Flujo De Caja De Restaurante
Flujo de caja mensual en US$ de Ricardo y María |
|
INGRESOS | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | total |Ocupación | | 40% | 45% | 47% | 50% | 50% | 60% | 60% | 50% | 50% | 50% | 50% | 55% | 50.58% |
Nro de Servicios | | 1024 | 1152 | 1203.2 | 1280 | 1280 | 1536 | 1536 | 1280 | 1280 | 1280 | 1280 |1408 | 15,539.20 |
Ventas Soles | | 9216 | 10368 | 10829 | 11520 | 11520 | 13824 | 13824 | 11520 | 11520 | 11520 | 11520 | 12672 | 139,852.80 |
Ingresos US$ | | 2633.14 | 2962.3 |3093.9 | 3291.4 | 3291.4 | 3949.7 | 3949.7 | 3291.4 | 3291.4 | 3291.4 | 3291.4 | 3620.6 | 39,957.94 |
| | |
| | | |
EGRESOS | | |
Alquiler | | 200 | 200 | 200 | 200 | 200| 200 | 200 | 200 | 200 | 200 | 200 | 200 | 2,400.00 |
Costos de Producción | | 658 | 741 | 773 | 823 | 823 | 987 | 987 | 823 | 823 | 823 | 823 | 905 | 9,989.49 |
Mozos | |309 | 309 | 309 | 309 | 309 | 309 | 309 | 309 | 309 | 309 | 309 | 309 | 3,702.86 |
Cocineros | | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 360 | 4,320.00 |Administrador | | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 4,800.00 |
Teléfono | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |1,200.00 |
Luz y Agua | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 1,200.00 |
Otros (10%) | | 213 | 221 | 224 | 229 | 229 | 246 | 246 | 229 | 229| 229 | 229 | 237 | 2,761.23 |
Egresos US$ | | 2340 | 2430 | 2466 | 2521 | 2521 | 2702 | 2702 | 2521 | 2521 | 2521 | 2521 | 2611 | 30,373.58 |
| | |
Inversión Inicial |...
Regístrate para leer el documento completo.