1
Rendimiento (gr)
$114,124
Costo Calculado (lote)
2.0 hr
Hrs Servicios
2.0 hr
Hrs Mano de Obra
| Ingrediente | Cant | Und | Valor Unitario | Gr. Prod. | Valor Total | Fuente | Acciones |
|---|---|---|---|---|---|---|---|
|
Masa Brownie Milo
Masa Brownie Milo |
970 | gr | $118,002 | 2741 | $41,759 | ||
|
Ganache Chocolate Negro
Ganache Chocolate Negro |
150 | gr | $116,116 | 2680 | $6,499 | ||
| Cobertura chocolate semiamargo | 200 | gr | $210,000 | 5000 | $8,400 | ||
| Materia Prima (live): | $56,658 | 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 | $56,658 |
| + Merma (10.0%) | $5,666 |
| Servicios | $22,000 |
| MO Overhead | $22,000 |
| Caja 1 lb x2 | $6,000 |
| Sticker grande x2 | $1,800 |
| COSTO CALCULADO | $114,124 |
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 |