PVP
$200,265
Margen
40.0%
Unids / Lote
1
Costo / Unidad
$120,159
Receta base:
Torta Zanahoria — Grande
· Rendimiento: 2600.0 gr
| Ingrediente | Cant | Und | Valor Unitario | Gr. Prod. | Valor Total | Costo/Unid | Acciones |
|---|---|---|---|---|---|---|---|
|
Masa de Zanahoria
Masa de Zanahoria |
1650 | gr | $112,101 | 5434 | $34,039 | $34,039 | |
|
Betun de Queso y Chocolate Blanco
Betun de Queso y Chocolate Blanco |
180 | gr | $43,601 | 1000 | $7,848 | $7,848 | |
|
Ganache Chocolate Blanco
Ganache Chocolate Blanco |
700 | gr | $209,000 | 4000 | $36,575 | $36,575 | |
| Arequipe | 20 | gr | $110,000 | 5000 | $440 | $440 | |
| Almendra | 50 | gr | $13,000 | 150 | $4,333 | $4,333 | |
| Materia Prima: | $83,235 | $83,235 | |||||
Resumen de Costos
| Concepto | Lote | / Unidad |
|---|---|---|
| Materia Prima | $83,235 | $83,235 |
| + Merma 10.0% | $8,324 | $8,324 |
| Servicios | $5,500 | $5,500 |
| Mano de Obra | $14,400 | $14,400 |
| Empaque y Otros | $9,900 | $9,900 |
| COSTO CALCULADO | $120,159 | $120,159 |
| PVP | $200,265 |
| Margen calculado | 40.0% |
| Costo unit. (Excel) | $120,159 |
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 |