| Raw Material | Quantity in Recipe | Unit | Original Price per 100g | Discounted Price per 100g | Cost per Recipe | Cost per Product |
|---|---|---|---|---|---|---|
| גאודה בקר פרוס 30% 200 גרם (יח') | 50.00 | g | ₪8.14 | ₪8.14 | ₪4.07 | ₪4.07 |
| חמאה לבנה (10 × 1 ק"ג) | 10.00 | g | ₪3.26 | ₪3.26 | ₪0.33 | ₪0.33 |
| עגבנייה אשכול | 55.56 | g | ₪1.12 | ₪1.12 | ₪0.62 | ₪0.62 |
| זיתי קלמטה מגולען 10 ק״ג (אחים כהן) | 11.11 | g | ₪2.15 | ₪2.15 | ₪0.24 | ₪0.24 |
| בזיליקום גוש 1 ק''ג | 12.50 | g | ₪2.20 | ₪2.20 | ₪0.28 | ₪0.28 |
| Total Raw Materials: | ₪5.53 | |||||
| Preproduct | Quantity in Recipe | Unit | Price | Cost per Recipe | Cost per Product |
|---|---|---|---|---|---|
| בגטון | 1.00 | unit | ₪0.89 / unit | ₪0.89 | ₪0.89 |
| Total Preproducts: | ₪0.89 | ||||
| Packaging | Quantity | Price per Packaging Unit | Cost per Recipe | Cost per Product |
|---|---|---|---|---|
| סיתי בולונזרי - שקית נייר פיתה ע. שומן ( 2000 יח') | 1.00 | ₪0.09 | ₪0.09 | ₪0.09 |
| מפיות 40/40 לבן 2000 יח קיפול ספר | 1.00 | ₪0.06 | ₪0.06 | ₪0.06 |
| Total Packaging: | ₪0.14 | |||
| Raw Materials: | ₪5.53 |
| Preproducts: | ₪0.89 |
| Packaging (Excluded from Production Cost): | ₪0.14 |
| Total Cost per Product: | ₪6.42 |
| Selling Price: | ₪28.80 |
| Production Cost: | ₪6.42 |
| Gross Profit: | ₪22.38 |
| Profit Margin: | 77.7% |