3,335
Rendimiento (gr)
$155,242
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 Vainilla
Masa de Vainilla |
2100 | gr | $57,937 | 5041 | $24,136 | ||
|
Crema de Mantequilla Pistacho
Crema de Mantequilla Pistacho |
750 | gr | $86,802 | 1320 | $49,319 | ||
|
Crema Pastelera
Crema Pastelera |
200 | gr | $10,769 | 505 | $4,265 | ||
| Pasta de pistachos | 150 | gr | $180,000 | 1000 | $27,000 | ||
| Chocolate blanco ndc | 100 | gr | $55,000 | 1000 | $5,500 | ||
| Materia Prima (live): | $110,220 | 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 | $110,220 |
| + Merma (10.0%) | $11,022 |
| Servicios | $6,600 |
| MO Overhead | $16,500 |
| Blonda mdf 30 cm | $5,500 |
| Caja 1 lb alta | $4,500 |
| Sticker grande | $900 |
| COSTO CALCULADO | $155,242 |
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 |