3,220
Rendimiento (gr)
$145,821
Costo Calculado (lote)
0.6 hr
Hrs Servicios
1.5 hr
Hrs Mano de Obra
| Ingrediente | Cant | Und | Valor Unitario | Gr. Prod. | Valor Total | Fuente | Acciones |
|---|---|---|---|---|---|---|---|
|
Masa de Zanahoria
Masa de Zanahoria |
2100 | gr | $112,101 | 5434 | $43,322 | ||
|
Betun de Queso y Chocolate Blanco
Betun de Queso y Chocolate Blanco |
200 | gr | $43,601 | 1000 | $8,720 | ||
|
Ganache Chocolate Blanco
Ganache Chocolate Blanco |
800 | gr | $209,000 | 4000 | $41,800 | ||
| Arequipe | 40 | gr | $110,000 | 5000 | $880 | ||
| Almendra | 80 | gr | $13,000 | 150 | $6,933 | ||
| Materia Prima (live): | $101,656 | Agregar | |||||
MO Overhead
— tiempo de máquinas, setup, limpieza ($11,000/hr)
MO Directa (labor empleados)
— salario real × horas en el lote
Asignar empleado
Desglose de Costos
| Materia Prima | $101,656 |
| + Merma (10.0%) | $10,166 |
| Servicios | $6,600 |
| MO Overhead | $16,500 |
| Blonda mdf 30 cm | $5,500 |
| Caja 1 lb alta | $4,500 |
| Sticker grande | $900 |
| COSTO CALCULADO | $145,821 |
Costos Fijos (÷ 1,000 u/mes)
| Alquiler cocina | $900 |
| Servicios (luz/agua) | $280 |
| Gas natural | $130 |
| Empaques y cajas | $200 |
| Internet | $80 |
| Total / unidad | $1,590 |