PVP
$74,682
Margen
40.0%
Unids / Lote
1
Costo / Unidad
$44,809
Receta base:
Torta Limon Amapola Arandanos — Pequena
· Rendimiento: 850.0 gr
| Ingrediente | Cant | Und | Valor Unitario | Gr. Prod. | Valor Total | Costo/Unid | Acciones |
|---|---|---|---|---|---|---|---|
|
Masa de Limon Amapola
Masa de Limon Amapola |
520 | gr | $67,795 | 5351 | $6,588 | $6,588 | |
|
Curd de Limon
Curd de Limon |
70 | gr | $11,676 | 264 | $3,096 | $3,096 | |
|
Ganache Chocolate Blanco
Ganache Chocolate Blanco |
180 | gr | $209,000 | 4000 | $9,405 | $9,405 | |
| Arandanos | 40 | gr | $10,500 | 125 | $3,360 | $3,360 | |
| Chocolate blanco ndc | 30 | gr | $55,000 | 1000 | $1,650 | $1,650 | |
| Materia Prima: | $24,099 | $24,099 | |||||
Resumen de Costos
| Concepto | Lote | / Unidad |
|---|---|---|
| Materia Prima | $24,099 | $24,099 |
| + Merma 10.0% | $2,410 | $2,410 |
| Servicios | $3,300 | $3,300 |
| Mano de Obra | $9,600 | $9,600 |
| Empaque y Otros | $6,200 | $6,200 |
| COSTO CALCULADO | $44,809 | $44,809 |
| PVP | $74,682 |
| Margen calculado | 40.0% |
| Costo unit. (Excel) | $44,809 |
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 |