COSTOS MENU SAN VALENTIN

DESCRIPCION CANTIDAD UNIDAD

ARROZ PRIMAVERAL
ARROZ 2 LIBRA
MORRON 2 LIBRA
SAZON 1 PORCION
PUERRO 2 PAQ
ACEITE 1 BOT
GAS 1 GALON

POLLO HORNO
POLLO 4 LIBRA
SAZON 1 LB
CARBON 3 FUNDAS
BECHAMEL UND
HARINA PAN FUNDA
GAS GALON

LASAÑA PEQUEÑA
MASA LASAÑA 1 PAQ
RES MOLIDA 1 LIB
BECHAMEL 1 UND
QUESO MOZZARELLA 1 LB
QUESO DANES 1 LB
TOMATES 1 LB
GAS 1 LB

ENSALADA RUSA
PAPA 3 LB
ZANAHORIA 2 LB
MAYONESA 1 GALON
PETIT POIS 1 LATA
HUEVOS 4 UND
LECHUGA 1 UND

CERDO HORNEADO
CARNE DE CERDO 4 LIBRAS
SAZON 1 PAQ
CARBON 3 PAQ
 ENSALADA VERDE
LECHUGA 2 UND
TOMATE 2 UND
PEPINO 1 UND
AJI MORRON 1 UND
LIMON 3 UND
ACEITE VERDE 1 SOBRE
REPOLLO MORADO 15 PESOS
REPOLLO BLANCO 10 PESOS
ENU SAN VALENTIN CERDO HORNEADO
PRECIO POR LIBRA TOTAL CERDO 15
SAZONES 3
$40.00 $80.00 BANDEJA 3
$100.00 $200.00 CARBON 7
$100.00 $100.00
$50.00 $100.00
$100.00 $100.00 POLLO HORNEADO
$150.00 $150.00 POLLO 36
$460.00 $730.00 SAZONES 2
BANDEJA 3
CARBON 7
$80.00 $320.00
$100.00 $100.00
$30.00 $90.00
$0.00
$0.00 680
$0.00 510
$510.00 830
410
730
$100.00 $100.00 225
$200.00 $200.00
$100.00 $100.00 3385
$250.00 $250.00
$0.00
$30.00 $30.00
$150.00 $150.00
$830.00

$40.00 $120.00 1.5

$30.00 $60.00 2
$100.00 $100.00 $2,340.00 1
$60.00 $60.00 $1,200.00 0.5
$10.00 $40.00 0.5
$30.00 $30.00 1
$410.00 1
0.5

$135.00 $540.00
$100.00 $100.00
$30.00 $90.00
$730.00
$30.00 $60.00
$15.00 $30.00 LASAÑA PEQ
$20.00 $20.00 PASTA LAZANA
$30.00 $30.00 CARNE MOLIDA
$10.00 $30.00 SALSA POMODORO
$30.00 $30.00 LECHE ENTERA
$1.00 $15.00 LECHE EVAPORADA
$1.00 $10.00 MANTEQUILLA
$225.00 QUESO DANES
QUESO MOZARRELA

PICADERA
EMPANADILLAS 100
MINI HAMBURGUESAS 100
QUIPES 100
CROQUETAS 100
LIBRA $150.00 $2,250.00
PAQ $200.00 $600.00
UND $150.00 $450.00
PAQ $50.00 $350.00
LIBRA A : $575.00 $3,650.00

LIBRA $90.00 $3,240.00

PAQ $200.00 $400.00
UND $150.00 $450.00
PAQ $50.00 $350.00
LIBRA A : $575.00 $4,440.00

CAJA $100.00 $150.00

LIBRA $200.00 $400.00
UND $200.00 $200.00
LITRO $100.00 $50.00
LATA $100.00 $50.00
RACION $30.00 $30.00
LIBRA $200.00 $200.00
LIBRA $200.00 $100.00

TOTAL SIMPLE $14,510.00

 MISELANEOS $300.00
COMPRAS $200.00
% DE GANANCIA $850.00

TOTAL GENERAL
PRECIO X PERSONA $15,860.00

UND $13.00 $1,300.00

UND $40.00 $4,000.00
UND $10.00 $1,000.00
UND $10.00 $1,000.00

TOTAL SIMPLE $7,300.00

MISELANEOS $600.00
COMPRAS $500.00
% DE GANANCIA $2,600.00

TOTAL GENERAL
PRECIO X PERSONA $11,000.00
 CALCULO D

COMBO 1 SAN VALENTIN

ARTICULO CANTIDAD PRECIO G. COSTO GANANCIA TOTAL
ARROZ CON CAMARONES 1 $730.00 $365.00 $1,095.00
BOLLITOS DE YUCA 4 $600.00 $0.00 $300.00 $900.00
ENSALADA ABUELA 1 $100.00 $0.00 $50.00 $150.00
PASTELITOS GOURMET 6 $100.00 $0.00 $50.00 $150.00
MOUSE DE CHINOLA 2 $100.00 $0.00 $50.00 $150.00
VINO TINTO 1 $600.00 $0.00 $300.00 $900.00
DESECHABLES 4 $50.00 $25.00 $75.00

$0.00 $1,140.00 $3,420.00

$1,140.00
33.33%
$7,000.00

COMBO 2 (BASICO)
ARTICULO CANTIDAD PRECIO SUBTOTAL GANANCIA TOTAL
MINI SANDWISH 135 $8.10 $1,093.50 $546.75 $1,640.25
PASTELITOS DE QUESO 135 $16.00 $2,160.00 $1,080.00 $3,240.00
$0.00 $0.00
QUIPES 135 $13.10 $1,768.50 $884.25 $2,652.75
PLATO TRANSPARENTE 135 $10.00 $1,350.00 $675.00 $2,025.00
SERVILLETA 135 $2.00 $270.00 $135.00 $405.00
GASTO REAL $6,642.00 $3,321.00 $9,963.00
$3,321.00
33.30%
$95.00
MAS DE 100 PERSONAS MINIMO $75.00
GASTO $6,642.00 COBRO $10,000.00 43,23%
GANANCIA $3,321.00

COMBO 3 (SUPERIOR)
ARTICULO CANTIDAD PRECIO G. COSTO GANANCIA TOTAL
MINI SANDWISH 1 $8.10 $2.74 $4.05 $12.15
PASTELITOS DE QUESO 1 $16.00 $5.50 $8.00 $24.00
CHURROS O MINI MUFFINS 1 $25.00 $10.00 $12.50 $37.50
MINI WRAP JAMON Y Q 1 $13.11 $3.80 $6.56 $19.67
QUIPES 1 $13.10 $4.40 $6.55 $19.65
PLATO TRANSPARENTE 1 $10.00 $0.00 $5.00 $15.00
SERVILLETA 1 $2.00 $0.00 $1.00 $3.00
$26.44 $43.66 $130.97
$70.10
53,52%
 $135.00
MAS DE 100 PERSONAS MINIMO $115.00
GASTO $6,750.00 COBRO $11,500.00 43,13%
GANANCIA $4,750.00

BANDEJA PERSONALIZADA PADRES . PAPASITO LINDO

ARTICULO CANTIDAD PRECIO G. COSTO GANANCIA TOTAL
CAKE DULCE DE LECHE 1 $800.00 $2.74 $400.00 $1,200.00
MINI CROISSANTS 3 $105.00 $5.50 $52.50 $157.50
SALAMI GENOA 4 $100.00 $10.00 $50.00 $150.00
WRAP JAMON Y Q 2 $200.00 $3.80 $100.00 $300.00
CHOCOLATES 2 $100.00 $3.80 $50.00 $150.00
FRUTAS DE TEMPORADA 1 $200.00 $4.40 $100.00 $300.00
BEBIDA 1 $500.00 $0.00 $250.00 $750.00
DETALLES 1 $800.00 $0.00 $400.00 $1,200.00
GASTO REAL $2,805.00 $30.24 $1,402.50 $4,207.50
$1,432.74
53,52%
$4,500.00
 CALCULO DE COMBOS / NAVIDAD 2022

COMBO 2 SAN VALENTIN

ARTICULO CANTIDAD PRECIO G. COSTO GANANCIA
MORO GANDULES CAMP. 1 $2,000.00 $333.00 $1,000.00
CERDO HORNEADO 1 $3,300.00 $0.00 $1,650.00
POLLO HORNEADO 1 $4,500.00 $0.00 $2,250.00
ENSALADA RUSA 1 $1,100.00 $0.00 $550.00
LASAGÑA BOLOGNESA 2 $5,500.00 $0.00 $2,750.00
TELERA 3 $450.00 $0.00 $225.00
PASTELITOS 100 $1,000.00 $0.00 $500.00
PASTELES EN HOJA 75 $6,750.00 $0.00 $3,375.00
TOTAL $333.00 $12,300.00
GANANCIA
MARGEN DE G
PRECIO VENTA

COMBO 2 (CLAUS) 70 PERSONAS

ARTICULO CANTIDAD PRECIO G. COSTO GANANCIA
ARROZ NAVIDEÑO 1 $2,000.00 $333.00 $1,000.00
PIERNA DE CERDO HORNE 1 $3,300.00 $0.00 $1,650.00
POLLO HORNEADO 1 $4,500.00 $0.00 $2,250.00
ENSALADA NAVIDEÑA 1 $1,000.00 $0.00 $500.00
LASAGÑA BOLOGNESA 2 $5,500.00 $0.00 $2,750.00
TELERA 3 $450.00 $0.00 $225.00
TOTAL PASTELITOS 70 $700.00 $0.00 $350.00
GANANCIA PASTELES EN HOJA 70 $6,300.00 $0.00 $3,150.00
MARGEN DE G $333.00 $11,875.00
PRECIO VENTA
PRECIO VENTA
MARGEN DE G

COMBO 3 ( ESTRELLA) 70 PERSONAS

ARTICULO CANTIDAD PRECIO G. COSTO GANANCIA
ARROZ PUERRO Y TOCINETA 1 $2,500.00 $333.00 $1,250.00
PIERNA DE CERDO HORNE 1 $3,300.00 $0.00 $1,650.00
PECHUGA CORDON BLUE 1 $4,500.00 $0.00 $2,250.00
ENSALADA RUSA NAVI 1 $1,500.00 $0.00 $750.00
CANELONES RELLENOS 2 $5,500.00 $0.00 $2,750.00
TELERA 3 $450.00 $0.00 $225.00
PASTELITOS 70 $700.00 $0.00 $350.00
TOTAL PASTELES EN HOJA 70 $6,300.00 $0.00 $3,150.00
GANANCIA $333.00 $12,375.00
MARGEN DE G
PRECIO VENTA
PRECIO VENTA
MARGEN DE G

BANDEJA PERSONALIZADA PADRES . PAPASITO APLATANAO

ARTICULO CANTIDAD PRECIO G. COSTO GANANCIA
MANGU 1 $200.00 $2.74 $100.00
SALAMI 3 $50.00 $5.50 $25.00
SALAMI GENOA 4 $100.00 $10.00 $50.00
QUESO 2 $100.00 $3.80 $50.00
HUEVOS 2 $50.00 $3.80 $25.00
FRUTAS DE TEMPORADA 1 $200.00 $4.40 $100.00
BEBIDA 1 $500.00 $0.00 $250.00
DETALLES 1 $800.00 $0.00 $400.00
TOTAL GASTO REAL $2,000.00 $30.24 $1,000.00
GANANCIA
MARGEN DE G
PRECIO VENTA
 TOTAL
$3,000.00
$4,950.00
$6,750.00
$1,650.00
$8,250.00
$675.00
$1,500.00
$10,125.00
$36,900.00 TOTAL
$12,633.00 GANANCIA
34.24% MARGEN DE G
$42,000.00 PRECIO VENTA

TOTAL
$3,000.00
$4,950.00
$6,750.00
$1,500.00
$8,250.00
$675.00
$1,050.00
$9,450.00
$35,625.00 TOTAL
$12,208.00 GANANCIA
34.27% MARGEN DE G
$38,500.00 PRECIO VENTA

TOTAL
$3,750.00
$4,950.00
$6,750.00
$2,250.00
$8,250.00
$675.00
$1,050.00
$9,450.00
$37,125.00 TOTAL
$12,708.00 GANANCIA
 34.23% MARGEN DE G
$50,000.00 PRECIO VENTA

ANAO
TOTAL
$300.00
$75.00
$150.00
$150.00
$75.00
$300.00
$750.00
$1,200.00
$3,000.00 TOTAL
$1,030.24 GANANCIA
53,52% MARGEN DE G
$3,500.00 PRECIO VENTA
 CALCULO DE

COMBO 1 (MINI PARTY)

ARTICULO CANTIDAD PRECIO G. COSTO GANANCIA TOTAL
MINI SANDWISH 1 $8.10 $2.74 $4.05 $12.15
PASTELITOS DE QUESO 1 $16.00 $5.50 $8.00 $24.00
QUIPES 1 $13.10 $4.40 $6.55 $19.65
PLATO FOAM 1 $8.00 $0.00 $4.00 $12.00
SERVILLETA 1 $2.00 $0.00 $1.00 $3.00
$12.64 $23.60 $70.80
$36.24
51.00%
$70.00
MAS DE 100 PERSONAS MINIMO $60.00
GASTO $3,250.00 COBRO $6,000.00 45,8%
GANANCIA $2,750.00

COMBO 2 (BASICO)
ARTICULO CANTIDAD PRECIO G. COSTO GANANCIA TOTAL
MINI SANDWISH 1 $8.10 $2.74 $4.05 $12.15
PASTELITOS DE QUESO 1 $16.00 $5.50 $8.00 $24.00
MINI WRAP JAMON Y Q 1 $13.11 $3.80 $6.56 $19.67
QUIPES 1 $13.10 $4.40 $6.55 $19.65
PLATO TRANSPARENTE 1 $10.00 $0.00 $5.00 $15.00
SERVILLETA 1 $2.00 $0.00 $1.00 $3.00
$16.44 $31.16 $93.47
$47.60
50,9%
$95.00
MAS DE 100 PERSONAS MINIMO $75.00
GASTO $4,250.00 COBRO $7,500.00 43,23%
GANANCIA $3,250.00

COMBO 3 (SUPERIOR)
ARTICULO CANTIDAD PRECIO G. COSTO GANANCIA TOTAL
MINI SANDWISH 1 $8.10 $2.74 $4.05 $12.15
PASTELITOS DE QUESO 1 $16.00 $5.50 $8.00 $24.00
CHURROS O MINI MUFFINS 1 $25.00 $10.00 $12.50 $37.50
MINI WRAP JAMON Y Q 1 $13.11 $3.80 $6.56 $19.67
QUIPES 1 $13.10 $4.40 $6.55 $19.65
PLATO TRANSPARENTE 1 $10.00 $0.00 $5.00 $15.00
SERVILLETA 1 $2.00 $0.00 $1.00 $3.00
$26.44 $43.66 $130.97
$70.10
53,52%
$135.00
MAS DE 100 PERSONAS MINIMO $115.00
GASTO $6,750.00 COBRO $11,500.00 43,13%
 GANANCIA $4,750.00

BANDEJA PERSONALIZADA PADRES . PAPASITO LINDO

ARTICULO CANTIDAD PRECIO G. COSTO GANANCIA TOTAL
CAKE DULCE DE LECHE 1 $800.00 $2.74 $400.00 $1,200.00
MINI CROISSANTS 3 $105.00 $5.50 $52.50 $157.50
SALAMI GENOA 4 $100.00 $10.00 $50.00 $150.00
WRAP JAMON Y Q 2 $200.00 $3.80 $100.00 $300.00
CHOCOLATES 2 $100.00 $3.80 $50.00 $150.00
FRUTAS DE TEMPORADA 1 $200.00 $4.40 $100.00 $300.00
BEBIDA 1 $500.00 $0.00 $250.00 $750.00
DETALLES 1 $800.00 $0.00 $400.00 $1,200.00
GASTO REAL $2,805.00 $30.24 $1,402.50 $4,207.50
$1,432.74
53,52%
$4,500.00
 CALCULO DE COMBOS / JUNIO 2022

COMBO 4 (OFERTA)
ARTICULO CANTIDAD PRECIO G. COSTO GANANCIA
MINI SANDWISH 1 $8.10 $2.74 $4.05
PASTELITOS DE QUESO 1 $16.00 $5.50 $8.00
QUIPES 1 $10.00 $1.30 $5.00
MINI CHURROS 1 $8.00 $0.00 $4.00
JUGO NATURAL 8ONZ 1 $25.00 $8.75 $7.50
TOTAL PLATO FOAM 1 $8.00 $0.00 $4.00
GANANCIA SERVILLETA 1 $2.00 $0.00 $1.00
MARGEN DE G $18.29 $33.55
PRECIO VENTA
PRECIO VENTA
MARGEN DE G
MAS DE 100 PERSONAS MINIMO
GASTO $5,800.00 COBRO $10,500.00
GANANCIA $4,700.00

TOTAL
GANANCIA
MARGEN DE G
PRECIO VENTA
PRECIO VENTA
MARGEN DE G

TOTAL
GANANCIA
MARGEN DE G
PRECIO VENTA
PRECIO VENTA
MARGEN DE G
 BANDEJA PERSONALIZADA PADRES . PAPASITO APLATANAO
ARTICULO CANTIDAD PRECIO G. COSTO GANANCIA
MANGU 1 $200.00 $2.74 $100.00
SALAMI 3 $50.00 $5.50 $25.00
SALAMI GENOA 4 $100.00 $10.00 $50.00
QUESO 2 $100.00 $3.80 $50.00
HUEVOS 2 $50.00 $3.80 $25.00
FRUTAS DE TEMPORADA 1 $200.00 $4.40 $100.00
BEBIDA 1 $500.00 $0.00 $250.00
DETALLES 1 $800.00 $0.00 $400.00
TOTAL GASTO REAL $2,000.00 $30.24 $1,000.00
GANANCIA
MARGEN DE G
PRECIO VENTA
 TOTAL
$12.15
$24.00
$15.00
$12.00
$32.50
$12.00
$3.00
$110.65 TOTAL
$51.84 GANANCIA
47,12% MARGEN DE G
$110.00 PRECIO VENTA
$105.00 PRECIO VENTA
44,76% MARGEN DE G
LATANAO
TOTAL
$300.00
$75.00
$150.00
$150.00
$75.00
$300.00
$750.00
$1,200.00
$3,000.00 TOTAL
$1,030.24 GANANCIA
53,52% MARGEN DE G
$3,500.00 PRECIO VENTA