Escolar Documentos
Profissional Documentos
Cultura Documentos
EL CAONERO
Inflacin
Aos del Proyecto
Tasa Activa
Tasa Pasiva
Impuesto a la Renta
Participancion Trabajadores
Crecimiento ao
Incremento sueldos gobierno
Incremento sueldos empresario
Atencin
Capacidad 50 pax
Productos
Sopas
locro de carne
Sopa de quinua
Cosome de pollo
consome de carne
crema de choclo
Crema de Verduras
Sopa de bolas de verde
TOTAL
4.16%
5
10%
4.53%
22%
15%
3%
7%
3%
Lunes - Domingo
Precio de Venta
0.6
0.6
0.6
0.6
0.6
0.6
0.6
1.5
1.5
1.5
1.5
1.5
1.5
1.5
Platos Fuertes
costilla
pollo en salsa de championes
lomo
churrasco
carne al jugo
pechuga al jugo
filete de cerdo
chuleta
TOTAL
2
1.5
3
3.5
1.75
2.65
2
1.49
3.5
3
4.5
4.5
2.75
4
3.5
2.75
Postres
torta tres leches
postre del dia
torta de chocolate
TOTAL
0.63
0.99
0.74
2
1.5
2
0.25
0.5
0.25
0.5
0.75
1.25
1.5
1
1.5
2
Bebidas
Caf
Te helado
Aguas aromticas
Jugos Naturales
Batidos
0.4
0.27
0.35
Personal
Administrador
Contador
Cajero
Mesero 1
Mesero 2
Mesero 3
Chef
Ayudante de Cocina 1
Ayudante de Cocina 2
Jefe de restaurant
Dcimo cuatro sueldo
Iess Patronal
Sueldo
600
318 Honorarios
318
318
318
318
600
318
318
400
318
12.15%
1
1
1
Horario
5am -5 am
Und. diarias
Und. Semanal
Und. Mensulaes
Und.. Anuales
10
3
15
15
3
5
8
59
70
21
105
105
21
35
56
413
280
84
420
420
84
140
224
1652
3360
1008
5040
5040
1008
1680
2688
19824
7
6
4
8
15
4
8
15
67
49
42
28
56
105
28
56
105
469
196
168
112
224
420
112
224
420
1876
2352
2016
1344
2688
5040
1344
2688
5040
22512
3
4
5
12
15
20
25
60
60
80
100
240
720
960
1200
2880
20
20
10
15
10
140
140
70
105
70
560
560
280
420
280
6720
6720
3360
5040
3360
30
30
60
195
210
210
420
1365
840
840
1680
5460
10080
10080
20160
65520
Cantidad
1
1
1
1
1
1
1
1
1
1
1
2
1
V. Unitario
800
1000
650
130
150
70
150
400
130
800
300
1200
400
V. Total
800
1000
650
130
150
70
150
400
130
800
300
2400
400
7380
Cantidad
V. Unitario
10
70
40
25
1
200
4
150
1
800
2
180
2
50
V. Total
700
1000
200
600
800
360
100
3760
Cantidad
V. Total
1600
150
1750
V. Unitario
2
800
1
150
12890
Materia Prima
Sopas
locro de carne
Sopa de quinua
Cosome de pollo
consome de carne
crema de choclo
Crema de Verduras
Sopa de bolas de verde
Suma
Unidades
Platos Fuetres
costilla
pollo en salsa de championes
lomo
churrasco
carne al jugo
pechuga al jugo
filete de cerdo
chuleta
TOTAL
Unidades
Postres
torta tres leches
postre del dia
torta de chocolate
TOTAL
Unidades
Costo Uni.
Costo Mens.
60
0.63
37.8
80
0.99
79.2
100
0.74
74
240
Bebidas
Caf
Te helado
Aguas aromticas
Jugos Naturales
Batidos
Agua con gas
Agua sin gas
Gaseosas
TOTAL
Unidades
Costo Uni.
Costo Mens.
0.25
140
0.5
280
0.25
70
0.5
210
0.75
210
0.4
336
0.27
226.8
0.35
588
SUMA TOTAL
280
84
420
420
84
140
224
1652
Costo Uni.
Costo Mens.
0.6
168
0.6
50.4
0.6
252
0.6
252
0.6
50.4
0.6
84
0.6
134.4
Costo Uni.
196
168
112
224
420
112
224
420
1876
560
560
280
420
280
840
840
1680
5460
9228
2
1.5
3
3.5
1.75
2.65
2
1.49
Costo Mens.
392
252
336
784
735
296.8
448
625.8
Costo Anual
2016
604.8
3024
3024
604.8
1008
1612.8
11894.4
Costo Anual
4704
3024
4032
9408
8820
3561.6
5376
7509.6
46435.2
Costo Anual
453.6
950.4
888
2292
Costo Anual
1680
3360
840
2520
2520
4032
2721.6
7056
24729.6
85357.2
Sueldos Personal
Administrativos
Num.
1
2
3
4
5
6
Total
Cargo
Administrador
Contador
Cajero
Mesero 1
Mesero 2
Mesero 3
Sueldo
Produccin
Num.
1
2
3
5
Total
Cargo
Chef
Ayudante de Cocina 1
Ayudante de Cocina 2
Jefe de restaurant
Sueldo
Incremento Gobierno
Imcremento Empresario
Decimo 3ro
600
318
318
318
318
318
2190
26.5
26.5
26.5
26.5
106
Decimo 3ro
600
318
318
400
1636
50
26.5
26.5
33.33
136.33
7%
3%
Ao 1
Resumen General
Sueldos Administracion
Sueldos Produccion
50
Ao 2
34343.38
26561.29
Unidades
37777.71
29217.42
Ao 1
3360
1008
5040
5040
1008
1680
2688
3.03%
0.91%
4.55%
4.55%
0.91%
1.52%
2.43%
805.93
241.78
1208.90
1208.90
241.78
402.97
644.75
2352
2016
1344
2688
5040
1344
2688
5040
2.12%
1.82%
1.21%
2.43%
4.55%
1.21%
2.43%
4.55%
564.15
483.56
322.37
644.75
1208.90
322.37
644.75
1208.90
720
0.65%
172.70
960
1200
0.87%
1.08%
230.27
287.83
6720
6720
3360
5040
3360
10080
10080
20160
110736
6.07%
6.07%
3.03%
4.55%
3.03%
9.10%
9.10%
18.21%
100.00%
1611.87
1611.87
805.93
1208.90
805.93
2417.80
2417.80
4835.61
26561.29
Control
0.00
Decimo 4to
Fondos de Reserva
26.5
50
26.5
26.5
26.5
26.5
106
26.5
26.5
26.5
26.5
106
Decimo 4to
Fondos de Reserva
26.5
50
26.5
26.5
26.5
26.5
26.5
33.33
106
136.33
Ao 3
Ao 4
41555.48
32139.16
Ao 2
IESS
72.9
38.64
38.64
38.64
38.64
154.548
IESS
72.9
38.637
38.637
48.6
198.77
V. mensual V. Anual
799.4
9592.8
318
3816
436.14
5233.64
436.14
5233.64
436.14
5233.64
436.14
5233.64
2861.948
34343.376
V. mensual V. Anual
799.4
9592.8
436.137
5233.644
436.137
5233.644
541.77
6501.2
2213.44
26561.29
Ao 5
45711.03
35353.07
Ao 3
50282.14
38888.38
Ao 4
Ao 5
886.53
265.96
1329.79
1329.79
265.96
443.26
709.22
975.18
292.55
1462.77
1462.77
292.55
487.59
780.14
1072.70
321.81
1609.05
1609.05
321.81
536.35
858.16
1179.97
353.99
1769.95
1769.95
353.99
589.98
943.97
620.57
531.92
354.61
709.22
1329.79
354.61
709.22
1329.79
682.63
585.11
390.07
780.14
1462.77
390.07
780.14
1462.77
750.89
643.62
429.08
858.16
1609.05
429.08
858.16
1609.05
825.98
707.98
471.99
943.97
1769.95
471.99
943.97
1769.95
189.97
208.97
229.86
252.85
253.29
316.62
278.62
348.28
306.49
383.11
337.13
421.42
1773.06
1773.06
886.53
1329.79
886.53
2659.58
2659.58
5319.17
29217.42
1950.36
1950.36
975.18
1462.77
975.18
2925.54
2925.54
5851.08
32139.16
2145.40
2145.40
1072.70
1609.05
1072.70
3218.10
3218.10
6436.19
35353.07
2359.94
2359.94
1179.97
1769.95
1179.97
3539.90
3539.90
7079.81
38888.38
0.00
0.00
0.00
0.00
Gastos Generales
Gastos
Agua
Luz
Telefono
internet
Gas
Utiles de oficina
Transporte
publicidad
Arriendos
Otros
Suma
Mensual
70
35
10
18
60
10
40
80
600
18.46
941.46
Inflacion
CIB
Agua
Luz
Gas
SUMA
Productos
Sopas
locro de carne
Sopa de quinua
Cosome de pollo
consome de carne
crema de choclo
Crema de Verduras
Sopa de bolas de verde
Platos Fuertes
costilla
pollo en salsa de championes
lomo
churrasco
carne al jugo
pechuga al jugo
filete de cerdo
chuleta
Postres
torta tres leches
postre del dia
torta de chocolate
Bebidas
Caf
Te helado
Aguas aromticas
Jugos Naturales
Batidos
Anual
840
420
120
216
720
120
480
960
7200
221.52
11297.52
4.16%
Unidades
%
3360
1008
5040
5040
1008
1680
2688
3.03%
0.91%
4.55%
4.55%
0.91%
1.52%
2.43%
2352
2016
1344
2688
5040
1344
2688
5040
2.12%
1.82%
1.21%
2.43%
4.55%
1.21%
2.43%
4.55%
720
960
1200
0.65%
0.87%
1.08%
6720
6720
3360
5040
3360
6.07%
6.07%
3.03%
4.55%
3.03%
10080
10080
20160
110736
9.10%
9.10%
18.21%
100.00%
Control
Gastos Generales
Agua
Luz
Telefono
Internet
utiles de oficina
Transporte
Publicidad
ARRIENDO
otros
menaje
Total
Ao 1
252
126
120
216
120
480
960
7200
221.52
10000
19695.52
Control
10000.00
% produccion
70%
70%
Ao 1
% administracion
30%
30%
Ao 2
588
294
720
1602
Ao 1
Ao 3
612.46
306.23
749.95
1668.64
Ao 2
Ao 4
637.94
318.97
781.15
1738.06
Ao 3
Ao 5
664.48
332.24
813.65
1810.36
Ao 4
692.12
346.06
847.49
1885.67
Ao 5
48.61
14.58
72.91
72.91
14.58
24.30
38.89
50.63
15.19
75.95
75.95
15.19
25.32
40.50
52.74
15.82
79.11
79.11
15.82
26.37
42.19
54.93
16.48
82.40
82.40
16.48
27.47
43.94
57.22
17.16
85.82
85.82
17.16
28.61
45.77
34.03
29.17
19.44
38.89
72.91
19.44
38.89
72.91
35.44
30.38
20.25
40.50
75.95
20.25
40.50
75.95
36.92
31.64
21.09
42.19
79.11
21.09
42.19
79.11
38.45
32.96
21.97
43.94
82.40
21.97
43.94
82.40
40.05
34.33
22.89
45.77
85.82
22.89
45.77
85.82
10.42
13.89
17.36
10.85
14.47
18.08
11.30
15.07
18.83
11.77
15.69
19.62
12.26
16.35
20.43
97.22
97.22
48.61
72.91
48.61
101.26
101.26
50.63
75.95
50.63
105.47
105.47
52.74
79.11
52.74
109.86
109.86
54.93
82.40
54.93
114.43
114.43
57.22
85.82
57.22
145.83
145.83
291.65
1602.00
151.89
151.89
303.78
1668.64
158.21
158.21
316.42
1738.06
164.79
164.79
329.58
1810.36
171.65
171.65
343.30
1885.67
0.00
0.00
0.00
0.00
0.00
Ao 2
Ao 3
Ao 4
Ao 5
262.48
131.24
124.99
224.99
124.99
499.97
999.94
7499.52
230.74
273.40
136.70
130.19
234.35
130.19
520.77
1041.53
7811.50
240.33
284.78
142.39
135.61
244.09
135.61
542.43
1084.86
8136.46
250.33
296.62
148.31
141.25
254.25
141.25
565.00
1129.99
8474.94
260.75
10098.85
10518.97
10956.55
11412.35
Costo de Produccin
Crecimiento ao
Inflacin
3%
4.16%
Aos
Sopas
locro de carne
Sopa de quinua
Cosome de pollo
consome de carne
crema de choclo
Crema de Verduras
Sopa de bolas de verde
Platos Fuertes
costilla
pollo en salsa de championes
lomo
churrasco
carne al jugo
pechuga al jugo
filete de cerdo
chuleta
Postres
torta tres leches
postre del dia
torta de chocolate
Bebidas
Caf
Te helado
Aguas aromticas
Jugos Naturales
Batidos
Agua con gas
Agua sin gas
Gaseosas
TOTAL
Ao 1
Ao 1
3360
1008
5040
5040
1008
1680
2688
2352
2016
1344
2688
5040
1344
2688
5040
720
960
1200
6720
6720
3360
5040
3360
10080
10080
20160
110736
0.6
0.6
0.6
0.6
0.6
0.6
0.6
2
1.5
lomo
churrasco
carne al jugo
pechuga al jugo
filete de cerdo
chuleta
Postres
torta tres leches
postre del dia
torta de chocolate
Bebidas
Caf
Te helado
Aguas aromticas
Jugos Naturales
Batidos
Agua con gas
Agua sin gas
Gaseosas
Materia Prima
Sopas
locro de carne
Sopa de quinua
Cosome de pollo
consome de carne
crema de choclo
Crema de Verduras
Sopa de bolas de verde
Platos Fuertes
costilla
pollo en salsa de championes
lomo
churrasco
carne al jugo
pechuga al jugo
filete de cerdo
chuleta
Postres
torta tres leches
postre del dia
torta de chocolate
Bebidas
Caf
Te helado
Aguas aromticas
Jugos Naturales
Batidos
Agua con gas
3
3.5
1.75
2.65
2
1.49
0.63
0.99
0.74
0.25
0.5
0.25
0.5
0.75
0.4
0.27
0.35
Ao 1
2016
604.8
3024
3024
604.8
1008
1612.8
4704
3024
4032
9408
8820
3561.6
5376
7509.6
0
453.6
950.4
888
1680
3360
840
2520
2520
4032
2721.6
7056
85351.2
Mano de Obra
Sopas
locro de carne
Sopa de quinua
Cosome de pollo
consome de carne
crema de choclo
Crema de Verduras
Sopa de bolas de verde
Platos Fuertes
costilla
pollo en salsa de championes
lomo
churrasco
carne al jugo
pechuga al jugo
filete de cerdo
chuleta
Postres
torta tres leches
postre del dia
torta de chocolate
Bebidas
Caf
Te helado
Aguas aromticas
Jugos Naturales
Batidos
Agua con gas
Agua sin gas
Gaseosas
TOTAL
Ao 1
805.93
241.78
1208.90
1208.90
241.78
402.97
644.75
564.15
483.56
322.37
644.75
1208.90
322.37
644.75
1208.90
172.70
230.27
287.83
Control
CIF
Sopas
locro de carne
Sopa de quinua
Cosome de pollo
consome de carne
crema de choclo
Crema de Verduras
Sopa de bolas de verde
Platos Fuertes
costilla
pollo en salsa de championes
1611.87
1611.87
805.93
1208.90
805.93
2417.80
2417.80
4835.61
26561.29
0.00
Ao 1
48.61
14.58
72.91
72.91
14.58
24.30
38.89
34.03
29.17
lomo
churrasco
carne al jugo
pechuga al jugo
filete de cerdo
chuleta
Postres
torta tres leches
postre del dia
torta de chocolate
Bebidas
Caf
Te helado
Aguas aromticas
Jugos Naturales
Batidos
Agua con gas
Agua sin gas
Gaseosas
TOTAL
19.44
38.89
72.91
19.44
38.89
72.91
10.42
13.89
17.36
97.22
97.22
48.61
72.91
48.61
145.83
145.83
291.65
1602.00
Control
Costos de Produccin
Sopas
locro de carne
Sopa de quinua
Cosome de pollo
consome de carne
crema de choclo
Crema de Verduras
Sopa de bolas de verde
Platos Fuertes
costilla
pollo en salsa de championes
lomo
churrasco
carne al jugo
pechuga al jugo
filete de cerdo
chuleta
Postres
torta tres leches
postre del dia
torta de chocolate
Bebidas
Caf
Te helado
Aguas aromticas
Jugos Naturales
0.00
Ao 1
2870.54
861.16
4305.81
4305.81
861.16
1435.27
2296.43
5302.18
3536.73
4373.82
10091.63
10101.81
3903.42
6059.63
8791.41
636.72
1194.56
1193.19
3389.09
5069.09
1694.54
3801.81
Batidos
Agua con gas
Agua sin gas
Gaseosas
TOTAL
3374.54
6595.63
5285.23
12183.26
113514.49
Ao 1
Costo Ponderado
0.85
0.85
0.85
0.85
0.85
0.85
0.85
2.25
1.75
3.25
3.75
2.00
2.90
2.25
1.74
0.88
1.24
0.99
0.50
0.75
0.50
0.75
1.00
0.65
0.52
0.60
1.03
Ao 2
Ao 3
Ao 4
Ao 5
3461
1038
5191
5191
1038
1730
2769
3565
1069
5347
5347
1069
1782
2852
3672
1101
5507
5507
1101
1836
2937
3782
1135
5673
5673
1135
1891
3025
2423
2076
1384
2769
5191
1384
2769
5191
2495
2139
1426
2852
5347
1426
2852
5347
2570
2203
1469
2937
5507
1469
2937
5507
2647
2269
1513
3025
5673
1513
3025
5673
742
989
1236
764
1018
1273
787
1049
1311
810
1080
1351
6922
6922
3461
5191
3461
10382
10382
20765
114058
7129
7129
3565
5347
3565
10694
10694
21388
117480
7343
7343
3672
5507
3672
11015
11015
22029
121004
7563
7563
3782
5673
3782
11345
11345
22690
124634
Ao 2
Ao 3
Ao 4
Ao 5
0.62
0.62
0.62
0.62
0.62
0.62
0.62
0.65
0.65
0.65
0.65
0.65
0.65
0.65
0.68
0.68
0.68
0.68
0.68
0.68
0.68
0.71
0.71
0.71
0.71
0.71
0.71
0.71
2.08
1.56
2.17
1.63
2.26
1.70
2.35
1.77
3.12
3.65
1.82
2.76
2.08
1.55
3.25
3.80
1.90
2.88
2.17
1.62
3.39
3.96
1.98
2.99
2.26
1.68
3.53
4.12
2.06
3.12
2.35
1.75
0.66
1.03
0.77
0.68
1.07
0.80
0.71
1.12
0.84
0.74
1.17
0.87
0.26
0.52
0.26
0.52
0.78
0.42
0.28
0.36
0.27
0.54
0.27
0.54
0.81
0.43
0.29
0.38
0.28
0.57
0.28
0.57
0.85
0.45
0.31
0.40
0.29
0.59
0.29
0.59
0.88
0.47
0.32
0.41
Ao 2
Ao 3
Ao 4
Ao 5
2162.86
648.86
3244.29
3244.29
648.86
1081.43
1730.29
2320.42
696.13
3480.63
3480.63
696.13
1160.21
1856.34
2489.46
746.84
3734.19
3734.19
746.84
1244.73
1991.57
2670.81
801.24
4006.22
4006.22
801.24
1335.41
2136.65
5046.68
3244.29
4325.72
10093.35
9462.52
3821.06
5767.63
8056.66
0.00
486.64
1019.63
952.69
5414.32
3480.63
4640.84
10828.63
10151.84
4099.41
6187.79
8643.57
0.00
522.09
1093.91
1022.09
5808.74
3734.19
4978.92
11617.48
10891.39
4398.05
6638.56
9273.24
0.00
560.13
1173.60
1096.55
6231.89
4006.22
5341.62
12463.79
11684.80
4718.43
7122.17
9948.77
0.00
600.93
1259.10
1176.43
1802.38
3604.77
901.19
2703.58
2703.58
4325.72
1933.68
3867.37
966.84
2900.53
2900.53
4640.84
2074.55
4149.10
1037.27
3111.82
3111.82
4978.92
2225.68
4451.35
1112.84
3338.51
3338.51
5341.62
2919.86
7570.02
91568.86
3132.57
8121.48
98239.47
Ao 2
Ao 3
3360.77
8713.11
105396.02
Ao 4
3605.60
9347.84
113073.91
Ao 5
886.53
265.96
1329.79
1329.79
265.96
443.26
709.22
975.18
292.55
1462.77
1462.77
292.55
487.59
780.14
1072.70
321.81
1609.05
1609.05
321.81
536.35
858.16
1179.97
353.99
1769.95
1769.95
353.99
589.98
943.97
620.57
531.92
354.61
709.22
1329.79
354.61
709.22
1329.79
682.63
585.11
390.07
780.14
1462.77
390.07
780.14
1462.77
750.89
643.62
429.08
858.16
1609.05
429.08
858.16
1609.05
825.98
707.98
471.99
943.97
1769.95
471.99
943.97
1769.95
189.97
253.29
316.62
208.97
278.62
348.28
229.86
306.49
383.11
252.85
337.13
421.42
1773.06
1773.06
886.53
1329.79
886.53
2659.58
2659.58
5319.17
29217.42
0.00
1950.36
1950.36
975.18
1462.77
975.18
2925.54
2925.54
5851.08
32139.16
0.00
2145.40
2145.40
1072.70
1609.05
1072.70
3218.10
3218.10
6436.19
35353.07
0.00
2359.94
2359.94
1179.97
1769.95
1179.97
3539.90
3539.90
7079.81
38888.38
0.00
Ao 2
Ao 3
Ao 4
Ao 5
50.63
15.19
75.95
75.95
15.19
25.32
40.50
52.74
15.82
79.11
79.11
15.82
26.37
42.19
54.93
16.48
82.40
82.40
16.48
27.47
43.94
57.22
17.16
85.82
85.82
17.16
28.61
45.77
35.44
30.38
36.92
31.64
38.45
32.96
40.05
34.33
20.25
40.50
75.95
20.25
40.50
75.95
21.09
42.19
79.11
21.09
42.19
79.11
21.97
43.94
82.40
21.97
43.94
82.40
22.89
45.77
85.82
22.89
45.77
85.82
10.85
14.47
18.08
11.30
15.07
18.83
11.77
15.69
19.62
12.26
16.35
20.43
101.26
101.26
50.63
75.95
50.63
151.89
151.89
303.78
1668.64
105.47
105.47
52.74
79.11
52.74
158.21
158.21
316.42
1738.06
109.86
109.86
54.93
82.40
54.93
164.79
164.79
329.58
1810.36
114.43
114.43
57.22
85.82
57.22
171.65
171.65
343.30
1885.67
0.00
0.00
0.00
0.00
Ao 2
Ao 3
Ao 4
Ao 5
3100.02
930.01
4650.03
4650.03
930.01
1550.01
2480.02
3348.34
1004.50
5022.51
5022.51
1004.50
1674.17
2678.67
3617.09
1085.13
5425.63
5425.63
1085.13
1808.54
2893.67
3908.00
1172.40
5861.99
5861.99
1172.40
1954.00
3126.40
5702.69
3806.59
4700.59
10843.08
10868.26
4195.92
6517.36
9462.40
6133.86
4097.38
5052.01
11650.97
11693.72
4510.58
7010.13
10185.45
6598.08
4410.77
5429.97
12519.58
12582.83
4849.10
7540.66
10964.68
7097.92
4748.53
5836.50
13453.54
13540.58
5213.31
8111.91
11804.55
687.46
1287.39
1287.39
742.36
1387.60
1389.20
801.76
1495.78
1499.27
866.04
1612.58
1618.28
3676.70
5479.09
1838.35
4109.31
3989.52
5923.20
1994.76
4442.40
4329.81
6404.36
2164.90
4803.27
4700.04
6925.72
2350.02
5194.29
3640.74
7137.20
5731.34
13192.97
122454.92
Ao 2
3928.44
7724.60
6216.32
14288.98
132116.69
Ao 3
4239.45
8361.81
6743.66
15478.88
142559.46
Ao 4
4575.70
9053.18
7317.15
16770.95
153847.97
Ao 5
0.90
0.90
0.90
0.90
0.90
0.90
0.90
0.94
0.94
0.94
0.94
0.94
0.94
0.94
0.99
0.99
0.99
0.99
0.99
0.99
0.99
1.03
1.03
1.03
1.03
1.03
1.03
1.03
2.35
1.83
3.40
3.92
2.09
3.03
2.35
1.82
2.46
1.92
3.54
4.09
2.19
3.16
2.46
1.90
2.57
2.00
3.70
4.26
2.28
3.30
2.57
1.99
2.68
2.09
3.86
4.45
2.39
3.45
2.68
2.08
0.93
1.30
1.04
0.97
1.36
1.09
1.02
1.43
1.14
1.07
1.49
1.20
0.53
0.79
0.53
0.79
1.05
0.69
0.55
0.64
0.56
0.83
0.56
0.83
1.10
0.72
0.58
0.67
0.59
0.87
0.59
0.87
1.15
0.76
0.61
0.70
0.62
0.92
0.62
0.92
1.21
0.80
0.64
0.74
1.07
1.12
1.18
1.23
Ventas
Crecimiento Ao
Inflacin
3%
4.16%
Producto
Unidades
Sopas
locro de carne
Sopa de quinua
Cosome de pollo
consome de carne
crema de choclo
Crema de Verduras
Sopa de bolas de verde
Platos Fuertes
costilla
pollo en salsa de championes
lomo
churrasco
carne al jugo
pechuga al jugo
filete de cerdo
chuleta
Postres
torta tres leches
postre del dia
torta de chocolate
Bebidas
Caf
Te helado
Aguas aromticas
Jugos Naturales
Batidos
Agua con gas
Agua sin gas
Gaseosas
TOTAL
Ao 1
Precio de Venta
Sopas
locro de carne
Sopa de quinua
Cosome de pollo
consome de carne
Ao 1
Ao 2
Ao 3
3360
1008
5040
5040
1008
1680
2688
3461
1038
5191
5191
1038
1730
2769
3565
1069
5347
5347
1069
1782
2852
2352
2016
1344
2688
5040
1344
2688
5040
2423
2076
1384
2769
5191
1384
2769
5191
2495
2139
1426
2852
5347
1426
2852
5347
720
960
1200
742
989
1236
764
1018
1273
6720
6720
3360
5040
3360
10080
10080
20160
110736
6922
6922
3461
5191
3461
10382
10382
20765
114058
7129
7129
3565
5347
3565
10694
10694
21388
117480
Ao 2
1.5
1.5
1.5
1.5
1.56
1.56
1.56
1.56
Ao 3
1.63
1.63
1.63
1.63
crema de choclo
Crema de Verduras
Sopa de bolas de verde
Platos Fuertes
costilla
pollo en salsa de championes
lomo
churrasco
carne al jugo
pechuga al jugo
filete de cerdo
chuleta
Postres
torta tres leches
postre del dia
torta de chocolate
Bebidas
Caf
Te helado
Aguas aromticas
Jugos Naturales
Batidos
Agua con gas
Agua sin gas
Gaseosas
Ventas $
VENTAS POR AOS
Sopas
locro de carne
Sopa de quinua
Cosome de pollo
consome de carne
crema de choclo
Crema de Verduras
Sopa de bolas de verde
Platos Fuertes
costilla
pollo en salsa de championes
lomo
churrasco
carne al jugo
pechuga al jugo
filete de cerdo
chuleta
Postres
torta tres leches
1.5
1.5
1.5
1.56
1.56
1.56
1.63
1.63
1.63
3.5
3
4.5
4.5
2.75
4
3.5
2.75
3.65
3.12
4.69
4.69
2.86
4.17
3.65
2.86
3.80
3.25
4.88
4.88
2.98
4.34
3.80
2.98
2
1.5
2
2.08
1.56
2.08
2.17
1.63
2.17
1.25
1.5
1
1.5
2
1
1
1
1.30
1.56
1.04
1.56
2.08
1.04
1.04
1.04
1.36
1.63
1.08
1.63
2.17
1.08
1.08
1.08
Ao 1
Ao 2
Ao 3
5040.00
1512.00
7560.00
7560.00
1512.00
2520.00
4032.00
5407.15
1622.15
8110.73
8110.73
1622.15
2703.58
4325.72
5801.05
1740.32
8701.58
8701.58
1740.32
2900.53
4640.84
8232.00
6048.00
6048.00
12096.00
13860.00
5376.00
9408.00
13860.00
8831.68
6488.58
6488.58
12977.17
14869.67
5767.63
10093.35
14869.67
9475.06
6961.27
6961.27
13922.53
15952.90
6187.79
10828.63
15952.90
1440.00
1544.90
1657.44
1440.00
2400.00
1544.90
2574.84
1657.44
2762.41
8400.00
10080.00
3360.00
7560.00
6720.00
10080.00
10080.00
20160.00
186384.00
9011.92
10814.31
3604.77
8110.73
7209.54
10814.31
10814.31
21628.62
199961.70
9668.42
11602.11
3867.37
8701.58
7734.74
11602.11
11602.11
23204.22
214528.51
Ao 4
Ao 5
3672
1101
5507
5507
1101
1836
2937
3782
1135
5673
5673
1135
1891
3025
2570
2203
1469
2937
5507
1469
2937
5507
2647
2269
1513
3025
5673
1513
3025
5673
787
1049
1311
810
1080
1351
7343
7343
3672
5507
3672
11015
11015
22029
121004
7563
7563
3782
5673
3782
11345
11345
22690
124634
Ao 4
1.70
1.70
1.70
1.70
Ao 5
1.77
1.77
1.77
1.77
1.70
1.70
1.70
1.77
1.77
1.77
3.96
3.39
5.09
5.09
3.11
4.52
3.96
3.11
4.12
3.53
5.30
5.30
3.24
4.71
4.12
3.24
2.26
1.70
2.26
2.35
1.77
2.35
1.41
1.70
1.13
1.70
2.26
1.13
1.13
1.13
1.47
1.77
1.18
1.77
2.35
1.18
1.18
1.18
Ao 4
Ao 5
6223.65
1867.09
9335.47
9335.47
1867.09
3111.82
4978.92
6677.03
2003.11
10015.54
10015.54
2003.11
3338.51
5341.62
10165.29
7468.38
7468.38
14936.76
17115.04
6638.56
11617.48
17115.04
10905.82
8012.44
8012.44
16024.87
18361.83
7122.17
12463.79
18361.83
1778.19
1907.72
1778.19
2963.64
1907.72
3179.54
10372.75
12447.30
4149.10
9335.47
8298.20
12447.30
12447.30
24894.60
230156.48
11128.38
13354.06
4451.35
10015.54
8902.71
13354.06
13354.06
26708.12
246922.92
Datos pre-operativos
Legal y puesdta en marcha
1000
Otros Diferidos
1000
Total pre-operativos
2000
Total Activos mas pre-operativos
14890
Depresiacion Periodo
1476
752
350
2578
5
400
5
5
5
ao
efectivo minimo
cartera
inventario
total capital de trabajo
0
6981.39
0
0
6981.39
1
7097.15
0
0
7097.15
2
7674.63
0
0
7674.63
3
8301.13
0
0
8301.13
6981.39
115.75
577.49
626.50
recuperacion de activos
maquinaria y muebles y
equipo
enseres
equipos de
computo
capital de
trabajo
% de recuperacion
precio de ventas
valor en libros
utilidad en venta
flujo de caja
total recuperacion
30%
2214
0
2214
2214
12672.94
30%
1128
0
1128
1128
20%
350
0
350
350
100%
8980.94
8980.94
0
8980.93544
0
-12890
-2000
-6981.39
-115.75
-577.49
-626.50
-21871.39
-115.75
-577.49
-626.50
4
8980.94
0
0
8980.94
679.81
-679.81
12672.94
-679.81
12672.94
1
186384.00
113514.49
72869.51
54038.90
2578
400
15852.62
2377.89
2964.44
10510.28
2
199961.70
122454.92
77506.78
47876.57
2578
400
26652.21
3997.83
4983.96
17670.42
3
214528.51
132116.69
82411.82
52074.45
2578
400
27359.37
4103.91
5116.20
18139.26
4
230156.48
142559.46
87597.03
56667.59
2578
400
27951.44
4192.72
5226.92
18531.80
13488.28
20648.42
21117.26
21509.80
5
246922.92
153847.97
93074.96
61694.48
2578
400
28402.47
4260.37
5311.26
18830.84
21808.84
0
-21871.39
-21871.39
1
-115.75
13488.28
13372.53
2
-577.49
20648.42
20070.93
$ 62,534.87
76.36% acepta
3
-626.50
21117.26
20490.77
4
-679.81
21509.80
20829.99
5
12672.94
21808.84
34481.78
AO 3
AO 4
AO 5
214528.51
230156.48
246922.92
132116.69
142559.46
153847.97
82411.82
87597.03
93074.96
52074.45
56667.59
61694.48
2578
2578
2578
400
400
400
27359.37
27951.44
28402.47
3692 SI ES PERDIDA SE RESTA
27359.37
27951.44
32094.47
4103.91
4192.72
4814.17
5116.20
5226.92
6001.67
18139.26
18531.80
21278.64
2578
2578
2578
400
400
400
3692 SI ES PERDIDA SE SUMA
626.50
679.81
0.00
8980.94
3692
20490.77
20829.99
33237.57
FC. Financiamiento
MONTO
TASA
FORMA DE PAGO
TIEMPO
VALOR PRESTAMO
CUOTA
AO
SALDO INICIAL
CUOTA
INTERESES
ABONO AL CAPITAL
SALDO FINAL
FLUJO DE CAJA
TASA
TASA INVERSIONISTA
COSTO PROMEDIO PONDERADO DE CAPITAL
FUENTE
CAPITAL PROPIO
FINANCIAMIENTO
TOTAL
12890
10%
ABONO CONSTANTE A CAPITAL
5 AOS
12890
$ 4,066.42
0
12890
0
0
0
12890
12890
1
12890
1289
1289
0
12890
-1289
2
12890
4511.5
1289
3222.5
9667.5
-4511.5
10%
4.53%
MONTO
% PARTICIPACION TASA %
8981.39
41.06%
4.53%
12890
58.94%
10%
21871.39
100.00%
. Financiamiento
3
9667.5
4189.25
966.75
3222.5
6445
-4189.25
CPP
1.86%
5.89%
7.75%
4
6445
3867
644.5
3222.5
3222.5
-3867
5
3222.5
3544.75
322.25
3222.5
0
-3544.75
0
-21871.39
12890
-8981.39
1
13372.53
-1289
12083.53
2
20070.93
-4511.5
15559.43
$
VENTAS
COSTOS VARIABLES
MARGEN DE CONTRIBUCION
COSTOS FIJOS
DEPRECIACION
AMORTIZACION
UTILIDAD OPERATIVA
GASTOS FINANCIEROS
AO 0
AO 1
AO 2
186384.00
199961.70
113514.49
122454.92
72869.51
77506.78
54038.90
47876.57
2578
2578
400
400
15852.62
26652.21
1289
1289
(+)
(-)
(-)
(-)
(+)
(+)
(-)
(-)
(+)
(+)
(-)
(+)
21871.39
12890
-8981.39
7.75%
156.18%
14563.62
25363.21
14563.62
2184.5424
2723.39619
9655.68
0
2578
400
25363.21
3804.48153
4742.9203
16815.81
3222.5
2578
400
115.75
577.49
12517.92
15993.82
3
20490.77
-4189.25
16301.52
4
20829.99
-3867
16962.99
5
34481.78
-3544.75
30937.03
AO 3
AO 4
AO 5
214528.51
230156.48
246922.92
132116.69
142559.46
153847.97
82411.82
87597.03
93074.96
52074.45
56667.59
61694.48
2578
2578
2578
400
400
400
27359.37
27951.44
28402.47
966.75
644.5
322.25
26392.62
27306.94
26392.62
3958.8931
4935.42007
17498.31
3222.5
2578
400
27306.94
4096.0407
5106.39741
18104.50
3222.5
2578
400
626.50
679.81
16627.31
17180.19
28080.22
3692 SI ES PERDIDA SE RESTA
31772.22
4765.83355
5941.40583
21064.98
3222.5
2578
400
3692 SI ES PRDIDA SE SUMA
0.00
8980.94
3692
29801.42