| Raw Material | Quantity in Recipe | Unit | Original Price per 100g | Discounted Price per 100g | Cost per Recipe | Cost per Product |
|---|---|---|---|---|---|---|
| ממרח פסטו (אחים כהן) 1 ק״ג | 160.00 | g | ₪2.60 | ₪2.60 | ₪4.16 | ₪0.52 |
| בזיליקום גוש 1 ק''ג | 50.00 | g | ₪2.20 | ₪2.20 | ₪1.10 | ₪0.14 |
| עגבנייה אשכול | 55.56 | g | ₪1.12 | ₪1.12 | ₪0.62 | ₪0.08 |
| מוצרלה פרסקה 18% | 560.00 | g | ₪5.35 | ₪5.35 | ₪29.98 | ₪3.75 |
| קרם חומץ בלסמי מצומצם 250 מ״ל (אחים כהן) | 80.00 | g | ₪5.92 | ₪5.92 | ₪4.74 | ₪0.59 |
| מיקס בייבי גוש | 80.00 | g | ₪2.30 | ₪2.30 | ₪1.84 | ₪0.23 |
| Total Raw Materials: | ₪5.30 | |||||
| Preproduct | Quantity in Recipe | Unit | Price | Cost per Recipe | Cost per Product |
|---|---|---|---|---|---|
| פוקאצ'ה | 1.00 | kg | ₪0.12 / 100g | ₪1.21 | ₪0.15 |
| Total Preproducts: | ₪0.15 | ||||
| Packaging | Quantity | Price per Packaging Unit | Cost per Recipe | Cost per Product |
|---|---|---|---|---|
| סיתי בולונזרי - שקית נייר פיתה ע. שומן ( 2000 יח') | 8.00 | ₪0.09 | ₪0.72 | ₪0.09 |
| Total Packaging: | ₪0.09 | |||
| Raw Materials: | ₪5.30 |
| Preproducts: | ₪0.15 |
| Packaging (Excluded from Production Cost): | ₪0.09 |
| Total Cost per Product: | ₪5.46 |
| Selling Price: | ₪33.00 |
| Production Cost: | ₪5.46 |
| Gross Profit: | ₪27.54 |
| Profit Margin: | 83.5% |