0.134
Fecula de maiz Kg 17.108 76.40% 534.8 17.114
Moringa Kg 0.090 0.40% 2.8 0.090
vitamina B2 Kg 0.000 0.00% 0.01 0.00
vitamina B3 Kg 0.000 0.00% 0.01 0.00
vitamina B5 Kg 0.000 0.00% 0.01 0.00
Vitamina C Kg 0.063 0.28% 1.96 0.06
vitamina E Kg 0.000 0.00% 0.014 0.000
TOTAL MEZCLA 22 100.0% 699.8 22
115-58
NATURAL GOLD TAPA ESTRIADA VERDE
MULTIVITAMINICO 1000GR
resentacion

Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
Err:504

costo x und Err:504
Err:504
NOMBRE
COLLEGEN SIGLA
700 presentacion
SABOR
112.0
Fecula de maiz Kg 59.394 53.03% 371.21 59.394

sabor UVA Kg 0.896 0.80% 5.60 0.90
goma xantan Kg 0.896 0.80% 5.600 0.896
azucar Kg 16.800 15.00% 105.000 16.800
c.m.c Kg 0.672 0.60% 4.2 0.672
uva Kg 0.560 0.50% 3.50 0.56
Vitamina C Kg 0.314 0.28% 1.960 0.314
estevia Kg 0.0336 0.03% 0.21 0.03
biotina Kg 0.0112 0.01% 0.07 0.011
vitamina B2 Kg 0.002 0.00% 0.01 0.00
vitamina B3 Kg 0.001 0.00% 0.01 0.00
vitamina E Kg 0.002 0.00% 0.01 0.00
TOTAL MEZCLA 112.0 100.00% 700.0 112.0
NATURAL GOLD
150-53
MULTIVITAMINICO 1000GR TAPA ESTRIADA FUCSIA
COSTO DEL PRODU

COSTO X UNIDAD
VALOR
CLIENTES
Err:504 Err:504
Err:504 Err:504 3Q
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
$ -
$ -
$ - TOTAL VARIOS

Err:504
SIGLA
NOMBRE
PQVA
OKSURE
700 Presentacion
SABOR
45
VAINILLA 64 tarros
fecula de maiz Kg 22.566 50.37% 352.59 22.566

azucar Kg 4.480 10.00% 70 4.480
color rojo Kg 0.000 0.00% 0.007 0.000
Concentrado de almendras Kg 0.179 0.40% 2.8 0.18
Omega Kg 0.448 1.00% 7 0.45
c.m.c Kg 0.269 0.60% 4.2 0.269
vitamina C Kg 0.125 0.28% 1.96 0.125
TOTAL MEZCLA 44.8 100.00% 700.0 45
NATURAL GOLD
110-52
MULTIVITAMINICO 1000GR TAPA ESTRIADA AZUL
COSTO TOTAL
COSTO X UNIDAD
PRODUCTO 1000G
VALOR X
VALOR X KILO
FABRICACION PRODUCTO CANTIDAD TOTAL
Caja 1000g 0.02083 Err:504

Err:504 Err:504 envase hojalata 502 $ 1 Err:504
Err:504 Err:504 sobretapa 502 Err:504
Err:504 Err:504 Bolsa 1000 $ 1 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 TOTAL MP
COSTO TOTAL Err:504

G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Nutrix Jr
700 presentacion
22
32 Unidades

azucar Kg 6.720 30.00% 210 6.720 Err:504
C.M.C Kg 0.134 0.60% 4.2 0.134 Err:504
Vitamina C Kg 0.063 0.28% 1.96 0.06 Err:504
Vitamina B2 Kg 0.0004 0.00% 0.01 0.00 Err:504
vitamina B3 Kg 0.0004 0.00% 0.01 0.00 Err:504
Vitamina B5 Kg 0.0004 0.00% 0.01 0.00 Err:504
Vitamina E Kg 0.0004 0.00% 0.014 0.000 Err:504
Totales 22.4 100.00% 699.993 22.400
NATURAL GOLD
115- 114
MULTIVITAMINICO 1000GR TAPA ESTRIADA VERDE
CLIENTES
Costo del producto
Err:504 3Q
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504 3q
Err:504 distriday
Err:504
Err:504
SUREMAX/ SOYMEGA
FORMULAS 3Q S.A.S.
700 presentacion
22
32 unidades
Gramos x
Estevia Kg 0.007 0.03% 0.21 0.007
Vitamina C Kg 0.063 0.28% 1.96 0.06
Omega Kg 0.224 1.00% 7 0.224
C.M.C Kg 0.134 0.60% 4.2 0.134
Fecula de maiz Kg 14.746 65.8% 460.81 14.746
vitamina B2 Kg 0.000 0.00% 0.01 0.00
vitamina B3 Kg 0.000 0.00% 0.01 0.00
vitamina B5 Kg 0.000 0.00% 0.01 0.00
vitamina E Kg 0.000 0.00% 0.01 0.00
Totales 22.40 100.00% 699.993 22.400

NATURAL GOLD
115- 18
MULTIVITAMINICO 1000GR TAPA ESTRIADA ROJA
resentacion
PRODUCTO 900G
Precio Con IVA
Err:504 Err:504 Caja 900g 0.03333 Err:504
Err:504 Err:504 Bolsa 900 $ 1 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504

costo x und Err:504
Err:504
Err:504
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
NOMBRE
VITAL ABC SIGLA 1
700 presentacion
SABOR
FRUTOS ROJOS VARIEDAD 2 22.4
32 unidades
Fecula de maiz Kg 9.666 43.15% 302.05 9.666

azucar Kg 6.720 30.00% 210.00 6.72
panela Kg 0.269 1.20% 8.4 0.269
sabor frutos rojos Kg 0.179 0.80% 5.60 0.18
goma xantan Kg 0.224 1.00% 7.000 0.224
C.m.c Kg 0.134 0.60% 4.2 0.134
jengibre en polvo Kg 0.112 0.50% 3.5 0.112
calostro Kg 0.112 0.50% 3.5 0.112
marañon en polvo Kg 0.112 0.50% 3.5 0.112
acido citrico Kg 0.157 0.70% 4.9 0.157
Vitamina C Kg 0.063 0.28% 1.960 0.063
vitamina B3 Kg 0.000 0.00% 0.01 0.00
omega Kg 0.047 0.209% 1.46 0.05
color rojo Kg 0.002 0.009% 0.063 0.002
TOTAL MEZCLA 22.400 100.000% 700.0 22.4
NATURAL GOLD
150-63
MULTIVITAMICO 1000GR TAPA ESTRIADA AMARILLA
Vitacel
FORMULAS 3Q S.A.S.
900 presentacion
1
1 unidades
Gramos x
anis Kg 0.004 0.50% 4.50 0.005
azucar Kg 0.360 40.00% 360.00 0.360
C.M.C Kg 0.005 0.60% 5.40 0.005
curcuma Kg 0.004 0.50% 4.50 0.005
Fecula de maiz Kg 0.484 53.84% 484.56 0.485
vitamina B2 Kg 0.000 0.00% 0.02 0.000
vitamina B3 Kg 0.000 0.00% 0.02 0.000
vitamina B5 Kg 0.000 0.00% 0.02 0.000
Vitamina C Kg 0.003 0.28% 2.52 0.003
vitamina E Kg 0.000 0.00% 0.02 0.000
Totales 0.9 100.0% 899.81 0.900
resentacion
PRODUCTO 900G
Precio Con IVA
Err:504 Err:504 Caja 900g 0.03333 Err:504
Err:504 Err:504 Bolsa 900 $ 1 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504

costo x und Err:504
0G
Costo del
producto
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Err:504
Deltafast
FORMULAS 3Q S.A.S.
900 presentacion
11/8/2019 13
15 unidades
Gramos x
azucar Kg 4.049 30.00% 270 4.050
C.M.C Kg 0.081 0.60% 5.4 0.081
Fecula de maiz Kg 8.668 64.23% 578.07 8.671
mangostino Kg 0.040 0.30% 2.7 0.041
uva Kg 0.040 0.30% 2.7 0.041
vitamina B2 Kg 0.000 0.00% 0.02 0.00
vitamina B3 Kg 0.000 0.00% 0.02 0.00
vitamina B5 Kg 0.000 0.00% 0.02 0.00
Vitamina C Kg 0.038 0.28% 2.52 0.04
vitamina E Kg 0.000 0.00% 0.018 0.000
TOTAL MEZCLA 13.49 100.0% 899.72 13.496
040-115
Jose rodriguez
GENERIICO
TAPA MORADA
suremax
FORMULAS 3Q S.A.S.
700 presentacion
19
27 unidades
Gramos x
Estevia Kg 0.00567 0.03% 0.21 0.006
Vitamina C Kg 0.0529 0.28% 1.96 0.05
Omega Kg 0.1890 1.00% 7 0.189
C.M.C Kg 0.1134 0.60% 4.2 0.113
Fecula de maiz Kg 12.442 65.830% 460.81 12.442
vitamina B2 Kg 0.000378 0.00% 0.01 0.00
vitamina B3 Kg 0.000378 0.00% 0.01 0.00
vitamina B5 Kg 0.000378 0.00% 0.01 0.00
vitamina E Kg 0.000378 0.00% 0.01 0.00
Totales 18.90 100.00% 699.993 18.900
035-18
HBIO
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
3Q ALCACHOFA/FEEL PSVD 1000 presentacion
SABOR
26.0
VAINILLA 26 unidad
Alcachofa en polvo Kg 0.125 0.48% 4.8 0.1248

Berenjena Kg 0.125 0.48% 4.8 0.1248
C.M.C Kg 0.153 0.59% 5.9 0.1534
fecula de maiz Kg 14.428 55.49% 554.90 14.427
estevia Kg 0.009 0.034% 0.3 0.01
vitamina B2 Kg 0.0017 0.01% 0.065 0.00169
vitamina B3 Kg 0.0005 0.00% 0.02 0.00052
vitamina C Kg 0.0728 0.28% 2.8 0.0728
vitamina E Kg 0.0008 0.00% 0.03 0.00078
TOTAL MEZCLA 26.0 100.01% 1000 26.0
205-32
disnat COSTO DE PRODUCTO
hojalata COSTO X UNIDAD
PROVILAD
350 presentacion
70

producir
Gramos x Precio Con IVA Costo de la mezcla Costo del
Materia prima Unidad Kilos totales Composicion unidad Kilos x unidad 2019 PRODUCTO CANTIDAD TOTAL producto
Fecula de maiz Kg 45.498 65.00% 227.5 45.500 Err:504 Err:504 Caja 900g 0.03333 Err:504 Err:504
azucar Kg 10.499 15.00% 52.5 10.500 Err:504 Err:504 Lamina 900g 0.03333 Err:504
Maltodextrina Kg 11.801 16.86% 59.01 11.802 Err:504 Err:504 Envase negro 400 $ 1 Err:504 Err:504
Sabor frutos rojos Kg 0.560 0.80% 2.80 0.56 Err:504 Err:504 Bolsa 400 $ 1 Err:504 Err:504
C.M.C Kg 0.420 0.60% 2.1 0.420 Err:504 Err:504 Etiqueta 400 $ 1 Err:504 Err:504
Fosfato tricalcico Kg 0.385 0.55% 1.925 0.385 Err:504 Err:504 Liner espumoso $ 1 Err:504 Err:504
ARANDANO Kg 0.350 0.50% 1.75 0.350 Err:504 Err:504
uva Kg 0.280 0.40% 1.4 0.280 Err:504 Err:504 TOTAL Err:504
concentrado de almendras Kg 0.001 0.002% 0.01 0.00 Err:504 Err:504
Vitamina E Kg 0.001 0.002% 0.000 0.000 Err:504 Err:504
color rojo Kg 0.001 0.001% 0.0035 0.001 Err:504 Err:504
70.0 100.00% 350.0 70.0 Err:504
ENVASE NEGRO
950-620

costo x und Err:504
NOMBRE
SIGLA
SABOR
208.0
Fecula de maiz Kg 110.304 53.03% 530.3 110.302

goma xantan Kg 1.664 0.80% 8.000 1.664
azucar Kg 31.200 15.00% 150.000 31.200
c.m.c Kg 1.248 0.60% 6 1.248
uva Kg 1.040 0.50% 5.00 1.04
Vitamina C Kg 0.582 0.28% 2.800 0.582
estevia Kg 0.0624 0.03% 0.30 0.06
biotina Kg 0.0208 0.01% 0.1 0.021
vitamina B2 Kg 0.00416 0.00% 0.02 0.00
vitamina B3 Kg 0.00208 0.00% 0.01 0.00
vitamina E Kg 0.00416 0.00% 0.02 0.00
TOTAL MEZCLA 208.0 100.00% 1000.0 208.0
DISTRIMEDICAL
155-53
HOJALATA
COSTO DEL PRODU

COSTO X UNIDAD
VALOR
CLIENTES
Err:504 Err:504
Err:504 Err:504 3Q
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
$ -
$ -
$ - TOTAL VARIOS

Err:504
MULTISURE
FORMULAS 3Q S.A.S. QFVA
1000 presentacion
SABOR VAINILLA 52
52 unidades
Gramos x Kilos x
azucar Kg 17.161 33.00% 330 17.160
C.M.C Kg 0.312 0.60% 6 0.312
Fecula de maiz Kg 31.655 60.87% 608.7 31.652
Omega Kg 0.260 0.50% 5 0.260
Quinua Kg 0.260 0.50% 5 0.260
Vitamina B2 Kg 0.001 0.00% 0.02 0.00
vitamina B3 Kg 0.001 0.00% 0.02 0.00
Vitamina B5 Kg 0.001 0.00% 0.02 0.00
Vitamina C Kg 0.146 0.28% 2.80 0.15
Vitamina E Kg 0.001 0.00% 0.02 0.00
TOTALES 52.0 100.0% 1000.1 52
155-18
natural caldas TOTAL VARIOS
Costo del prd

FIBEN
FORMULAS 3Q S.A.S.

1000 presentacion
unidades
187
Gramos x
Avena molida Kg 32.538 17.40% 174 32.538
Salvado Kg 19.074 10.20% 102 19.074
Linaza Kg 6.545 3.50% 35 6.545
Fecula de maiz Kg 74.800 40.00% 400 74.800
Sen Kg 2.805 1.50% 15.00 2.81
C.M.C Kg 2.805 1.50% 15 2.805
psyllium Kg 0.935 0.50% 5 0.935
Sabor naranja Kg 1.683 0.90% 9 1.683
Totales 187.000 100.00% 1000.00 187.00
110-19 105-617
distrimedical BIOTRICELL TARRO X 1000 TAPA NARANJA ESTRIADA
30 UNIDADES movisure
Costo del
$ 4,620 $ 150,326
$ 5,250 $ 100,139
$ 4,620 $ 172,788
$ 12,495 $ 81,780
$ 2,892 $ 216,322
$ 12,495 $ 35,048
$ 15,470 $ 86,787
$ 10,710 $ 30,042
$ 15,173 $ 42,560.27
$ 39,270 $ 36,717
$ 49,111 $ 82,654
$ 1,035,162
TOTAL VARIOS $ 1,035,162

Costo del prd $ 2,070,323
costo x und 11071.2
FORMULAS 3Q S.A.S.
NOMBRE SIGLA
BIOCALCIO
1000 Presentacion
SABOR
VAINILLA 78
78 tarros
fecula de maiz Kg 34.834 44.66% 446.6 34.835

azucar Kg 19.500 25.00% 250 19.500
sabor vainilla caramelo Kg 1.248 1.60% 16 1.25
c.m.c Kg 0.468 0.60% 6 0.468
goma xantan Kg 0.624 0.80% 8 0.624
Vitamina c Kg 0.218 0.28% 2.8 0.218
vitamina B2 Kg 0.00156 0.00% 0.02 0.00
vitamina B3 Kg 0.00156 0.00% 0.02 0.00
vitamina E Kg 0.00156 0.00% 0.02 0.002
TOTAL MEZCLA 78.0 100.00% 1000.0 78
HOJALATA OJO EN LA FABRICACION DEL CLORURO

DISTRIMEDICAL
150-519
Leben sure
FORMULAS 3Q S.A.S.
400 presentacion
19
48 unidades
Gramos x
Azucar Kg 2.951 15.37% 61.48 2.951
C.M.C Kg 0.115 0.60% 2.4 0.115
Fecula de maiz Kg 13.230 68.90% 275.6 13.229
quinua Kg 0.096 0.50% 2 0.096
suero de leche Kg 0.576 3.00% 12 0.576
Vitamina B2 Kg 0.001 0.00% 0.01 0.00
vitamina B3 Kg 0.001 0.00% 0.01 0.00
Vitamina B5 Kg 0.001 0.00% 0.01 0.00
Vitamina C Kg 0.054 0.28% 1.120 0.054
vitamina E Kg 0.000 0.00% 0.01 0.00
TOTAL MEZCLA 19 100% 400.0 19
150-18
HOJALATA
DISPROFEM
FORMULAS 3Q S.A.S.

450 presentacion
unidades
96
Gramos x
Avena molida Kg 7.517 17.40% 78.3 7.517
Salvado Kg 4.406 10.20% 45.9 4.406
Linaza Kg 1.512 3.50% 15.75 1.512
Fecula de maiz Kg 17.280 40.00% 180 17.280
Sen Kg 0.648 1.50% 6.75 0.65
C.M.C Kg 0.648 1.50% 6.75 0.648
psyllium Kg 0.216 0.50% 2.25 0.216
Sabor naranja Kg 0.389 0.90% 4.05 0.389
Totales 43.200 100.00% 450.00 43.20
150-19
dsprofem
fosfo3
400 presentacion
19
producir
Gramos x
azucar Kg 6.724 35.02% 140.08 6.724
C.M.C Kg 0.115 0.60% 2.4 0.115
Fecula de maiz Kg 11.316 58.94% 235.76 11.316
Omega Kg 0.077 0.40% 1.6 0.077
Quinua Kg 0.096 0.50% 2 0.096
Sabor FRUTOS ROJOS Kg 0.154 0.80% 3.20 0.15
vitamina B2 Kg 0.000 0.002% 0.01 0.00
vitamina B3 Kg 0.000 0.002% 0.01 0.00
Vitamina B5 Kg 0.000 0.002% 0.01 0.00
Vitamina C Kg 0.054 0.28% 1.120 0.054
Vitamina E Kg 0.000 0.002% 0.000 0.000
19.2 100.00% 400.0 19.2
145-115
DISPROFEM
Err:504 Err:504 Caja 900g 0.03333
Err:504 Err:504 Lamina 900g 0.03333
Err:504 Err:504 Bolsa 900 $ 1
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 3q

costo x und Err:504
RODUCTO 900G
Costo del
TOTAL producto
Err:504 Err:504
Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504 Err:504
Err:504
COLAGENO ANTIGUO
450 presentacion
43
96 unidades
Gramos x
azucar Kg 15.128 35.02% 157.59 15.129
C.M.C Kg 0.259 0.60% 2.7 0.259
Fecula de maiz Kg 25.419 58.84% 264.78 25.419
vitamina B2 Kg 0.001 0.00% 0.01 0.00
vitamina B3 Kg 0.001 0.00% 0.01 0.00
vitamina B5 Kg 0.001 0.00% 0.01 0.00
Vitamina C Kg 0.121 0.28% 1.26 0.12
vitamina E Kg 0.001 0.00% 0.01 0.00
Totales 43.2 100.00% 449.996 43.200
135-17
HOJALATA
DISPROFEM
Leben sure
FORMULAS 3Q S.A.S.
400 presentacion
19
48 unidades
Gramos x
Azucar Kg 2.951 15.37% 61.48 2.951
C.M.C Kg 0.115 0.60% 2.4 0.115
Fecula de maiz Kg 13.230 68.90% 275.6 13.229
quinua Kg 0.096 0.50% 2 0.096
suero de leche Kg 0.576 3.00% 12 0.576
Sabor FRESA Kg 0.154 0.80% 3.20 0.15
Vitamina B2 Kg 0.000 0.00% 0.01 0.00
vitamina B3 Kg 0.000 0.00% 0.01 0.00
Vitamina B5 Kg 0.000 0.00% 0.01 0.00
Vitamina C Kg 0.054 0.28% 1.120 0.054
Vitamina E Kg 0.000 0.00% 0.01 0.00
TOTAL MEZCLA 19.2 100.01% 400.0 19
135-18
disprofem
FORMULAS 3Q S.A.S.
NOMBRE
SIGLA
PROTEINA PFVD 1000 presentacion
SABOR
50.0 VALOR X VALOR
VAINILLA 50 unidades KILO FABRICACION
Color amarillo Kg 0.005 0.01% 0.1 0.005 Err:504 Err:504

vitamina C Kg 0.14001 0.28% 2.80 0.14 Err:504 Err:504
C.M.C Kg 0.30003 0.60% 6.00 0.30 Err:504 Err:504 50000
Albumina de huevo Kg 0.25003 0.50% 5.00 0.25 Err:504 Err:504
Sabor vainilla caramelo Kg 0.40004 0.80% 8 0.400 Err:504 Err:504
estevia Kg 0.15002 0.30% 3 0.150 Err:504 Err:504
Suero de leche Kg 3.50035 7.00% 70 3.500 Err:504 Err:504
Fecula de maiz Kg 28.43284 56.86% 568.6 28.430 Err:504 Err:504
tar $ - tarro-tapa-lainer-bolsa
eti $ -
maq$ -
$ - TOTAL VARIOS

V
A
L
O
R
X
COLAGENO
CGNO RSA-006377-2018 10g
1000 presentación K
I
SABOR
100 unidades
L
O
Fecula de maiz Kg 43.762 43.76% 437.62 43.762###

azucar Kg 30.000 30.00% 300.00 30.00###
Maltodextrina Kg 22.000 22.00% 220 22.000###
colageno Kg 0.450 0.45% 4.5 0.450###
sabor vainilla Kg 0.800 0.80% 8.00 0.80###
goma xantan Kg 0.800 0.80% 8.000 0.800###
c.m.c. Kg 0.600 0.60% 6 0.600###
fosfato Kg 0.550 0.55% 5.5 0.550###
biotina Kg 0.003 0.00% 0.03 0.003###
uva en polvo Kg 0.500 0.50% 5 0.500###
cloruro de magnesio Kg 0.250 0.25% 2.5 0.250###
vitamina E Kg 0.002 0.00% 0.02 0.002###
Vitamina C Kg 0.280 0.28% 2.800 0.280###
vitamina B3 Kg 0.002 0.00% 0.02 0.00###
color amarillo Kg 0.001 0.001% 0.01 0.001###
TOTAL MEZCLA 100.000 100% 1000.0 100.0

###
AMIR ###
155-61 ###
HOJALATA ###
###
CALCIOMAX
30 presentacion
15
500 unidades
PRODUCTO 1000G
Gramos x Precio Con IVA Costo del
Materia prima Unidad Kilos totales Composicion unidad Kilos x mezcla Precio Con IVA 2019 2015 PRODUCTO CANTIDAD TOTAL producto
azucar Kg 5.253 35.02% 10.506 5.253 Err:504 Err:504 Caja 1000g 0.03846 Err:504 Err:504
C.M.C Kg 0.090 0.60% 0.18 0.090 Err:504 Err:504 Lamina 1000g 0.03846 Err:504 Err:504
Gelatina tipo g Kg 0.150 1.00% 0.3 0.150 Err:504 Err:504 Envase phocebridel $ 1 $ 600 $ 600
color amarillo Kg 0.000 0.001% 0.0003 0.000 Err:504 Err:504 sobretapa 502 $ 1 Err:504 Err:504
Fecula de maiz Kg 8.826 58.84% 17.652 8.826 Err:504 Err:504 Bolsa 1000 $ 1 Err:504 Err:504
Sabor vainilla caramelo Kg 0.120 0.80% 0.24 0.120 Err:504 Err:504
vitamina B2 Kg 0.000 0.00% 0.00 0.00 Err:504 Err:504 TOTAL Err:504
Totales 15.0 100.00% 30.000 15.000 Err:504
955-17
AMYR
MUESTRAS
costo x und Err:504
Err:504

Formulas 3q Polvos 2021 Sandra

Cargado por

Copyright:

Formatos disponibles

Formulas 3q Polvos 2021 Sandra

Cargado por

Información del documento

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Formulas 3q Polvos 2021 Sandra

Cargado por

Copyright:

Formatos disponibles

CLIENTES CON CUCHARA

VITALFARMA CARLOS MEDELLIN CUCHARA 20GR

IXA VIVIANA CUCHARA 20GR

FASAN CUCHARA 20GR

LESPORT CUCHARA 20GR TERMIENCOGIDA CON EL TARRO

Fecula de maiz Kg 13.808 43.15% 431.5 13.808

TOTAL MEZCLA 32.000 100.000% 1000.0 32.0

NOMBRE REGISTRO SANITARIO 30 SOBRES DE

Fecula de maiz Kg 28.445 43.76% 437.62 28.445

TOTAL MEZCLA 65.000 100% 1000.0 65.0

155-619 TARRO X 1000 TAPA FUCSIA ESTRIADA

TOTAL 95.998 100.00% 999.99 95.999

110-111 TARRO X 1000 TAPA VERDE ESTRIADA

FIBEN NUEVA FORMULA 2020 66

TOTAL VARIOS $ 365,351

Totales 66.0 100.00% 999.99 65.999

155-116 TARRO X 1000 TAPA ROJA ESTRIADA

MANGOSTINO TR7 22.6

COSTO DEL PR $ 309,707

KIWI TR7 22.6

PROTEINA CONCENTRADA DE SUERO Kg 7.473 33.00% 298.98 7.475 $ 2,279 $ 17,030

COSTO DEL PR $ 254,507

Totales 225.0 100.00% 749.963 224.989

135-67 con cuchara blanca

NOMBRE REGISTRO SANITARIO 30 SOBRES DE

Fecula de maiz Kg 65.643 43.76% 328.215 65.643

TOTAL MEZCLA 150.000 100% 750.0 150.0

135-62 CON CUCHARA blanca

Alcachofa en polvo Kg 0.005 0.48% 4.8 0.0048

TOTAL MEZCLA 1.0 100.00% 1000 1.0

JHON QUINTERO COSTO DE PRODUCTO

fecula de maiz Kg 6.736 70.30% 281.20 6.75

TOTAL MEZCLA 10 100% 399.2 10

54.0 100.00% 900.0 54.0

envase x 900 tapa lisa verde

TOTAL MEZCLA 10 100.00% 400.0 10

150 Digite la cantidad a

TOTALES 75.0 100.00% 500.0 75.0

lote 04-09/-2020 tarro padel tapa amarilla TOTAL VARIOS

vence 09-2022 Costo del prd

150 Digite la cantidad a

lote 04-09/-2020 tarro padel tapa roja

133 Digite la cantidad a

FASAN CON CUCHARA

149 Digite la cantidad a

ENVASE PADEL TAPA VERDE CON CUCHARA

ENVASE X 400G 840 999.6 $ - tarro-tapa-lainer-bolsa

TOTAL MEZCLA 1 100.00% 500.0 1 Err:504 TOTAL MATERIA PRIMA

ENVASE X 400G 840 999.6 tar $ 753 tarro-tapa-lainer-bolsa

TOTAL MEZCLA 115.2 100.00% 400.0 115.2 Err:504 TOTAL MP

Err:504 TOTAL VARIOS

COSTO DEL PRODU Err:504

Totales 13.5 100.00% 900 13.50

Fecula de maiz Kg 7.822 57.94% 521.46

TOTAL MEZCLA 14 100% 900.0

Fecula de maiz Kg 35.40871 44.26% 177.04 35.408

TOTAL MEZCLA 80.0 100.00% 400.0 80.0

FIBRA / DIAGNOSTICO 100

Totales 100.000 100.00% 500.00 100.00

NOMBRE REGISTRO SANITARIO 30 SOBRES DE