Documente Academic
Documente Profesional
Documente Cultură
A B C D E F G
2
3
4 Producto Cantidad H/trigo H/Maiz Grasa Vainilla Mez/grano
5 Pan Baguette 0 0 0 0
6 Pan Galleta 4 600 166.64
7 Pan Coco-miel 4 600 166.64
8 Pan Mani c/queso 4 600 166.64
9 Pan Jamon/queso 4 600 166.64
10 Pan Rey 4 600 166.64
11 Pan Brevas/arequipe 4 600 166.64
12 Pan Uva y Queso 4 600 166.64
13 Pan de Queso 4 600 166.64
14 Pan Trenza 4 600 166.64
15 Pan Hawaino 4 600 166.64
16 Pan Integral Molde 4 600 166.64 20 120
17 Pan Boyacense 16 2400 160 666.56
18 Pan Dinastia 22 2499.86 499.84 999.9
19 Pan Blandito 144 2999.52 799.2
20 Pan Mogolla Integral 72 1499.76 399.6
21 Pan Coco 72 1499.76 399.6
22 Pan Leche 72 1499.76 399.6
23 Pan Calentano 216 2998.08 598.32 749.52
24 Pan Chino 100 3000
25 Pan Aliñado Grande 12 0 0
26 Pan Aliñado Pequeño 110
27 Pan Roscon Grande 3 0 0 0
28 Pan Roscon Pequeño 24 0 0 0
29 Pan Mojicon 54 0 0 0
30 Pan Peras 24 0 0 0
31 Pan Almohabanas 48 120 120
32 Pan Roscones de la Vega 156 2999.88 99.84 499.2
33 Pan de la Abuela
34 Pan Hojaldrado 260 4498
35 Mantecada 36 2499.84 2499.84 29.88
36 Buñuelos 30
37 Total cant mat/direc 1,515 35,114.46 1,478.00 9,246.06 49.88 120.00
38 Sub-total valor $ 60,396.87 $ 3,561.98 $ 51,593.01 $ 897.84 $ 895.20
39
40
41
Página 18 de 476448688.xlsx
H I J K L M N O
1 Hoja
2
3
4 Levadura Azucar Sal Mez/Queso Mez. Untado Salv/trig Expande Jamon
5 0 0 0 0
6 13.2 113.32 12
7 13.2 113.32 12
8 13.2 113.32 12 200
9 13.2 113.32 12 200 80
10 13.2 113.32 12
11 13.2 113.32 12
12 13.2 113.32 12 200
13 13.2 113.32 12 200
14 13.2 113.32 12
15 13.2 113.32 12 150 150
16 13.2 113.32 12
17 52.8 453.28 48 800
18 119.9 499.84 69.96 469.92
19 46.08 565.92 59.04
20 23.04 282.96 29.52 39.6
21 29.52 399.6
22 29.52 399.6
23 38.88 598.32 58.32
24 40 600 60 245
25 0 0 0
26
27 0 0
28 0 0
29 0 0
30 0 0
31 120
32 49.92 748.8
33
34 49.4 847.6 88.4
35 2250
36 199.8 499.8
37 624.26 9,212.24 545.24 2,219.92 245.00 39.60 499.80 230.00
38 $ 4,994.08 $ 23,951.82 $ 1,635.72 $ 24,352.52 $ 2,175.60 $ 0.00 $ 2,399.04 $ 3,923.80
39
40
41
Página 19 de 476448688.xlsx
P Q R S T U V W X
Y Z AA AB AC AD AE AF
2
3
4 Q/Campe L/Polvo Polv/Horn Naranja E.Inojo E. Naranja Q/Costeño Maizena
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21 19.44
22 19.44
23
24 40
25
26
27
28
29
30
31 3000 249.6 14.88
32 43.68 9.984 9.984
33
34
35 399.96 39.96
36 15 750 1500
37 3,000.00 249.60 152.44 399.96 9.98 49.94 750.00 1,500.00
38 $ 28,800.00 $ 3,744.00 $ 838.42 $ 799.92 $ 179.71 $ 898.99 $ 9,450.00 $ 4,740.00
39
40
41
Página 21 de 476448688.xlsx
AG AH AI AJ AK AL AM AN
2
3
4 Huevos Mani E. Mant E. Queso Queso Costo
5 0 0 0 0 $ 0.00
6 72 2.64 2.64 $ 3,467.52
7 72 2.64 2.64 $ 5,718.72
8 72 120 2.64 2.64 $ 6,376.72
9 72 2.64 2.64 $ 6,397.52
10 72 2.64 2.64 40 $ 3,321.12
11 72 2.64 2.64 $ 4,374.72
12 72 2.64 2.64 $ 6,400.72
13 72 2.64 2.64 40 $ 5,416.72
14 72 2.64 2.64 40 $ 3,222.72
15 72 2.64 2.64 $ 8,043.22
16 72 2.64 2.64 $ 4,093.92
17 288 10.56 10.56 $ 20,516.49
18 299.86 19.8 19.8 $ 20,868.63
19 239.04 6.624 6.624 $ 13,021.72
20 119.52 3.312 3.312 $ 6,510.86
21 119.52 $ 7,651.77
22 119.52 $ 6,787.77
23 239.76 9.936 9.936 $ 14,331.15
24 240 15 15 $ 14,052.60
25 0 0 0 $ 0.00
26
27 0 $ 0.00
28 0 $ 0.00
29 0 $ 0.00
30 0 $ 0.00
31 $ 31,281.84
32 $ 14,875.85
33
34 $ 21,306.22
35 2999.88 $ 40,555.30
36 $ 17,191.02
37 5,457.10 120.00 94.27 94.27 120.00
38 $ 26,194.08 $ 1,344.00 $ 1,696.90 $ 1,696.90 $ 1,598.40 $ 284,745.31 $ 1,039.56
39 Costo directo materiales $ 285,784.86
40 Costo directo mano de obra $ 45,000.00
41 Costo Primo $ 330,784.86