Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Materia prima
Papel aluminio
Raizone plus (kg.)
Raizal 400 (kg.)
Cloruro de potasio (50 kg. Por bulto)
Fertilizante 18 46 (50 kg. Por bulto)
Triple 17(50 kg. Por bulto)
Nitrofosca azul
Nitrofosca morado
Nitrato de potasio
Nitrato de calcio
Vendas (bolsa de plstico)
Papel peridico
Bolsa negra de 30 x 30
Tierra negra
Tezontle
TOTAL DE PRODUCCIN
Semestral
Anual
10,704
21,408
Cantidad X lote
Consumo X lote
Costo unidad/kg.
Consumo anual
49
11
322
2.1408
10.704
8.5632
1.0704
1.0704
2.1408
4.2816
1
1
178.4
145
145
48.5
10.704
321.12
107.04
535.2
428.16
53.52
53.52
107.04
214.08
0.3345
1
178.4
144.504
144.504
$15.00
$160.00
$70.00
$8.00
$8.00
$7.00
$7.00
$7.00
$7.50
$7.50
$20.00
$4.00
$30.00
$114.28
$214.28
97
21.408
642.24
214.08
1070.4
856.32
107.04
107.04
214.08
428.16
0.669
2
356.8
289.008
289.008
Costo Total =
$1,455.00
$3,425.28
$44,956.80
$1,712.64
$8,563.20
$5,994.24
$749.28
$749.28
$1,605.60
$3,211.20
$13.38
$8.00
$10,704.00
$33,027.83
$61,928.63
$211,286.77
Pg. 1
Cantidad X lote
Consumo X lote
Costo unidad/kg.
Consumo anual
30
13
4
59
20
98
78
10
10
20
39
12
39
63
63
29.175
13
3.89
58.35
19.45
97.25
77.8
9.725
9.725
19.45
38.9
11.67
38.9
62.24
62.24
$5.00
$15.00
$160.00
$70.00
$8.00
$8.00
$7.00
$7.00
$7.00
$7.50
$7.50
$47.00
$30.00
$114.28
$214.28
58.35
26
7.78
116.7
38.9
194.5
155.6
19.45
19.45
38.9
77.8
23.34
77.8
124.48
124.48
Costo Total =
$291.75
$390.00
$1,244.80
$8,169.00
$311.20
$1,556.00
$1,089.20
$136.15
$136.15
$291.75
$583.50
$1,096.98
$2,334.00
$14,225.57
$26,673.57
$58,529.63
Pg. 2
Concepto
Consumo
Semestral
Consumo
Anual
16
32
8
10
12
12
12
Guantes de tela
Bota industrial
Escobas
Navaja
Pincel
Machete
5
6
6
6
Costo Unitario
($)
$40.00
$180.00
$23.00
$145.00
$2.00
$34.00
Total =
$1,280.00
$1,440.00
$230.00
$1,740.00
$24.00
$408.00
$5,122.00
Equipo
Carrito elctrico
Motobomba de 1
HP
Motobomba de
HP
Computadora
Alumbrado
Unidades
Consumo
Kw-h
Consumo
Kw-h/total
h/da
Consumo
Kw-h/da
0.75
0.5
0.5
0.5
3
-
0.1
-
0.3
0.2
8
12
Total
2.4
2.4
10.8
Plaza
Plaza/Turno Turno/da
Obrero
Almacenista
8
1
Sueldo
Sueldo
mensual/plaza anual/plaza
1
1
Pg. 3
$2,100.00
$2,100.00
Sueldo
total anual
$25,200.00 $201,600.00
$25,200.00 $25,200.00
Total = $226,800.00
Personal
Gerente de produccin
Secretario
Sueldo
anual
$6,000.00 $72,000.00
30,000
$2,500.00
Subtotal = $102,000.00
ms 25% de
prestaciones
$27,000.00
Total = $129,000.00
Equipo
Cantidad
diaria (lt)
Montacargas
Chapoleadora
Motobomba
Camioneta
Costo por
litro
4
1
2
15
Cantidad
mensual
$7.00
$7.00
$7.00
$7.00
Cantidad
anual
$208.00
$2,496.00
$52.00
$624.00
$104.00
$1,248.00
$780.00
$9,360.00
Total = $13,728.00
Concepto
Control d
Materia prima
Otros materiales
Energa elctrica
Combustible
Mano de obra directa
Mano de obra indirecta
TOTAL
$269,816.40
$5,122.00
$2,695.68
$13,728.00
$226,800.00
$129,000.00
$647,162.08
Pg. 4