Receipe Measurement

Gram Gram Gram

Pound Kg Premix Oil Water
Gram Gram Gram Water
1 450 180 35 70
1.5 675 270 52.5 105
2 900 360 70 140
2.5 1125 450 87.5 175
3 1350 540 105 210
3.5 1575 630 122.5 245
4 1800 720 140 280
4.5 2025 810 157.5 315
5 2250 900 175 350
5.5 2475 990 192.5 385
6 2700 1080 210 420
6.5 2925 1170 227.5 455
7 3150 1260 245 490
7.5 3375 1350 262.5 525
8.5 3825 1530 297.5 595
9.5 4275 1710 332.5 665
10.5 4725 1890 367.5 735
 Landed Price Landed Price
Item Qty Pound Kg Sun Star
Supply Shope- Mouse Min Gram Per Pcs Per Pcs
Chocolate Mousse 10 2 900 27 29
Vanilla Mousse 10 2 900 25 27
Red Velvet Mousse 10 2 900 29 30
Orange Mousse 10 2 900 29 30
Caramel Mousse 10 2 900 29 30
Red Velvet Mousse 10 2 900 29 30
Supply Shope- Pastries
Vanilla Pastries 12 2 900 18 18
Strawberry Pastries 12 2 900 22 23
Chocolate Pastries 12 2 900 20 21
Red Velvet Pastries 12 2 900 22 23
Caramel Pastries 12 2 900 22 23
Supply Shope-Cup Cakes
Cup Cake with Cream Cup 1 900 20 20
Cup Cake without cream Cup 1 900 19 19
Muffin Small with cream Cup 1 900 15 15
Muffin Small with chocolate Cup 1 900 15 15
Muffin Small Cup 1 900 10 10
Supply Shope- Cakes
Vanilla Cake Cake 1 1 450 115 120
White Forest Cake 1 1 450 137 143
Black Forest Cake 1 1 450 137 143
Pineapple Cake Cake 1 1 450 125 131
Pineapple Bite/Fresh Cake 1 1 450 150 155
Strawberry Cake 1 1 450 132 138
Strawberry Bite/Fresh Cake 1 1 450 185 190
Butterscotch Cake 1 1 450 132 138
Butterscotch Bites Cake 1 1 450 132 138
Mango Cake Cake 1 1 450 132 138
Mango Bites/Fresh Cake 1 1 450 132 138
Bluberry Cake 1 1 450 150 155
Bluberry Fresh Cake 1 1 450 290 295
Fresh Furit Cake 1 1 450 290 295
Red Velvet Cake 1 1 450 255 260
Mocha Coffee Cake 1 1 450 132 138
Rasmali Cake Cake 1 1 450 255 260
Mocha Coffee Cake 1 1 450 132 138
Gulab Jamun Cake Cake 1 1 450 255 260
Chocolate Cake Cake 1 1 450 132 138
Chocolate Cake Choco Chip Cake 1 1 450 139 145
Chocolate Truffle Cake 1 1 450 150 155
Landed Price Supply Price Supply Price Supply Price
Gold Sun Star Gold
Per Pcs Per Pcs Per Pcs Per Pcs
30 37 37 40
28 37 35 40
32 37 39 40
32 37 39 40
32 37 39 40
32 37 39 40

19 30 28 35
24 32 34 35
21 32 31 35
24 32 34 35
24 32 34 35

20 Err:509 7 7
19 Err:509 5 5
15 Err:509 6 6
15 Err:509 6 6
10 Err:509 2 2

126 160 168 180

148 192 200 207
148 192 200 207
136 175 183 190
161 209 217 225
143 185 193 200
196 258 266 274
143 185 193 200
143 185 193 200
143 185 193 200
143 185 193 200
161 209 217 225
301 405 413 421
301 405 413 421
266 356 364 372
143 185 193 200
266 356 364 372
143 185 193 200
266 356 364 372
143 185 193 200
150 195 202 210
161 209 217 225
 Receipe Measurement
Gram Gram
Item Qty Pound Kg Premix Oil
Supply Shope- Mouse Gram Gram Gram
Chocolate Mousse 7 2 900 260 40
Vanilla Mousse 7 2 900 260 40
Red Velvet Mousse 7 2 900 260 40
Orange Mousse 7 2 900 260 40
Caramel Mousse 7 2 900 260 40
Red Velvet Mousse 7 2 900 260 40
Supply Shope- Pastries Gram Gram Gram
Vanilla Pastries 8 2 900 260 40
Chocolate Pastries 8 2 900 260 40
Red Velvet Pastries 8 2 900 260 40
Caramel Pastries 8 2 900 260 40
Strawberry Pastries 8 2 900 260 40
Supply Shope-Cup Cakes Gram Gram Gram
Cup Cake with Cream Pastries 1 900 200 40
Cup Cake without cream Pastries 1 900 200 40
Muffin Small with cream Pastries 1 900 140 40
Muffin Small with chocolate Pastries 1 900 140 40
Muffin Small Pastries 1 900 140 40
Supply Shope- Cakes Gram Gram Gram
Vanilla Cake Cake 1 450 180 35
White Forest Cake 1 450 180 35
Black Forest Cake 1 450 180 35
Pineapple Cake Cake 1 450 180 35
Pineapple Bite/Fresh Cake 1 450 180 35
Strawberry Cake 1 450 180 35
Strawberry Bite/Fresh Cake 1 450 180 35
Butterscotch Cake 1 450 180 35
Butterscotch Bites Cake 1 450 180 35
Mango Cake Cake 1 450 180 35
Mango Bites/Fresh Cake 1 450 180 35
Bluberry Cake 1 450 180 35
Bluberry Fresh Cake 1 450 180 35
Fresh Furit Cake 1 450 180 35
Red Velvet Cake 1 450 180 35
Mocha Coffee Cake 1 450 180 35
Rasmali Cake Cake 1 450 180 35
Mocha Coffee Cake 1 450 180 35
Gulab Jamun Cake Cake 1 450 180 35
Chocolate Cake Cake 1 450 180 35
Chocolate Cake Choco Chip Cake 1 450 180 35
Chocolate Truffle Cake 1 450 180 35
Receipe Measurement Indregrend BuY Price Receie Price on Cake
Gram Whip Gram Gram Gram Whip Rs
Flavor/Chocolate/Cheese Cream Qty Premix Oil Chocolate Cream Premix
Gram Gram
40 350.0 0.22 0.14 0.35 0.22 57.2
0 350.0 0.22 0.14 0.35 0.22 57.46
20 350.0 0.22 0.14 1.27 0.22 57.46
20 350.0 0.22 0.14 1.27 0.22 57.46
20 350.0 0.22 0.14 1.27 0.22 57.46
20 350.0 0.22 0.14 1.27 0.22 57.46
Gram Gram
0 177.8 0.22 0.14 0.35 0.22 57.46
50 177.8 0.22 0.14 0.35 0.22 57.46
50 177.8 0.22 0.14 0.35 0.22 57.46
50 177.8 0.22 0.14 0.35 0.22 57.46
50 177.8 0.22 0.14 0.35 0.22 57.46
Gram Gram
20 20.0 0.22 0.14 0.35 0.22 44
20 0.0 0.22 0.14 0.35 0.22 44
10 2.5 0.22 0.14 0.35 0.22 30.8
20 0.0 0.22 0.14 0.35 0.22 30.8
20 0.0 0.22 0.14 0.35 0.22 30.8
Gram Gram
0 181.8 0.22 0.14 0.35 0.22 39.6
50 181.8 0.22 0.14 0.45 0.22 39.6
50 181.8 0.22 0.14 0.45 0.22 39.6
30 181.8 0.22 0.14 0.35 0.22 39.6
100 181.8 0.22 0.14 0.35 0.22 39.6
50 181.8 0.22 0.14 0.35 0.22 39.6
200 181.8 0.22 0.14 0.35 0.22 39.6
50 181.8 0.22 0.14 0.35 0.22 39.6
50 181.8 0.22 0.14 0.35 0.22 39.6
50 181.8 0.22 0.14 0.35 0.22 39.6
50 181.8 0.22 0.14 0.35 0.22 39.6
100 181.8 0.22 0.14 0.35 0.22 39.6
500 181.8 0.22 0.14 0.35 0.22 39.6
500 181.8 0.22 0.14 0.35 0.22 39.6
400 181.8 0.22 0.14 0.35 0.22 39.6
50 181.8 0.22 0.14 0.35 0.22 39.6
400 181.8 0.22 0.14 0.35 0.22 39.6
50 181.8 0.22 0.14 0.35 0.22 39.6
400 181.8 0.22 0.14 0.35 0.22 39.6
50 181.8 0.22 0.14 0.35 0.22 39.6
70 181.8 0.22 0.14 0.35 0.22 39.6
100 181.8 0.22 0.14 0.35 0.22 39.6
Receie Price on Cake Total Pcs Packing sticker Packing Misc
Rs Rs Rs Electricity
Oil Chocolate/CheeseCream Per Pcs Rs Per Pcs Rs Pcs

5.6 14 77.0 153.8 7 3.5 14.0 38.5 18

5.6 0 77.0 140.1 7 3.5 14.0 38.5 18
5.6 25.33 77.0 165.4 7 3.5 14.0 38.5 18
5.6 25.33 77.0 165.4 7 3.5 14.0 38.5 18
5.6 25.33 77.0 165.4 7 3.5 14.0 38.5 18
5.6 25.33 77.0 165.4 7 3.5 14.0 38.5 18

5.6 0 39.1 102.2 8 2.0 16.0 32.0 18

5.6 17.5 39.1 119.7 8 2.0 16.0 32.0 18
5.6 17.50 39.1 119.7 7 2.0 14.0 28.0 18
5.6 17.50 39.1 119.7 7 2.0 14.0 28.0 18
5.6 17.50 39.1 119.7 7 2.0 14.0 28.0 18

5.6 7 4.4 61.0 6 5.0 12.0 42.0 18

5.6 7 0.0 56.6 6 5.0 12.0 42.0 18
5.6 3.5 0.6 40.4 6 3.0 12.0 30.0 18
5.6 7 0.0 43.4 6 3.0 12.0 30.0 18
5.6 7 0.0 43.4 18 0.0 0.0 0.0 18

4.9 0 40.0 84.5 1 20.0 3.0 23.0 18

4.9 22.5 40.0 107.0 1 20.0 3.0 23.0 18
4.9 22.5 40.0 107.0 1 20.0 3.0 23.0 18
4.9 10.5 40.0 95.0 1 20.0 3.0 23.0 18
4.9 35 40.0 119.5 1 20.0 3.0 23.0 18
4.9 17.5 40.0 102.0 1 20.0 3.0 23.0 18
4.9 70 40.0 154.5 1 20.0 3.0 23.0 18
4.9 17.5 40.0 102.0 1 20.0 3.0 23.0 18
4.9 17.5 40.0 102.0 1 20.0 3.0 23.0 18
4.9 17.5 40.0 102.0 1 20.0 3.0 23.0 18
4.9 17.5 40.0 102.0 1 20.0 3.0 23.0 18
4.9 35 40.0 119.5 1 20.0 3.0 23.0 18
4.9 175 40.0 259.5 1 20.0 3.0 23.0 18
4.9 175 40.0 259.5 1 20.0 3.0 23.0 18
4.9 140 40.0 224.5 1 20.0 3.0 23.0 18
4.9 17.5 40.0 102.0 1 20.0 3.0 23.0 18
4.9 140 40.0 224.5 1 20.0 3.0 23.0 18
4.9 17.5 40.0 102.0 1 20.0 3.0 23.0 18
4.9 140 40.0 224.5 1 20.0 3.0 23.0 18
4.9 17.5 40.0 102.0 1 20.0 3.0 23.0 18
4.9 24.5 40.0 109.0 1 20.0 3.0 23.0 18
4.9 35 40.0 119.5 1 20.0 3.0 23.0 18
20.0 3.0 3.0
Landed Price Landed Sales Price Shop Margin SHOP Margin My Margin
Per pics Price MRP
Pound 20% 20% in Rs Rs.

210.3 30.0 50.0 20% 10.0 10.0

196.6 28.1 50.0 20% 10.0 11.9
221.9 31.7 50.0 20% 10.0 8.3
221.9 31.7 50.0 20% 10.0 8.3
221.9 31.7 50.0 20% 10.0 8.3
221.9 31.7 50.0 20% 10.0 8.3

152.2 19.0 40.0 20% 8.0 13.0

169.7 21.2 45.0 20% 9.0 14.8
165.7 23.7 45.0 20% 9.0 12.3
165.7 23.7 45.0 20% 9.0 12.3
165.7 23.7 45.0 20% 9.0 12.3

121.0 20 35 20% 7.0 7.8

116.6 19 25 20% 5.0 0.6
88.4 15 30 20% 6.0 9.3
91.4 15 30 20% 6.0 8.8
61.4 10 10 20% 2.0 -2.2

125.5 126 280 20% 56.0 98.5

148.0 148 290 20% 58.0 84.0
148.0 148 290 20% 58.0 84.0
136.0 136 295 20% 59.0 100.0
160.5 161 350 20% 70.0 119.5
143.0 143 295 20% 59.0 93.0
195.5 196 350 20% 70.0 84.5
143.0 143 295 20% 59.0 93.0
143.0 143.0 320 20% 64.0 113.0
143.0 143.0 295 20% 59.0 93.0
143.0 143.0 350 20% 70.0 137.0
160.5 160.5 350 20% 70.0 119.5
300.5 300.5 500 20% 100.0 99.5
300.5 300.5 500 20% 100.0 99.5
265.5 265.5 500 20% 100.0 134.5
143.0 143.0 330 20% 66.0 121.0
265.5 265.5 500 20% 100.0 134.5
143.0 143.0 295 20% 59.0 93.0
265.5 265.5 500 20% 100.0 134.5
143.0 143.0 350 20% 70.0 137.0
150.0 150.0 370 20% 74.0 146.0
160.5 160.5 400 20% 80.0 159.5
My Margin

33%
42%
26%
26%
26%
26%

68%
70%
52%
52%
52%

39%
3%
63%
58%
-22%

78%
57%
57%
74%
74%
65%
43%
65%
79%
65%
96%
74%
33%
33%
51%
85%
51%
65%
51%
96%
97%
99%
 Receipe Measurement
Gram Gram
Item Qty Pound Kg Premix Oil
Supply Shope- Mouse Gram Gram Gram
Chocolate Mousse 7 2 900 260 40
Vanilla Mousse 7 2 900 260 40
Red Velvet Mousse 7 2 900 260 40
Orange Mousse 7 2 900 260 40
Caramel Mousse 7 2 900 260 40
Red Velvet Mousse 7 2 900 260 40
Supply Shope- Pastries Gram Gram Gram
Vanilla Pastries 8 2 900 260 40
Chocolate Pastries 8 2 900 260 40
Red Velvet Pastries 8 2 900 260 40
Caramel Pastries 8 2 900 260 40
Strawberry Pastries 8 2 900 260 40
Supply Shope-Cup Cakes Gram Gram Gram
Cup Cake with Cream Pastries 1 900 200 40
Cup Cake without cream Pastries 1 900 200 40
Muffin Small with cream Pastries 1 900 140 40
Muffin Small with chocolate Pastries 1 900 140 40
Muffin Small Pastries 1 900 140 40
Supply Shope- Cakes Gram Gram Gram
Vanilla Cake Cake 1 450 180 35
White Forest Cake 1 450 180 35
Black Forest Cake 1 450 180 35
Pineapple Cake Cake 1 450 180 35
Pineapple Bite/Fresh Cake 1 450 180 35
Strawberry Cake 1 450 180 35
Strawberry Bite/Fresh Cake 1 450 180 35
Butterscotch Cake 1 450 180 35
Butterscotch Bites Cake 1 450 180 35
Mango Cake Cake 1 450 180 35
Mango Bites/Fresh Cake 1 450 180 35
Bluberry Cake 1 450 180 35
Bluberry Fresh Cake 1 450 180 35
Fresh Furit Cake 1 450 180 35
Red Velvet Cake 1 450 180 35
Mocha Coffee Cake 1 450 180 35
Rasmali Cake Cake 1 450 180 35
Mocha Coffee Cake 1 450 180 35
Gulab Jamun Cake Cake 1 450 180 35
Chocolate Cake Cake 1 450 180 35
Chocolate Cake Choco Chip Cake 1 450 180 35
Chocolate Truffle Cake 1 450 180 35
Receipe Measurement Indregrend BuY Price Receie Price on Cake
Gram Whip Gram Gram Gram Whip Rs
Flavor/Chocolate/Cheese Cream Qty Premix Oil Chocolate Cream Premix
Gram Gram
40 350.0 0.22 0.14 0.35 0.19 57.2
0 350.0 0.22 0.14 0.35 0.19 57.46
20 350.0 0.22 0.14 1.27 0.19 57.46
20 350.0 0.22 0.14 1.27 0.19 57.46
20 350.0 0.22 0.14 1.27 0.19 57.46
20 350.0 0.22 0.14 1.27 0.19 57.46
Gram Gram
0 177.8 0.22 0.14 0.35 0.19 57.46
50 177.8 0.22 0.14 0.35 0.19 57.46
50 177.8 0.22 0.14 0.35 0.19 57.46
50 177.8 0.22 0.14 0.35 0.19 57.46
50 177.8 0.22 0.14 0.35 0.19 57.46
Gram Gram
20 20.0 0.22 0.14 0.35 0.19 44
20 0.0 0.22 0.14 0.35 0.19 44
10 2.5 0.22 0.14 0.35 0.19 30.8
20 0.0 0.22 0.14 0.35 0.19 30.8
20 0.0 0.22 0.14 0.35 0.19 30.8
Gram Gram
0 181.8 0.22 0.14 0.35 0.19 39.6
50 181.8 0.22 0.14 0.45 0.19 39.6
50 181.8 0.22 0.14 0.45 0.19 39.6
30 181.8 0.22 0.14 0.35 0.19 39.6
100 181.8 0.22 0.14 0.35 0.19 39.6
50 181.8 0.22 0.14 0.35 0.19 39.6
200 181.8 0.22 0.14 0.35 0.19 39.6
50 181.8 0.22 0.14 0.35 0.19 39.6
50 181.8 0.22 0.14 0.35 0.19 39.6
50 181.8 0.22 0.14 0.35 0.19 39.6
50 181.8 0.22 0.14 0.35 0.19 39.6
100 181.8 0.22 0.14 0.35 0.19 39.6
500 181.8 0.22 0.14 0.35 0.19 39.6
500 181.8 0.22 0.14 0.35 0.19 39.6
400 181.8 0.22 0.14 0.35 0.19 39.6
50 181.8 0.22 0.14 0.35 0.19 39.6
400 181.8 0.22 0.14 0.35 0.19 39.6
50 181.8 0.22 0.14 0.35 0.19 39.6
400 181.8 0.22 0.14 0.35 0.19 39.6
50 181.8 0.22 0.14 0.35 0.19 39.6
70 181.8 0.22 0.14 0.35 0.19 39.6
100 181.8 0.22 0.14 0.35 0.19 39.6
Receie Price on Cake Total Pcs Packing sticker Packing Misc
Rs Rs Rs Electricity
Oil Chocolate/CheeseCream Per Pcs Rs Per Pcs Rs Pcs

5.6 14 66.5 143.3 7 3.5 14.0 38.5 18

5.6 0 66.5 129.6 7 3.5 14.0 38.5 18
5.6 25.33 66.5 154.9 7 3.5 14.0 38.5 18
5.6 25.33 66.5 154.9 7 3.5 14.0 38.5 18
5.6 25.33 66.5 154.9 7 3.5 14.0 38.5 18
5.6 25.33 66.5 154.9 7 3.5 14.0 38.5 18

5.6 0 33.8 96.8 8 2.0 16.0 32.0 18

5.6 17.5 33.8 114.3 8 2.0 16.0 32.0 18
5.6 17.50 33.8 114.3 7 2.0 14.0 28.0 18
5.6 17.50 33.8 114.3 7 2.0 14.0 28.0 18
5.6 17.50 33.8 114.3 7 2.0 14.0 28.0 18

5.6 7 3.8 60.4 6 5.0 12.0 42.0 18

5.6 7 0.0 56.6 6 5.0 12.0 42.0 18
5.6 3.5 0.5 40.4 6 3.0 12.0 30.0 18
5.6 7 0.0 43.4 6 3.0 12.0 30.0 18
5.6 7 0.0 43.4 18 0.0 0.0 0.0 18

4.9 0 34.5 79.0 1 20.0 3.0 23.0 18

4.9 22.5 34.5 101.5 1 20.0 3.0 23.0 18
4.9 22.5 34.5 101.5 1 20.0 3.0 23.0 18
4.9 10.5 34.5 89.5 1 20.0 3.0 23.0 18
4.9 35 34.5 114.0 1 20.0 3.0 23.0 18
4.9 17.5 34.5 96.5 1 20.0 3.0 23.0 18
4.9 70 34.5 149.0 1 20.0 3.0 23.0 18
4.9 17.5 34.5 96.5 1 20.0 3.0 23.0 18
4.9 17.5 34.5 96.5 1 20.0 3.0 23.0 18
4.9 17.5 34.5 96.5 1 20.0 3.0 23.0 18
4.9 17.5 34.5 96.5 1 20.0 3.0 23.0 18
4.9 35 34.5 114.0 1 20.0 3.0 23.0 18
4.9 175 34.5 254.0 1 20.0 3.0 23.0 18
4.9 175 34.5 254.0 1 20.0 3.0 23.0 18
4.9 140 34.5 219.0 1 20.0 3.0 23.0 18
4.9 17.5 34.5 96.5 1 20.0 3.0 23.0 18
4.9 140 34.5 219.0 1 20.0 3.0 23.0 18
4.9 17.5 34.5 96.5 1 20.0 3.0 23.0 18
4.9 140 34.5 219.0 1 20.0 3.0 23.0 18
4.9 17.5 34.5 96.5 1 20.0 3.0 23.0 18
4.9 24.5 34.5 103.5 1 20.0 3.0 23.0 18
4.9 35 34.5 114.0 1 20.0 3.0 23.0 18
20.0 3.0 3.0
Landed Price Landed Sales Price Shop Margin SHOP Margin My Margin
Per pics Price MRP
Pound 20% 20% in Rs Rs.

199.8 28.5 50.0 20% 10.0 11.5

186.1 26.6 50.0 20% 10.0 13.4
211.4 30.2 50.0 20% 10.0 9.8
211.4 30.2 50.0 20% 10.0 9.8
211.4 30.2 50.0 20% 10.0 9.8
211.4 30.2 50.0 20% 10.0 9.8

146.8 18.4 40.0 20% 8.0 13.6

164.3 20.5 45.0 20% 9.0 15.5
160.3 22.9 45.0 20% 9.0 13.1
160.3 22.9 45.0 20% 9.0 13.1
160.3 22.9 45.0 20% 9.0 13.1

120.4 20 35 20% 7.0 7.9

116.6 19 25 20% 5.0 0.6
88.4 15 30 20% 6.0 9.3
91.4 15 30 20% 6.0 8.8
61.4 10 10 20% 2.0 -2.2

120.0 120 280 20% 56.0 104.0

142.5 143 290 20% 58.0 89.5
142.5 143 290 20% 58.0 89.5
130.5 131 295 20% 59.0 105.5
155.0 155 350 20% 70.0 125.0
137.5 138 295 20% 59.0 98.5
190.0 190 350 20% 70.0 90.0
137.5 138 295 20% 59.0 98.5
137.5 137.5 320 20% 64.0 118.5
137.5 137.5 295 20% 59.0 98.5
137.5 137.5 350 20% 70.0 142.5
155.0 155.0 350 20% 70.0 125.0
295.0 295.0 500 20% 100.0 105.0
295.0 295.0 500 20% 100.0 105.0
260.0 260.0 500 20% 100.0 140.0
137.5 137.5 330 20% 66.0 126.5
260.0 260.0 500 20% 100.0 140.0
137.5 137.5 295 20% 59.0 98.5
260.0 260.0 500 20% 100.0 140.0
137.5 137.5 350 20% 70.0 142.5
144.5 144.5 370 20% 74.0 151.5
155.0 155.0 400 20% 80.0 165.0
My Margin

40%
50%
32%
32%
32%
32%

74%
75%
57%
57%
57%

40%
3%
63%
58%
-22%

87%
63%
63%
81%
81%
72%
47%
72%
86%
72%
104%
81%
36%
36%
54%
92%
54%
72%
54%
104%
105%
106%
 Receipe MeasurementLanded Supply Price
Per pics Price MRP
Item Qty Pound Kg
Supply Shope- Mouse Gram
Chocolate Mousse 7 2 900 27.0 40.0
Vanilla Mousse 7 2 900 25.1 40.0
Red Velvet Mousse 7 2 900 28.7 40.0
Orange Mousse 7 2 900 28.7 40.0
Caramel Mousse 7 2 900 28.7 40.0
Red Velvet Mousse 7 2 900 28.7 40.0
Supply Shope- Pastries Gram
Vanilla Pastries 8 2 900 17.7 30.0
Chocolate Pastries 8 2 900 19.9 30.0
Red Velvet Pastries 8 2 900 22.1 30.0
Caramel Pastries 8 2 900 22.1 30.0
Strawberry Pastries 8 2 900 22.1 30.0
Supply Shope-Cup Cakes Gram
Cup Cake with Cream Pastries 1 900 20 35
Cup Cake without cream Pastries 1 900 19 25
Muffin Small with cream Pastries 1 900 15 30
Muffin Small with chocolate Pastries 1 900 15 30
Muffin Small Pastries 1 900 10 10
Supply Shope- Cakes Gram
Vanilla Cake Cake 1 450 115 160
White Forest Cake 1 450 137 180
Black Forest Cake 1 450 137 180
Pineapple Cake Cake 1 450 125 180
Strawberry Cake 1 450 132 180
Butterscotch Cake 1 450 132 180
Mango Cake Cake 1 450 132.1 180
Bluberry Cake 1 450 149.6 180
Chocolate Cake Cake 1 450 132.1 180
Chocolate Cake Choco Chip Cake 1 450 139.1 180
Chocolate Truffle Cake 1 450 149.6 180
Fresh Furit Cake 1 450 289.6 180
Mocha Coffee Cake 1 450 132.1 180
Mango Bites/Fresh Cake 1 450 132.1 180
Bluberry Fresh Cake 1 450 289.6 180
Butterscotch Bites Cake 1 450 132.1 180
Strawberry Bite/Fresh Cake 1 450 185 180
Pineapple Bite/Fresh Cake 1 450 150 180
Red Velvet Cake 1 450 254.6 180
Rasmali Cake Cake 1 450 254.6 180
Mocha Coffee Cake 1 450 132.1 180
Gulab Jamun Cake Cake 1 450 254.6 180
Bento Cake Cake 1 200 94.8 120
Supply Shope- Cakes Gram
Vanilla Cake Cake 1.5 675 137 280
White Forest Cake 1.5 675 168 290
Black Forest Cake 1.5 675 168 290
Pineapple Cake Cake 1.5 675 156 295
Pineapple Bite/Fresh Cake 1.5 675 180 350
Strawberry Cake 1.5 675 163 295
Strawberry Bite/Fresh Cake 1.5 675 215 350
Butterscotch Cake 1.5 675 163 295
Butterscotch Bites Cake 1.5 675 162.8 320
Mango Cake Cake 1.5 675 162.8 295
Mango Bites/Fresh Cake 1.5 675 162.8 350
Bluberry Cake 1.5 675 180.3 350
Bluberry Fresh Cake 1.5 675 320.3 500
Fresh Furit Cake 1.5 675 320.3 500
Red Velvet Cake 1.5 675 285.3 500
Mocha Coffee Cake 1.5 675 162.8 330
Rasmali Cake Cake 1.5 675 285.3 500
Mocha Coffee Cake 1.5 675 162.8 295
Gulab Jamun Cake Cake 1.5 675 285.3 500
Chocolate Cake Cake 1.5 675 162.8 350
Chocolate Cake Choco Chip Cake 1.5 675 169.8 370
Chocolate Truffle Cake 1.5 675 180.3 400
My Margin My Margin

Rs. %

13.0 48%
14.9 59%
11.3 39%
11.3 39%
11.3 39%
11.3 39%

12.3 70%
10.1 51%
7.9 35%
7.9 35%
7.9 35%

15.0 75%
5.6 29%
15.3 104%
14.8 97%
-0.2 -2%

45.4 40%
42.9 31%
42.9 31%
54.9 44%
47.9 36%
47.9 36%
47.9 36%
30.4 20%
47.9 36%
40.9 29%
30.4 20%
-109.6 -38%
47.9 36%
47.9 36%
-109.6 -38%
47.9 36%
-4.6 -2%
30.4 20%
-74.6 -29%
-74.6 -29%
47.9 36%
-74.6 -29%
25.2 27%

#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
 Indregrend BuY Price Rece
Gram Gram Gram Whip
Premix Oil Chocolate Cream Pound Kg
Supply Shope- Dry Cake Gram
Tea Cake with Almond 0.22 0.14 0.35 0.23 2 900
Small Box Dry Cake 0.22 0.14 0.35 0.23 2 900
Supply Shope- Pastries & Mouse & Cup Cakes Gram
Mousse Chocolate 0.22 0.14 0.35 0.22 2 900
Mousse Vanilla 0.22 0.14 0.35 0.22 2 900
Mouse Red Velvet 0.22 0.14 1.27 0.22 2 900
Vanilla Pastries 0.22 0.14 0.35 0.22 2 900
Chocolate Passtries 0.22 0.14 0.35 0.22 2 900
Red Velvet Pastries 0.22 0.14 1.27 0.22 2 900
Cup Cake with Cream 0.22 0.14 0.35 0.22 1 900
Cup Cake without cream 0.22 0.14 0.35 0.22 1 900
Muffin Small with cream 0.22 0.14 0.35 0.22 1 900
Muffin Small with chocolate 0.22 0.14 0.35 0.22 1 900
Muffin Small 0.195 0.14 0.35 0.22 1 900
Supply Shope- Cakes Gram
Vanilla Cake 0.22 0.14 0.35 0.22 1 450
White Forest 0.22 0.14 0.45 0.22 1 450
Black Forest 0.22 0.14 0.45 0.22 1 450
Pineapple Cake 0.22 0.14 0.35 0.22 1 450
Pineapple Bite/Fresh 0.22 0.14 0.35 0.22 1 450
Strawberry 0.22 0.14 0.35 0.22 1 450
Strawberry Bite/Fresh 0.22 0.14 0.35 0.22 1 450
Butterscotch 0.22 0.14 0.35 0.22 1 450
Butterscotch Bites 0.22 0.14 0.35 0.22 1 450
Mango Cake 0.22 0.14 0.35 0.22 1 450
Mango Bites/Fresh 0.22 0.14 0.35 0.22 1 450
Bluberry 0.22 0.14 0.35 0.22 1 450
Bluberry Fresh 0.22 0.14 0.35 0.22 1 450
Fresh Furit 0.22 0.14 0.35 0.22 1 450
Red Velvet 0.22 0.14 0.35 0.22 1 450
Mocha Coffee 0.22 0.14 0.35 0.22 1 450
Rasmali Cake 0.22 0.14 0.35 0.22 1 450
Mocha Coffee 0.22 0.14 0.35 0.22 1 450
Gulab Jamun Cake 0.22 0.14 0.35 0.22 1 450
Chocolate Cake 0.22 0.14 0.35 0.22 1 450
Chocolate Cake Choco Chip 0.22 0.14 0.35 0.22 1 450
Chocolate Truffle 0.22 0.14 0.35 0.22 1 450
Bento Cake 0.22 0.14 0.35 0.2 2 900
 Receipe Measurement Receie Price on Cake
Gram Gram Gram Whip Rs Rs Rs Rs
Premix Oil Flavor/Chocolate/Cheese Cream Premix Oil Chocolate/CheeseCream
Gram Gram Gram Gram
150 40 20 333.3 33 5.6 7 76.7
110 50 20 0.0 24.31 7 7 0.0
Gram Gram Gram Gram
260 40 40 333.3 57.2 5.6 14 73.3
260 40 0 333.3 57.46 5.6 0 73.3
260 40 20 333.3 57.46 5.6 25.33 73.3
260 40 0 250.0 57.46 5.6 0 55.0
260 40 50 250.0 57.2 5.6 17.5 55.0
260 40 30 250.0 57.46 5.6 38.00 55.0
200 40 20 20.0 44 5.6 7 4.4
200 40 20 0.0 44 5.6 7 0.0
140 40 10 2.5 30.8 5.6 3.5 0.6
140 40 20 0.0 30.8 5.6 7 0.0
140 40 20 0.0 27.3 5.6 7 0.0
Gram Gram Gram Gram
150 35 0 250.0 33 4.9 0 55.0
150 35 50 250.0 33 4.9 22.5 55.0
150 35 50 250.0 33 4.9 22.5 55.0
150 35 30 250.0 33 4.9 10.5 55.0
150 35 100 250.0 33 4.9 35 55.0
150 35 50 250.0 33 4.9 17.5 55.0
150 35 200 250.0 33 4.9 70 55.0
150 35 50 250.0 33 4.9 17.5 55.0
150 35 50 250.0 33 4.9 17.5 55.0
150 35 50 250.0 33 4.9 17.5 55.0
150 35 50 250.0 33 4.9 17.5 55.0
150 35 100 250.0 33 4.9 35 55.0
150 35 500 250.0 33 4.9 175 55.0
150 35 500 250.0 33 4.9 175 55.0
150 35 400 250.0 33 4.9 140 55.0
150 35 50 250.0 33 4.9 17.5 55.0
150 35 400 250.0 33 4.9 140 55.0
150 35 50 250.0 33 4.9 17.5 55.0
150 35 400 250.0 33 4.9 140 55.0
150 35 50 250.0 33 4.9 17.5 55.0
150 35 70 250.0 33 4.9 24.5 55.0
150 35 100 250.0 33 4.9 35 55.0
110 50 20 100.0 24.31 7 7 20.0
Total Pcs Packing sticker Packing Misc Landed Price Landed
Electricity Per pics Price
Per Pcs Rs Per Pcs Rs Pcs Pound

122.3 1 10.0 2.0 12.0 9 143.3 143.3

38.3 1 3.0 2.0 5.0 9 52.3 52.3

150.1 7 3.5 14.0 38.5 18 206.6 29.5

136.4 7 3.5 14.0 38.5 18 192.9 27.6
161.7 7 3.5 14.0 38.5 18 218.2 31.2
118.1 8 5.0 16.0 56.0 18 192.1 24.0
135.3 8 5.0 16.0 56.0 18 209.3 26.2
156.1 7 5.0 14.0 49.0 18 223.1 31.9
61.0 6 5.0 12.0 42.0 18 121.0 20
56.6 6 5.0 12.0 42.0 18 116.6 19
40.4 6 3.0 12.0 30.0 18 88.4 15
43.4 6 3.0 12.0 30.0 18 91.4 15
39.9 18 0.0 0.0 0.0 18 57.9 10

92.9 1 20.0 3.0 23.0 18 133.9 134

115.4 1 20.0 3.0 23.0 18 156.4 156
115.4 1 20.0 3.0 23.0 18 156.4 156
103.4 1 20.0 3.0 23.0 18 144.4 144
127.9 1 20.0 3.0 23.0 18 168.9 169
110.4 1 20.0 3.0 23.0 18 151.4 151
162.9 1 20.0 3.0 23.0 18 203.9 204
110.4 1 20.0 3.0 23.0 18 151.4 151
110.4 1 20.0 3.0 23.0 18 151.4 151.4
110.4 1 20.0 3.0 23.0 18 151.4 151.4
110.4 1 20.0 3.0 23.0 18 151.4 151.4
127.9 1 20.0 3.0 23.0 18 168.9 168.9
267.9 1 20.0 3.0 23.0 18 308.9 308.9
267.9 1 20.0 3.0 23.0 18 308.9 308.9
232.9 1 20.0 3.0 23.0 18 273.9 273.9
110.4 1 20.0 3.0 23.0 18 151.4 151.4
232.9 1 20.0 3.0 23.0 18 273.9 273.9
110.4 1 20.0 3.0 23.0 18 151.4 151.4
232.9 1 20.0 3.0 23.0 18 273.9 273.9
110.4 1 20.0 3.0 23.0 18 151.4 151.4
117.4 1 20.0 3.0 23.0 18 158.4 158.4
127.9 1 20.0 3.0 23.0 18 168.9 168.9
58.3 1 20.0 2.0 22.0 9 89.3 89.3
Sales Price Shop Margin SHOP Margin My Margin My Margin
MRP
20% 20% in Rs Rs. %

110.0 20% 22.0 -55.3 -39%

90.0 20% 18.0 19.7 38%

50.0 20% 10.0 10.5 36%

50.0 20% 10.0 12.4 45%
50.0 20% 10.0 8.8 28%
50.0 20% 10.0 16.0 67%
50.0 20% 10.0 13.8 53%
50.0 20% 10.0 8.1 26%
35 20% 7.0 7.8 39%
25 20% 5.0 0.6 3%
30 20% 6.0 9.3 63%
30 20% 6.0 8.8 58%
10 20% 2.0 -1.7 -17%

280 20% 56.0 90.1 67%

290 20% 58.0 75.6 48%
290 20% 58.0 75.6 48%
295 20% 59.0 91.6 63%
350 20% 70.0 111.1 66%
295 20% 59.0 84.6 56%
350 20% 70.0 76.1 37%
295 20% 59.0 84.6 56%
320 20% 64.0 104.6 69%
295 20% 59.0 84.6 56%
350 20% 70.0 128.6 85%
350 20% 70.0 111.1 66%
500 20% 100.0 91.1 29%
500 20% 100.0 91.1 29%
500 20% 100.0 126.1 46%
330 20% 66.0 112.6 74%
500 20% 100.0 126.1 46%
295 20% 59.0 84.6 56%
500 20% 100.0 126.1 46%
350 20% 70.0 128.6 85%
370 20% 74.0 137.6 87%
400 20% 80.0 151.1 89%
130.0 20% 26.0 14.7 16%
 Indregrend BuY Price
Gram Gram Gram Whip
Premix Oil Chocolate Cream Pound Kg
Supply Shope- Cakes-1 Pound Gram
Vanilla Cake 0.22 0.14 0.35 0.16 1 450
Pineapple Cake 0.22 0.14 0.35 0.16 1 450
Strawberry 0.22 0.14 0.35 0.16 1 450
Butterscotch 0.22 0.14 0.35 0.16 1 450
Black Forest 0.22 0.14 0.35 0.16 1 450
Mango Cake 0.22 0.14 0.35 0.16 1 450
Mix Fruit 0.22 0.14 0.35 0.16 1 450
White Forest 0.22 0.14 0.45 0.16 1 450
Chocolate Cake 0.22 0.14 0.35 0.16 1 450
Chocolate Truffle 0.22 0.14 0.35 0.16 1 450
Red Velvet 0.22 0.14 0.35 0.16 1 450
Rasmali Cake 0.22 0.14 0.35 0.16 1 450
Gulab Jamun Cake 0.22 0.14 0.35 0.16 1 450
Fresh Furit 0.22 0.14 0.35 0.16 1 450
Supply Shope- Cakes-1.5 Pound Pound Gram
Vanilla Cake 0.22 0.14 0.35 0.18 1.5 675
Pineapple Cake 0.22 0.14 0.35 0.18 1.5 675
Strawberry 0.22 0.14 0.35 0.18 1.5 675
Butterscotch 0.22 0.14 0.35 0.18 1.5 675
Black Forest 0.22 0.14 0.35 0.18 1.5 675
Mango Cake 0.22 0.14 0.35 0.18 1.5 675
Mix Fruit 0.22 0.14 0.35 0.18 1.5 675
White Forest 0.22 0.14 0.45 0.18 1.5 675
Chocolate Cake 0.22 0.14 0.35 0.18 1.5 675
Chocolate Truffle 0.22 0.14 0.35 0.18 1.5 675
Red Velvet 0.22 0.14 0.35 0.18 1.5 675
Rasmali Cake 0.22 0.14 0.35 0.18 1.5 675
Gulab Jamun Cake 0.22 0.14 0.35 0.18 1.5 675
Fresh Furit 0.22 0.14 0.35 0.18 1.5 675
Supply Shope- Cakes-2 Pound Gram
Vanilla Cake 0.22 0.14 0.35 0.18 2 900
Pineapple Cake 0.22 0.14 0.35 0.18 2 900
Strawberry 0.22 0.14 0.35 0.18 2 900
Butterscotch 0.22 0.14 0.35 0.18 2 900
Black Forest 0.22 0.14 0.35 0.18 2 900
Mango Cake 0.22 0.14 0.35 0.18 2 900
Mix Fruit 0.22 0.14 0.35 0.18 2 900
White Forest 0.22 0.14 0.45 0.18 2 900
Chocolate Cake 0.22 0.14 0.35 0.18 2 900
Chocolate Truffle 0.22 0.14 0.35 0.18 2 900
Red Velvet 0.22 0.14 0.35 0.18 2 900
Rasmali Cake 0.22 0.14 0.35 0.18 2 900
Gulab Jamun Cake 0.22 0.14 0.35 0.18 2 900
Fresh Furit 0.22 0.14 0.35 0.18 2 900
Supply Shope- Cakes-2.5 Pound Gram
Vanilla Cake 0.22 0.14 0.35 0.18 2.5 1125
Pineapple Cake 0.22 0.14 0.35 0.18 2.5 1125
Strawberry 0.22 0.14 0.35 0.18 2.5 1125
Butterscotch 0.22 0.14 0.35 0.18 2.5 1125
Black Forest 0.22 0.14 0.35 0.18 2.5 1125
Mango Cake 0.22 0.14 0.35 0.18 2.5 1125
Mix Fruit 0.22 0.14 0.35 0.18 2.5 1125
White Forest 0.22 0.14 0.45 0.18 2.5 1125
Chocolate Cake 0.22 0.14 0.35 0.18 2.5 1125
Chocolate Truffle 0.22 0.14 0.35 0.18 2.5 1125
Red Velvet 0.22 0.14 0.35 0.18 2.5 1125
Rasmali Cake 0.22 0.14 0.35 0.18 2.5 1125
Gulab Jamun Cake 0.22 0.14 0.35 0.18 2.5 1125
Fresh Furit 0.22 0.14 0.35 0.18 2.5 1125
 Receipe Measurement Receie Price on Cake
Gram Gram Gram Gram Whip Rs Rs
Premix Oil Water Flavor/Chocolate/Cheese
Cream Premix Oil
Gram Gram Water Gram Gram
180 35 70 0 166.7 39.78 4.9
180 35 70 30 166.7 39.78 4.9
180 35 70 30 166.7 39.78 4.9
180 35 70 30 166.7 39.78 4.9
180 35 70 50 166.7 39.78 4.9
180 35 70 30 166.7 39.78 4.9
180 35 70 50 166.7 39.78 4.9
180 35 70 50 166.7 39.78 4.9
180 35 70 100 166.7 39.78 4.9
180 35 70 200 166.7 39.78 4.9
180 35 70 400 166.7 39.78 4.9
180 35 70 400 166.7 39.78 4.9
180 35 70 400 166.7 39.78 4.9
180 35 70 500 166.7 39.78 4.9
Gram Gram Gram Gram
270 52.5 105 0 200.0 59.67 7.35
270 52.5 105 30 200.0 59.67 7.35
270 52.5 105 30 200.0 59.67 7.35
270 52.5 105 30 200.0 59.67 7.35
270 52.5 105 50 200.0 59.67 7.35
270 52.5 105 30 200.0 59.67 7.35
270 52.5 105 50 200.0 59.67 7.35
270 52.5 105 50 200.0 59.67 7.35
270 52.5 105 100 200.0 59.67 7.35
270 52.5 105 200 200.0 59.67 7.35
270 52.5 105 400 200.0 59.67 7.35
270 52.5 105 400 200.0 59.67 7.35
270 52.5 105 400 200.0 59.67 7.35
270 52.5 105 500 200.0 59.67 7.35
Gram Gram Gram Gram
360 70 0 200.0 79.56 9.8
360 70 30 200.0 79.56 9.8
360 70 30 200.0 79.56 9.8
360 70 30 200.0 79.56 9.8
360 70 50 200.0 79.56 9.8
360 70 30 200.0 79.56 9.8
360 70 50 200.0 79.56 9.8
360 70 50 200.0 79.56 9.8
360 70 100 200.0 79.56 9.8
360 70 200 200.0 79.56 9.8
360 70 400 200.0 79.56 9.8
 360 70 400 200.0 79.56 9.8
360 70 400 200.0 79.56 9.8
360 70 500 200.0 79.56 9.8
Gram Gram Gram Gram
450 87.5 0 200.0 99.45 12.25
450 87.5 30 200.0 99.45 12.25
450 87.5 30 200.0 99.45 12.25
450 87.5 30 200.0 99.45 12.25
450 87.5 50 200.0 99.45 12.25
450 87.5 30 200.0 99.45 12.25
450 87.5 50 200.0 99.45 12.25
450 87.5 50 200.0 99.45 12.25
450 87.5 100 200.0 99.45 12.25
450 87.5 200 200.0 99.45 12.25
450 87.5 400 200.0 99.45 12.25
450 87.5 400 200.0 99.45 12.25
450 87.5 400 200.0 99.45 12.25
450 87.5 500 200.0 99.45 12.25
ceie Price on Cake Total Misc Packing Misc
Rs Rs Piping Bag etc Electricity
Chocolate/CheeseCream Pcs Pound

0 26.7 71.3 20.0 17.0 18 1

10.5 26.7 81.8 20.0 17.0 18 1
10.5 26.7 81.8 20.0 17.0 18 1
10.5 26.7 81.8 20.0 17.0 18 1
17.5 26.7 88.8 20.0 17.0 18 1
10.5 26.7 81.8 20.0 17.0 18 1
17.5 26.7 88.8 20.0 17.0 18 1
22.5 26.7 93.8 20.0 17.0 18 1
35 26.7 106.3 20.0 17.0 18 1
70 26.7 141.3 20.0 17.0 18 1
140 26.7 211.3 20.0 17.0 18 1
140 26.7 211.3 20.0 17.0 18 1
140 26.7 211.3 20.0 17.0 18 1
175 26.7 246.3 20.0 17.0 18 1

0 36.0 103.0 20.0 17.0 18 1

10.5 36.0 113.5 20.0 17.0 18 1
10.5 36.0 113.5 20.0 17.0 18 1
10.5 36.0 113.5 20.0 17.0 18 1
17.5 36.0 120.5 20.0 17.0 18 1
10.5 36.0 113.5 20.0 17.0 18 1
17.5 36.0 120.5 20.0 17.0 18 1
22.5 36.0 125.5 20.0 17.0 18 1
35 36.0 138.0 20.0 17.0 18 1
70 36.0 173.0 20.0 17.0 18 1
140 36.0 243.0 20.0 17.0 18 1
140 36.0 243.0 20.0 17.0 18 1
140 36.0 243.0 20.0 17.0 18 1
175 36.0 278.0 20.0 17.0 18 1

0 36.0 125.4 20.0 17.0 9 1

10.5 36.0 135.9 20.0 17.0 9 1
10.5 36.0 135.9 20.0 17.0 9 1
10.5 36.0 135.9 20.0 17.0 9 1
17.5 36.0 142.9 20.0 17.0 9 1
10.5 36.0 135.9 20.0 17.0 9 1
17.5 36.0 142.9 20.0 17.0 9 1
22.5 36.0 147.9 20.0 17.0 9 1
35 36.0 160.4 20.0 17.0 9 1
70 36.0 195.4 20.0 17.0 9 1
140 36.0 265.4 20.0 17.0 9 1
140 36.0 265.4 20.0 17.0 9 1
140 36.0 265.4 20.0 17.0 9 1
175 36.0 300.4 20.0 17.0 9 1

0 36.0 147.7 20.0 17.0 9 1

10.5 36.0 158.2 20.0 17.0 9 1
10.5 36.0 158.2 20.0 17.0 9 1
10.5 36.0 158.2 20.0 17.0 9 1
17.5 36.0 165.2 20.0 17.0 9 1
10.5 36.0 158.2 20.0 17.0 9 1
17.5 36.0 165.2 20.0 17.0 9 1
22.5 36.0 170.2 20.0 17.0 9 1
35 36.0 182.7 20.0 17.0 9 1
70 36.0 217.7 20.0 17.0 9 1
140 36.0 287.7 20.0 17.0 9 1
140 36.0 287.7 20.0 17.0 9 1
140 36.0 287.7 20.0 17.0 9 1
175 36.0 322.7 20.0 17.0 9 1
 Landed Price Landed Price Supply My Margin My Margin
Sale Price
Premium Pound
Gold-Premium PoundPcs/Pound
Price Rs. %
126.3 146.4 180 33.6 19%
136.8 156.9 180 23.1 13%
136.8 156.9 180 23.1 13%
136.8 156.9 180 23.1 13%
143.8 163.9 180 16.1 9%
136.8 156.9 180 23.1 13%
143.8 163.9 180 16.1 9%
148.8 168.9 180 11.1 6%
161.3 181.4 200 18.6 9%
196.3 216.4 250 33.6 13%
266.3 286.4 340 53.6 16%
266.3 286.4 340 53.6 16%
266.3 286.4 340 53.6 16%
301.3 321.4 389 67.6 17%
Price
158.0 146.4 260 113.6 44%
168.5 156.9 260 103.1 40%
168.5 156.9 260 103.1 40%
168.5 156.9 260 103.1 40%
175.5 163.9 260 96.1 37%
168.5 156.9 260 103.1 40%
175.5 163.9 260 96.1 37%
180.5 168.9 260 91.1 35%
193.0 181.4 290 108.6 37%
228.0 216.4 365 148.6 41%
298.0 286.4 500 213.6 43%
298.0 286.4 500 213.6 43%
298.0 286.4 500 213.6 43%
333.0 321.4 573.5 252.1 44%
Price
171.4 146.4 380 233.6 61%
181.9 156.9 380 223.1 59%
181.9 156.9 380 223.1 59%
181.9 156.9 380 223.1 59%
188.9 163.9 380 216.1 57%
181.9 156.9 380 223.1 59%
188.9 163.9 380 216.1 57%
193.9 168.9 380 211.1 56%
206.4 181.4 425 243.6 57%
241.4 216.4 537.5 321.1 60%
311.4 286.4 740 453.6 61%
311.4 286.4 740 453.6 61%
311.4 286.4 740 453.6 61%
346.4 321.4 850.25 528.9 62%
Price
193.7 146.4 450 303.6 67%
204.2 156.9 450 293.1 65%
204.2 156.9 450 293.1 65%
204.2 156.9 450 293.1 65%
211.2 163.9 450 286.1 64%
204.2 156.9 450 293.1 65%
211.2 163.9 450 286.1 64%
216.2 168.9 450 281.1 62%
228.7 181.4 200 18.6 9%
263.7 216.4 250 33.6 13%
333.7 286.4 340 53.6 16%
333.7 286.4 340 53.6 16%
333.7 286.4 340 53.6 16%
368.7 321.4 389 67.6 17%
 Indregrend BuY Price
Gram Gram Gram Whip
Premix Oil Chocolate Cream Pound Kg
Supply Shope- Cakes-1 Pound Gram
Vanilla Cake 0.22 0.14 0.35 0.16 1 450
Pineapple Cake 0.22 0.14 0.35 0.16 1 450
Strawberry 0.22 0.14 0.35 0.16 1 450
Butterscotch 0.22 0.14 0.35 0.16 1 450
Black Forest 0.22 0.14 0.35 0.16 1 450
Mango Cake 0.22 0.14 0.35 0.16 1 450
Mix Fruit 0.22 0.14 0.35 0.16 1 450
White Forest 0.22 0.14 0.45 0.16 1 450
Chocolate Cake 0.22 0.14 0.35 0.16 1 450
Chocolate Truffle 0.22 0.14 0.35 0.16 1 450
Red Velvet 0.22 0.14 0.35 0.16 1 450
Rasmali Cake 0.22 0.14 0.35 0.16 1 450
Gulab Jamun Cake 0.22 0.14 0.35 0.16 1 450
Fresh Furit 0.22 0.14 0.35 0.16 1 450
Supply Shope- Cakes-1.5 Pound Gram
Vanilla Cake 0.22 0.14 0.35 0.18 1.5 675
Pineapple Cake 0.22 0.14 0.35 0.18 1.5 675
Strawberry 0.22 0.14 0.35 0.18 1.5 675
Butterscotch 0.22 0.14 0.35 0.18 1.5 675
Black Forest 0.22 0.14 0.35 0.18 1.5 675
Mango Cake 0.22 0.14 0.35 0.18 1.5 675
Mix Fruit 0.22 0.14 0.35 0.18 1.5 675
White Forest 0.22 0.14 0.45 0.18 1.5 675
Chocolate Cake 0.22 0.14 0.35 0.18 1.5 675
Chocolate Truffle 0.22 0.14 0.35 0.18 1.5 675
Red Velvet 0.22 0.14 0.35 0.18 1.5 675
Rasmali Cake 0.22 0.14 0.35 0.18 1.5 675
Gulab Jamun Cake 0.22 0.14 0.35 0.18 1.5 675
Fresh Furit 0.22 0.14 0.35 0.18 1.5 675
Supply Shope- Cakes-2 Pound Gram
Vanilla Cake 0.22 0.14 0.35 0.18 2 900
Pineapple Cake 0.22 0.14 0.35 0.18 2 900
Strawberry 0.22 0.14 0.35 0.18 2 900
Butterscotch 0.22 0.14 0.35 0.18 2 900
Black Forest 0.22 0.14 0.35 0.18 2 900
Mango Cake 0.22 0.14 0.35 0.18 2 900
Mix Fruit 0.22 0.14 0.35 0.18 2 900
White Forest 0.22 0.14 0.45 0.18 2 900
Chocolate Cake 0.22 0.14 0.35 0.18 2 900
Chocolate Truffle 0.22 0.14 0.35 0.18 2 900
Red Velvet 0.22 0.14 0.35 0.18 2 900
Rasmali Cake 0.22 0.14 0.35 0.18 2 900
Gulab Jamun Cake 0.22 0.14 0.35 0.18 2 900
Fresh Furit 0.22 0.14 0.35 0.18 2 900
Supply Shope- Cakes-2.5 Pound Gram
Vanilla Cake 0.22 0.14 0.35 0.18 2.5 1125
Pineapple Cake 0.22 0.14 0.35 0.18 2.5 1125
Strawberry 0.22 0.14 0.35 0.18 2.5 1125
Butterscotch 0.22 0.14 0.35 0.18 2.5 1125
Black Forest 0.22 0.14 0.35 0.18 2.5 1125
Mango Cake 0.22 0.14 0.35 0.18 2.5 1125
Mix Fruit 0.22 0.14 0.35 0.18 2.5 1125
White Forest 0.22 0.14 0.45 0.18 2.5 1125
Chocolate Cake 0.22 0.14 0.35 0.18 2.5 1125
Chocolate Truffle 0.22 0.14 0.35 0.18 2.5 1125
Red Velvet 0.22 0.14 0.35 0.18 2.5 1125
Rasmali Cake 0.22 0.14 0.35 0.18 2.5 1125
Gulab Jamun Cake 0.22 0.14 0.35 0.18 2.5 1125
Fresh Furit 0.22 0.14 0.35 0.18 2.5 1125
 Receipe Measurement Receie Price on Cake
Gram Gram Gram Gram Whip Rs Rs
Premix Oil Water Flavor/Chocolate/Cheese Cream Premix Oil
Gram Gram Water Gram Gram
180 35 70 0 166.7 39.78 4.9
180 35 70 30 166.7 39.78 4.9
180 35 70 30 166.7 39.78 4.9
180 35 70 30 166.7 39.78 4.9
180 35 70 50 166.7 39.78 4.9
180 35 70 30 166.7 39.78 4.9
180 35 70 50 166.7 39.78 4.9
180 35 70 50 166.7 39.78 4.9
180 35 70 100 166.7 39.78 4.9
180 35 70 200 166.7 39.78 4.9
180 35 70 400 166.7 39.78 4.9
180 35 70 400 166.7 39.78 4.9
180 35 70 400 166.7 39.78 4.9
180 35 70 500 166.7 39.78 4.9
Gram Gram Gram Gram
270 52.5 105 0 166.7 59.67 7.35
270 52.5 105 30 166.7 59.67 7.35
270 52.5 105 30 166.7 59.67 7.35
270 52.5 105 30 166.7 59.67 7.35
270 52.5 105 50 166.7 59.67 7.35
270 52.5 105 30 166.7 59.67 7.35
270 52.5 105 50 166.7 59.67 7.35
270 52.5 105 50 166.7 59.67 7.35
270 52.5 105 100 166.7 59.67 7.35
270 52.5 105 200 166.7 59.67 7.35
270 52.5 105 400 166.7 59.67 7.35
270 52.5 105 400 166.7 59.67 7.35
270 52.5 105 400 166.7 59.67 7.35
270 52.5 105 500 166.7 59.67 7.35
Gram Gram Gram Gram
360 70 0 166.7 79.56 9.8
360 70 30 166.7 79.56 9.8
360 70 30 166.7 79.56 9.8
360 70 30 166.7 79.56 9.8
360 70 50 166.7 79.56 9.8
360 70 30 166.7 79.56 9.8
360 70 50 166.7 79.56 9.8
360 70 50 166.7 79.56 9.8
360 70 100 166.7 79.56 9.8
360 70 200 166.7 79.56 9.8
360 70 400 166.7 79.56 9.8
 360 70 400 166.7 79.56 9.8
360 70 400 166.7 79.56 9.8
360 70 500 166.7 79.56 9.8
Gram Gram Gram Gram
450 87.5 0 166.7 99.45 12.25
450 87.5 30 166.7 99.45 12.25
450 87.5 30 166.7 99.45 12.25
450 87.5 30 166.7 99.45 12.25
450 87.5 50 166.7 99.45 12.25
450 87.5 30 166.7 99.45 12.25
450 87.5 50 166.7 99.45 12.25
450 87.5 50 166.7 99.45 12.25
450 87.5 100 166.7 99.45 12.25
450 87.5 200 166.7 99.45 12.25
450 87.5 400 166.7 99.45 12.25
450 87.5 400 166.7 99.45 12.25
450 87.5 400 166.7 99.45 12.25
450 87.5 500 166.7 99.45 12.25
Receie Price on Cake Total Misc Packing Misc Landed Price
Rs Rs Piping Bag etc Electricity
Chocolate/Cheese Cream Pcs Pound Premium Pound

0 26.7 71.3 20.0 17.0 18 1 126.3

10.5 26.7 81.8 20.0 17.0 18 1 136.8
10.5 26.7 81.8 20.0 17.0 18 1 136.8
10.5 26.7 81.8 20.0 17.0 18 1 136.8
17.5 26.7 88.8 20.0 17.0 18 1 143.8
10.5 26.7 81.8 20.0 17.0 18 1 136.8
17.5 26.7 88.8 20.0 17.0 18 1 143.8
22.5 26.7 93.8 20.0 17.0 18 1 148.8
35 26.7 106.3 20.0 17.0 18 1 161.3
70 26.7 141.3 20.0 17.0 18 1 196.3
140 26.7 211.3 20.0 17.0 18 1 266.3
140 26.7 211.3 20.0 17.0 18 1 266.3
140 26.7 211.3 20.0 17.0 18 1 266.3
175 26.7 246.3 20.0 17.0 18 1 301.3

0 30.0 97.0 20.0 17.0 18 1 152.0

10.5 30.0 107.5 20.0 17.0 18 1 162.5
10.5 30.0 107.5 20.0 17.0 18 1 162.5
10.5 30.0 107.5 20.0 17.0 18 1 162.5
17.5 30.0 114.5 20.0 17.0 18 1 169.5
10.5 30.0 107.5 20.0 17.0 18 1 162.5
17.5 30.0 114.5 20.0 17.0 18 1 169.5
22.5 30.0 119.5 20.0 17.0 18 1 174.5
35 30.0 132.0 20.0 17.0 18 1 187.0
70 30.0 167.0 20.0 17.0 18 1 222.0
140 30.0 237.0 20.0 17.0 18 1 292.0
140 30.0 237.0 20.0 17.0 18 1 292.0
140 30.0 237.0 20.0 17.0 18 1 292.0
175 30.0 272.0 20.0 17.0 18 1 327.0

0 30.0 119.4 20.0 17.0 9 1 165.4

10.5 30.0 129.9 20.0 17.0 9 1 175.9
10.5 30.0 129.9 20.0 17.0 9 1 175.9
10.5 30.0 129.9 20.0 17.0 9 1 175.9
17.5 30.0 136.9 20.0 17.0 9 1 182.9
10.5 30.0 129.9 20.0 17.0 9 1 175.9
17.5 30.0 136.9 20.0 17.0 9 1 182.9
22.5 30.0 141.9 20.0 17.0 9 1 187.9
35 30.0 154.4 20.0 17.0 9 1 200.4
70 30.0 189.4 20.0 17.0 9 1 235.4
140 30.0 259.4 20.0 17.0 9 1 305.4
140 30.0 259.4 20.0 17.0 9 1 305.4
140 30.0 259.4 20.0 17.0 9 1 305.4
175 30.0 294.4 20.0 17.0 9 1 340.4

0 30.0 141.7 20.0 17.0 9 1 187.7

10.5 30.0 152.2 20.0 17.0 9 1 198.2
10.5 30.0 152.2 20.0 17.0 9 1 198.2
10.5 30.0 152.2 20.0 17.0 9 1 198.2
17.5 30.0 159.2 20.0 17.0 9 1 205.2
10.5 30.0 152.2 20.0 17.0 9 1 198.2
17.5 30.0 159.2 20.0 17.0 9 1 205.2
22.5 30.0 164.2 20.0 17.0 9 1 210.2
35 30.0 176.7 20.0 17.0 9 1 222.7
70 30.0 211.7 20.0 17.0 9 1 257.7
140 30.0 281.7 20.0 17.0 9 1 327.7
140 30.0 281.7 20.0 17.0 9 1 327.7
140 30.0 281.7 20.0 17.0 9 1 327.7
175 30.0 316.7 20.0 17.0 9 1 362.7
 Landed Price Pcs Landed Supply
Per pics Price Sale Price
Gold-Premium Pound Sunny ISM Pcs/Pound
Supply Price Margin Rs Margin % Price
146.4 180 54 42% 1 126.3 180
156.9 195 58 42% 1 136.8 195
156.9 195 58 42% 1 136.8 195
156.9 195 58 42% 1 136.8 195
163.9 195 51 36% 1 143.8 195
156.9 195 58 42% 1 136.8 195
163.9 195 51 36% 1 143.8 195
168.9 195 46 31% 1 148.8 195
181.4 220 59 36% 1 161.3 220
216.4 270 74 38% 1 196.3 270
286.4 360 94 35% 1 266.3 360
286.4 380 114 43% 1 266.3 380
286.4 380 114 43% 1 266.3 380
321.4 390 89 29% 1 301.3 380
Supply Price Margin Rs Margin % Price
146.4 180 28 18% 1 152.0 270
156.9 195 32 20% 1 162.5 293
156.9 195 32 20% 1 162.5 293
156.9 195 32 20% 1 162.5 293
163.9 195 25 15% 1 169.5 293
156.9 195 32 20% 1 162.5 293
163.9 195 25 15% 1 169.5 293
168.9 195 20 12% 1 174.5 293
181.4 220 33 18% 1 187.0 330
216.4 270 48 22% 1 222.0 405
286.4 360 68 23% 1 292.0 540
286.4 380 88 30% 1 292.0 570
286.4 380 88 30% 1 292.0 570
321.4 390 63 19% 1 327.0 570
Supply Price Margin Rs Margin % Price
146.4 180 15 9% 1 165.4 360
156.9 195 19 11% 1 175.9 390
156.9 195 19 11% 1 175.9 390
156.9 195 19 11% 1 175.9 390
163.9 195 12 7% 1 182.9 390
156.9 195 19 11% 1 175.9 390
163.9 195 12 7% 1 182.9 390
168.9 195 7 4% 1 187.9 390
181.4 220 20 10% 1 200.4 440
216.4 270 35 15% 1 235.4 540
286.4 360 55 18% 1 305.4 720
286.4 380 75 24% 1 305.4 760
286.4 380 75 24% 1 305.4 760
321.4 390 50 15% 1 340.4 760
Supply Price Margin Rs Margin % Price
146.4 180 -8 -4% 1 187.7 450
156.9 195 -3 -2% 1 198.2 488
156.9 195 -3 -2% 1 198.2 488
156.9 195 -3 -2% 1 198.2 488
163.9 195 -10 -5% 1 205.2 488
156.9 195 -3 -2% 1 198.2 488
163.9 195 -10 -5% 1 205.2 488
168.9 195 -15 -7% 1 210.2 488
181.4 220 -3 -1% 1 222.7 550
216.4 270 12 5% 1 257.7 675
286.4 360 32 10% 1 327.7 900
286.4 380 52 16% 1 327.7 950
286.4 380 52 16% 1 327.7 950
321.4 390 27 8% 1 362.7 950
My Margin My Margin

Rs. %
53.7 30%
58.2 30%
58.2 30%
58.2 30%
51.2 26%
58.2 30%
51.2 26%
46.2 24%
58.7 27%
73.7 27%
93.7 26%
113.7 30%
113.7 30%
78.7 21%

118.0 44%
130.0 44%
130.0 44%
130.0 44%
123.0 42%
130.0 44%
123.0 42%
118.0 40%
143.0 43%
183.0 45%
248.0 46%
278.0 49%
278.0 49%
243.0 43%

194.6 54%
214.1 55%
214.1 55%
214.1 55%
207.1 53%
214.1 55%
207.1 53%
202.1 52%
239.6 54%
304.6 56%
414.6 58%
454.6 60%
454.6 60%
419.6 55%

262.3 58%
289.3 59%
289.3 59%
289.3 59%
282.3 58%
289.3 59%
282.3 58%
277.3 57%
327.3 60%
417.3 62%
572.3 64%
622.3 66%
622.3 66%
587.3 62%
 WOW CAKES!
Supply Price
Item Qty Star Gold
Supply Shope- Cakes-Min 5 Pound Pound Per Pound
Vanilla Cake Cake 1 160
White Forest Cake 1 180
Black Forest Cake 1 180
Pineapple Cake Cake 1 180
Strawberry Cake 1 180
Mix Fruit Cake 1 180
Butterscotch Cake 1 180
Mango Cake Cake 1 180
Bluberry Cake 1 180
Chocolate Cake Cake 1 200
Chocolate Cake Choco Chip Cake 1 210
Chocolate Truffle Cake 1 250
Red Velvet Cake 1 340
Rasmali Cake Cake 1 340
Gulab Jamun Cake Cake 1 340
Fresh Furit Cake 1 380
 WOW CAKES!
Supply Price
Item Qty Star Gold
Supply Shope- Cakes-Min 5 Pound Pound Per Pound
Vanilla Cake Cake 1 160
White Forest Cake 1 180
Black Forest Cake 1 180
Pineapple Cake Cake 1 180
Strawberry Cake 1 180
Mix Fruit Cake 1 180
Butterscotch Cake 1 180
Mango Cake Cake 1 180
Bluberry Cake 1 180
Chocolate Cake Cake 1 200
Chocolate Cake Choco Chip Cake 1 210
Chocolate Truffle Cake 1 240
Red Velvet Cake 1 320
Rasmali Cake Cake 1 340
Gulab Jamun Cake Cake 1 340
Fresh Furit Cake 1 380