Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

RECIPE COSTING

RECIPE Ube Cheese Pandesal Cost per Portion 5.6445833333


NUMBER OF PORTIONS 24 Cost per Recipe 135.47
SERVING SIZE Cost per yield 5.6445833333
NI/PC Mark up 50% 54
NI/R Labor Cost 50% 54
Buffer 20% 20
Ideal Selling Price/PC 10.9779166666667

RECIPE QUANTITY
INGREDIENTS QUANTITY UNIT AP COST QUANTITY UNIT EP COST
Cowbell evap 1 can 26 1 cup 26
white sugar 1 half kilo 25 1 half cup 5.2
yeast 10 grams 2 10 g 2
ube extract 500 G 210 1.5 T 7
violet food color 1 0.5
salt 0.5
APF 1 kilo 38 3.5 Cups 17.27
egg 1 pc 8 1 pc 7.5
dairy cream 1 bar 60 1/4 cup 14.5
Gas 20
Packaging 5
cheese 1 bar 130 26
Breadings 1 pack 37 4
TARGET 25 PACKS

1 RECIPE= 4 PACKS

6 RECIPE=24 PACKS
(BASED ON MARK UP ONLY)
INCOME PPER RECIPE 74.5
6 RECIPE X 74.5 447 1441 TOTAL INCOME IN 6 RECIPE
447/2 223.5 EACH -656.82 COST PER RECIPE
-100 LABOR
LABOR COST 227 684.18 NET INCOME
BUFFER 130.8

1 large cheeze 130


7 (25) COWBELL 175
1 KLO SUGAR 50 327
YEAST 100 327
1 BOTTLE UBE EXTRACT 210
2 FOOD COLOR
IODIZED 5
4 KLOS APF 168
8 7.70/pc EGG 60
2 BAR DAIRY CRÈME 116
PACKAGING 30
GASUL 850
4 PCS BAKING SHEET 440
1 MEASURING CUP 110
PANDAN EXTRACT 60
TOTAL EXPENSES 2504 07/25/20

2 PACKAGING 160 07/26/20


EDEN 55
BUTTER 60
FLOUR 46
COIL 6
TOTAL EXPENSES 327

GATA 50 07/28/20
ITLOG
CHEEZEE 120
FLOUR 46
PANDAN FLAVORING 55
ECO BAG
COIL 100
GASOLINE 100
SUGAR 55
TOTal 700

Jul-20
Grahams
yeast 30
TOTAL 50
JULY 28 SALES REPORT

RECIPE DONE IN A DAY COST PER RECIPE TOTAL COST PER RECIPE IN A DAY
7 136 952

SALES IN A DAY SALE PRICE RESELLERS INCOME


65 65
65 90 25
65 90 25
65 90 25
65 90 25
130 170 40
65 90 25
65 90 25
65 85 20
130 170 40
130 130
65 85 20
65 85 20
65 70 5
65 65
65 65
65 65

325 325
1625 1920 295
NET INCOME
743
50 LABOR
693 INCOME
JULY 28 SALES REPORT

RECIPE DONE IN A DAY COST PER RECIPE TOTAL COST PER RECIPE IN A DAY
3 136 408

SALES IN A DAY SALE PRICE RESELLERS INCOME


560 560
70 85 15
70 85 15
70 70
70 70

840 870 30
NET INCOME
432
-50 LABOR
382

You might also like