1

COSTO
ARTICULO CANTIDAD PRECIO Costo lista o catalogo DESCUEN ADQUI.o
TO5% Factura

ACE DE 4 KG 100 35.00 3,500.00 175.00 3,325.00

ARIEL DE 4 KG 300 40.00 12,000.00 600.00 11,400.00
MARSELLA DE 4KG 150 28.00 4,200.00 210.00 3,990.00
TOTAL 19,700.00 18,715.00

2
COSTO
ARTICULO CANTIDAD PRECIO Costo lista o catalogo DESCUEN ADQUI.o
TO5% Factura

Naranjas 40000 0.40 16,000.00 16,000.00

Manzana 60000 0.30 18,000.00 18,000.00
Platanos 30000 0.90 27,000.00 27,000.00
TOTAL 61,000.00 61,000.00

3
COSTO
ARTICULO CANTIDAD PRECIO Costo lista o catalogo DESCUEN ADQUI.o
TO5% Factura

A 200 20.00 4,000.00 4,000.00

B 180 25.00 4,500.00 4,500.00
C 250 10.00 2,500.00 2,500.00
TOTAL 11,000.00 11,000.00

4
 COSTO
ARTICULO CANTIDAD PRECIO Costo lista o catalogo DESCUEN ADQUI.o
TO5% Factura

Refrigeradoras 300 700.00 210,000.00 210,000.00

Lavadoras 120 900.00 108,000.00 108,000.00
Cocinas 80 1,200.00 96,000.00 96,000.00
TOTAL 414,000.00 414,000.00
 CST
C.ACONDI CST ALMAC. ALMAC. O ADMINI DISTRIBUCI0.
FLETE 1.00 SEGURO 2% C.TECNICO
C. O de STOCK de STOCK 0.30 10
UNITARIO

100.00 20.00 66.50 3,511.50 35.12 30.00 10.00 3,551.50

300.00 60.00 228.00 11,988.00 39.96 90.00 30.00 12,108.00
150.00 30.00 79.80 4,249.80 28.33 45.00 15.00 4,309.80
19,749.30 103.41 19,969.30

CST
C.ACONDI CST ALMAC. ALMAC. O ADMINI DISTRIBUCI0
FLETE 1.5 SEGURO 2% C.TECNICO
C. 2% O de STOCK de STOCK 10 5
UNITARIO

24,000.00 320.00 40,320.00 1.01 10.00 5.00 40,335.00

27,000.00 360.00 45,360.00 0.76 10.00 5.00 45,375.00
40,500.00 540.00 68,040.00 2.27 10.00 5.00 68,055.00
153,720.00 4.03 153,765.00

CST
C.ACONDI CST ALMAC. ALMAC. O ADMINI DISTRIBUCI0
FLETE 5.00 SEGURO 2% C.TECNICO
C. O de STOCK de STOCK 1% 0.80%
UNITARIO

1,000.00 80.00 20.00 5,100.00 25.50 51.00 40.80 5,191.80

540.00 90.00 22.50 5,152.50 28.63 51.53 41.22 5,245.25
1,500.00 50.00 12.50 4,062.50 16.25 40.63 32.50 4,135.63
14,315.00 70.38 14,572.67
 CST
C.ACONDI CST ALMAC. ALMAC. O ADMINI DISTRIBUCI0.
FLETE 1.00 SEGURO 2% C.TECNICO
C. O de STOCK de STOCK 0.10 10
UNITARIO

6,300.00 2,100.00 218,400.00 728.00 218.40 436.80 219,055.20

3,240.00 1,080.00 112,320.00 936.00 112.32 224.64 112,656.96
2,880.00 960.00 99,840.00 1,248.00 99.84 199.68 100,139.52
430,560.00 2,912.00 431,851.68
UTILIDAD 5% P.VTA BRUTO RECARGO Valor .VTA P.VTA UNI IGV 18% p.vta uni

177.58 3,729.08 3,729.08 37.29 6.71 44.00

605.40 12,713.40 12,713.40 42.38 7.63 50.01
215.49 4,525.29 4,525.29 30.17 5.43 35.60
S/.20,967.77 20,967.77

UTILIDAD 3% P.VTA BRUTO RECARGO Valor .VTA P.VTA UNI IGV 18% p.vta uni

1,210.05 41,545.05 62,317.58 103,862.63 2.60 0.47 3.06

1,361.25 46,736.25 70,104.38 116,840.63 1.95 0.35 2.30
2,041.65 70,096.65 105,144.98 175,241.63 5.84 1.05 6.89
S/.158,377.95 395,944.88

UTILIDAD 5% P.VTA BRUTO DESCUENTO Valor .VTA P.VTA UNI IGV 18% p.vta uni

259.59 5,451.39 -109.03 5,342.36 26.71 4.81 31.52

262.26 5,507.51 -110.15 5,397.36 29.99 5.40 35.38
206.78 4,342.41 -86.85 4,255.56 17.02 3.06 20.09
S/.15,301.30
UTILIDAD 5% P.VTA BRUTO RECARGO Valor .VTA P.VTA UNI IGV 18% p.vta uni

15,333.86 234,389.06 5,859.73 240,248.79 800.83 144.15 944.98

7,885.99 120,542.95 3,013.57 123,556.52 1,029.64 185.33 1,214.97
7,009.77 107,149.29 2,678.73 109,828.02 1,372.85 247.11 1,619.96
S/.462,081.30 473,633.33
p.vta TOTAL

4,400.31
15,001.81
5,339.84
24741.96

p.vta TOTAL

122,557.90
137,871.94
206,785.12
467214.95

p.vta TOTAL

6,303.99
6,368.88
5,021.56
17694.43
p.vta TOTAL

283,493.57
145,796.69
129,597.06
558887.33