COMPRAS

GASTOS DE MANIOBRA

$0.00 GANANCIA
PRECIO DE COMPRA CANTIDAD PESO BRUTO PESO TOTAL PRECIO DE VENTA GANACIA UNITARIA TOTAL COMPRA
HUIXCOLOTLA

RANCHO ESCONDIDO $380 0 14.400 kgs 0.00 kgs $450 $70 $0 $0

TECATE ROJA LATON $275 0 11.830 kgs 0.00 kgs $320 $45 $0 $0 34000
LAGER XX LATON $329 0 11.830 kgs 0.00 kgs $360 $31 $0 $0
MEDIA CORONA $230 0 14.435 kgs 0.00 kgs $260 $30 $0 $0
MEGA SPERIOR $275 0 23.990 kgs 0.00 kgs $315 $40 $0 $0 15695
mega corona $316 0 23.990 kgs 0.00 kgs $340 $24 $0 $0
Total 0 0.00Kgs $0 $0

POZA RICA
MEGA LAGER $299 23.990 Kgs 0.00 Kgs $348 $49 $0.0 $0.0
MEGA SUPERIOR $285 0 23.990 Kgs 0.00 Kgs $315 $30 $0.0 $0.0
MEGA TECATE ROJA $285 0 23.990 Kgs 0.00 Kgs $325 $40 $0.0 $0.0
MEGA CORONA $322 200 23.015 Kgs 4603.00 Kgs $340 $18 $3,600.0 $64,400.0
modelo caguamon $330 0 23.990 Kgs 0.00 Kgs $360 $30 $0.0 $0.0
MEGA SOL $285 23.990 Kgs 0.00 Kgs $325 $40 $0.0 $0.0
MEDIAS
media indio $185 0 14.435 Kgs 0.00 Kgs $220 $35 $0.0 $0.0
MEDIA LAGER $219 14.435 Kgs 0.00 Kgs $248 $29 $0.0 $0.0
MEDIA SUPERIOR $193 14.435 Kgs 0.00 Kgs $217 $24 $0.0 $0.0
media corona $240 0 14.435 Kgs 0.00 Kgs $260 $20 $0.0 $0.0
media tecate roja $188 0 14.435 Kgs 0.00 Kgs $220 $32 $0.0 $0.0 $12,000

CUARTOS , $12,000
CUARTOS LAGER $119 8.075 Kgs 0.00 Kgs $130 $11 $0.0 $0.0 $2,000
CUARTOS SOL $113 8.075 Kgs 0.00 Kgs $125 $12 $0.0 $0.0
LATAS Y LATON
LATON TECATE ROJA $285 11.830 Kgs 0.00 Kgs $320 $35 $0.0 $0.0 $26,000
LATON XX LAGER $353 11.830 Kgs 0.00 Kgs $360 $7 $0.0 $0.0
LATON CHELADA $370 11.830 Kgs 0.00 Kgs $370 $0 $0.0 $0.0
LATA MODELO $280 0 9.100 Kgs 0.00 Kgs $310 $30 $0.0 $0.0
BARRIL $169 0 12.225 Kgs 0.00 Kgs $224 $55 $0.0 $0.0
LATA CORONA $300 10 12.225 Kgs 122.25 Kgs $300 $0 $0.0 $3,000.0
LATON SOL $358 12.225 Kgs 0.00 Kgs $224 -$134 $0.0 $0.0
RANCHO ESCODIDO $358 0 12.225 Kgs 0.00 Kgs $224 -$134 $0.0 $0.0
11.830 Kgs 0.00 Kgs $224 224 $0.0 $0.0
LATON INDIO 11.830 Kgs 0.00 Kgs $224 224 $0.0 $0.0
LATON CLAMATO $335 0 11.830 Kgs 0.00 Kgs $370 $35 $0.0 $0.0
Total 210 4725.25 kgs $3,600.00 $67,400 71000

10 - LATONES 200 - CAJAS

12008
COMPRAS
GASTOS DE MANIOBRA

$0.00 GANANCIA
PRECIO DE COMPRA CANTIDAD PESO BRUTO PESO TOTAL PRECIO DE VENTA GANACIA UNITARIA TOTAL COMPRA
HUIXCOLOTLA

RANCHO ESCONDIDO $380 0 14.400 kgs 0.00 kgs $450 $70 $0 $0

TECATE ROJA LATON $275 0 11.830 kgs 0.00 kgs $320 $45 $0 $0 34000
LAGER XX LATON $329 0 11.830 kgs 0.00 kgs $360 $31 $0 $0
MEDIA CORONA $230 0 14.435 kgs 0.00 kgs $260 $30 $0 $0
MEGA SPERIOR $275 0 23.990 kgs 0.00 kgs $315 $40 $0 $0 15695
mega corona $316 0 23.990 kgs 0.00 kgs $340 $24 $0 $0
Total 0 0.00Kgs $0 $0

POZA RICA
MEGA LAGER $312 0 23.990 Kgs 0.00 Kgs $348 $36 $0.0 $0.0
MEGA SUPERIOR $275 0 23.990 Kgs 0.00 Kgs $315 $40 $0.0 $0.0
MEGA TECATE ROJA $285 0 23.990 Kgs 0.00 Kgs $325 $40 $0.0 $0.0
MEGA CORONA $322 0 23.015 Kgs 0.00 Kgs $340 $18 $0.0 $0.0
modelo caguamon $330 0 23.990 Kgs 0.00 Kgs $360 $30 $0.0 $0.0
MEGA SOL $285 0 23.990 Kgs 0.00 Kgs $325 $40 $0.0 $0.0
MEDIAS
media indio $185 0 14.435 Kgs 0.00 Kgs $220 $35 $0.0 $0.0
MEDIA LAGER $219 0 14.435 Kgs 0.00 Kgs $248 $29 $0.0 $0.0
MEDIA SUPERIOR $193 0 14.435 Kgs 0.00 Kgs $217 $24 $0.0 $0.0
media corona $235 0 14.435 Kgs 0.00 Kgs $260 $25 $0.0 $0.0
media tecate roja $188 0 14.435 Kgs 0.00 Kgs $220 $32 $0.0 $0.0 $12,000

CUARTOS , $12,000
CUARTOS LAGER $119 30 8.075 Kgs 242.25 Kgs $130 $11 $330.0 $3,570.0 $2,000
CUARTOS SOL $113 10 8.075 Kgs 80.75 Kgs $125 $12 $121.0 $1,129.0
LATAS Y LATON
LATON TECATE ROJA $280 20 11.830 Kgs 236.60 Kgs $320 $40 $800.0 $5,600.0 $26,000
LATON XX LAGER $353 0 11.830 Kgs 0.00 Kgs $360 $7 $0.0 $0.0
LATON CHELADA $370 3 11.830 Kgs 35.49 Kgs $370 $0 $0.0 $1,110.0
LATA MODELO $239 0 9.100 Kgs 0.00 Kgs $310 $71 $0.0 $0.0
BARRIL $169 0 12.225 Kgs 0.00 Kgs $224 $55 $0.0 $0.0
LATA CORONA $270 0 12.225 Kgs 0.00 Kgs $300 $30 $0.0 $0.0
LATON SOL $358 12.225 Kgs 0.00 Kgs $224 -$134 $0.0 $0.0
RANCHO ESCODIDO $358 0 12.225 Kgs 0.00 Kgs $224 -$134 $0.0 $0.0
11.830 Kgs 0.00 Kgs $224 224 $0.0 $0.0
LATON INDIO 11.830 Kgs 0.00 Kgs $224 224 $0.0 $0.0
LATON CLAMATO $335 0 11.830 Kgs 0.00 Kgs $370 $35 $0.0 $0.0
Total 63 595.09 kgs $1,251.00 $11,409 12660

23 - LATONES 40 - CAJAS

12008

Page 2 of 7
COMPRAS
GASTOS DE MANIOBRA

$0.00 GANANCIA
PRECIO DE COMPRA CANTIDAD PESO BRUTO PESO TOTAL PRECIO DE VENTA GANACIA UNITARIA TOTAL COMPRA
HUIXCOLOTLA

RANCHO ESCONDIDO $380 5 14.400 kgs 72.00 kgs $450 $70 $350 $1,900
TECATE ROJA LATON $275 0 11.830 kgs 0.00 kgs $320 $45 $0 $0 34000
LAGER XX LATON $329 0 11.830 kgs 0.00 kgs $360 $31 $0 $0
MEDIA CORONA $230 0 14.435 kgs 0.00 kgs $260 $30 $0 $0
MEGA SPERIOR $275 0 23.990 kgs 0.00 kgs $315 $40 $0 $0 15695
mega corona $316 0 23.990 kgs 0.00 kgs $340 $24 $0 $0
Total 5 72.00Kgs $350 $1,900

POZA RICA
MEGA LAGER $280 23.990 Kgs 0.00 Kgs $348 $68 $0.0 $0.0
MEGA SUPERIOR $280 23.990 Kgs 0.00 Kgs $300 $20 $0.0 $0.0
MEGA TECATE ROJA $3 0 23.990 Kgs 0.00 Kgs $325 $322 $0.0 $0.0
MEGA CORONA $320 0 23.015 Kgs 0.00 Kgs $420 $100 $0.0 $0.0
MEGA SOL $275 0 23.990 Kgs 0.00 Kgs $325 $50 $0.0 $0.0
MEDIAS
MEDIA LAGER $200 0 14.435 Kgs 0.00 Kgs $249 $49 $0.0 $0.0
MEDIA SUPERIOR $189 20 14.435 Kgs 288.70 Kgs $215 $26 $511.6 $3,788.4
MEDIA CORONA $235 0 14.435 Kgs 0.00 Kgs $266 $31 $0.0 $0.0
MEDIA SOL $0 0 14.435 Kgs 0.00 Kgs $0 $0.0 $0.0

CUARTOS ,
CUARTOS LAGER $119 8.075 Kgs 0.00 Kgs $130 $11 $0.0 $0.0
CUARTOS SOL $115 0 8.075 Kgs 0.00 Kgs $125 $10 $0.0 $0.0

LATON TECATE ROJA $242 100 11.952 Kgs 1195.20 Kgs $360 $118 $11,848.0 $24,152.0
LATON XX LAGER $303 100 11.952 Kgs 1195.20 Kgs $400 $97 $9,710.0 $30,290.0
LATON CHELADA $322 100 11.952 Kgs 1195.20 Kgs $400 $78 $7,800.0 $32,200.0
LATA MODELO $280 0 9.100 Kgs 0.00 Kgs $310 $30 $0.0 $0.0
BARRIL $193 0 12.996 Kgs 0.00 Kgs $224 $31 $0.0 $0.0
LATA CORONA $270 0 12.225 Kgs 0.00 Kgs $300 $30 $0.0 $0.0
LATON SOL $200 0 12.225 Kgs 0.00 Kgs $224 $24 $0.0 $0.0
RANCHO ESCODIDO $340 0 14.800 Kgs 0.00 Kgs $460 $120 $0.0 $0.0

LATON CLAMATO $348 0 12.225 Kgs 0.00 Kgs $370 $22 $0.0 $0.0

Total 320 3874.30 kgs $29,869.60 $90,430 120300

300 - LATONES 20 - CAJAS

Page 3 of 7
 precio neto Descuento Total (D) promo
mega lager $408 15.0% $61 $347 7.20% $25
laton rojo $380 15.0% $57 $323 9.00% $29
laton xx $399 15.0% $60 $339 0.00% $0
laton che $441 15.0% $66 $375 0.00% $0
mega superior $352 15.0% $53 $299 0.00% $0
media lager $268 15.0% $40 $228 0.00% $0
media superior $225 15.0% $34 $191 0.00% $0
cuarto lager $149 15.0% $22 $127 0.00% $0
cuarto sol $140 15.0% $21 $119 0.00% $0

PESO
Total D/P compra Total D/P/C Total D/C Venta
$322 0 $0.00 $0.0 348
$294 45 $13,226.85 $14,535.0 320
$339 20 $6,783.00 $6,783.0 360
$375 15 $5,622.75 $5,622.8 370
$299 0 $0.00 $0.0 315
$228 0 $0.00 $0.0 248
$191 0 $0.00 $0.0 215
$127 0 $0.00 $0.0 130
$119 0 $0.00 $0.0 125

media lager $190.30 $0.00

media superior $153.75 $0.00
cuarto lager $89.15 $0.00
Total cuarto sol $81.50 $0.00
$25,632.60 mega tecate R
mega sol

Total 2 media lager $57.70 $0.00

$22,632.60 media superior $61.25 $0.00
cuarto lager $40.85 $0.00
cuarto sol $43.50 $0.00
mega teacte r
mega sol
 mega lager 3000 $22,632.60 $282.91
$37.50

Total cajas 80

mega lager $284.33 $0.00

laton rojo $256.43 $11,539.35
laton xx $301.65 $6,033.00
laton che ladas $337.35 $5,060.25
mega superior $261.70 $0.00

mega lager $63.7 $0.0

laton rojo $63.6 $2,860.7
laton xx $58.4 $1,167.0
laton chelada $32.7 $489.8
mega superior $53.3 $0.0

Total ganancia Diesel1 diesel 2 caseta 1

$4,517.4 1200 0 0
gastos $1,200.00

$3,317.4
total
Refris
Costo Pagos Fechas
$ 11,500

Total
$ 11,500