Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Ingredientes
Carne de res
Carne de cerdo
tocino
CDM
Costo MP
$3.85
$1.81
$1.13
$0.60
FECHA DE PRODUCCIN:___________________
FORMULA 01
Cantidad
Porcentaje
18.28
18%
25.50
25%
21.00
21%
10.00
10%
eritorbato
Aislado de soya
$6.90
$5.42
0.04
2.00
hielo
$0.06
18.00
Sal
sal de cura
Fosfato
$0.15
$2.24
$2.68
1.54
0.15
0.50
Cebolla
Comino
Ajo en fruta
mostaza
pimienta en polvo
condimento hamburguesa
TOTAL FINAL
TOTAL FINAL PROYECTADO
RESTANTE
$0.43
$2.50
$2.68
$0.50
$4.40
$
1.00
0.70
0.30
0.50
0.80
0.30
0.40
100.01
100.00
0.01
0%
2%
18%
2%
0%
0%
1%
0%
0%
1%
0%
0%
100%
100%
0%
OBERVACIONES:
CCIN:__________________________
MULA 01
FORMULA 02
Costo
Cantidad
Porcentaje
$
70.38
#DIV/0!
$
46.16
$
23.73
#DIV/0!
$
6.00
#DIV/0!
$
#DIV/0!
$
0.28
#DIV/0!
$
10.85
#DIV/0!
$
#DIV/0!
$
0.99
#DIV/0!
$
#DIV/0!
$
0.23
#DIV/0!
$
0.34
#DIV/0!
$
1.34
#DIV/0!
$
#DIV/0!
$
0.30
#DIV/0!
$
0.75
#DIV/0!
$
1.34
#DIV/0!
$
0.40
#DIV/0!
$
1.32
#DIV/0!
$
0.40
#DIV/0!
#DIV/0!
100.00
100%
(100.00)
#DIV/0!
VACIONES:
164.80
100.01
$
$
FORMULA 01
Costo
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Cantidad
-
100.00
(100.00)
-
1.65
#DIV/0!
1.65
#DIV/0!
https://spanish.alibaba.com/g/ascorbic-acid-price.html
FORMULA 01
Porcentaje
Costo
#DIV/0!
$
$
-
Cantidad
-
FORMULA 04
Porcentaje
Costo
#DIV/0!
$
$
$
-
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
$
$
$
$
$
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
100.00
(100.00)
$
$
$
$
$
#DIV/0!
100%
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
74.78
1000000
125
6.25%
74.78
1000000
547
100.00%
9,347.50
62,500.00
0.14956
40,904.66 0.04090466
###
HAMBURGUESA
Ingredientes
Costo MP
Carne de res
Carne de cerdo
tocino
CDM
eritorbato
Aislado de soya
$3.85
$1.81
$1.13
$0.60
$0.00
$6.90
$5.42
hielo
$0.06
Sal
sal de cura
Fosfato
$0.15
$2.24
$2.68
Cebolla
Comino
Ajo en fruta
mostaza
pimienta en polvo
condimento hamburguesa
TOTAL FINAL
TOTAL FINAL PROYECTADO
RESTANTE
$0.43
$2.50
$2.68
$0.50
$4.40
$1.00
Cantidad
18.28
25.50
21.00
10.00
0.04
2.00
18.00
1.54
0.15
0.50
0.70
0.30
0.50
0.80
0.30
0.40
100.01
100.00
0.01
FORMULA 01
Porcentaje
18.3%
25.5%
21.0%
10.0%
0.0%
2.0%
0.0%
18.0%
0.0%
1.5%
0.1%
0.5%
0.0%
0.7%
0.3%
0.5%
0.8%
0.3%
0.4%
100%
100%
0%
ULA 01
Costo
$
$
$
$
70.38
46.16
23.73
6.00
$
$
$
0.28
10.85
-
$
$
$
$
0.34
1.34
0.30
$
$
$
$
1.34
0.40
1.32
0.40
LB
1
0.18278087
0.25497332
0.20997803
0.09998954
0
0.000409
0.01999791
0
0.17998117
0
0.01539839
0.00149544
0.00499948
0
0.00699927
0.00299969
0.00499948
0.00799916
0.00299969
0.00399958
1
GRAMOS
454
82.9825162
115.757886
95.330024
45.3952495
0
0.18568772
9.07904991
0
81.7114492
0
6.99086843
0.67893135
2.26976248
0
3.17766747
1.36185749
2.26976248
3.63161996
1.36185749
1.81580998
454
162.83
2.00
100.01
1.00
1.63
2.00
#DIV/0!
1.63 $
2.00
454.00
#DIV/0!
Costo MP
Cantidad
FORMULA 02
Porcentaje
Carne de res
Carne de cerdo
Grasa
CDM
$3.85
$1.81
$1.13
$0.60
19.16
25.00
10.90
16.00
19%
25%
11%
16%
Soya texturizada
Aislado de soya
Almidon de papa
$1.13
$5.42
$2.24
Agua fria
$0.06
Sal
Sal de cura
Fosfato
Eritorbato
$0.20
$2.24
$2.68
$6.90
Chile jalapeo
Paprika
Nuez moscada
Cebolla
Comino
Ajo en fruta
Achiote
Pimenton picante
Pimienta negra en polvo
$1.00
$8.11
$6.80
$0.43
$2.68
$2.68
$2.69
$4.88
$4.40
2.00
2.00
2.00
17.50
1.60
0.18
0.50
0.04
0.50
0.35
0.02
0.50
0.50
0.40
0.35
0.15
0.35
2%
2%
2%
0%
18%
0%
2%
0%
1%
0%
0%
1%
0%
0%
1%
1%
0%
0%
0%
0%
TOTAL FINAL
TOTAL FINAL PROYECTADO
RESTANTE
Tota Costo Materias primas e indirectos
Total Batch
Costo por lb
Precio de venta unitario
100.00
100.00
-
100%
100%
0%
ULA 02
Costo
$
$
$
$
73.75
45.25
12.32
9.60
$
$
$
2.26
10.85
4.48
0.96
$
$
$
$
0.32
0.41
1.34
0.30
$
$
$
$
$
$
$
$
$
0.50
2.84
0.14
0.22
1.34
1.07
0.94
0.73
1.54
LB
GRAMOS
1
454
0.19155312 86.9651165
0.25
113.5
0.109
49.486
0.16
72.64
0
0
0.02
9.08
0.02
9.08
0.02
9.08
0
0
0.175
79.45
0
0
0.016
7.264
0.001812
0.822648
0.005
2.27
0.00043488 0.19743552
0
0
0.005
2.27
0.0035
1.589
0.0002
0.0908
0.005
2.27
0.005
2.27
0.004
1.816
0.0035
1.589
0.0015
0.681
0.0035
1.589
1
454
171.14
2.00
100.00
1.00
1.71
2.00
#DIV/0!
1.71 $
2.00
454.00
#DIV/0!