A

2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53

TABAL DE DATOS
IGV
19%
GANANCIAS
20%
PRECIO
S/.
2.15
COMISION
5%

C
D
E
Distribuidores La Libertad S.A.C.
Av. 28 de Julio 1258 - Trujillo
23-1558 / 248570

1
2
3
4
5
6
7
8
9
10
TOTAL

PRODUCTO

Coca Cola
Fanta
Concordia
Sprite
Pepsi
KolaReal
Inca Kola
Calypso
Jugo Liber
Frugos

STOCK
INICIAL

ENERO

700
550
460
500
650
950
520
490
580
350

125
100
86
56
130
200
98
103
98
67

5,750

1,063

UNIDADES VENDIDAS
FEBRERO
MARZO
140
89
72
48
136
210
97
110
92
71
1,065

120
96
81
65
158
220
101
99
104
68
1,112

ABRIL
153
132
125
68
12
123
156
112
102
72
1,055

TOTAL
TOTAL VENTAS GANANCIAS
UNIDADES
EN SOLES
538
417
364
237
436
753
452
424
396
278
4,295

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

1,156.70
896.55
782.60
509.55
937.40
1,618.95
971.80
911.60
851.40
597.70

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

231.34
179.31
156.52
101.91
187.48
323.79
194.36
182.32
170.28
119.54

S/.

9,234.25

S/. 1,846.85

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

IGV

COMISION

STOCK
FINAL

PROMEDIO
UNIDADES

219.77
170.34
148.69
96.81
178.11
307.60
184.64
173.20
161.77
113.56

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

57.84
44.83
39.13
25.48
46.87
80.95
48.59
45.58
42.57
29.89

S/. 1,754.51

S/.

461.71

162
133
96
263
214
197
68
66
184
72
1,455

135
104
91
59
109
188
113
106
99
70
107