REF REFERENCIA DISTRIBUIDORA SABORES

BOM BOM
BARRILETE BOMBOM
TROPI LIMA
BARRILETE
BIG BOM XL
AMERICANDI
FRESA
SURTIDO
WHITE
BIG BOM XXL
AMERICANDI
BLANCO
FRUTO
MELOCOT
PINT
SCHOO
TAT
YOGURT
BOM BOM BUM
COLOMBINA
1+1=3
FRESA
TROPICAL
BOM BOM BUM
COLOMBINA
CEREZA L
K-BEZON
TROPI LIMA
SURTIDO
MANGOOS XL
TROPI LIMA
MANGOOS
PIN PON BUMBA
TROPI LIMA
KOLAS
MANGO
SUPERCOCO BOMBOM
TROPI LIMA
SUPER CO
CHICLES
ADAMS GRANDE
SURTI LIMA
SURTIDO
ADAMS PEQUEO
SURTI LIMA
 MENTA
SURTIDO
AGOGO CHICLE BOLA INDIV.
NENITA
SURTIDO
BUBBALOO
SURTI LIMA
BANANA
CEREZA
FRUTA
ZOMBIE
SPLOT
COLOMBINA
MANGO BI
SUPER ACIDO HIPER-ACIDO
NENITA
ACIDO
TRIDENT EVUP
SURTI LIMA
FRESH HE
SANDIA
TRIDENT GRANDE
SURTI LIMA
FRESH HE
MENTA
MORA-AZU
SANDIA
YERBABUE
TRIDENT MEDIANO
SURTI LIMA
MENTA
MORA-AZU
SANDIA
TRIDENT PEQUEO
SURTI LIMA
FRESH HE
MENTA
MORA-AZU
SANDIA
TROPICAL
TRIDENT SPLASH
SURTI LIMA
FRESA
MENTA/VAI
YERBABUE
TRIDENT TOTAL 12 PASTILLAS
SURTI LIMA
FRESA
MENTA
 TRIDENT TOTAL 6 PASTILLAS
SURTI LIMA
FRESA
MENTA
TUMIX
NENITA
SURTIDO
XTIME CHICLE
COLOMBINA
SANDIA
DULCES
ANIS RELLENO
TROPI LIMA
ANIS
ANISADAS
COLOMBINA
ANIS
DULCE RELLENO
AMERICANDI
SURTIDO
FUSSIONE
COLOMBINA
PIA COL
MORA RELLENA
COLOMBINA
MORITAS
MORITAS RELLENAS
TROPI LIMA
MORITAS
GOMAS
PLAY ANIMALES CAJA
TROPI LIMA
ANIMALES
PLAY ANIMALES TARRO
TROPI LIMA
ANIMALES
PLAY GUSANOS PAQUETE
TROPI LIMA
GUSANOS
PLAY GUSANOS TARRO
TROPI LIMA
GUSANOS
TRULULU AROS
TROPI LIMA
AROS
TRULULU FEROZ
TROPI LIMA
FEROZ
TRULULU LINEA
 TROPI LIMA
SABORES
TRULULU PAQUETE PEQUEO
NENITA
SURTIDO E
MENTOLADOS
HALLS MINI
SURTI LIMA
CEREZA
STRONG
HALLS PEQUEO (100)
SURTI LIMA
CHERRY
FRUIT
MENTOL
MORA-AZU
SANDIA
STRONG
HALLS TUBO
SURTI LIMA
CHERRY
MENTA FR
MENTOL
MORA-AZU
SANDIA
STRONG
MENTA CHAO
TROPI LIMA
LIMON
MENTA CHAO LINEA
TROPI LIMA
MENTA
MENTA HELADA
AMERICANDI
CLASICA
COLOMBINA
SURTIDO
TROPI LIMA
CLASICA
SURTIDO
XTIME MENTA
COLOMBINA
SURTIDO
MINI BOM BOM
BABY AMERICANA
AMERICANDI
FRESA
MANGOOS PEQ
TROPI LIMA
 LIMON-SAL
MINI BUM MEGA
COLOMBINA
SURTIDO
PINK HEARTS
AMERICANDI
CHUPETA
Total Result
Data
Sum - 15% Sum - INVENTARIO
132,538 218
4,577 5
4,577 5
4,577 5
12,334 48
12,334 48
4,111 16
4,111 16
4,111 16
64,642 56
64,642 56
9,235 8
9,235 8
9,235 8
9,235 8
9,235 8
9,235 8
9,235 8
17,322 36
17,322 36
5,774 12
5,774 12
5,774 12
5,774 12
5,774 12
5,774 12
8,661 8
8,661 8
8,661 8
4,187 16
4,187 16
4,187 16
9,525 32
9,525 32
4,773 16
4,753 16
5,515 5
5,515 5
5,515 5
439,415 272
17,538 5
17,538 5
17,538 5
16,905 84
16,905 84
 8,453 54
8,453 30
4,888 15
4,888 15
4,888 15
24,610 32
24,610 32
6,153 8
6,153 8
6,153 8
6,153 8
4,485 18
4,485 18
4,485 18
6,210 6
6,210 6
6,210 6
56,350 2
56,350 2
28,175 1
28,175 1
78,775 5
78,775 5
15,755 1
15,755 1
15,755 1
15,755 1
15,755 1
29,325 15
29,325 15
9,775 5
9,775 5
9,775 5
48,300 40
48,300 40
9,660 5
9,660 10
9,660 10
9,660 10
9,660 5
65,895 3
65,895 3
21,965 1
21,965 1
21,965 1
42,090 2
42,090 2
21,045 1
21,045 1
28,060 2
28,060 2
14,030 1
14,030 1
8,395 19
8,395 19
8,395 19
7,590 24
7,590 24
7,590 24
23,651 35
3,623 5
3,623 5
3,623 5
3,795 5
3,795 5
3,795 5
3,985 10
3,985 10
3,985 10
4,945 5
4,945 5
4,945 5
3,795 5
3,795 5
3,795 5
3,509 5
3,509 5
3,509 5
62,482 299
8,884 12
8,884 12
8,884 12
8,944 24
8,944 24
8,944 24
4,076 41
4,076 41
4,076 41
8,717 24
8,717 24
8,717 24
9,149 18
9,149 18
9,149 18
15,311 6
15,311 6
15,311 6
6,102 12
 6,102 12
6,102 12
1,300 162
1,300 162
1,300 162
194,606 135
47,380 2
47,380 2
23,690 1
23,690 1
50,715 30
50,715 30
8,453 5
8,453 5
8,453 5
8,453 5
8,453 5
8,453 5
63,135 6
63,135 6
10,523 1
10,523 1
10,523 1
10,523 1
10,523 1
10,523 1
4,459 24
4,459 24
4,459 24
4,459 12
4,459 12
4,459 12
19,859 49
3,680 10
3,680 10
4,370 18
4,370 18
11,809 21
8,017 13
3,793 8
4,600 12
4,600 12
4,600 12
14,099 76
2,024 24
2,024 24
2,024 24
4,301 16
4,301 16
 4,301 16
5,750 16
5,750 16
5,750 16
2,024 20
2,024 20
2,024 20
866,791 1035
 REF DISTRIBUIDORA REFERENCIA SABORES

BOM BOM COLOMBINA BOM BOM BUM CEREZA LIMON

BOM BOM COLOMBINA BOM BOM BUM FRESA
BOM BOM COLOMBINA BOM BOM BUM TROPICAL
BOM BOM COLOMBINA BOM BOM BUM 1+1=3
BOM BOM AMERICANDI BIG BOM XL FRESA
BOM BOM AMERICANDI BIG BOM XL SURTIDO
BOM BOM AMERICANDI BIG BOM XL WHITE
BOM BOM AMERICANDI BIG BOM XXL BLANCO
BOM BOM AMERICANDI BIG BOM XXL FRUTO
BOM BOM AMERICANDI BIG BOM XXL MELOCOTON
BOM BOM AMERICANDI BIG BOM XXL PINT
BOM BOM AMERICANDI BIG BOM XXL SCHOO
BOM BOM AMERICANDI BIG BOM XXL TAT
BOM BOM AMERICANDI BIG BOM XXL YOGURT
BOM BOM TROPI LIMA BARRILETE BOMBOM BARRILETE
BOM BOM TROPI LIMA SUPERCOCO BOMBOM SUPER COCO
BOM BOM TROPI LIMA PIN PON BUMBA KOLAS
BOM BOM TROPI LIMA MANGOOS XL MANGOOS
BOM BOM TROPI LIMA PIN PON BUMBA MANGO
BOM BOM TROPI LIMA K-BEZON SURTIDO
MINI BOM BOM TROPI LIMA MANGOOS PEQ LIMON-SAL
MINI BOM BOM AMERICANDI BABY AMERICANA FRESA
MINI BOM BOM AMERICANDI PINK HEARTS CHUPETA
MINI BOM BOM COLOMBINA MINI BUM MEGA SURTIDO
MENTOLADOS COLOMBINA MENTA HELADA SURTIDO
MENTOLADOS COLOMBINA XTIME MENTA SURTIDO
MENTOLADOS TROPI LIMA MENTA CHAO LIMON
MENTOLADOS TROPI LIMA MENTA HELADA CLASICA
MENTOLADOS TROPI LIMA MENTA CHAO LINEA MENTA
MENTOLADOS TROPI LIMA MENTA HELADA CLASICA
MENTOLADOS TROPI LIMA MENTA HELADA SURTIDO
MENTOLADOS AMERICANDI MENTA HELADA CLASICA
MENTOLADOS SURTI LIMA HALLS PEQUEO (100) CHERRY
MENTOLADOS SURTI LIMA HALLS PEQUEO (100) SANDIA
MENTOLADOS SURTI LIMA HALLS PEQUEO (100) STRONG
MENTOLADOS SURTI LIMA HALLS PEQUEO (100) MENTOL
MENTOLADOS SURTI LIMA HALLS PEQUEO (100) MORA-AZUL
MENTOLADOS SURTI LIMA HALLS PEQUEO (100) FRUIT
MENTOLADOS SURTI LIMA HALLS TUBO MENTOL
MENTOLADOS SURTI LIMA HALLS TUBO MORA-AZUL
MENTOLADOS SURTI LIMA HALLS TUBO SANDIA
MENTOLADOS SURTI LIMA HALLS TUBO MENTA FRESCA
MENTOLADOS SURTI LIMA HALLS TUBO CHERRY
MENTOLADOS SURTI LIMA HALLS TUBO STRONG
MENTOLADOS SURTI LIMA HALLS MINI CEREZA
MENTOLADOS SURTI LIMA HALLS MINI STRONG
GOMAS TROPI LIMA TRULULU AROS AROS
GOMAS TROPI LIMA TRULULU LINEA SABORES
GOMAS TROPI LIMA TRULULU FEROZ FEROZ
GOMAS TROPI LIMA PLAY GUSANOS PAQUETE GUSANOS
GOMAS TROPI LIMA PLAY GUSANOS TARRO GUSANOS
GOMAS TROPI LIMA PLAY ANIMALES TARRO ANIMALES
GOMAS TROPI LIMA PLAY ANIMALES CAJA ANIMALES
GOMAS NENITA TRULULU PAQUETE PEQUEO SURTIDO EXIB
CHICLES COLOMBINA XTIME CHICLE SANDIA
CHICLES COLOMBINA SPLOT MANGO BICHE
CHICLES NENITA TUMIX SURTIDO
CHICLES NENITA AGOGO CHICLE BOLA INDIV. SURTIDO
CHICLES NENITA SUPER ACIDO HIPER-ACIDO ACIDO
CHICLES SURTI LIMA BUBBALOO BANANA
CHICLES SURTI LIMA BUBBALOO ZOMBIE
CHICLES SURTI LIMA BUBBALOO FRUTA
CHICLES SURTI LIMA BUBBALOO CEREZA
CHICLES SURTI LIMA ADAMS PEQUEO MENTA
CHICLES SURTI LIMA ADAMS PEQUEO SURTIDO
CHICLES SURTI LIMA ADAMS GRANDE SURTIDO
CHICLES SURTI LIMA TRIDENT PEQUEO MENTA
CHICLES SURTI LIMA TRIDENT PEQUEO TROPICAL
CHICLES SURTI LIMA TRIDENT PEQUEO MORA-AZUL
CHICLES SURTI LIMA TRIDENT PEQUEO SANDIA
CHICLES SURTI LIMA TRIDENT PEQUEO FRESH HERBAL
CHICLES SURTI LIMA TRIDENT MEDIANO MENTA
CHICLES SURTI LIMA TRIDENT MEDIANO MORA-AZUL
CHICLES SURTI LIMA TRIDENT MEDIANO SANDIA
CHICLES SURTI LIMA TRIDENT GRANDE SANDIA
CHICLES SURTI LIMA TRIDENT GRANDE YERBABUENA
CHICLES SURTI LIMA TRIDENT GRANDE MORA-AZUL
CHICLES SURTI LIMA TRIDENT GRANDE FRESH HERBAL
CHICLES SURTI LIMA TRIDENT GRANDE MENTA
CHICLES SURTI LIMA TRIDENT SPLASH MENTA/VAINILLA
CHICLES SURTI LIMA TRIDENT SPLASH YERBABUENA
CHICLES SURTI LIMA TRIDENT SPLASH FRESA
CHICLES SURTI LIMA TRIDENT EVUP SANDIA
CHICLES SURTI LIMA TRIDENT EVUP FRESH HERBAL
CHICLES SURTI LIMA TRIDENT TOTAL 12 PASTILLAS FRESA
CHICLES SURTI LIMA TRIDENT TOTAL 12 PASTILLAS MENTA
CHICLES SURTI LIMA TRIDENT TOTAL 6 PASTILLAS FRESA
CHICLES SURTI LIMA TRIDENT TOTAL 6 PASTILLAS MENTA
DULCES AMERICANDI DULCE RELLENO SURTIDO
DULCES TROPI LIMA MORITAS RELLENAS MORITAS
DULCES TROPI LIMA ANIS RELLENO ANIS
DULCES COLOMBINA MORA RELLENA MORITAS
DULCES COLOMBINA ANISADAS ANIS
DULCES COLOMBINA FUSSIONE PIA COLADA
MASTICABLES
 COSTO PRECIO VENTA
INVENTARIO COSTO 15%
TOTAL CATALOGOS TOTAL
12 5,021 60,252 5,021 5,774 69,290
12 5,021 60,252 5,021 5,774 69,290
12 5,021 60,252 5,021 5,774 69,290
12 - - 5,021 5,774 69,290
16 3,250 52,000 3,575 4,111 65,780
16 3,250 52,000 3,575 4,111 65,780
16 3,250 52,000 3,575 4,111 65,780
8 7,300 58,400 8,030 9,235 73,876
8 7,300 58,400 8,030 9,235 73,876
8 7,300 58,400 8,030 9,235 73,876
8 7,300 58,400 8,030 9,235 73,876
8 7,300 58,400 8,030 9,235 73,876
8 7,300 58,400 8,030 9,235 73,876
8 7,300 58,400 8,030 9,235 73,876
5 3,586 17,930 3,980 4,577 22,885
5 4,324 21,620 4,796 5,515 27,577
16 3,842 61,472 4,150 4,773 76,360
16 3,385 54,160 3,641 4,187 66,994
16 3,842 61,472 4,133 4,753 76,047
8 6,510 52,080 7,531 8,661 69,285
16 3,476 55,616 3,740 4,301 68,816
24 1,600 38,400 1,760 2,024 48,576
20 1,600 32,000 1,760 2,024 40,480
16 4,565 73,040 5,000 5,750 92,000
18 3,519 63,342 3,800 4,370 78,660
12 3,996 47,952 4,000 4,600 55,200
24 3,495 83,880 3,877 4,459 107,005
5 3,311 16,555 3,673 4,224 21,120
12 3,495 41,940 3,877 4,459 53,503
8 3,065 24,520 3,298 3,793 30,342
8 3,065 24,520 3,298 3,793 30,342
10 2,750 27,500 3,200 3,680 36,800
5 6,983 34,915 7,350 8,453 42,263
5 6,983 34,915 7,350 8,453 42,263
5 6,983 34,915 7,350 8,453 42,263
5 6,983 34,915 7,350 8,453 42,263
5 6,983 34,915 7,350 8,453 42,263
5 6,983 34,915 7,350 8,453 42,263
1 8,693 8,693 9,150 10,523 10,523
1 8,693 8,693 9,150 10,523 10,523
1 8,693 8,693 9,150 10,523 10,523
1 8,693 8,693 9,150 10,523 10,523
1 8,693 8,693 9,150 10,523 10,523
1 8,693 8,693 9,150 10,523 10,523
1 19,570 19,570 20,600 23,690 23,690
1 19,570 19,570 20,600 23,690 23,690
 18 7,173 129,114 7,956 9,149 164,689
12 4,783 57,396 5,306 6,102 73,223
6 12,004 72,024 13,314 15,311 91,867
41 3,294 135,054 3,544 4,076 167,100
24 7,045 169,080 7,580 8,717 209,208
24 7,228 173,472 7,777 8,944 214,645
12 7,180 86,160 7,725 8,884 106,605
162 991 160,542 1,130 1,300 210,519
24 6,164 147,936 6,600 7,590 182,160
18 3,555 63,990 3,900 4,485 80,730
19 6,350 120,650 7,300 8,395 159,505
15 3,700 55,500 4,250 4,888 73,313
6 4,700 28,200 5,400 6,210 37,260
8 5,083 40,664 5,350 6,153 49,220
8 5,083 40,664 5,350 6,153 49,220
8 5,083 40,664 5,350 6,153 49,220
8 5,083 40,664 5,350 6,153 49,220
54 6,982 377,028 7,350 8,453 456,435
30 6,982 209,460 7,350 8,453 253,575
5 14,488 72,440 15,250 17,538 87,688
10 7,980 79,800 8,400 9,660 96,600
5 7,980 39,900 8,400 9,660 48,300
10 7,980 79,800 8,400 9,660 96,600
10 7,980 79,800 8,400 9,660 96,600
5 7,980 39,900 8,400 9,660 48,300
5 8,074 40,370 8,500 9,775 48,875
5 8,074 40,370 8,500 9,775 48,875
5 8,074 40,370 8,500 9,775 48,875
1 13,015 13,015 13,700 15,755 15,755
1 13,015 13,015 13,700 15,755 15,755
1 13,015 13,015 13,700 15,755 15,755
1 13,015 13,015 13,700 15,755 15,755
1 13,015 13,015 13,700 15,755 15,755
1 18,145 18,145 19,100 21,965 21,965
1 18,145 18,145 19,100 21,965 21,965
1 18,145 18,145 19,100 21,965 21,965
1 20,588 23,275 24,500 28,175 28,175
1 20,588 23,275 24,500 28,175 28,175
1 17,385 17,385 18,300 21,045 21,045
1 17,385 17,385 18,300 21,045 21,045
1 11,590 11,590 12,200 14,030 14,030
1 11,590 11,590 12,200 14,030 14,030
10 3,150 31,500 3,465 3,985 39,848
5 2,836 14,180 3,051 3,509 17,543
5 2,928 14,640 3,150 3,623 18,113
5 3,282 16,410 3,300 3,795 18,975
5 3,282 16,410 3,300 3,795 18,975
5 4,265 21,325 4,300 4,945 24,725
- - -
- - -
- - -
- - -
 GANACIA
GANANCIA
TOTAL
753 9,038
753 9,038
753 9,038
5,774 69,290
861 13,780
861 13,780
861 13,780
1,935 15,476
1,935 15,476
1,935 15,476
1,935 15,476
1,935 15,476
1,935 15,476
1,935 15,476
991 4,955
1,191 5,957
931 14,888
802 12,834
911 14,575
2,151 17,205
825 13,200
424 10,176
424 8,480
1,185 18,960
851 15,318
604 7,248
964 23,125
913 4,565
964 11,563
728 5,822
728 5,822
930 9,300
1,470 7,348
1,470 7,348
1,470 7,348
1,470 7,348
1,470 7,348
1,470 7,348
1,830 1,830
1,830 1,830
1,830 1,830
1,830 1,830
1,830 1,830
1,830 1,830
4,120 4,120
4,120 4,120
1,976 35,575
1,319 15,827
3,307 19,843
782 32,046
1,672 40,128
1,716 41,173
1,704 20,445
309 49,977
1,426 34,224
930 16,740
2,045 38,855
1,188 17,813
1,510 9,060
1,070 8,556
1,070 8,556
1,070 8,556
1,070 8,556
1,471 79,407
1,471 44,115
3,050 15,248
1,680 16,800
1,680 8,400
1,680 16,800
1,680 16,800
1,680 8,400
1,701 8,505
1,701 8,505
1,701 8,505
2,740 2,740
2,740 2,740
2,740 2,740
2,740 2,740
2,740 2,740
3,820 3,820
3,820 3,820
3,820 3,820
7,587 7,587
7,587 7,587
3,660 3,660
3,660 3,660
2,440 2,440
2,440 2,440
835 8,348
673 3,363
695 3,473
513 2,565
513 2,565
680 3,400
- -
- -
- -
- -
 $ 20,000,000 $ 9,300,000
patricia 4500000
moto 2000000
gastos 1000000
dani 500000
dulces 2200000
respuesto mo 500000
$ 4,300,000