FORMATO: CORRIDA FINANCIERA FAPPA y PROMETE

SECRETARIA DE AGRICULTURA GANADERIA DESARROLLO RURAL PESCA Y ALIMENTACION

NOMBRE DEL PROYECTO: MISCELANEA EL TREBOL

VI. Anlisis Financiero

A
B
B.I.
B. II.
C
C.I.
C.II.
C.III.
C.IV
D
D.I.
D.II.

PRESUPUESTO DE INVERSION
CALCULOS TECNICOS
MEMORIAS DE CALCULO
PROYECCION DE COSTOS
PROYECCION FINANCIERA MINIMA A 5 AOS.
COSTOS TOTALES
PROYECCION DE INGRESOS
ESTADO DE RESULTADOS
FLUJO DE EFECTIVO
ANALISIS DE RENTABILIDAD
PUNTO DE EQUILIBRIO
ANALISIS DE RENTABILIDAD (VAN, TIR, B/C)

ENTACION

_____________________________________________________
PRESUPUESTO DE INVERSION
CONCEPTOS

UNIDAD

CANTIDAD

COSTO UNITARIO

MONTOS

PROGRAMA

ACTIVO FIJO
VITRINA MCA FRIOLIMPIC MOD. VRS-200

PIEZA

35,300.00 $

35,300.00

35,300.00

REFRIGERADOR MARCA IMBERIA MOD G3-72

PIEZA

42,000.00 $

42,000.00

42,000.00

REBANADORA TORREY RB-300

PIEZA

10,000.00 $

10,000.00

10,000.00

BASCULA TORREY 40 KGS CON PUERTO SERIAL Y ETIQUETADORA

PIEZA

4,000.00 $

4,000.00

4,000.00

CAJA REGISTRADORA MCA. TORREY ER-300

PIEZA

6,100.00 $

6,100.00

6,100.00

TRAMOS DE EXHIBICION

PIEZA

10

750.00 $

7,500.00

7,500.00

REFRIGERADOR DE 36 FT3, 4 PUERTAS MARCA METALFRIO

PIEZA

39,000.00 $

39,000.00

39,000.00

ANAQUELES LAMINADOS REFORZADOS

PIEZA

100.00

600.00

600.00

ACONDICIONAMIENTO DEL LOCAL

OBRA

35,500.00 $

35,500.00

35,500.00

180,000.00

180,000.00

18,000.00 $

18,000.00

18,000.00

18,000.00

18,000.00

48,681.36

SUBTOTAL CAPITAL DE TRABAJO

48,681.36

TOTAL

246,681.36

198,000.00

SUBTOTAL ACTIVO FIJO

ACTIVO DIFERIDO
CAPACITACION Y ASISTENCIA TECNICA

PRESUPU
ESTO

SUBTOTAL ACTIVO DIFERIDO

CAPITAL DE TRABAJO
MERCANCIA DE ABARROTES

LOTE

48,681.36

SOCIOS

TOTAL
$

35,300.00

42,000.00

10,000.00

4,000.00

6,100.00

7,500.00

39,000.00

600.00

35,500.00

180,000.00

18,000.00

18,000.00

48,681.36

48,681.36

48,681.36 $

48,681.36

48,681.36 $

246,681.36

________________________________________________
MEMORIAS DE CALCULO DE COSTOS Y VENTAS
MISCELANEA LAS ESTRELLAS

1
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
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68

CONCEPTO
ACEITE 1-2-3 1L
CARBONATO ESPECIES LA CASITA SOBRE
CHICLE BUBBALLO MANGO
ASPIRINA 1 TAB.
CHICLE BUBBALLO TUTIFRUTTI
BLANQUEADOR LA GOLONDRINA 500M
CERILLOS CAJA CLASICOS DE LUJO
CAFIASPIRINA CONTRA 100TAB
CANELA TUBO
ALL-BRAN
ALL-BRAN CHOCOLATE 40G
ALL-BRAN CIRUELA PASA 37G
ALL-BRAN FRESA 37G
ALL-BRAN LINAZA INTEGRAL 38G
ALL-BRAN MANZANA CANELA 37G
BARRIFRUT FRESA 37G
BARRA MULTIGRANO NUEZ 34G
ACEITE DE OLIVA PURO 45M
ALKA-SELTZER 2 TAB.
BIGOTES CHOCOLATE 60G
CANELITAS
BARRAS DE AVENA CON FRESA
BARRITA DE AVENA QUAKER PIA 60G
CHICHAROS C/ZANAHORIAS 135G
BLANQUEADOR LA GOLONDRINA 1L
CHILES JALAPEOS LA COSTEA 220G
ARCOIRIS GAMESA 75G
BARRA DE COCO 117G
ACE NATURALS 250G
CHICHARRON DE CERDO 30G
CEPILLO DENTAL LIMPIA LENGUAS XTRON 1PZ
CATSUP SQUEEZE SALSA DEL MONTE 220G
ACE ASPIRA PERCUDIDO 250G
BIMBUUELOS 4PZ 66G
CASTELLS SABORIZANTE ARTIFICIAL SABOR VAINILLA 120
ANIMALITOS KARAMELO 200G
CANELITAS DUO 60G C/U
ACTIVIA MANGO FRESH 250G
ACTIVIA MANZANA Y LINAZA
ACTIVIA TE BLANCO CON ARANDANO
CHILES CHILPOTLES ADOBADOS 215G
AGUA MINERAL PEAFIEL 1.5L
BESOS DE NUEZ GALLETAS 120G
CATSUP SQUEEZE SALSA DEL MONTE 390G
ADOBO DE ACHIOTE
CANAPINAS LARA 115G
CHETOS BOLITA POP
CHETOS COLMILLOS 25
CHETOS FLAMIN HOT 44
CAMAY CLASICO 180 GR
CHILES CHILPOTLES ADOBADOS 100G
CHAROLA MARIEL REYMA 066
CANAPINAS 140G
CANELITAS TUBO MARINELA 180G
CARLOS V NORMAL 22 GR
CHILES CHIPOTLES LA COSTEA 105G
CHILES CHIPOTLES LA COSTEA 220G
AGUITAS NESTLE GUAYABA 330M
AGUITAS NESTLE LIMON 330M
AGUITAS NESTLE MANGO 330M
AGUITAS NESTLE MANZANA 330M
AGUITAS NESTLE NARANJA 330M
AGUITAS NESTLE UVA 330M
ACE NATURALS 500 GR (DETERGENTE)
ACTIVIA FRESA 250G
AGUA MINERAL PEAFIEL 1L
BIMBOLLOS 8 PZA
BLANCA NIEVES 1K

PRESENTACION
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA

COSTO DE INSUMOS
21.30
0.43
0.30
0.39
0.64
2.56
0.92
0.94
1.63
3.42
3.42
3.42
3.42
3.42
3.42
1.90
3.86
3.88
1.33
4.62
4.73
4.75
4.75
4.95
4.97
5.00
5.54
5.55
5.60
5.61
5.70
5.74
5.97
6.08
6.18
6.31
6.31
6.37
6.37
6.37
7.58
7.60
7.79
7.84
7.89
3.94
4.01
4.01
4.01
8.24
4.55
9.41
4.73
9.46
3.25
4.94
10.45
3.52
3.52
3.52
3.52
3.52
3.52
12.08
6.37
7.40
16.36
16.63

VENTAS SEMANALES
1
2
3
3
3
1
3
3
2
1
1
1
1
1
1
2
1
1
3
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
1
2
1
2
1
3
2
1
3
3
3
3
3
3
1
2
2
1
1

COSTO SEMANAL
21.30
0.86
0.90
1.17
1.92
2.56
2.76
2.82
3.26
3.42
3.42
3.42
3.42
3.42
3.42
3.80
3.86
3.88
3.99
4.62
4.73
4.75
4.75
4.95
4.97
5.00
5.54
5.55
5.60
5.61
5.70
5.74
5.97
6.08
6.18
6.31
6.31
6.37
6.37
6.37
7.58
7.60
7.79
7.84
7.89
7.88
8.02
8.02
8.02
8.24
9.10
9.41
9.46
9.46
9.75
9.88
10.45
10.56
10.56
10.56
10.56
10.56
10.56
12.08
12.74
14.80
16.36
16.63

COSTO MENSUAL
85.20
3.44
3.60
4.68
7.68
10.24
11.04
11.28
13.04
13.68
13.68
13.68
13.68
13.68
13.68
15.20
15.44
15.52
15.96
18.48
18.92
19.00
19.00
19.80
19.88
20.00
22.16
22.20
22.40
22.44
22.80
22.96
23.88
24.32
24.72
25.24
25.24
25.48
25.48
25.48
30.32
30.40
31.16
31.36
31.56
31.52
32.08
32.08
32.08
32.96
36.40
37.64
37.84
37.84
39.00
39.52
41.80
42.24
42.24
42.24
42.24
42.24
42.24
48.32
50.96
59.20
65.44
66.52

PRECIO DE VENTA
25.60
0.50
0.40
0.50
0.80
3.10
1.10
1.10
2.00
4.10
4.10
4.10
4.10
4.10
4.10
2.30
4.60
4.70
1.60
5.50
5.70
5.70
5.70
5.90
6.00
6.00
6.60
6.70
6.70
6.70
6.80
6.90
7.20
7.30
7.40
7.60
7.60
7.60
7.60
7.60
9.10
9.10
9.30
9.40
9.50
4.70
4.80
4.80
4.80
9.90
5.50
11.30
5.70
11.40
3.90
5.90
12.50
4.20
4.20
4.20
4.20
4.20
4.20
14.50
7.60
8.90
19.60
20.00

INGRESOS SEMANALES
25.60
1.00
1.20
1.50
2.40
3.10
3.30
3.30
4.00
4.10
4.10
4.10
4.10
4.10
4.10
4.60
4.60
4.70
4.80
5.50
5.70
5.70
5.70
5.90
6.00
6.00
6.60
6.70
6.70
6.70
6.80
6.90
7.20
7.30
7.40
7.60
7.60
7.60
7.60
7.60
9.10
9.10
9.30
9.40
9.50
9.40
9.60
9.60
9.60
9.90
11.00
11.30
11.40
11.40
11.70
11.80
12.50
12.60
12.60
12.60
12.60
12.60
12.60
14.50
15.20
17.80
19.60
20.00

69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142

CHICHARRON DE CERDO 130G

CAFE SOLUBLE LEGAL 50G
BOING 1L DURAZNO
BOING 1L FRESA
BOING 1L GUAYABA
ACTIVIA FRESA
ACE NATURALS SABILA MANZANILLA 1K
ACEITE KARTAMUS 900M
ATUN EN AGUA DOLORES 140G
ACEITE CRISTAL 1L
ACEITE CRISTAL 500M
ATUN EN ACEITE DOLORES 140G
ARROZ MORELOS BOLSA 1K
ACEITE NUTRIOLI 946M
ACEITE 1-2-3 500M
ACEITE CAPULLO 945M
ARROZ CON TOMATE KNORR 160G
CHEETOS HORNEADOS BOLITAS 100G
AGUA MINERAL PEAFIEL TWIST LIMN 600M
AGUA MINERAL PEAFIEL NATURAL 600M
ACTIVIA CIRUELA PASA
ARIEL DOBLE PODER 1K
CAF SOLUBLE LEGAL 100G
CHICHARRON CERDO 70G
ACEITE CRISTAL 1.5L
CHETOS CUERDA 1PZ
CAF DE GRANO LEGAL SOBRE 200G
ALPURA LECHE LIGHT 1L
AZUCAR ESTANDAR
CAF DE GRANO LEGAL SOBRE 400G
CARLOS V SEMI AMARGO 22 GR
CHETOS MEDIANOS 150 GR
CHICLE BUBBALOO FRESA ADAMS
CHILES NACHOS JALAPENOS LA COSTENA
ARIEL DOBLE PODER C/MICRO ESFERAS 500G
BOING 1L GUAYABA
CASERAS JALAPEO EXTRA GRUESAS 48G
CHETOS PUFF JUM
CHICLE BUBBALOO FRESA ADAMS
CHILES PICADOS LA COSTEA 220G
ARIEL DOBLE PODER CON MICRO ESFERAS 250G
BOING 1L MANGO
CASERAS SAL EXTRA GRUESAS 48G
CHETOS SHOTS 27G
CHICLE BUBBALOO GROSELLA
CHILES SERRANOS 58G LA COSTEA
BOING 1L MANZANA
CHETOS TORCIDITOS NACHOS
CHICLE BUBBALOO MENTA ADAMS
CHOCO CHISPAS 170G
BOING 1L NARANJA
CHETOS TORCIDITOS POP
CHICLE BUBBALOO MORA AZUL ADAMS
CHOCO CHISPAS 80 G
BOING 1L PIA
CHICLE BUBBALOO PLATANO ADAMS
CHOCO CHISPAS FAMILIARES 280 G
BOING 1L UVA
CHICLE BUBBALOO TAMARINDO-CHILE
CHOCO DONAS 102G
BOING 250M DURAZNO
CHICLE BUBBALOO YERBA BUENA 5.1G
CHOCO KRISPIS 310G
BOING 250M FRESA
CHICLE BUBBALOO YERBA BUENA 5.1G
CHOCO KRISPIS 310G
BOING 250M GUAYABA
CHICLE CLORETS SOBRE 4 PZ ADAMS
CHOCO KRISPIS 320 GR
BOING 250M MANGO
CHICLE CLORETS SOBRE 7 PZ ADAMS
CHOCO KRISPIS 40 GR
BOING 250M MANZANA
CHICLE TRIDENT MANZANA 5.5 GRM

PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
KILOS
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA

17.10
17.77
9.10
9.10
9.10
6.37
19.13
20.11
10.10
20.43
10.41
10.57
10.92
22.16
11.31
22.94
11.70
12.35
5.04
5.05
6.37
26.03
28.60
14.36
30.99
17.10
18.53
11.78
7.60
36.36
3.28
13.57
0.30
5.98
12.39
9.10
5.61
4.01
0.64
6.84
6.60
9.10
5.61
2.40
0.30
3.38
9.10
4.01
0.30
8.28
9.10
4.01
0.30
3.94
9.10
0.30
11.83
9.10
0.63
9.12
3.10
0.30
21.95
3.10
0.64
21.95
3.09
0.58
21.95
3.09
2.59
4.37
3.09
0.95

1
1
2
2
2
3
1
1
2
1
2
2
2
1
2
1
2
2
5
5
4
1
1
2
1
2
3
6
10
3
3
2
3
1
1
2
1
2
3
1
1
2
1
2
3
1
2
2
3
2
2
2
3
1
2
3
1
2
3
1
2
3
1
2
3
1
2
3
1
2
3
1
2
3

17.10
17.77
18.20
18.20
18.20
19.11
19.13
20.11
20.20
20.43
20.82
21.14
21.84
22.16
22.62
22.94
23.40
24.70
25.20
25.25
25.48
26.03
28.60
28.72
30.99
34.20
55.59
70.68
76.00
109.08
9.84
27.14
0.90
5.98
12.39
18.20
5.61
8.02
1.92
6.84
6.60
18.20
5.61
4.80
0.90
3.38
18.20
8.02
0.90
16.56
18.20
8.02
0.90
3.94
18.20
0.90
11.83
18.20
1.89
9.12
6.20
0.90
21.95
6.20
1.92
21.95
6.18
1.74
21.95
6.18
7.77
4.37
6.18
2.85

68.40
71.08
72.80
72.80
72.80
76.44
76.52
80.44
80.80
81.72
83.28
84.56
87.36
88.64
90.48
91.76
93.60
98.80
100.80
101.00
101.92
104.12
114.40
114.88
123.96
136.80
222.36
282.72
304.00
436.32
39.36
108.56
3.60
23.92
49.56
72.80
22.44
32.08
7.68
27.36
26.40
72.80
22.44
19.20
3.60
13.52
72.80
32.08
3.60
66.24
72.80
32.08
3.60
15.76
72.80
3.60
47.32
72.80
7.56
36.48
24.80
3.60
87.80
24.80
7.68
87.80
24.72
6.96
87.80
24.72
31.08
17.48
24.72
11.40

20.50
21.30
10.90
10.90
10.90
7.60
23.00
24.10
12.10
24.50
12.50
12.70
13.10
26.60
13.60
27.50
14.00
14.80
6.00
6.10
7.60
31.20
34.30
17.20
37.20
20.50
22.20
14.10
9.10
43.60
3.90
16.30
0.40
7.20
14.90
10.90
6.70
4.80
0.80
8.20
7.90
10.90
6.70
2.90
0.40
4.10
10.90
4.80
0.40
9.90
10.90
4.80
0.40
4.70
10.90
0.40
14.20
10.90
0.80
10.90
3.70
0.40
26.30
3.70
0.80
26.30
3.70
0.70
26.30
3.70
3.10
5.20
3.70
1.10

20.50
21.30
21.80
21.80
21.80
22.80
23.00
24.10
24.20
24.50
25.00
25.40
26.20
26.60
27.20
27.50
28.00
29.60
30.00
30.50
30.40
31.20
34.30
34.40
37.20
41.00
66.60
84.60
91.00
130.80
11.70
32.60
1.20
7.20
14.90
21.80
6.70
9.60
2.40
8.20
7.90
21.80
6.70
5.80
1.20
4.10
21.80
9.60
1.20
19.80
21.80
9.60
1.20
4.70
21.80
1.20
14.20
21.80
2.40
10.90
7.40
1.20
26.30
7.40
2.40
26.30
7.40
2.10
26.30
7.40
9.30
5.20
7.40
3.30

143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216

CHOCO MILK CHOCOLATE 180G

BOING 250M NARANJA
CHICLE TRIDENT MENTA SOBRE 5.5 GR
CHOCO MILK SOBRE SABOR CHOCOLATE 22G
BOING 500M DURANZO
CHICLE TRIDENT MORA AZUL SOBRE 5.5 GR
CHOCOLATE ABUELITA 1PZ
BOING 500M FRESA
CHICLE TRIDENT MORA AZUL SOBRE 5.5 GR
CHOCOLATINES 42G
BOING 500M FRESA
CHICLE TRIDENT SANDIA SOBRE 5.5 GR
CHOCOTORRO FRESA 50G
BOING 500M GUAYABA
CHICLE TRIDENT TWIST FRESA LIMON ADAMS
CHOKIS 63 GR
BOING 500M GUAYABA
CHICLE TRIDENT TWIST SPLASH SANDIA YERBABUENA ADAM
CHOKIS CHOKOMAX 90 GR
BOING 500M MANGO
CHICLE TRIDENT TWIST SPLASH SWIIE MINT ADAMS
CHOKIS FAMILIARES 210G
BOING 500M MANZANA
CHICLE TRIDENT TWIST UVA-NARANJA ADAMS
CHOKO CHOKIS 84 GR
BOING 500M UVA
CHICLE TRIDENT WHITE MENTA SOBRE 8.5 GR
CHURRUMAIZ 200G
BOMBITOS 135G
CHICLE TRIDENT WHITE MORA AZUL SOBRE 8.5 GR
CHURRUMAIZ POP
BOMBONETES 55G
CHICLE TRIDENT WHITE YERBABUENA SOBRE 8.5 GR
CLAMATO JUGO DE TOMATE 473 ML
BONAFINA 900M JAMAICA
CHICLE TRIDENT YERBABUENA SOBRE 5.5 GR
CLEMENTE JACQUES VINAGRE BLANCO 500ML
BONAFINA 900M TAMARINDO
CHICLES CANELS
CLORALEX 500 ML
BONAFINA BOLSA FRESA 120M
CHICLES CLORETS 12`S
CLORALEX 950 ML
BONAFINA BOLSA MANZANA 120M
CHICLES CLORETS 2PZ
COCA COLA 1 1/4
BONAFINA BOLSA NARANJA 120M
COCA COLA 1.5 L
BONAFINA BOLSA UVA 120M
COCA COLA 1L
BONAFINA FRUTAL KIWI FRESA 500M
COCA COLA 2.5 L (RETORNABLE)
BONAFINA FRUTAL KIWI-FRESA 1L
COCA COLA 2.5L
BONAFINA NARA MANGO 1.89L
COCA COLA 200M
BONAFINA NARAMANGO 285ML
COCA COLA 3L DESECHABLE
BONAFINA NARAMANGO 500M
COCA COLA 400M
BONAFINA NARAMANGO 600 M
COCA COLA 600M
BONAFINA NARAMANGO 900M
COCA COLA LATA 237M
BONAFINA NARANJADA 1.89L
COCA COLA LATA 355M
BONAFINA NARANJADA 220M
COCA COLA LIGHT 1L
BONAFINA NARANJADA 450M
COCA COLA LIGHT 600M
BONAFINA NARANJADA 600M
COCA COLA LIGHT LATA 355M
BONAFINA NARANJADA 700M
COCA COLA RETORNABLE 500M

PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA

17.01
3.09
0.91
2.38
4.99
0.93
6.39
4.99
0.91
3.96
4.99
0.91
3.80
4.99
3.86
5.15
4.99
3.86
5.94
4.99
3.86
11.88
4.99
3.86
5.94
4.99
2.60
13.17
5.54
2.60
4.01
4.73
2.60
12.90
5.61
0.91
6.37
5.61
0.28
3.80
0.77
3.22
6.34
0.81
0.29
8.31
0.77
12.59
0.81
9.14
5.65
13.18
9.03
17.46
10.07
3.33
2.85
19.95
5.94
4.99
4.85
6.65
7.27
4.20
10.07
5.82
1.62
9.94
3.23
7.09
4.09
6.21
4.85
4.16

2
2
3
1
2
3
6
2
3
1
2
3
1
2
3
1
2
3
1
2
3
1
2
3
1
2
3
2
1
3
2
1
3
1
2
3
1
2
3
1
2
3
1
2
3
4
2
3
2
6
2
32
1
3
2
12
2
4
2
16
2
12
1
3
1
3
2
2
2
3
2
1
2
10

34.02
6.18
2.73
2.38
9.98
2.79
38.34
9.98
2.73
3.96
9.98
2.73
3.80
9.98
11.58
5.15
9.98
11.58
5.94
9.98
11.58
11.88
9.98
11.58
5.94
9.98
7.80
26.34
5.54
7.80
8.02
4.73
7.80
12.90
11.22
2.73
6.37
11.22
0.84
3.80
1.54
9.66
6.34
1.62
0.87
33.24
1.54
37.77
1.62
54.84
11.30
421.76
9.03
52.38
20.14
39.96
5.70
79.80
11.88
79.84
9.70
79.80
7.27
12.60
10.07
17.46
3.24
19.88
6.46
21.27
8.18
6.21
9.70
41.60

136.08
24.72
10.92
9.52
39.92
11.16
153.36
39.92
10.92
15.84
39.92
10.92
15.20
39.92
46.32
20.60
39.92
46.32
23.76
39.92
46.32
47.52
39.92
46.32
23.76
39.92
31.20
105.36
22.16
31.20
32.08
18.92
31.20
51.60
44.88
10.92
25.48
44.88
3.36
15.20
6.16
38.64
25.36
6.48
3.48
132.96
6.16
151.08
6.48
219.36
45.20
1,687.04
36.12
209.52
80.56
159.84
22.80
319.20
47.52
319.36
38.80
319.20
29.08
50.40
40.28
69.84
12.96
79.52
25.84
85.08
32.72
24.84
38.80
166.40

20.40
3.70
1.10
2.90
6.00
1.10
7.70
6.00
1.10
4.80
6.00
1.10
4.60
6.00
4.60
6.20
6.00
4.60
7.10
6.00
4.60
14.30
6.00
4.60
7.10
6.00
3.10
15.80
6.60
3.10
4.80
5.70
3.10
15.50
6.70
1.10
7.60
6.70
0.30
4.60
0.90
3.90
7.60
1.00
0.30
10.00
0.90
15.10
1.00
11.00
6.80
15.80
10.80
21.00
12.10
4.00
3.40
23.90
7.10
6.00
5.80
8.00
8.70
5.00
12.10
7.00
1.90
11.90
3.90
8.50
4.90
7.50
5.80
5.00

40.80
7.40
3.30
2.90
12.00
3.30
46.20
12.00
3.30
4.80
12.00
3.30
4.60
12.00
13.80
6.20
12.00
13.80
7.10
12.00
13.80
14.30
12.00
13.80
7.10
12.00
9.30
31.60
6.60
9.30
9.60
5.70
9.30
15.50
13.40
3.30
7.60
13.40
0.90
4.60
1.80
11.70
7.60
2.00
0.90
40.00
1.80
45.30
2.00
66.00
13.60
505.60
10.80
63.00
24.20
48.00
6.80
95.60
14.20
96.00
11.60
96.00
8.70
15.00
12.10
21.00
3.80
23.80
7.80
25.50
9.80
7.50
11.60
50.00

217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290

BONAFINA NARANJADA 900M

COCA COLA ZERO 200M
BONAFINA SABOR MANZANA 1.89L
COCA COLA ZERO 400M
BONAFINA SABOR MANZANA 220M
COCA COLA ZERO LATA 355M
BONAFINA UVA 1.89L
COFFEE-MATE ORIGINAL 40G
BONAFINA UVA 220M
COLCHONES 6PZ 130G
BONAFONT 1 LT
COLGATE TRIPLE ACCIN 100 ML
BONAFONT 1.5L
COLGATE TRIPLE ACCION 75M
BONAFONT 600M
CONCHA 2 PZ 120G
BONAFONT 6L
CONCHAS BIMBO 120G
BONAFONT AGUA Y GARRAFON 20L
CONCHAS CHOCOLATE
BRAN FRUT PIA
CONCHAS VAINILLA
BUBBALO CHILIMONCITO 290G
CNSEN COOKIES CREME GAMESA 80 GR
FRIJOL NEGRO AMERICANO
FRIJOL FLOR DE MAYO
FRIJOL PERUANO KG
PALMOLIVE OPTIMS SOBRE 10 ML
MINI MAMUT 14G
MINI ROCKO 13G
PANTENE PRO-V 2-1 SOBRE 10 ML
HEAD&SHOULDERS SOBRE 10 ML
MAZAPAN 12.5G
MINI MAMUT POP 19G
CACAHUATES CHILIOS 18G
PAUELOS KLEENEX 15 HOJAS
DUVALIN BISABOR
SHAMPOO EGO BLACK 22ML
TAJIN SOBRE
VAINILLA SAN LUCAS 45M
TE DE MANZANILLA LAGGS SOBRE
FLORA ACTIVIA 100G
PAAL SUAVELASTIC MEDIANO 1PZ
PAAL GRANDE SUAVELASTIC MAX 1PZ
PICOT SAL DE UVAS SOBRE 1PZ
RICE KRISPIES TREATS 22G
POLVORONES GRANDES 1PZ
REBANADAS 55G
MAMUT GAMESA 44 GR
RANCHERITOS VIT 34 GR
PURE DE TOMATE CONDIMENTADO 210G
CREMINO BICOLORE 20G
MAZAPAN DE LA ROSA PZ 28 GR
NUTRI GRAIN CEREZAS-GRANADAS 38G
NUTRI GRAIN CIRUELA PASA 39G
NUTRI GRAIN FRESA 39G
NUTRI GRAIN MANZANA 39G
NUTRI GRAIN PIA 39G
SPECIAL K CAPUCHINO 22G
SPECIAL K COSECHA ROJA 24G
SPECIAL K MANZANA SUPREMA 24G
SPECIAL K PAY DE QUESO Y FRANBUESA 22G
SPECIAL K PEACHES & BERRIES 23G
SPECIAL K VAINILLA 22G
VINAGRE DE ALCOHOL DE CAA 375M
MINI CHOKIS 43G
DEL VALLE NECTAR MANGO 250M
MAIZENA FRESA 45G
DANONINO BEBIBLE CHICO 80G
DEL VALLE FRUT 355ML
DEL VALLE FRUT NARANJA 400ML
DORADITAS 45G
MIN DORADO 60G
PANQUESITO SABOR NATA 70G

PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
KILOS
KILOS
KILOS
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA

5.61
2.49
10.07
4.20
1.62
5.82
10.07
4.97
1.62
6.18
5.15
14.69
6.17
7.51
3.68
9.98
13.46
9.98
26.60
9.98
3.86
9.98
0.64
5.54
0.02
0.04
0.04
0.71
0.79
0.79
1.35
1.43
0.51
1.59
1.60
1.91
0.75
2.26
0.76
2.34
0.49
2.66
2.77
2.84
1.47
3.04
3.08
3.11
3.16
3.20
3.24
1.10
1.11
3.42
3.42
3.42
3.42
3.42
3.42
3.42
3.42
3.42
3.42
3.42
3.52
3.56
3.69
3.76
1.90
3.80
3.80
3.80
3.80
3.80

1
5
2
3
2
1
1
4
2
1
6
1
6
1
6
1
1
1
3
1
2
1
1
1
2
2
2
1
1
1
1
1
3
1
1
1
3
1
3
1
5
1
1
1
2
1
1
1
1
1
1
3
3
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
1
1
1
1
1

5.61
12.45
20.14
12.60
3.24
5.82
10.07
19.88
3.24
6.18
30.90
14.69
37.02
7.51
22.08
9.98
13.46
9.98
79.80
9.98
7.72
9.98
0.64
5.54
0.04
0.08
0.08
0.71
0.79
0.79
1.35
1.43
1.53
1.59
1.60
1.91
2.25
2.26
2.28
2.34
2.45
2.66
2.77
2.84
2.94
3.04
3.08
3.11
3.16
3.20
3.24
3.30
3.33
3.42
3.42
3.42
3.42
3.42
3.42
3.42
3.42
3.42
3.42
3.42
3.52
3.56
3.69
3.76
3.80
3.80
3.80
3.80
3.80
3.80

22.44
49.80
80.56
50.40
12.96
23.28
40.28
79.52
12.96
24.72
123.60
58.76
148.08
30.04
88.32
39.92
53.84
39.92
319.20
39.92
30.88
39.92
2.56
22.16
0.16
0.32
0.32
2.84
3.16
3.16
5.40
5.72
6.12
6.36
6.40
7.64
9.00
9.04
9.12
9.36
9.80
10.64
11.08
11.36
11.76
12.16
12.32
12.44
12.64
12.80
12.96
13.20
13.32
13.68
13.68
13.68
13.68
13.68
13.68
13.68
13.68
13.68
13.68
13.68
14.08
14.24
14.76
15.04
15.20
15.20
15.20
15.20
15.20
15.20

6.70
3.00
12.10
5.00
1.90
7.00
12.10
6.00
1.90
7.40
6.20
17.60
7.40
9.00
4.40
12.00
16.20
12.00
31.90
12.00
4.60
12.00
0.80
6.60
0.00
0.00
0.00
0.90
0.90
0.90
1.60
1.70
0.60
1.90
1.90
2.30
0.90
2.70
0.90
2.80
0.60
3.20
3.30
3.40
1.80
3.60
3.70
3.70
3.80
3.80
3.90
1.30
1.30
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.20
4.30
4.40
4.50
2.30
4.60
4.60
4.60
4.60
4.60

6.70
15.00
24.20
15.00
3.80
7.00
12.10
24.00
3.80
7.40
37.20
17.60
44.40
9.00
26.40
12.00
16.20
12.00
95.70
12.00
9.20
12.00
0.80
6.60
0.00
0.00
0.00
0.90
0.90
0.90
1.60
1.70
1.80
1.90
1.90
2.30
2.70
2.70
2.70
2.80
3.00
3.20
3.30
3.40
3.60
3.60
3.70
3.70
3.80
3.80
3.90
3.90
3.90
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.10
4.20
4.30
4.40
4.50
4.60
4.60
4.60
4.60
4.60
4.60

291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364

DANONIMO MAXI 90G (4PZ)

NEGRITO 62G
PEPTO BISMOL TABLETAS 262MG 1PZ
DORADAS DE MARIAS 85G
DORADAS MARIAS 85G
GALLETAS CON AVENA 54G
KARAMELADAS POP 50G
KIYAKIS CACAHUATES 50G
PALOMITAS POP SABOR QUESO CON CHILE 15G
POFFET QUESO CHICO
POFFETS FLAMIN HOT LIMON 28G
Rancheritos 52G
RANCHERITOS AL CARBON 34G
MANZANITA SOL 400M
MIRINDA 400M
JARRITOS 600M LIMON
JARRITOS 600M MANDARINA
JARRITOS 600M MANZANA
JARRITOS 600M PIA
JARRITOS 600M TAMARINDO
JARRITOS 600M TORONJA C/JGO
GATORADE NARANJA 600M
DANONE BATIDO FRESA 120G
CUCHARA CHICA DE PLASTICO MARGARITA 50 PZ
CRACKETS GAMESA 95 GR
PAN CREMA 106G
FROOT LOOPS 25 GR
ZUCARITAS KELLOGGS 40G
NESQUIK SOBRE 16G
DALMATA 55G
GANSITO CHOCOLATE 50G
RIELITO 65 GR
PALOMITAS POFFETS NATURALES
PANITOS 30G
POLVORON CONFETI 65G
DEL VALLE NECTAR MANZANA 250M
GALLETA GANSITO
LORS C/LECHE 75G
POLVORONES
TRIKI-CHISPAS
TRIKI-TRAKES CHOCOLATE
GALLETA DE AVENA CHOCOLATE 60G
GALLETA DE AVENA CON MANZANA Y CANELA
GALLETAS AVENA C/FRUTOS ROJOS
GALLETAS DE AVENA CON GRANOLA
GALLETAS DE AVENA CON PASAS
GELATINA D`GARI AGUA ANIS 140G
GELATINA D`GARI AGUA MANDARINA 140G
POLVORONES NUEZ 108G
GOLDEN NUTS C/SAL Y LIMON 43G
GOLDEN NUTS ENCHILADOS 43G
GOLDEN NUTS SURTIDO SELECTO 40G
GOLDEN SEMI 25G
CRUJITOS 42
DORITOS DIABLO REC VIT
DORITOS FLAMIN`HOT LIMN 55 G
DORITOS INCOGNITA POP
DORITOS INFIERNO 50G
DORITOS PITZZEROLA POP
DORITOS TORO 50GR
SABRITONES MIX 24G
JARRITOS 600M TUTI FRUTI
DETERG. BLANCA NIEVES 250 GR
JABON ZOTE BLANCO 200G
PALOMITAS POFFETS MANTEQUILLA EXTRA
PALOMITAS POFFETS MANTEQUILLA
SERVILLETA DELSEY BCA. 125 PZS.
JABON ZOTE ROSA 200G
DELAWERE PUNCH LATA 355M
FANTA NARANJA LATA 355M
FRESCA TORONJA LATA 355M
MANZANA LIFT LATA 355M
SIDRAL MUNDET LATA 355M
SPRITE LATA 355M

PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA

3.85
3.85
1.93
3.96
3.96
3.99
3.99
3.99
3.99
4.01
4.01
4.01
4.01
4.12
4.12
4.16
4.16
4.16
4.16
4.16
4.16
4.17
2.09
4.21
4.35
4.35
4.37
4.37
1.50
4.56
4.56
4.56
4.57
4.62
4.66
4.67
4.73
4.73
4.73
4.73
4.73
4.75
4.75
4.75
4.75
4.75
4.75
4.75
4.75
4.79
4.79
4.79
4.79
4.81
4.81
4.81
4.81
4.81
4.81
4.81
2.41
4.87
4.91
4.94
4.95
4.95
4.96
4.97
4.99
4.99
4.99
4.99
4.99
4.99

1
1
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
1
1
1
1
1
3
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
1
1
1
1
1
1
1
1
1
1
1
1
1

3.85
3.85
3.86
3.96
3.96
3.99
3.99
3.99
3.99
4.01
4.01
4.01
4.01
4.12
4.12
4.16
4.16
4.16
4.16
4.16
4.16
4.17
4.18
4.21
4.35
4.35
4.37
4.37
4.50
4.56
4.56
4.56
4.57
4.62
4.66
4.67
4.73
4.73
4.73
4.73
4.73
4.75
4.75
4.75
4.75
4.75
4.75
4.75
4.75
4.79
4.79
4.79
4.79
4.81
4.81
4.81
4.81
4.81
4.81
4.81
4.82
4.87
4.91
4.94
4.95
4.95
4.96
4.97
4.99
4.99
4.99
4.99
4.99
4.99

15.40
15.40
15.44
15.84
15.84
15.96
15.96
15.96
15.96
16.04
16.04
16.04
16.04
16.48
16.48
16.64
16.64
16.64
16.64
16.64
16.64
16.68
16.72
16.84
17.40
17.40
17.48
17.48
18.00
18.24
18.24
18.24
18.28
18.48
18.64
18.68
18.92
18.92
18.92
18.92
18.92
19.00
19.00
19.00
19.00
19.00
19.00
19.00
19.00
19.16
19.16
19.16
19.16
19.24
19.24
19.24
19.24
19.24
19.24
19.24
19.28
19.48
19.64
19.76
19.80
19.80
19.84
19.88
19.96
19.96
19.96
19.96
19.96
19.96

4.60
4.60
2.30
4.80
4.80
4.80
4.80
4.80
4.80
4.80
4.80
4.80
4.80
4.90
4.90
5.00
5.00
5.00
5.00
5.00
5.00
5.00
2.50
5.10
5.20
5.20
5.20
5.20
1.80
5.50
5.50
5.50
5.50
5.50
5.60
5.60
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.80
5.80
5.80
5.80
5.80
5.80
5.80
2.90
5.80
5.90
5.90
5.90
5.90
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00

4.60
4.60
4.60
4.80
4.80
4.80
4.80
4.80
4.80
4.80
4.80
4.80
4.80
4.90
4.90
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.10
5.20
5.20
5.20
5.20
5.40
5.50
5.50
5.50
5.50
5.50
5.60
5.60
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.70
5.80
5.80
5.80
5.80
5.80
5.80
5.80
5.80
5.80
5.90
5.90
5.90
5.90
6.00
6.00
6.00
6.00
6.00
6.00
6.00
6.00

365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438

YOGHURT DANONE DURAZNO 125G

YOGHURT DANONE DURAZNO S/FRUTA 120G
YOGHURT DANONE FRESA 125G
YOGHURT DANONE MANZANA 125G
DETERGENTE ROMA 250G
DANUP CAPUCHINO 250G
DANUP GALLETA 250g
CREMAX DE NIEVE CHOCOLATE 90 GR
CREMAX DE NIEVE FRESA 90 GR
CREMAX DE NIEVE VAINILLA 90 GR
FLORENTINAS GAMESA CAJETA 83 GR
FLORENTINAS GAMESA FRESA 83 GR
MEGA CHOKIS 60GR
TENEDOR NOVA 50PZS
SALSABRITAS 180ML
DETERGENTE FOCA 250G
DEL VALLE FRUT MANGO 600M
DEL VALLE FRUT MANZANA 600M
DEL VALLE FRUT NARANJA 600M
DEL VALLE UVA 600ML
DEL VALLEFRUT LIMON 600M
DEL VALLE FRUT GUAYABA 600M
MAESTRO LIMPIO LIMON 250G
GELATINA DANY FRESA 125G (1PZ)
GELATINA DANY LIMON 125G (1PZ)
GELATINA DANY MANDARINA 125G
GELATINA DANY PIA 125G (1PZ)
GELATINA DANY UVA 125G (1PZ)
ROLLO FRESA MARINELA 75G
DANETTE FLAN 100G (1PZ)
DEL VALLE BOTELLIN DURAZNO 250M
DEL VALLE BOTELLIN MANGO 250M
DEL VALLE NECTAR DURAZNO 250M
DEL VALLE NECTAR GUAYABA 250M
DORADITAS 110G
PLATIVOLOS
PRINCIPE CHOCOLATE 85G
SALADAS CLASICAS 175 G
SUAVICREMAS DE CHOCOLATE
SUAVICREMAS DE FRESA
SUAVICREMAS DE VAINILLA
TRIKI-TRAKES 69G
CNSEN CHOCOLATE GAMESA 80 GR
GIRO GAMESA 84 GR
DELICIAS 145 G
RICANELAS 113 G
HOT NUTS EUPHO 58G
HOT NUTS FUEGO 58G
HOT NUTS MULTI 58G
MAIZENA NATURAL 95G
PAKETAXO 65G
PAKETAXO BOTANERO 65G
RUFFLES QUESO
RUFFLES SAL
RUFLES MEGA CRONCH JALAPEO
RUFLES MEGA CRUNCH SALSA ARDIENTE
SABRITAS COMBOWATES
SABRITAS LIMON
SABRITAS SABOR CREMA Y ESPECIAS 40 G
CUCHARA SOPERA MONARCA
VINAGRE DE MANZANA 375M
DANONINO FRESA 45G (1PZ)
DANONINO CHICO 45G (1PZ)
MARAS AZUCARADAS GAMESA 150G
MARAS GAMESA 170G
MANZANITA SOL 600M
MIRINDA 600M NARANJA
PEPSI KICK 500M
CRACKETS GAMESA 135 GR
FRUTS GAMESA 104 GR
YOGHURT ALPURA DURAZNO 150G
YOGHURT ALPURA FRESA 150G
YOGHURT ALPURA MANGO 150G
YOGHURT ALPURA MANZANA 150G

PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA

2.52
2.52
2.52
2.52
5.05
5.13
5.13
5.15
5.15
5.15
5.15
5.15
5.15
5.17
5.21
5.23
5.26
5.26
5.26
5.26
5.26
5.26
5.30
2.66
2.66
2.66
2.66
2.66
5.32
2.68
5.38
5.38
5.38
5.38
5.39
5.52
5.52
5.52
5.52
5.52
5.52
5.52
5.54
5.54
5.55
5.55
5.59
5.59
5.59
5.59
5.61
5.61
5.61
5.61
5.61
5.61
5.61
5.61
5.61
5.68
5.70
1.92
1.93
5.79
5.79
5.86
5.86
5.86
5.94
5.94
3.04
3.04
3.04
3.04

2
2
2
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
1
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
3
3
1
1
1
1
1
1
1
2
2
2
2

5.04
5.04
5.04
5.04
5.05
5.13
5.13
5.15
5.15
5.15
5.15
5.15
5.15
5.17
5.21
5.23
5.26
5.26
5.26
5.26
5.26
5.26
5.30
5.32
5.32
5.32
5.32
5.32
5.32
5.36
5.38
5.38
5.38
5.38
5.39
5.52
5.52
5.52
5.52
5.52
5.52
5.52
5.54
5.54
5.55
5.55
5.59
5.59
5.59
5.59
5.61
5.61
5.61
5.61
5.61
5.61
5.61
5.61
5.61
5.68
5.70
5.76
5.79
5.79
5.79
5.86
5.86
5.86
5.94
5.94
6.08
6.08
6.08
6.08

20.16
20.16
20.16
20.16
20.20
20.52
20.52
20.60
20.60
20.60
20.60
20.60
20.60
20.68
20.84
20.92
21.04
21.04
21.04
21.04
21.04
21.04
21.20
21.28
21.28
21.28
21.28
21.28
21.28
21.44
21.52
21.52
21.52
21.52
21.56
22.08
22.08
22.08
22.08
22.08
22.08
22.08
22.16
22.16
22.20
22.20
22.36
22.36
22.36
22.36
22.44
22.44
22.44
22.44
22.44
22.44
22.44
22.44
22.44
22.72
22.80
23.04
23.16
23.16
23.16
23.44
23.44
23.44
23.76
23.76
24.32
24.32
24.32
24.32

3.00
3.00
3.00
3.00
6.10
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.30
6.30
6.30
6.30
6.30
6.30
6.30
6.30
6.40
3.20
3.20
3.20
3.20
3.20
6.40
3.20
6.50
6.50
6.50
6.50
6.50
6.60
6.60
6.60
6.60
6.60
6.60
6.60
6.60
6.60
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.80
6.80
2.30
2.30
6.90
6.90
7.00
7.00
7.00
7.10
7.10
3.60
3.60
3.60
3.60

6.00
6.00
6.00
6.00
6.10
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.20
6.30
6.30
6.30
6.30
6.30
6.30
6.30
6.30
6.40
6.40
6.40
6.40
6.40
6.40
6.40
6.40
6.50
6.50
6.50
6.50
6.50
6.60
6.60
6.60
6.60
6.60
6.60
6.60
6.60
6.60
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.80
6.80
6.90
6.90
6.90
6.90
7.00
7.00
7.00
7.10
7.10
7.20
7.20
7.20
7.20

439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512

YOGHURT ALPURA PIA Y COCO 150G

YOGHURT ALPURA ZARZAMORA 150G
MANTECADAS CHO 3PZ 142.5G
PALILLO LAGGS 250PZ
DANETTE FRESA 100G (1PZ)
DANETTE GELATINA DE LECHE COCO
DANETTE VAINILLA 100G (1PZ)
DONAS AZUCAR 6PZ 157.5G
DONITAS POLVOREADA
GELATINA DANET LECHE-CAJETA 100G
SOPA CODO #4 LA MODERNA
GELATINA D`GARI AGUA DURAZNO 140G
GELATINA D`GARI AGUA FRESA 140G
GELATINA D`GARI AGUA LIMON 140G
GELATINA D`GARI AGUA UVA 140G
GELATINA D`GARI LECHE CHOCOLATE 140G
GELATINA D`GARI LECHE PISTACHE 140G
GELATINA D`GARI LECHE ROMPOPE 140G
SOPA CARACOL #1 LA MODERNA 200G
SOPA FIDEO #1 LA MODERNA
GELATINA D`GARI AGUA JEREZ 140G
SOPA CORBATA LA MODERNA 200G
SOPA DE LETRA LA MODERNA 200G
SOPA ESTRELLA LA MODERNA 200G
SOPA FIDEO #0 LA MODERNA 200G
SOPA LENGUA LA MODERNA 200G
SOPA OJITO LA MODERNA 200G
SOPA SPAGUETTI LA MODERNA 200G
SOPA TALLARIN #1 LA MODERNA 200G
YAKULT (1) PZ
GELATINA D`GARI AGUA NARANJA 140G
GELATINA D`GARI LECHE FRESA 140G
GELATINA D`GARI LECHE VAINILLA 140G
DELICIOSAS VAINILLA
PRINCIPE CRUNCH
PRINCIPE DOBLE CHOCOLATE
SOPA CODO #2 LA MODERNA 200G
SOPA DE FIDEO #2 200G
SPONCH
EMPERADOR CHOCOLATE CREMOSO 101 GR
EMPERADOR CREMA DE NUEZ 101 GR
EMPERADOR PIRUETAS LIMN
EMPERADOR VAINILLA CREMOSA 101 GR
SENZO GAMESA 93 GR
EMPERADOR CHOCOLATE VAINILLA 101 GR
SOPA ALMEJA LA MODERNA 200G
SOPA DE LENTEJA LA MODERNA 200G
SOPA MUNICION LA MODERNA 200G
GELATINA D`GARI AGUA NUEZ 140G
NUGGET NEGRO 60 ML
VINAGRE DE ALCOHOL 750M
ENCENDEDOR TOKAI
DEL VALLE GENEROSA DURANZO 413M
DEL VALLE GENEROSA MANGO 413M
DEL VALLE GENEROSA MANZANA 413M
MAIZENA CHOCOLATE 45G
SABA PROTECTORES REGULAR C/16PZAS
SALADITAS GAMESA 186 GR
DUO DALMATA Y CHOCOTORRO 55G 50G
MIGANSITO 375G
PINGUINOS 2 PZ 80G
NUGGET BLANCO 60 ML
MANTECADAS 3PZ 157.5G
NUGGET CAF 60 ML
GEL XTREME 250 GR
GELATINA D`GARI AGUA PIA 140G
DEL VALLE FRUT MANZANA 2 L
DEL VALLE FRUT UVA 2 L
ZUKO SANDIA 25G
ZUKO DURAZNO 25G
ZUKO FRESA 25G
ZUKO HORCHATA 25G
ZUKO JAMAICA 25G
ZUKO LIMON 25G

PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA

3.04
3.04
6.16
6.17
3.09
3.09
3.09
6.18
6.18
3.09
3.09
6.19
6.19
6.19
6.19
6.19
6.19
6.19
3.10
3.11
6.27
3.14
3.14
3.14
3.14
3.14
3.14
3.14
3.14
3.14
6.28
6.28
6.30
6.31
6.31
6.31
3.15
3.15
6.31
6.34
6.34
6.34
6.34
6.34
6.34
3.17
3.17
3.17
6.46
6.50
6.56
3.31
6.65
6.65
6.65
3.34
6.73
6.73
6.84
6.84
6.84
6.90
6.93
6.94
7.02
7.03
7.04
7.04
2.36
2.36
2.36
2.36
2.36
2.36

2
2
1
1
2
2
2
1
1
2
2
1
1
1
1
1
1
1
2
2
1
2
2
2
2
2
2
2
2
2
1
1
1
1
1
1
2
2
1
1
1
1
1
1
1
2
2
2
1
1
1
2
1
1
1
2
1
1
1
1
1
1
1
1
1
1
1
1
3
3
3
3
3
3

6.08
6.08
6.16
6.17
6.18
6.18
6.18
6.18
6.18
6.18
6.18
6.19
6.19
6.19
6.19
6.19
6.19
6.19
6.20
6.22
6.27
6.28
6.28
6.28
6.28
6.28
6.28
6.28
6.28
6.28
6.28
6.28
6.30
6.31
6.31
6.31
6.30
6.30
6.31
6.34
6.34
6.34
6.34
6.34
6.34
6.34
6.34
6.34
6.46
6.50
6.56
6.62
6.65
6.65
6.65
6.68
6.73
6.73
6.84
6.84
6.84
6.90
6.93
6.94
7.02
7.03
7.04
7.04
7.08
7.08
7.08
7.08
7.08
7.08

24.32
24.32
24.64
24.68
24.72
24.72
24.72
24.72
24.72
24.72
24.72
24.76
24.76
24.76
24.76
24.76
24.76
24.76
24.80
24.88
25.08
25.12
25.12
25.12
25.12
25.12
25.12
25.12
25.12
25.12
25.12
25.12
25.20
25.24
25.24
25.24
25.20
25.20
25.24
25.36
25.36
25.36
25.36
25.36
25.36
25.36
25.36
25.36
25.84
26.00
26.24
26.48
26.60
26.60
26.60
26.72
26.92
26.92
27.36
27.36
27.36
27.60
27.72
27.76
28.08
28.12
28.16
28.16
28.32
28.32
28.32
28.32
28.32
28.32

3.60
3.60
7.40
7.40
3.70
3.70
3.70
7.40
7.40
3.70
3.70
7.40
7.40
7.40
7.40
7.40
7.40
7.40
3.70
3.70
7.50
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
3.80
7.50
7.50
7.60
7.60
7.60
7.60
3.80
3.80
7.60
7.60
7.60
7.60
7.60
7.60
7.60
3.80
3.80
3.80
7.80
7.80
7.90
4.00
8.00
8.00
8.00
4.00
8.10
8.10
8.20
8.20
8.20
8.30
8.30
8.30
8.40
8.40
8.40
8.40
2.80
2.80
2.80
2.80
2.80
2.80

7.20
7.20
7.40
7.40
7.40
7.40
7.40
7.40
7.40
7.40
7.40
7.40
7.40
7.40
7.40
7.40
7.40
7.40
7.40
7.40
7.50
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.50
7.50
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.80
7.80
7.90
8.00
8.00
8.00
8.00
8.00
8.10
8.10
8.20
8.20
8.20
8.30
8.30
8.30
8.40
8.40
8.40
8.40
8.40
8.40
8.40
8.40
8.40
8.40

513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586

ZUKO NARANJA 25G

ZUKO PIA 25G
ZUKO MANZANA 25G
ZUKO PIA COLADA 25G
PRINCIPE BLANCO 88G
FUZE TEA T NEGRO 222M
FUZE TEA T VERDE 222M
PURE DE TOMATE CONDIMENTADO 350G
PILA DURACELL AA 1PZ
MAYONESA MCCORMICK 105G
DEL VALLE JUGO D MANZANA 300ML
MAIZENA DE NUEZ 47G
HALLS CEREZA 9PZ ADAMS
HALLS FRESA
HALLS MENTA 9PZ ADAMS
HALLS MIEL-LIMON 9PZ ADAMS
HALLS MORA AZUL 9PZ ADAMS
HALLS YERBABUENA 9PZ ADAMS
MAIZENA DE VAINILLA 45G
DANONE MANZANA CON FRUTAS
DANONINO BEBIBLE GRANDE 170G
SUBMARINO CHOCOLATE 105G
SUBMARINOS SABOR ZARZAMORA C/CREMA 114G
TORTILLA DE HARINA DEL HOGAR 10PZ
TORTILLINAS TIA ROSA INTEGRALES 275G
TOSTADAS PLANAS MILPA REAL 175 GR
TUINKY CHOCOLATE 114G
TUINKY VAINILLA 114G
YOGHURT LALA FRESA CEREAL COLORES 100G
FRUTSI MANZANA 250M
FRUTSI NARANJA 250M
FRUTSI UVA 250M
FRUTSI PONCHE DE FRUTAS 250M
TANG MELON 25G
TANG JAMAICA 25G
TANG LIMON 25G
TANG TAMARINDO 25G
CUERNITOS 100G
DANONINO MAXI 90G (1PZ)
GALLETAS AVENA 100G
MANTECADA VAINILLA (6PZ)
POLVORONCITOS 130G
TARTINAS ZAR 8 PZ
TARTINAS FRESA 8 PZ 104G
TARTINAS PIA 104G
MULTI GRANO LINAZA 32G
ROLES DE CANELA 120G
ROLES DE CANELA GLASEADOS 180G
ROLES GLASEADOS INDIVIDUAL
PALMOLIVE SUAVIDAD RADIANTE 180G
DELICIOSAS CHOCHITOS 160G
MAGNAS LARA
PASTISETAS CLASICAS 75G SUANDY
DELICIAS 215G
KOTEX ANATOMICA NUEVOS CANALES 10TOA
VUALA CHOCOLATE 84G
ZUKO FRESA 25G
HOT NUTS MULTINTENSO 105G
TANG NARANJA 25G
TANG PIA 25G
TANG UVA 25G
TANG HORCHATA 25G
TANG MANGO 25G
TANG MANZANA 25G
DANETTE FLAN 100G (1PZ)
PINOL 500M
PLATO TERMICO REYMA N PL 6
YOGHURT FRESA CHOCO-ARROZ 130G
PILAS DURACELL AAA 1PZ
YOGHURT MANGO 240G
YOGHURT PIA COCO 240G
PLATO TERMICO REYMA N PH 8
VELADORA VASO CON AROMA
SQUIRT TORONJA C/JUGO 400M

PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA

2.36
2.36
2.36
2.36
7.10
2.38
2.38
7.22
7.25
7.32
7.44
3.73
2.51
2.51
2.51
2.51
2.51
2.51
3.76
2.52
3.80
7.60
7.60
7.60
7.60
7.60
7.60
7.60
3.80
2.53
2.53
2.53
2.53
2.53
2.53
2.53
2.53
7.70
3.85
7.70
7.70
7.70
7.70
7.70
7.70
3.86
7.72
7.72
7.72
7.79
7.89
7.89
7.89
7.91
7.91
7.91
2.65
7.98
2.67
2.67
2.67
2.68
2.68
2.68
4.03
8.06
8.08
4.04
8.12
4.07
4.07
8.17
8.22
4.12

3
3
3
3
1
3
3
1
1
1
1
2
3
3
3
3
3
3
2
3
2
1
1
1
1
1
1
1
2
3
3
3
3
3
3
3
3
1
2
1
1
1
1
1
1
2
1
1
1
1
1
1
1
1
1
1
3
1
3
3
3
3
3
3
2
1
1
2
1
2
2
1
1
2

7.08
7.08
7.08
7.08
7.10
7.14
7.14
7.22
7.25
7.32
7.44
7.46
7.53
7.53
7.53
7.53
7.53
7.53
7.52
7.56
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.60
7.59
7.59
7.59
7.59
7.59
7.59
7.59
7.59
7.70
7.70
7.70
7.70
7.70
7.70
7.70
7.70
7.72
7.72
7.72
7.72
7.79
7.89
7.89
7.89
7.91
7.91
7.91
7.95
7.98
8.01
8.01
8.01
8.04
8.04
8.04
8.06
8.06
8.08
8.08
8.12
8.14
8.14
8.17
8.22
8.24

28.32
28.32
28.32
28.32
28.40
28.56
28.56
28.88
29.00
29.28
29.76
29.84
30.12
30.12
30.12
30.12
30.12
30.12
30.08
30.24
30.40
30.40
30.40
30.40
30.40
30.40
30.40
30.40
30.40
30.36
30.36
30.36
30.36
30.36
30.36
30.36
30.36
30.80
30.80
30.80
30.80
30.80
30.80
30.80
30.80
30.88
30.88
30.88
30.88
31.16
31.56
31.56
31.56
31.64
31.64
31.64
31.80
31.92
32.04
32.04
32.04
32.16
32.16
32.16
32.24
32.24
32.32
32.32
32.48
32.56
32.56
32.68
32.88
32.96

2.80
2.80
2.80
2.80
8.50
2.90
2.90
8.70
8.70
8.80
8.90
4.50
3.00
3.00
3.00
3.00
3.00
3.00
4.50
3.00
4.60
9.10
9.10
9.10
9.10
9.10
9.10
9.10
4.60
3.00
3.00
3.00
3.00
3.00
3.00
3.00
3.00
9.20
4.60
9.20
9.20
9.20
9.20
9.20
9.20
4.60
9.30
9.30
9.30
9.30
9.50
9.50
9.50
9.50
9.50
9.50
3.20
9.60
3.20
3.20
3.20
3.20
3.20
3.20
4.80
9.70
9.70
4.80
9.70
4.90
4.90
9.80
9.90
4.90

8.40
8.40
8.40
8.40
8.50
8.70
8.70
8.70
8.70
8.80
8.90
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.20
9.10
9.10
9.10
9.10
9.10
9.10
9.10
9.20
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.20
9.20
9.20
9.20
9.20
9.20
9.20
9.20
9.20
9.30
9.30
9.30
9.30
9.50
9.50
9.50
9.50
9.50
9.50
9.60
9.60
9.60
9.60
9.60
9.60
9.60
9.60
9.60
9.70
9.70
9.60
9.70
9.80
9.80
9.80
9.90
9.80

587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
608
609
610
611
612
613
614
615
616
617
618
619
620
621
622
623
624
625
626
627
628
629
630
631
632
633
634
635
636
637
638
639
640
641
642
643
644
645
646
647
648
649
650
651
652
653
654
655
656
657
658
659
660

PEPSI 400ML
SANGRIA CASERA 400M
DANONE YOGHURT P/BEBER FRESA Y MORAS 245G
ROYAL POLVO P/HORNEAR 110 GR
TUINKY VAINILLA 4PZ 152G
TUINKY CHO 4 PZ 152 GR
TUINKY FRESA-CREMA 152G
JABON ZEST PIEL SALUDABLE
JABON ZEST SENSACION EXTRASUAVE
JABON ZETS SENSACION HIDRATANTE
PALMOLIVE NATURALS OLIVA Y ALOE 180G
PAAL CHICO SUAVELASTIC MAX 1 PZ
VASO DESECHABLE No.16
ZEST SENSACION HUMECTANTE
PAPEL HIGIENICO PETALO ULTRA RESISTENTE 4 PZS (204
KELLOGGS CORN FLAKES 130G
TANG DURAZNO 25G
TANG FRESA 25G
TANG GUAYABA 25G
TANG MANDARINA 25G
RASTRILLO GILLETTE PRESTOBARBA ULTRAGRIP
MAIZENA NATURAL 160G
SALSA DEL MONTE 220G
YOGHURT DURAZNO 240G
YOGHURT LALA FRESA 240G
YOGHURT LALA FRESA FRAMBUESA 240G
YOGHURT MANZANA 240G
PAPEL ALUMINIO 1 ROLLO
GOLDEN NUTS ENCHILADOS 105G
GOLDEN NUTS JAPONES 105G
GOLDEN NUTS SALADOS 105G
JARRITOS 2L LIMON
JARRITOS 2L MANDARINA
JARRITOS 2L MANZANA
JARRITOS 2L PIA
JARRITOS 2L TAMARINDO
JARRITOS 2L TORONJA
JARRITOS 2L TUTI FRUTI
HARINA DE TRIGO SELECTA 1K
HARINA DE TRIGO LA MODERNA 1K
TANG PIA COLADA
PAY CON NUEZ 70G
TORTILLINAS 10 PZ
TORTILLINAS 12 PZAS CON MENOS GRASA
YOGHURT DANONE P/BEBER DURAZNO 245G
YOGHURT DANONE P/BEBER FRESA 245G
YOGHURT DANONE P/BEBER MANZANA 245G
MANTECADA NUEZ 190G
VINAGRE DE MANZANA 750M
PALOMITAS ACT II EXTRAMANTEQUILLA BLS. 85G
PALOMITAS ACT II MANTEQUILLA BLS. 85G
PALOMITAS ACT II NATURAL BLS. 85G
GATORADE 600ML MORAS
DEL VALLE FRUT NARANJA 2 L
JABON ZOTE ROSA 400 GR
LORS TUBO 167G
PLATIVOLOS TUBO
POLVORONES TUBO SABOR NARANJA 250G
SUAVICREMAS CHOCOLATE FAMILIARES
SUAVICREMAS FRESA FAMILIARES
SUAVICREMAS VAINILLA FAMILIARES
TRIKI-TRAKES CHOCOLATE 174G
TRIKI-TRAKES TUBO
FLAN YASTA VAINILLA 170G
SOFULT YAKULT FRESA 215G
ESCUDO ANTIBACTERIAL ROSA 180G
ZUKO KIWI 25G
CACAHUATE GOLDEN NUTS TOREADOS 43G
DORITOS NACHOS POP
PAAL JUMBO SUAVITEL MAX 1 PZ
JABON ZOTE BLANCO 400 GR
PAAL JUMBO SUAVITEL MAX 1 PZ
DETERG. BLANCA NIEVES 500 GR
HARINA DE ARROZ TRES ESTRELLAS 250G

PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA

4.12
4.12
4.18
8.36
8.36
8.36
8.36
8.55
8.55
8.55
8.55
2.85
8.55
8.55
8.58
8.65
2.90
2.90
2.90
2.90
8.71
8.74
8.74
4.38
4.38
4.38
4.38
8.76
8.78
8.78
8.78
8.79
8.79
8.79
8.79
8.79
8.79
8.79
8.83
9.03
3.04
9.12
9.12
9.12
4.56
4.56
4.56
9.23
9.31
4.67
4.67
4.67
9.35
9.38
9.42
9.46
9.46
9.46
9.46
9.46
9.46
9.46
9.46
9.50
4.75
9.55
3.19
4.79
4.81
3.22
9.69
3.24
9.82
4.94

2
2
2
1
1
1
1
1
1
1
1
3
1
1
1
1
3
3
3
3
1
1
1
2
2
2
2
1
1
1
1
1
1
1
1
1
1
1
1
1
3
1
1
1
2
2
2
1
1
2
2
2
1
1
1
1
1
1
1
1
1
1
1
1
2
1
3
2
2
3
1
3
1
2

8.24
8.24
8.36
8.36
8.36
8.36
8.36
8.55
8.55
8.55
8.55
8.55
8.55
8.55
8.58
8.65
8.70
8.70
8.70
8.70
8.71
8.74
8.74
8.76
8.76
8.76
8.76
8.76
8.78
8.78
8.78
8.79
8.79
8.79
8.79
8.79
8.79
8.79
8.83
9.03
9.12
9.12
9.12
9.12
9.12
9.12
9.12
9.23
9.31
9.34
9.34
9.34
9.35
9.38
9.42
9.46
9.46
9.46
9.46
9.46
9.46
9.46
9.46
9.50
9.50
9.55
9.57
9.58
9.62
9.66
9.69
9.72
9.82
9.88

32.96
32.96
33.44
33.44
33.44
33.44
33.44
34.20
34.20
34.20
34.20
34.20
34.20
34.20
34.32
34.60
34.80
34.80
34.80
34.80
34.84
34.96
34.96
35.04
35.04
35.04
35.04
35.04
35.12
35.12
35.12
35.16
35.16
35.16
35.16
35.16
35.16
35.16
35.32
36.12
36.48
36.48
36.48
36.48
36.48
36.48
36.48
36.92
37.24
37.36
37.36
37.36
37.40
37.52
37.68
37.84
37.84
37.84
37.84
37.84
37.84
37.84
37.84
38.00
38.00
38.20
38.28
38.32
38.48
38.64
38.76
38.88
39.28
39.52

4.90
4.90
5.00
10.00
10.00
10.00
10.00
10.30
10.30
10.30
10.30
3.40
10.30
10.30
10.30
10.40
3.50
3.50
3.50
3.50
10.50
10.50
10.50
5.30
5.30
5.30
5.30
10.50
10.50
10.50
10.50
10.50
10.50
10.50
10.50
10.50
10.50
10.50
10.60
10.80
3.60
10.90
10.90
10.90
5.50
5.50
5.50
11.10
11.20
5.60
5.60
5.60
11.20
11.30
11.30
11.40
11.40
11.40
11.40
11.40
11.40
11.40
11.40
11.40
5.70
11.50
3.80
5.70
5.80
3.90
11.60
3.90
11.80
5.90

9.80
9.80
10.00
10.00
10.00
10.00
10.00
10.30
10.30
10.30
10.30
10.20
10.30
10.30
10.30
10.40
10.50
10.50
10.50
10.50
10.50
10.50
10.50
10.60
10.60
10.60
10.60
10.50
10.50
10.50
10.50
10.50
10.50
10.50
10.50
10.50
10.50
10.50
10.60
10.80
10.80
10.90
10.90
10.90
11.00
11.00
11.00
11.10
11.20
11.20
11.20
11.20
11.20
11.30
11.30
11.40
11.40
11.40
11.40
11.40
11.40
11.40
11.40
11.40
11.40
11.50
11.40
11.40
11.60
11.70
11.60
11.70
11.80
11.80

661
662
663
664
665
666
667
668
669
670
671
672
673
674
675
676
677
678
679
680
681
682
683
684
685
686
687
688
689
690
691
692
693
694
695
696
697
698
699
700
701
702
703
704
705
706
707
708
709
710
711
712
713
714
715
716
717
718
719
720
721
722
723
724
725
726
727
728
729
730
731
732
733
734

GATORADE LIMA LIMN 500ML

GATORADE LIMONADA 500 ML
GATORADE MANGO 500M
GATORADE NARANJA 500 ML
GATORADE PONCHE FRUTAS 500 ML
GATORADE UVA 500 ML
MANZANITA SOL 2L
MIRINDA NARANJA 2L
SQUIRT TORONJA C/JUGO 2L
MILKYWAY 22g
SNICKERS 21.5g
SEMITAS 120G
DONAS AZUCARADAS TUBO 158G
PANQUESITOS C/GOTAS DE CHOCOLATE
HALLS ESFERAS CEREZA
HALLS ESFERAS MENTA
GEL EGO BLACK 250 ML
DETERGENTE ROMA 500G
NESCAFE CLASICO 200G
GRANOS DE ELOTE HERDEZ 400G
GEL EGO BLACK 250 ML
YOGHURT DANUP FRESA 250G
YOGHURT DANUP PIA - COCO 250G
LULU SABOR DE FRAMBUESA 3L
LULU SABOR MANZANA 3L
LULU SABOR NARANJA 3L
LULU SABOR PIA 3L
LULU SABOR UVA 3L
GIRO TUBO 189 G
SURTIDO RICO 206 G
LULU SABOR DE LIIMON 3L
GEL EGO BLUE 250 ML
GEL EGO DARK POWER 250 ML
LIMPIADOR LIQ.MULTIUSOS LOS PATITOS 1L
MAESTRO LIMPIO MULTIPODER 500G
DETERGENTE FOCA 500 GR
TOTOPOS 280G
TOTOPOS CHILAQUILES MR 280G
HARINA TRES ESTRELLAS 1K
DANETTE FLAN VAINILLA 200G
PEAFIEL AGUA MINERAL 2L
PALOMITAS ACT II VALENTINA
NATURELLA CON MANZANILLA 10 TOALLAS
JABON DE LAVANDERIA DAROMA 400G
LECHE EVAPORADA CARNATION CLAVEL 378G
HOT CAKES GAMESA 500G
GATORADE UVA 600M
SOPA CODITOS KNORR 95G
SOPA DE MUNICIONES KNORR 95G
SOPA FIDEOS C/CHILE Y LIMON 95G
DORADAS MARIAS 275G
GERBER MANGO 100G
SABRITAS ADOBADA
SABRITAS FLAMIN HOT
SOPA DE FIDEOS KNORR 95G
SOPA ESTRELLAS KNORR 95G
SOPA LETRAS KNORR 95G
TOSTITOS FLAMIN HOT 65G
TOSTITOS SALSA VERDE 65G
TORTILLAS DE MAIZ MR 800G
JARRITO MANDARINA 2.5L
JARRITO TORONJA 2.5L
RASTRILLO XTREME3
sUAVITEL FRESCA PRIMAVERA 850 ML
VEL ROSITA 500M
DANONIMO MAXI 360 GR (1) PZ
CORN FLAKES 220 GR
KELLOGGS CHOCO KRISPIS 180G
MERMELADA FRESA 270G
PAN TOSTADO AZUL 210G
MEDIAS NOCHES 8 PZ
PEPSI 600M
SANGRIA CASERA 600M
SQUIRT TORONJA 600M

PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA

9.89
9.89
9.89
9.89
9.89
9.89
9.98
9.98
9.98
3.33
3.33
9.98
10.04
10.09
3.37
3.37
10.13
10.15
10.17
10.25
10.26
5.13
5.13
10.28
10.28
10.28
10.28
10.28
10.29
10.29
10.31
10.44
10.44
10.45
10.57
10.58
10.64
10.64
10.73
5.37
10.81
5.41
10.91
10.93
10.93
10.96
11.00
5.50
5.50
5.53
11.09
5.60
5.61
5.61
5.61
5.61
5.61
5.61
5.61
11.31
11.40
11.40
11.40
11.40
11.40
3.85
11.56
11.64
11.64
11.69
11.70
5.86
5.86
5.86

1
1
1
1
1
1
1
1
1
3
3
1
1
1
3
3
1
1
1
1
1
2
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
1
2
1
1
1
1
1
2
2
2
1
2
2
2
2
2
2
2
2
1
1
1
1
1
1
3
1
1
1
1
1
2
2
2

9.89
9.89
9.89
9.89
9.89
9.89
9.98
9.98
9.98
9.99
9.99
9.98
10.04
10.09
10.11
10.11
10.13
10.15
10.17
10.25
10.26
10.26
10.26
10.28
10.28
10.28
10.28
10.28
10.29
10.29
10.31
10.44
10.44
10.45
10.57
10.58
10.64
10.64
10.73
10.74
10.81
10.82
10.91
10.93
10.93
10.96
11.00
11.00
11.00
11.06
11.09
11.20
11.22
11.22
11.22
11.22
11.22
11.22
11.22
11.31
11.40
11.40
11.40
11.40
11.40
11.55
11.56
11.64
11.64
11.69
11.70
11.72
11.72
11.72

39.56
39.56
39.56
39.56
39.56
39.56
39.92
39.92
39.92
39.96
39.96
39.92
40.16
40.36
40.44
40.44
40.52
40.60
40.68
41.00
41.04
41.04
41.04
41.12
41.12
41.12
41.12
41.12
41.16
41.16
41.24
41.76
41.76
41.80
42.28
42.32
42.56
42.56
42.92
42.96
43.24
43.28
43.64
43.72
43.72
43.84
44.00
44.00
44.00
44.24
44.36
44.80
44.88
44.88
44.88
44.88
44.88
44.88
44.88
45.24
45.60
45.60
45.60
45.60
45.60
46.20
46.24
46.56
46.56
46.76
46.80
46.88
46.88
46.88

11.90
11.90
11.90
11.90
11.90
11.90
12.00
12.00
12.00
4.00
4.00
12.00
12.00
12.10
4.00
4.00
12.20
12.20
12.20
12.30
12.30
6.20
6.20
12.30
12.30
12.30
12.30
12.30
12.30
12.30
12.40
12.50
12.50
12.50
12.70
12.70
12.80
12.80
12.90
6.40
13.00
6.50
13.10
13.10
13.10
13.20
13.20
6.60
6.60
6.60
13.30
6.70
6.70
6.70
6.70
6.70
6.70
6.70
6.70
13.60
13.70
13.70
13.70
13.70
13.70
4.60
13.90
14.00
14.00
14.00
14.00
7.00
7.00
7.00

11.90
11.90
11.90
11.90
11.90
11.90
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.10
12.00
12.00
12.20
12.20
12.20
12.30
12.30
12.40
12.40
12.30
12.30
12.30
12.30
12.30
12.30
12.30
12.40
12.50
12.50
12.50
12.70
12.70
12.80
12.80
12.90
12.80
13.00
13.00
13.10
13.10
13.10
13.20
13.20
13.20
13.20
13.20
13.30
13.40
13.40
13.40
13.40
13.40
13.40
13.40
13.40
13.60
13.70
13.70
13.70
13.70
13.70
13.80
13.90
14.00
14.00
14.00
14.00
14.00
14.00
14.00

735
736
737
738
739
740
741
742
743
744
745
746
747
748
749
750
751
752
753
754
755
756
757
758
759
760
761
762
763
764
765
766
767
768
769
770
771
772
773
774
775
776
777
778
779
780
781
782
783
784
785
786
787
788
789
790
791
792
793
794
795
796
797
798
799
800
801
802
803
804
805
806
807
808

CORN FLAKES 175G

CREMAX DE NIEVE DE CHOCOLATE FAMILIARES
CREMAX DE NIEVE DE FRESA FAMILIARES
CREMAX DE NIEVE DE VAINILLA FAMILIARES
EMPERADOR CHOCOLATE TUBO 192 G
EMPERADOR VAINILLA TUBO 192 G
FABULOSO ENERGIA NARANJA 1L
KELLOGGS CORN POPS 125G
KELLOGGS FROOT LOOPS 120G
KELLOGGS ZUCARITAS 195G
PAKETON EMPERADOR LIMON 212G
GERBER CON RES Y ARROZ 100G
GERBER DURAZNOS 100 GR
GERBER FRUTAS TROPICALES 100G
GERBER JAMON C/VERDURAS 100G
GERBER PERAS 100G
GERBER VERDURAS C/POLLO Y PASTA
PALOMITAS ACT II QUESO-JALAPEO BLS.186G
RED COLA 600M
FABULOSO FRESCA LAVANDA 1L
LA LECHERA NESTLE 397G
LECHE NEGRITO BIMBO 23M
KOTEX ANATOMICA C/ALAS
PINOL 828 ml
KOTEX UNICA ANATOMICA C/ALAS
DOWNY LIBRE ENJUAGUE AROMA FLORAL 850M
MARUCHAN SABOR A POLLO
MARUCHAN SABOR CAMARON
MARUCHAN SABOR CAMARON Y CHILE PIQUIN
MARUCHAN SABOR CAMARON,LIMON Y HABANERO
MARUCHAN SABOR CARNE DE RES
DEL VALLE NECTAR DE MANGO 1 L
DEL VALLE NECTAR DE MANZANA 1 L
DEL VALLE NECTAR DURAZNO 1L
DEL VALLE NECTAR PIA 1 L
DEL VALLE NECTAR UVA 1 L
SUAVITEL ACQUA 850 ML
SUAVITEL ADIOS AL PLANCHADO FRESCO AROMA 850 ML
PAN TOSTADO INTEGRAL
FANTA FRESA 400M
DEL VALLE FRUT NARANJA 3 L
PINOL MULTILIMPIADOR 1L
FABULOSO FLORAL 1L
FABULOSO FRESCA MENTA 1L
FABULOSO PASION FRUTAS 1L
RANCHERITOS 150 G
SUAVITEL ADIOS AL PLANCHADO ANOCHECER
SUAVITEL ADIOS PLANCHADO BOUQUET 850M
sUAVITEL FRESCA PRIMAVERA 850 ML
QUESO MANCHEGO126G
CONVERMEX VASO NO. 16
PANQUE NATA TRADICIONAL 210G
KELLOGGS SPECIAL ORIGINAL 155G
VASO CONVERMEX 8 OZ.
NESCAFE CAPPUCCINO SOBRE 25G
NESCAFE VAINILLA SOBRE 25G
PAN TOSTADO DOBLE FIBRA 250G
DOWNY LIBRE ENJUAGUE AROMA FLORAL 850M
CREMA LALA 200 ML
RUFFLES QUESO 120G
PURE DE PAPA VERDE VALLE 160G
DOWNY LIBRE ENJUAGUE PUREZA SILVESTRE 850M
CRUJITOS QUESO Y CHILE 130G
FABULOSO FRESCO AMANECER 1L
LARIN ROJO SOBRE 26 GR NESTLE
LARIN VERDE SOBRE 26 GR NESTLE
PANQUE MARMOL
PANQUE PASAS
MANZANITA SOL 3L
MIRINDA NARANJA 3L
SQUIRT TORONJA C/JUGO 3 LT
KOTEX MANZANILLA NOCTURNA C/ALAS
DOWNY LIBRE ENGUAGUE FROL DE LUNA
DOWNY LIBRE ENJUAGUE TANGO 850M

PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA

11.88
11.88
11.88
11.88
11.88
11.88
11.88
11.88
11.88
11.88
11.88
6.01
6.01
6.01
6.01
6.01
6.01
6.05
4.04
12.11
12.17
6.13
12.27
12.28
12.30
12.34
4.12
4.12
4.12
4.12
4.12
12.35
12.35
12.35
12.35
12.35
12.35
12.35
12.49
4.19
12.59
12.63
12.66
12.66
12.66
12.77
12.86
12.86
12.86
12.92
6.51
13.02
13.06
4.38
4.40
4.40
13.27
13.29
6.65
13.30
13.33
13.35
13.57
13.65
4.58
4.58
13.82
13.82
14.01
14.01
14.01
14.08
14.12
14.22

1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
2
2
3
1
1
2
1
1
1
1
3
3
3
3
3
1
1
1
1
1
1
1
1
3
1
1
1
1
1
1
1
1
1
1
2
1
1
3
3
3
1
1
2
1
1
1
1
1
3
3
1
1
1
1
1
1
1
1

11.88
11.88
11.88
11.88
11.88
11.88
11.88
11.88
11.88
11.88
11.88
12.02
12.02
12.02
12.02
12.02
12.02
12.10
12.12
12.11
12.17
12.26
12.27
12.28
12.30
12.34
12.36
12.36
12.36
12.36
12.36
12.35
12.35
12.35
12.35
12.35
12.35
12.35
12.49
12.57
12.59
12.63
12.66
12.66
12.66
12.77
12.86
12.86
12.86
12.92
13.02
13.02
13.06
13.14
13.20
13.20
13.27
13.29
13.30
13.30
13.33
13.35
13.57
13.65
13.74
13.74
13.82
13.82
14.01
14.01
14.01
14.08
14.12
14.22

47.52
47.52
47.52
47.52
47.52
47.52
47.52
47.52
47.52
47.52
47.52
48.08
48.08
48.08
48.08
48.08
48.08
48.40
48.48
48.44
48.68
49.04
49.08
49.12
49.20
49.36
49.44
49.44
49.44
49.44
49.44
49.40
49.40
49.40
49.40
49.40
49.40
49.40
49.96
50.28
50.36
50.52
50.64
50.64
50.64
51.08
51.44
51.44
51.44
51.68
52.08
52.08
52.24
52.56
52.80
52.80
53.08
53.16
53.20
53.20
53.32
53.40
54.28
54.60
54.96
54.96
55.28
55.28
56.04
56.04
56.04
56.32
56.48
56.88

14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
7.20
7.20
7.20
7.20
7.20
7.20
7.30
4.80
14.50
14.60
7.40
14.70
14.70
14.80
14.80
4.90
4.90
4.90
4.90
4.90
14.80
14.80
14.80
14.80
14.80
14.80
14.80
15.00
5.00
15.10
15.20
15.20
15.20
15.20
15.30
15.40
15.40
15.40
15.50
7.80
15.60
15.70
5.30
5.30
5.30
15.90
15.90
8.00
16.00
16.00
16.00
16.30
16.40
5.50
5.50
16.60
16.60
16.80
16.80
16.80
16.90
16.90
17.10

14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.30
14.40
14.40
14.40
14.40
14.40
14.40
14.60
14.40
14.50
14.60
14.80
14.70
14.70
14.80
14.80
14.70
14.70
14.70
14.70
14.70
14.80
14.80
14.80
14.80
14.80
14.80
14.80
15.00
15.00
15.10
15.20
15.20
15.20
15.20
15.30
15.40
15.40
15.40
15.50
15.60
15.60
15.70
15.90
15.90
15.90
15.90
15.90
16.00
16.00
16.00
16.00
16.30
16.40
16.50
16.50
16.60
16.60
16.80
16.80
16.80
16.90
16.90
17.10

809
810
811
812
813
814
815
816
817
818
819
820
821
822
823
824
825
826
827
828
829
830
831
832
833
834
835
836
837
838
839
840
841
842
843
844
845
846
847
848
849
850
851
852
853
854
855
856
857
858
859
860
861
862
863
864
865
866
867
868
869
870
871
872
873
874
875
876
877
878
879
880
881
882

LARIN AZUL SOBRE 26 GR NESTLE

LA LECHERITA NESTLE 100G
PAKE TAXO 170G
SABRITAS ORIGINAL 110 GR
SABRITONES COMPARTE
FRITOS CHILE LIMON 68
FRITOS CHORIZO CHIIPOTLE 70
FRITOS SAL LIMON
TAJIN POLVO CLASICO 142G
MIARROZ SAZONADOR BLANCO 12G
JUGO GERBER DE MANZANA 118 ML
JUGO GERBER DE PERA 118 ML
PAN INTEGRAL CHICO
KINDER DELICE CACAO SOBRE 42 GR
NATURELA NOCTURNA C/ ALAS 8 PZ
SARDINAS YAVAROS 425G
PAPEL HIGIENICO PREMIER 4 PZS (JUMBO)
PAPEL HIGIENICO PREMIER 4 PZS (JUMBO)
TORTILLINAS TIA ROSA 20PZ
SABA BUENAS NOCHES 8 PZS.
KOTEX UNIKA NOCTURNA C/A 10PZ
TE HELADO KIWI-FRESA ARIZONA 680M
TE HELADO MANGO ARIZONA 680M
TE HELADO PONCHE FRUTAS ARIZONA 680M
TE HELADO SANDIA ARIZONA 680M
SIDRAL MUNDET 1 L
PANQUE CON FRESA 255G
PAN MOLIDO AZUL
PAN MOLIDO CRUJIENTE
ZUCARITAS KELLOGGS 300G
PAPEL HIGIENICO VOGUE JUMBO MANZANILLA 4 PZ
PREMIER MEGA ROLL 4 ROLLOS
RAJAS DE CHILES JALAPEOS LA COSTEA 220G
DELICIOSAS SABOR CHOCOLATE 160G
MARIAS GALLETAS DUO SABOR VAINILLA 340G
GATORADE NARANJA 1 L
GATORADE PERFORM LIMA LIMN 1 LT
GATORADE PERFORM LIMONADA 1 LT
GATORADE PONCHE FRUTAL 1L
GATORADE UVA 1L
PANQUE NUEZ 255G
FRIJOLES NEGROS ENTEROS LA SIERRA 560G
SALSA VALENTINA AMARILLA 370M
QUESO MANQUEGO CHIPILO CLASICO 180G
SABRITAS SAL
ROLES DE CANELA FAMILIAR
LAVATRASTES AXION LIQ. LIMON 900M
HERDEZ SALSA VERDE 240G
FRIJOLES BAYOS ENTEROS LA SIERRA 560G
REBANADAS DE PIA EN ALMIBAR 800G
PAN BLANCO GRANDE 640G
PAN BLANCO WONDER GRANDE 567
MITADES DE DURAZNO EN ALMBAR 820G
ROLES GLASEADOS140g
FRIJOL BAYOS ENTEROS LA COSTEA 560G
ZUCARITAS 275G
FRIJOL NEGROS ENTEROS LA COSTEA 560G
SABRITAS RECETA CRUJIENTE CHILES ROJOS 170G
SABRITAS RECETA CRUJIENTE JALAPEOS 170G
SABRITAS RECETA CRUJIENTE ORIGINAL 170G
SALSA VALENTINA NEGRA 370M
MAESTRO LIMPIO MULTIPODER 1K
TROZOS DE PIA EN ALMIBAR 800G
VASO CONVERMEX 10 OZ.
SALSA TIPO INGLESA 145M
SHAMPOO CAPRICE HERBAL 800 ML
HOT CAKES GAMESA 1K
LECHE SEMIDESCREMADA CHOCOLATE 250M
LECHE SEMIDESCREMADA FRESA 250M
LECHE SEMIDESCREMADA SABOR VAINILLA 250M
TOSTADAS CHARRAS 325G
SPECIAL K 260G
FRIJOL BAYOS REFRITOS LA SIERRA 580G
FRESKAS NESTLE 40 GR

PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA

4.78
7.17
14.36
14.36
14.36
4.81
4.81
4.81
14.45
2.91
7.32
7.32
14.76
4.97
14.92
14.92
15.04
15.07
15.20
15.25
15.30
7.68
7.68
7.68
7.68
7.69
15.39
7.70
7.70
15.44
15.58
15.65
5.23
7.89
7.89
15.83
15.83
15.83
15.83
15.83
16.15
8.17
5.54
16.63
5.61
16.93
17.01
8.51
8.63
17.33
17.37
17.37
17.58
17.70
8.91
17.86
9.03
18.24
18.24
18.24
6.08
18.25
18.53
6.19
18.68
18.91
19.00
4.75
4.75
4.75
9.50
19.38
9.73
6.49

3
2
1
1
1
3
3
3
1
5
2
2
1
3
1
1
1
1
1
1
1
2
2
2
2
2
1
2
2
1
1
1
3
2
2
1
1
1
1
1
1
2
3
1
3
1
1
2
2
1
1
1
1
1
2
1
2
1
1
1
3
1
1
3
1
1
1
4
4
4
2
1
2
3

14.34
14.34
14.36
14.36
14.36
14.43
14.43
14.43
14.45
14.55
14.64
14.64
14.76
14.91
14.92
14.92
15.04
15.07
15.20
15.25
15.30
15.36
15.36
15.36
15.36
15.38
15.39
15.40
15.40
15.44
15.58
15.65
15.69
15.78
15.78
15.83
15.83
15.83
15.83
15.83
16.15
16.34
16.62
16.63
16.83
16.93
17.01
17.02
17.26
17.33
17.37
17.37
17.58
17.70
17.82
17.86
18.06
18.24
18.24
18.24
18.24
18.25
18.53
18.57
18.68
18.91
19.00
19.00
19.00
19.00
19.00
19.38
19.46
19.47

57.36
57.36
57.44
57.44
57.44
57.72
57.72
57.72
57.80
58.20
58.56
58.56
59.04
59.64
59.68
59.68
60.16
60.28
60.80
61.00
61.20
61.44
61.44
61.44
61.44
61.52
61.56
61.60
61.60
61.76
62.32
62.60
62.76
63.12
63.12
63.32
63.32
63.32
63.32
63.32
64.60
65.36
66.48
66.52
67.32
67.72
68.04
68.08
69.04
69.32
69.48
69.48
70.32
70.80
71.28
71.44
72.24
72.96
72.96
72.96
72.96
73.00
74.12
74.28
74.72
75.64
76.00
76.00
76.00
76.00
76.00
77.52
77.84
77.88

5.70
8.60
17.20
17.20
17.20
5.80
5.80
5.80
17.30
3.50
8.80
8.80
17.70
6.00
17.90
17.90
18.00
18.10
18.20
18.30
18.40
9.20
9.20
9.20
9.20
9.20
18.50
9.20
9.20
18.50
18.70
18.80
6.30
9.50
9.50
19.00
19.00
19.00
19.00
19.00
19.40
9.80
6.60
20.00
6.70
20.30
20.40
10.20
10.40
20.80
20.80
20.80
21.10
21.20
10.70
21.40
10.80
21.90
21.90
21.90
7.30
21.90
22.20
7.40
22.40
22.70
22.80
5.70
5.70
5.70
11.40
23.30
11.70
7.80

17.10
17.20
17.20
17.20
17.20
17.40
17.40
17.40
17.30
17.50
17.60
17.60
17.70
18.00
17.90
17.90
18.00
18.10
18.20
18.30
18.40
18.40
18.40
18.40
18.40
18.40
18.50
18.40
18.40
18.50
18.70
18.80
18.90
19.00
19.00
19.00
19.00
19.00
19.00
19.00
19.40
19.60
19.80
20.00
20.10
20.30
20.40
20.40
20.80
20.80
20.80
20.80
21.10
21.20
21.40
21.40
21.60
21.90
21.90
21.90
21.90
21.90
22.20
22.20
22.40
22.70
22.80
22.80
22.80
22.80
22.80
23.30
23.40
23.40

883
884
885
886
887
888
889
890
891
892
893
894
895
896
897
898
899
900
901
902
903
904
905
906
907
908
909
910
911
912
913
914
915
916
917
918
919
920
921
922
923
924
925
926
927
928
929
930
931
932
933
934
935
936
937
938
939
940
941
942
943
944
945
946
947
948
949
950
951
952
953
954
955
956

PAN DOBLE FIBRA GRANDE 640G

FROOT LOOPS 180G
FROOT LOOPS 230G
FRIJOL NEGROS REFRITOS LA SIERRA 580G
MAYONESA MCCORMICK 390G
DETERGENTE ROMA 1K
FANTA NARANJA 2 L
FRESCA TORONJA 2 L
MANZANA LIFT 2L
SPRITE 2 L
PEPSI 2L
M&M AMARILLO 49.3G
M&M CHOCOLATE C/LECHE 47.9G
M&MS PRETZEL 32.3G
MILKY WAY BAR 52.3 GR
SNICKERS 52.7 GR
SANGRIA SEORIAL 2L
PAN INTEGRAL CON AJONJOLI WONDER 680G
SABRITAS SAL 170 GR
FRIJOL BAYOS REFRITOS LA COSTEA 580G
FRIJOL NEGROS REFRITOS LA COSTEA 580G
FUZE TEA DURAZNO 600M
CACHITOS 480G
MAYONESA MCCORMICK 190G
NESCAFE MOCACCINO SOBRE 25G
SABRITAS LIMON 170G
DETERGENTE FOCA 1K
PAKE-TAXO 300G
SIDRAL MUNDET 2 L
FOCO PHILIPS 75W
FANTA NARANJA 600 ML
FRESCA TORONJA 600M
MANZANA LIFT 600M
SENZAO GUARANA 600M
SPRITE 600M
DELAWARE PUNCH 600M
SIDRAL MUNDET RETORNABLE 2.5L
SNICKERS ALMENDbar 49.9G
SANGRIA SEORIAL 600M
KNORR TOMATE
CREMA ACIDA ALPURA 200ML
RED COLA 3.3L
NESCAF CLSICO 10G
CORN POPS 210g
DORITOS NACHOS 155 G
PALOMITAS ACT II CARAMELO BLS. 186G
FANTA NARANJA 3 L
FRESCA TORONJA 3 L
MANZANA LIFT 3L
SIDRAL MUNDET 3 L
SPRITE 3 L
CREMA ACIDA ALPURA 450G
SAL REFINADA LA FINA 1K
SANGRIA SEORIAL 2.6L
DORITOS NACHO RECARGADO 155G
CREMA LALA 450 ML
KINDER SORPRESA ROSA 20 GR
PAN INTEGRAL CHICO
MAIZ PALOMERO
SAZONADOR ROJO MIARROZ SOBRE 17G
FUZE TE VERDE 600M
FUZE TEA NEGRO 600ML
KINDER BUENO SOBRE 2 PZ 46 GR
FANTA PIA 2.5ML
VELADORA LUZ ETERNA VASO
FRITOS SAL Y LIMON 180G
PAN BLANCO CHICO 390G
VELADORA ARAMO # 4
SABRITAS KKWATES BOTANA MEXICANA 100G
NEW MIX PALOMA 350 ML JIMADOR
NEW MIX VAMPIRO 350 ML JIMADOR
PEPSI 3 LT
PAN INTEGRAL GRANDE
PAPEL HIGIENICO HORTENCIA 500 HJS 4 PZ

PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
KILOS
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA

19.55
19.57
19.57
9.89
19.79
19.87
9.97
9.97
9.97
9.97
9.98
6.65
6.65
6.65
6.65
6.65
10.09
20.25
20.52
10.45
10.45
5.28
21.28
10.91
4.40
22.56
22.72
22.80
11.52
3.88
5.86
5.86
5.86
5.86
5.86
5.86
11.88
8.08
6.33
2.53
6.37
12.83
5.21
26.22
13.57
14.05
14.13
14.13
14.13
14.13
14.13
14.16
5.70
14.25
14.36
14.82
9.90
15.53
15.68
3.14
7.92
7.92
10.56
11.64
11.78
12.35
13.47
10.15
8.78
9.12
9.12
14.01
18.76
15.10

1
1
1
2
1
1
2
2
2
2
2
3
3
3
3
3
2
1
1
2
2
4
1
2
5
1
1
1
2
6
4
4
4
4
4
4
2
3
4
10
4
2
5
1
2
2
2
2
2
2
2
2
5
2
2
2
3
2
2
10
4
4
3
3
3
3
3
4
5
6
6
4
3
4

19.55
19.57
19.57
19.78
19.79
19.87
19.94
19.94
19.94
19.94
19.96
19.95
19.95
19.95
19.95
19.95
20.18
20.25
20.52
20.90
20.90
21.12
21.28
21.82
22.00
22.56
22.72
22.80
23.04
23.28
23.44
23.44
23.44
23.44
23.44
23.44
23.76
24.24
25.32
25.30
25.48
25.66
26.05
26.22
27.14
28.10
28.26
28.26
28.26
28.26
28.26
28.32
28.50
28.50
28.72
29.64
29.70
31.06
31.36
31.40
31.68
31.68
31.68
34.92
35.34
37.05
40.41
40.60
43.90
54.72
54.72
56.04
56.28
60.40

78.20
78.28
78.28
79.12
79.16
79.48
79.76
79.76
79.76
79.76
79.84
79.80
79.80
79.80
79.80
79.80
80.72
81.00
82.08
83.60
83.60
84.48
85.12
87.28
88.00
90.24
90.88
91.20
92.16
93.12
93.76
93.76
93.76
93.76
93.76
93.76
95.04
96.96
101.28
101.20
101.92
102.64
104.20
104.88
108.56
112.40
113.04
113.04
113.04
113.04
113.04
113.28
114.00
114.00
114.88
118.56
118.80
124.24
125.44
125.60
126.72
126.72
126.72
139.68
141.36
148.20
161.64
162.40
175.60
218.88
218.88
224.16
225.12
241.60

23.50
23.50
23.50
11.90
23.70
23.80
12.00
12.00
12.00
12.00
12.00
8.00
8.00
8.00
8.00
8.00
12.10
24.30
24.60
12.50
12.50
6.30
25.50
13.10
5.30
27.10
27.30
27.40
13.80
4.70
7.00
7.00
7.00
7.00
7.00
7.00
14.30
9.70
7.60
3.00
7.60
15.40
6.30
31.50
16.30
16.90
17.00
17.00
17.00
17.00
17.00
17.00
6.80
17.10
17.20
17.80
11.90
18.60
18.80
3.80
9.50
9.50
12.70
14.00
14.10
14.80
16.20
12.20
10.50
10.90
10.90
16.80
22.50
18.10

23.50
23.50
23.50
23.80
23.70
23.80
24.00
24.00
24.00
24.00
24.00
24.00
24.00
24.00
24.00
24.00
24.20
24.30
24.60
25.00
25.00
25.20
25.50
26.20
26.50
27.10
27.30
27.40
27.60
28.20
28.00
28.00
28.00
28.00
28.00
28.00
28.60
29.10
30.40
30.00
30.40
30.80
31.50
31.50
32.60
33.80
34.00
34.00
34.00
34.00
34.00
34.00
34.00
34.20
34.40
35.60
35.70
37.20
37.60
38.00
38.00
38.00
38.10
42.00
42.30
44.40
48.60
48.80
52.50
65.40
65.40
67.20
67.50
72.40

957
958
959
960
961
962
963
964

LECHE ALPURA 2000 CLASICA 1L

VELADORA ARAMO # 8
PEDIGREE ADULTO NUTRICION COMPLETA KG
PEDIGREE CACHORRO ETAPA 1 KG
WHISKAS CARNE RECETA ORIGINAL KG
GANADOR PREMIUM
NUTRILECHE 1L
HUEVO FRESCO

PIEZA
PIEZA
KILOS
KILOS
KILOS
KILOS
PIEZA
KILOS

11.78
18.80
17.48
18.78
21.38
23.42
9.98
27.08

TIEMPO POR JORNAL

JORNALES NECESARIOS A
LA SEMANA

6
4
5
5
5
5
12
11

70.68
75.20
87.40
93.90
106.90
117.10
119.76
297.88
12,170.34

282.72
300.80
349.60
375.60
427.60
468.40
479.04
1,191.52
48,681.36

14.10
22.60
21.00
22.50
25.70
28.10
12.00
32.50

MEMORIA DE CALCULO SALARIOS

SALARIOS
JORNALERO 1
JORNALERO 2

6 HORAS
6 HORAS

JORNALES NECESARIOS AL
COSTO POR JORNAL
MES
6
6

24
24

COSTO SALARIOS POR

JORNALERO
100 $
2,400.00
100 $
2,400.00
$

TOTAL SALARIOS
4,800.00 MENSUALES

84.60
90.40
105.00
112.50
128.50
140.50
144.00
357.50
14,598.20

INGRESOS MENSUALES
102.40
4.00
4.80
6.00
9.60
12.40
13.20
13.20
16.00
16.40
16.40
16.40
16.40
16.40
16.40
18.40
18.40
18.80
19.20
22.00
22.80
22.80
22.80
23.60
24.00
24.00
26.40
26.80
26.80
26.80
27.20
27.60
28.80
29.20
29.60
30.40
30.40
30.40
30.40
30.40
36.40
36.40
37.20
37.60
38.00
37.60
38.40
38.40
38.40
39.60
44.00
45.20
45.60
45.60
46.80
47.20
50.00
50.40
50.40
50.40
50.40
50.40
50.40
58.00
60.80
71.20
78.40
80.00

INGRESO ANUAL
1,228.80
48.00
57.60
72.00
115.20
148.80
158.40
158.40
192.00
196.80
196.80
196.80
196.80
196.80
196.80
220.80
220.80
225.60
230.40
264.00
273.60
273.60
273.60
283.20
288.00
288.00
316.80
321.60
321.60
321.60
326.40
331.20
345.60
350.40
355.20
364.80
364.80
364.80
364.80
364.80
436.80
436.80
446.40
451.20
456.00
451.20
460.80
460.80
460.80
475.20
528.00
542.40
547.20
547.20
561.60
566.40
600.00
604.80
604.80
604.80
604.80
604.80
604.80
696.00
729.60
854.40
940.80
960.00

82.00
85.20
87.20
87.20
87.20
91.20
92.00
96.40
96.80
98.00
100.00
101.60
104.80
106.40
108.80
110.00
112.00
118.40
120.00
122.00
121.60
124.80
137.20
137.60
148.80
164.00
266.40
338.40
364.00
523.20
46.80
130.40
4.80
28.80
59.60
87.20
26.80
38.40
9.60
32.80
31.60
87.20
26.80
23.20
4.80
16.40
87.20
38.40
4.80
79.20
87.20
38.40
4.80
18.80
87.20
4.80
56.80
87.20
9.60
43.60
29.60
4.80
105.20
29.60
9.60
105.20
29.60
8.40
105.20
29.60
37.20
20.80
29.60
13.20

984.00
1,022.40
1,046.40
1,046.40
1,046.40
1,094.40
1,104.00
1,156.80
1,161.60
1,176.00
1,200.00
1,219.20
1,257.60
1,276.80
1,305.60
1,320.00
1,344.00
1,420.80
1,440.00
1,464.00
1,459.20
1,497.60
1,646.40
1,651.20
1,785.60
1,968.00
3,196.80
4,060.80
4,368.00
6,278.40
561.60
1,564.80
57.60
345.60
715.20
1,046.40
321.60
460.80
115.20
393.60
379.20
1,046.40
321.60
278.40
57.60
196.80
1,046.40
460.80
57.60
950.40
1,046.40
460.80
57.60
225.60
1,046.40
57.60
681.60
1,046.40
115.20
523.20
355.20
57.60
1,262.40
355.20
115.20
1,262.40
355.20
100.80
1,262.40
355.20
446.40
249.60
355.20
158.40

163.20
29.60
13.20
11.60
48.00
13.20
184.80
48.00
13.20
19.20
48.00
13.20
18.40
48.00
55.20
24.80
48.00
55.20
28.40
48.00
55.20
57.20
48.00
55.20
28.40
48.00
37.20
126.40
26.40
37.20
38.40
22.80
37.20
62.00
53.60
13.20
30.40
53.60
3.60
18.40
7.20
46.80
30.40
8.00
3.60
160.00
7.20
181.20
8.00
264.00
54.40
2,022.40
43.20
252.00
96.80
192.00
27.20
382.40
56.80
384.00
46.40
384.00
34.80
60.00
48.40
84.00
15.20
95.20
31.20
102.00
39.20
30.00
46.40
200.00

1,958.40
355.20
158.40
139.20
576.00
158.40
2,217.60
576.00
158.40
230.40
576.00
158.40
220.80
576.00
662.40
297.60
576.00
662.40
340.80
576.00
662.40
686.40
576.00
662.40
340.80
576.00
446.40
1,516.80
316.80
446.40
460.80
273.60
446.40
744.00
643.20
158.40
364.80
643.20
43.20
220.80
86.40
561.60
364.80
96.00
43.20
1,920.00
86.40
2,174.40
96.00
3,168.00
652.80
24,268.80
518.40
3,024.00
1,161.60
2,304.00
326.40
4,588.80
681.60
4,608.00
556.80
4,608.00
417.60
720.00
580.80
1,008.00
182.40
1,142.40
374.40
1,224.00
470.40
360.00
556.80
2,400.00

26.80
60.00
96.80
60.00
15.20
28.00
48.40
96.00
15.20
29.60
148.80
70.40
177.60
36.00
105.60
48.00
64.80
48.00
382.80
48.00
36.80
48.00
3.20
26.40
0.00
0.00
0.00
3.60
3.60
3.60
6.40
6.80
7.20
7.60
7.60
9.20
10.80
10.80
10.80
11.20
12.00
12.80
13.20
13.60
14.40
14.40
14.80
14.80
15.20
15.20
15.60
15.60
15.60
16.40
16.40
16.40
16.40
16.40
16.40
16.40
16.40
16.40
16.40
16.40
16.80
17.20
17.60
18.00
18.40
18.40
18.40
18.40
18.40
18.40

321.60
720.00
1,161.60
720.00
182.40
336.00
580.80
1,152.00
182.40
355.20
1,785.60
844.80
2,131.20
432.00
1,267.20
576.00
777.60
576.00
4,593.60
576.00
441.60
576.00
38.40
316.80
0.00
0.00
0.00
43.20
43.20
43.20
76.80
81.60
86.40
91.20
91.20
110.40
129.60
129.60
129.60
134.40
144.00
153.60
158.40
163.20
172.80
172.80
177.60
177.60
182.40
182.40
187.20
187.20
187.20
196.80
196.80
196.80
196.80
196.80
196.80
196.80
196.80
196.80
196.80
196.80
201.60
206.40
211.20
216.00
220.80
220.80
220.80
220.80
220.80
220.80

18.40
18.40
18.40
19.20
19.20
19.20
19.20
19.20
19.20
19.20
19.20
19.20
19.20
19.60
19.60
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.40
20.80
20.80
20.80
20.80
21.60
22.00
22.00
22.00
22.00
22.00
22.40
22.40
22.80
22.80
22.80
22.80
22.80
22.80
22.80
22.80
22.80
22.80
22.80
22.80
22.80
22.80
22.80
22.80
22.80
23.20
23.20
23.20
23.20
23.20
23.20
23.20
23.20
23.20
23.60
23.60
23.60
23.60
24.00
24.00
24.00
24.00
24.00
24.00
24.00
24.00

220.80
220.80
220.80
230.40
230.40
230.40
230.40
230.40
230.40
230.40
230.40
230.40
230.40
235.20
235.20
240.00
240.00
240.00
240.00
240.00
240.00
240.00
240.00
244.80
249.60
249.60
249.60
249.60
259.20
264.00
264.00
264.00
264.00
264.00
268.80
268.80
273.60
273.60
273.60
273.60
273.60
273.60
273.60
273.60
273.60
273.60
273.60
273.60
273.60
273.60
273.60
273.60
273.60
278.40
278.40
278.40
278.40
278.40
278.40
278.40
278.40
278.40
283.20
283.20
283.20
283.20
288.00
288.00
288.00
288.00
288.00
288.00
288.00
288.00

24.00
24.00
24.00
24.00
24.40
24.80
24.80
24.80
24.80
24.80
24.80
24.80
24.80
24.80
25.20
25.20
25.20
25.20
25.20
25.20
25.20
25.20
25.60
25.60
25.60
25.60
25.60
25.60
25.60
25.60
26.00
26.00
26.00
26.00
26.00
26.40
26.40
26.40
26.40
26.40
26.40
26.40
26.40
26.40
26.80
26.80
26.80
26.80
26.80
26.80
26.80
26.80
26.80
26.80
26.80
26.80
26.80
26.80
26.80
27.20
27.20
27.60
27.60
27.60
27.60
28.00
28.00
28.00
28.40
28.40
28.80
28.80
28.80
28.80

288.00
288.00
288.00
288.00
292.80
297.60
297.60
297.60
297.60
297.60
297.60
297.60
297.60
297.60
302.40
302.40
302.40
302.40
302.40
302.40
302.40
302.40
307.20
307.20
307.20
307.20
307.20
307.20
307.20
307.20
312.00
312.00
312.00
312.00
312.00
316.80
316.80
316.80
316.80
316.80
316.80
316.80
316.80
316.80
321.60
321.60
321.60
321.60
321.60
321.60
321.60
321.60
321.60
321.60
321.60
321.60
321.60
321.60
321.60
326.40
326.40
331.20
331.20
331.20
331.20
336.00
336.00
336.00
340.80
340.80
345.60
345.60
345.60
345.60

28.80
28.80
29.60
29.60
29.60
29.60
29.60
29.60
29.60
29.60
29.60
29.60
29.60
29.60
29.60
29.60
29.60
29.60
29.60
29.60
30.00
30.40
30.40
30.40
30.40
30.40
30.40
30.40
30.40
30.40
30.00
30.00
30.40
30.40
30.40
30.40
30.40
30.40
30.40
30.40
30.40
30.40
30.40
30.40
30.40
30.40
30.40
30.40
31.20
31.20
31.60
32.00
32.00
32.00
32.00
32.00
32.40
32.40
32.80
32.80
32.80
33.20
33.20
33.20
33.60
33.60
33.60
33.60
33.60
33.60
33.60
33.60
33.60
33.60

345.60
345.60
355.20
355.20
355.20
355.20
355.20
355.20
355.20
355.20
355.20
355.20
355.20
355.20
355.20
355.20
355.20
355.20
355.20
355.20
360.00
364.80
364.80
364.80
364.80
364.80
364.80
364.80
364.80
364.80
360.00
360.00
364.80
364.80
364.80
364.80
364.80
364.80
364.80
364.80
364.80
364.80
364.80
364.80
364.80
364.80
364.80
364.80
374.40
374.40
379.20
384.00
384.00
384.00
384.00
384.00
388.80
388.80
393.60
393.60
393.60
398.40
398.40
398.40
403.20
403.20
403.20
403.20
403.20
403.20
403.20
403.20
403.20
403.20

33.60
33.60
33.60
33.60
34.00
34.80
34.80
34.80
34.80
35.20
35.60
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.80
36.40
36.40
36.40
36.40
36.40
36.40
36.40
36.80
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.00
36.80
36.80
36.80
36.80
36.80
36.80
36.80
36.80
36.80
37.20
37.20
37.20
37.20
38.00
38.00
38.00
38.00
38.00
38.00
38.40
38.40
38.40
38.40
38.40
38.40
38.40
38.40
38.40
38.80
38.80
38.40
38.80
39.20
39.20
39.20
39.60
39.20

403.20
403.20
403.20
403.20
408.00
417.60
417.60
417.60
417.60
422.40
427.20
432.00
432.00
432.00
432.00
432.00
432.00
432.00
432.00
432.00
441.60
436.80
436.80
436.80
436.80
436.80
436.80
436.80
441.60
432.00
432.00
432.00
432.00
432.00
432.00
432.00
432.00
441.60
441.60
441.60
441.60
441.60
441.60
441.60
441.60
441.60
446.40
446.40
446.40
446.40
456.00
456.00
456.00
456.00
456.00
456.00
460.80
460.80
460.80
460.80
460.80
460.80
460.80
460.80
460.80
465.60
465.60
460.80
465.60
470.40
470.40
470.40
475.20
470.40

39.20
39.20
40.00
40.00
40.00
40.00
40.00
41.20
41.20
41.20
41.20
40.80
41.20
41.20
41.20
41.60
42.00
42.00
42.00
42.00
42.00
42.00
42.00
42.40
42.40
42.40
42.40
42.00
42.00
42.00
42.00
42.00
42.00
42.00
42.00
42.00
42.00
42.00
42.40
43.20
43.20
43.60
43.60
43.60
44.00
44.00
44.00
44.40
44.80
44.80
44.80
44.80
44.80
45.20
45.20
45.60
45.60
45.60
45.60
45.60
45.60
45.60
45.60
45.60
45.60
46.00
45.60
45.60
46.40
46.80
46.40
46.80
47.20
47.20

470.40
470.40
480.00
480.00
480.00
480.00
480.00
494.40
494.40
494.40
494.40
489.60
494.40
494.40
494.40
499.20
504.00
504.00
504.00
504.00
504.00
504.00
504.00
508.80
508.80
508.80
508.80
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
504.00
508.80
518.40
518.40
523.20
523.20
523.20
528.00
528.00
528.00
532.80
537.60
537.60
537.60
537.60
537.60
542.40
542.40
547.20
547.20
547.20
547.20
547.20
547.20
547.20
547.20
547.20
547.20
552.00
547.20
547.20
556.80
561.60
556.80
561.60
566.40
566.40

47.60
47.60
47.60
47.60
47.60
47.60
48.00
48.00
48.00
48.00
48.00
48.00
48.00
48.40
48.00
48.00
48.80
48.80
48.80
49.20
49.20
49.60
49.60
49.20
49.20
49.20
49.20
49.20
49.20
49.20
49.60
50.00
50.00
50.00
50.80
50.80
51.20
51.20
51.60
51.20
52.00
52.00
52.40
52.40
52.40
52.80
52.80
52.80
52.80
52.80
53.20
53.60
53.60
53.60
53.60
53.60
53.60
53.60
53.60
54.40
54.80
54.80
54.80
54.80
54.80
55.20
55.60
56.00
56.00
56.00
56.00
56.00
56.00
56.00

571.20
571.20
571.20
571.20
571.20
571.20
576.00
576.00
576.00
576.00
576.00
576.00
576.00
580.80
576.00
576.00
585.60
585.60
585.60
590.40
590.40
595.20
595.20
590.40
590.40
590.40
590.40
590.40
590.40
590.40
595.20
600.00
600.00
600.00
609.60
609.60
614.40
614.40
619.20
614.40
624.00
624.00
628.80
628.80
628.80
633.60
633.60
633.60
633.60
633.60
638.40
643.20
643.20
643.20
643.20
643.20
643.20
643.20
643.20
652.80
657.60
657.60
657.60
657.60
657.60
662.40
667.20
672.00
672.00
672.00
672.00
672.00
672.00
672.00

57.20
57.20
57.20
57.20
57.20
57.20
57.20
57.20
57.20
57.20
57.20
57.60
57.60
57.60
57.60
57.60
57.60
58.40
57.60
58.00
58.40
59.20
58.80
58.80
59.20
59.20
58.80
58.80
58.80
58.80
58.80
59.20
59.20
59.20
59.20
59.20
59.20
59.20
60.00
60.00
60.40
60.80
60.80
60.80
60.80
61.20
61.60
61.60
61.60
62.00
62.40
62.40
62.80
63.60
63.60
63.60
63.60
63.60
64.00
64.00
64.00
64.00
65.20
65.60
66.00
66.00
66.40
66.40
67.20
67.20
67.20
67.60
67.60
68.40

686.40
686.40
686.40
686.40
686.40
686.40
686.40
686.40
686.40
686.40
686.40
691.20
691.20
691.20
691.20
691.20
691.20
700.80
691.20
696.00
700.80
710.40
705.60
705.60
710.40
710.40
705.60
705.60
705.60
705.60
705.60
710.40
710.40
710.40
710.40
710.40
710.40
710.40
720.00
720.00
724.80
729.60
729.60
729.60
729.60
734.40
739.20
739.20
739.20
744.00
748.80
748.80
753.60
763.20
763.20
763.20
763.20
763.20
768.00
768.00
768.00
768.00
782.40
787.20
792.00
792.00
796.80
796.80
806.40
806.40
806.40
811.20
811.20
820.80

68.40
68.80
68.80
68.80
68.80
69.60
69.60
69.60
69.20
70.00
70.40
70.40
70.80
72.00
71.60
71.60
72.00
72.40
72.80
73.20
73.60
73.60
73.60
73.60
73.60
73.60
74.00
73.60
73.60
74.00
74.80
75.20
75.60
76.00
76.00
76.00
76.00
76.00
76.00
76.00
77.60
78.40
79.20
80.00
80.40
81.20
81.60
81.60
83.20
83.20
83.20
83.20
84.40
84.80
85.60
85.60
86.40
87.60
87.60
87.60
87.60
87.60
88.80
88.80
89.60
90.80
91.20
91.20
91.20
91.20
91.20
93.20
93.60
93.60

820.80
825.60
825.60
825.60
825.60
835.20
835.20
835.20
830.40
840.00
844.80
844.80
849.60
864.00
859.20
859.20
864.00
868.80
873.60
878.40
883.20
883.20
883.20
883.20
883.20
883.20
888.00
883.20
883.20
888.00
897.60
902.40
907.20
912.00
912.00
912.00
912.00
912.00
912.00
912.00
931.20
940.80
950.40
960.00
964.80
974.40
979.20
979.20
998.40
998.40
998.40
998.40
1,012.80
1,017.60
1,027.20
1,027.20
1,036.80
1,051.20
1,051.20
1,051.20
1,051.20
1,051.20
1,065.60
1,065.60
1,075.20
1,089.60
1,094.40
1,094.40
1,094.40
1,094.40
1,094.40
1,118.40
1,123.20
1,123.20

94.00
94.00
94.00
95.20
94.80
95.20
96.00
96.00
96.00
96.00
96.00
96.00
96.00
96.00
96.00
96.00
96.80
97.20
98.40
100.00
100.00
100.80
102.00
104.80
106.00
108.40
109.20
109.60
110.40
112.80
112.00
112.00
112.00
112.00
112.00
112.00
114.40
116.40
121.60
120.00
121.60
123.20
126.00
126.00
130.40
135.20
136.00
136.00
136.00
136.00
136.00
136.00
136.00
136.80
137.60
142.40
142.80
148.80
150.40
152.00
152.00
152.00
152.40
168.00
169.20
177.60
194.40
195.20
210.00
261.60
261.60
268.80
270.00
289.60

1,128.00
1,128.00
1,128.00
1,142.40
1,137.60
1,142.40
1,152.00
1,152.00
1,152.00
1,152.00
1,152.00
1,152.00
1,152.00
1,152.00
1,152.00
1,152.00
1,161.60
1,166.40
1,180.80
1,200.00
1,200.00
1,209.60
1,224.00
1,257.60
1,272.00
1,300.80
1,310.40
1,315.20
1,324.80
1,353.60
1,344.00
1,344.00
1,344.00
1,344.00
1,344.00
1,344.00
1,372.80
1,396.80
1,459.20
1,440.00
1,459.20
1,478.40
1,512.00
1,512.00
1,564.80
1,622.40
1,632.00
1,632.00
1,632.00
1,632.00
1,632.00
1,632.00
1,632.00
1,641.60
1,651.20
1,708.80
1,713.60
1,785.60
1,804.80
1,824.00
1,824.00
1,824.00
1,828.80
2,016.00
2,030.40
2,131.20
2,332.80
2,342.40
2,520.00
3,139.20
3,139.20
3,225.60
3,240.00
3,475.20

338.40
361.60
420.00
450.00
514.00
562.00
576.00
1,430.00
58,392.80

4,060.80
4,339.20
5,040.00
5,400.00
6,168.00
6,744.00
6,912.00
17,160.00
700,713.60

__________________________________________________
PROYECCION DE COSTOS
COSTOS DEL PROYECTO
CONCEPTO

COSTOS

RENTA
AGUA
LUZ
SALARIOS
PERMISOS
MERCANCIA
BOLSAS
PAPEL PARA ENVOLVER
PROMOCION

MENSUAL
$
$
$
$
$
$
$
$
$

1,500.00
50.00
500.00
4,800.00
250.00
48,681.36
100.00
100.00
200.00

TOTAL

56,181.36

AO

AO

AO

$
$
$
$
$
$
$
$
$

1
18,000.00
600.00
6,000.00
57,600.00
3,000.00
584,176.32
1,200.00
1,200.00
2,400.00

$
$
$
$
$
$
$
$
$

2
18,180.00
606.00
6,060.00
58,176.00
3,030.00
590,018.08
1,212.00
1,212.00
2,424.00

$
$
$
$
$
$
$
$
$

3
18,361.80
612.06
6,120.60
58,757.76
3,060.30
595,918.26
1,224.12
1,224.12
2,448.24

AO
$
$
$
$
$
$
$
$
$

4
18,545.42
618.18
6,181.81
59,345.34
3,090.90
601,877.45
1,236.36
1,236.36
2,472.72

674,176.32

680,918.08

687,727.26

694,604.54

AO
$
$
$
$
$
$
$
$
$

5
18,730.87
624.36
6,243.62
59,938.79
3,121.81
607,896.22
1,248.72
1,248.72
2,497.45

701,550.58

COSTOS TOTALES
COSTOS FIJOS
RENTA
AGUA
LUZ
SALARIOS
PERMISOS

TOTAL

AO 1
$
$
$
$
$

COSTOS VARIABLES
MERCANCIA
BOLSAS
PAPEL PARA ENVOLVER
PROMOCION

TOTAL

18,000.00
600.00
6,000.00
57,600.00
3,000.00

85,200.00

AO 2
$
$
$
$
$

AO 1
$
$
$
$

584,176.32
1,200.00
1,200.00
2,400.00

588,976.32

$
$
$

85,200.00
588,976.32
674,176.32

86,052.00

$
$
$
$
$

AO 2
$
$
$
$

AO 1
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES

18,180.00
606.00
6,060.00
58,176.00
3,030.00

AO 3

590,018.08
1,212.00
1,212.00
2,424.00

594,866.08

86,052.00
594,866.08
680,918.08

86,912.52

$
$
$
$
$

AO 3
$
$
$
$

AO 2
$
$
$

18,361.80
612.06
6,120.60
58,757.76
3,060.30

AO 4

595,918.26
1,224.12
1,224.12
2,448.24

600,814.74

86,912.52
600,814.74
687,727.26

87,781.65
AO 4

$
$
$
$

AO 3
$
$
$

18,545.42
618.18
6,181.81
59,345.34
3,090.90

601,877.45
1,236.36
1,236.36
2,472.72

606,822.89
AO 4

$
$
$

87,781.65
606,822.89
694,604.54

AO 5
$
$
$
$
$

18,730.87
624.36
6,243.62
59,938.79
3,121.81

88,659.46
AO 5

$
$
$
$

607,896.22
1,248.72
1,248.72
2,497.45

612,891.12
AO 5

$
$
$

88,659.46
612,891.12
701,550.58

PROYECCION DE INGRESOS
VOLUMEN
CONCEPTO
TOTAL ABARROTES

PRECIO

VENTAS

UNITARIO
MENSUALES
DESCRITO EN MEMORIA DE CALCULO

AO

AO

1
700,713.60 $

2
735,749.28

AO
$

3
772,536.74

AO
$

4
811,163.58

AO
$

5
851,721.76

______________________________________________________
ESTADO DE RESULTADOS
CONCEPTOS
( + ) VENTAS
COSTOS FIJOS
COSTOS VARIABLES
( - ) COSTOS TOTALES
( = ) UTILIDAD BRUTA
( - ) DEPRECIACION
( = ) UTILIDAD ANTES DE IMPUESTOS
( - ) IMPUESTOS
( = ) UTILIDAD DEL EJERCICIO

AO 1
$
$
$
$
$
$
$
$
$

700,713.60
85,200.00
588,976.32
674,176.32
26,537.28
14,450.00
12,087.28
1,208.73
10,878.55

AO 2
$
$
$
$
$
$
$
$
$

735,749.28
86,052.00
594,866.08
680,918.08
54,831.20
14,450.00
40,381.20
4,038.12
36,343.08

AO 3
$
$
$
$
$
$
$
$
$

772,536.74
86,912.52
600,814.74
687,727.26
84,809.48
14,450.00
70,359.48
7,035.95
63,323.53

COSTOS DE DEPRECIACIONES
ACTIVO FIJO
VITRINA MCA FRIOLIMPIC MOD. VRS-200
REFRIGERADOR MARCA IMBERIA MOD G3-72
REBANADORA TORREY RB-300
BASCULA TORREY 40 KGS CON PUERTO SERIAL Y
ETIQUETADORA

VALOR ORIGINAL

TASA

AOS
5
5
5

$
$
$
$

35,300.00
42,000.00
10,000.00
4,000.00

10%
10%
10%
10%

CAJA REGISTRADORA MCA. TORREY ER-300

$
TRAMOS DE EXHIBICION
$
REFRIGERADOR DE 36 FT3, 4 PUERTAS MARCA $
METALFRIO

6,100.00
7,500.00
39,000.00

10%
10%
10%

5
5

600.00
144,500.00

10%

ANAQUELES LAMINADOS REFORZADOS

TOTAL

$
$

_________
AO 4
$
$
$
$
$
$
$
$
$

811,163.58
87,781.65
606,822.89
694,604.54
116,559.04
14,450.00
102,109.04
10,210.90
91,898.14

AO 5
$
$
$
$
$
$
$
$
$

851,721.76
88,659.46
612,891.12
701,550.58
150,171.18
14,450.00
135,721.18
13,572.12
122,149.06

DEP ANUAL
$
3,530.00
$
4,200.00
$
1,000.00

VALOR RESCATE
$
17,650.00
$
21,000.00
$
5,000.00

$
$
$

400.00
610.00
750.00

$
$
$

2,000.00
3,050.00
3,750.00

$
$
$

3,900.00
60.00
14,450.00

$
$
$

19,500.00
300.00
72,250.00

___________________________________________
FLUJO DE EFECTIVO
CONCEPTOS / AO
( + ) VENTAS
( + ) VALOR DE RESCATE
( = ) INGRESOS TOTALES
COSTOS FIJOS
COSTOS VARIABLES
( = ) COSTOS TOTALES
COMPRA ACTIVO FIJO
COMPRA ACTIVO DIFERIDO
COMPRA CAPITAL DE TRABAJO
( = ) SALDO FINAL

AO 0

$
$
$

180,000.00
18,000.00
48,681.36

-$

246,681.36

AO 1

AO 2

AO 3

700,713.60

735,749.28

772,536.74

$
$
$
$

700,713.60
85,200.00
588,976.32
674,176.32

$
$
$
$

735,749.28
86,052.00
594,866.08
680,918.08

$
$
$
$

772,536.74
86,912.52
600,814.74
687,727.26

26,537.28

54,831.20

84,809.48

__

AO 4
$

811,163.58

$
$
$
$

AO 5

811,163.58
87,781.65
606,822.89
694,604.54

$
$
$
$
$
$

851,721.76
72,250.00
923,971.76
88,659.46
612,891.12
701,550.58

116,559.04

222,421.18

______________________________________________________________
PUNTO DE EQUILIBRIO
CONCEPTOS / AO
VENTAS
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
PUNTO DE EQUILIBRIO $
PUNTO DE EQUILIBRIO %

AO 1

AO 2

AO 3

AO 4

$
$

700,713.60
85,200.00

$
$

735,749.28
86,052.00

$
$

772,536.74
86,912.52

$
$

811,163.58
87,781.65

$
$
$

588,976.32
674,176.32
534,296.15
76.25

$
$
$

594,866.08
680,918.08
449,398.50
61.08

$
$
$

600,814.74
687,727.26
390,998.91
50.61

$
$
$

606,822.89
694,604.54
348,463.51
42.96

INTERPRETACION

EN EL PRIMER AO, DEBIDO A QUE ES EL MOMENTO EN EL QUE SE REALIZO LA INVERSION, SE ENCONTRARA UN PUNTO DE EQUILIBRIO MUY ALTO
UNA VEZ QUE SE OBTENGA UNA VENTA DEL 76,25%, LAS VENTAS REFLEJAN QUE SI CUBREN LOS COSTOS QUE EL PROYECTO PRODUCTIVO GENER
Y AUN ASI EXISTE UTILIDAD. ADEMAS DEBIDO A LA PROYECCION MOSTRADA A 5 AOS PODEMOS OBSERVAR QUE EL PROYECTO SI ES RENTABLE Y
EL PUNTO DE EQUILIBRIO DISMINUYE LO QUE SIGNIFICA UNA CAPITALIZACION DE LOS INSUMOS.

_________

AO 5
$
$

851,721.76
88,659.46

$
$
$

612,891.12
701,550.58
316,178.83
37.12

UN PUNTO DE EQUILIBRIO MUY ALTO,

UE EL PROYECTO PRODUCTIVO GENERA EN SI,
QUE EL PROYECTO SI ES RENTABLE YA QUE

ANALISIS DE RENTABILIDAD (VAN, TIR, B/C)

TASA DE ACTUALIZACION

AO
0
1
2
3
4
5
TOTAL

10%

INGRESOS
$
$
$
$
$
$

700,713.60
735,749.28
772,536.74
811,163.58
923,971.76

3,944,134.97

COSTOS
$
$
$
$
$
$

FLUJO DE
EFECTIVO

- -$
674,176.32 $
680,918.08 $
687,727.26 $
694,604.54 $
701,550.58 $

246,681.36
26,537.28
54,831.20
84,809.48
116,559.04
222,421.18

TASA
(1+t)-n
$
$
$
$
$
$

1.00
0.91
0.83
0.75
0.68
0.62

$ 3,438,976.79

VAN
TIR
B/C

90,639.76
21%
1.0316634669

CRITERIO DE DECISIN

EL PROYECTO ES VIABLE DE ACUERDO A LA EVALUACIUON REALIZADA, CON LOS INDICADORES PRESENTADOS, SE TIENE QUE EL VAN MA
Y UNA TIR DEL 22% LO QUE NOS INDICA QUE SE VA A GANAR UN 22% MAS DE LO QUE SE INVIRTIO.
__________________________________________________________________________________________________________________________
__________________________________________________________________________________________________________________________
__________________________________________________________________________________________________________________________

IR, B/C)

INGRESOS
ACTUALIZADOS
$
$
$
$
$
$

EGRESOS
ACTUALIZADOS

637,012.36
608,057.26
580,418.29
554,035.64
573,713.77

$674,176.32
$619,016.44
$568,369.64
$521,866.67
$479,168.49
2,953,237.32
$2,862,597.56

PRESENTADOS, SE TIENE QUE EL VAN MAYOR QUE CERO

_________________________
_________________________
_________________________