Product
Macro Nutri
Meal Box
Tofu Pinakbet
Roast Chicken
Tikka Masala with
Cauliflower
Whole Wheat
Pasta with Beef
and Mushroom
Ragu
Adobong Baboy
sa Gata (Pork
Adobo in Coconut
Milk)
Grilled Fish with
Curried Coconut
Sauce
Mediterranean
Quinoa Salad with
Roasted Veggies
and Chicken
Salmon Quinoa
Bowl with Tahini
Dressing
Roasted Vegetable
Buddha Bowl with
Lemon-Tahini
Dressing
Desserts
Banana Peanut
Butter Nice Cream
Avocado
Chocolate Mousse
Thai Mango
Sticky Ube Rice
Beverages
Creamy Avocado
Smoothie
Buko Juice
Contribution Margin
Variable
Cost per
Unit
2024
2025
2026
2027
2028
P130.00
P77.00
P53
P55.65
P58.43
P61.35
P64.41
P275.00
P162.00
P113
P118.65
P124.58
P130.80
P137.34
P260.00
P152.00
P108
P113.4
P119.07
P125.02
P131.27
P200.00
P117.00
P83
P87.15
P91.50
P96.07
P100.87
P240.00
P142.00
P98
P102.9
P108.04
P113.44
P119.11
P265.00
P157.00
P108
P113.4
P119.07
P125.02
P131.27
P325.00
P217.00
P108
P113.4
P119.07
P125.02
P131.27
P225.00
P132.00
P93
P97.65
P102.53
P107.65
P113.03
P75.00
P45.00
P30
P31.5
P33.07
P34.72
P36.45
P100.00
P60.00
P40
P42
P44.1
P46.30
P48.61
P70.00
P40.00
P30
P31.5
P33.07
P34.72
P36.45
P140.00
P83.00
P57
P59.85
P62.84
P65.98
P69.27
P25.00
P13.00
P12
P12.6
P13.23
P13.89
P14.58
Selling
Price
Mango-Banana
Smoothie
Total
P125.00
P73.00
P52
P54.6
P57.33
P60.19
P63.19
P985.00
P1034.25
P1085.93
P1140.17
P1197.12