LIQUOR CLUB P

PRECIO POR MAYOR GANANCIA

RON MEDELLIN LITRO 55,000 44,700 10,300

PROMOCION 54,000 46,748 7,252
RON CALDAS GARRAFA 93,000 80,300 12,700
RON CALDAS BOTELLA 42,000 35,154 6,846
RON CALDAS MEDIO 23,000 17,500 5,500
AGUAR GARRAFO 93,000 83,500 9,500
AGUARDIENTE

AGUAR LITRO 52,000 42,850 9,150

AGUAR BOTELLO 40,000 33,000 7,000
AGUAR MEDIO 22,000 0 22,000
AGUAR VERDE LITRO 40,000 26,800 13,200
OLD PARR BOTELLA 110,000 99,100 10,900
BUCCHANAN'S BOTELLA 115,000 101,000 14,000
BLACK AND WHITE MEDIA 25,000 20,438 4,562
BLACK AND WHITE LITRO 59,000 51,750 7,250
WHISKY

BLACK AND WHITE BOTELLA 46,000 36,611 9,389

SOMETHING SPECIAL 56,000 48,450 7,550
JACK DANIELS BOTELLA 130,000 113,550 16,450
BRANDY DOMEC BOTELLA 48,500 38,310 10,190
BRANDY DOMEC MEDIA 27,000 19,900 7,100
JIMADOR BOTELLA 93,000 85,900 7,100
TEQUILA
JOSE CUERVO BOTELLA 76,000 66,800 9,200
SMIRNOF LULO MEDIA 22,000 16,850 5,150
VODKA
SMIRNOFF LULO BOTELLA 38,000 31,000 7,000
CHAMPAÑA ICE ROSÉ 50,000 33,000 17,000
AGUILA LIGTH LATA 2,600 2,100 500
POKER LATA 2,200 1,507 693
POKER LATA GRANDE 3,500 2,186 1,314
AGUILA ORIGINAL LATA 2,600 1,998 602
CLUB COL. NEGRA LATA 2,800 2,131 669
AGUILA LIGTH EMBASE 2,000 1,923 77
POKER LITRO 5,000 3,292 1,708
CERVEZAS

AGUILA LIGTH LITRO 5,000 3,292 1,708

POKER EMBASE 2,300 1,660 640
CLUB COL. NEGRA EMBA 2,400 1,870 530
CLUB COL. ROJA EMBA 2,400 1,870 530
BBC CAJICA MIEL 5,000 3,658 1,342
CORONA 3,333 3,252 81
SMIRNOFF ICE VERDE 6,100 5,011 1,089
SMIRNOFF ICE ROJO 6,100 5,011 1,089
FOUR LOKO 15,000 12,000 3,000
AGUA CRISTAL LITRO 3,000 1,400 1,600
 AGUA SALVA 2,000 625 1,375
COCA COLA 3.0L 7,000 5,633 1,367
COCA COLA 1.5L 3,800 3,275 525
GASEOSA SODA 1.5L 4,500 2,500 2,000
GASEOSA CANADA DRY 4,500 2,566 1,934
GATORADE ROJO 3,700 2,208 1,492
PIN PON 500 208 292
PLATANOS VERDES-MADUROS 1,200 650 550
BEBIDAS Y CONFITERIA

CAJA BIANCHI BARRA 800 533 267

CAJA CHAO BARRA 400 233 167
GOMAS GRANDE 1,800 1,200 600
GOMAS PEQUEÑA 1,400 850 550
CAJA CHOCOLORES 800 566 234
CHEESE TRIS MEDIANO 2,200
PAPAS LIMON 4,500 3,182 1,318
DE TODITO GRANDE 4,800 3,990 810
DORITOS MEGAQUESO 5,200 4,000 1,200
CHOCLITOS GRANDES 4,300
DORITOS MEGAQUESO PERSONAL 2,000 1,200 800
CAJITA DE CHICLE ADAMS 200 125 75
CHICLE TRIDENT PERSONAL 300 148 152
CHICLE TRIDENT BARRA 1,200 820 380
BOM BOM BUM 500 195 305
FUSION MEDIO 5,000 3,750 1,250
FUSION PAQUETE 10,000 7,350 2,650
LUCKY MEDIO 5,000 3,710 1,290
PREMIER MEDIO 4,000 2,543 1,457
PREMIER PAQUETE 8,000 4,000 4,000
CIGARRILLO

L&M MEDIO 4,000 2,565 1,435

DERBY MEDIO 4,000 3,140 860
DERBY PAQUETE 7,200 6,190 1,010
FUSION UNIDAD 700 375 325
LUCKY UNIDAD 700 371 329
PREMIER UNIDAD 500 254 246
DERBY UNIDAD 400 314 86

541,000
IQUOR CLUB PEREIRA
UNIDADES UNID DISPONIBLES UNI VENDIDAS VENDIDO $ GANANCIA NETA
2 2 $0 $0
1 1 $0 $0
2 2 $0 $0
5 5 $0 $0
5 5 $0 $0
2 2 $0 $0
3 3 $0 $0
2 2 $0 $0
5 5 $0 $0
3 3 $0 $0
0 0 $0 $0
0 0 $0 $0
1 1 $0 $0
0 0 $0 $0
2 2 $0 $0
2 2 $0 $0
0 0 $0 $0
1 1 $0 $0
1 1 $0 $0
4 4 $0 $0
1 1 $0 $0
2 2 $0 $0
3 3 $0 $0
1 1 $0 $0
5 5 $0 $0
24 24 $0 $0
18 18 $0 $0
3 3 $0 $0
0 0 $0 $0
0 0 $0 $0
15 15 $0 $0
20 20 $0 $0
0 0 $0 $0
30 30 $0 $0
30 30 $0 $0
4 4 $0 $0
0 0 $0 $0
0 0 $0 $0
13 13 $0 $0
1 1 $0 $0
0 0 $0 $0
28 28 $0 $0
6 6 $0 $0
13 13 $0 $0
6 6 $0 $0
4 4 $0 $0
1 1 $0 $0
57 57 $0 $0
24 24 $0 $0
24 24 $0 $0
24 24 $0 $0
18 18 $0 $0
18 18 $0 $0
12 12 $0 $0
0 $0
2 2 $0 $0
11 11 $0 $0
2 2 $0 $0
$0
2 2 $0 $0
100 100 $0 $0
60 60 $0 $0
7 7 $0 $0
13 13 $0 $0
2 2 $0 $0
2 2 $0 $0
2 2 $0 $0
6 6 $0 $0
2 2 $0 $0
3 3 $0 $0
2 2 $0 $0
1 1 $0 $0
10 10 $0 $0
0 0 $0 $0
10 10 $0 $0
20 20 $0 $0
TOTAL $0 $0
INVERTIR $0
UNIDADES
NUEVAS
 PRODUCTO V. UNITARIO IVA VALOR IVA V. UNI + V. IVA CANT
CHEESE TRIS PQUEÑO 42g 743 0.19 141.17 884.17 3
MANI MOTO SAL 36g 703 0.19 133.57 836.57 6
CHOKIS CHISPAS CHOCOBASE 47g 690 0.19 131.10 821.10 6
DE TODITO LIMON 45g 1317 0.19 250.23 1,567.23 3
DE TODITO NATURAL 85g 1814 0.19 344.66 2,158.66 3
MANI MOTO NATURAL 48g 686 0.19 130.34 816.34 8
DORITOS MEGA QUESO 43g 1100 0.19 209.00 1,309.00 3
DE TODITO MIX 150 GR 3357 0.19 637.83 3,994.83 3
DE TODITO MIX 85GR 1814 0.19 344.66 2,158.66 3
CHOKIS CHISPAS 37GR 690 0.19 131.10 821.10 6
MARGARITA MAYONESA 105 GR 2777 0.19 527.63 3,304.63 3
CHEESE TRIS QUESO 80 GR 1594 0.19 302.86 1,896.86 6
MARGARITA NATURAL 105 GR 2777 0.19 527.63 3,304.63 3
MARGARITA TOMATE 105 GR 2777 0.19 527.63 3,304.63 3
DE TODITO BBQ 85GR 1814 0.19 344.66 2,158.66 3
DE TODITO LIMON 150 GR 3490 0.19 663.10 4,153.10 3
MARGARITA POLLO 105 GR 2645 0.19 502.55 3,147.55 3
DE TODITO BBQ 150 GR 3490 0.19 663.10 4,153.10 3
MARGARITA LIMON 105 GR 2777 0.19 527.63 3,304.63 3
CHOCLITOS LIMON 45GR 738 0.19 140.22 878.22 3
DE TODITO NATURAL 150GR 3490 0.19 663.10 4,153.10 3
CHEETOS BOLIQUESO 38GR 743 0.19 141.17 884.17 3
CHOCLITOS LIMON 230 GR 3205 0.19 608.95 3,813.95 6
89
VALOR NETO PRODUCTO V. UNITARIO CANT VALOR NETO
2,652.51 GARRAFA AGUAR. ANTIO 83,500 1 83,500
5,019.42 SMIRNOFF LULO 30,350 1 30,350
4,926.60 AGUILA LIGTH X30 57,700 0 0
4,701.69 AGUARD. ANTIO LITRO 42,850 2 85,700
6,475.98 RON CALDAS MEDIA 18,300 2 36,600
6,530.72 RON CALDAS GARRAFA 80,400 1 80,400
3,927.00 RON CALDAS LITRO 48,300 1 48,300
11,984.49 364,850
6,475.98 406,000
4,926.60
9,913.89 PRODUCTO V. UNITARIO CANT VALOR NETO
11,381.16 CHEESE TRIS PQUEÑO 42g 884.17 6 5,305
9,913.89 CHOKIS CHISPAS CHOCOBASE 47g 821.10 6 4,927
9,913.89 DE TODITO LIMON 45g 1,567.23 2 3,134
6,475.98 DE TODITO NATURAL 85g 2,158.66 3 6,476
12,459.30 DE TODITO MIX 85GR 2,185.66 2 4,371
9,442.65 CHOKIS CHISPAS 37GR 821.10 6 4,927
12,459.30 MARGARITA MAYONESA 105 GR 3,304.63 3 9,914
9,913.89 CHEESE TRIS QUESO 80 GR 1,896.86 1 1,897
2,634.66 MARGARITA TOMATE 105 GR 3,304.63 1 3,305
12,459.30 DE TODITO BBQ 85GR 2,185.66 1 2,186
2,652.51 DE TODITO LIMON 150 GR 4,153.10 2 8,306
22,883.70 DE TODITO BBQ 150 GR 4,153.10 4 16,612
190,125.11 MARGARITA LIMON 105 GR 3,304.63 2 6,609
CHOCLITOS LIMON 45GR 878.22 3 2,635
CHEETOS BOLIQUESO 38GR 884.17 3 2,653
CHOCLITOS LIMON 230 GR 3,813.95 3 11,442
LITRO RON VIEJO DE CALDAS 48,300.00 1 48,300
MEDIA RON VIEJO DE CALDAS 18,300.00 1 18,300
BOTELLA RON VIEJO DE CALDAS 35,700.00 1 35,700
SIX PACK POKER 12,100.00 2 24,200
POKER LITRO 42,800.00 2 85,600
306,798
 PRODUCTO V. UNITARIO CANT VALOR NETO
CIGARRILLO FUSION PAQUETE 7,200 2 14,400
CIGARRILLO FUSION MEDIO 3,650 4 14,600
L&M RED MEDIO 2,540 4 10,160
DERBY MEDIO 3,140 4 12,560
LUCKY MEDIO 3,750 4 15,000
CARIBE MEDIO 2,390 2 4,780
DERBY PAQUETE 6,190 2 12,380
CIGARRILLO FUSION SANDIA MEDIO 3,650 3 10,950
POSTOBON TAMARINDO X15 17,500 1 17,500
POSTOBON MANZANA X15 17,500 1 17,500
VIVE 100 8,350 1 8,350
POSTOBON TAMARINDO PQUEÑA X6 5,000 1 5,000
POSTOBON PEPSI PEQUEÑA X6 5,000 1 5,000
JUGO HIT MANGO X12 20,000 1 20,000
168,180

PRODUCTO V. UNITARIO CANT VALOR NETO

CERVEZA CLUB DORADA X30 54,789.7 1 54,790
CLUB COLOMBIA DORADA X13 750CC 47,750.0 1 47,750
POKER LATA SIX PACK 12,100.0 1 12,100
PALOMITAS CARAMELO X36 23,162.0 1 23,162
RIZADAS LIMON X12 9,398.0 1 9,398
YUPIS SALADO X12 2,436.0 1 2,436
RON VIEJO DE CALDAS MEDIO 18,300.0 4 73,200
GARRAFA AGUARDIENTE ANTI 83,500.0 1 83,500
RON VIEJO DE CALDAS LITRO 48,300.0 1 48,300
0
0
0
0
0
0
0