Tableta de Tableta de Tableta de Tableta de

30 gr 60 gr 80 gr 120 gr
Chocolate con leche 116,667 172,132 191,257 23,907
Chocolate para taza 129,725 191,397 212,664 26,583
Chocolate Bitter 98,065 144,687 160,763 20,095
Chocolate con maní 98,217 144,910 161,012 20,126
Chocolate con pasas 87,341 128,864 143,182 17,898
Chocolate con almendras 82,035 121,035 134,483 16,810
Chocolate con pecanas 88,219 130,159 144,621 18,078
Chocolate blanco 92,788 136,900 152,111 19,014

Tableta de Tableta de Tableta de Tableta de

Chocolate con leche 30gr 60gr 80gr 120gr
Extracto seco de cacao 3.6 7.2 9.6 14.4
Manteca de cacao 5.1 10.2 13.6 20.4
Leche entera en polvo 3.6 7.2 9.6 14.4
Azucar 13.29 26.58 35.44 53.16
Mani 0 0 0 0
Pasas 0 0 0 0
Almendras 0 0 0 0
Pecanas 0 0 0 0
Harina de maiz 0 0 0 0
Aceite vegetal de palma 4.2 8.4 11.2 16.8
Sal 0.015 0.03 0.04 0.06
Lecitina de girasol 0.15 0.3 0.4 0.6
Carbonato Sodico 0.015 0.03 0.04 0.06
Saborizante de vainilla 0.03 0.06 0.08 0.12

Tableta de Tableta de Tableta de Tableta de

Chocolate con pasas 30gr 60gr 80gr 120gr
Extracto seco de cacao 3.06 6.12 8.16 12.24
Manteca de cacao 4.335 8.67 11.56 17.34
Leche entera en polvo 3.06 6.12 8.16 12.24
Azucar 11.475 22.95 30.6 45.9
Mani 0 0 0 0
Pasas 4.29 8.58 11.44 17.16
Almendras 0 0 0 0
Pecanas 0 0 0 0
Harina de maiz 0 0 0 0
Aceite vegetal de palma 3.57 7.14 9.52 14.28
Sal 0.015 0.03 0.04 0.06
 Lecitina de girasol 0.15 0.3 0.4 0.6
Carbonato Sodico 0.015 0.03 0.04 0.06
Saborizante de vainilla 0.03 0.06 0.08 0.12

Tableta de Tableta de Tableta de Tableta de

Chocolate para taza 30gr 60gr 80gr 120gr
Extracto seco de cacao 6.6 13.2 17.6 26.4
Manteca de cacao 4.8 9.6 12.8 19.2
Leche entera en polvo 0 0 0 0
Azucar 12.69 25.38 33.84 50.76
Mani 0 0 0 0
Pasas 0 0 0 0
Almendras 0 0 0 0
Pecanas 0 0 0 0
Harina de maiz 2.1 4.2 5.6 8.4
Aceite vegetal de palma 3.6 7.2 9.6 14.4
Sal 0.015 0.03 0.04 0.06
Lecitina de girasol 0.15 0.3 0.4 0.6
Carbonato Sodico 0.015 0.03 0.04 0.06
Saborizante de vainilla 0.03 0.06 0.08 0.12

30 60 80 120
Tableta de Tableta de Tableta de Tableta de
Chocolate Bitter 30gr 60gr 80gr 120gr
Extracto seco de cacao 10.5 21 28 42
Manteca de cacao 3.6 7.2 9.6 14.4
Leche entera en polvo 0 0 0 0
Azucar 12.09 24.18 32.24 48.36
Mani 0 0 0 0
Pasas 0 0 0 0
Almendras 0 0 0 0
Pecanas 0 0 0 0
Harina de maiz 0 0 0 0
Aceite vegetal de palma 3.6 7.2 9.6 14.4
Sal 0.015 0.03 0.04 0.06
Lecitina de girasol 0.15 0.3 0.4 0.6
Carbonato Sodico 0.015 0.03 0.04 0.06
Saborizante de vainilla 0.03 0.06 0.08 0.12

30 60 80 120

Tableta de Tableta de Tableta de Tableta de

Chocolate con mani 30gr 60gr 80gr 120gr
Extracto seco de cacao 3.06 6.12 8.16 12.24
Manteca de cacao 4.335 8.67 11.56 17.34
Leche entera en polvo 3.06 6.12 8.16 12.24
Azucar 11.475 22.95 30.6 45.9
 Mani 4.29 8.58 11.44 17.16
Pasas 0 0 0 0
Almendras 0 0 0 0
Pecanas 0 0 0 0
Harina de maiz 0 0 0 0
Aceite vegetal de palma 3.57 7.14 9.52 14.28
Sal 0.015 0.03 0.04 0.06
Lecitina de girasol 0.15 0.3 0.4 0.6
Carbonato Sodico 0.015 0.03 0.04 0.06
Saborizante de vainilla 0.03 0.06 0.08 0.12

30 60 80 120
Tableta de Tableta de Tableta de Tableta de
Chocolate con almendras 30gr 60gr 80gr 120gr
Extracto seco de cacao 3.06 6.12 8.16 12.24
Manteca de cacao 4.335 8.67 11.56 17.34
Leche entera en polvo 3.06 6.12 8.16 12.24
Azucar 11.475 22.95 30.6 45.9
Mani 0 0 0 0
Pasas 0 0 0 0
Almendras 4.29 8.58 11.44 17.16
Pecanas 0 0 0 0
Harina de maiz 0 0 0 0
Aceite vegetal de palma 3.57 7.14 9.52 14.28
Sal 0.015 0.03 0.04 0.06
Lecitina de girasol 0.15 0.3 0.4 0.6
Carbonato Sodico 0.015 0.03 0.04 0.06
Saborizante de vainilla 0.03 0.06 0.08 0.12

30 60 80 120
Tableta de Tableta de Tableta de Tableta de
Chocolate con pecanas 30gr 60gr 80gr 120gr
Extracto seco de cacao 3.06 6.12 8.16 12.24
Manteca de cacao 4.335 8.67 11.56 17.34
Leche entera en polvo 3.06 6.12 8.16 12.24
Azucar 11.475 22.95 30.6 45.9
Mani 0 0 0 0
Pasas 0 0 0 0
Almendras 0 0 0 0
Pecanas 4.29 8.58 11.44 17.16
Harina de maiz 0 0 0 0
Aceite vegetal de palma 3.57 7.14 9.52 14.28
Sal 0.015 0.03 0.04 0.06
Lecitina de girasol 0.15 0.3 0.4 0.6
 Carbonato Sodico 0.015 0.03 0.04 0.06
Saborizante de vainilla 0.03 0.06 0.08 0.12

30 60 80 120
Tableta de Tableta de Tableta de Tableta de
Chocolate blanco 30gr 60gr 80gr 120gr
Extracto seco de cacao 0 0 0 0
Manteca de cacao 6.09 12.18 16.24 24.36
Leche entera en polvo 4.5 9 12 18
Azucar 15 30 40 60
Mani 0 0 0 0
Pasas 0 0 0 0
Almendras 0 0 0 0
Pecanas 0 0 0 0
Harina de maiz 0 0 0 0
Aceite vegetal de palma 4.2 8.4 11.2 16.8
Sal 0.015 0.03 0.04 0.06
Lecitina de girasol 0.15 0.3 0.4 0.6
Carbonato Sodico 0.015 0.03 0.04 0.06
Saborizante de vainilla 0.03 0.06 0.08 0.12
Tableta de
200 gr
76,503
85,065
64,305
64,405
57,273
53,793
57,848
60,844

116,667 172,132 191,257 23,907 76,503

Tableta de 30 Tableta de 60 Tableta de 80 Tableta de Tableta de

Tableta de gr gr gr 120 gr 200 gr
200gr
24 420001.2 1239350.4 1836067.2 344260.8 1836072
34 595001.7 1755746.4 2601095.2 487702.8 2601102
24 420001.2 1239350.4 1836067.2 344260.8 1836072
88.6 1550504.43 4575268.56 6778148.08 1270896.12 6778165.8
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
28 490001.4 1445908.8 2142078.4 401637.6 2142084
0.1 1750.005 5163.96 7650.28 1434.42 7650.3
1 17500.05 51639.6 76502.8 14344.2 76503
0.1 1750.005 5163.96 7650.28 1434.42 7650.3
0.2 3500.01 10327.92 15300.56 2868.84 15300.6

87,341 128,864 143,182 17,898 57,273

Tableta de Tableta de 30 Tableta de 60 Tableta de 80 Tableta de Tableta de
200gr gr gr gr 120 gr 200 gr
20.4 267263.46 788647.68 1168365.12 219071.52 1168369.2
28.9 378623.235 1117250.88 1655183.92 310351.32 1655189.7
20.4 267263.46 788647.68 1168365.12 219071.52 1168369.2
76.5 1002237.975 2957428.8 4381369.2 821518.2 4381384.5
0 0 0 0 0 0
28.6 374692.89 1105653.12 1638002.08 307129.68 1638007.8
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
23.8 311807.37 920088.96 1363092.64 255583.44 1363097.4
0.1 1310.115 3865.92 5727.28 1073.88 5727.3
 1 13101.15 38659.2 57272.8 10738.8 57273
0.1 1310.115 3865.92 5727.28 1073.88 5727.3
0.2 2620.23 7731.84 11454.56 2147.76 11454.6

129,725 191,397 212,664 26,583 85,065

Tableta de Tableta de 30 Tableta de 60 Tableta de 80 Tableta de Tableta de
200gr gr gr gr 120 gr 200 gr
44 856185 2526440.4 3742886.4 701791.2 3742860
32 622680 1837411.2 2722099.2 510393.6 2722080
0 0 0 0 0 0
84.6 1646210.25 4857655.86 7196549.76 1349353.08 7196499
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
14 272422.5 803867.4 1190918.4 223297.2 1190910
24 467010 1378058.4 2041574.4 382795.2 2041560
0.1 1945.875 5741.91 8506.56 1594.98 8506.5
1 19458.75 57419.1 85065.6 15949.8 85065
0.1 1945.875 5741.91 8506.56 1594.98 8506.5
0.2 3891.75 11483.82 17013.12 3189.96 17013

200 98,065 144,687 160,763 20,095 64,305

Tableta de Tableta de 30 Tableta de 60 Tableta de 80 Tableta de Tableta de
200gr gr gr gr 120 gr 200 gr
70 1029682.5 3038427 4501364 843990 4501350
24 353034 1041746.4 1543324.8 289368 1543320
0 0 0 0 0 0
80.6 1185605.85 3498531.66 5182999.12 971794.2 5182983
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
24 353034 1041746.4 1543324.8 289368 1543320
0.1 1470.975 4340.61 6430.52 1205.7 6430.5
1 14709.75 43406.1 64305.2 12057 64305
0.1 1470.975 4340.61 6430.52 1205.7 6430.5
0.2 2941.95 8681.22 12861.04 2411.4 12861

200 98,217 144,910 161,012 20,126 64,405

Tableta de 30 Tableta de 60 Tableta de 80 Tableta de Tableta de

Tableta de gr gr gr 120 gr 200 gr
200gr
20.4 300544.02 886849.2 1313857.92 246342.24 1313862
28.9 425770.695 1256369.7 1861298.72 348984.84 1861304.5
20.4 300544.02 886849.2 1313857.92 246342.24 1313862
76.5 1127040.075 3325684.5 4926967.2 923783.4 4926982.5
 28.6 421350.93 1243327.8 1841977.28 345362.16 1841983
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
23.8 350634.69 1034657.4 1532834.24 287399.28 1532839
0.1 1473.255 4347.3 6440.48 1207.56 6440.5
1 14732.55 43473 64404.8 12075.6 64405
0.1 1473.255 4347.3 6440.48 1207.56 6440.5
0.2 2946.51 8694.6 12880.96 2415.12 12881

200 82,035 121,035 134,483 16,810 53,793

Tableta de Tableta de 30 Tableta de 60 Tableta de 80 Tableta de Tableta de
200gr gr gr gr 120 gr 200 gr
20.4 251027.1 740734.2 1097381.28 205754.4 1097377.2
28.9 355621.725 1049373.45 1554623.48 291485.4 1554617.7
20.4 251027.1 740734.2 1097381.28 205754.4 1097377.2
76.5 941351.625 2777753.25 4115179.8 771579 4115164.5
0 0 0 0 0 0
0 0 0 0 0 0
28.6 351930.15 1038480.3 1538485.52 288459.6 1538479.8
0 0 0 0 0 0
0 0 0 0 0 0
23.8 292864.95 864189.9 1280278.16 240046.8 1280273.4
0.1 1230.525 3631.05 5379.32 1008.6 5379.3
1 12305.25 36310.5 53793.2 10086 53793
0.1 1230.525 3631.05 5379.32 1008.6 5379.3
0.2 2461.05 7262.1 10758.64 2017.2 10758.6

200 88,219 130,159 144,621 18,078 57,848

Tableta de Tableta de 30 Tableta de 60 Tableta de 80 Tableta de Tableta de
200gr gr gr gr 120 gr 200 gr
20.4 269950.14 796573.08 1180107.36 221274.72 1180099.2
28.9 382429.365 1128478.53 1671818.76 313472.52 1671807.2
20.4 269950.14 796573.08 1180107.36 221274.72 1180099.2
76.5 1012313.025 2987149.05 4425402.6 829780.2 4425372
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
28.6 378459.51 1116764.22 1654464.24 310218.48 1654452.8
0 0 0 0 0 0
23.8 314941.83 929335.26 1376791.92 258153.84 1376782.4
0.1 1323.285 3904.77 5784.84 1084.68 5784.8
1 13232.85 39047.7 57848.4 10846.8 57848
 0.1 1323.285 3904.77 5784.84 1084.68 5784.8
0.2 2646.57 7809.54 11569.68 2169.36 11569.6

200 92,788 136,900 152,111 19,014 60,844

Tableta de Tableta de 30 Tableta de 60 Tableta de 80 Tableta de Tableta de
200gr gr gr gr 120 gr 200 gr
0 0 0 0 0 0
40.6 565078.92 1667442 2470282.64 463181.04 2470266.4
30 417546 1232100 1825332 342252 1825320
100 1391820 4107000 6084440 1140840 6084400
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
28 389709.6 1149960 1703643.2 319435.2 1703632
0.1 1391.82 4107 6084.44 1140.84 6084.4
1 13918.2 41070 60844.4 11408.4 60844
0.1 1391.82 4107 6084.44 1140.84 6084.4
0.2 2783.64 8214 12168.88 2281.68 12168.8
 Chocolate con Chocolate para
INSUMO leche taza

Extracto seco de cacao 5675.752 11570.163

Manteca de cacao 8040.648 8414.664
Leche entera en polvo 5675.752 0.000
Azucar 20952.983 22246.268
Mani 0.000 0.000
Pasas 0.000 0.000
Almendras 0.000 0.000
Pecanas 0.000 0.000
Harina de maiz 0.000 3681.416
Aceite vegetal de palma 6621.710 6310.998
Sal 23.649 26.296

TOTAL
Lecitina de girasol 236.490 262.958
5675751.6 5675.75 Carbonato Sodico 23.649 26.296
8040648.1 8040.65 Saborizante de vainilla 47.298 52.592
5675751.6 5675.75
20952983 20952.98
0 0.00
0 0.00
0 0.00
0 0.00
0 0.00
6621710.2 6621.71
23648.965 23.65
236489.65 236.49
23648.965 23.65
47297.93 47.30

TOTAL

3611716.98 3611.72
5116599.06 5116.60
3611716.98 3611.72
13543938.7 13543.94
0 0.00
5063485.57 5063.49
0 0.00
0 0.00
0 0.00
4213669.81 4213.67
17704.495 17.70
 177044.95 177.04
17704.495 17.70
35408.99 35.41

TOTAL

11570163 11570.163
8414664 8414.664
0 0
22246268 22246.26795
0 0
0 0
0 0
0 0
3681415.5 3681.4155
6310998 6310.998
26295.825 26.295825
262958.25 262.95825
26295.825 26.295825
52591.65 52.59165

TOTAL

13914813.5 13914.8135
4770793.2 4770.7932
0 0
16021913.8 16021.91383
0 0
0 0
0 0
0 0
0 0
4770793.2 4770.7932
19878.305 19.878305
198783.05 198.78305
19878.305 19.878305
39756.61 39.75661

TOTAL

4061455.38 4061.45538
5753728.46 5753.728455
4061455.38 4061.45538
15230457.7 15230.457675
5694001.17 5694.00117
0 0
0 0
0 0
0 0
4738364.61 4738.36461
19909.095 19.909095
199090.95 199.09095
19909.095 19.909095
39818.19 39.81819

TOTAL

3392274.18 3392.27418
4805721.76 4805.721755
3392274.18 3392.27418
12721028.2 12721.028175
0 0
0 0
4755835.37 4755.83537
0 0
0 0
3957653.21 3957.65321
16628.795 16.628795
166287.95 166.28795
16628.795 16.628795
33257.59 33.25759
Chocola

Chocola
te para
te con
leche

taza
Extracto seco de cacao 12.00% 22.00%
Manteca de cacao 17.00% 16.00%

TOTAL Leche entera en polvo 12.00% 0.00%

3648004.5 3648.0045 Azúcar 44.30% 42.30%

5168006.38 5168.006375 Maní
3648004.5 3648.0045 Pasas
13680016.9 13680.016875 Almendras
0 0 Pecanas
0 0 Harina de maíz 7.00%
0 0 Grasa vegetal de palma 14.00% 12.00%
5114359.25 5114.35925 Sal 0.05% 0.05%
0 0 Lecitina de girasol 0.50% 0.50%
4256005.25 4256.00525 Carbonato sódico 0.05% 0.05%
17882.375 17.882375 Saborizante de vainilla 0.10% 0.10%
178823.75 178.82375
 17882.375 17.882375 (*) Porcentajes en peso
35764.75 35.76475

TOTAL

0 0
7636251 7636.251
5642550 5642.55
18808500 18808.5
0 0
0 0
0 0
0 0
0 0
5266380 5266.38
18808.5 18.8085
188085 188.085
18808.5 18.8085
37617 37.617
Chocolate Chocolate con Chocolate con Chocolate con Chocolate con Chocolate
Bitter mani pasas almendras pecanas Blanco TOTAL (kg)

13914.814 4061.455 3611.717 3392.274 3648.005 0.000 45874.179

4770.793 5753.728 5116.599 4805.722 5168.006 7636.251 49706.412
0.000 4061.455 3611.717 3392.274 3648.005 5642.550 26031.753
16021.914 15230.458 13543.939 12721.028 13680.017 18808.500 133205.106
0.000 5694.001 0.000 0.000 0.000 0.000 5694.001
0.000 0.000 5063.486 0.000 0.000 0.000 5063.486
0.000 0.000 0.000 4755.835 0.000 0.000 4755.835
0.000 0.000 0.000 0.000 5114.359 0.000 5114.359
0.000 0.000 0.000 0.000 0.000 0.000 3681.416
4770.793 4738.365 4213.670 3957.653 4256.005 5266.380 40135.574
19.878 19.909 17.704 16.629 17.882 18.809 160.756

198.783 199.091 177.045 166.288 178.824 188.085 1607.564

19.878 19.909 17.704 16.629 17.882 18.809 160.756
39.757 39.818 35.409 33.258 35.765 37.617 321.513
 Tipos de Chocolate (*)
Chocola

Chocola

Chocola

Chocola

Chocola

Chocola
almendr
te Bitter

pecana

blanco
te con

te con

te con

te con
pasas
maní

as

te
s

35.00% 10.20% 10.20% 10.20% 10.20%

12.00% 14.45% 14.45% 14.45% 14.45% 20.30%

0.00% 10.20% 10.20% 10.20% 10.20% 15.00%

40.30% 38.25% 38.25% 38.25% 38.25% 50.00%

14.30%
14.30%
14.30%
14.30%

12.00% 11.90% 11.90% 11.90% 11.90% 14.00%

0.05% 0.05% 0.05% 0.05% 0.05% 0.05%
0.50% 0.50% 0.50% 0.50% 0.50% 0.50%
0.05% 0.05% 0.05% 0.05% 0.05% 0.05%
0.10% 0.10% 0.10% 0.10% 0.10% 0.10%
Merma 10%

4587.418
4970.641
2603.175
13320.511
569.400
506.349
475.584
511.436
368.142
4013.557
16.076

160.756
16.076
32.151