PVP
$157,818
Margen
40.0%
Unids / Lote
1
Costo / Unidad
$94,691
Receta base:
Torta Vainilla Cafe — Grande
· Rendimiento: 2650.0 gr
| Ingrediente | Cant | Und | Valor Unitario | Gr. Prod. | Valor Total | Costo/Unid | Acciones |
|---|---|---|---|---|---|---|---|
|
Masa de Vainilla
Masa de Vainilla |
1650 | gr | $57,937 | 5041 | $18,964 | $18,964 | |
|
Crema de Mantequilla de Cafe
Crema de Mantequilla de Cafe |
500 | gr | $70,047 | 1392 | $25,161 | $25,161 | |
| Arequipe | 180 | gr | $110,000 | 5000 | $3,960 | $3,960 | |
|
Ganache Chocolate Negro
Ganache Chocolate Negro |
180 | gr | $116,116 | 2680 | $7,799 | $7,799 | |
| Cobertura choco semiamargo | 100 | gr | $210,000 | 5000 | $4,200 | $4,200 | |
| Materia Prima: | $60,083 | $60,083 | |||||
Resumen de Costos
| Concepto | Lote | / Unidad |
|---|---|---|
| Materia Prima | $60,083 | $60,083 |
| + Merma 10.0% | $6,008 | $6,008 |
| Servicios | $5,500 | $5,500 |
| Mano de Obra | $14,400 | $14,400 |
| Empaque y Otros | $9,900 | $9,900 |
| COSTO CALCULADO | $94,691 | $94,691 |
| PVP | $157,818 |
| Margen calculado | 40.0% |
| Costo unit. (Excel) | $94,691 |
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 |