Академический Документы
Профессиональный Документы
Культура Документы
Platos Q
Bebidas
Precio
Mes 2
Mes 3
Mes 4
Mes 5
601
677
743
808
874
481
541
594
647
699
263
110
88
66
75
296
124
99
74
84
325
136
108
81
92
354
148
118
89
100
383
160
128
96
108
Bs 6
Menus
Menu A
Menu B
Menu C
Menu D
Menu F
Bs 25
Bs 15
Bs 17
Bs 15
Bs 12
Mes 1
Ingresos
Platos
Bebidas
Mes 2
Mes 3
Mes 4
Mes 5
Bs 11,607
Bs 13,061
Bs 14,330
Bs 15,600
Bs 16,869
Bs 2,887
Bs 3,249
Bs 3,564
Bs 3,880
Bs 4,195
Bs 14,494
Bs 16,310
Bs 17,895
Bs 19,479
Bs 21,064
Bs 1,884
Bs 2,120
Bs 2,326
Bs 2,532
Bs 2,738
Bs 435
Bs 489
Bs 537
Bs 584
Bs 632
Ingresos Netos
Bs 12,175
Bs 13,700
Bs 15,032
Bs 16,363
Bs 17,694
Costos Variables
Bs 6,305
Bs 7,095
Bs 7,784
Bs 8,473
Bs 9,163
Bs 2,201
Bs 2,476
Bs 2,717
Bs 2,958
Bs 3,198
Bs 902
Bs 1,015
Bs 1,114
Bs 1,212
Bs 1,311
Bs 656
Bs 739
Bs 810
Bs 882
Bs 954
Bs 513
Bs 577
Bs 633
Bs 689
Bs 745
Bs 590
Bs 663
Bs 728
Bs 792
Bs 857
Bs 3
Bs 1,443
Bs 1,624
Bs 1,782
Bs 1,940
Bs 2,098
53%
Bs 7,200
Bs 7,200
Bs 7,200
Bs 7,200
Bs 7,600
Bs 2,800
Bs 2,800
Bs 2,800
Bs 2,800
Bs 2,800
Bs 1,440
Bs 1,440
Bs 1,440
Bs 1,440
Bs 1,440
Bs 400
Bs 400
Bs 400
Bs 400
Bs 400
Bs 200
Bs 200
Bs 200
Bs 200
Bs 200
Bs 160
Bs 160
Bs 160
Bs 160
Bs 160
Bs 800
Bs 800
Bs 800
Bs 800
Bs 800
Bs 800
Bs 800
Bs 800
Bs 800
Bs 1,200
Bs 600
Bs 600
Bs 600
Bs 600
Bs 600
Bs 13,505
Bs 14,295
Bs 14,984
Bs 15,673
Bs 16,763
Total Ingresos
Impuestos
IVA
IT
Costo Menus
Menu A
Menu B
Menu C
Menu D
Menu F
Bebidas
Costos Fijos
Alquiler
Gastos Comunes
Luz
Agua
Telefono
Salarios
Cocinera
Ayudantes
Cajero
Total Egresos
13%
3.0%
Credito Fiscal
SUPERAVIT - DEFICIT
ACUMULADO
Flujo Actualizado
Actualizacion
Tasa Descuento
TIR
VAN
PRI
-Bs 20,000
-Bs 20,000
10%
5%
$b -6,312
Bs 688
Bs 693
Bs 697
Bs 701
Bs 705
-Bs 642
Bs 98
Bs 744
Bs 1,390
Bs 1,636
-Bs 544
Bs 200
Bs 1,590
Bs 3,227
Bs 81
1.21
Bs 559
1.33
Bs 949
1.46
Bs 1,016
1.61
-Bs 584
1.10
Mes 6
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
940
1006
1071
1137
1203
1269
1334
752
804
857
910
962
1,015
1,068
412
172
137
103
117
440
184
147
110
125
469
196
156
117
133
498
208
166
125
141
527
220
176
132
149
556
232
185
139
157
584
244
195
146
166
Mes 6
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
Bs 18,138
Bs 19,407
Bs 20,676
Bs 21,945
Bs 23,214
Bs 24,483
Bs 25,753
Bs 4,511
Bs 4,827
Bs 5,142
Bs 5,458
Bs 5,774
Bs 6,089
Bs 6,405
Bs 22,649
Bs 24,234
Bs 25,819
Bs 27,403
Bs 28,988
Bs 30,573
Bs 32,158
Bs 2,944
Bs 3,150
Bs 3,356
Bs 3,562
Bs 3,768
Bs 3,974
Bs 4,180
Bs 679
Bs 727
Bs 775
Bs 822
Bs 870
Bs 917
Bs 965
Bs 19,025
Bs 20,356
Bs 21,688
Bs 23,019
Bs 24,350
Bs 25,681
Bs 27,012
Bs 9,852 Bs 10,542
Bs 11,231
Bs 11,920
Bs 12,610
Bs 13,299
Bs 13,988
Bs 3,439
Bs 3,680
Bs 3,920
Bs 4,161
Bs 4,401
Bs 4,642
Bs 4,883
Bs 1,410
Bs 1,508
Bs 1,607
Bs 1,706
Bs 1,804
Bs 1,903
Bs 2,002
Bs 1,026
Bs 1,097
Bs 1,169
Bs 1,241
Bs 1,313
Bs 1,384
Bs 1,456
Bs 801
Bs 857
Bs 913
Bs 969
Bs 1,025
Bs 1,081
Bs 1,137
Bs 921
Bs 986
Bs 1,050
Bs 1,115
Bs 1,179
Bs 1,244
Bs 1,308
Bs 2,256
Bs 2,413
Bs 2,571
Bs 2,729
Bs 2,887
Bs 3,045
Bs 3,203
Bs 7,600
Bs 8,000
Bs 8,000
Bs 8,000
Bs 8,000
Bs 8,000
Bs 8,000
Bs 2,800
Bs 2,800
Bs 2,800
Bs 2,800
Bs 2,800
Bs 2,800
Bs 2,800
Bs 1,440
Bs 1,440
Bs 1,440
Bs 1,440
Bs 1,440
Bs 1,440
Bs 1,440
Bs 400
Bs 400
Bs 400
Bs 400
Bs 400
Bs 400
Bs 400
Bs 200
Bs 200
Bs 200
Bs 200
Bs 200
Bs 200
Bs 200
Bs 160
Bs 160
Bs 160
Bs 160
Bs 160
Bs 160
Bs 160
Bs 800
Bs 800
Bs 800
Bs 800
Bs 800
Bs 800
Bs 800
Bs 1,200
Bs 1,600
Bs 1,600
Bs 1,600
Bs 1,600
Bs 1,600
Bs 1,600
Bs 600
Bs 600
Bs 600
Bs 600
Bs 600
Bs 600
Bs 600
Bs 17,452
Bs 18,542
Bs 19,231
Bs 19,920
Bs 20,610
Bs 21,299
Bs 21,988
Bs 709
Bs 713
Bs 717
Bs 722
Bs 726
Bs 730
Bs 734
Bs 2,282
Bs 2,528
Bs 3,174
Bs 3,820
Bs 4,466
Bs 5,112
Bs 5,758
Bs 5,509
Bs 8,037
Bs 11,211
Bs 15,031
Bs 19,497
Bs 24,609
Bs 30,367
Bs 1,288
1.77
Bs 1,297
1.95
Bs 1,481
2.14
Bs 1,620
2.36
Bs 1,722
2.59
Bs 1,792
2.85
Bs 1,835
3.14
Cantidad ocupada
Menu A
Costo porU.D.M.
U.D.M.Q / Racion Costo Q / Racion
Costo Menu
Carnes
Res
Pollo
Bs 16
Kg
0.200
Bs 3.2
Bs 3.2
Res
Bs 16
Kg
0.200
Bs 9
Kg
0.250
Bs 2.3
Pollo
Bs 9
Kg
0.250
Pescado
Bs 13
Kg
0.250
Bs 3.3
Pescado
Bs 13
Kg
0.250
Cerdo
Bs 14
Kg
0.200
Bs 2.8
Cerdo
Bs 14
Kg
0.200
Lechuga
Bs 3
Kg
0.050
Bs 0.2
Bs 0.2
Lechuga
Bs 3
Kg
0.050
Tomate
Bs 5
Kg
0.050
Bs 0.3
Bs 0.3
Tomate
Bs 5
Kg
0.050
Pepino
Bs 3
Kg
0.005
Bs 0.0
Pepino
Bs 3
Kg
0.005
Brocoli
Bs 4
Kg
0.050
Bs 0.2
Brocoli
Bs 4
Kg
0.050
Zapallo
Bs 3
Kg
0.005
Bs 0.0
Zapallo
Bs 3
Kg
0.005
Pimenton
Bs 3
Kg
0.005
Bs 0.0
Pimenton
Bs 3
Kg
0.005
Remolacha
Bs 4
Kg
0.050
Bs 0.2
Bs 0.2
Remolacha
Bs 4
Kg
0.050
Zanahoria
Bs 5
Kg
0.050
Bs 0.3
Bs 0.3
Zanahoria
Bs 5
Kg
0.050
Papa
Bs 3
Kg
0.100
Bs 0.3
Papa
Bs 3
Kg
0.100
Arroz
Bs 5
Kg
0.070
Bs 0.3
Arroz
Bs 5
Kg
0.070
Fideo
Bs 4
Kg
0.070
Bs 0.3
Fideo
Bs 4
Kg
0.070
Verduras
Verduras
Bs 0.2
Bs 0.3
Aderezos
Bs 15 Frasco
0.01
Bs 0.1
Bs 0.1
Aderezos
Bs 15
Frasco
0.01
Aceite
Bs 12
0.05
Bs 0.6
Bs 0.6
Aceite
Bs 12
Lts
0.05
Salsas
Bs 10 Frasco
0.05
Bs 0.5
Salsas
Bs 10
Frasco
0.05
Bs 1.0
Bs 1.0
Condimentos
Bs 1
N/A
0.01
Bs 0.1
Bs 0.1
Gas
Bs 2.0
Bs 2.0
Envases
Condimentos
Gas
Envases
Bs 1
Lts
N/A
Bs 23 garrafa
Bs 2
N/A
Bs 8.36
Bs 23 garrafa
Bs 2
N/A
1
0.01
1
Cantidad ocupada
Cantidad ocupada
Menu B
Menu C
Costo Menu
Carnes
Bs 3.2
Bs 3.2
Res
Carnes
Bs 16
Kg
0.200
Bs 3.2
Res
Bs 2.3
Pollo
Bs 9
Kg
0.250
Bs 2.3
Bs 3.3
Pescado
Bs 13
Kg
0.250
Bs 3.3
Bs 2.3
Pescado
Bs 2.8
Cerdo
Bs 14
Kg
0.200
Bs 2.8
Cerdo
Lechuga
Bs 3
Kg
0.050
Bs 0.2
Bs 0.2
Lechuga
Tomate
Bs 5
Kg
0.050
Bs 0.3
Bs 0.3
Tomate
Pepino
Bs 3
Kg
0.005
Bs 0.0
Bs 0.0
Pepino
Brocoli
Bs 4
Kg
0.050
Bs 0.2
Bs 0.2
Brocoli
Bs 0.0
Zapallo
Bs 3
Kg
0.005
Bs 0.0
Zapallo
Bs 0.0
Pimenton
Bs 3
Kg
0.005
Bs 0.0
Pimenton
Remolacha
Bs 4
Kg
0.050
Bs 0.2
Remolacha
Zanahoria
Bs 5
Kg
0.050
Bs 0.3
Papa
Bs 3
Kg
0.100
Bs 0.3
Bs 0.3
Papa
Verduras
Bs 0.2
Bs 0.3
Bs 0.3
Bs 0.0
Bs 0.2
Bs 0.2
Bs 0.2
Bs 0.2
Bs 0.3
Bs 0.3
Bs 0.3
Bs 0.3
Pollo
Verduras
Zanahoria
Arroz
Bs 5
Kg
0.070
Bs 0.3
Bs 0.3
Arroz
Bs 0.3
Bs 0.3
Fideo
Bs 4
Kg
0.070
Bs 0.3
Bs 0.3
Fideo
Bs 0.1
Bs 0.1
Aderezos
Bs 15
Frasco
0.01
Bs 0.1
Bs 0.6
Bs 0.6
Aceite
Bs 12
Lts
0.05
Bs 0.6
Salsas
Bs 10
Frasco
0.05
Bs 0.5
Bs 1
N/A
Bs 1.0
Bs 1.0
Condimentos
Bs 23
garrafa
0.01
Bs 0.1
Bs 0.1
Gas
Bs 2
N/A
Bs 2.0
Bs 2.0
Envases
Bs 0.5
Bs 1.0
Bs 1.0
Condimentos
Bs 0.1
Bs 0.1
Gas
Bs 2.0
Bs 2.0
Envases
Bs 8.22
Aderezos
Bs 0.6
Aceite
Salsas
Bs 7.48
Cantidad ocupada
Costo por U.D.M.
U.D.M.
Cantidad ocupada
Menu D
Costo Menu
Bs 16
Kg
0.200
Bs 3.2
Res
Bs 16
Kg
0.200
Bs 3.2
Bs 9
Kg
0.250
Bs 2.3
Pollo
Bs 9
Kg
0.250
Bs 2.3
Bs 13
Kg
0.250
Bs 3.3
Pescado
Bs 13
Kg
0.250
Bs 3.3
Bs 14
Kg
0.200
Bs 2.8
Bs 2.8
Cerdo
Bs 14
Kg
0.200
Bs 2.8
Bs 3
Kg
0.050
Bs 0.2
Bs 0.2
Lechuga
Bs 3
Kg
0.050
Bs 0.2
Bs 5
Kg
0.050
Bs 0.3
Bs 0.3
Tomate
Bs 5
Kg
0.050
Bs 0.3
Bs 3
Kg
0.005
Bs 0.0
Pepino
Bs 3
Kg
0.005
Bs 0.0
Bs 4
Kg
0.050
Bs 0.2
Brocoli
Bs 4
Kg
0.050
Bs 0.2
Bs 3
Kg
0.005
Bs 0.0
Bs 0.0
Zapallo
Bs 3
Kg
0.005
Bs 0.0
Bs 3
Kg
0.005
Bs 0.0
Bs 0.0
Pimenton
Bs 3
Kg
0.005
Bs 0.0
Bs 4
Kg
0.050
Bs 0.2
Bs 0.2
Remolacha
Bs 4
Kg
0.050
Bs 0.2
Bs 5
Kg
0.050
Bs 0.3
Bs 0.3
Zanahoria
Bs 5
Kg
0.050
Bs 0.3
Bs 3
Kg
0.100
Bs 0.3
Papa
Bs 3
Kg
0.100
Bs 0.3
Bs 5
Kg
0.070
Bs 0.3
Arroz
Bs 5
Kg
0.070
Bs 0.3
Bs 4
Kg
0.070
Bs 0.3
Fideo
Bs 4
Kg
0.070
Bs 0.3
Bs 15
Frasco
0.01
Bs 0.1
Bs 0.1
Aderezos
Bs 15 Frasco
0.01
Bs 0.1
Bs 12
Lts
0.05
Bs 0.6
Bs 0.6
Aceite
Bs 12
0.05
Bs 0.6
Bs 10
Frasco
0.05
Bs 0.5
Salsas
Bs 10 Frasco
0.05
Bs 0.5
Bs 1
N/A
Bs 1.0
Bs 1.0
Condimentos
Bs 1.0
Bs 23
garrafa
0.01
Bs 0.1
Bs 0.1
Gas
0.01
Bs 0.1
Bs 2
N/A
Bs 2.0
Bs 2.0
Envases
Bs 2.0
Verduras
Bs 0.3
Bs 7.79
Bs 1
Lts
N/A
Bs 23 garrafa
Bs 2
N/A
Menu F
Costo Menu
Bs 3.2
Bs 0.2
Bs 0.0
Bs 0.2
Bs 0.0
Bs 0.0
Bs 0.2
Bs 0.3
Bs 0.1
Bs 0.6
Bs 1.0
Bs 0.1
Bs 2.0
Bs 7.90
Costo Fijo
Bs 7,200
263
110
88
66
75
1504
60%
18%
7%
6%
4%
5%
60%
18%
7%
6%
4%
5%
0%
Bs 25
Bs 15
Bs 17
Bs 15
Bs 12
263
110
88
66
75
601
44%
18%
15%
11%
5%
Bs 10.72
Bs 5.03
Bs 18.41
44%
18%
15%
11%
5%
Bs 7.49
Punto de Equilibrio
1,266.16
Incluye Bebidas
Punto de Equilibrio
No Incluye Bebidas
659.89
Bs 25,000
Bs 20,000
Bs 15,000
Bs 10,000
Bs 5,000
Bs 0
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
Mes 7
Mes 8
Mes 9
Mes 1
de los Costos
30
39
50
Mes 7
Mes 8
Mes 9