Professional Documents
Culture Documents
TOTAL $100.77
PRECIO
INGREDIENTES UNIDAD CANTIDAD UNITARIO ($) 4% de Inflación IMPORTE($)
Plátano Piezas 2 $2.98 $3.10 $6.21
Crema de maní
cremosa gr 250 $0.13 $0.14 $33.77
Huevo Piezas 2 $1.97 $2.04 $4.09
Miel ml 62.5 $0.13 $0.14 $8.47
Proteina de Soya gr 60 $0.52 $0.54 $32.32
Extracto de vainilla ml 15 $0.32 $0.33 $4.99
Levadura en polvo gr 15 $0.26 $0.27 $4.11
Sal gr 7.5 $0.01 $0.01 $0.10
Chispas de chocolate gr 125 $0.08 $0.08 $10.35
Capacillos Piezas 6 $0.06 $0.07 $0.39
TOTAL $104.80
Costo Materia
Prima $104.80
Costo por
unidad $17.47
Costos fijos segundo año
Activo fijo Precio Valor de desecho (%) Vida util (años) Depreciación anual Depreciación mensual Depreciación semestral 4% de inflación
Estado de costo de producción y ventas: 1er semestre 2o semestre 3er semestre 4o semestre
Materia prima:
Inventario inicial de materia prima $0.00 $83,950.00 $93,184.50 $104,820.00
Compras de materia prima $2,098,750.00 $2,329,612.50 $2,620,500.00 $2,729,687.50
Inventario final de materia prima $83,950.00 $93,184.50 $104,820.00 $109,187.50
Materia prima utilizada $2,014,800.00 $2,320,378.00 $2,608,864.50 $2,725,320.00
BALANCE GENERAL: Balance Inicial 1er semestre 2o semestre 3er semestre 4o semestre
Activos:
Circulantes:
Bancos $650,799.00 $1,207,081.00 $1,984,466.93 $2,507,068.00 $3,476,746.11
Instrumentos financieros $0.00 $103,079.93 $103,079.93 $191,443.00 $191,443.00
IVA acreditable $0.00 $22,767.04 $22,767.04 $22,767.04 $22,767.04
Inventario de materia prima $0.00 $83,950.00 $93,184.50 $104,820.00 $109,187.50
Inventario de consumibles $4,907.00 $4,907.00 $4,907.00 $4,907.00 $4,907.00
Total circulante $655,706.00 $1,421,784.97 $2,208,405.40 $2,831,005.04 $3,805,050.65
No circulantes:
Activo Fijo
Equipo de transporte $74,859.00 $71,490.35 $68,121.69 $64,618.29 $61,249.63
Depreciación acumulada $0.00 $3,368.66 $6,737.31 $10,240.71 $13,609.37
Caja registradora $4,149.00 $3,951.92 $3,754.85 $3,549.88 $3,352.81
Depreciacion acumulada $0.00 $197.08 $394.16 $599.12 $796.19
Vitrina exhibidora $11,610.00 $11,058.53 $10,507.05 $9,933.52 $9,382.04
Depreciación acumulada $0.00 $551.48 $1,102.95 $1,676.48 $2,227.96
Batidora $20,000.00 $18,100.00 $16,200.00 $14,224.00 $12,324.00
Depreciación acumulada $0.00 $1,900.00 $3,800.00 $5,776.00 $7,676.00
Anaquel $2,750.00 $2,619.38 $2,488.75 $2,352.90 $2,615.34
Depreciación acumulada $0.00 $130.63 $261.25 $397.10 $134.67
Mesa para cocina $2,926.00 $2,787.02 $2,648.03 $2,503.49 $2,364.50
Depreciación acumulada $0.00 $138.99 $277.97 $422.51 $561.50
Barra cafeteria $15,000.00 $14,287.50 $13,575.00 $12,834.00 $12,121.50
Depreciación acumulada $0.00 $712.50 $1,425.00 $2,166.00 $2,878.50
Horno industrial $11,000.00 $10,477.50 $9,955.00 $9,411.60 $8,889.10
Depreciación acumulada $0.00 $522.50 $1,045.00 $1,588.40 $2,110.90
Total activo fijo $142,294.00 $127,250.37 $112,206.73 $96,561.35 $82,303.83
Activo diferido
Patentes y macras $2,000.00 $1,950.00 $1,900.00 $1,850.00 $1,800.00
Balance general
Pasivos
Pasivo corto plazo:
Proveedores $0.00 $83,950.00 $93,184.50 $104,820.00 $109,187.50
ISR por pagar $0.00 $135,089.90 $287,820.03 $189,107.60 $392,671.87
Capital Contable
Capital contribuido:
Capital social $550,000.00 $550,000.00 $550,000.00 $550,000.00 $550,000.00
Capital Ganado
Utilidad del ejercicio $0.00 $540,359.60 $610,920.51 $756,430.38 $814,257.10
Utilidad acumulada $0.00 $0.00 $540,359.60 $1,151,280.11 $1,907,710.49
Reserva legal $0.00 $54,035.96 $115,128.01 $115,128.01 $115,128.01
Balance general
Análisis de razones financieras: Balance Inicial 1er semestre 2o semestre 3er semestre 4o semestre
Punto de equilibrio
balance inicial 1er semestre 2o semestre 3er semestre 4o semestre
Punto de equilibrio en cada periodo $0.00 $37,968.00 $37,968.00 $33,852.00 $33,852.00