SOLO EDITAR LO HIGHLITE

NO QUITAR CELDAS, SOLO BAC

Alcohol
Concepto Medida (ml) Comprado Llevado Total Vidrios
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
Pola 0 0 0 0
Ron 750 5 0 6
Tequila 750 5 0 6
Aguardiente Nectar 1500 15 0 15
Total 27

Cerveza

Concepto Precio Lugar de

individual Cantidad Precio Total Compra
0 $0.00 0 $0.00 Sams
0 $0.00 0 $0.00 Sams
0 $0.00 0 $0.00 Sams
Total $0.00

Mezcladores
Concepto Cantidad Costo individual Costo total Lugar de Compra
Clight 18 $2,000.00 $36,000.00 0
Tampico 6 $6,300.00 $37,800.00 0
Coca-Cola 7 $12,500.00 $87,500.00 Makro
Omi limon 18 $2,290.00 $41,220.00 D1
Agua 5 $10,000.00 $50,000.00 0
0 $0.00 $0.00 0
0 $0.00 $0.00 0
0 $0.00 $0.00 0
0 $0.00 $0.00 0
0 $0.00 $0.00 0
0 $0.00 $0.00 0
0 $0.00 $0.00 0
0 $0.00 $0.00 0
Total $252,520.00
O HIGHLITEADO

S, SOLO BACKSPACE

cohol
Total (ml) Precio individual Precio total Lugar de compra
0 $0.00 $0.00 Sams
0 $0.00 $0.00 Europea
0 $0.00 $0.00 Sams
0 $0.00 $0.00 Sams
0 $0.00 $0.00 Europea
0 $0.00 $0.00 Europea
0 $0.00 $0.00 Europea
0 $0.00 $0.00 Sams
0 $0.00 $0.00 Europea
0 $0.00 $0.00 Europea
0 $0.00 $0.00 Makro
0 $3,086.00 $0.00 Makro
4500 $43,379.00 $216,895.00 Makro
4500 $42,000.00 $210,000.00 Makro
22500 $52,936.00 $794,040.00 Makro
31,500 $1,220,935.00

Cantidad aproximada
de mezcladores totales
(L)
0

r de Compra
Personas 11
Noches 4

Total Litros Chupe (ml) 27,000

Promedio de consumo
diario (ml) 6,750
Promedio individual
diario (ml) 614
Chupes diarios
promedio por persona 10

Chupe por persona $110,994.09

Chelas por persona $0.00
Total por persona $110,994.09
 DÍA MENU

Miercoless
Comida Perros calientes

DESAYUNO huevos con cebolla y tomate, pan, jugo de naranja

Jueves Almuezo Pasta bolognesa

Comida Sanduches, papas

DESAYUNO huevo con jamón, pan, jugo

Viernes Almuerzo Asado

Comida Quesadillas

DESAYUNO Pancakes con tocineta

Sabado Almuerzo Pasta con salsa de champiñones

Comida Arroz con pollo

Desayuno Cereal
Domingo

Noche 6
 INGREDIENTES

Pan perro, salchichas, salsas, cebolla, queso

huevos, sal, mantequilla, pan, jugo

Pasta, queso parmesano, salsa bolognesa, lechuga,
tomate, zanahoria, aderezo

Jamón,queso,pan, papas , salsas, aceite

huevo, jamón, pan pueblo, jugo, sal, mantequilla

Carne, chorizo, morcilla, mazorca, pollo,
aguacate, tomate, cebolla, sal, mantequilla,
limones
Tortillas de harina, queso jamon

Masa pancakes, miel, tocineta

Pasta, paquete de salsa de champiñones

Arroz, pollo , zanahoria, arberjas

Cereal y leche
 Lista super
Ingrediente Cantidad individual Costo IndividuaCantidad Costo total Lugar de compra
$0.00 Makro
Huevos 30 u $14,000.00 2 $28,000.00 Makro
pancakes 600g $9,300.00 1 $9,300.00 Makro
Flijoles $0.00 Makro
sal 1lb $4,000.00 1 $4,000.00 Makro
Caja de leche $0.00 Makro
Cereal $0.00 Makro
chorizo 5u $12,400.00 3 $37,200.00 Makro
morcilla 5u $16,000.00 2 $32,000.00 Makro
Pan 1 $6,200.00 2 $12,400.00 Makro
arroz 3000g $11,200.00 1 $11,200.00 Makro
pasta 3000g/u $17,050.00 2 $34,100.00 Makro
queso bloque 0,7kg $17,400.00 1 $17,400.00 Makro
salsa bolognesa $0.00 Makro
tortillas 20u $11,150.00 2 $22,300.00 Makro
salsa de tomate 1000g $12,400.00 4 $49,600.00 Makro
aceite 900ml $11,500.00 1 $11,500.00 Makro
jamon 430g $18,200.00 1 $18,200.00 Makro
mantequilla alpina 250g $11,100.00 1 $11,100.00 Makro
nuggets $0.00 Makro
mayonesa 1000g $13,900.00 1 $13,900.00 Makro
pan perro 6u $4,200.00 3 $12,600.00 Makro
miel $0.00 Makro
papas a la francesa $0.00 Makro
tocineta 200g $13,150.00 2 $26,300.00 Makro
pan hamburguesa $0.00 Makro
mermelada $0.00 Makro
queso parmesano $0.00 Makro
Salchichas 16u $34,000.00 1 $34,000.00 Makro
pimienta $0.00 Makro
Crema de leche 900ml $11,500.00 1 $11,500.00 Makro
Pollo pechuga 1kg $13,700.00 5 $68,500.00 Makro
Arberja y zanahorias 1kg $19,700.00 1 $19,700.00 Makro
jabon loza 0 $0.00 0 $0.00 Makro
esponjas 0 $0.00 0 $0.00 Makro
papel higienico 0 $0.00 0 $0.00 Makro
servilletas 0 $0.00 0 $0.00 Makro
bolsas $0.00 Makro
trapero 0 $0.00 0 $0.00 Makro
escoba 0 $0.00 0 $0.00 Makro
Cereal 1kg $18,200.00 2 $36,400.00 Makro
0 $0.00 0 $0.00 Makro
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
0 $0.00 0 $0.00
Total $521,200.00
 PROTEINA KG
pollo 0
Punta de anca 2
CARNE MOLIDA 1
Carne hamburguesa 0
Peñalisa
CARNE

PROTEINA COSTO /kilo

Punta
$0.00
Carne $384,800.00
Total

Fruteria
Producto Cantidad
Melon
Piña 0
papaya 0
Mazorca 0

limones 1kg
tomate 2kg
cebolla 2kg
zanahoria 0.0
Banano 0
Platano Verde 0

Total
 PLATOS

COSTO TOTAL
$170,500.00
$0.00
$20,300.00
$190,800.00

Fruteria
Precio

$0.00
$0.00
$5,900.00
$11,300.00
$11,300.00
$0.00

$0.00

$28,500.00
 Alcohol
Concepto Cantidad Costo Individual Costo total
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
Pola 0 $3,086.00 $0.00
Ron 5 $43,379.00 $216,895.00
Tequila 5 $42,000.00 $210,000.00
Aguardiente Nectar 15 $52,936.00 $794,040.00
Total ###

Concepto
0
0
0

Súper
Concepto Cantidad Costo Individual Costo Total
0 0 $0.00 $0.00
Huevos 2 $14,000.00 $28,000.00
pancakes 1 $9,300.00 $9,300.00
Flijoles 0 $0.00 $0.00
sal 1 $4,000.00 $4,000.00
Caja de leche 0 $0.00 $0.00
Cereal 0 $0.00 $0.00
chorizo 3 $12,400.00 $37,200.00
morcilla 2 $16,000.00 $32,000.00
Pan 2 $6,200.00 $12,400.00
arroz 1 $11,200.00 $11,200.00
pasta 2 $17,050.00 $34,100.00
queso bloque 1 $17,400.00 $17,400.00
salsa bolognesa 0 $0.00 $0.00
tortillas 2 $11,150.00 $22,300.00
salsa de tomate 4 $12,400.00 $49,600.00
aceite 1 $11,500.00 $11,500.00
jamon 1 $18,200.00 $18,200.00
mantequilla alpina 1 $11,100.00 $11,100.00
nuggets 0 $0.00 $0.00
mayonesa 1 $13,900.00 $13,900.00
pan perro 3 $4,200.00 $12,600.00
miel 0 $0.00 $0.00
papas a la francesa 0 $0.00 $0.00
tocineta 2 $13,150.00 $26,300.00
pan hamburguesa 0 $0.00 $0.00
mermelada 0 $0.00 $0.00
queso parmesano 0 $0.00 $0.00
Salchichas 1 $34,000.00 $34,000.00
pimienta 0 $0.00 $0.00
Crema de leche 1 $11,500.00 $11,500.00
Pollo pechuga 5 $13,700.00 $68,500.00
Arberja y zanahorias 1 $19,700.00 $19,700.00
jabon loza 0 $0.00 $0.00
esponjas 0 $0.00 $0.00
papel higienico 0 $0.00 $0.00
servilletas 0 $0.00 $0.00
bolsas 0 $0.00 $0.00
trapero 0 $0.00 $0.00
escoba 0 $0.00 $0.00
Cereal 2 $18,200.00 $36,400.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
Total $521,200.00
 Mezcladores
Concepto Cantidad Costo individual Costo total
Clight 18 $2,000.00 $36,000.00
Tampico 6 $6,300.00 $37,800.00
Coca-Cola 7 $12,500.00 $87,500.00
Omi limon 18 $2,290.00 $41,220.00
Agua 5 $10,000.00 $50,000.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
0 0 $0.00 $0.00
Total $252,520.00

Cerveza
Cantidad Costo individual Costo Total
0 $0.00 $0.00
0 $0.00 $0.00
0 $0.00 $0.00
Total $0.00

Fruta
Concepto Cantidad Precio
Melon 0 $0.00
Piña 0 $0.00
papaya 0 $0.00
Mazorca 0 $0.00
0 0 $0.00
limones 1kg $5,900.00
tomate 2kg $11,300.00
cebolla 2kg $11,300.00
zanahoria 0 $0.00
Banano 0 $0.00
Platano Verde 0 $0.00
0 0 $0.00
0 0 $0.00
0 0 $0.00
0 0 $0.00
0 0 $0.00
0 0 $0.00
0 0 $0.00
0 0 $0.00
0 0 $0.00
 Total $28,500.00

Carne
Concepto Costo
Punta $170,500.00
0 $0.00
Carne $20,300.00
Total $190,800.00

Transporte
Camionetas 3
Concepto Ida Vuelta Costo Total
peajes $0.00
Gasolina $0.00
Total $0.00

Servicio
Concepto Costo
empleada $280,000.00

0 $0.00
Total $280,000.00

TOTALES
Concepto Total general Total Individual
Alcohol $1,220,935.00 $110,994.09
Cerveza $0.00 $0.00
Mezcladores $252,520.00 $21,043.33
Fruta $28,500.00 $2,375.00
Transporte $0.00 $0.00
Mercado $521,200.00 $43,433.33
Servicio $280,000.00 $23,333.33
Carnes $190,800.00 $15,900.00
Totales $2,493,955.00 $217,079.09