DOLLAR 1,800,000.

00
PRECIO GRAMOS UNITARIO 100 200
HARINA 1,700,000.00 1,000.00 1,700.00 170,000.00 340,000.00
AZUCAR 1,300,000.00 1,000.00 1,300.00 104,000.00 208,000.00
HUEVOS 4,000,000.00 1,500.00 2,666.67 133,333.33 266,666.67
MANTEQUILLA 1,200,000.00 500.00 2,400.00 120,000.00 240,000.00
AGUA 1,000,000.00 20,000.00 50.00 2,000.00 4,000.00
POLVO DE HORNEAR 1,400,000.00 100.00 14,000.00 70,000.00 140,000.00
ESENCIA DE VAINILLA 2,200,000.00 100.00 22,000.00 220,000.00 440,000.00
CHOCOLATE 3,420,000.00 100.00 34,200.00 342,000.00 684,000.00
1,161,333.33 2,322,666.67
2,322,666.67 4,645,333.33
1.29 2.58
 300 400 500 600 700 800
510,000.00 680,000.00 850,000.00 1,020,000.00 1,190,000.00 1,360,000.00
312,000.00 416,000.00 520,000.00 624,000.00 728,000.00 832,000.00
400,000.00 533,333.33 666,666.67 800,000.00 933,333.33 1,066,666.67
360,000.00 480,000.00 600,000.00 720,000.00 840,000.00 960,000.00
6,000.00 8,000.00 10,000.00 12,000.00 14,000.00 16,000.00
210,000.00 280,000.00 350,000.00 420,000.00 490,000.00 560,000.00
660,000.00 880,000.00 1,100,000.00 1,320,000.00 1,540,000.00 1,760,000.00
1,026,000.00 1,368,000.00 1,710,000.00 2,052,000.00 2,394,000.00 2,736,000.00
3,484,000.00 4,645,333.33 5,806,666.67 6,968,000.00 8,129,333.33 9,290,666.67
6,968,000.00 9,290,666.67 11,613,333.33 13,936,000.00 16,258,666.67 18,581,333.33
3.87 5.16 6.45 7.74 9.03 10.32
 900 1000
1,530,000.00 1,700,000.00
936,000.00 1,040,000.00
1,200,000.00 1,333,333.33
1,080,000.00 1,200,000.00
18,000.00 20,000.00
630,000.00 700,000.00
1,980,000.00 2,200,000.00
3,078,000.00 3,420,000.00
10,452,000.00 11,613,333.33
20,904,000.00 23,226,666.67
11.61 12.90
 PRODUCTOS PRECIO UNIDAD PRECIO UND
HARINA 1,700,000.00 1,000.00 1,700.00
AZUCAR 1,500,000.00 1,000.00 1,500.00
HUEVOS 4,500,000.00 1,500.00 3,000.00 4500
MANTEQUILLA 1,200,000.00 500.00 2,400.00
AGUA 1,000,000.00 5,000.00 200.00
POLVO DE HORNEAR 1,400,000.00 100.00 14,000.00
ESENCIA DE VAINILLA 2,200,000.00 250.00 8,800.00
CHOCOLATE 3,420,000.00 100.00 34,200.00
LECHE EN POLVO 2,000,000.00 200.00 10,000.00
LECHE CONDESADA 2,100,000.00 400.00 5,250.00
MAICENA 630,000.00 250.00 2,520.00
ENVASE TRINANGULAR 200,000.00 1.00 200,000.00
DISCO BASE 26 300,000.00 1.00 300,000.00
BOLSA 22X9 4,000,000.00 100.00 40,000.00
LLUVIA DE CHOCOLATE 2,000,000.00 100.00 20,000.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TORTA DE CHOCOLATE
DOLLAR 1,800,000.00 RACION
PRODUCTOS PRECIO GRAMOS UNITARIO TOTAL 300
HARINA 1,700,000.00 1,000.00 1,700.00 510,000.00 300.00
AZUCAR 1,500,000.00 1,000.00 1,500.00 360,000.00 240.00
HUEVOS 4,500,000.00 1,500.00 3,000.00 450,000.00 3 150.00
MANTEQUILLA 1,200,000.00 500.00 2,400.00 360,000.00 150.00
AGUA 1,000,000.00 5,000.00 200.00 24,000.00 120.00
POLVO DE HORNEAR 1,400,000.00 100.00 14,000.00 126,000.00 9.00
ESENCIA DE VAINILLA 2,200,000.00 250.00 8,800.00 79,200.00 9.00

ENVASE TRINANGULAR 200,000.00 1.00 200,000.00 1,600,000.00 8.00

SUBTOTAL 3,509,200.00
PRECIO DE VENTA BS 7,018,400.00
PRECIO DE VENTA $ 3.90

PRECIO POR RACION BS 877,300.00

PRECIO POR RACION $ 0.49
TORTA DE CHOCOLATE
DOLLAR 1,800,000.00 RACION
PRODUCTOS PRECIO GRAMOS UNITARIO TOTAL 300
HARINA 1,700,000.00 1,000.00 1,700.00 510,000.00 300.00
AZUCAR 1,500,000.00 1,000.00 1,500.00 360,000.00 240.00
HUEVOS 4,500,000.00 1,500.00 3,000.00 450,000.00 3 150.00
MANTEQUILLA 1,200,000.00 500.00 2,400.00 360,000.00 150.00
AGUA 1,000,000.00 5,000.00 200.00 24,000.00 120.00
POLVO DE HORNEAR 1,400,000.00 100.00 14,000.00 126,000.00 9.00
ESENCIA DE VAINILLA 2,200,000.00 250.00 8,800.00 79,200.00 9.00
CHOCOLATE 3,420,000.00 100.00 34,200.00 1,026,000.00 30.00

LECHE EN POLVO 2,000,000.00 200.00 10,000.00 300,000.00 30.00

AZUCAR 1,500,000.00 1,000.00 1,500.00 450,000.00 300.00
CHOCOLATE 3,420,000.00 100.00 34,200.00 1,026,000.00 30.00
MAICENA 630,000.00 250.00 2,520.00 75,600.00 30.00
MANTEQUILLA 1,200,000.00 500.00 2,400.00 240,000.00 100.00
HUEVOS 4,500,000.00 1,500.00 3,000.00 150,000.00 1 50.00

ENVASE TRINANGULAR 200,000.00 1.00 200,000.00 1,600,000.00 8.00

SUBTOTAL 6,776,800.00
PRECIO DE VENTA BS 13,553,600.00
PRECIO DE VENTA $ 7.53

PRECIO POR RACION BS 1,694,200.00

PRECIO POR RACION $ 0.94
TORTA DE TRES LECHE
DOLLAR 1,800,000.00 RACION
PRODUCTOS PRECIO GRAMOS UNITARIO TOTAL
HARINA 1,700,000.00 1,000.00 1,700.00 510,000.00
AZUCAR 1,500,000.00 1,000.00 1,500.00 360,000.00
HUEVOS 4,500,000.00 1,500.00 3,000.00 450,000.00
MANTEQUILLA 1,200,000.00 500.00 2,400.00 360,000.00
AGUA 1,000,000.00 5,000.00 200.00 24,000.00
POLVO DE HORNEAR 1,400,000.00 100.00 14,000.00 126,000.00
ESENCIA DE VAINILLA 2,200,000.00 250.00 8,800.00 79,200.00

LECHE EN POLVO 2,000,000.00 200.00 10,000.00 399,999.90

LECHE CONDESADA 2,100,000.00 400.00 5,250.00 2,099,999.99
HUEVOS 4,500,000.00 1,500.00 3,000.00 300,000.00
AZUCAR 1,500,000.00 1,000.00 1,500.00 225,000.00
AGUA 1,000,000.00 5,000.00 200.00 120,000.00
ESENCIA DE VAINILLA 2,200,000.00 250.00 8,800.00 79,200.00

ENVASE TRINANGULAR 200,000.00 1.00 200,000.00 1,600,000.00

SUBTOTAL 6,733,399.89
PRECIO DE VENTA BS 13,466,799.78
PRECIO DE VENTA $ 7.48

PRECIO POR RACION BS 1,683,349.97

PRECIO POR RACION $ 0.94
300
300.00
240.00
150.00 3.00
150.00
120.00 4500
9.00
9.00

40.00
400.00
100.00 2.00
150.00
600.00
9.00

8
TORTA IMPOSIBLE
DOLLAR 1,800,000.00 RACION
PRODUCTOS PRECIO GRAMOS UNITARIO TOTAL
HARINA 1,700,000.00 1,000.00 1,700.00 510,000.00
AZUCAR 1,500,000.00 1,000.00 1,500.00 360,000.00 3
HUEVOS 4,500,000.00 1,500.00 3,000.00 450,000.00
MANTEQUILLA 1,200,000.00 500.00 2,400.00 360,000.00
AGUA 1,000,000.00 5,000.00 200.00 24,000.00
POLVO DE HORNEAR 1,400,000.00 100.00 14,000.00 126,000.00
ESENCIA DE VAINILLA 2,200,000.00 250.00 8,800.00 79,200.00

LECHE EN POLVO 2,000,000.00 200.00 10,000.00 400,000.00

LECHE CONDESADA 2,100,000.00 400.00 5,250.00 2,099,999.99
HUEVOS 4,500,000.00 1,500.00 3,000.00 750,000.00 5
AZUCAR 1,500,000.00 1,000.00 1,500.00 300,000.00
AGUA 1,000,000.00 5,000.00 200.00 20,000.00
ESENCIA DE VAINILLA 2,200,000.00 250.00 8,800.00 79,200.00

ENVASE TRINANGULAR 200,000.00 1.00 200,000.00 1,600,000.00

SUBTOTAL 7,158,399.99
PRECIO DE VENTA BS 14,316,799.98
PRECIO DE VENTA $ 7.95

PRECIO POR RACION BS 1,789,600.00

PRECIO POR RACION $ 0.99
300
300.00
240.00
150.00
150.00
120.00
9.00
9.00

40.00
400.00
250.00
200.00
100.00
9

8
QUESILLO
DOLLAR 1,800,000.00 RACION
PRODUCTOS PRECIO GRAMOS UNITARIO TOTAL
ESENCIA DE VAINILLA 2,200,000.00 250.00 8,800.00 39,600.00
LECHE EN POLVO 2,000,000.00 200.00 10,000.00 400,000.00
LECHE CONDESADA 2,100,000.00 400.00 5,250.00 2,100,000.00
HUEVOS 4,500,000.00 1,500.00 3,000.00 750,000.00 5
AZUCAR 1,500,000.00 1,000.00 1,500.00 300,000.00
AGUA 1,000,000.00 5,000.00 200.00 10,000.00

ENVASE TRINANGULAR 200,000.00 1.00 200,000.00 1,600,000.00

SUBTOTAL 5,199,600.00
PRECIO DE VENTA BS 10,399,200.00
PRECIO DE VENTA $ 5.78

PRECIO POR RACION BS 1,299,900.00

PRECIO POR RACION $ 0.72
300
4.50
40
400
250
200
50

8
GALLETAS CHISTA CHOCOLATE
DOLLAR 1,800,000.00 RACION
PRODUCTOS PRECIO GRAMOS UNITARIO TOTAL
HARINA 1,700,000.00 1,000.00 1,700.00 680,000.00
AZUCAR 1,500,000.00 1,000.00 1,500.00 300,000.00
MANTEQUILLA 1,200,000.00 500.00 2,400.00 240,000.00
HUEVOS 4,500,000.00 1,500.00 3,000.00 150,000.00
POLVO DE HORNEAR 1,400,000.00 100.00 14,000.00 70,000.00
ESENCIA DE VAINILLA 2,200,000.00 250.00 8,800.00 44,000.00
LLUVIA DE CHOCOLATE 2,000,000.00 100.00 20,000.00 1,000,000.00

BOLSA 22X9 4,000,000.00 100.00 40,000.00 480,000.00

SUBTOTAL 2,964,000.00
PRECIO DE VENTA BS 5,928,000.00
PRECIO DE VENTA $ 3.29

PRECIO POR RACION BS 741,000.00

PRECIO POR RACION $ 0.41
300
400.00
200.00
100.00
50.00
5.00
5.00
50.00

12