Professional Documents
Culture Documents
02 El Caballo Loco, S. A. Marzo 2016
02 El Caballo Loco, S. A. Marzo 2016
Hoja de Costos
Por el Primer Semestre 2015
En quetzales
Costo Hato 20 Hato 21 Hato 10 Hato 11 Gastos Seguros Caja y
Concepto Total Terneras Terneras Lechonas Lechonas Admón. Inventarios Anticipados Bancos
Insumos
1* Concentrado 20,000.00 4,000.00 10,000.00 2,000.00 4,000.00 (20,000.00)
Melaza 15,000.00 1,500.00 1,500.00 1,500.00 1,500.00 9,000.00 (15,000.00)
Vitaminas 20,000.00 5,000.00 5,000.00 5,000.00 5,000.00 (20,000.00)
Desinfectantes 20,000.00 5,000.00 5,000.00 5,000.00 5,000.00 (20,000.00)
2* sal 10,000.00 5,405.41 1,891.89 1,891.89 810.81 (10,000.00)
Total insumos 85,000.00 20,905.41 23,391.89 15,391.89 16,310.81 - (61,000.00) (15,000.00)
Administrador
Sueldo 60,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 (60,000.00)
Bonificación Incentivo 15,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 (15,000.00)
Prestaciones Laborales 18,000.00 3,600.00 3,600.00 3,600.00 3,600.00 3,600.00 (18,000.00)
Cuota Patronal 6,000.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 (6,000.00)
3* Honorarios del Veterinario 60,000.00 12,000.00 30,000.00 6,000.00 12,000.00 (60,000.00)
6* Interéses sobre préstamos 12,000.00 8,400.00 3,600.00 (12,000.00)
4* Agua y Energía Eléctrica 10,300.00 2,700.00 2,700.00 1,700.00 1,700.00 1,500.00 (10,300.00)
Seguros Pecuarios 4,166.67 1,041.67 1,041.67 1,041.67 1,041.67 95,833.33 (100,000.00)
5* Depreciaciones 16,875.00 4,300.00 4,300.00 2,300.00 2,300.00 3,675.00
Total Costos Indirectos 202,341.67 39,841.67 66,241.67 30,841.67 40,441.67 24,975.00 - 95,833.33 (281,300.00)
Sub Total Costos del 1er Semestre 495,341.67 112,747.07 141,633.56 98,233.56 108,752.48 24,975.00 (61,000.00) 95,833.33 (504,300.00)
[ + ] Costos Iníciales según BS 80,000.00 28,000.00 28,000.00 12,000.00
Total Costo por Hato 1er semestre 2015 495,341.67 192,747.07 169,633.56 126,233.56 120,752.48 24,975.00 (61,000.00) (504,300.00)
[ / ] Número de animales por Hato 20 50 10 20
Costo Unitarios 1er Semestre 2015 9,637.35 3,392.67 12,623.36 6,037.62
El Caballo Loco, S. A.
Hoja de Costos
Por el Segundo Semestre 2015
En quetzales
Costo Hato 20 Hato 21 Hato 10 Hato 11 Gastos Seguro Caja y
Concepto Total Terneras Terneras Lechonas Lechonas Admón. Inventarios Anticipado Bancos
Insumos
6* Concentrado 20,000.00 4,000.00 10,000.00 2,000.00 4,000.00 (20,000.00)
Melaza 15,000.00 1,500.00 1,500.00 1,500.00 1,500.00 9,000.00 (15,000.00)
Vitaminas 20,000.00 5,000.00 5,000.00 5,000.00 5,000.00 (20,000.00)
Desinfectantes 20,000.00 5,000.00 5,000.00 5,000.00 5,000.00 (20,000.00)
7* sal 10,000.00 3,163.07 2,783.77 2,071.55 1,981.61 (10,000.00)
Total insumos 85,000.00 18,663.07 24,283.77 15,571.55 17,481.61 - (61,000.00) (15,000.00)
Mano de Obra Directa
Vaqueros y Caporal
Salarios 120,000.00 30,000.00 30,000.00 30,000.00 30,000.00 (120,000.00)
Bonificación Incentivo 40,000.00 10,000.00 10,000.00 10,000.00 10,000.00 (40,000.00)
Prestaciones Laborales 36,000.00 9,000.00 9,000.00 9,000.00 9,000.00 (36,000.00)
Cuota Patronal 12,000.00 3,000.00 3,000.00 3,000.00 3,000.00 (12,000.00)
Total Mano de Obra Directa 208,000.00 52,000.00 52,000.00 52,000.00 52,000.00 - - (208,000.00)
Costos Pecuarios
Mano de Obra Indirecta
Administrador
Sueldo 60,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 (60,000.00)
Bonificación Incentivo 15,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 (15,000.00)
Prestaciones Laborales 18,000.00 3,600.00 3,600.00 3,600.00 3,600.00 3,600.00 (18,000.00)
Cuota Patronal 6,000.00 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 (6,000.00)
8* Honorarios del Veterinario 60,000.00 15,000.00 15,000.00 15,000.00 15,000.00 (60,000.00)
Interéses sobre préstamos 12,000.00 8,400.00 3,600.00 (12,000.00)
9* Agua y Energía Eléctrica 10,300.00 2,700.00 2,700.00 1,700.00 1,700.00 1,500.00 (10,300.00)
Seguros Pecuarios 25,000.00 6,250.00 6,250.00 6,250.00 6,250.00 25,000.00
Cepillos de raíz 1,000.00 250.00 250.00 250.00 250.00 (1,000.00)
10* Depreciaciones 16,875.00 4,300.00 4,300.00 2,300.00 2,300.00 3,675.00
Gastos de Admón. Y ventas 80,000.00 80,000.00 (80,000.00)
Total Costos Indirectos 304,175.00 48,300.00 56,700.00 45,300.00 48,900.00 104,975.00 - 25,000.00 (262,300.00)
Sub Total Costos del 1er Semestre 597,175.00 118,963.07 132,983.77 112,871.55 118,381.61 104,975.00 (61,000.00) 25,000.00 (485,300.00)
[ + ] Costos del primer semetre 192,747.07 169,633.56 126,233.56 120,752.48
Subtotal Costo por Hato 1er semestre 2015 597,175.00 311,710.14 302,617.33 239,105.11 239,134.08 104,975.00 (61,000.00) (485,300.00)
[ / ] Número de animales por Hato 20 50 10 20
Costo Unitarios 1er Semestre 2015 15,585.51 6,052.35 23,910.51 11,956.70
20,000.00
= 200
100
2 DISTRIBUCIÓN DE LA SAL
Valor de Costo por
Hato c/Hato Coeficiente Hato
Costo Hato 20 Vacuno 80,000.00 0.06757 5,405.41
Costo Hato 21 Vacuno 28,000.00 0.06757 1,891.89
Costo Hato 10 Porcino 28,000.00 0.06757 1,891.89
Costo Hato 11 Porcino 12,000.00 0.06757 810.81
148,000.00 10,000.00
10,000.00
= 0.0675675676
148,000.00
60,000.00
= 600
100
20,000.00
= 200
100
7 DISTRIBUCIÓN DE LA SAL
Valor de Costo por
Hato c/Hato Coeficiente Hato
Costo Hato 20 Vacuno 192,747.07 0.01641 3,163.07
Costo Hato 21 Vacuno 169,633.56 0.01641 2,783.77
Costo Hato 10 Porcino 126,233.56 0.01641 2,071.55
Costo Hato 11 Porcino 120,752.48 0.01641 1,981.61
609,366.67 10,000.00
10,000.00
= 0.0164104808
609,366.67
Q 800.00
Q 1,000.00
Q 3,675.00
El Caballo Loco, S. A.
Estado de Resultados
del 01 de enero al 31 de diciembre 2015
Cifras en Quetzales
Ventas
Hato 20 Vacuno 529,907.25
Hato 21 Vacuno 568,920.57
Hato 10 Porcino 334,747.16
Hato 11 Porcino 406,527.94 1,840,102.92
( - ) Costo de Ventas
Hato 20 Vacuno 264,953.62
Hato 21 Vacuno 284,460.29
Hato 10 Porcino 167,373.58
Hato 11 Porcino 203,263.97 920,051.46
Margen Bruto 920,051.46
Alzas y Bajas
Defunciones (172,515.21)
Gastos de Operación
Gastos de Administración y ventas 129,950.00 (129,950.00)
Ganancia Antes del impuesto y reserva 617,586.25
NO CORRIENTE
Propiedad Planta y Equipo 510,000.00
Depreciaciones Acumuladas -33,750.00 476,250.00