You are on page 1of 8

MATERIALES COSTO $

MARGARINA 500GRS 250,000.00 1.00 250,000.00


AZUCAR 1K 150,000.00 1.50 100,000.00
HUEVOS (30) 550,000.00 30.00 146,664.00
HARINA 1K 290,000.00 1.50 193,333.00
GOTAS CHOCOLATE 260,000.00 1.00
JUGO 1 1/2LT 220,000.00 3.50 62,857.00
LECHE 1LT 120,000.00 2.50
VAINILLA 800ML (7,5) 100,000.00 25.00 4,000.00
BENTARRON (0,70LT) 7,5 200,000.00 22.00 9,090.00
CAPACILLOS (100) 225,000.00 100.00 90,000.00
POLVO D/HORNEAR 100GRS (15) 160,000.00 3.00 53,333.00

909,277.00
UNIDAD 22,731.93
40 UNIDADES DE PONQUESITOS CON JUGO 34,096.50
35% 30,686.85
100% 45,462.00

MATERIALES COSTO $

MARGARINA 500GRS 250,000.00 1.00 250,000.00


AZUCAR 1K 150,000.00 1.50 100,000.00
HUEVOS (30) 550,000.00 30.00 146,664.00
HARINA 1K 290,000.00 1.50 193,333.00
LECHE 1LT 120,000.00 2.50 48,000.00
NESCAFE 1,000,000.00 12.50
VAINILLA 800ML (15) 100,000.00 25.00 4,000.00
BENTARRON (0,70LT) 7,5 200,000.00 22.00 9,090.00
CAPACILLOS (100) 225,000.00 100.00 90,000.00
POLVO D/HORNEAR 100GRS (15) 160,000.00 3.00 53,333.00

894,420.00
UNIDAD 22,360.50
40 UNIDADES DE PONQUESITOS CON LECHE 33,540.00
35% 30,186.00
100% 44,720.00

MATERIALES COSTO $

MARGARINA 500GRS 4.00 0.00


AZUCAR 1K 0.75 0.75
HUEVOS (30) 30.00 0.00
PAN CAMPESINO (KILO) 0.65 0.65
QUESO RAYADO (KILO) 10.00 0.00
LECHE 1LT 1.00 0.00
VAINILLA 800ML (15) 50.00 0.00
BENTARRON (0,70LT) 15 45.00 0.00
CAPACILLOS (100) 100.00 0.00
POLVO D/HORNEAR 100GRS (15) 6.00 0.00
LECHE CONDENSADA 1.00 0.00

1.40
UNIDAD 0.04
35 UNIDADES DE PONQUESITOS DE PAN 0.00
100% 0.00

MATERIALES COSTO $

MARGARINA 500GRS 250,000.00 1.00 250,000.00


AZUCAR 1K 150,000.00 1.50 100,000.00
HUEVOS (30) 550,000.00 30.00 146,664.00
HARINA 1K 290,000.00 2.00 145,000.00
CACAO 200GRS 520,000.00 1.00 520,000.00
GOTAS DE CHOCOLATE 260,000.00 1.00
JUGO 1 1/2LT 220,000.00 3.50 62,857.00
LECHE 1LT 120,000.00 2.50
VAINILLA 800ML (15) 100,000.00 25.00 4,000.00
BENTARRON (0,70LT) 15 200,000.00 22.00 9,090.00
CAPACILLOS (100) 225,000.00 100.00 90,000.00
POLVO D/HORNEAR 100GRS (15) 160,000.00 3.00 53,333.00

1,380,944.00
UNIDAD 34,523.60
40 UNIDADES DE PONQUESITOS D/CHOCOLATE 51,784.50
35% 46,606.05
100% 69,046.00

CODIPACA PRADO ISAMANCA MUNDESCA


MARGARINA 350,000.00 250,000.00
CAPACILLOS 225,000.00 48,000.00 85,000.00
CACAO 85,700.00 260,000.00
GOTAS DE CHOCOLATE C/LECHE 111,400.00 230,000.00
POLVO P/HORNEAR 50,000.00 115,700.00 150,000.00 75,000.00
MANI 60,000.00
HARINA
AZUCAR
HUEVOS
JUGO 1 1/2 LITROS
LECHE UHT
JUGO 2 LITROS
VAINILLA
LECHE CONDENSADA
PAN CAMPESINO KILO
BENTARRON
QUESO RAYADO KILO
BANDEJAS MARRONES PEQ
BANDEJAS MARRONES MED
BANDEJAS MARRONES GRAN
BANDEJAS REDONDA PEQ
BANDEJAS REDONDA GRAN
BANDEJAS 705 (10)
BANDEJAS 747 (10)
BANDEJAS 788 (10)
BANDEJAS 2200 (10)
BANDEJA TRANSPARENTE
CORTADOR DE GALLETAS (CORAZON)
BANDEJA REDONDA TIPO DELI 22,000.00
BASE DE ANIME PARA TORTA 1/2 KILO 84,000.00
BASE DE ANIME PARA TORTA 1 KILO 109,600.00
PORTA TORTA DE ACETATO 1/2 KILO
PORTA TORTA DE ACETATO 1 KILO

MATERIALES COSTO $

MARGARINA 500GRS 250,000.00 1.00 250,000.00


AZUCAR 1K 150,000.00 1.50 100,000.00
HUEVOS (30) 550,000.00 30.00 146,664.00
HARINA 1K 290,000.00 1.50 193,333.00
GOTAS CHOCOLATE 260,000.00 1.00
JUGO 1 1/2LT 220,000.00 3.50 62,857.00
LECHE 1LT 120,000.00 2.50
VAINILLA 800ML (7,5) 85,000.00 25.00 3,400.00
BENTARRON (0,70LT) 7,5 200,000.00 22.00 9,090.00
CAPACILLOS (100) 225,000.00 100.00
BASE DE ANIME PARA TORTA 1/2 KILO 30,000.00 2.00 15,000.00
POLVO D/HORNEAR 100GRS (15) 160,000.00 3.00 53,333.00
833,677.00
UNIDAD 416,838.50
BIZCOCHO MEDIO KILO 625,257.75
Thursday, March 08, 2018

COSTO REAL

200,000.00 1.00 200,000.00


135,000.00 1.50 90,000.00
380,000.00 30.00 101,328.00
130,000.00 1.50 86,666.00
171,000.00 1.00
165,000.00 3.50 47,142.00
120,000.00 2.50
50,000.00 25.00 2,000.00
200,000.00 22.00
130,000.00 100.00 52,000.00
75,000.00 3.00 25,000.00

604,136.00
UNIDAD 15,103.40
40 UNIDADES DE PONQUESITOS 22,654.50

100% 30,206.00

COSTO REAL

200,000.00 1.00 200,000.00


135,000.00 1.50 90,000.00
380,000.00 30.00 101,328.00
130,000.00 1.50 86,666.00
120,000.00 2.50 48,000.00
500,000.00 12.50
50,000.00 25.00 2,000.00
200,000.00 22.00
130,000.00 100.00 52,000.00
75,000.00 3.00 25,000.00

604,994.00
UNIDAD 15,124.85
40 UNIDADES DE PONQUESITOS 22,686.00

100% 30,248.00

COSTO REAL

120,000.00 4.00 30,000.00


135,000.00 0.75 101,250.00
440,000.00 30.00 87,996.00
200,000.00 0.65 130,000.00
410,000.00 10.00 41,000.00
73,000.00 1.00 73,000.00
50,000.00 50.00 1,000.00
200,000.00 45.00 4,444.00
50,000.00 100.00 17,500.00
50,000.00 6.00 8,333.00
50,000.00 1.00 50,000.00

544,523.00
UNIDAD 15,557.80
35 UNIDADES DE PONQUESITOS 23,335.50
100% 31,114.00

COSTO REAL

200,000.00 1.00 200,000.00


135,000.00 1.50 90,000.00
380,000.00 30.00 101,328.00
130,000.00 2.00 65,000.00
171,400.00 1.00 171,400.00
171,000.00 1.00
115,000.00 5.00
120,000.00 2.50 48,000.00
50,000.00 25.00 2,000.00
200,000.00 22.00 9,090.00
130,000.00 100.00 52,000.00
75,000.00 3.00 25,000.00

763,818.00
UNIDAD 19,095.45
40 UNIDADES DE PONQUESITOS 28,642.50

100% 38,190.00

POS3GOURMET
200,000.00 MAVESA
50,000.00
175,000.00

75,000.00

BACHACOS 130,000.00
135,000.00 GLEMYS
440,000.00 CANDIDO 380,000.00
220,000.00
120,000.00
135,000.00 KENDRY

440,000.00 LA TORTA
195,000.00 CANDIDO 140,000.00 ACUARIO

480,000.00 KENDRY
38,000.00 POS3GOURMET
35,000.00 POS3GOURMET
45,000.00 POS3GOURMET
15,000.00
20,000.00
184,000.00 CANDIDO

20,000.00 CODIPACA
50,000.00 POS3GOURMET

COSTO REAL

200,000.00 1.00 200,000.00


135,000.00 1.50 90,000.00
380,000.00 30.00 101,328.00
130,000.00 1.50 86,666.00
171,000.00 1.00
120,000.00 3.50 34,285.00
73,000.00 2.50
50,000.00 25.00 2,000.00
200,000.00 22.00 9,090.00
130,000.00 100.00
30,000.00 2.00 15,000.00
75,000.00 3.00 25,000.00
563,369.00
UNIDAD 281,684.50
BIZCOCHO MEDIO KILO 422,526.75