Documentos de Académico
Documentos de Profesional
Documentos de Cultura
F0 F1 F2
(-) INV $25,000,000
(+) VTAS $102,723,600 $105,589,588
(-) CV $119,472,948 $122,806,243
Materia primas $100,296,000 $103,094,258
Luz $1,440,000 $1,480,176
Agua $600,000 $616,740
Gas $11,640,000 $11,964,756
Maquinarias $5,496,948 $5,650,313
(=) MARGEN DE CONTR. -$16,749,348 -$17,216,655
(-) GASTOS DE ADM. Y VTAS $73,533,282 $75,584,861
remuneracion anual (incluye gra. Y dcto $ 48,992,634 $50,359,528
imposicion)
Imposicion AFP y Fonasa $10,587,366 $10,882,754
INTERNET + CABLE $420,000 $431,718
ARRIENDOS $13,200,000 $13,568,280
PATENTES $333,282 $342,581
(-) DEPRECIACION $485,199 $498,736
(=) RESULTADO OPERACIONAL -$90,767,829 -$93,300,251
(-) GASTOS FINANCIEROS -$3,504,577 -$2,696,708
(=) RESULTADO ANTES DE IMP. -$87,263,252 -$90,603,543
(-) IMPUESTO A LA RENTA 27% $23,561,078 $24,462,957
(=) RESULTADOS DESPUES DE T -$63,702,174 -$66,140,587
(+) DEPRECIACION $485,199 $498,736
(-) AMORTIZACION $4,899,491 $5,707,360
PRESTAMO -$5,000,000
(=) FLUJO DE CAJA $30,000,000 -$68,116,466 -$71,349,210
VAN -$128,386,044
TASA DE DESCUENTO 16.5%
TIR 224%
2021
F3
-$74,863,606
Personal Mes Año
Dueño $ 500,000 $ 6,000,000
Chef $ 450,000 $ 5,400,000
Chef/socio/bodeguero $ 500,000 $ 6,000,000
Socio/ garzón $ 500,000 $ 6,000,000
Salsero $ 360,000 $ 4,320,000
Parrillero $ 360,000 $ 4,320,000
Steward $ 301,000 $ 3,612,000
Administrador/caja $ 350,000 $ 4,200,000
Garzon 1 $ 301,000 $ 3,612,000
Barman $ 350,000 $ 4,200,000
$ 3,972,000 $ 47,664,000
Patentes Anual
P. Comercial $ 101,026
P. De alcoholes $ 232,256
$ 333,282
Estado de resultado
Ventas 11900 $ 269
Costos variables $ 3,429 $ 269
Margen de contribucion
Costiso fijos
Resultado operacional
(Reparaciones)
Costos fijos
P. Equilibrio
$ 3,202,928 Precio venta
$ 922,928 $ 2,28
P. Equilibrio
$ 2,280,000 $ 11,900
$ 2,280,000 $ 2,28
P. Equilibrio
0 $
P. Equilibrio $
Precio Total
$ 11,900 $ 49,551,600
$ 10,500 $ 18,900,000
$ 11,900 $ 34,272,000
$ 102,723,600
Fonasa 7% RemuneracionRemenuneración Anual AFP anual Fonasa anual
$ 43,750 $ 513,938 $ 6,167,250 $ 807,750 $ 525,000
$ 39,375 $ 462,544 $ 5,550,525 $ 726,975 $ 472,500
$ 43,750 $ 513,938 $ 6,167,250 $ 807,750 $ 525,000
$ 43,750 $ 513,938 $ 6,167,250 $ 807,750 $ 525,000
$ 31,500 $ 370,035 $ 4,440,420 $ 581,580 $ 378,000
$ 31,500 $ 370,035 $ 4,440,420 $ 581,580 $ 378,000
$ 26,338 $ 309,390 $ 3,712,685 $ 486,266 $ 316,050
$ 30,625 $ 359,756 $ 4,317,075 $ 565,425 $ 367,500
$ 26,338 $ 309,390 $ 3,712,685 $ 486,266 $ 316,050
$ 30,625 $ 359,756 $ 4,317,075 $ 565,425 $ 367,500
$ 48,992,634 $ 6,416,766 $ 4,170,600
Consumo $ anual
$ 63,300
$ 76,728
$ 280,632
$ 441,948
$ 1,088,292
$ 552,432
$ 53,712
$ 2,557,044
Costos fijos
C. Variables unitarios
2,280,000
$ 3,429
2,280,000
8,471
269
nasa anual
AFP + fonasa
$ 10,587,366
Banco estado Periodo Saldo
Valor deuda $5,000,000 1 $4,829,130
taza de interes 1.68% 2 $4,655,389
Periodos 24 3 $4,478,730
Cuotas $ 254,870 4 $4,299,103
5 $4,116,458
Interes 6 $3,930,744
Periodo 1 (1-12) $807,518 7 $3,741,911
Periodo 2 (12-24) $309,362 8 $3,549,905
9 $3,354,673
10 $3,156,162
11 $2,954,315
12 $2,749,078
13 $2,540,392
14 $2,328,201
Amortización 15 $2,112,444
Periodo 1 (1-12) $2,250,922 16 $1,893,063
Periodo 2 (12-24) $2,749,078 17 $1,669,997
18 $1,443,183
19 $1,212,558
20 $978,059
21 $739,621
22 $497,176
23 $250,659
24 $0
Amortizacion Interes Cuota
$170,870 $84,000 254,870
$173,741 $81,129 254,870
$176,659 $78,211 254,870
$179,627 $75,243 254,870
$182,645 $72,225 254,870
$185,714 $69,156 254,870
$188,833 $66,036 254,870
$192,006 $62,864 254,870
$195,232 $59,638 254,870
$198,511 $56,359 254,870
$201,846 $53,024 254,870
$205,238 $49,632 254,870
$208,685 $46,185 254,870
$212,191 $42,679 254,870
$215,756 $39,114 254,870
$219,381 $35,489 254,870
$223,067 $31,803 254,870
$226,814 $28,056 254,870
$230,625 $24,245 254,870
$234,499 $20,371 254,870
$238,439 $16,431 254,870
$242,444 $12,426 254,870
$246,517 $8,353 254,870
$250,659 $4,211 254,870