PLATO: ARROZ CON POLLO

CANT INSUMO PRECIO UNIDADES PLATO: COMBINADO

3 POLLOS S/75.00 HA CANT INSUMO
1KG ALBERJA S/6.00 ELABORAR 3K TALLARIN
1KG ZANAHORIA S/3.00 1KG. BOFE
1KG ESPINACA S/7.00 10KG. PAPA
1KG CULANDRO S/6.00 1KG CEBOLLA
1KG. PIMENTON S/4.00 4 SOBRES HONGOS LAU
1KG AJO S/4.00 5 SOBRES PIMIENTA Y
5 SOBRES PIMIENTA Y COMINO S/2.00 1 AZAFRAN
2 SOBRES AJINOMOTO S/2.00 1 ACEITE
5KG ARROZ S/20.00 1 SAL
1 SAL S/1.50 1KG. AJO
1KG CHOCLO S/7.00 2 SOBRES AJINOMOTO
1KG CEBOLLA S/3.00 1 PAQUETE HIERVA BUEN
1LT. ACEITE S/10.00 1KG. PIMENTON
1UND LECHE S/3.50 TOTAL
2UND GALLETA S/4.00 costo unit
1/4KG AJI AMARILLO S/1.30
1/4KG QUESO S/3.00
TOTAL S/162.30 3O PLATOS
costo unit S/5.41
PLATO: ARROZ CON PATO
PLATO: CEVICHE UNIDADES CANT INSUMO
CANT INSUMO PRECIO HA 1 PATO
10KG. PESCADO S/70.00 ELABORAR 2KG. ARROZ
1KG LIMON S/15.00 1KG. PIMENTON
1KG. AJO S/6.00 1G. ALBERJA
2 UND KION S/2.00 1KG. ZANAHORIA
2 UND PIMIENTA S/2.00 1KG. ESPINACA
1 PAQUETE APIO S/6.00 1PAQUETE CULANDRO
1/2KG AJI LIMA S/2.00 1KG. AJO
1/2KG ROCOTO S/2.00 5SOBRES PIMIENTA Y
2UND LECHUGA S/4.00 2 SOBRES AJINOMOTO
1KG MOTE S/8.00 3KG. ARROZ
1KG CANCHA S/10.00 1 SAL
1 PAQUETE CHIFLE S/12.00 1KG. CHOCLO
3KG POTA S/18.00 1 ACEITE
1 UND ACEITE S/10.00 1KG. CEBOLLA
1KG CHUÑO S/4.00 TOTAL
1KG HARINA DE APANAR S/1.00 costo unit.
5KG. CEBOLLA S/15.00
TOTAL S/187.00 20 PLATOS
costo unit S/9.35
 REFRESCO
CANT INSUMO PRECIO CANT UTENSILIOS
2KG. MAIZ MORADO S/12.00 4PQ PLATO
2KG. MARACUYA S/4.00 4PQ TENEDOR
5KG AZUCAR S/12.50 2PQ SERVILLETA
5 HIELO S/5.00 1PQ BOLSA DE BA
TOTAL S/33.50 2UND GUANTES
3UND BOLSAS
TOTAL
GAS 13 SEMANAS/1,501.50
LUZ 13 SEMANA S/182.00
AGUA 13 SEMA S/136.50
TOTAL S/1,820.00

DESAYUNO Y A S/1,820.00
BAÑO S/182.00
PASAJE S/910.00
TOTAL S/2,912.00

GASTOS ADMINISTRATIVOS
CARNET DE SANS/50.00
PERMISO DE LA S/300.00
PERSONAL
TOTAL

GASTOS FIJOS DE PRODUCCIÓN

O: COMBINADO UNIDADES
PRECIO HA
S/12.00 ELABORAR
S/8.00
S/20.00
S/3.00
S/2.00
S/2.00
S/1.50
S/10.00
S/1.50
S/4.00
S/2.00
S/1.00
S/4.00
S/71.00 3O PLATOS
S/2.37

ARROZ CON PATO UNIDADES

PRECIO HA
S/50.00 ELABORAR
S/15.00
S/4.00
S/6.00
S/3.00
S/7.00
S/6.00
S/6.00
S/2.00
S/2.00
S/12.00
S/1.50
S/7.00
S/10.00
S/3.00
S/134.50 20 PLATOS
S/6.73
 PRECIO
S/16.00
S/8.00
S/4.00
S/5.00
S/4.00
S/4.50
S/41.50
 LUNES MARTES MIERCOLES JUEVES VIERNES
INGRESOS - VENTA DIARIA S/1,050.00 S/1,050.00 S/1,050.00 S/1,050.00 S/1,050.00
600 PLATOS SEMANALES
EGRESOS
600 PLATOS SEMANALES
PLATO: ARROZ CON POLLO S/162.30 S/162.30 S/162.30 S/162.30 S/162.30
PLATO: TALLARIN CON CHANFAINITA S/71.00 S/71.00 S/71.00 S/71.00 S/71.00
PLATO: CEVICHE S/187.00 S/187.00 S/187.00 S/187.00 S/187.00
PLATO: ARROZ CON PATO
REFRESCO S/33.50 S/33.50 S/33.50 S/33.50 S/33.50
S/453.80 S/453.80 S/453.80 S/453.80 S/453.80

GASTOS FIJOS DE PRODUCCIÓN

PLATOS S/16.00 S/16.00 S/16.00 S/16.00 S/16.00
TENEDOR S/8.00 S/8.00 S/8.00 S/8.00 S/8.00
SERVILLETA S/4.00 S/4.00 S/4.00 S/4.00 S/4.00
BOLSA DE BASURA S/5.00 S/5.00 S/5.00 S/5.00 S/5.00
GUANTES S/4.00 S/4.00 S/4.00 S/4.00 S/4.00
BOLSAS S/4.50 S/4.50 S/4.50 S/4.50 S/4.50
GAS S/16.50 S/16.50 S/16.50 S/16.50 S/16.50
LUZ S/2.00 S/2.00 S/2.00 S/2.00 S/2.00
AGUA S/1.50 S/1.50 S/1.50 S/1.50 S/1.50
DESAYUNO Y ALMUERZO S/20.00 S/20.00 S/20.00 S/20.00 S/20.00
BAÑO S/2.00 S/2.00 S/2.00 S/2.00 S/2.00
PASAJE S/10.00 S/10.00 S/10.00 S/10.00 S/10.00
GASTOS ADMINISTRTIVOS
PERSONAL - AYUDANTE S/60.00 S/60.00 S/60.00 S/60.00 S/60.00
CARNET DE SANIDAD
PERMISO DE LA MUNICIPALIDAD

VENTA BRUTA S/ 105,950.00

EGRESOS TOTAL S/ 59,941.30
GANANCIA NETA S/ 46,008.70
 SABADO DOMINGO TOTAL POR SEMANA
TOTAL 13 SEMANAS
S/1,450.00 S/1,450.00 S/8,150.00 S/105,950.00

S/162.30 S/162.30 S/1,136.10 S/14,769.30

S/71.00 S/71.00 S/497.00 S/6,461.00
S/187.00 S/187.00 S/1,309.00 S/17,017.00
S/134.50 S/134.50 S/269.00 S/3,497.00
S/33.50 S/33.50 S/234.50 S/3,048.50
S/453.80 S/453.80 S/3,176.60 S/41,295.80

S/16.00 S/16.00 S/112.00 S/1,456.00

S/8.00 S/8.00 S/56.00 S/728.00
S/4.00 S/4.00 S/28.00 S/364.00
S/5.00 S/5.00 S/35.00 S/455.00
S/4.00 S/4.00 S/28.00 S/364.00
S/4.50 S/4.50 S/31.50 S/409.50
S/16.50 S/16.50 S/115.50 S/1,501.50
S/2.00 S/2.00 S/14.00 S/182.00
S/1.50 S/1.50 S/10.50 S/136.50
S/20.00 S/20.00 S/140.00 S/1,820.00
S/2.00 S/2.00 S/14.00 S/182.00
S/10.00 S/10.00 S/70.00 S/910.00
S/654.50
S/80.00 S/100.00 S/480.00 S/6,240.00
S/50.00
S/350.00
S/59,941.30