PVP
$243,035
Margen
40.0%
Unids / Lote
1
Costo / Unidad
$145,821
Receta base:
Torta Zanahoria — Extragrande
· Rendimiento: 3220.0 gr
| Ingrediente | Cant | Und | Valor Unitario | Gr. Prod. | Valor Total | Costo/Unid | Acciones |
|---|---|---|---|---|---|---|---|
|
Masa de Zanahoria
Masa de Zanahoria |
2100 | gr | $112,101 | 5434 | $43,322 | $43,322 | |
|
Betun de Queso y Chocolate Blanco
Betun de Queso y Chocolate Blanco |
200 | gr | $43,601 | 1000 | $8,720 | $8,720 | |
|
Ganache Chocolate Blanco
Ganache Chocolate Blanco |
800 | gr | $209,000 | 4000 | $41,800 | $41,800 | |
| Arequipe | 40 | gr | $110,000 | 5000 | $880 | $880 | |
| Almendra | 80 | gr | $13,000 | 150 | $6,933 | $6,933 | |
| Materia Prima: | $101,656 | $101,656 | |||||
Resumen de Costos
| Concepto | Lote | / Unidad |
|---|---|---|
| Materia Prima | $101,656 | $101,656 |
| + Merma 10.0% | $10,166 | $10,166 |
| Servicios | $6,600 | $6,600 |
| Mano de Obra | $18,000 | $18,000 |
| Empaque y Otros | $10,900 | $10,900 |
| COSTO CALCULADO | $145,821 | $145,821 |
| PVP | $243,035 |
| Margen calculado | 40.0% |
| Costo unit. (Excel) | $145,821 |
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 |