Documentos de Académico
Documentos de Profesional
Documentos de Cultura
DOCENTE
SAUL MENDOZA
Cantidad MP unidad
por Cada unidad medida
PRODUCCION PLANIFICADA UNIDADES
REQUERIMIENTO DE MATERIAS PRIMAS
Leche 80 ml
Fruta 30 gr
Cultivo 30 ml
QUESO
Cantidad MP unidad
por Cada unidad medida
PRODUCCION PLANIFICADA UNIDADES
REQUERIMIENTO DE MATERIAS PRIMAS
Leche 250 ml
Sal 1 gr
Coagulante 100 ml
1,361,965 5,413,525
510,737 2,030,072
510,737 2,030,072
5.0%
$ 365 $ 1,658
$ 608 $ 2,763
$ 243 $ 1,105
496,643,164 1,815,830,657
310,401,977 1,134,894,161
124,160,791 453,957,664
931,205,932 3,404,682,483
Año 5 TOTALES
14,516 35,377
3,628,970 14,323,426
14,516 57,294
1,451,588 5,729,371
5.0%
1,094 4,973
61 276
851 3,868
3,969,932,213 14,414,086,552
882,207 3,203,130
1,235,090,022 4,484,382,483
5,205,904,442 18,901,672,165
COSTOS DE PRODUCCION
YOGURT
COSTOS DE PRODUCCION
QUESO
PRODUCTO 3
5% 5% 5%
54,461,250 68,288,063 75,491,620 92,392,562
$ 7,050 7,403 7,773 8,161
5% 5% 5%
7,605,000 7,985,250 8,384,513 8,803,738
5% 5% 5%
46,530,000 57,045,516 64,430,203 77,431,908
$ 7,050 7,403 7,773 8,161
5% 5% 5%
7,605,000 7,985,250 8,384,513 8,803,738
5% 5% 5%
#REF! #REF! #REF! #REF!
5% 5% 5%
#REF! #REF! #REF! #REF!
prest Sociales
%
ces 8.33%
prim 8.33%
vaca 4.17%
int 1%
21.83%
seg social
salud 8%
pension 12%
erp 0.50%
Caja Comp 4%
Sena 2%
ICBF 3%
30%
total PS + SS 51.33%
Año 5 TOTALES
17,025 35,377
$ 496,643,164 $ 1,815,830,657
$ 310,401,977 $ 1,134,894,161
$ 124,160,791 $ 453,957,664
$ 931,205,932 $ 3,404,682,483
5%
109,416,697 -
8,569
5%
9,243,925 42,022,426 SE DISTRUYEN AL NUMERO DE PRODUCTOS
$ 1,049,866,554 $ 3,446,704,908
$ 61,668
Año 5 TOTALES
14,516 35,377
3,969,932,213 $ 14,414,086,552
882,207 $ 3,203,130
1,235,090,022 $ 4,484,382,483
$ 5,205,904,442 $ 18,901,672,165
5%
93,293,407 -
8,569
5%
9,243,925 42,022,426
$ 5,308,441,774 $ 18,943,694,590
$ 365,699
14,516 61,094
3,969,932,213 14,414,086,552
882,207 3,203,130
1,235,090,022 4,484,382,483
5,205,904,442 18,901,672,165
5%
#REF! #REF!
#REF!
12,900,000 64,500,000
#REF! #REF!
#REF! #REF!
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
5%
#REF! #REF!
#REF!
14,933,363 70,533,975
#REF! #REF!
#REF! #REF!
CORTE 0.5
PRESUPUESTOS
de materias primas