Precio de Venta
Precio de Venta
Precio de Venta
21,322 2,132
22,909 2,291
19,893 1,989
48,316 4,832
51,247 5,125
45,404 4,540
40,063 4,006
42,254 4,225
37,297 3,730
13,707 1,371
14,953 1,495
12,906 1,291
93,330 9,333
103,098 10,310
75,613 7,561
3,091 309
3,250 325
556 56
556 56
556 56
3,096 310
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
556 56
1,644 164
556 56
2,461 246
4,149 415
5,239 524
2,694 269
5,734 573
5,734 573
2,396 240
1,714 171
7,794 779
2,922 292
2,922 292
2,559 256
4,600 460
2,378 238
4,600 460
1,923 192
2,513 251
4,600 460
1,923 192
2,513 251
4,174 417
4,283 428
4,378 438
4,378 438
5,017 502
5,277 528
5,277 528
1,779 178
1,779 178
1,769 177
1,724 172
1,779 178
6,007 601
5,989 599
6,279 628
6,189 619
2,479 248
2,479 248
2,356 236
2,269 227
2,356 236
4,101 410
4,066 407
1,788 179
1,969 197
3,358 336
3,194 319
3,566 357
2,559 256
1,452 145
744 74
3,167 317
1,452 145
1,833 183
1,502 150
2,596 260
2,913 291
2,967 297
2,913 291
2,994 299
4,048 405
3,830 383
3,848 385
3,967 397
1,702 170
3,086 309
3,739 374
3,684 368
3,467 347
2,786 279
1,792 179
4,229 423
4,374 437
4,338 434
2,967 297
2,742 274
2,740 274
2,106 211
4,773 477
4,882 488
4,773 477
4,773 477
4,773 477
4,882 488
4,773 477
4,773 477
2,306 231
2,809 281
7,822 782
4,011 401
6,733 673
6,733 673
6,733 673
6,298 630
5,427 543
6,189 619
744 74
6,189 619
3,920 392
2,922 292
1,983 198
1,942 194
2,457 246
3,012 301
2,332 233
1,174 117
1,633 163
1,174 117
1,670 167
3,576 358
689 69
1,139 114
1,293 129
1,424 142
1,457 146
1,760 176
7,278 728
1,620 162
2,532 253
747 75
1,164 116
1,723 172
1,272 127
% Ganancia 10%
AGUARDIENTES CERVEZAS
Costo Fijo Costo Total Precio Venta Ganancia Articulo Costo Variabl
670 19,190 21,322 2,132 AGUILA LATA 330 2,282
670 20,618 22,909 2,291 AGUILA LATON 473 2,425
670 17,904 19,893 1,989 AGUILA RETORNABLE
670 43,484 48,316 4,832 AGUILA 330*6
670 46,122 51,247 5,125 AGUILA LITRON
670 40,864 45,404 4,540 AGUILA LIGTH LATA 330 2,286
670 36,057 40,063 4,006 AGUILA LIGTH LATON 473
670 38,029 42,254 4,225 AGUILA LIGTH RETORNABLE
670 33,567 37,297 3,730 AGUILA LIGTH 330*6
670 12,336 13,707 1,371 AGUILA LIGTH LITRON
670 13,458 14,953 1,495 AGUILA 0.0 330
670 11,615 12,906 1,291 AGUILA 0.0 RETORNABLE
670 83,997 93,330 9,333 AGUILA FUSION LIMÓN
670 92,788 103,098 10,310 PILSEN LATA 330
670 68,052 75,613 7,561 PILSEN LATON 473
PILSEN RETORNABLE
PILSEN 330 *6
PILSEN LITRON
BUDWEISER RETORNABLE
BUDWEISER LATA
BUDWEISER LATA *6
CORONA
CORONITA
CORONA *6
CORONITA *6
STELLA LATA 250
STELLA RETORNABLE 330
STELLA LATA 269 *6
CLUB COLOMBIA NEGRA NR
CLUB COLOMBIA NEGRA LATA 330
CLUB COLOMBIA NEGRA LATA 330 *6
CLUB COLOMBIA ROJA NR
CLUB COLOMBIA ROJA LATA 330
CLUB COLOMBIA ROJA LATA 330 *6
CLUB COLOMBIA DORADA NR
CLUB COLOMBIA DORADA LATA 330
CLUB COLOMBIA DORADA LATA 330 *6
BECKS NR
BECKS 330
BECKS 330*6
REDDS RETORNABLE
REDDS LATA 330
POKER RET 330
POKER LATA 330
POKER LATA 330 *6
POKER PURA MALTA RET 330
POKER PURA MALTA LATA 330
POKER PURA MALTA LATA 330 *6
POKER ROJA RET 330
POKER ROJA LATA 330
POKER ROJA LATA 330 *6
COSTEÑA RET
COSTEÑITA RET
COLA & POLA NR
COLA & POLA LATA 330
COLA & POLA LATA 330 *6
HEINEKEN ORIGINAL
HEINEKEN 0.0
HEINEKEN SILVER
HEINEKEN LATA
MILLER VIDRIO
MILLER LATA
MILLER LITE VIDRIO
MILLER LITE LATA
TECATE VIDRIO
TECATE LATA
% Ganancia 10%
CERVEZAS MALTAS
Costo Fijo Costo Total Precio Venta Ganancia Articulo Costo VariablCosto Fijo
500 2,782 3,091 309 PONY MALTA 200 ML 980 500
500 2,925 3,250 325 PONY MALTA 200 ML * 30 500
500 500 556 56 PONY MALTA 330 ML 1,715 500
500 500 556 56 PONY MALTA 1L 3,234 500
500 500 556 56 PONY MALTA 1.5L 4,215 500
500 2,786 3,096 310
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
500 500 556 56
% Ganancia 10%
GASEOSAS
22,785 5 113,925
43,512 3 130,536
54,439 3 163,317
53,753 3 161,259
95,118 3 285,354
3,920
47,726 1 47,726
24,402 1 24,402
72,520 1 72,520
38,416 1 38,416
49,131 3 147,393
21,249 3 63,747
40,795 3 122,385
95,451 3 286,353
13,966 2 27,932
45,751 1 45,751
47,252 1 47,252
35,818 1 35,818
59,691 1 59,691
19,480 2 38,960
37,428 2 74,856
- -
18,520 5 92,600
19,948 5 99,740
17,234 3 51,702
42,814 1 42,814
45,452 1 45,452
40,194 1 40,194
35,387 5 176,935
37,359 5 186,795
32,897 3 98,691
11,666 5 58,330
12,788 5 63,940
10,945 5 54,725
83,327 5 416,635
92,118 5 460,590
67,382 1 67,382
- -
2,282 2,282
2,425 2,425
- -
- -
- -
2,286 2,286
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
980 980
- -
1,715 1,715
3,234 3,234
4,215 4,215
- -
1,755 1,755
4,491 4,491
4,491 4,491
1,486 1,486
873 873
6,345 6,345
1,960 1,960
1,960 1,960
1,633 1,633
3,470 3,470
1,470 1,470
3,470 3,470
1,061 1,061
1,592 1,592
3,470 3,470
1,061 1,061
1,592 1,592
3,087 3,087
3,185 3,185
3,270 3,270
3,270 3,270
3,845 3,845
4,079 4,079
4,079 4,079
931 931
931 931
922 922
882 882
931 931
4,736 4,736
4,720 4,720
4,981 4,981
4,900 4,900
1,561 1,561
1,561 1,561
1,450 1,450
1,372 1,372
1,450 1,450
3,021 3,021
2,989 2,989
939 939
1,102 1,102
2,352 2,352
2,205 2,205
2,539 2,539
1,633 1,633
- -
637 637
- -
2,180 2,180
637 637
980 980
682 682
1,666 1,666
1,952 1,952
2,000 2,000
1,952 1,952
2,025 2,025
2,973 2,973
2,777 2,777
2,793 2,793
2,900 2,900
862 862
- -
2,107 2,107
2,695 2,695
2,646 2,646
2,450 2,450
1,837 1,837
943 943
- -
3,136 3,136
3,267 3,267
3,234 3,234
2,000 2,000
1,798 1,798
1,796 1,796
1,225 1,225
3,626 3,626
3,724 3,724
3,626 3,626
3,626 3,626
3,626 3,626
3,724 3,724
3,626 3,626
3,626 3,626
1,405 1,405
1,858 1,858
6,370 6,370
2,940 2,940
- -
5,390 5,390
5,390 5,390
5,390 5,390
4,998 4,998
4,214 4,214
4,900 4,900
- -
4,900 4,900
2,858 2,858
1,960 1,960
1,115 1,115
1,078 1,078
1,541 1,541
2,041 2,041
- -
1,429 1,429
387 387
800 800
387 387
833 833
2,548 2,548
120 120
355 355
494 494
612 612
641 641
914 914
5,880 5,880
788 788
1,608 1,608
- -
375 375
877 877
470 470
877 877
470 470
COSTOS FIJOS
Nómina 2,000,000
Servicios Publicos 500,000
Arriendo 850,000
3,350,000
5,000
670
COSTO DE COMPRA