TARIFA

Date :
Références Code Article
Ecart Yaoundé 100.0 COP02
Prix Gros Yde 150.0 DJ01
Prix GSM+Déta 200.0 LP08
Valeur Ajoutée 50.0 LT01
MA01
MA02
MA03
MA05
MA06
SPA1003
SPA3002
SPA3001
MAC1006

COP01
LT02
MA07
MTA01
SPA1002
RZ01
RZ03
RZ05
RZ06
RZ07

BC01
BC07
BR01
BR02
BR03
BR04
BR05
BR06
BR07
BR08
BR09
BR10
CER01
CER02
CER03
CH01
CH02
CH03
CH04
CH05
COV01
COV02
COV04
COV05
COV06
COV07
COV08
COV09
COV10
COV12
COV13
COP03
COP04
COU01
COU02
COU03
COU04
DJ02
DJ03
DJ04
DJ05
LEG01
LEG02
LEG03
LEG04
LEG05
LP01
LP02
LP09
LAA01
LAA02
LAA03
LAA04
LAA05
LAA06
LAA07
LAA08
LAA09
LAA10
LAA11
LAA12
LAA13
LAA14
MA04
MA09
MA08
MTA02
MTA03
SPA1001
SPA2002
SPA2001
SPA1007
MAC1008
MAC1012
MAC2006
MAC2010
MAC2018
MAC3006
MAC3008
MAC3014
MAC1001
MAC1002
MAC1004
MAC1007
MAC1013
MAC1009
MAC2007
MAC2019
MAC2011
MAC3007
MAC3015
MAC3009
MAC2022
MAC1005
RZ02
RZ04
TM01
TM03
TM02
VI01
VI02
VI03
VI04
VI05
VI06
VI07
VI08
VI09
VI10
VI11
VI12
VI13
VI14
VI15
VI16
 TARIFAIRE DE YAOUNDE (PS - GMS ET DETAILLANT)
04.11/2020 Nouveau prix
Désignation Colisage Prix PS Dla Prix PS Yde
Sardines à huile végétable pimentée "Broli" 50 x 125g 50.0 15,000.0 15,100.0
Choco Broli 400g x 24 24.0 25,500.0 25,600.0
Lait en poudre Record 25KG 1.0 70,000.0 70,100.0
Lait Concentré Sucré BROLI 24.0 24,000.0 24,100.0
Mayonnaise 5kg "Armanti" 1.0 8,500.0 8,600.0
Mayonnaise 1kg "Armanti" 6.0 12,000.0 12,100.0
Mayonnaise 500G Armanti 12.0 12,000.0 12,100.0
Mayonnaise 1kgx6 Broli 6.0 11,700.0 11,800.0
Mayonnaise 500gx12 "Glass jars" Broli 12.0 11,500.0 11,600.0
Spaghetti Broli 500g x 20 20.0 6,500.0 6,600.0
SPAGHETTI SPAGHETTO 1.7 500G 20.0 5,700.0 5,800.0
SPAGHETTI SPAGHETTO BROLI 250G X 40 40.0 5,800.0 5,900.0
MACARONI CHARLESTON 250G X 40 40.0 6,000.0 6,100.0

Sardine à Huile Végétale Marocaine 125G 50.0 15,000.0 15,100.0

Lait Concentré Sucré BOB'S 24.0 22,500.0 22,600.0
Mayonnaise 5kgx1 Broli 1.0 8,000.0 8,100.0
Moutarde Broli 370g x 12 12.0 8,000.0 8,100.0
Spaghetti Broli 250g x 40 40.0 6,700.0 6,800.0
RIZ PARFUME PANTHUMTANI BROLI 5KG 5.0 16,000.0 16,100.0
Riz Blanc Broli 25kg 1.0 9,800.0 9,900.0
Riz Parfumé Broli Thai Hom Mali 5kg x5 5.0 24,000.0 24,100.0
RIZ THAI HOM ARMANTI 1KG X 12 12.0 12,500.0 12,600.0
RIZ THOI HOM BROLI 1KG X 12 12.0 12,000.0 12,100.0

Potato Chip's Broli 160g x 24 24.0 19,999.9 20,099.9

Potato Chip's Broli 40g x 48 48.0 16,800.0 16,900.0
Beurre Margarine Soft 450g x 6 6.0 4,300.0 4,400.0
Beurre Margarine Soft 900g x 6 6.0 9,000.0 9,100.0
Beurre Margarine Soft 10kg x 1 1.0 10,500.0 10,600.0
Beurre Margarine Soft 4.5kg x 2 2.0 12,250.0 12,350.0
Margarine Broli 10KG X 1 1.0 10,000.0 10,100.0
MARGARINE BROLI TROPICAL 4.5KG x 2 2.0 12,000.0 12,100.0
MARGARINE BROLI TROPICAL 450G X 6 6.0 4,300.0 4,400.0
MARGARINE BROLI SOFT 900G X 6 6.0 8,500.0 8,600.0
MARGARINE BROLI 250G X 24 24.0 10,399.9 10,499.9
MARGARINE ARMANTISOFT 250g x24 24.0 10,600.1 10,700.1
CEREALE BEBE ARMANTI WHEAT MILK 400G X 12 12.0 5,250.0 5,350.0
CEREALE BEBE ARMANTI RICE MILK 400G X 12 12.0 5,250.0 5,350.0
CEREALE BEBE ARMANTI 5 FRUITS MILK 400G X 12 12.0 6,000.0 6,100.0
Chocolat Brolitella Spread 200G x 18 18.0 7,799.9 7,899.9
Chocolat Brolitella Spread 10KG 1.0 15,000.0 15,100.0
Chocolat brolitella 2.5KG x 4 4.0 15,200.0 15,300.0
Chocolat Brolitella 400g x 6 6.0 5,800.0 5,900.0
Chocolat Brolitella 800g x 6 6.0 10,000.0 10,100.0
Beef Luncheon Meat (320gx24) 24.0 14,899.9 14,999.9
Chicken Luncheon Meat 320gx24 24.0 15,799.9 15,899.9
Beef Luncheon Meat (190gx24) 24.0 9,600.0 9,700.0
Chicken Luncheon meat 190gx24 24.0 10,300.1 10,400.1
PATE DE BEEF BROLI 400g x 24 24.0 16,000.1 16,100.1
Beef Luncheon Meat Broli 320g 24.0 15,000.0 15,100.0
Chicken Luncheon Meat Broli 320g 24.0 15,199.9 15,299.9
Beef Luncheon Meat Broli 200g 24.0 9,499.9 9,599.9
Chicken Luncheon Meat Broli 200g 24.0 9,649.9 9,749.9
BEEF Luncheon Meat Armanti 200g x 24 24.0 10,000.1 10,100.1
PATE DE BOEUF BROLI 1KG X 12 12.0 22,300.0 22,400.0
MACKEREL A SAUCE BROLI 155G X 50 50.0 12,500.0 12,600.0
MACKEREL A SAUCE BROLI 425G X 24 24.0 13,500.0 13,600.0
BABY DIAPERS RUBIE & YOU SMAL (3-6KG) 40 x 6 6.0 24,000.0 24,100.0
BABY DIAPERS RUBIE & YOU MEDIUM (6-11KG) 34 x 6 6.0 24,000.0 24,100.0
BABY DIAPERS RUBIE & YOU LARGE (9-14KG) 30 x 6 6.0 25,000.0 25,100.0
BABY DIAPERS RUBIE & XL (+14KG) 28 x 6 6.0 25,500.0 25,600.0
CAFE BROLI 200GX12 12.0 26,000.0 26,100.0
CAFE BROLI 2GX12x100 100.0 350,000.0 350,100.0
CAFE INSTANTANE SACHET BROLI 6 X 500 G 6.0 42,000.0 42,100.0
CAPUCCINO INSTANTANE VANILLE BROLI 6X1000G 6.0 95,000.0 95,100.0
Petit Pois Broli 24 x 400g 24.0 10,000.1 10,100.1
PETIT POIS BROLI 800GX12 12.0 9,200.0 9,300.0
Maïs Doux Broli 12*800Grs 12.0 11,500.0 11,600.0
Maïs doux 400 G x 24 24.0 11,800.1 11,900.1
MACEDOINE BROLI 800G X 12 12.0 9,500.0 9,600.0
Lait en Poudre Broli Boite 400g 24.0 35,280.0 35,380.0
Lait en Poudre Boite Broli 900g 12.0 46,000.0 46,100.0
Lait en poudre broli 2.5KG x 6 6.0 59,000.0 59,100.0
Lait Aromatise Broli au lait 480ml X 20 20.0 12,500.0 12,600.0
Lait Aromatise Broli à la banane 480ml X 20 20.0 13,500.0 13,600.0
Lait Aromatise Broli au chocolat 480ml X 20 20.0 13,800.0 13,900.0
Lait Aromatise Broli à la Fraise 480ml X 20 20.0 13,500.0 13,600.0
Lait Aromatise Broli à la vanille 480ml X 20 20.0 13,500.0 13,600.0
Lait Aromatise Broli à la banane 500 ML*20 20.0 14,100.0 14,200.0
Lait Aromatise Broli à la fraise 500 ML*20 20.0 14,100.0 14,200.0
Lait Aromatise Broli à la vanille 500 ML*20 20.0 14,100.0 14,200.0
Lait Aromatise Broli au chocolat 500 ML*20 20.0 14,375.0 14,475.0
Lait Aromatise Broli au lait 250ml X 24 24.0 10,800.0 10,900.0
Lait Aromatise Broli à la banane 250ml X 24 24.0 10,999.9 11,099.9
Lait Aromatise Broli au chocolat 250ml X 24 24.0 11,499.8 11,599.8
Lait Aromatise Broli à la fraise 250ml X 24 24.0 10,999.9 11,099.9
Lait Aromatise Broli à la vanille 250ml X 24 24.0 10,999.9 11,099.9
Mayonnaise 250g x 12 "glass jars" Armanti 12.0 7,200.0 7,300.0
Mayonnaise Bob's 5kg x 1 1.0 7,000.0 7,100.0
Mayonnaise broli 250g x 12 12.0 7,000.0 7,100.0
Moutarde Broli 1075g x 6 6.0 9,800.0 9,900.0
Moutarde Broli 850g x 6 6.0 8,000.0 8,100.0
Spaghetti Broli 5kg x 2 2.0 6,300.0 6,400.0
SPAGHETTI BROLI PREMIUM 500G 20.0 8,000.0 8,100.0
SPAGHETTI PREMIUM 250G X 40 40.0 8,200.0 8,300.0
SPAGHETTI BRISURE BROLI 5KG 1.0 2,000.0 2,100.0
MACARONI COQUILLE 250G X 40 40.0 6,000.0 6,100.0
MACARONI FUSILI 250G X 40 40.0 6,000.0 6,100.0
MACARONI PREMIUM 250G X 40 CHARLESTON 40.0 8,600.0 8,700.0
MACARONI PREMIUM 250G X 40 COQUILLE 40.0 8,600.0 8,700.0
MACARONI PREMIUM 250G X 40 FUSILI 40.0 8,600.0 8,700.0
MACARONI SPAGHETTO 250GX40 CHARLESTON 40.0 5,900.0 6,000.0
MACARONI SPAGHETTO 250G X 40 COQUILLE 40.0 5,900.0 6,000.0
MACARONI SPAGHETTO 250GX 40 FUSILI 40.0 5,900.0 6,000.0
MACARONI BROLI STANDARD 5KG CHARLESTON 1.0 3,100.0 3,200.0
MACARONI BROLI STANDARD 5KG COQUILLE 1.0 3,100.0 3,200.0
MACARONI BROLI STANDARD 5KG FUSILI 1.0 3,100.0 3,200.0
MACARONI BROLI STANDARD 500G CHARLESTON 20.0 5,800.0 5,900.0
MACARONI BROLI STANDARD 500G FUSILI 20.0 5,800.0 5,900.0
MACARONI BROLI STANDARD 500G COQUILLE 20.0 5,800.0 5,900.0
MACARONI BROLI PREMIUM 500G CHARLESTON 20.0 8,500.0 8,600.0
MACARONI BROLI PREMIUM 500G FUSILI 20.0 8,500.0 8,600.0
MACARONI BROLI PREMIUM 500G COQUILLE 20.0 8,500.0 8,600.0
MACARONI BROLI SPAGHETTO 500G CHARLESTON 20.0 5,700.0 5,800.0
MACARONI BROLI SPAGHETTO 500G FUSILI 20.0 5,700.0 5,800.0
MACARONI BROLI SPAGHETTO 500G COQUILLE 20.0 5,700.0 5,800.0
MACARONI PREMIUM PENNE 250G*40 40.0 8,600.0 8,700.0
MACARONI STANDARD 5KG PENNE 1.0 3,100.0 3,200.0
RIZ BLANC BROLI 5KG 5.0 11,700.0 11,800.0
Riz Parfumé Armanti 5kg x 5 5.0 24,300.0 24,400.0
Tomate Broli 800g x 12 12.0 984.0 1,084.0
Tomate Broli 400g x 24 24.0 11,500.1 11,600.1
TOMATE BROLI 70G X 50 SACHET 50.0 47,916.5 48,016.5
Vin de table bordeaux "Barron de noble cour" 75 clx 6 6.0 18,200.0 18,300.0
Vin de table haut de noble cours 75cl x 6 6.0 18,500.0 18,600.0
Vin de table haut de medoc de noble cours 75cl x 6 6.0 40,350.0 40,450.0
Vin Mousseux Sandara Blanc 75cl x 6 4.0 10,566.7 10,666.7
Vin Mousseux Sandara Rose 75cl x 6 6.0 15,850.0 15,950.0
Champagne Camphuis 75cl x 6 6.0 80,000.0 80,100.0
Vin Chateau Saint Seurin 75cl x 6 15.0 45,000.0 45,100.0
Vin chateau noble 3Lx4 12.0 45,000.0 45,100.0
Lambrini blanco Original 75CL X 6 6.0 13,700.0 13,800.0
Lambrini Strawberry 75 cl X 6 6.0 13,000.0 13,100.0
Whisky ANDY PLAYER BLACK PREMIUM 500ML X 15 15.0 40,000.1 40,100.1
Whisky Black Jack 70 cl X 12 12.0 43,200.0 43,300.0
Vin Selection Noble Cours Merlot Rouge 75 Cl X6 6.0 17,500.0 17,600.0
Vin Selection Noble Cours Blanc Moelleux 75cl X6 6.0 14,500.0 14,600.0
Vin Mousseux Sandara Orange 75cl x 6 6.0 15,850.0 15,950.0
Vin Mousseux Sandara Lemon 75cl x 6 6.0 15,850.0 15,950.0
AILLANT)
Nouveau prix Prix
Prix Gros GMS+DETAI Cat. Prix de Vente Optimal
15,250.0 L15,450.0
TTC 1.0 15,300.0
25,750.0 25,950.0 1.0 25,800.0
70,250.0 70,450.0 1.0 70,300.0
24,250.0 24,450.0 1.0 24,300.0
8,750.0 8,950.0 1.0 8,800.0
12,250.0 12,450.0 1.0 12,300.0
12,250.0 12,450.0 1.0 12,300.0
11,950.0 12,150.0 1.0 12,000.0
11,750.0 11,950.0 1.0 11,800.0
6,750.0 6,950.0 1.0 6,800.0
5,950.0 6,150.0 1.0 6,000.0
6,050.0 6,250.0 1.0 6,100.0
6,250.0 6,450.0 1.0 6,300.0

15,250.0 15,450.0 2.0 15,300.0

22,750.0 22,950.0 2.0 22,800.0
8,250.0 8,450.0 2.0 8,300.0
8,250.0 8,450.0 2.0 8,300.0
6,950.0 7,150.0 2.0 7,000.0
16,250.0 16,450.0 2.0 16,300.0
10,050.0 10,250.0 2.0 10,100.0
24,250.0 24,450.0 2.0 24,300.0
12,750.0 12,950.0 2.0 12,800.0
12,250.0 12,450.0 2.0 12,300.0

20,249.9 20,449.9 3.0 20,299.9

17,050.0 17,250.0 3.0 17,100.0
4,550.0 4,750.0 3.0 4,600.0
9,250.0 9,450.0 3.0 9,300.0
10,750.0 10,950.0 3.0 10,800.0
12,500.0 12,700.0 3.0 12,550.0
10,250.0 10,450.0 3.0 10,300.0
12,250.0 12,450.0 3.0 12,300.0
4,550.0 4,750.0 3.0 4,600.0
8,750.0 8,950.0 3.0 8,800.0
10,649.9 10,849.9 3.0 10,699.9
10,850.1 11,050.1 3.0 10,900.1
5,500.0 5,700.0 3.0 5,550.0
5,500.0 5,700.0 3.0 5,550.0
6,250.0 6,450.0 3.0 6,300.0
8,049.9 8,249.9 3.0 8,099.9
15,250.0 15,450.0 3.0 15,300.0
15,450.0 15,650.0 3.0 15,500.0
6,050.0 6,250.0 3.0 6,100.0
10,250.0 10,450.0 3.0 10,300.0
15,149.9 15,349.9 3.0 15,199.9
16,049.9 16,249.9 3.0 16,099.9
9,850.0 10,050.0 3.0 9,900.0
10,550.1 10,750.1 3.0 10,600.1
 16,250.1 16,450.1 3.0 16,300.1
15,250.0 15,450.0 3.0 15,300.0
15,449.9 15,649.9 3.0 15,499.9
9,749.9 9,949.9 3.0 9,799.9
9,899.9 10,099.9 3.0 9,949.9
10,250.1 10,450.1 3.0 10,300.1
22,550.0 22,750.0 3.0 22,600.0
12,750.0 12,950.0 3.0 12,800.0
13,750.0 13,950.0 3.0 13,800.0
24,250.0 24,450.0 3.0 24,300.0
24,250.0 24,450.0 3.0 24,300.0
25,250.0 25,450.0 3.0 25,300.0
25,750.0 25,950.0 3.0 25,800.0
26,250.0 26,450.0 3.0 26,300.0
350,250.0 350,450.0 3.0 350,300.0
42,250.0 42,450.0 3.0 42,300.0
95,250.0 95,450.0 3.0 95,300.0
10,250.1 10,450.1 3.0 10,300.1
9,450.0 9,650.0 3.0 9,500.0
11,750.0 11,950.0 3.0 11,800.0
12,050.1 12,250.1 3.0 12,100.1
9,750.0 9,950.0 3.0 9,800.0
35,530.0 35,730.0 3.0 35,580.0
46,250.0 46,450.0 3.0 46,300.0
59,250.0 59,450.0 3.0 59,300.0
12,750.0 12,950.0 3.0 12,800.0
13,750.0 13,950.0 3.0 13,800.0
14,050.0 14,250.0 3.0 14,100.0
13,750.0 13,950.0 3.0 13,800.0
13,750.0 13,950.0 3.0 13,800.0
14,350.0 14,550.0 3.0 14,400.0
14,350.0 14,550.0 3.0 14,400.0
14,350.0 14,550.0 3.0 14,400.0
14,625.0 14,825.0 3.0 14,675.0
11,050.0 11,250.0 3.0 11,100.0
11,249.9 11,449.9 3.0 11,299.9
11,749.8 11,949.8 3.0 11,799.8
11,249.9 11,449.9 3.0 11,299.9
11,249.9 11,449.9 3.0 11,299.9
7,450.0 7,650.0 3.0 7,500.0
7,250.0 7,450.0 3.0 7,300.0
7,250.0 7,450.0 3.0 7,300.0
10,050.0 10,250.0 3.0 10,100.0
8,250.0 8,450.0 3.0 8,300.0
6,550.0 6,750.0 3.0 6,600.0
8,250.0 8,450.0 3.0 8,300.0
8,450.0 8,650.0 3.0 8,500.0
2,250.0 2,450.0 3.0 2,300.0
6,250.0 6,450.0 3.0 6,300.0
6,250.0 6,450.0 3.0 6,300.0
8,850.0 9,050.0 3.0 8,900.0
8,850.0 9,050.0 3.0 8,900.0
8,850.0 9,050.0 3.0 8,900.0
6,150.0 6,350.0 3.0 6,200.0
 6,150.0 6,350.0 3.0 6,200.0
6,150.0 6,350.0 3.0 6,200.0
3,350.0 3,550.0 3.0 3,400.0
3,350.0 3,550.0 3.0 3,400.0
3,350.0 3,550.0 3.0 3,400.0
6,050.0 6,250.0 3.0 6,100.0
6,050.0 6,250.0 3.0 6,100.0
6,050.0 6,250.0 3.0 6,100.0
8,750.0 8,950.0 3.0 8,800.0
8,750.0 8,950.0 3.0 8,800.0
8,750.0 8,950.0 3.0 8,800.0
5,950.0 6,150.0 3.0 6,000.0
5,950.0 6,150.0 3.0 6,000.0
5,950.0 6,150.0 3.0 6,000.0
8,850.0 9,050.0 3.0 8,900.0
3,350.0 3,550.0 3.0 3,400.0
11,950.0 12,150.0 3.0 12,000.0
24,550.0 24,750.0 3.0 24,600.0
1,234.0 1,434.0 3.0 1,284.0
11,750.1 11,950.1 3.0 11,800.1
48,166.5 48,366.5 3.0 48,216.5
18,450.0 18,650.0 3.0 18,500.0
18,750.0 18,950.0 3.0 18,800.0
40,600.0 40,800.0 3.0 40,650.0
10,816.7 11,016.7 3.0 10,866.7
16,100.0 16,300.0 3.0 16,150.0
80,250.0 80,450.0 3.0 80,300.0
45,250.0 45,450.0 3.0 45,300.0
45,250.0 45,450.0 3.0 45,300.0
13,950.0 14,150.0 3.0 14,000.0
13,250.0 13,450.0 3.0 13,300.0
40,250.1 40,450.1 3.0 40,300.1
43,450.0 43,650.0 3.0 43,500.0
17,750.0 17,950.0 3.0 17,800.0
14,750.0 14,950.0 3.0 14,800.0
16,100.0 16,300.0 3.0 16,150.0
16,100.0 16,300.0 3.0 16,150.0
REFERENCES
Ventes/Semaine 5.0 Code Article
Ventes/Mois 4.0 COP02
Ventes/An 12.0 DJ01
LT01
MA01
MA03
MA05
SPA1003
SPA3002
SPA3001
MAC1006
COP01
MA07
MTA01
SPA1002
RZ01
RZ03
RZ05
RZ06
RZ07
CH04
LEG02
LEG03
LP01
MTA02
MAC1009
RZ04
 CHIFFRE D'AFFAIRE PREVISIONNEL
Désignation Colisage Prix PS Yde Prix Gros
Sardines à huile végétable pimentée "Broli" 50 x 125g 50.0 15,100.0 15,250.0
Choco Broli 400g x 24 24.0 25,600.0 25,750.0
Lait Concentré Sucré BROLI 24.0 24,100.0 24,250.0
Mayonnaise 5kg "Armanti" 1.0 8,600.0 8,750.0
Mayonnaise 500G Armanti 12.0 12,100.0 12,250.0
Mayonnaise 1kgx6 Broli 6.0 11,800.0 11,950.0
Spaghetti Broli 500g x 20 20.0 6,600.0 6,750.0
SPAGHETTI SPAGHETTO 1.7 500G 20.0 5,800.0 5,950.0
SPAGHETTI SPAGHETTO BROLI 250G X 40 40.0 5,900.0 6,050.0
MACARONI CHARLESTON 250G X 40 40.0 6,100.0 6,250.0
Sardine à Huile Végétale Marocaine 125G 50.0 15,100.0 15,250.0
Mayonnaise 5kgx1 Broli 1.0 8,100.0 8,250.0
Moutarde Broli 370g x 12 12.0 8,100.0 8,250.0
Spaghetti Broli 250g x 40 40.0 6,800.0 6,950.0
RIZ PARFUME PANTHUMTANI BROLI 5KG 5.0 16,100.0 16,250.0
Riz Blanc Broli 25kg 1.0 9,900.0 10,050.0
Riz Parfumé Broli Thai Hom Mali 5kg x5 5.0 24,100.0 24,250.0
RIZ THAI HOM ARMANTI 1KG X 12 12.0 12,600.0 12,750.0
RIZ THOI HOM BROLI 1KG X 12 12.0 12,100.0 12,250.0
Chocolat Brolitella 400g x 6 6.0 5,900.0 6,050.0
PETIT POIS BROLI 800GX12 12.0 9,300.0 9,450.0
Maïs Doux Broli 12*800Grs 12.0 11,600.0 11,750.0
Lait en Poudre Broli Boite 400g 24.0 35,380.0 35,530.0
Moutarde Broli 1075g x 6 6.0 9,900.0 10,050.0
MACARONI BROLI STANDARD 500G COQUILLE 20.0 5,900.0 6,050.0
Riz Parfumé Armanti 5kg x 5 5.0 24,400.0 24,550.0
ONNEL
Prix de Vente OptQuantités Total Achats Total Ventes Gros Total Ventes optimal
15,300.0 - - - -
25,800.0 - - - -
24,300.0 - - -
8,800.0 10.0 86,000.0 87,500.0 88,000.0
12,300.0 - - -
12,000.0 - - -
6,800.0 200.0 1,320,000.0 1,350,000.0 1,360,000.0
6,000.0 - - -
6,100.0 - - -
6,300.0 - - -
15,300.0 20.0 302,000.0 305,000.0 306,000.0
8,300.0 - - -
8,300.0 - - -
7,000.0 - - -
16,300.0 - - -
10,100.0 - - -
24,300.0 - - -
12,800.0 - - -
12,300.0 - - -
6,100.0 - - -
9,500.0 - - - -
11,800.0 - - - -
35,580.0 - - - -
10,100.0 5.0 49,500.0 50,250.0 50,500.0
6,100.0 - - - -
24,600.0 - - -
1,757,500.0 1,792,750.0 1,804,500.0
35,250.0 47,000.0
 EVALUATION DES CHARGES COMPTE D'EXP
Elément Prix Unitaire Quantité Prix Total J+1
Administratif Achats 1,757,500.0
Mise à Jour Fis 200,000.0 1.0 200,000.0 Ventes 1,792,750.0
Sous-Total 1 200,000.0 Bénéfice HC 35,250.0
Equipements Charges
Pick Up - - - Bénéfice HT
Tricycle - - -
Carburant 40,000.0 12.0 480,000.0
Sous-Total 2 480,000.0
Personnel
Responsable C 200,000.0 12.0 2,400,000.0
Agent Commerc 100,000.0 12.0 1,200,000.0
Sous-Total 3 3,600,000.0
Locations
Loyer 100,000.0 - -
Electricité 10,000.0 - -
Eau 5,000.0 - -
Logiciels 450,000.0 - -
Sous-Total 4 -
TOTAL 4,280,000.0
COMPTE D'EXPLOITATION
S+1 M+1 A+1
8,787,500.0 35,150,000.0 421,800,000.0
8,963,750.0 35,855,000.0 430,260,000.0
176,250.0 705,000.0 8,460,000.0
4,280,000.0
4,180,000.0
Généralités sur le potentiel marché
Marchés ciblés
NKOL-ETON
ELIG-EDZOA
ESSOS
MVOG-ADA
EKOUNOU
FOUGEROL
SOA
NKOLMESSENG
MIMBOMAN
NKOABANG
EKIE