Documentos de Académico
Documentos de Profesional
Documentos de Cultura
MONCHIS, C.A.
AREA DE RECEPCION toneladas Bs./TON
LIMPIEZA LAVADO
Materiales 5,000,000.00
Mano de Obra 1,875,000.00 (10000:20*15*250) 10,000
Carga Fabril 1,406,250.00
total 8,281,250.00
PELADO DE PAPA
Materiales 8,281,250.00 10,000
Mano de Obra 1,875,000.00
Carga Fabril 1,406,250.00
total 11,562,500.00 9,999 500
CENTRO DE REBANADO
Materiales 11,562,500.00
Mano de Obra 1,874,812.50 (9999:20*15*250)
Carga Fabril 1,406,109.38
total 14,843,421.88
TANQUE DE LAVADO
Materiales 14,101,250.78 (14.843.421,88-5%)
Mano de Obra 0
Carga Fabril 898,749.00 9,499 500
total 14,999,999.78 499.95
DEPARTAMENTO DE PRODUCCION
Materiales 12,749,999.81 (14999999,78*85%)
Mano de Obra 1,513,911.09
Carga Fabril 1,135,433.32 8,074 500
total 15,399,344.23
2,019
PAPAS EN HOJUELAS -------------------------- * 18,048,625.48 =
8,074
1,776
PAPAS LIGHT -------------------------- * 18,048,625.48 =
8,074
2,261
PAPAS FRITAS -------------------------- * 18,048,625.48 =
8,074
2,019
PAPAS REBANADAS -------------------------- * 18,048,625.48 =
8,074
TOTAL 8,074
10,092,500.00
PAPAS EN HOJUELAS ---------------------- 18,048,625.48 4,622,163.87
39,409,194.00
8,526,144.00
PAPAS LIGHT ---------------------- 18,048,625.48 3,904,804.04
39,409,194.00
10,738,420.00
PAPAS FRITAS ---------------------- 18,048,625.48 4,917,982.36
39,409,194.00
10,052,130.00
PAPAS REBANADAS ---------------------- 18,048,625.48 4,603,675.21
39,409,194.00
18,048,625.48
COSTOS COSTO COSTO COSTO
PRODUCTO CONJUNTOS ADICIONAL TOTAL UNITARIO
PAPAS EN HOJUELAS 4,622,163.87 621,250.00 5,243,413.87 2,598
PAPAS LIGHT 3,904,804.04 490,000.00 4,394,804.04 2,474
PAPAS FRITAS 4,917,982.36 708,750.00 5,626,732.36 2,489
PAPAS REBANADAS 4,603,675.21 603,750.00 5,207,425.21 2,580
5,000,000.00
CONCHA
Subproducto 1 500
MOD 25,340.00
CF 19,005.00
5,000,000.00 total 44,345.00
4,749,525.00
4,037,096.25
PAPAS FRITAS 28% PAPAS REBANADAS 25%
MAT MAT
MOD 405,000.00 MOD 345,000.00
CF 303,750.00 CF 258,750.00
total 708,750.00 total 603,750.00
4,512,156.37
3,970,697.61
5,053,615.13
4,512,156.37
18,048,625.48
Bs.TON
2500
VALOR DE %
MERCADO UTILIDAD
5,000.00 48.05%
4,800.00 48.45%
4,750.00 47.60%
4,980.00 48.20%