PVP
$45,470
Margen
40.0%
Unids / Lote
1
Costo / Unidad
$27,282
Receta base:
Torta Zanahoria — Mini
· Rendimiento: 530.0 gr
| Ingrediente | Cant | Und | Valor Unitario | Gr. Prod. | Valor Total | Costo/Unid | Acciones |
|---|---|---|---|---|---|---|---|
|
Masa de Zanahoria
Masa de Zanahoria |
260 | gr | $112,101 | 5434 | $5,364 | $5,364 | |
|
Betun de Queso y Chocolate Blanco
Betun de Queso y Chocolate Blanco |
40 | gr | $43,601 | 1000 | $1,744 | $1,744 | |
|
Ganache Chocolate Blanco
Ganache Chocolate Blanco |
100 | gr | $209,000 | 4000 | $5,225 | $5,225 | |
| Arequipe | 15 | gr | $110,000 | 5000 | $330 | $330 | |
| Almendra | 10 | gr | $13,000 | 150 | $867 | $867 | |
| Materia Prima: | $13,529 | $13,529 | |||||
Resumen de Costos
| Concepto | Lote | / Unidad |
|---|---|---|
| Materia Prima | $13,529 | $13,529 |
| + Merma 10.0% | $1,353 | $1,353 |
| Servicios | $2,200 | $2,200 |
| Mano de Obra | $6,000 | $6,000 |
| Empaque y Otros | $4,700 | $4,700 |
| COSTO CALCULADO | $27,282 | $27,282 |
| PVP | $45,470 |
| Margen calculado | 40.0% |
| Costo unit. (Excel) | $27,282 |
Guardar como Variación
— misma receta, otro nombre/precio
Costos Fijos (÷ 1,000 u/mes)
| Alquiler cocina | $900 |
| Servicios (luz/agua) | $280 |
| Gas natural | $130 |
| Empaques y cajas | $200 |
| Internet | $80 |
| Total / unidad | $1,590 |