PROYECCION

VALOR UNITARIO VALOR TOTAL PRECIO UNITARIO PRECIO TOTAL

CANTIDAD PROVEEDOR UTILIDAD
Nº DESCRIPCION DEL PRODUCTO DE COMPRA DE COMPRA VENTAS DE VENTA
1 Pasteles de zanahoria 20 1,000 20,000 NATURCOL 1,500 30,000 10,000
2 Pasteles de platano con miel y nuez 20 1,200 24,000 NATURCOL 1,800 36,000 12,000
3 Galletas integrales (coco,avena y choclate) 40 400 16,000 NATURCOL 700 28,000 12,000
4 Mogolla de avena con con splenda 20 600 12,000 NATURCOL 1,000 20,000 8,000
5 Harina de chia x 400 gr 10 3,000 30,000 NATURCOL 5,500 55,000 25,000
6 Cereal de avena con splenda x 210 gr 12 5,600 67,200 NATURCOL 9,800 117,600 50,400
7 Barra de granola sin azucar 25 gr 25 900 22,500 NATURCOL 1,500 37,500 15,000
8 Café gourmet x500 gr 5 8,000 40,000 NATURCOL 12,000 60,000 20,000
9 Mogolla integral con nueces 25 600 15,000 NATURCOL 1,000 25,000 10,000
10 Mani x 100 gr 20 600 12,000 NATURCOL 1,000 20,000 8,000
11 Mani x 250 gr 15 2,000 30,000 NATURCOL 2,800 42,000 12,000
12 Pan tajado con ajonjoli 10 3,800 38,000 DISTRI-NATURAL 4,800 48,000 10,000
13 Harina integral para arepas X 500 gr 15 2,500 37,500 DISTRI-NATURAL 3,600 54,000 16,500
14 Te verde x 400gr 24 4,500 108,000 DISTRI-NATURAL 8,500 204,000 96,000
15 Granola ligth x 400 gr 10 7,000 70,000 DISTRI-NATURAL 10,500 105,000 35,000
16 Soya x 500gr 6 5,500 33,000 DISTRI-NATURAL 7,500 45,000 12,000
17 Barras de cereal 20 900 18,000 DISTRI-NATURAL 1500 30,000 12,000
18 Azucar magra x 500 gr 10 1,800 18,000 DISTRI-NATURAL 2,500 45,000 27,000
19 Sal magra x 500 gr 10 1,500 15,000 DISTRI-NATURAL 2,200 22,000 7,000
20 Levadura de cerveza x 100 capsulas 5 8,000 40,000 DISTRI-NATURAL 12,500 62,500 22,500
21 Digestar laxante fibra sobres caja x 12 5 7,200 36,000 DISTRI-NATURAL 11,000 55,000 19,000
22 Aceite de higado de bacalao 5 6,000 30,000 DISTRI-NATURAL 9,000 45,000 15,000
23 Aceite de coco organico 5 5,500 27,500 DISTRI-NATURAL 9,000 45,000 17,500
24 Crema de camote 5 4,800 24,000 DISTRI-NATURAL 6,500 32,500 8,500
25 Acido folico x100 capsulas 5 6,200 31,000 DISTRI-NATURAL 9,500 47,500 16,500
26 Acido glutamico x 250 ml 5 5,200 26,000 DISTRI-NATURAL 8,000 40,000 14,000
27 Linaza canadiense x 500 gr 8 4,800 38,400 DISTRI-NATURAL 7,800 62,400 24,000
28 linaza canadiense x 50gr 30 700 21,000 DISTRI-NATURAL 1,200 36,000 15,000
29 Miel de abejas x 50 gr 50 200 10,000 DISTRI-NATURAL 450 22,500 12,500
30 Miel de abejas x 500 gr 5 6,000 30,000 DISTRI-NATURAL 10,000 50,000 20,000
31 Colageno x 60 capsulas 6 14,500 87,000 DISTRI-NATURAL 25,000 150,000 63,000
32 Sabila x 500 gr 5 4,500 22,500 DISTRI-NATURAL 7,500 37,500 15,000
33 Sangre de drago 10 5,000 50,000 DISTRI-NATURAL 8,000 80,000 30,000
34 Semilla de chia x 500 gr 12 5,800 69,600 DISTRI-NATURAL 9,000 108,000 38,400
35 Uña de gato ungüento 5 3,500 17,500 DISTRI-NATURAL 5,500 27,500 10,000
36 Vinagre de manzana x 500 ml 5 13,000 65,000 DISTRI-NATURAL 18,000 90,000 25,000
37 Capsulas naturistas para adelgazar 10 16,000 160,000 DISTRI-NATURAL 25,000 250,000 90,000
38 Glucosamina 5 16,000 80,000 DISTRI-NATURAL 24,000 120,000 40,000
39 Cálculos Renales Raizan Flomecol X 360ml 12 18,000 216,000 FLOMECOL 25,000 300,000 84,000
40 Vitatos 12 9,000 108,000 FLOMECOL 14,000 168,000 60,000
41 Malteada Quicken Fit Fresa 600g 6 35,000 210,000 FLOMECOL 48,000 288,000 78,000
42 Cholagogue Aleman 5 10,000 50,000 FLOMECOL 16,000 80,000 30,000
43 Prostasan 5 16,000 80,000 FLOMECOL 22,000 110,000 30,000
44 Vitacerebrina 5 7,000 35,000 FLOMECOL 12,000 60,000 25,000
45 Meromacho 6 12,000 72,000 FLOMECOL 26,000 156,000 84,000
46 Drenador Hepático Drenton Flomecol X 360m 5 20,000 100,000 FLOMECOL 28,000 140,000 40,000
47 Limpiador Digestivo Cholagog Indígena Flomecol X 360ml 10 12,000 120,000 FLOMECOL 19,000 190,000 70,000
48 Lay Colo Plus Flomecol X 370ml 8 10,000 80,000 FLOMECOL 15,000 120,000 40,000
49 Antiparasitario Salbanin Flomecol X 60ml 10 4,000 40,000 FLOMECOL 9,000 90,000 50,000
50 Jarabe De Alcachofa Flomecol X 360ml 5 9,000 45,000 FLOMECOL 15,900 79,500 34,500
51 Antiparasitario Higron Niños Flomecol X 120ml 10 5,500 55,000 FLOMECOL 10,000 100,000 45,000
52 Purificador De Arterias Y Venas Sirqlan Flomecol X 500ml 5 12,500 62,500 FLOMECOL 19,000 95,000 32,500
53 Ray gel caja x 30 2 8,000 16,000 FLOMECOL 11,000 22,000 $6.000
54 Baja Tallas y Reafirma - Gel Caliente 5 10,000 50,000 FLOMECOL 18,000 90,000 40,000
55 Dolores Mestruales Gyovin Flomecol X 240ml 5 7,000 35,000 FLOMECOL 12,000 60,000 25,000
56 Gel Relajante Muscular Sindol Flomecol X 60g 6 5,900 35,400 FLOMECOL 9,900 59,400 24,000
57 EPA 300 100 CAPS NATURCOL 6 16,000 96,000 NATURCOL 24,000 144,000 48,000
58 Zarzaparrilla solucion X 240 ml 5 7,500 37,500 NATURCOL 11,900 59,500 22,000
59 Aceite Higado De Bacalao X 60 cap 5 13,000 65,000 NATURCOL 18,000 90,000 25,000
60 Clorofila liquida X 500ML 6 6,200 37,200 NATURCOL 9,900 59,400 22,200
61 Jabon gliserina 5 4,500 22,500 NATURCOL 6,000 30,000 7,500
62 Biotina para la caida del cabello 6 6,000 36,000 NATURCOL 10,000 60,000 24,000
63 Jabon Calendula Natural 6 4,500 27,000 NATURCOL 6,000 36,000 9,000
64 Jabon natural de azufre 6 4,500 27,000 NATURCOL 6,000 36,000 9,000
65 Jabon Aclara,Cicatriza Aloe Vera Natural 100g 6 6,000 36,000 NATURCOL 10,000 60,000 24,000
66 Propolcol 240ML 5 6,900 34,500 NATURCOL 9,500 47,500 13,000
67 Herbal cream antiedad 215 gr 5 12,200 61,000 FUNAT 18,000 90,000 29,000
68 Herbal cream reafirmante 215 gr 5 12,200 61,000 FUNAT 18,000 90,000 29,000
69 Aceite almendras 8 2,500 20,000 FUNAT 5,000 40,000 20,000
70 Aceite de eucalipto 8 2,500 20,000 FUNAT 5,000 40,000 20,000
71 Aceite de lavanda 8 2,500 20,000 FUNAT 5,000 40,000 20,000
72 sachet maxtone cla x unidad 10 2,800 28,000 FUNAT 4,000 40,000 12,000
73 Elite max proteina x 1 libra 5 20,000 100,000 FUNAT 30,000 150,000 50,000
74 Pomada cannabis ( marihuana) 5 10,000 50,000 FUNAT 16,000 80,000 30,000
75 Melatonina x 100 capsulas 5 18,000 90,000 FUNAT 28,000 140,000 50,000
76 Max power for men x 60 capsulas 4 30,500 122,000 FUNAT 42,000 168,000 46,000
77 Mega sex potenciador sexual 4 35,000 140,000 FUNAT 55,000 220,000 80,000
78 Jabón líquido facial por 150 g 5 15,000 75,000 FUNAT 24,200 121,000 46,000
78 Kit castaño de indias: gel + cápsulas 5 25,000 125,000 FUNAT 40,000 200,000 75,000
79 Kit natural para el pelo: tratamiento + shampoo 5 21,500 107,500 FUNAT 32,200 161,000 53,500
80 Kit rosa: agua + aceite + Colagmín plus 5 25,550 127,750 FUNAT 38,300 191,500 63,750
81 Repelenat spray por 110 g 6 10,000 60,000 FUNAT 17,700 106,200 46,200
82 Shampoo sin sal x 430 mL 6 19,000 114,000 FUNAT 28,000 168,000 54,000
83 Aceite de Rosa Mosqueta 10 mL 20 4,000 80,000 FUNAT 7,500 150,000 70,000
84 Agua de Rosas por 260 g 10 8,100 81,000 FUNAT 13,000 130,000 49,000
85 Azucena y concha de nacar 70 g 6 8,600 51,600 FUNAT 13,250 79,500 27,900
86 Argan Aceite 10 mL 10 6,850 68,500 FUNAT 8,650 86,500 18,000
87 Tratamiento frutal x 270 g 3 13,250 39,750 FUNAT 20,450 61,350 21,600
88 Vitamina E Aloe Vera x 30 cap. aplicables 5 14,100 70,500 FUNAT 25,200 126,000 55,500
89 Barra para labios hidratante natural x 4.2 g 12 5,600 67,200 FUNAT 9,250 111,000 43,800
90 escencias florales surtidas 100 ml 20 2,500 50,000 FUNAT 5,000 100,000 50,000
total 797,550 5,150,100 1,236,450 8,105,850 2,949,750