PVP
$72,680
Margen
40.0%
Unids / Lote
1
Costo / Unidad
$43,608
Receta base:
Torta Zanahoria — Pequena
· Rendimiento: 766.0 gr
| Ingrediente | Cant | Und | Valor Unitario | Gr. Prod. | Valor Total | Costo/Unid | Acciones |
|---|---|---|---|---|---|---|---|
|
Masa de Zanahoria
Masa de Zanahoria |
520 | gr | $112,101 | 5434 | $10,727 | $10,727 | |
|
Betun de Queso y Chocolate Blanco
Betun de Queso y Chocolate Blanco |
60 | gr | $43,601 | 1000 | $2,616 | $2,616 | |
|
Ganache Chocolate Blanco
Ganache Chocolate Blanco |
150 | gr | $209,000 | 4000 | $7,838 | $7,838 | |
| Arequipe | 20 | gr | $110,000 | 5000 | $440 | $440 | |
| Almendra | 16 | gr | $13,000 | 150 | $1,387 | $1,387 | |
| Materia Prima: | $23,008 | $23,008 | |||||
Resumen de Costos
| Concepto | Lote | / Unidad |
|---|---|---|
| Materia Prima | $23,008 | $23,008 |
| + Merma 10.0% | $2,301 | $2,301 |
| Servicios | $3,300 | $3,300 |
| Mano de Obra | $9,600 | $9,600 |
| Empaque y Otros | $6,200 | $6,200 |
| COSTO CALCULADO | $43,608 | $43,608 |
| PVP | $72,680 |
| Margen calculado | 40.0% |
| Costo unit. (Excel) | $43,608 |
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 |