mars-22

Desination Prix Prix Achat Ventes

VINS Achat Vente Qte Montant Qte Montant
CP Blanc 75 CL 46.67 220 0 18 3960
CP Rouge 75 CL 46.67 220 0 32 7040
CP Rosé 75 CL 46.66 220 0 23 5060
Médaillion Blanc 75 CL 101.8 300 36 3664.8 11 3300
Médaillion Rouge 75 CL 96 300 60 5760 68 20400
Médaillion Rosé 75 CL 84 300 60 5040 15 4500
CB Signature Rouge 75 CL 142 385 30 4260 20 7700
CB Signature Blanc 75 CL 126 385 30 3780 15 5775
Couteau D'Atlas Blanc 75 CL 210 550 0 3 1650
Couteau D'Atlas Rouge 75 CL 210 550 30 6300 68 37400
Cuvée Premiere Rouge 75 CL 54 220 30 1620 46 10120
Cuvée Premiere Rosé 75 CL 60 220 0 8 1760
Chardonay Castel Blanc 75 CL 300 0 0 0
CP Blanc 37,50 CL 27.5 110 0 7 770
CP Rouge 37,50 CL 24 110 0 54 5940
CP Rosé 37,50 CL 24 110 0 22 2420
Médaillion Blanc 37,50 CL 59.166 170 0 31 5270
Médaillion Rouge 37,50 CL 59.166 170 0 0 0
Médaillion Rosé 37,50 CL 59.166 170 0 12 2040
BIERE 0
Casablanca 14.583 44 960 13999.68 1165 51260
Stork 18.125 55 480 8700 596 32780
San Miguel 25 CL 19.166 44 0 304 13376
Corona 25 82 240 6000 0
Heineken 11.25 33 480 5400 375 12375
CHAMPAGNE 0 0
Laurent Perrier 75 CL 580 1760 0 2 3520
Charles Roux Mousseux 68 300 0 0 0
ALCOOL 0
Absolut 75 CL 280 715 12 3360 3 2440.295
Bacardi Blanc 75 CL 260 715 0 20 14395.095
Bacardi ORO 75 CL 260 715 0 4 2826.1567
Bailey's 75 CL 300 660 0 0 264
Black Label 75 CL 472.5 1210 12 5670 4 5324
Bombay 75 CL 285 660 0 4 2912.8
Bonassia 0 0 0 15 0
Cachaca 70 CL 198 600 0 3 1971.4286
Cointreau 70 CL 370 770 0 0 187.22
Filandia 75 CL 0 0 0 0 0
Get 27 70 CL 155 550 0 2 1217.9357
Glen Scanlan 1L 170 440 0 0 13.2
Gordon'S 1L 228 605 0 0 0
Gordon'S 75 CL 270 605 0 6 3339.8017
Grande Mernier 70 CL 264 1000 0 0 30
Grants 1L 226.8 715 0 7 4754.75
Grey Goose 75 CL 525 1595 0 0 744.33333
J&B 1L 264 770 0 0 92.4
J&B 75 CL 310 0 0 0
Jack Daniel's 380 1045 0 2 2019.985
Marie Brizard 70 CL 170 560 0 0 38.453333
Martell 70 CL 435 1320 0 0 189.13714
Martini Blanc 1L 132 550 0 1 291.5
Martini Rouge 1L 132 550 0 0 27.5
Pastis 1L 170 660 0 2 1089
Red label 75 CL 286.8 935 0 3 2593.0667
Ricard 1L 270 660 0 3 1683
Smirnoff 70 CL 174 570 0 0 122.06143
Sucre De Canne 70 CL 70 0 0 13 0
Tequila Camino 75 CL 360 880 0 1 645.33333
Chardonay Herre 106 350 0 0 0
Total 73554.48 Total 287,628.45

Designation Total
Stock Initail 326,040.43
Achats 73,554.48
Ventes 287,628.45
Stock Final 302,246.18
Variation de Stock 97,348.73
Taux De Rendement 2.95
 Stock Initial Stock Final
G,S Eco SB BB Montant GS Eco SB BB
180 20 5 5 9800.7 168 14 5 5
312 18 1 1 15494.44 264 32 2 2
360 5 3 5 17404.18 336 6 3 5
0 5 3 1 916.2 12 17 4 1
96 14 5 3 11328 96 6 5 3
48 10 5 3 5544 84 19 5 3
66 17 6 0 12638 84 9 6 0
18 4 7 4 4158 30 9 5 4
66 6 6 4 17220 60 12 3 4
60 5 4 4 15330 24 3 4 4
54 12 5 5 4104 42 8 5 5
42 0 5 2 2940 18 16 5 2
0 8 2 0 0 0 8 2 0
360 88 2 0 12375 360 81 2 0
48 50 10 6 2736 0 47 7 6
24 99 2 5 3120 24 77 2 5
24 19 13 2 3431.628 0 14 11 2
0 0 0 0 0 0 0 0 0
84 17 2 6 6449.094 60 27 3 7

336 16 29 23 5891.532 144 1 30 24

386 68 16 13 8754.375 96 211 18 42
144 79 38 43 5826.464 0 0 0 0
0 240 0 0 0
432 111 46 21 6862.5 576 86 30 23

60 4 5 2 41180 60 2 5 2
96 38 3 2 9452 96 38 3 2

3 1 0.13 1.04 1448.44 10 3 0.73 0.03

18 4 0.73 0.80 6118.58 0 3 0.13 0.27
30 4 1.79 0.50 9434.36 26 4 1.87 0.47
15 2 2.73 0.27 6000 15 2 2.53 0.07
8 1 0.80 1.00 5103 15 2 1.00 0.40
6 3 0.57 1.07 3032.4 0 5 0.73 0.49
72 0 0.00 0.00 0 57 0 0.00 0.00
6 5 2.00 1.00 2772 6 3 0.86 0.86
4 1 0.04 0.14 1918.82 4 0 0.71 0.23
0 1 0.00 0.00 0 0 1 0.00 0.00
8 4 1.14 1.00 2192.165 8 2 1.00 0.93
21 4 0.00 1.10 4437 21 4 0.00 1.07
0 0 0.00 0.00 0 0 0 0.00 0.00
18 1 1.23 0.80 5677.29 12 2 1.00 0.51
0 2 0.00 1.40 897.6 0 2 0.00 1.37
12 3 1.90 0.45 3934.98 8 0 1.75 0.95
3 5 2.00 1.00 5775 0 8 1.53 1.00
3 4 0.25 1.00 2178 3 4 0.16 0.97
12 0 0.00 0.00 3720 12 0 0.00 0.00
10 3 0.53 0.40 5294.54 7 4 0.80 0.20
11 1 0.57 0.57 2234.14 11 1 0.53 0.54
4 0 1.00 0.93 2579.115 4 0 0.86 0.93
18 3 0.80 0.70 2970 18 3 0.60 0.37
32 2 1.75 0.30 4758.6 32 2 1.75 0.25
13 0 1.00 1.95 2711.5 11 1 1.00 1.30
10 3 0.13 0.27 3843.12 5 5 0.40 0.23
9 0 1.20 0.85 2983.5 7 0 1.50 0.00
0 1 1.00 0.86 497.118 0 1 0.93 0.71
22 3 0.79 0.43 1835.05 11 2 0.29 0.43
17 3 1.87 0.93 8208 17 3 1.67 0.40
5 530 0 5 0.00 0.00
Total 326,040.43 Total
Montant
8960.64
14001
16331
3461.2
10560
9324
14058
6048
16590
7350
3240
2460
0
12182.5
1440
2592
1597.482
0
5739.102

2902.017
6651.875
0
6000
8043.75

40020
9452

3852.8
884
8406.6667
5880
8694
1774.6
0
2121.4286
1828.8571
0
1848.9286
4431.9
0
 4186.8
889.68
2426.76
5530
2146.32
3720
4560
2222.4667
2516.7857
2900.04
4752
2431
3047.728
2295
459.85714
960
7944
530
302,246.18