Costos Fijos
Precio Unitario
S/. 27,600.00
Precio Total
Cantidad
2000.00
2000.00
2000.00
Maquinaria y Equipos
Cocina Industrial
Congeladora
Camara frigorifica
Licuadora industrial
Hervidor Electrico
Olla arrocera a gas
230.00
2000.00
4000.00
1890.00
350.00
1000.00
2
1
1
1
1
1
9700.00
460.00
2000.00
4000.00
1890.00
350.00
1000.00
Muebles y enseres
Mesa de Trabajo
Mesas grandes
Mesas pequeas
Lavador de acero
Repisa de Acero
Tabola caliente
Menaje
1000.00
400.00
180.00
750.00
1500.00
4000.00
4000.00
2
5
5
2
1
1
1
15900.00
2000.00
2000.00
900.00
1500.00
1500.00
4000.00
4000.00
Costos Pre-Operativos
Trmites de Formalizacin y Permisos
Permiso por parte de la empresa
Implemtancin del Sistema HACCP
Manual BPM
PHS
PCP
Fumigacin
plan HACCP
Precio Unitario
S/. 350.00
Precio Total
Cantidad
0.00
0.00
0.00
0.00
0.00
200.00
150.00
0.00
1
1
1
1
1
350.00
0.00
0.00
200.00
150.00
0.00
Precio Unitario
Cantidad
Precio Total
N Comensales
5.26
1.50
0.13
6.00
7.00
0.30
2.00
0.060
0.060
2.000
0.005
0.005
1.000
0.010
0.32
0.09
0.25
0.03
0.04
0.30
0.02
01 racin
1.04
Arroz (Kg)
Pollo (Kg)
Papa (Kg)
Zanahoria (Kg)
Arveja verde (Kg)
Aceite vegetal (L)
Cebolla (Kg)
Tomate (Kg)
Sal (Kg)
Vinagre (L)
2.40
7.10
1.60
1.50
5.00
5.40
1.20
1.30
1.00
2.30
0.150
0.200
0.030
0.020
0.020
0.005
0.020
0.020
0.003
0.002
0.36
1.42
0.05
0.03
0.10
0.03
0.02
0.03
0.00
0.00
2.04
Almuerzo - Entrada
Pollo (Kg)
Papa (Kg)
Fideos (Kg)
Apio, Poro (Kg)
Sal (Kg)
Zapallo (Kg)
2.80
2.00
2.40
1.00
1.00
1.50
0.070
0.040
0.040
0.030
0.003
0.040
0.20
0.08
0.10
0.03
0.00
0.06
0.47
Postre
Durazno (Kg)
Maicena (Kg)
Azcar (Kg)
5.00
5.40
2.00
0.080
0.010
0.030
0.40
0.05
0.06
0.51
Arroz (kg)
Carne de Res (kg)
Cebolla (kg)
Tomate (kg)
Papa (kg)
Aceite (kg)
Condimentos varios (kg)
2.40
17.00
1.00
1.40
1.70
5.40
1.00
0.120
0.080
0.020
0.020
0.060
0.080
0.003
0.29
1.36
0.02
0.03
0.10
0.43
0.00
2.23
1.70
2.00
5.40
13.00
10.00
0.060
0.030
0.010
0.002
0.030
0.10
0.06
0.05
0.03
0.30
0.54
Almuerzo - Segundo
Desayuno
Avena (Kg)
Jugo - papaya (kg)
Pan (unidades)
Margarina (kg)
Mermelada (kg)
Huevo (unidades)
Azucar (kg)
S/. 6.95
Cena - Postre
Costo Diario
Bebida
T (Unidades)
Azucar (Kg)
0.10
2.00
1.000
0.010
0.10
0.02
0.12
Mensual
Venta Mensual
S/. 72,009.15 S/. 141,000.00
Desayuno
S/. 1.04
N Comensales
300
Costo Diario
S/. 311.18
Mensual
S/. 9,335.40
Almuerzo
S/. 3.02
N Comensales
500
Costo Diario
S/. 1,510.23
Mensual
S/. 45,306.75
Cena
S/. 2.89
N Comensales
200
Costo Diario
S/. 578.90
Mensual
S/. 17,367.00
Precio Unitario
Cantidad
1000.00
750.00
1200.00
Precio Total
2
6
1
S/. 7,700.00
2000.00
4500.00
1200.00
Costos Indirectos
Descartables (mensual)
Gas (mensual)
Detergentes (kg)
Esponjas
Trapos
Escobillas
Atomizador
20personas
0.00
120.00
14.00
1.80
7.20
2.00
3.50
1
2
1.8
5
2
1
1
S/. 294.10
0.00
240.00
25.20
9.00
14.40
2.00
3.50
Gastos Administrativos
Alquiler (mensual)
Agua (mensual)
Luz (mensual)
Telfono (mensual)
Movilidad (diario)
0.00
0.00
0.00
160.00
40.00
1
1
1
1
16
S/. 800.00
0.00
0.00
0.00
160.00
640.00
2
6
1
Precio Total
460.00
2000.00
4000.00
1890.00
350.00
1000.00
2000.00
2000.00
900.00
1500.00
1500.00
4000.00
4000.00
10
5
10
3
3
3
10
5
5
10
10
5
3
Depreciacin
Anual
Mensual
46.00
400.00
400.00
630.00
116.67
333.33
160.50
3.83
33.33
33.33
52.50
9.72
27.78
200.00
400.00
180.00
150.00
150.00
800.00
1333.33
267.78
16.67
33.33
15.00
12.50
12.50
66.67
111.11
S/. 428.28
S/. 27,600.00
S/. 350.00
S/. 27,950.00
S/. 7,700.00
S/. 294.10
S/. 7,994.10
S/. 428.28
S/. 800.00
S/. 1,228.28
Flujo de Caja
Cantidad de comensales
Ingresos Ventas
Total Ingresos
Mes 0
0.00
0.00
0.00
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
4350.00
4350.00
4350.00
4350.00
-27950.00
0.00
0.00
0.00
-2402.04 -72009.15 -72009.15
-2950.00 -7700.00 -7700.00
-160.58 -4282.00 -4282.00
-800.00
-800.00
-800.00
-428.28
-428.28
-6312.62 -85219.43 -85219.43
0.00
-72009.15
-7700.00
-4282.00
-800.00
-428.28
-85219.43
0.00
-2402.04
-2950.00
-160.58
-800.00
-428.28
-6740.90
0.00
-2402.04
-2950.00
-160.58
-800.00
-428.28
-6740.90
Utilidad Bruta
Impuestos SUNAT
Utilidad Neta
-27950.00
0.00
-27950.00
-1962.62
0.00
-1962.62
55780.57
10040.50
45740.07
55780.57
10040.50
45740.07
55780.57
10040.50
45740.07
-2390.90
-430.36
-1960.54
-2390.90
-430.36
-1960.54
Saldo acumulado
-27950.00 -29912.62
15827.45
61567.51 107307.58
105347.04
103386.51
Costos de Inversin
Costos de Produccin
Mano de Obra
Egresos Costos indirectos
Gastos administrativos
Depreciacin
Total Egresos
-27950.00
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
141000.00
141000.00
141000.00
141000.00
141000.00
141000.00
141000.00
141000.00
4350.00
4350.00
4350.00
4350.00
0.00
-72009.15
-7700.00
-4282.00
-800.00
-428.28
-85219.43
0.00
-72009.15
-7700.00
-4282.00
-800.00
-428.28
-85219.43
0.00
-72009.15
-7700.00
-4282.00
-800.00
-428.28
-85219.43
0.00
-72009.15
-7700.00
-4282.00
-800.00
-428.28
-85219.43
0.00
-2402.04
-2950.00
-160.58
-800.00
-428.28
-6740.90
0.00
-2402.04
-2950.00
-160.58
-800.00
-428.28
-6740.90
55780.57
10040.50
45740.07
55780.57
10040.50
45740.07
55780.57
10040.50
45740.07
55780.57
10040.50
45740.07
-2390.90
-430.36
-1960.54
-2390.90
-430.36
-1960.54
149126.57
194866.64
240606.71
286346.78
284386.24
282425.70