Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Costos El Quirofano
Costos El Quirofano
costo receta
costo unit
costo D&I
costo c/bolsa
PVP
deli de pollo
cantidad und medida descripcion precio unit
1 porcion pechuga de pollo Bs. F. 1.26
1 porcion crema de champi Bs. F. 0.29
1 porcion pan Bs. F. 0.20
0.05 kg lechuga Bs. F. 0.45
0.04 kg queso mozarella Bs. F. 5.00
kg
kg
kg
costo receta
costo unit
costo x D&I
costo c/bolsa
PVP
choripan
cantidad und medida descripcion precio unit
1 porcion pan Bs. F. 0.20
0.1 kg chorizo Bs. F. 4.00
1 porcion pico e gallo Bs. F. 0.08
0.04 kg crouttons de queso duro Bs. F. 2.80
costo receta
costo unit
costos D&I
costo c/bolsa
PVP
costo receta
costo unit
costo x pqt
costo c/bolsa
PVP
sub total
Bs. F. 1.23
Bs. F. 0.20
Bs. F. 0.04
Bs. F. 0.15
Bs. F. 0.02
Bs. F. 0.04
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. 1.68
Bs. F. 1.68
Bs. F. 0.11 *
Bs. F. 0.14
Bs. F. 2.74
submarino 65cm
sub total 1.5 porcion
Bs. F. 0.80 1.5 porcion
Bs. F. 0.17 1.5 porcion
Bs. F. 0.14 1.5 porcion
Bs. F. 0.15
Bs. F. 0.20
Bs. F. 0.20
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. 1.65
Bs. F. 1.65
Bs. F. 0.11
Bs. F. 0.41
Bs. F. 3.10
Bs. F. 0.11
Bs. F. 0.30
Bs. F. 1.81
sub total
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. 4,000.00
Bs. F. 5,200.00
submarino 65cm
deli punta trasera Bs. F. 2.74 4.11
deli lomo de cerdo Bs. F. 3.10 4.65
deli pollo Bs. F. 3.58 5.37
choripan Bs. F. 2.30 3.45
Bs. F. 17.59
espinaca
fresa
germinado de soya
lechuga romana
lechuga americana
lechuga criolla
lechuga escarola
lechuga radiccio
mango
acelga
total en Bs
Bs.S 7,400,000.00
Bs.S 14,800,000.00
Bs.S 7,400,000.00
Bs.S 9,065,000.00
Bs.S 9,250,000.00
Bs.S 9,250,000.00
Bs.S 5,550,000.00
Bs.S 5,180,000.00
Bs.S 11,100,000.00
Bs.S 11,100,000.00
Bs.S 22,200,000.00
Bs.S 3,700,000.00
Bs.S 1,387,500.00
Bs.S 2,312,500.00
Bs.S 5,550,000.00
Bs.S 2,775,000.00
Bs.S 925,000.00
Bs.S 740,000.00 800
Bs.S 1,110,000.00
Bs.S 2,220,000.00
Bs.S 2,220,000.00
Bs.S 2,312,500.00
Bs.S 2,312,500.00
Bs.S 925,000.00
Bs.S 832,500.00
Bs.S 740,000.00
Bs.S 1,017,500.00
Bs.S 1,387,500.00
Bs.S 925,000.00
Bs.S 3,885,000.00
Bs.S 5,920,000.00
Bs.S 3,108,000.00
Bs.S 4,810,000.00
Bs.S 3,792,500.00
Bs.S 4,347,500.00
Bs.S 6,475,000.00
Bs.S 925,000.00
Bs.S 1,850,000.00
Bs.S 5,550,000.00
Bs.S 925,000.00
Bs.S 1,850,000.00
Bs.S 18,500,000.00
Bs.S 27,750,000.00
Bs.S 27,750,000.00
Bs.S 7,400,000.00
Bs.S 9,250,000.00
Bs.S 9,250,000.00
Bs.S 22,200,000.00
Bs.S 14,800,000.00
Bs.S 24,050,000.00
Bs.S 7,400,000.00
Bs.S 14,800,000.00
Bs.S 38,850,000.00
Bs.S 27,750,000.00
Bs.S 44,400,000.00
Bs.S 74,000,000.00
Bs. F. 80,000,000.00
punta trasera
und
cantidad descripcion precio unit sub total
medida
1.5 kg punta trasera Bs. F. 4.00 Bs. F. 6.00
0.1 kg sal Bs. F. 0.50 Bs. F. 0.05
0.01 kg pimienta Bs. F. 10.00 Bs. F. 0.10
0.01 kg comino Bs. F. 12.00 Bs. F. 0.12
0.005 kg nuez moscada Bs. F. 15.00 Bs. F. 0.08
0.005 kg semilla de cilantro Bs. F. 4.00 Bs. F. 0.02
0.005 kg vainilla Bs. F. 4.00 Bs. F. 0.02
0.002 kg laurel Bs. F. 8.00 Bs. F. 0.02
0.02 kg ajo Bs. F. 2.00 Bs. F. 0.04
0.03 kg paprika Bs. F. 15.00 Bs. F. 0.45
2 kg leña Bs. F. 1.00 Bs. F. 2.00
kg Bs. F. -
kg Bs. F. -
kg Bs. F. -
costo receta Bs. F. 8.89
costo unit Bs. F. 1.11
costos D&I Bs. F. 0.11
costo porcion 1.23
salsa cheddar
und
cantidad descripcion precio unit sub total
medida
0.5 kg leche Bs. F. 0.50 Bs. F. 0.25
0.025 kg mantequilla Bs. F. 3.00 Bs. F. 0.08
0.025 kg harina Bs. F. 1.00 Bs. F. 0.03
0.001 kg nuez moscada Bs. F. 15.00 Bs. F. 0.02
0.005 kg sal Bs. F. 0.50 Bs. F. 0.00
0.003 kg pimienta Bs. F. 10.00 Bs. F. 0.03
0.5 kg queso amarillo Bs. F. 5.00 Bs. F. 2.50
0.005 kg curcuma Bs. F. 15.00 Bs. F. 0.08
kg Bs. F. -
costo receta Bs. F. 2.97
costo unit Bs. F. 0.15
costos D&I Bs. F. 0.11
costo porcion 0.15
souer krautf
und
cantidad descripcion precio unit sub total
medida
1 kg repollo blanco Bs. F. 0.40 Bs. F. 0.40
1 kg repollo morado Bs. F. 0.55 Bs. F. 0.55
0.2 kg zanahoria Bs. F. 0.50 Bs. F. 0.10
0.2 kg remolacha Bs. F. 0.75 Bs. F. 0.15
0.25 kg sal Bs. F. 0.50 Bs. F. 0.13
0.01 lt pimienta Bs. F. 10.00 Bs. F. 0.10
0.005 lt mostaza amarilla Bs. F. 13.00 Bs. F. 0.07
0.005 kg mostaza negra Bs. F. 8.00 Bs. F. 0.04
0.003 kg laurel Bs. F. 8.00 Bs. F. 0.02
0.5 kg vinagre Bs. F. 3.20 Bs. F. 1.60
costo receta Bs. F. 3.15
costo unit Bs. F. 0.13
costos D&I Bs. F. 0.11
costo x porcion Bs. F. 0.14
pechuga de pollo
und
cantidad medida descripcion precio unit sub total
pico e gallo
und
cantidad descripcion precio unit sub total
medida
0.5 kg tomate Bs. F. 0.50 Bs. F. 0.25
0.3 kg cebolla Bs. F. 0.60 Bs. F. 0.18
0.2 kg pimenton Bs. F. 1.25 Bs. F. 0.25
0.1 kg aji dulce Bs. F. 1.25 Bs. F. 0.13
0.2 kg cebollin Bs. F. 1.20 Bs. F. 0.24
0.15 kg cilantro Bs. F. 1.25 Bs. F. 0.19
0.03 kg sal Bs. F. 0.50 Bs. F. 0.02
0.01 kg pimienta Bs. F. 10.00 Bs. F. 0.10
0.3 kg aceite Bs. F. 2.10 Bs. F. 0.63
0.1 kg vinagre Bs. F. 3.20 Bs. F. 0.32
kg Bs. F. -
kg Bs. F. -
1.89 costo receta Bs. F. 2.30
costo x pqt Bs. F. 0.08
costos D&I Bs. F. 0.11
und
cantidad medida descripcion precio unit sub total
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
costo receta Bs. F. -
costo unit Bs. F. -
costo x pqt Bs. F. -
costos D&I Bs. F. 23,393.66
costo c/bolsa Bs. F. 1.20
PVP Bs. F. 30,413.32
PAN PIÑITA
CANT UNIDAD DESCRIPCION PRECIO UNITARIO TOTAL
1.15 kg harina 4 4.6
0.3 kg azucar 5 1.5
0.08 kg marg 6 0.48
0.1 kg huevo 1.25 0.125
0.015 kg lev 4 0.06
0.01 kg sal 4.9 0.049
0.01 kg anis dulce 0.55 0.0055
0.02 kg vainilla 0.5 0.01
0.04 kg vino pasita 1.25 0.05
0.5 kg agua
costo materia prima 6.8795
Costos D&I 23393.66
TOTAL COSTO 23570.54
costo por porcion 693.25
pvs 1040
pan de perro
und
cantidad medida descripcion precio unit sub total
pan canilla
und
cantidad medida descripcion precio unit sub total
burger economica
und
cantidad medida descripcion precio unit sub total
kg Bs. F. -
5.45 costo receta
136.25 costo unit
costos D&I
costo porcion
piña glase
und
cantidad descripcion precio unit
medida
1 kg piña Bs. F. 1.50
0.005 kg canela Bs. F. 24.00
0.003 kg pimienta guayabita Bs. F. 21.00
0.003 kg clavo de olor Bs. F. 15.00
0.2 kg azucar Bs. F. 1.00
kg
kg
kg
kg
costo receta
3440 costo unit
120 costos D&I
total porcion
28.666667 costo c/bolsa
Bs. F. - PVP
miel mostaza
und
cantidad descripcion precio unit
medida
1 kg mostaza Bs. F. 2.35
0.75 kg miel Bs. F. 3.50
kg
kg
kg
lt
lt
kg
kg
costo receta
costo unit
costos D&I
costo x porcion
Bs. F. -
und
cantidad descripcion precio unit
medida
costo receta
costo unit
costo x pqt
costos D&I
costo c/bolsa
Bs. F. - PVP
und
cantidad medida descripcion precio unit
costo receta
costo unit
Bs. F. 35,279.45 costo x pqt
costos D&I
costo c/bolsa
PVP
PALEDONIA
CANT UNIDAD DESCRIPCION PRECIO UNITARIO
1 kg harina 7500
1 kg panela 3
0.008 kg canela 1.5
0.1 kg huevo 1.25
0.008 kg polvo de hornear 35000
0.008 kg bicarbonato 14000
0.075 kg margarina 24000
0
0
pan de queso
und
cantidad medida descripcion precio unit
Cachitos
und
cantidad descripcion precio unit
medida
3.055 kg harina de trigo Bs. F. 4.00
0.455 kg azucar Bs. F. 5.00
0.03 kg sal Bs. F. 4.90
0.05 kg levadura Bs. F. 4.00
0.25 kg huevos Bs. F. 1.25
1.22 lt leche Bs. F. 0.75
0.31 lt manteca Bs. F. 6.00
0.005 kg micoban Bs. F. 5.00
0 kg relax Bs. F. 3.00
2 kg queso Bs. F. 0.60
0.02 kg vainilla Bs. F. 4.00
0.75 kg agua Bs. F. -
8.145 costo receta
1.018125 6.145 costo unit
Bs. F. 32,848.66 68.277778 costo x pqt
Bs.S 33,111.45 costos D&I
costo c/bolsa
PVP
Cachitos
und
cantidad medida descripcion precio unit
PVP
3,782.37
30258.922214019
Bs. F. 9,638.83
Bs.S 9,715.94
sub total
Bs. F. 7.69
Bs. F. 0.96
Bs. F. 0.16
Bs. F. 0.50
Bs. F. 0.25
Bs. F. 0.50
Bs. F. 0.15
Bs. F. -
Bs. F. -
Bs. F. 10.21
Bs. F. 0.09
Bs. F. 0.11
0.09
sub total
Bs. F. 1.50
Bs. F. 0.12
Bs. F. 0.06
Bs. F. 0.05
Bs. F. 0.20
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. 1.93
Bs. F. 0.04
Bs. F. 0.11
0.04
Bs. F. -
sub total
Bs. F. 2.35
Bs. F. 2.63
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. 4.98
Bs. F. 0.14
Bs. F. 0.11
Bs. F. 0.15
Bs. F. -
cineta
sub total
Bs. F. 0.25
Bs. F. 0.08
Bs. F. 0.03
Bs. F. 0.02
Bs. F. 0.01
Bs. F. 0.05
Bs. F. 0.15
Bs. F. 0.18
Bs. F. 0.23
Bs. F. 0.04
Bs. F. 1.40
Bs. F. 0.40
Bs. F. -
Bs. F. 2.82
Bs. F. 0.28
Bs. F. 0.11 0.41
Bs. F. 0.29 0.529934985066
Bs. F. -
sub total
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. 23,393.66
Bs. F. 1.20
Bs. F. 30,413.32 Bs. F. 35,279.45
sub total
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. -
Bs. F. - Bs. F. 35,277.64
Bs. F. 23,393.66
Bs. F. -
Bs. F. 30,411.76
TOTAL
7500
3
0.012
0.125
280
112
1800
0
0
9695.137
23393.66
33258.80
2771.57
4,157.35 €
sub total
Bs. F. 8.00
Bs. F. 3.00
Bs. F. 0.00
Bs. F. 0.02
Bs. F. 0.13
Bs. F. 0.38
Bs. F. 2.40
Bs. F. 0.03
Bs. F. 0.02
Bs. F. 0.58
Bs. F. 2.02
Bs. F. -
Bs. F. 16.55
Bs. F. 2.07
Bs. F. 2.07
Bs. F. 23,393.66
Bs. F. 3.27
Bs. F. 30,416.01
sub total
Bs. F. 12.22
Bs. F. 2.28
Bs. F. 0.15
Bs. F. 0.20
Bs. F. 0.31
Bs. F. 0.92
Bs. F. 1.86
Bs. F. 0.03
Bs. F. -
Bs. F. 1.20
Bs. F. 0.08
Bs. F. -
Bs. F. 23,412.90
Bs. F. 344.31
Bs. F. 344.31
Bs. F. 23,393.66
Bs. F. 354.31
Bs. F. 460.60
sub total
Bs. F. 12.22
Bs. F. 2.28
Bs. F. 0.15
Bs. F. 0.20
Bs. F. 0.31
Bs. F. 0.92
Bs. F. 1.86
Bs. F. 0.03
Bs. F. -
Bs. F. -
Bs. F. 0.08
Bs. F. -
Bs. F. 18.03
Bs. F. 0.36
Bs. F. 2.89
Bs. F. 23,393.66
Bs. F. 4.39
32850.8590061643
Bs. F. 30,417.46
0.178992788530885 33113.6658782137
gasto
cesta ticket
cargo salario base salario diario cesta ticket
diario
German Montilla Bs. F. 17,000,000.00 Bs. F. 566,666.67 Bs. F. 180.00 Bs. F. 6.00
Ayari Barboza Bs. F. 13,600,000.00 Bs. F. 453,333.33 Bs. F. 180.00 Bs. F. 6.00
panadero Bs. F. 6,000,000.00 Bs. F. 200,000.00 Bs. F. 180.00 Bs. F. 6.00
ayudante de panaderia Bs. F. 4,000,000.00 Bs. F. 133,333.33 Bs. F. 180.00 Bs. F. 6.00
cocinero panadero Bs. F. 4,000,000.00 Bs. F. 133,333.33 Bs. F. 180.00 Bs. F. 6.00
vendedor Bs. F. 2,000,000.00 Bs. F. 66,666.67 Bs. F. 180.00 Bs. F. 6.00
ayudante de panaderia Bs. F. 4,000,000.00 Bs. F. 133,333.33 Bs. F. 181.00 Bs. F. 6.03
GASTOS ADMINISTRATIVOS
GASTOS DE DISTRIBUCION
DEPRECIACION DE EQUIPOS
DESCRIPCION CANTIDAD PRECIO VIDA UTIL COSTO DIARIO
COCINA INDUSTRIAL 1 Bs.S 170,000,000.00 3652 46549.84
HORNO DE PANADERIA 1 Bs.S 170,000,000.00 3652 46549.84
FREIDORA 56 LITROS 1 Bs.S 85,000,000.00 3652 23274.92
REVERBERO INDUSTRIAL 1 Bs.S 40,000,000.00 3652 10952.90
AMASADORA GPANIZ 1 Bs.S 400,000,000.00 1825 219178.08
FREZZER 2 Bs.S 80,000,000.00 5475 14611.87
BANO DE MARIA INVERTIDO 1 Bs.S 94,000,000.00 3652 25739.32
BAÑO DE MARIA CALIENTE 1 Bs.S 60,000,000.00 3652 16429.35
MESONES DE GRANITO 3 Bs.S 200,000,000.00 3652 54764.51
MESON DE TRABAJO 1 Bs.S 40,000,000.00 5475 7305.94
BANDEJAS PANADERAS 31 Bs.S 60,000,000.00 3652 16429.35
CARRITO DE LEVADO 1 Bs.S 20,000,000.00 1825 10958.90
MOLDES HAMBURGESA GDE 180 Bs.S 72,000,000.00 730 98630.14
MOLDES HAMBURGESA PQÑ 104 Bs.S 20,800,000.00 730 28493.15
MOLDES PAN SANDWICH 200 Bs.S 120,000,000.00 730 164383.56
MOLDES PAN DELI 42 Bs.S 8,400,000.00 730 11506.85
UTENSILIOS DE COCINA 50 Bs.S 12,500,000.00 1825 6849.32
BATERIA DE COCINA 1 Bs.S 85,000,000.00 3652 23274.92
ESTANTE PLASTICO 2 Bs.S 13,600,000.00 3652 3723.99
COSTO X PQTE
Bs 8,000,000.00
2665.29
COSTO DIARIO 266666.67
COSTO X PQT 1101.93
COSTO X PQTE
Bs.S 192.35
Bs.S 192.35
Bs.S 96.18
Bs.S 45.26 0.1875
Bs.S 905.69 210000
Bs.S 60.38
Bs.S 106.36
Bs.S 67.89
Bs.S 226.30
Bs.S 30.19
Bs.S 67.89
Bs.S 45.28
Bs.S 407.56
Bs.S 117.74
Bs.S 679.27
Bs.S 47.55
Bs.S 28.30
Bs.S 96.18
Bs.S 15.39
Bs 3,428.13
aportes diarios total diario
total diario
personal 2,242,268.97
GASTOS OPERATIVOS
2665.29
OSTO FUMIGACION
4,500,000.00
50000.00
206.61
OS
COSTO X PQTE
46.832
15.6107
11.02
19.28
7.698
41.3223
50.964
41.322
41.32
28.47
303.84
LISTA DE PRECIOS pesos dolares Bs x $
HARINA DE TRIGO Bs. F. 192,857.14 135000 48.21 Bs.S 200,000.00
HARINA DE MAIZ Bs. F. 239,285.71 3350 1.20 Bs.S 200,000.00
LEVADURA Bs. F. 1,142,857.14 16000 5.71 Bs.S 200,000.00
SAL Bs. F. 89,285.71 1250 0.45 Bs.S 200,000.00
AZUCAR Bs. F. 250,000.00 3500 1.25 Bs.S 200,000.00
MICOBAN Bs. F. 1,785,714.29 25000 8.93 Bs.S 200,000.00
RELAX Bs. F. 1,285,714.29 18000 6.43 Bs.S 200,000.00
ACEITE Bs. F. 271,428.57 3800 1.36 Bs.S 200,000.00
MANTECA Bs. F. 247,619.05 52000 18.57 Bs.S 200,000.00
MARGARINA Bs. F. 214,285.71 45000 16.07 Bs.S 200,000.00
MANTEQUILLA Bs. F. 380,952.38 80000 28.57 Bs.S 200,000.00
CREMA DE LECHE Bs. F. 357,142.86 5000 1.79 Bs.S 200,000.00
LECHE Bs. F. 107,142.86 1500 0.54 Bs.S 200,000.00
HUEVOS Bs. F. 23,809.52 10000 3.57 Bs.S 200,000.00
PANELA Bs. F. 142,857.14 2000 0.71 Bs.S 200,000.00
CANELA EN POLVO Bs. F. 5,000,000.00 70000 25.00 Bs.S 200,000.00
VAINILLA Bs. F. 357,142.86 5000 1.79 Bs.S 200,000.00
ESENCIA DE 20000
MANTEQUILLA Bs. F. 369,139.90 7.14 Bs.S 200,000.00
QUESO SEMI DURO Bs. F. 571,428.57 8000 2.86 Bs.S 200,000.00
AFRECHO Bs. F. 53,571.43 15000 5.36 Bs.S 200,000.00
BOLSAS Bs. F. 7,142.86 100 0.04 Bs.S 200,000.00
P.c en Bs precio unid
Bs.S 9,642,857.14 Bs.S 192,857.14
Bs.S 239,285.71 Bs.S 239,285.71
Bs.S 1,142,857.14 Bs.S 1,142,857.14
Bs.S 89,285.71 Bs.S 89,285.71
Bs.S 250,000.00 Bs.S 250,000.00
Bs.S 1,785,714.29 Bs.S 1,785,714.29
Bs.S 1,285,714.29 Bs.S 1,285,714.29
Bs.S 271,428.57 Bs.S 271,428.57
Bs.S 3,714,285.71 Bs.S 247,619.05
Bs.S 3,214,285.71 Bs.S 214,285.71
Bs.S 5,714,285.71 Bs.S 380,952.38
Bs.S 357,142.86 Bs.S 357,142.86
Bs.S 107,142.86 Bs.S 107,142.86
Bs.S 714,285.71 Bs.S 23,809.52
Bs.S 142,857.14 Bs.S 142,857.14
Bs.S 5,000,000.00 Bs.S 5,000,000.00
Bs.S 357,142.86 Bs.S 357,142.86
100000
Bs.S 1,428,571.43 Bs.S 369,139.90
Bs.S 571,428.57 Bs.S 571,428.57
Bs.S 1,071,428.57 Bs.S 53,571.43
Bs.S 7,142.86 Bs.S 7,142.86
pan de hamburguesa mediano
cantidad und descripcion precio unit sub total
medida
2 kg harina de trigo Bs. F. 192,857.14 Bs. F. 385,714.29
0.1 kg azucar Bs. F. 250,000.00 Bs. F. 25,000.00
0.05 kg sal Bs. F. 89,285.71 Bs. F. 4,464.29
0.03 kg levadura Bs. F. 1,142,857.14 Bs. F. 34,285.71
2 unid huevos Bs. F. 23,809.52 Bs. F. 47,619.05
0.3 lt leche Bs. F. 107,142.86 Bs. F. 32,142.86
0.1 lt manteca Bs. F. 247,619.05 Bs. F. 24,761.90
0.005 kg micoban Bs. F. 1,785,714.29 Bs. F. 8,928.57
0.005 kg relax Bs. F. 1,285,714.29 Bs. F. 6,428.57
costo receta Bs. F. 569,345.24
costo unit Bs. F. 11,861.36
costo x pqt Bs. F. 94,890.87
costo D&I Bs. F. 23,393.66
costo c/bolsa y etqta Bs. F. 94,892.07
PVP Bs. F. 153,771.46 178374.89
pan de sandwich
und
cantidad medida descripcion precio unit sub total
pan de hamburguesa
und
cantidad descripcion precio unit sub total
medida
2 kg harina de trigo Bs. F. 192,857.14 Bs. F. 385,714.29
0.1 kg azucar Bs. F. 250,000.00 Bs. F. 25,000.00
0.05 kg sal Bs. F. 89,285.71 Bs. F. 4,464.29
0.03 kg levadura Bs. F. 1,142,857.14 Bs. F. 34,285.71
2 unid huevos Bs. F. 23,809.52 Bs. F. 47,619.05
0.3 lt leche Bs. F. 107,142.86 Bs. F. 32,142.86
0.1 lt manteca Bs. F. 247,619.05 Bs. F. 24,761.90
0.005 kg micoban Bs. F. 1,785,714.29 Bs. F. 8,928.57
0.005 kg relax Bs. F. 1,285,714.29 Bs. F. 6,428.57
costo receta Bs. F. 569,345.24
costo unit Bs. F. 16,745.45
costo x pqt Bs. F. 133,963.59
costo D&I Bs. F. 23,393.66
costo c/bolsa y etqta Bs. F. 133,964.79
PVP Bs. F. 204,565.98 237296.54
pan azucarado
und
cantidad descripcion precio unit sub total
medida
4 kg harina de trigo Bs. F. 192,857.14 Bs. F. 771,428.57
1.2 kg azucar Bs. F. 250,000.00 Bs. F. 300,000.00
0.001 kg sal Bs. F. 89,285.71 Bs. F. 89.29
0.004 kg levadura Bs. F. 1,142,857.14 Bs. F. 4,571.43
4 unid huevos Bs. F. 23,809.52 Bs. F. 95,238.10
1 lt leche Bs. F. 107,142.86 Bs. F. 107,142.86
0.4 lt manteca Bs. F. 247,619.05 Bs. F. 99,047.62
0.005 kg micoban Bs. F. 1,785,714.29 Bs. F. 8,928.57
0.005 kg relax Bs. F. 1,285,714.29 Bs. F. 6,428.57
costo receta Bs. F. 1,392,875.00
costo unit Bs. F. 92,858.33
costo x pqt Bs. F. 92,858.33
costo D&I Bs. F. 23,393.66
costo c/bolsa y etqta Bs. F. 92,859.53
PVP Bs. F. 151,129.15 175309.82
GOLFEADOS
und
cantidad descripcion precio unit sub total
medida
1.8 kg harina de trigo Bs. F. 192,857.14 Bs. F. 347,142.86
0.3 kg azucar Bs. F. 250,000.00 Bs. F. 75,000.00
0.01 kg sal Bs. F. 89,285.71 Bs. F. 892.86
0.05 kg levadura Bs. F. 1,142,857.14 Bs. F. 57,142.86
2 unid huevos Bs. F. 23,809.52 Bs. F. 47,619.05
0.3 lt leche Bs. F. 107,142.86 Bs. F. 32,142.86
0.3 lt manteca Bs. F. 247,619.05 Bs. F. 74,285.71
0.005 kg micoban Bs. F. 1,785,714.29 Bs. F. 8,928.57
0.005 kg relax Bs. F. 1,285,714.29 Bs. F. 6,428.57
1.2 kg queso Bs. F. 571,428.57 Bs. F. 685,714.29
1 unid panela Bs. F. 142,857.14 Bs. F. 142,857.14
3 unid huevos Bs. F. 23,809.52 Bs. F. 71,428.57
costo receta Bs. F. 1,549,583.33
costo unit Bs. F. 51,652.78
costo x pqt Bs. F. 51,652.78
costo D&I Bs. F. 23,393.66
costo c/bolsa y etqta Bs. F. 51,653.98
PVP Bs. F. 97,561.93 113171.841
pan de queso
und
cantidad descripcion precio unit sub total
medida
2 kg harina de trigo Bs. F. 192,857.14 Bs. F. 385,714.29
0.6 kg azucar Bs. F. 250,000.00 Bs. F. 150,000.00
0.001 kg sal Bs. F. 89,285.71 Bs. F. 89.29
0.004 kg levadura Bs. F. 1,142,857.14 Bs. F. 4,571.43
2 unid huevos Bs. F. 23,809.52 Bs. F. 47,619.05
0.5 lt leche Bs. F. 107,142.86 Bs. F. 53,571.43
0.4 lt manteca Bs. F. 247,619.05 Bs. F. 99,047.62
0.005 kg micoban Bs. F. 1,785,714.29 Bs. F. 8,928.57
0.005 kg relax Bs. F. 1,285,714.29 Bs. F. 6,428.57
2 kg queso Bs. F. 571,428.57 Bs. F. 1,142,857.14
0 unid panela Bs. F. 2.35 Bs. F. -
0 unid huevos Bs. F. 2.05 Bs. F. -
costo receta Bs. F. 1,898,827.38
costo unit Bs. F. 237,353.42
costo x pqt Bs. F. 237,353.42
costo D&I Bs. F. 23,393.66
costo c/bolsa y etqta Bs. F. 237,354.62
PVP Bs. F. 338,972.77 393208.41
tequeños
cantidad und descripcion precio unit sub total
medida
1 kg harina de trigo Bs. F. 192,857.14 Bs. F. 192,857.14
0.125 kg azucar Bs. F. 250,000.00 Bs. F. 31,250.00
0.04 kg sal Bs. F. 89,285.71 Bs. F. 3,571.43
0 kg levadura Bs. F. 1,142,857.14 Bs. F. -
2 unid huevos Bs. F. 23,809.52 Bs. F. 47,619.05
0.18 lt leche Bs. F. 107,142.86 Bs. F. 19,285.71
0.2 kg manteca Bs. F. 247,619.05 Bs. F. 49,523.81
0.8 kg queso Bs. F. 571,428.57 Bs. F. 457,142.86
0 kg Bs. F. - Bs. F. -
costo receta Bs. F. 801,250.00
costo unit Bs. F. 10,015.63
costo x pqt Bs. F. 250,390.63
costo D&I Bs. F. 23,393.66
costo c/bolsa y etqta Bs. F. 250,391.83
PVP Bs. F. 355,921.13 412868.51
pan deli
und
cantidad medida descripcion precio unit sub total
pan campesino
und
cantidad descripcion precio unit sub total
medida
2 kg harina de trigo Bs. F. 192,857.14 Bs. F. 385,714.29
0.1 kg azucar Bs. F. 250,000.00 Bs. F. 25,000.00
0.05 kg sal Bs. F. 89,285.71 Bs. F. 4,464.29
0.03 kg levadura Bs. F. 1,142,857.14 Bs. F. 34,285.71
2 unid huevos Bs. F. 23,809.52 Bs. F. 47,619.05
0.03 lt leche Bs. F. 107,142.86 Bs. F. 3,214.29
0.1 lt manteca Bs. F. 247,619.05 Bs. F. 24,761.90
0.005 kg micoban Bs. F. 1,785,714.29 Bs. F. 8,928.57
0.005 kg relax Bs. F. 1,285,714.29 Bs. F. 6,428.57
costo receta Bs. F. 540,416.67
costo unit Bs. F. 67,552.08
costo x pqt Bs. F. 67,552.08
costo D&I Bs. F. 23,393.66
costo c/bolsa y etqta Bs. F. 67,553.28
PVP Bs. F. 118,231.03 137147.99
ACEMA
und
cantidad descripcion precio unit sub total
medida
4 kg harina de trigo Bs. F. 192,857.14 Bs. F. 771,428.57
1.2 kg azucar Bs. F. 250,000.00 Bs. F. 300,000.00
0.001 kg sal Bs. F. 89,285.71 Bs. F. 89.29
0.004 kg levadura Bs. F. 53,571.43 Bs. F. 214.29
4 unid huevos Bs. F. 7,142.86 Bs. F. 28,571.43
1 lt leche Bs. F. 107,142.86 Bs. F. 107,142.86
0.4 lt manteca Bs. F. 247,619.05 Bs. F. 99,047.62
0.3 kg afrecho Bs. F. 53,571.43 Bs. F. 16,071.43
0.005 kg micoban Bs. F. 1,785,714.29 Bs. F. 8,928.57
0.005 kg relax Bs. F. 1,285,714.29 Bs. F. 6,428.57
costo receta Bs. F. 1,337,922.62
costo unit Bs. F. 83,620.16
costo D&I Bs. F. 23,393.66
costo x pqt Bs. F. 83,620.16
costo c/bolsa y etqta Bs. F. 83,621.36
PVP Bs. F. 217,413.99 252200.22
SANDWICH INTEGRAL
und
cantidad descripcion precio unit sub total
medida
1.7 kg harina de trigo Bs. F. 192,857.14 Bs. F. 327,857.14
0 kg azucar Bs. F. 250,000.00 Bs. F. -
0.05 kg sal Bs. F. 89,285.71 Bs. F. 4,464.29
0.03 kg levadura Bs. F. 1,142,857.14 Bs. F. 34,285.71
0.3 kg afrecho Bs. F. 53,571.43 Bs. F. 16,071.43
0 lt leche Bs. F. 107,142.86 Bs. F. -
0.3 kg manteca Bs. F. 247,619.05 Bs. F. 74,285.71
0.005 kg micoban Bs. F. 1,785,714.29 Bs. F. 8,928.57
0.005 kg relax Bs. F. 1,285,714.29 Bs. F. 6,428.57
costo receta Bs. F. 472,321.43
costo unit Bs. F. 78,720.24
costo x pqt Bs. F. 78,720.24
costo D&I Bs. F. 23,393.66
costo c/bolsa y etqta Bs. F. 78,721.44
PVP Bs. F. 132,749.63 153989.57
pan de hamburguesa
und
cantidad descripcion precio unit sub total
medida
2 kg harina de trigo Bs. F. 192,857.14 Bs. F. 385,714.29
0.1 kg azucar Bs. F. 250,000.00 Bs. F. 25,000.00
0.05 kg sal Bs. F. 89,285.71 Bs. F. 4,464.29
0.03 kg levadura Bs. F. 1,142,857.14 Bs. F. 34,285.71
2 unid huevos Bs. F. 23,809.52 Bs. F. 47,619.05
0.3 lt leche Bs. F. 107,142.86 Bs. F. 32,142.86
0.1 lt manteca Bs. F. 247,619.05 Bs. F. 24,761.90
0.005 kg micoban Bs. F. 1,785,714.29 Bs. F. 8,928.57
0.005 kg relax Bs. F. 1,285,714.29 Bs. F. 6,428.57
costo receta Bs. F. 569,345.24
costo unit Bs. F. 20,333.76
costo x pqt Bs. F. 162,670.07
costo D&I Bs. F. -
costo c/bolsa y etqta Bs. F. 162,670.07
PVP Bs. F. 211,471.09 245306.463
LISTA DE PRECIOS 1
LISTA DE PRECIOS 2
600 fundacion
386 986
600 clavo 1100
350 clinica
100 clinica
50 katy
PRECIO $
TIPO 6000
Bs. F. 771.00
0.82 Sandwich 4903 5638
0.73 Sandwich integral 4381 5039
0.95 Hamburguesa Grande 5712 6569
0.75 Hamburguesa Pqña 4514 5191
0.98 Deli 5868 6748
0.21 Torta Pan 1245 1432
0.57 Campesino 3432 3947
0.72 Azucarado 4304 4949
0.70 Acema de afrecho 4187 4815
1.74 Pan de queso 10436 12001
0.52 Golfeados 3128 3598
7.25 0
3.76 0
costo carne de hamburguesa
cantidad und descripcion precio unit sub total
medida
2 kg lagarto s/h molido Bs. F. 95,000.00 Bs. F. 190,000.00
0.2 kg pimenton Bs. F. 60,000.00 Bs. F. 12,000.00
0.2 kg cebolla Bs. F. 25,000.00 Bs. F. 5,000.00
0.1 kg cebollin Bs. F. 30,000.00 Bs. F. 3,000.00
0.05 kg ajo Bs. F. 150,000.00 Bs. F. 7,500.00
0.1 kg aji dulce Bs. F. 35,000.00 Bs. F. 3,500.00
0.07 kg sal Bs. F. 25,000.00 Bs. F. 1,750.00
0.05 kg soya Bs. F. 200,000.00 Bs. F. 10,000.00
0.01 kg pimienta Bs. F. 600,000.00 Bs. F. 6,000.00
2.78 costo receta Bs. F. 238,750.00
27.8 costo unit Bs. F. 8,526.79
costo x pqt Bs. F. 68,214.29
costos D&I Bs. F. 23,393.66
costo c/bolsa Bs. F. 68,215.49
PVP Bs. F. 119,091.89
perro
und
cantidad descripcion precio unit sub total
medida
1 unid pan Bs. F. 4,500.00 Bs. F. 4,500.00 1.25
1 unid salchicha Bs. F. 8,700.00 Bs. F. 8,700.00
0.04 kg ensalda cole slaw Bs. F. 35,000.00 Bs. F. 1,400.00
0.01 kg mayonesa Bs. F. 45,000.00 Bs. F. 450.00
0.01 kg tartara Bs. F. 71,000.00 Bs. F. 710.00
0.02 kg papa rallada Bs. F. 140,000.00 Bs. F. 2,800.00
0.01 kg salsa ketchup Bs. F. 120,000.00 Bs. F. 1,200.00
kg Bs. F. -
kg Bs. F. -
2.09 costo receta Bs. F. 19,760.00
27.8666667 costo unit Bs. F. 19,760.00
costo x pqt Bs. F. 19,760.00
costos D&I Bs. F. 23,393.66
costo c/bolsa Bs. F. 19,760.50
PVP Bs. F. 56,100.41
hamburguesa basica
cantidad und medida descripcion precio unit sub total
47753
8 8666.66666666667
7461.40625