CUPCACKES (para 36 unidades)

MATERIAL CANTIDAD COSTO PARCIAL

Harina Preparada 0.800 kg s/. 5.20 x kg S/. 4.10

Polvo de Hornear 20g S/. 1.00 x20g S/.1.00

Mantequilla 0.250 kg S/ 18.00 x 2kg S/. 2.25

Huevos 6unidades (0.400kg) S/. 5.20 x kg S/. 2.08

Azúcar 0.600 kg S/. 3.20 x kg S/. 1.92

Kiwi (néctar) 200 ml (0.200kg) S/. 7.00 x kg S/. 1.40

Esencia de vainilla 1C (0.013kg) S/. 1.00 x 0.20 kg S/. 0.065

TOTAL 1 s/. 12.815

SERVICIOS (30% DEL TOTAL) = 30% X 12.815 = S/. 3.8445

Total 2 16.6595

Mano de obra (50%) 8.32975

TOTAL s/. 24.98925

24.98925 / 36 UNIDADES = 0.694145833 c/u

DECORACION DE LOS CUPCKAES CON BUTTER CREAM (20 CUPCACKES)

MATERIAL CANTIDAD COSTO PARCIAL

Mantequilla 0.250 kg S/ 18.00 x 2kg S/. 2.25

Azúcar impalpable 0.125 kg S/. 9.00 x 1kg S/. 1.125

Agua 0.013 kg S/.1.20 x 0.5 kg S/.0.1846

Esencia de Vainilla 0.013kg S/. 1.00 x 0.2kg S/.0.065

TOTAL 1 S/. 3.6196

Servicios( 30% de total 1) = 1.08588

Total 2 = 4.70548

Mano de Obra( 50%) = 2.35274

TOTAL S/. 7.05822 C/U = 0.352911 C/U

ENVASE
25 depósitos = S/. 11.00
CHOCOLATES (100 unidades)
MATERIAL CANTIDAD COSTO PARCIAL

Chocolate Bitter 0.600 Kg S/. 9.50 S/. 9.50

Mermelada de Kiwi 0.250 kg S/. 7.00 S/. 1.75

TOTAL 1 S/. 11.25

Servicios (30% del total) = 11.25 X 30% = S/. 3.375

Total 2 S/. 14.625

Mano de obra (50%)= 50% X 14.625 = 7.3125

Total : 14.625 + 7.3125 = 21.9375 / 100 unidades = 0.219375 c/kg

PAPEL METALICO (ENVASE)

50 UNIDADES DE PAPEL = S/ 4.00

MERMELADA (2kg)
MATERIAL CANTIDAD COSTO PARCIAL

Kiwi 1kg S/. 7.00 S/. 7.00

Azúcar 0.500 kg S/. 3.20 x kg S/. 1.60

Total 1 S/. 8.60

Servicios (30% del total) = 8.60 X 30 % S/. 2.58

TOTAL 2 = 11.18

MANO DE OBRA ( 50%) = 5.59

TOTAL S/. 16.78 / 2 = 8.39 x KG 100 gr= S/. 0.839