CODIGOS PRODUCTOS UNIDAD

1001 ACEITE DE OLIVA LTS

1002 ACEITE VEGETAL LTS
1003 ACEITUNAS NEGRAS KGS
1004 ACEITUNAS RELLENAS KGS
1005 ACEITUNAS VERDES KGS
1006 ACELGA KGS
1007 AGUACATE KGS
1008 AJI DULCE KGS
1009 AJINOMOTO KGS
1010 AJO KGS
1011 AJO PORRO KGS
1012 AJONJOLI KGS
1013 ALBAHACA KGS
1014 ALCACAPARRA KGS
1015 ACEITE BALSAMICO LTS
1016 ALCACHOFAS FRESCAS KGS
1017 ALCACHOFAS NATURALES KGS
1018 ALFALFA KGS
1019 ALMEJAS KGS
1020 ALMENDRAS KGS
1021 ANCHOAS KGS
1022 APIO KGS
1023 ARBEJAS KGS
1024 ARROZ KGS
1025 ARROZ ARBORIO KGS
1026 ATUN EN LATA KGS
1027 ATUN NATURAL (LOMO DE ATUN) KGS
1028 AUYAMA KGS
1029 AVENA KGS
1030 AZUCAR KGS
1031 BACALAO KGS
1032 BATATA KGS
1033 BERENJENA KGS
1034 BERRO KGS
1035 BRANDY NACIONAL BOT
1036 BROCOLI KGS
1037 CABEZA DE MERO KGS
1038 CABEZA DE PESCADO KGS
1039 CALABACIN KGS
1040 CALAMARES KGS
1041 CALDO DE POLLO KGS
1042 CAMARONES KGS
1043 CAMBUR KGS
1044 CANAPE KGS
1045 CANELA MOLIDA KGS
1046 CANELLONIS KGS
1047 CANGREJOS KGS
1048 CANOLES KGS
1049 CARAOTAS BLANCAS KGS
1050 CARAOTAS NEGRAS KGS
1051 CARAOTAS ROJAS KGS
1052 CARITE SIERRA KGS
1053 CARNE DE CANGREJOS KGS
1054 CARNE MOLIDA KGS
1055 CARNE MECHADA KGS
1056 CARNE PARA HAMBURGUESA KGS
1057 CEBOLLA KGS
1058 CEBOLLA MORADA KGS
1059 CEBOLLIN KGS
1060 CEBOLLITAS ENCURTIDAS KGS
1061 CELERY KGS
1062 CEREZAS ROJAS KGS
1063 CERVEZA BOT
1064 CHAMPI;ONES EN LATA KGS
1065 CHAMPI;ONES NATURALES KGS
1066 CHAYOTA KGS
1067 CHISTORRA KGS
1068 CHORISO PARA PARRILLA KGS
1069 CHORIZO ESPANOL KGS
1070 CHULETA DE CERDO KGS
1071 CIBULLETE KGS
1072 CILANTRO KGS
1073 CIRUELAS IMPORTADAS KGS
1074 CIRUELAS PASAS KGS
1075 CLAVOS DULCE KGS
1076 COLIFLOR KGS
1077 COMINO KGS
1078 CONCHA DE CAMARONES KGS
1079 CONEJOS KGS
1080 CORDERO KGS
1081 COSTILLA DE CERDO KGS
1082 COSTILLA DE RES KGS
1083 CREMA PASTELERA LTS
1084 CREMA SUCREAN LTS LTS
1085 CREMA DE ALMEJA LTS
1086 CREMA DE COCO LTS
1087 CREMA DE LANGOSTINOS LTS
1088 CREMA DE LECHE LTS
1089 CREMA DE MAIZ LTS
1090 CREP KGS
1091 CROQUETAS DE CANGREJOS KGS
1092 CURCUMA KGS
1093 CURRY KGS
1094 CURVINA KGS
1095 DELICIAS DE MARISCOS KGS
1096 DURAZNO KGS
1097 ENCURTIDOS KGS
1098 ENELDO KGS
1099 ENSALADA COLESLAU KGS
1100 ESPARRAGOS EN LATA KGS
1101 ESPARRAGOS NATURALES KGS
1102 ESPINACA KGS
1103 ESTRAGON KGS
1104 FIDEOS KGS
1105 FRESA KGS
1106 FRUTAS IMP. KGS
1107 FRUTAS NAC. KGS
1108 FETUCCINI KGS
1109 GALLETAS DE SODA UND
1110 GALLINA KGS
1111 GANZO DE RES KGS
1112 GARBANZOS KGS
1113 GRANOLA KGS
1114 GRANADINA KGS
1115 GUAYABA KGS
1116 GUISANTES CONGELADOS KGS
1117 GUISANTES EN LATA KGS
1118 HARINA DE TRIGO KGS
1119 HARINA PAN KGS
1120 HARINA ROBINGUD KGS
1121 HALLACAS KGS
1122 HIERVA BUENA KGS
1123 HINOJO FRESCOS KGS
1124 HOJA PARA HALLACAS KGS
1125 HOJALDRE KGS
1126 HONGOS PORTOBELLO KGS
1127 HUESO ROJO KGS
1128 HUEVO UND
1129 HUEVOS DE CORDONIZ UND
1130 JAMON DE PAVO KGS
1131 JAMON DE PIERNA KGS
1132 JAMON SERRANO KGS
1133 JAMON TENDER KGS
1134 JEREZ KGS
1135 JOJOTO KGS
1136 JUGO DE TOMATE LTS
1137 KIWI KGS
1138 LANGOSTAS KGS
1139 LANGOSTINOS KGS
1140 LAUREL KGS
1141 LECHE CONDENSADA LTS
1142 LECHE DE COCO LTS
1143 LECHE LIQUIDA LTS
1144 LECHOZA KGS
1145 LECHUGA AMERICANA KGS
1146 LECHUGA ROMANA KGS
1147 LENTEJAS KGS
1148 LEVADURA KGS
1149 LICOR SECO CAVA BOT
1150 LIMON KGS
1151 LINGUINI KGS
1152 LOMITO DE CERDO KGS
1153 LOMITO DE RES KGS
1154 MAIZ CONGELADO KGS
1155 MAIZ DULCE EN GRANO KGS
1156 MAIZINA AMERICANA KGS
1157 MANDARINA KGS
1158 MANGOS KGS
1159 MANTEQUILLA DE PORCION 10GRS KGS
1160 MANZANA KGS
1161 MANTEQUILLA KGS
1162 MASA DE HOJALDRE KGS
1163 MASA PARA PAN DE JAMON KGS
1164 MASA PARA PASTICHO KGS
1165 MASA PARA PIZZA KGS
1166 MAYONESA KGS
1167 MELOCOTON EN ALMIBAR KGS
1168 MELON KGS
1169 MENTA KGS
1170 MERMELADAS KGS
1171 MERO KGS
1172 MERO PARA RUEDA KGS
1173 MIEL LTS
1174 MIJILLONES KGS
1175 MINI PIZZA KGS
1176 MORA KGS
1177 MORCILLA KGS
1178 MOSTAZA KGS
1179 MOSTAZA DIJON KGS
1180 MUCHACHO REDONDO KGS
1181 NABO KGS
1182 ÑAME KGS
1183 NARANJA KGS
1184 NATA KGS
1185 NOQUIS KGS
1186 NUEZ KGS
1187 NUEZ MOSCADA MOLIDA KGS
1188 OCUMO KGS
1189 ONOTO KGS
1190 OREGANO KGS
1191 PABILO UND
1192 PALMITO KGS
1193 PAN CANILLA UND
1194 PAN ARABE UND
1195 PAN DE HAMBURGUESA UND
1196 PAN DE SANDWICH UND
1197 PASTA PARA PASTICHO KGS
1198 PAN DE BANQUETE UND
1199 PAN RALLADO KGS
1200 PAPA KGS
1201 PAPAS P/ FREIR KGS
1202 PAPAS P/PERRO CALIENTE KGS
1203 PAPELON KGS
1204 PAPITA COLOMBIANA KGS
1205 PARCHITA KGS
1206 PARGO KGS
1207 PASTA DE TOMATE KGS
1208 PASTA IMPORTADA KGS
1209 PATE DE HIGADO KGS
1210 PATILLA KGS
1211 PATO KGS
1212 PAVO KGS
1213 PECHUGA DE PAVO KGS
1214 PECHUGA DE POLLO KGS
1215 PEPINILLOS EN VINAGRETA KGS
1216 PEPINO KGS
1217 PERA KGS
1218 PEREJIL KGS
1219 PERNIL KGS
1220 PERNOT KGS
1221 PESTO KGS
1222 PIÑA KGS
1223 PIMENTON KGS
1224 PIMENTON BATURRO KGS
1225 PIMENTON MORRON KGS
1226 PIMIENTA NEGRA KGS
1227 PIMIENTOS KGS
1228 PIMIENTOS KGS
1229 PLATANO KGS
1230 PLUMITAS KGS
1231 POLLO KGS
1232 PULPA DE FRUTAS KGS
1233 PULPA NEGRA KGS
1234 PULPO KGS
1235 PUNTA TRASERA KGS
1236 QUESO GUAYANES KGS
1237 QUESO AMARILLO KGS
1238 QUESO AZUL PAISA ROQUEFOR KGS
1239 QUESO BLANCO KGS
1240 QUESO BOCCONCCINI DE BUFALA KGS
1241 QUESO CREMA KGS
1242 QUESO DE BUFALA KGS
1243 QUESO DE CABRA KGS
1244 QUESO DE MANO KGS
1245 QUESO EMENTAL KGS
1246 QUESO PAISA KGS
1247 QUESO MANCHEGO KGS
1248 QUESO MOZARELLA KGS
1249 QUESO PARMESANO KGS
1250 QUESO PECORINO KGS
1251 QUESO PROBOLETA KGS
1252 QUESO RICOTA KGS
1253 QUESO TELITA KGS
1254 QUESO TENTACION KGS
1255 RABANO KGS
1256 RADIQUIO KGS
1257 RAVIOLIS KGS
1258 RECORTES DE PESCADO KGS
1259 REGATONI KGS
1260 REMOLACHA KGS
1261 REPOLLO BLANCO KGS
1262 REPOLLO MORADO KGS
1263 ROMERO KGS
1264 RON KGS
1265 RUGULA KGS
1266 SAL KGS
1267 SALCHICHA PARA PERRO KGS
1268 SALCHICHA POLACA KGS
1269 SALCHICHON CRESPONE KGS
1270 SALCHICHON NAPOLI, MILANO KGS
1271 SALCHICHON PEPERONI KGS
1272 SALCHICHON TIPO COPPA KGS
1273 SALMON AHUMADO KGS
1274 SALSA DE AJO LTS
1275 SALSA AGRIDULCE LTS
1276 SALSA B.B.Q. LTS
1277 SALSA BECHAMEL LTS
1278 SALSA BERNESA LTS
1279 SALSA BOLOGNA LTS
1280 SALSA DE CAMARONES LTS
1281 SALSA DE LANGOSTAS LTS
1282 SALSA DE OSTRAS LTS
1283 SALSA DE PESTO CLASICA LTS
1284 SALSA DE PIÑA LTS
1285 SALSA DE SOYA LTS
1286 SALSA DE TOMATE LTS
1287 SALSA DEMIGLAS LTS
1288 SALSA FIORENTINA LTS
1289 SALSA INGLESA LTS
1290 SALSA MEUNIER LTS
1291 SALSA NAPOLITANA LTS
1292 SALSA PARA PIZZA LTS
1293 SALSA CARBONARA LTS
1294 SALSA PESTO DE TOMATES LTS
1295 SALSA PICANTE LTS
1296 SALSA PUTANESCA LTS
1297 SALVIA KGS
1298 SOLOMO KGS
1299 TALLARINES KGS
1300 TAMARINDO KGS
1301 TEQUEÑOS (RACION DE 10 UND) RACION
1302 TIBON DE RES KGS
1303 TOCINETA KGS
1304 TOMATE KGS
1305 TOMATE CHERRY KGS
1306 TOMATE DE ARBOL KGS
1307 TOMATE DE LATA ( 800 GRS ) KGS
1308 TOMATE MANZANO KGS
1309 TOMILLO KGS
1310 TORTELLONIS KGS
1311 TORTILLA KGS
1312 TRUCHAS KGS
1313 UVAS IMPORTADAS KGS
1314 UVAS NACIONALES KGS
1315 UVAS PASAS KGS
1316 VAINILLA KGS
1317 VAINITAS KGS
1318 VEGETALES MIXTOS KGS
1319 VERMICELLI KGS
1320 VINAGRE BALSAMICO LTS
1321 VINAGRE BLANCO LTS
1322 VINO BOT
1323 VINO PORTO PERLA BOT
1324 VINO DE COCINA BOT
1325 WHISKY NACIONAL BOT
1326 YUCA KGS
1327 ZANAHORIA KGS
1328 LECHE EN POLVO KGS
1329 CAFÉ MOLIDO KGS
1330 FRIJOLES KGS
1331 FUME DE CAMARONES KGS
1332 CARMENCITA KGS
1333 CHOCOLATE EN BARRA KGS
1334 GRANOLA KGS
1335 POLVO DE HORNEAR KGS
1336 CAZON KGS
1337 AGUJA PESCADO KGS
1338 JENGIBRE KGS
1339 BARRACUDA KGS
1340 HIGADO KGS
1341 JAMON DE ESPALDA KGS
1342 ROBALO KGS
1343 CUBITOS KGS
1344 SABROSEADOR KGS
1345 FILET DE MERLUZA KGS
1346 HIELO BOLSA
1347 COCO UND
1348 CHICHARRON KGS
1349 MUSLO DE POLLO KGS
1350 CACAO KGS
1351 LECHE EVAPORADA LTS
1352 RAYA KGS
1353 MERLUZA KGS
1354 PULPA DE COCHINO KGS
1355 PEPITONAS KGS
1356 EDAMAME KGS
1357 SALMON KGS
1358 AJONJOLI KGS
1359 ARROZ SUSHI KGS
1360 TE VERDE KGS
1361 WASABI KGS
1362 ALGAS SECA (NORI) KGS
1363 ACEITE DE AJONJOLI KGS
1364 SOYA (YAMASA) KGS
1365 CANGRREJO (KANIKAMA) KGS
1366 ANGUILA ( UNAGUI) KGS
1367 WAKAME KGS
1368 MASAGO KGS
1369 HONDASHI KGS
1370 IKA SANSAI ENSALADA KGS
1371 LOMO DE ATUN KGS
1372 GARI PINK ( JENJIBRE ENURTIDO ) KGS
1373 SHIRASHA KGS
1374 HOJAS DE ARROZ KGS
1375 DORADO KGS
1376 FIDEOS DE ARROZ KGS
1377 MANI KGS
1378 COMSOME DE POLLO LTS
1379 LICOR DE COCO BOT
1380 RON OSCURO BOT
1381 LICOR TEQUILA BOT
1382 LICOR CURAZAO AZUL BOT
1383 JARABE DE GOMA BOT
1384 JARABE DE GRANADINA BOT
1385 LICOR TRIPLE SECC BOT
1386 LICOR GINEBRA BOT
1387 RON BLANCO BOT
1388 LICOR VODKA BOT
1389 AGUAKINA BOT
1390 LICOR DE CAFÉ BOT
1391 AMARGO DE ANGOSTURA BOT
1392 REFRESCO COCA COLA BOT
1393 LICOR DE CACAO BOT
1394 LICOR DE MELOCOTON BOT
1395 SODA BOT
1396 LICOR DE ANIS BOT
1397 LICOR DE FRESA BOT
1398 CERVEZA IMPORTADA BOT
1399 VINO TINTO BOT
1400 REFRESCO CHINOTTO BOT
1401 NESTEA KGS
1402 APROBECHAMIENTO DE SOLOMO KGS
1403 WHISKY BUCHANAN BOT
1404 WHISKY OLD PARR BOT
1405 RON DIPLOMATICO BOT
1406 VODKA GREY GOOSE BOT
1407 REFRESCO LATA BOT
1408 AGUA MINERAL DE 355 ML BOT
1409 JUGO DE NARANJA DEL VALLE LTS
1410 RON ANIVERSARIO BOT
1411 MOET CHANDON BOT
1412 MOET CHANDON ICE IMPERIAL BOT
1413 EMPANADA DE JAMON Y QUESO UND
1414 EMPANADA DE QUESO UND
1415 EMPANADA DE PESCADO UND
1416 EMPANADA DE CARNE DE ESMECHAR UND
1417 TEQUEÑOS BANDEJA
1418 JUGOS LTS
1419 TAZA DE CAFÉ UND
1420 HOJAS DE ARROZ UND
1421 ALITAS DE POLLO KGS
1422 HELADOS KGS
1423 CHOCOLATE M&M KGS
1424 GALLETAS OREO( 280 GRS) KGS
1425 PIRULIN KGS
1426 NUTELLA KGS
1427 BROWNIE UND
1428 VINO ESPUMANTE ALEXANDER BOT
1429 RUEDA DE SALMON KGS
1430 RUEDA DE CARITE KGS
1431 RUEDA DE MERO KGS
1432 RUEDA DE PARGO KGS
1433 QUESO SHEDDAR KGS
1434 SIROP DE CHOLATE LTS
1435 SIROP DE FRESA LTS
1436 CHUPETICAS DE POLLO KGS
1437 NESCAFE KGS
1438 VASO NESCAFE UND
1439 PAN DE PEPITO UND
1440 TENTACULOS DE PULPO KGS
1441 CALDO DE CAMARON LTS
1442 CALDO DE PESCADO LTS
1443 ANIS CARTUJO BOT
1444 CACIQUE 500 BOT
1445 RON CACIQUE AÑEJO BOT
1446 RON SANTA TERESA AÑEJO BOT
1447 RON SANTA TERESA LINAJE BOT
1448 SODA LATA LATA
1449 HIELO BOLSA
1450 RON CARUPANO ORO 12 AÑOS BOT
1451 RON CARUPANO 6 AÑOS BOT
1452 VASO CON DOMO UND
1453 CUCUY REPOSADO BOT
1454 GELATINA SIN SABOR KGS
1455 SAL MARINA KGS
1456 FONDO DE RES LTS
1457
1458
1459
1460
 COSTO %MERMAS COSTO T
23,760,000.00 0% 23,760,000.00 cotizacion del dólar 2,788,000.00
6,750,000.00 0 6,750,000.00
15,000,000.00 0 15,000,000.00
12,000,000.00 0 12,000,000.00
14,000,000.00 0 14,000,000.00
480,000.00 10% 533,333.33
3,648,000.00 25% 4,864,000.00
1,606,500.00 5% 1,691,052.63
11,815,000.00 0% 11,815,000.00
5,329,500.00 5% 5,610,000.00
1,501,000.00 30% 2,144,285.71
6,396,000.00 0 6,396,000.00
5,763,000.00 40% 9,605,000.00
20,000,000.00 0 20,000,000.00
10,545,000.00 0 10,545,000.00
- 80% -
- 0 -
- 0 -
2,300,000.00 40% 3,833,333.33
0 -
19,000,000.00 0 19,000,000.00
1,224,000.00 20% 1,530,000.00
0 -
2,116,500.00 0 2,116,500.00
2,300,000.00 0 2,300,000.00
0 -
38,000,000.00 15% 44,705,882.35
353,400.00 10% 392,666.67
-
1,917,000.00 1,917,000.00
50,400,000.00 30% 50,400,000.00
1,200,000.00 10% 1,333,333.33
1,530,000.00 10% 1,700,000.00
1,200,000.00 50% 2,400,000.00
8,000,000.00 8,000,000.00
2,677,500.00 30% 3,825,000.00
- -
- -
600,000.00 10% 666,666.67
27,880,000.00 48% 53,615,384.62
1,518,000.00 1,518,000.00
10,000,000.00 46% 18,518,518.52
969,000.00 969,000.00
- -
6,240,000.00 6,240,000.00
- -
3,500,000.00 3,500,000.00
- -
2,020,000.00 2,020,000.00
4,320,000.00 4,320,000.00
2,020,000.00 2,020,000.00
4,500,000.00 52% 9,375,000.00
22,958,000.00 22,958,000.00
7,140,000.00 7,140,000.00
7,140,000.00 7,140,000.00
989,740.26 989,740.26
1,700,000.00 10% 1,888,888.89
4,700,000.00 10% 5,222,222.22
 1,326,000.00 20% 1,657,500.00
- -
2,125,000.00 10% 2,361,111.11
27,000,000.00 27,000,000.00
1,141,000.00 1,141,000.00
13,560,000.00 13,560,000.00
13,794,000.00 10% 15,326,666.67
- -
4,526,100.00 4,526,100.00
4,500,000.00 4,500,000.00
69,230,769.00 69,230,769.00
- -
- -
1,258,000.00 50% 2,516,000.00
- -
- -
221,428.00 221,428.00
1,555,500.00 25% 2,074,000.00
1,200,000.00 1,200,000.00
- -
- -
- -
9,440,000.00 9,440,000.00
4,992,400.00 4,992,400.00
8,748,000.00 8,748,000.00
9,531,000.00 9,531,000.00
- -
6,801,886.00 6,801,886.00
- -
9,531,000.00 9,531,000.00
- -
- -
- -
2,983,000.00 2,983,000.00
10,051,000.00 10,051,000.00
- 55% -
- -
- 25% -
- -
- -
- -
- -
5,244,800.00 10% 5,827,555.56
750,000.00 10% 833,333.33
- -
- -
8,320,000.00 10% 9,244,444.44
- -
- -
1,772,437.50 1,772,437.50
- -
- -
5,040,000.00 5,040,000.00
- -
- -
6,566,000.00 6,566,000.00
5,616,000.00 20% 7,020,000.00
- -
2,413,793.00 2,413,793.00
1,333,333.00 1,333,333.00
 2,700,000.00 2,700,000.00
1,333,333.00 1,333,333.00
- -
3,315,000.00 50% 6,630,000.00
1,820,000.00 10% 2,022,222.22
- -
- -
- 5% -
- -
210,000.00 210,000.00
- -
11,549,896.00 11,549,896.00
13,284,000.00 13,284,000.00
66,804,123.71 66,804,123.71
8,824,000.00 8,824,000.00
30,954,000.00 30,954,000.00
- -
- -
- -
28,500,000.00 28,500,000.00
21,102,000.00 5% 22,212,631.58
845,000.00 40% 1,408,333.33
9,637,974.00 9,637,974.00
- -
3,900,000.00 3,900,000.00
1,180,000.00 30% 1,685,714.29
1,249,500.00 15% 1,470,000.00
1,249,500.00 15% 1,470,000.00
3,040,000.00 3,040,000.00
1,200,000.00 1,200,000.00
7,328,276.00 7,328,276.00
6,069,000.00 80% 30,345,000.00
1,530,800.00 1,530,800.00
13,951,400.00 13,951,400.00
9,690,000.00 40% 16,150,000.00
- -
1,020,000.00 1,020,000.00
3,363,000.00 3,363,000.00
3,264,000.00 30% 4,662,857.14
- 20% -
- -
850,000.00 15% 1,000,000.00
10,071,000.00 10,071,000.00
- -
- -
- -
591,187.41 591,187.41
11,400,000.00 11,400,000.00
13,888,356.00 13,888,356.00
1,224,000.00 25% 1,632,000.00
- -
15,325,670.00 15,325,670.00
11,256,000.00 30% 16,080,000.00
- -
7,317,000.00 7,317,000.00
9,500,000.00 20% 11,875,000.00
- -
2,584,000.00 2,584,000.00
7,215,000.00 7,215,000.00
6,500,000.00 6,500,000.00
 - -
2,450,000.00 2,450,000.00
- 30% -
1,351,500.00 15% 1,590,000.00
1,428,000.00 50% 2,856,000.00
4,200,000.00 4,200,000.00
1,939,031.67 1,939,031.67
11,256,000.00 11,256,000.00
2,500,000.00 2,500,000.00
1,581,000.00 15% 1,860,000.00
1,100,000.00 1,100,000.00
9,925,500.00 9,925,500.00
325,000.00 325,000.00
15,120,000.00 15,120,000.00
1,800,000.00 1,800,000.00
- -
264,646.01 264,646.01
578,979.72 578,979.72
1,500,000.00 1,500,000.00
196,977.56 196,977.56
750,000.00 750,000.00
3,136,500.00 25% 4,182,000.00
8,360,000.00 8,360,000.00
14,000,000.00 14,000,000.00
570,000.00 570,000.00
- -
2,460,000.00 40% 4,100,000.00
12,320,000.00 10% 13,688,888.89
7,020,000.00 7,020,000.00
- -
- -
1,045,500.00 60% 2,613,750.00
- -
- -
- -
9,690,000.00 28% 13,458,333.33
2,500,000.00 2,500,000.00
2,000,000.00 10% 2,222,222.22
- 15% -
1,326,000.00 50% 2,652,000.00
- 40% -
- -
- -
3,391,500.00 45% 6,166,363.64
3,238,500.00 20% 4,048,125.00
5,500,000.00 5,500,000.00
- -
13,104,000.00 13,104,000.00
4,020,000.00 20% 5,025,000.00
- 20% -
433,500.00 30% 619,285.71
1,530,800.00 1,530,800.00
6,660,000.00 40% 11,100,000.00
- -
5,040,000.00 5,040,000.00
18,910,000.00 46% 35,018,518.52
7,000,000.00 33% 10,447,761.19
- -
18,738,000.00 18,738,000.00
20,500,000.00 20,500,000.00
 5,760,000.00 5,760,000.00
- -
6,560,000.00 6,560,000.00
- -
43,228,000.00 43,228,000.00
- -
- -
10,986,000.00 10,986,000.00
47,329,230.00 47,329,230.00
10,986,000.00 10,986,000.00
14,401,237.00 14,401,237.00
29,376,000.00 29,376,000.00
- -
- -
- -
- -
- 10% -
4,080,000.00 10% 4,533,333.33
- -
- -
2,294,000.00 2,294,000.00
790,500.00 10% 878,333.33
892,500.00 10% 991,666.67
1,351,500.00 10% 1,501,666.67
845,000.00 845,000.00
5,060,000.00 5,060,000.00
- -
1,826,500.00 1,826,500.00
2,375,257.00 2,375,257.00
- -
- -
46,408,510.64 46,408,510.64
17,202,000.00 17,202,000.00
- -
- -
2,550,824.00 2,550,824.00
- -
8,748,000.00 8,748,000.00
1,622,912.50 1,622,912.50
- -
7,649,298.58 7,649,298.58
- -
- -
9,855,000.00 9,855,000.00
2,810,806.14 2,810,806.14
- -
2,116,402.00 2,116,402.00
6,435,000.00 6,435,000.00
8,560,000.00 8,560,000.00
- -
1,800,000.00 1,800,000.00
- -
1,576,530.90 1,576,530.90
- -
11,681,960.31 11,681,960.31
3,139,668.42 3,139,668.42
1,000,000.00 1,000,000.00
6,792,019.79 6,792,019.79
- -
8,415,000.00 42.00% 14,508,620.69
 - -
- 30% -
2,850,000.00 2,850,000.00
- -
24,786,000.00 24,786,000.00
1,683,000.00 10% 1,870,000.00
2,200,000.00 2,200,000.00
- -
2,800,000.00 2,800,000.00
- 10% -
2,200,000.00 2,200,000.00
- -
25,405.00 25,405.00
- -
7,521,951.00 0% 7,521,951.00
- 10% -
12,540,000.00 12,540,000.00
6,000,000.00 6,000,000.00
3,468,000.00 10% 3,853,333.33
- -
1,580,800.00 1,580,800.00
- -
2,047,000.00 2,047,000.00
- -
- -
12,750,000.00 12,750,000.00
12,194,000.00 12,194,000.00
- 10% -
1,759,500.00 20% 2,199,375.00
18,738,000.00 18,738,000.00
17,550,000.00 17,550,000.00
- -
- -
5,032,000.00 5,032,000.00
6,500,000.00 6,500,000.00
- -
5,400,000.00 5,400,000.00
9,500,000.00 30% 13,571,428.57
- 20% -
7,981,500.00 7,981,500.00
-
4,140,000.00
13,284,000.00 13,284,000.00
10,430,000.00 57.20% 24,369,158.88
-
-
- -
- 0.21
- -
- -
-
2,300,000.00 2,300,000.00
- -
9,500,000.00 30% 13,571,428.57
- -
- -
- -
- -
15,400,000.00 15,400,000.00
- -
 7,605,000.00 7,605,000.00
- -
3,850,000.00 3,850,000.00
220,000.00 220,000.00
- -
789,473.00 789,473.00
5,478,448.00 5,478,448.00
- -
32,000,000.00 32,000,000.00
21,000,000.00 21,000,000.00
- -
- -
38,000,000.00 38,000,000.00
- -
11,954,261.00 11,954,261.00
80,000.00 80,000.00
- 55% -
3,700,000.00 3,700,000.00
- -
1,235,000.00 1,235,000.00
6,504,000.00 6,504,000.00
5,691,000.00 5,691,000.00
9,756,000.00 9,756,000.00
7,588,000.00 7,588,000.00
3,794,000.00 3,794,000.00
3,794,000.00 3,794,000.00
8,672,000.00 8,672,000.00
8,672,000.00 8,672,000.00
5,311,600.00 5,311,600.00
8,672,000.00 8,672,000.00
813,000.00 813,000.00
11,924,000.00 11,924,000.00
9,756,000.00 9,756,000.00
813,000.00 813,000.00
10,840,000.00 10,840,000.00
5,420,000.00 5,420,000.00
813,000.00 813,000.00
20,596,000.00 20,596,000.00
5,420,000.00 5,420,000.00
1,811,000.00 1,811,000.00
7,046,000.00 7,046,000.00
813,000.00 813,000.00
2,560,000.00 2,560,000.00
3,500,000.00 3,500,000.00
34.80 34.80
30.00 30.00
31.20 31.20
38.40 38.40
1.30 1.30
0.30 0.30
1.00 1.00
31.20 31.20
56.40 56.40
81.60 81.60
1,942,184.24 1,942,184.24
2,169,517.49 2,169,517.49
3,191,073.10 3,191,073.10
1,711,070.99 1,711,070.99
285,000.00 285,000.00
 450,000.00 450,000.00
138,660.00 138,660.00
80,000.00 80,000.00
6,575,000.00 6,575,000.00
14,400,000.00 14,400,000.00
4,000,000.00 4,000,000.00
5,615,880.00 5,615,880.00
3,660,000.00 3,660,000.00
15,011,000.00 15,011,000.00
6,000,000.00 6,000,000.00
5,490,000.00 5,490,000.00
22,200,000.00 0% 22,200,000.00
13,119,036.00 13,119,036.00
13,119,036.00 13,119,036.00
13,119,036.00 13,119,036.00
5,000,000.00 5,000,000.00
7,800,000.00 7,800,000.00
7,800,000.00 7,800,000.00
7,030,000.00 7,030,000.00
22,261,009.00 22,261,009.00
181,040.00 181,040.00
291,110.61 291,110.61
18,900,000.00 18,900,000.00
7,000,000.00 7,000,000.00
5,000,000.00 5,000,000.00
17,616,000.00 17,616,000.00
16.80 16.80
9.60 9.60
9.60 9.60
19.20 19.20
1.20 1.20
0.21 0.21
18.00 18.00
10.80 10.80
304,200.00 304,200.00
6,500,000.00 6,500,000.00
5,600,000.00 5,600,000.00
2,000,000.00 2,000,000.00
1,500,000.00 1,500,000.00
-
-
-
-
 65,000.00
68.4
950.29
95,029.24
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B
1153 LOMITO DE RES 0.250 GRS 9,690,000.00
1304 TOMATE 0.020 GRS 1,683,000.00
1327 ZANAHORIA 0.030 GRS 1,759,500.00
1317 VAINITAS 0.050 GRS 3,468,000.00
1010 AJO 0.015 GRS 5,329,500.00
1324 VINO DE COCINA 0.025 GRS 12,750,000.00
1266 SAL 0.004 GRS 1,826,500.00
1003 ACEITUNAS NEGRAS 0.015 GRS 15,000,000.00
1002 ACEITE VEGETAL 0.030 GRS 6,750,000.00
1140 LAUREL 0.001 GRS 845,000.00

TOTAL COSTO

COSTO Bs.S 5,172,662.25

INCIDENCIAS 25% Bs.S 1,293,165.56
TOTAL COSTO Bs.S 6,465,827.81
PRECIO DE VENTA AL 30% Bs.S 21,552,759.38
10% SERVICIO Bs.S 2,155,275.94
IVA 16% Bs.S 3,448,441.50
TOTAL Bs.S 27,156,476.81

PRECIO EN DOLARES 9.74

% MERMAS COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
40% 16,150,000.00 4,037,500.00 - 0.250 -
10% 1,870,000.00 37,400.00 - 0.020 -
20% 2,199,375.00 65,981.25 - 0.030 -
0% 3,853,333.33 192,666.67 - 0.050 -
5% 5,610,000.00 84,150.00 - 0.015 -
0% 12,750,000.00 318,750.00 - 0.025 -
0% 1,826,500.00 7,306.00 - 0.004 -
0% 15,000,000.00 225,000.00 - 0.015 -
0% 6,750,000.00 202,500.00 - 0.030 -
40% 1,408,333.33 1,408.33 - 0.001 -

5,172,662.25
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.25 GRS 9,690,000.00 40%
1161 MANTEQUILLA 0.03 GRS 10,071,000.00 0%
1226 PIMIENTA NEGRA 0.02 GRS 13,104,000.00 0%
1088 CREMA DE LECHE 0.05 GRS 9,531,000.00 0%
1266 SAL 0.002 GRS 1,826,500.00 0%
1287 SALSA DEMIGLAS 0.05 GRS 8,560,000.00 0%
1002 ACEITE VEGETAL 0.05 MLT 6,750,000.00 0%

TOTAL COSTO

COSTO Bs.S 5,847,413.00

INCIDENCIAS 25% Bs.S 1,461,853.25
TOTAL COSTO Bs.S 7,309,266.25
PRECIO DE VENTA AL 30% Bs.S 24,364,220.83
10% SERVICIO Bs.S 2,436,422.08
IVA 16% Bs.S 3,898,275.33
TOTAL Bs.S 30,698,918.25

PRECIO EN DOLARES 11.01

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,037,500.00 0.250 -
10,071,000.00 302,130.00 - 0.030 -
13,104,000.00 262,080.00 - 0.020 -
9,531,000.00 476,550.00 - 0.050 -
1,826,500.00 3,653.00 - 0.002 -
8,560,000.00 428,000.00 - 0.050 -
6,750,000.00 337,500.00 - 0.050 -

5,847,413.00
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.25 GRS 9,690,000.00 40%
1161 MANTEQUILLA 0.03 GRS 10,071,000.00 0%
1009 AJINOMOTO 0.02 GRS 11,815,000.00 0%
1088 CREMA DE LECHE 0.05 GRS 9,531,000.00 0%
1266 SAL 0.002 GRS 1,826,500.00 0%
1002 ACEITE VEGETAL 0.05 GRS 6,750,000.00 0%
1287 SALSA DEMIGLAS 0.05 MLT 8,560,000.00 0%

TOTAL COSTO

COSTO Bs.S 5,821,633.00

INCIDENCIAS 25% Bs.S 1,455,408.25
TOTAL COSTO Bs.S 7,277,041.25
PRECIO DE VENTA AL 30% Bs.S 24,256,804.17
10% SERVICIO Bs.S 2,425,680.42
IVA 16% Bs.S 3,881,088.67
TOTAL Bs.S 30,563,573.25

PRECIO EN DOLARES 10.96

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,037,500.00 0.250 -
10,071,000.00 302,130.00 - 0.030 -
11,815,000.00 236,300.00 - 0.020 -
9,531,000.00 476,550.00 - 0.050 -
1,826,500.00 3,653.00 0.002
6,750,000.00 337,500.00 0.050
8,560,000.00 428,000.00 0.050

5,821,633.00
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.300 GRS 9,690,000.00 40%
1064 CHAMPI;ONES EN LATA 0.020 GRS 13,560,000.00 0%
1324 VINO DE COCINA 0.015 GRS 12,750,000.00 0%
1266 SAL 0.003 GRS 1,826,500.00 0%
1088 CREMA DE LECHE 0.003 GRS 9,531,000.00 0%

TOTAL COSTO

COSTO Bs.S 5,341,522.50

INCIDENCIAS 25% Bs.S 1,335,380.63
TOTAL COSTO Bs.S 6,676,903.13
PRECIO DE VENTA AL 30% Bs.S 22,256,343.75 12.10
10% SERVICIO Bs.S 2,225,634.38
IVA 16% Bs.S 3,561,015.00
TOTAL Bs.S 28,042,993.13

PRECIO EN DOLARES 10.06

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,845,000.00 - 0.300 -
13,560,000.00 271,200.00 - 0.020 -
12,750,000.00 191,250.00 - 0.015 -
1,826,500.00 5,479.50 - 0.003 -
9,531,000.00 28,593.00 - 0.003 -
-
-
-
-

5,341,522.50
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.25 GRS 9,690,000.00 40%
1239 QUESO BLANCO 0.03 GRS 5,760,000.00 0%
1237 QUESO AMARILLO 0.03 GRS 18,738,000.00 0%
1250 QUESO PECORINO 0.01 GRS 29,376,000.00 0%
1088 CREMA DE LECHE 0.01 GRS 9,531,000.00 0%
1178 MOSTAZA 0.01 GRS 6,500,000.00 0%
1002 ACEITE VEGETAL 0.004 GRS 6,750,000.00 0%
1266 SAL 0.002 GRS 1,826,500.00 0%

TOTAL COSTO

COSTO Bs.S 5,257,163.00

INCIDENCIAS 25% Bs.S 1,314,290.75
TOTAL COSTO Bs.S 6,571,453.75
PRECIO DE VENTA AL 30% Bs.S 21,904,845.83
10% SERVICIO Bs.S 2,190,484.58
IVA 16% Bs.S 3,504,775.33
TOTAL Bs.S 27,600,105.75

PRECIO EN DOLARES 9.90

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,037,500.00 0.250 -
5,760,000.00 172,800.00 - 0.030 -
18,738,000.00 562,140.00 - 0.030 -
29,376,000.00 293,760.00 - 0.010 -
9,531,000.00 95,310.00 - 0.010 -
6,500,000.00 65,000.00 - 0.010 -
6,750,000.00 27,000.00 - 0.004 -
1,826,500.00 3,653.00 - 0.002 -

5,257,163.00
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.250 GRS 9,690,000.00 40%
1010 AJO 0.005 GRS 5,329,500.00 5%
1226 PIMIENTA NEGRA 0.005 GRS 13,104,000.00 0%
1002 ACEITE VEGETAL 0.005 GRS 6,750,000.00 0%
1266 SAL 0.005 GRS 1,826,500.00 0%

TOTAL COSTO

COSTO Bs.S 4,173,952.50

INCIDENCIAS 25% Bs.S 1,043,488.13
TOTAL COSTO Bs.S 5,217,440.63
PRECIO DE VENTA AL 30% Bs.S 17,391,468.75
10% SERVICIO Bs.S 1,739,146.88
IVA 16% Bs.S 2,782,635.00
TOTAL Bs.S 21,913,250.63

PRECIO EN DOLARES 7.86

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,037,500.00 0.250 -
5,610,000.00 28,050.00 - 0.005 -
13,104,000.00 65,520.00 - 0.005 -
6,750,000.00 33,750.00 - 0.005 -
1,826,500.00 9,132.50 0.005
-

4,173,952.50
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1214 PECHUGA DE POLLO 0.200 GRS 9,690,000.00 28%
1298 SOLOMO 0.200 GRS 8,415,000.00 42%
1057 CEBOLLA 0.020 GRS 1,700,000.00 10%
1007 AGUACATE 0.040 GRS 3,648,000.00 25%
1223 PIMENTON 0.020 GRS 3,238,500.00 20%
1145 LECHUGA AMERICANA 0.060 GRS 1,249,500.00 15%
1239 QUESO BLANCO 0.100 GRS 5,760,000.00 0%
1266 SAL 0.002 GRS 1,826,500.00 0%
1226 PIMIENTA NEGRA 0.001 GRS 13,104,000.00 0%
1002 ACEITE VEGETAL 0.01 GRS 6,750,000.00 0%
1285 SALSA DE SOYA 0.005 GRS 2,116,402.00 0%
1324 VINO DE COCINA 0.010 ML 12,750,000.00 0%
TOTAL COSTO

COSTO Bs.S 6,793,230.09

INCIDENCIAS 25% Bs.S 1,698,307.52
TOTAL COSTO Bs.S 8,491,537.62
PRECIO DE VENTA AL 30% Bs.S 28,305,125.38 14.46
10% SERVICIO Bs.S 2,830,512.54
IVA 16% Bs.S 4,528,820.06
TOTAL Bs.S 35,664,457.98

PRECIO EN DOLARES 12.79

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
13,458,333.33 2,691,666.67 2.00 0.200 0.400
14,508,620.69 2,901,724.14 2.00 0.200 0.400
1,888,888.89 37,777.78 2.00 0.020 0.040
4,864,000.00 194,560.00 2.00 0.040 0.080
4,048,125.00 80,962.50 2.00 0.020 0.040
1,470,000.00 88,200.00 2.00 0.060 0.120
5,760,000.00 576,000.00 2.00 0.100 0.200
1,826,500.00 3,653.00 2.00 0.002 0.004
13,104,000.00 13,104.00 2.00 0.001 0.002
6,750,000.00 67,500.00 2.00 0.010 0.020
2,116,402.00 10,582.01 2.00 0.005 0.010
12,750,000.00 127,500.00 2.00 0.010 0.020
6,793,230.09
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1214 PECHUGA DE POLLO 0.400 GRS 9,690,000.00 28%
1298 SOLOMO 0.400 GRS 8,415,000.00 42%
1057 CEBOLLA 0.040 GRS 1,700,000.00 10%
1007 AGUACATE 0.080 GRS 3,648,000.00 25%
1223 PIMENTON 0.040 GRS 3,238,500.00 20%
1145 LECHUGA AMERICANA 0.150 GRS 1,249,500.00 15%
1239 QUESO BLANCO 0.200 GRS 5,760,000.00 0%
1266 SAL 0.004 GRS 1,826,500.00 0%
1226 PIMIENTA NEGRA 0.003 GRS 13,104,000.00 0%
1002 ACEITE VEGETAL 0.015 GRS 6,750,000.00 0%
1285 SALSA DE SOYA 0.005 GRS 2,116,402.00 0%
1324 VINO DE COCINA 0.010 ML 12,750,000.00 0%
TOTAL COSTO

COSTO Bs.S 13,471,832.17

INCIDENCIAS 25% Bs.S 3,367,958.04
TOTAL COSTO Bs.S 16,839,790.22
PRECIO DE VENTA AL 30% Bs.S 56,132,634.06 28.68
10% SERVICIO Bs.S 5,613,263.41
IVA 16% Bs.S 8,981,221.45
TOTAL Bs.S 70,727,118.92

PRECIO EN DOLARES 25.37

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
13,458,333.33 5,383,333.33 - 0.400 -
14,508,620.69 5,803,448.28 - 0.400 -
1,888,888.89 75,555.56 - 0.040 -
4,864,000.00 389,120.00 - 0.080 -
4,048,125.00 161,925.00 - 0.040 -
1,470,000.00 220,500.00 - 0.150 -
5,760,000.00 1,152,000.00 - 0.200 -
1,826,500.00 7,306.00 - 0.004 -
13,104,000.00 39,312.00 - 0.003 -
6,750,000.00 101,250.00 - 0.015 -
2,116,402.00 10,582.01 - 0.005 -
12,750,000.00 127,500.00 - 0.010 -
13,471,832.17
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.300 GRS 9,690,000.00 40%
1239 QUESO BLANCO 0.040 GRS 5,760,000.00 0%
1007 AGUACATE 0.040 GRS 3,648,000.00 25%
1057 CEBOLLA 0.030 GRS 1,700,000.00 10%
1223 PIMENTON 0.030 GRS 3,238,500.00 20%
1145 LECHUGA AMERICANA 0.020 GRS 1,249,500.00 15%
1304 TOMATE 0.03 GRS 1,683,000.00 10%

TOTAL COSTO

COSTO Bs.S 5,533,570.42

INCIDENCIAS 25% Bs.S 1,383,392.60
TOTAL COSTO Bs.S 6,916,963.02
PRECIO DE VENTA AL 30% Bs.S 23,056,543.40
10% SERVICIO Bs.S 2,305,654.34
IVA 16% Bs.S 3,689,046.94
TOTAL Bs.S 29,051,244.69

PRECIO EN DOLARES 10.42

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,845,000.00 0.400 -
5,760,000.00 230,400.00 - 0.040 -
4,864,000.00 194,560.00 - 0.040 -
1,888,888.89 56,666.67 - 0.030 -
4,048,125.00 121,443.75 - 0.030 -
1,470,000.00 29,400.00 - 0.020 -
1,870,000.00 56,100.00 - 0.010 -

5,533,570.42
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.200 GRS 9,690,000.00 40%
1178 MOSTAZA 0.015 GRS 6,500,000.00 0%
1226 PIMIENTA NEGRA 0.01 GRS 13,104,000.00 0%
1303 TOCINETA 0.01 GRS 24,786,000.00 0%
1166 MAYONESA 0.005 GRS 11,400,000.00 0%
1014 ALCACAPARRA 0.005 GRS 20,000,000.00 0%
1021 ANCHOAS 0.002 GRS 19,000,000.00 0%
1150 LIMON 0.006 GRS 6,069,000.00 80%
1266 SAL 0.003 GRS 1,826,500.00 0%

TOTAL COSTO

COSTO Bs.S 4,088,949.50

INCIDENCIAS 25% Bs.S 1,022,237.38
TOTAL COSTO Bs.S 5,111,186.88
PRECIO DE VENTA AL 30% Bs.S 17,037,289.58
10% SERVICIO Bs.S 1,703,728.96
IVA 16% Bs.S 2,725,966.33
TOTAL Bs.S 21,466,984.88

PRECIO EN DOLARES 7.70

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 3,230,000.00 0.200 -
6,500,000.00 97,500.00 - 0.015 -
13,104,000.00 131,040.00 - 0.010 -
24,786,000.00 247,860.00 - 0.010 -
11,400,000.00 57,000.00 - 0.005 -
20,000,000.00 100,000.00 - 0.005 -
19,000,000.00 38,000.00 - 0.002 -
30,345,000.00 182,070.00 - 0.006 -
1,826,500.00 5,479.50 - 0.003 -

4,088,949.50
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1298 SOLOMO 0.400 GRS 8,415,000.00 42%
1057 CEBOLLA 0.030 GRS 1,700,000.00 10%

TOTAL COSTO

COSTO Bs.S 5,860,114.94

INCIDENCIAS 25% Bs.S 1,465,028.74
TOTAL COSTO Bs.S 7,325,143.68
PRECIO DE VENTA AL 30% Bs.S 24,417,145.59
10% SERVICIO Bs.S 2,441,714.56
IVA 16% Bs.S 3,906,743.30
TOTAL Bs.S 30,765,603.45

PRECIO EN DOLARES 11.04

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
14,508,620.69 5,803,448.28 14.00 0.300 4.20
1,888,888.89 56,666.67 14.00 0.030 0.42
- 14.00 -
-
-
-

5,860,114.94
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1298 SOLOMO 0.350 GRS 8,415,000.00 42%

TOTAL COSTO

COSTO Bs.S 5,078,017.24

INCIDENCIAS 25% Bs.S 1,269,504.31
TOTAL COSTO Bs.S 6,347,521.55
PRECIO DE VENTA AL 30% Bs.S 21,158,405.17
10% SERVICIO Bs.S 2,115,840.52
IVA 16% Bs.S 3,385,344.83
TOTAL Bs.S 26,659,590.52

PRECIO EN DOLARES 9.56

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
14,508,620.69 5,078,017.24 - 0.350 -

5,078,017.24
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1235 PUNTA TRASERA 0.400 GRS 7,000,000.00 33%

TOTAL COSTO

COSTO Bs.S 4,179,104.48

INCIDENCIAS 25% Bs.S 1,044,776.12
TOTAL COSTO Bs.S 5,223,880.60
PRECIO DE VENTA AL 30% Bs.S 17,412,935.32
10% SERVICIO Bs.S 1,741,293.53
IVA 16% Bs.S 2,786,069.65
TOTAL Bs.S 21,940,298.51

PRECIO EN DOLARES 7.87

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
10,447,761.19 4,179,104.48 0.400 -
- - -
- - -
- - -
-

4,179,104.48
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.300 GRS 9,690,000.00 40%
1324 VINO DE COCINA 0.015 GRS 12,750,000.00 0%

TOTAL COSTO

COSTO Bs.S 5,036,250.00

INCIDENCIAS 25% Bs.S 1,259,062.50
TOTAL COSTO Bs.S 6,295,312.50
PRECIO DE VENTA AL 30% Bs.S 20,984,375.00
10% SERVICIO Bs.S 2,098,437.50
IVA 16% Bs.S 3,357,500.00
TOTAL Bs.S 26,440,312.50

PRECIO EN DOLARES 9.48

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,845,000.00 0.350 -
12,750,000.00 191,250.00 - 0.015 -
- - -
- - -
-
-

5,036,250.00
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1184 NATA 0.06 GRS 4,200,000.00 0%

TOTAL COSTO

COSTO Bs.S 252,000.00

INCIDENCIAS 25% Bs.S 63,000.00
TOTAL COSTO Bs.S 315,000.00
PRECIO DE VENTA AL 30% Bs.S 1,050,000.00
10% SERVICIO Bs.S 105,000.00
IVA 16% Bs.S 168,000.00
TOTAL Bs.S 1,323,000.00

PRECIO EN DOLARES 0.47

COSTO R. TOTAL
4,200,000.00 252,000.00
-
-
-
-
-

252,000.00
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.250 GRS 9,690,000.00 40%
1214 PECHUGA DE POLLO 0.100 GRS 9,690,000.00 28%
1064 CHAMPI;ONES EN LATA 0.010 GRS 13,560,000.00 0%
1250 QUESO PECORINO 0.010 GRS 29,376,000.00 0%
1084 CREMA SUCREAN LTS 0.010 ML 9,531,000.00 0%

TOTAL COSTO

COSTO Bs.S 5,908,003.33

INCIDENCIAS 25% Bs.S 1,477,000.83
TOTAL COSTO Bs.S 7,385,004.17
PRECIO DE VENTA AL 30% Bs.S 24,616,680.56
10% SERVICIO Bs.S 2,461,668.06
IVA 16% Bs.S 3,938,668.89
TOTAL Bs.S 31,017,017.50

PRECIO EN DOLARES 11.13

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,037,500.00 - 0.100 -
13,458,333.33 1,345,833.33 - 0.100 -
13,560,000.00 135,600.00 - 0.010 -
29,376,000.00 293,760.00 - 0.010 -
9,531,000.00 95,310.00 - 0.010 -
-

5,908,003.33
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.300 GRS 9,690,000.00 40%
1105 FRESA 0.050 GRS 8,320,000.00 10%
1030 AZUCAR 0.010 GRS 1,917,000.00 0%
1156 MAIZINA AMERICANA 0.010 GRS 3,363,000.00 0%

TOTAL COSTO

COSTO Bs.S 5,360,022.22

INCIDENCIAS 25% Bs.S 1,340,005.56
TOTAL COSTO Bs.S 6,700,027.78
PRECIO DE VENTA AL 30% Bs.S 22,333,425.93
10% SERVICIO Bs.S 2,233,342.59
IVA 16% Bs.S 3,573,348.15
TOTAL Bs.S 28,140,116.67

PRECIO EN DOLARES 10.09

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,845,000.00 - 0.300 -
9,244,444.44 462,222.22 - 0.050 -
1,917,000.00 19,170.00 - 0.010 -
3,363,000.00 33,630.00 - 0.010 -

5,360,022.22
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.300 GRS 9,690,000.00 40%
1155 MAIZ DULCE EN GRANO 0.030 GRS 1,020,000.00 0%
1065 CHAMPI;ONES NATURALES 0.030 GRS 13,794,000.00 10%
1088 CREMA DE LECHE 0.010 GRS 9,531,000.00 0%

TOTAL COSTO

COSTO Bs.S 5,430,710.00

INCIDENCIAS 25% Bs.S 1,357,677.50
TOTAL COSTO Bs.S 6,788,387.50
PRECIO DE VENTA AL 30% Bs.S 22,627,958.33
10% SERVICIO Bs.S 2,262,795.83
IVA 16% Bs.S 3,620,473.33
TOTAL Bs.S 28,511,227.50

PRECIO EN DOLARES 10.23

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,845,000.00 - 0.300 -
1,020,000.00 30,600.00 - 0.030 -
15,326,666.67 459,800.00 - 0.030 -
9,531,000.00 95,310.00 - 0.010 -

5,430,710.00
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.250 GRS 9,690,000.00 40%
1319 VERMICELLI 0.100 GRS 1,580,800.00 0%
1065 CHAMPI;ONES NATURALES 0.010 GRS 13,794,000.00 10%
1088 CREMA DE LECHE 0.010 ML 9,531,000.00 0%
1237 QUESO AMARILLO 0.010 GRS 18,738,000.00 0%
1250 QUESO PECORINO 0.010 GRS 29,376,000.00 0%

TOTAL COSTO

COSTO Bs.S 4,925,296.67

INCIDENCIAS 25% Bs.S 1,231,324.17
TOTAL COSTO Bs.S 6,156,620.83
PRECIO DE VENTA AL 30% Bs.S 20,522,069.44
10% SERVICIO Bs.S 2,052,206.94
IVA 16% Bs.S 3,283,531.11
TOTAL Bs.S 25,857,807.50

PRECIO EN DOLARES 9.27

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,037,500.00 - 0.250 -
1,580,800.00 158,080.00 - 0.100 -
15,326,666.67 153,266.67 - 0.010 -
9,531,000.00 95,310.00 - 0.010 -
18,738,000.00 187,380.00 - 0.010 -
29,376,000.00 293,760.00 - 0.010 -

4,925,296.67
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.250 GRS 9,690,000.00 40%
1042 CAMARONES 0.030 GRS 10,000,000.00 46%
1224 PIMENTON BATURRO 0.005 GRS 5,500,000.00 0%
1324 VINO DE COCINA 0.010 GRS 12,750,000.00 0%
1057 CEBOLLA 0.010 GRS 1,700,000.00 10%
1178 MOSTAZA 0.005 GRS 6,500,000.00 0%
1161 MANTEQUILLA 0.005 GRS 10,071,000.00 0%
1285 SALSA DE SOYA 0.010 LTS 2,116,402.00 0%
1287 SALSA DEMIGLAS 0.010 LTS 8,560,000.00 0%
1150 LIMON 0.020 GRS 6,069,000.00 80%

TOTAL COSTO

COSTO Bs.S 5,563,463.46

INCIDENCIAS 25% Bs.S 1,390,865.87
TOTAL COSTO Bs.S 6,954,329.33
PRECIO DE VENTA AL 30% Bs.S 23,181,097.77
10% SERVICIO Bs.S 2,318,109.78
IVA 16% Bs.S 3,708,975.64
TOTAL Bs.S 29,208,183.19

PRECIO EN DOLARES 10.48

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,037,500.00 - 0.250 -
18,518,518.52 555,555.56 - 0.030 -
5,500,000.00 27,500.00 - 0.005 -
12,750,000.00 127,500.00 - 0.010 -
1,888,888.89 18,888.89 - 0.010 -
6,500,000.00 32,500.00 - 0.005 -
10,071,000.00 50,355.00 - 0.005 -
2,116,402.00 21,164.02 - 0.010 -
8,560,000.00 85,600.00 - 0.010 -
30,345,000.00 606,900.00 - 0.020 -

5,563,463.46
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.300 GRS 9,690,000.00 40%
1010 AJO 0.010 GRS 5,329,500.00 5%
1190 OREGANO 0.005 GRS 9,925,500.00 0%

TOTAL COSTO

COSTO Bs.S 4,950,727.50

INCIDENCIAS 25% Bs.S 1,237,681.88
TOTAL COSTO Bs.S 6,188,409.38
PRECIO DE VENTA AL 30% Bs.S 20,628,031.25
10% SERVICIO Bs.S 2,062,803.13
IVA 16% Bs.S 3,300,485.00
TOTAL Bs.S 25,991,319.38

PRECIO EN DOLARES 9.32

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,845,000.00 - 0.300 -
5,610,000.00 56,100.00 - 0.010 -
9,925,500.00 49,627.50 - 0.005 -

4,950,727.50
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.250 GRS 9,690,000.00 40%
1057 CEBOLLA 0.050 GRS 1,700,000.00 10%
1088 CREMA DE LECHE 0.030 GRS 9,531,000.00 0%
1215 PEPINILLOS EN VINAGRETA 0.020 GRS 2,500,000.00 0%
1065 CHAMPI;ONES NATURALES 0.050 GRS 13,794,000.00 10%

TOTAL COSTO

COSTO Bs.S 5,234,207.78

INCIDENCIAS 25% Bs.S 1,308,551.94
TOTAL COSTO Bs.S 6,542,759.72
PRECIO DE VENTA AL 30% Bs.S 21,809,199.07
10% SERVICIO Bs.S 2,180,919.91
IVA 16% Bs.S 3,489,471.85
TOTAL Bs.S 27,479,590.83

PRECIO EN DOLARES 9.86

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,037,500.00 0.250 -
1,888,888.89 94,444.44 - 0.050 -
9,531,000.00 285,930.00 - 0.030 -
2,500,000.00 50,000.00 - 0.020 -
15,326,666.67 766,333.33 - 0.050 -
-

5,234,207.78
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.150 GRS 9,690,000.00 40%
1214 PECHUGA DE POLLO 0.150 GRS 9,690,000.00 28%
1266 SAL 0.002 GRS 1,826,500.00 0%

TOTAL COSTO

COSTO Bs.S 4,444,903.00

INCIDENCIAS 25% Bs.S 1,111,225.75
TOTAL COSTO Bs.S 5,556,128.75
PRECIO DE VENTA AL 30% Bs.S 18,520,429.17
10% SERVICIO Bs.S 1,852,042.92
IVA 16% Bs.S 2,963,268.67
TOTAL Bs.S 23,335,740.75

PRECIO EN DOLARES 8.37

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 2,422,500.00 0.150 -
13,458,333.33 2,018,750.00 - 0.150 -
1,826,500.00 3,653.00 - 0.002 -

4,444,903.00
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1298 SOLOMO 0.300 GRS 8,415,000.00 42%
1239 QUESO BLANCO 0.100 GRS 5,760,000.00 0%
1007 AGUACATE 0.040 GRS 3,648,000.00 25%
1057 CEBOLLA 0.030 GRS 1,700,000.00 10%
1223 PIMENTON 0.030 GRS 3,238,500.00 20%
1145 LECHUGA AMERICANA 0.020 GRS 1,249,500.00 15%
1304 TOMATE 0.010 GRS 1,683,000.00 10%

TOTAL COSTO

COSTO Bs.S 5,349,356.62

INCIDENCIAS 25% Bs.S 1,337,339.16
TOTAL COSTO Bs.S 6,686,695.78
PRECIO DE VENTA AL 30% Bs.S 22,288,985.93
10% SERVICIO Bs.S 2,228,898.59
IVA 16% Bs.S 3,566,237.75
TOTAL Bs.S 28,084,122.27

PRECIO EN DOLARES 10.07

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
14,508,620.69 4,352,586.21 0.300 -
5,760,000.00 576,000.00 - 0.100 -
4,864,000.00 194,560.00 - 0.040 -
1,888,888.89 56,666.67 - 0.030 -
4,048,125.00 121,443.75 - 0.030 -
1,470,000.00 29,400.00 - 0.020 -
1,870,000.00 18,700.00 - 0.010 -

5,349,356.62
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1152 LOMITO DE CERDO 0.300 GRS 13,951,400.00 0%
1276 SALSA B.B.Q. 0.020 GRS 8,748,000.00 0%

TOTAL COSTO

COSTO Bs.S 4,360,380.00

INCIDENCIAS 25% Bs.S 1,090,095.00
TOTAL COSTO Bs.S 5,450,475.00
PRECIO DE VENTA AL 30% Bs.S 18,168,250.00
10% SERVICIO Bs.S 1,816,825.00
IVA 16% Bs.S 2,906,920.00
TOTAL Bs.S 22,891,995.00

PRECIO EN DOLARES 8.21

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
13,951,400.00 4,185,420.00 - 0.300 -
8,748,000.00 174,960.00 - -

4,360,380.00
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1152 LOMITO DE CERDO 0.300 GRS 13,951,400.00 0%
1263 ROMERO 0.075 GRS 845,000.00 0%
1173 MIEL 0.002 ML 7,317,000.00 0%
1150 LIMON 0.075 GRS 6,069,000.00 80%
1001 ACEITE DE OLIVA 0.075 ML 23,760,000.00 0%

TOTAL COSTO

COSTO Bs.S 8,321,304.00

INCIDENCIAS 25% Bs.S 2,080,326.00
TOTAL COSTO Bs.S 10,401,630.00
PRECIO DE VENTA AL 30% Bs.S 34,672,100.00
10% SERVICIO Bs.S 3,467,210.00
IVA 16% Bs.S 5,547,536.00
TOTAL Bs.S 43,686,846.00

PRECIO EN DOLARES 15.67

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
13,951,400.00 4,185,420.00 - 0.300 -
845,000.00 63,375.00 - 0.075 -
7,317,000.00 14,634.00 - 0.002 -
30,345,000.00 2,275,875.00 - 0.075 -
23,760,000.00 1,782,000.00 - 0.075 -

8,321,304.00
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.250 GRS 9,690,000.00 40%
1303 TOCINETA 0.150 GRS 24,786,000.00 0%
1057 CEBOLLA 0.050 GRS 1,700,000.00 10%
1324 VINO DE COCINA 0.030 ML 12,750,000.00 0%
1319 VERMICELLI 0.100 GRS 1,580,800.00 0%
1250 QUESO PECORINO 0.010 GRS 29,376,000.00 0%

TOTAL COSTO

COSTO Bs.S 8,684,184.44

INCIDENCIAS 25% Bs.S 2,171,046.11
TOTAL COSTO Bs.S 10,855,230.56
PRECIO DE VENTA AL 30% Bs.S 36,184,101.85
10% SERVICIO Bs.S 3,618,410.19
IVA 16% Bs.S 5,789,456.30
TOTAL Bs.S 45,591,968.33

PRECIO EN DOLARES 16.35

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,037,500.00 - 0.250 -
24,786,000.00 3,717,900.00 - 0.150 -
1,888,888.89 94,444.44 - 0.050 -
12,750,000.00 382,500.00 - 0.030 -
1,580,800.00 158,080.00 - 0.100 -
29,376,000.00 293,760.00 - 0.010 -

8,684,184.44
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1153 LOMITO DE RES 0.250 GRS 9,690,000.00 40%
1057 CEBOLLA 0.050 GRS 1,700,000.00 10%
1088 CREMA DE LECHE 0.030 GRS 9,531,000.00 0%
1215 PEPINILLOS EN VINAGRETA 0.020 ML 2,500,000.00 0%
1065 CHAMPI;ONES NATURALES 0.050 GRS 13,794,000.00 10%
1319 VERMICELLI 0.100 GRS 1,580,800.00 0%

TOTAL COSTO

COSTO Bs.S 5,392,287.78

INCIDENCIAS 25% Bs.S 1,348,071.94
TOTAL COSTO Bs.S 6,740,359.72
PRECIO DE VENTA AL 30% Bs.S 22,467,865.74
10% SERVICIO Bs.S 2,246,786.57
IVA 16% Bs.S 3,594,858.52
TOTAL Bs.S 28,309,510.83

PRECIO EN DOLARES 10.15

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
16,150,000.00 4,037,500.00 - 0.250 -
1,888,888.89 94,444.44 - 0.050 -
9,531,000.00 285,930.00 - 0.030 -
2,500,000.00 50,000.00 - 0.020 -
15,326,666.67 766,333.33 - 0.050 -
1,580,800.00 158,080.00 - 0.100 -

5,392,287.78
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1214 PECHUGA DE POLLO 0.100 GRS 9,690,000.00 28%
1298 SOLOMO 0.100 GRS 8,415,000.00 42%
1152 LOMITO DE CERDO 0.100 GRS 13,951,400.00 0%
1068 CHORISO PARA PARRILLA 0.050 ML 4,500,000.00 0%
1177 MORCILLA 0.050 GRS 7,215,000.00 0%

TOTAL COSTO

COSTO Bs.S 4,777,585.40

INCIDENCIAS 25% Bs.S 1,194,396.35
TOTAL COSTO Bs.S 5,971,981.75
PRECIO DE VENTA AL 30% Bs.S 19,906,605.84
10% SERVICIO Bs.S 1,990,660.58
IVA 16% Bs.S 3,185,056.93
TOTAL Bs.S 25,082,323.36

PRECIO EN DOLARES 9.00

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
13,458,333.33 1,345,833.33 - 0.100 -
14,508,620.69 1,450,862.07 - 0.100 -
13,951,400.00 1,395,140.00 - 0.100 -
4,500,000.00 225,000.00 - 0.050 -
7,215,000.00 360,750.00 - 0.050 -

4,777,585.40
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B % MERMAS
1298 SOLOMO 0.350 GRS 8,415,000.00 42%
1226 PIMIENTA NEGRA 0.010 GRS 13,104,000.00 0%

TOTAL COSTO

COSTO Bs.S 5,209,057.24

INCIDENCIAS 25% Bs.S 1,302,264.31
TOTAL COSTO Bs.S 6,511,321.55
PRECIO DE VENTA AL 30% Bs.S 21,704,405.17
10% SERVICIO Bs.S 2,170,440.52
IVA 16% Bs.S 3,472,704.83
TOTAL Bs.S 27,347,550.52

PRECIO EN DOLARES 9.81

COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
14,508,620.69 5,078,017.24 - 0.350 -
13,104,000.00 131,040.00 - 0.010 -

5,209,057.24
 RECETA ESTANDAR
NOMBRE :
CATEGORIA:
Nº RACIONES: 1 Pax
Columna1 Columna2 Columna3 Columna4 Columna5
CODIGO PRODUCTO CANTIDAD MEDIDA COSTO B
1342 ROBALO 0.015 KGS 10,430,000.00
1250 QUESO PECORINO 0.010 KGS 29,376,000.00
1277 SALSA BECHAMEL 0.010 LTS 1,622,912.50
1226 PIMIENTA NEGRA 0.001 KGS 13,104,000.00
1266 SAL 0.001 KGS 1,826,500.00

TOTAL COSTO

COSTO Bs.S 690,457.01

INCIDENCIAS 10% Bs.S 69,045.70 mero
TOTAL COSTO Bs.S 759,502.71 queso parmesan
PRECIO DE VENTA AL 30% Bs.S 2,531,675.70 salsa bechamel
10% SERVICIO Bs.S 253,167.57 pimienta
IVA 16% Bs.S 405,068.11 sal
TOTAL Bs.S 3,189,911.38

PRECIO EN DOLARES 1.14

Columna6 Columna7 Columna8 Columna9 Columna10 Columna11
% MERMAS COSTO R. TOTAL VENDIDO CANTIDAD TOTAL
57% 24,369,158.88 365,537.38 -
0% 29,376,000.00 293,760.00 -
0% 1,622,912.50 16,229.13 -
0% 13,104,000.00 13,104.00
0% 1,826,500.00 1,826.50
-
-
-
-
-

690,457.01

0.015
0.01
0.01
0.001
0.001
 PRODUCTOS CANTIDAD
LOMITO 0.000
CHAMPIÑON 0.000
CREMA DE LECHE 0.000
VINO DE COCINA 0.020
QUESO BLANCO 0.200
AGUACATE 0.080
SOLOMO 4.600
PECHUGA DE POLLO 0.400
TOCINETA 0.000
QUESO PECORINO 0.000
FRESA 0.000
QUESO AMARILLO 0.000
CAMARON 0.000
LOMO DE CERDO 0.000
CHORIZO P/PARRILLA 0.000
MORCILLA 0.000
 RECETA ESTANDAR
NOMBRE :
CATEGORIA:
Nº RACIONES:
CODIGO PRODUCTO CANTIDAD MEDIDA

RECETA ESTANDAR
NOMBRE :
CATEGORIA:
Nº RACIONES:
CODIGO PRODUCTO CANTIDAD MEDIDA