{
  "title": "Simulações editoriais — não são produções medidas em cozinha",
  "source": "precos-observados.json",
  "verifiedAt": "2026-09-13",
  "assumptions": "Todas as quantidades, rendimentos, custos adicionais, vendas e taxas são hipóteses. Apenas os preços e tamanhos de amostra vêm da série observada. O trabalho é contratado por lote nesta simulação e integra o custo variável; não somar novamente ao fixo.",
  "rounding": "As parcelas mantêm precisão durante o cálculo; arredondamento apenas na apresentação. O preço mínimo para a meta é arredondado para cima ao centavo.",
  "recipes": {
    "marmita": {
      "2026-06-01": {
        "month": "2026-06-01",
        "rows": [
          {
            "id": "peito-frango",
            "name": "Peito de frango",
            "quantity": 2,
            "unit": "kg",
            "referenceQuantity": 1,
            "pack": "1 kg",
            "price": 20.9,
            "sampleSize": 24,
            "cost": 41.8
          },
          {
            "id": "arroz",
            "name": "Arroz cru",
            "quantity": 0.6,
            "unit": "kg",
            "referenceQuantity": 1,
            "pack": "1 kg",
            "price": 5.12,
            "sampleSize": 343,
            "cost": 3.072
          },
          {
            "id": "feijao",
            "name": "Feijão cru",
            "quantity": 0.4,
            "unit": "kg",
            "referenceQuantity": 1,
            "pack": "1 kg",
            "price": 8.99,
            "sampleSize": 253,
            "cost": 3.596
          },
          {
            "id": "tomate",
            "name": "Tomate",
            "quantity": 0.6,
            "unit": "kg",
            "referenceQuantity": 1,
            "pack": "1 kg",
            "price": 12.4,
            "sampleSize": 24,
            "cost": 7.4399999999999995
          },
          {
            "id": "cebola",
            "name": "Cebola",
            "quantity": 0.15,
            "unit": "kg",
            "referenceQuantity": 1,
            "pack": "1 kg",
            "price": 8.19,
            "sampleSize": 18,
            "cost": 1.2285
          },
          {
            "id": "oleo-soja",
            "name": "Óleo de soja",
            "quantity": 80,
            "unit": "ml",
            "referenceQuantity": 900,
            "pack": "900 ml",
            "price": 7.79,
            "sampleSize": 33,
            "cost": 0.6924444444444445
          }
        ],
        "total": 57.828944444444446
      },
      "2026-07-01": {
        "month": "2026-07-01",
        "rows": [
          {
            "id": "peito-frango",
            "name": "Peito de frango",
            "quantity": 2,
            "unit": "kg",
            "referenceQuantity": 1,
            "pack": "1 kg",
            "price": 20.99,
            "sampleSize": 56,
            "cost": 41.98
          },
          {
            "id": "arroz",
            "name": "Arroz cru",
            "quantity": 0.6,
            "unit": "kg",
            "referenceQuantity": 1,
            "pack": "1 kg",
            "price": 5,
            "sampleSize": 965,
            "cost": 3
          },
          {
            "id": "feijao",
            "name": "Feijão cru",
            "quantity": 0.4,
            "unit": "kg",
            "referenceQuantity": 1,
            "pack": "1 kg",
            "price": 8.99,
            "sampleSize": 590,
            "cost": 3.596
          },
          {
            "id": "tomate",
            "name": "Tomate",
            "quantity": 0.6,
            "unit": "kg",
            "referenceQuantity": 1,
            "pack": "1 kg",
            "price": 8.99,
            "sampleSize": 57,
            "cost": 5.394
          },
          {
            "id": "cebola",
            "name": "Cebola",
            "quantity": 0.15,
            "unit": "kg",
            "referenceQuantity": 1,
            "pack": "1 kg",
            "price": 7.24,
            "sampleSize": 40,
            "cost": 1.086
          },
          {
            "id": "oleo-soja",
            "name": "Óleo de soja",
            "quantity": 80,
            "unit": "ml",
            "referenceQuantity": 900,
            "pack": "900 ml",
            "price": 7.6,
            "sampleSize": 52,
            "cost": 0.6755555555555556
          }
        ],
        "total": 55.731555555555545
      }
    },
    "brigadeiro": {
      "2026-06-01": {
        "month": "2026-06-01",
        "rows": [
          {
            "id": "leite-condensado",
            "name": "Leite condensado",
            "quantity": 395,
            "unit": "g",
            "referenceQuantity": 395,
            "pack": "lata 395 g",
            "price": 7.74,
            "sampleSize": 154,
            "cost": 7.74
          },
          {
            "id": "manteiga",
            "name": "Manteiga",
            "quantity": 20,
            "unit": "g",
            "referenceQuantity": 200,
            "pack": "200 g",
            "price": 13.98,
            "sampleSize": 637,
            "cost": 1.3980000000000001
          },
          {
            "id": "chocolate-po",
            "name": "Chocolate em pó",
            "quantity": 30,
            "unit": "g",
            "referenceQuantity": 200,
            "pack": "200 g",
            "price": 14.8,
            "sampleSize": 64,
            "cost": 2.22
          },
          {
            "id": "chocolate-granulado",
            "name": "Chocolate granulado",
            "quantity": 60,
            "unit": "g",
            "referenceQuantity": 120,
            "pack": "120 g",
            "price": 4.89,
            "sampleSize": 36,
            "cost": 2.445
          }
        ],
        "total": 13.803
      },
      "2026-07-01": {
        "month": "2026-07-01",
        "rows": [
          {
            "id": "leite-condensado",
            "name": "Leite condensado",
            "quantity": 395,
            "unit": "g",
            "referenceQuantity": 395,
            "pack": "lata 395 g",
            "price": 7.59,
            "sampleSize": 254,
            "cost": 7.59
          },
          {
            "id": "manteiga",
            "name": "Manteiga",
            "quantity": 20,
            "unit": "g",
            "referenceQuantity": 200,
            "pack": "200 g",
            "price": 13.98,
            "sampleSize": 1228,
            "cost": 1.3980000000000001
          },
          {
            "id": "chocolate-po",
            "name": "Chocolate em pó",
            "quantity": 30,
            "unit": "g",
            "referenceQuantity": 200,
            "pack": "200 g",
            "price": 15.99,
            "sampleSize": 116,
            "cost": 2.3985
          },
          {
            "id": "chocolate-granulado",
            "name": "Chocolate granulado",
            "quantity": 60,
            "unit": "g",
            "referenceQuantity": 120,
            "pack": "120 g",
            "price": 5.41,
            "sampleSize": 88,
            "cost": 2.705
          }
        ],
        "total": 14.0915
      }
    }
  },
  "extras": [
    {
      "name": "Embalagens",
      "quantity": 10,
      "unitCost": 0.85,
      "cost": 8.5
    },
    {
      "name": "Sal e outros temperos",
      "quantity": 1,
      "unitCost": 1.8,
      "cost": 1.8
    },
    {
      "name": "Energia atribuída ao lote",
      "quantity": 1,
      "unitCost": 2.5,
      "cost": 2.5
    },
    {
      "name": "Trabalho contratado por lote",
      "quantity": 1.5,
      "unitCost": 20,
      "cost": 30
    }
  ],
  "batchCost": 98.53155555555554,
  "unitCost": 9.853155555555555,
  "costWithEightSellablePortions": 12.316444444444443,
  "marginAt15": 0.343122962962963,
  "marginAt20": 0.5073422222222222,
  "channels": [
    {
      "name": "Retirada com pagamento",
      "fee": 0.03,
      "deliverySubsidy": 0,
      "salePrice": 20,
      "feeCost": 0.6,
      "contribution": 9.546844444444444
    },
    {
      "name": "Canal com comissão",
      "fee": 0.23,
      "deliverySubsidy": 0,
      "salePrice": 20,
      "feeCost": 4.6000000000000005,
      "contribution": 5.546844444444446
    },
    {
      "name": "Comissão e subsídio de entrega",
      "fee": 0.23,
      "deliverySubsidy": 4,
      "salePrice": 20,
      "feeCost": 4.6000000000000005,
      "contribution": 1.5468444444444458
    }
  ],
  "targetPrice": 20.96416075650118,
  "minimumPriceForTarget": 20.97,
  "inventoryExample": {
    "initial": 800,
    "purchases": 4200,
    "final": 600,
    "losses": 120,
    "staffMeals": 180,
    "revenue": 12500,
    "consumption": 4400,
    "attributedToSales": 4100,
    "ratioBeforeAllocation": 0.352,
    "ratioAfterAllocation": 0.328
  },
  "theoreticalIngredientsFor100Portions": 557.3155555555554,
  "monthlyScenarios": [
    {
      "volume": 200,
      "contribution": 1909.3688888888887,
      "fixedCosts": 2000,
      "resultBeforeOtherCosts": -90.6311111111113
    },
    {
      "volume": 250,
      "contribution": 2386.711111111111,
      "fixedCosts": 2000,
      "resultBeforeOtherCosts": 386.7111111111112
    }
  ],
  "unitsToCoverFixedCosts": 210,
  "targetPriceWithDeliverySubsidy": 29.48,
  "twoItemOrderContribution": 7.093688888888892
}