Академический Документы
Профессиональный Документы
Культура Документы
EQUIPOS
CONGELADORA
FRIGIDER
JUEGO DE OLLAS
HORNO MICROONDAS
UTENSILIOS
JUEGO DE PLATOS
JUEGO DE TASAS
JUEGO DE MESAS
JUEGO DE SILLAS
COLADORES
CRISTALERIA
TABLA DE PICADO
CARRITOS
PORTA SERVILLETAS
LICUADORA
HERVIDORA
COCINA INDUSTRIAL
TERMOS
TETERA
SECADORES
ALCOHOL
GORROS
GUANTES
AZAFATES
CANTIDAD
2
2
3
2
6
5
5
20
90
5
4
5
2
25
3
3
1
3
2
6
1
10
100
8
MEDIDA
UNIDADES
UNIDADES
JUEGOS
UNIDADES
DOCENAS
DOCENAS
DOCENAS
UNIDADES
UNIDADES
UNIDADES
DOCENAS
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
LITRO
UNIDADES
UNIDADES
UNIDADES
PRECIO
UNITARIO
S/. 1,399.00
S/. 1,199.00
S/.
300.00
S/.
360.00
S/.
110.00
S/.
45.00
S/.
32.00
S/.
120.00
S/.
30.00
S/.
8.00
S/.
50.00
S/.
25.00
S/.
120.00
S/.
5.00
S/.
180.00
S/.
40.00
S/. 1,500.00
S/.
80.00
S/.
45.00
S/.
5.00
S/.
5.00
S/.
5.00
S/.
0.50
S/.
30.00
TOTAL DE INVERSION
PRECIO TOTAL
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
2,798.00
2,398.00
900.00
720.00
660.00
225.00
160.00
2,400.00
2,700.00
40.00
200.00
125.00
240.00
125.00
540.00
120.00
1,500.00
240.00
90.00
30.00
5.00
50.00
50.00
240.00
S/.
16,556.00
DECORACIN Y AMBIENTE
EQUIPOS
Cuadros En Varias Piezas
Floreros
Iluminacion/Foco
Telefono
Televisor 42"
Escritorio
PAPELERA
Equipo de cmputo
Equipo de Sonido
Caja Registradora
Camara de Seguridad
Manteleria
Vidrios para mesa
Espejos
Ventilador
CANTIDAD
6
4
6
1
2
1
2
1
1
1
3
20
20
4
2
MEDIDAS
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
PRECIO UNITARIO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
TOTAL
50.00
70.00
35.00
18.00
1,800.00
300.00
10.00
1,600.00
1,400.00
800.00
600.00
22.00
15.00
20.00
180.00
MATERIALES DE LIMPIEZA
MATERIALES DE LIMPIEZA
TRAPEADORES
LEJIA
DETERGENTE
ESCOBAS
RECOGEDORES
AMBIENTADORES
DESINFECTANTES
ESCOBILLAS
DESATORADORES
JABON LIQUIDO
PAPEL
TACHOS DE BASURA
PAPEL TOALLA
BALDES
LIMPIA VIDRIOS
CANTIDAD
3
1
2
3
3
1
1
3
3
1
2
6
2
3
1
MEDIDA
UNIDADES
GALON
BOLSAS 4KG
UNIDADES
UNIDADES
BIDONES
BIDONES
UNIDADES
UNIDADES
GALON
PLANCHA
UNIDADES
UNIDADES
UNIDADES
GALON
COSTO UNITARIO
S/.
5.00
S/.
8.00
S/.
30.00
S/.
10.00
S/.
7.00
S/.
50.00
S/.
50.00
S/.
5.00
S/.
3.00
S/.
30.00
S/.
10.00
S/.
8.00
S/.
5.00
S/.
10.00
S/.
15.00
TOTAL
TE
PRECIO TOTAL
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
300.00
280.00
210.00
18.00
3,600.00
300.00
20.00
1,600.00
1,400.00
800.00
1,800.00
440.00
300.00
80.00
360.00
11,508.00
IEZA
COSTO TOTAL
S/.
15.00
S/.
8.00
S/.
60.00
S/.
30.00
S/.
21.00
S/.
50.00
S/.
50.00
S/.
15.00
S/.
9.00
S/.
30.00
S/.
20.00
S/.
48.00
S/.
10.00
S/.
30.00
S/.
15.00
S/.
411.00
FINANCIAMIENTO/INVERSION TOTAL
MAQUINARIA Y EQUIPO
DECORACION Y AMBIENTE
MATERIALES DE LIMPIEZA
GASTOS DE CONSTITUCION
TOTAL DE LA INVERSION
S/.
S/.
S/.
S/.
S/.
16,556.00
11,508.00
411.00
1,114.00
29,589.00
COSTOS
FIJOS
X
X
X
X
Cantidad
Medida
4
25
6
5
4
6
20
18
5
20
10
KILOS
KILOS
KILOS
KILOS
KILOS
KILOS
KILOS
KILOS
KILOS
UNIDAD
KILOS
VARIEDAD
BIDON
GALON
SACO
VARIEDAD
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
UNIDADES
Verduras
Gas
Aceite
Arroz
1
1
1
Frutas
Inca Kola 250 ml
Inca Kola 500 ml
Inca Kola 2500 ml
Godita Inca Kola
Inca Kola 1500 ml
Coca Cola 1500 ml
Coca Cola 2500 ml
Coca Cola 500 ml
Coca Cola 1 Lt.
Agua sin gas
48
48
24
60
30
30
24
48
36
24
Costo
Unitario
S/.
20.00
S/.
1.00
S/.
9.00
S/.
18.00
S/.
12.00
S/.
15.00
S/.
0.50
S/.
1.50
S/.
3.50
S/.
0.50
S/.
6.50
S/.
40.00
S/.
37.00
S/.
32.00
S/.
90.00
S/.
90.00
S/.
1.50
S/.
2.00
S/.
6.00
S/.
2.50
S/.
5.00
S/.
5.00
S/.
6.00
S/.
2.00
S/.
4.00
S/.
1.50
Costo Total
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
80.00
25.00
54.00
90.00
48.00
90.00
10.00
27.00
17.50
10.00
65.00
40.00
37.00
32.00
90.00
90.00
72.00
96.00
144.00
150.00
150.00
150.00
144.00
96.00
144.00
36.00
COSTOS
VARIABLES
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
COSTOS
FIJOS
24
25
Alios
Sal
Cerveza Negra
Limon
Huevos
Loche
Culantro
Cebolla
Tomate
Leche
Pulpo
Pota
Conchas
Harina
Aji panca
Aji Escaveche
Ajos
Arvejas
Zanahoria
Sillao
Filete de Pesacado
Langostino
Pavita
Raya
Batea
Carne de Chancho
Gallina
Pellejito
Pavo
2
10
150
120
3
4
10
8
12
5
4
3
3
1
2
5
5
6
2
6
5
8
4
6
8
10
8
10
UNIDADES
KILOS
VARIEDAD
KILOS
UNIDADES
UNIDADES
UNIDADES
UNIDADES
MANOJOS
KILOS
KILOS
TARROS
KILOS
KILOS
KILOS
KILOS
KILOS
KILOS
KILOS
KILOS
KILOS
BOTELLAS
KILOS
KILOS
KILOS
KILOS
KILOS
KILOS
KILOS
KILOS
KILOS
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1.50
2.80
10.00
1.50
5.00
0.03
0.30
6.00
0.80
1.50
2.00
2.80
15.00
10.00
6.00
4.00
6.00
3.50
5.00
2.50
2.00
5.00
15.00
16.00
12.00
18.00
15.00
15.00
15.00
10.00
20.00
TOTAL DE COMPRAS
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
36.00
70.00
10.00
3.00
50.00
4.50
36.00
18.00
3.20
15.00
16.00
33.60
75.00
40.00
18.00
12.00
6.00
7.00
25.00
12.50
12.00
10.00
90.00
80.00
96.00
72.00
90.00
120.00
150.00
80.00
200.00
S/. 3,478.30
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
X
COSTO DE
VENTAS
S/. 10.00
S/. 15.00
S/. 12.00
S/. 10.00
S/. 13.00
S/. 17.00
S/.
8.00
S/.
8.00
S/. 10.00
S/. 24.00
S/. 24.00
S/. 15.00
S/. 24.00
S/.
8.00
S/. 10.00
S/. 15.00
S/. 20.00
S/.
8.00
S/. 13.00
S/. 13.00
S/.
7.00
S/.
8.00
LUNES
MARTES
MIRCOLES
JUEVES
VIERNES
SBADO
DOMINGO
8
7
5
4
6
7
9
5
9
16
9
10
14
3
15
13
7
13
15
16
9
12
6
6
8
5
8
6
12
7
8
10
9
10
12
7
13
12
10
12
11
13
8
8
8
7
5
6
6
4
7
6
6
14
7
9
14
9
16
14
12
14
14
13
8
6
11
9
7
4
10
6
10
5
11
8
6
5
8
5
7
15
14
13
15
12
12
7
10
8
7
5
10
4
10
7
10
14
11
16
14
6
12
10
8
12
16
14
13
9
9
10
12
7
15
7
12
8
9
14
13
14
15
12
19
25
15
14
13
15
14
12
13
14
13
8
13
8
23
10
16
20
17
18
16
14
14
24
16
17
17
20
14
14
212
201
205
200
226
284
339
TOTAL DE PLATOS
VENDIDOS
65
61
57
39
68
42
83
48
69
96
72
82
93
56
96
113
82
95
101
103
78
68
TOTAL DE
VENTAS
SEMANA 1
SEMANA 2
SEMANA 3
S/.
93,618.20
AO 1
AO 2
AO 3
AO 4
AO 5
AO 6
AO 7
AO 8
AO 9
AO 10
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
SEMANA 4
93,618.20
95,490.56
97,400.38
100,322.39
103,332.06
106,432.02
111,753.62
117,341.30
123,208.37
129,368.79
AO BASE
2%
3%
5%
CANTIDAD
CHEF
AYUDANTE DE COCINA
AZAFATAS
SEGURIDAD
CAJA
LIMPIEZA
1
2
4
1
1
2
TOTAL
PAGO
UNITARIO
S/. 900.00
S/. 750.00
S/. 750.00
S/. 750.00
S/. 750.00
S/. 750.00
S/.
PAGO TOTAL
S/.
S/.
S/.
S/.
S/.
S/.
900.00
1,500.00
3,000.00
750.00
750.00
1,500.00
8,400.00
PAGOS ADMINISTRATIVOS
PAGO
CANTIDAD
PAGO TOTAL
UNITARIO
1
S/. 1,500.00 S/. 1,500.00
1
S/. 100.00 S/.
100.00
TOTAL
S/.
1,600.00
PERSONAL
ADMINISTRADOR
CONTADOR
LUZ
AGUA
INTERNET/TELEFONO
CABLE
SERVICIOS PUBLICOS
MENSUAL
MENSUAL
MENSUAL
MENSUAL
TOTAL
S/.
S/.
S/.
S/.
S/.
250.00
200.00
90.00
90.00
630.00
S/.
S/.
S/.
1,300.00
2,000.00
3,300.00
OTROS PAGOS
SEGUROS
ALQUILER
MENSUAL
MENSUAL
TOTAL
COSTOS FIJOS
TRABAJADORES
ADMINISTRATIVOS
SERVICIOS PUBLICOS
OTROS PAGOS
S/.
S/.
S/.
S/.
8,400.00
1,600.00
630.00
3,300.00
S/.
13,930.00
X
X
X
X
CANTIDAD
2
2
3
2
6
5
5
20
90
4
5
MEDIDA
UNIDADES
UNIDADES
JUEGOS
UNIDADES
DOCENAS
DOCENAS
DOCENAS
UNIDADES
UNIDADES
DOCENAS
UNIDADES
PRECIO
UNITARIO
S/.
1,399.00
S/.
1,199.00
S/.
300.00
S/.
360.00
S/.
110.00
S/.
45.00
S/.
32.00
S/.
120.00
S/.
30.00
S/.
50.00
S/.
25.00
PRECIO TOTAL
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
2,798.00
2,398.00
900.00
720.00
660.00
225.00
160.00
2,400.00
2,700.00
200.00
125.00
AO 1
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
-2,518.20
-2,158.20
-810.00
-648.00
-594.00
-202.50
-144.00
-2,160.00
-2,430.00
-180.00
-112.50
AO 2
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
2,266.38
1,942.38
729.00
583.20
534.60
182.25
129.60
1,944.00
2,187.00
162.00
101.25
AO 3
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
-2,039.74
-1,748.14
-656.10
-524.88
-481.14
-164.03
-116.64
-1,749.60
-1,968.30
-145.80
-91.13
DEPRECIACION DE EQUIPOS
y = -2281.x + 8665.
R = 0.088
S/. 1.20
S/. 1.00
S/. 0.80
S/. 0.60
S/. 0.40
S/. 0.20
S/. 0
1,835.77
1,573.33
590.49
472.39
433.03
147.62
104.98
1,574.64
1,771.47
131.22
82.01
AO 5
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
-1,652.19
-1,416.00
-531.44
-425.15
-389.72
-132.86
-94.48
-1,417.18
-1,594.32
-118.10
-73.81
GASTOS DE CONSTITUCION
DERECHO
COSTO
S/.
40.00
S/.
42.00
S/.
150.00
S/.
260.00
S/.
30.00
Formato de tasa
S/.
12.00
Certificado de fumigacin
S/.
120.00
S/.
140.00
Certificado de salubridad
S/.
220.00
S/.
100.00
S/.
1,114.00
TOTAL
AO 1
AO 2
AO 3
AO 4
AO 5
AO 6
AO 7
AO 8
AO 9
AO 10
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
93,618.20
95,490.56
97,400.38
100,322.39
103,332.06
106,432.02
111,753.62
117,341.30
123,208.37
129,368.79
AO BASE
2%
3%
5%
presupuesto obras ci
ECOLODGE LA COMARCA
HABITACIONES
HABITACIONES SIMPLES
HABITACIONES DOBLES
HABITACIONES TRIPLES
HABITACIONES MATRIMONIALES
SALON DE EVENTOS
PISCINA
CAMPO DEPORTIVO
RESTAURANTE
pre
NUMERO DE
HABITACIONES
MEDIDA DE LAS
HABITACIONES
8
6
4
4
1
1
1
14M2
20M2
30M2
22M2
60M2
80M2
45M2
60
DGE LA COMARCA
CANTIDAD DE
M2
112 M2
120 M2
120 M2
88 M2
60M2
80M2
40M2
12O
PRECIO
POR M2
S/.
S/.
S/.
S/.
500.00
500.00
500.00
500.00
PRECIO POR
HABITACION
S/.
S/.
S/.
S/.
7,000.00
10,000.00
15,000.00
11,000.00
PRECIO TOTAL
POR
HABITACIONES
S/.
56,000.00
S/.
60,000.00
S/.
60,000.00
S/.
44,000.00
500
ECOLODGE LA COMARCA
MATERIALEs DE CONSTRUCCION
GUAYAQUIL
VIGAS DE MADERA
MADERA MEDREMBRADA
TEJAS (ETERNIT)
horcones para muros
CANTIDAD
200
80
40
80
20
PREC. UNITARIO
S/.
S/.
S/.
S/.
S/.
25.00
85.00
65.00
20.00
100.00
LODGE LA COMARCA
PRECIO TOTAL
S/.
S/.
S/.
S/.
S/.
5,000.00
6,800.00
2,600.00
1,600.00
2,000.00
S/.
S/.
630,125.05
250,000.00
220,000.00
99,060.00
6,000.00
55,065.05
6,114.00
5,000.00
1,114.00
31,811.95
23,509.00
13,000.00
420.00
10,089.00
2,350.90
691,560.00
691,560.00
S/.
-0.00
ECOLODGE LA COMARCA
NUMERO DE
HABITACIONES
CAMAS
HABITACIONES SIMPLES
HABITACIONES DOBLES
8
6
8
12
HABITACIONES TRIPLES
12
HABITACIONES MATRIMONIALES
HABITACIONES
ECOLODGE LA COMARCA
MEDIDA DE CAMAS
1 1/2 PL
2 1/2 PL
COLCHONES
1,5 PL ParasoColchn Per
2,5 PLParasoColchn Tropical
1 PL Paraso Colchn Edn
1 1/2 PL
2 1/2 PL
ECOLODGE LA COMARCA
COLCHONES DE RESERVA
1,5 PL ParasoColchn Per
2,5 PLParasoColchn Tropical
1 PL Paraso Colchn Edn
ECOLODGE LA COMARCA
CANTIDAD DE
COLCHONES
20
16
4
PRECIO UNITARIO
COLCHONES
PARAISO
S/.
329.00
S/.
469.00
S/.
269.00
PRECIO TOTAL
COLCHONES
PARAISO
S/.
6,580.00
S/.
7,504.00
S/.
1,076.00
PRECIO TOTAL EN
COLCHONES
S/.
15,160.00
ECOLODGE LA COMARCA
CANTIDAD DE
COLCHONES
4
3
3
PRECIO UNITARIO
COLCHONES
PARAISO
S/.
329.00
S/.
469.00
S/.
269.00
PRECIO TOTAL
COLCHONES
PARAISO
S/.
1,316.00
S/.
1,407.00
S/.
807.00
S/.
3,530.00
S/. 18,690.00
ECOLODGE LA COMARCA
SABANAS Y ALMOHADAS
SABANAS Y ALMOHADAS MOD. GRIS0932
CANTIDAD DE
HABITACIONES
22
ECOLODGE LA COMARCA
CANTIDAD DE
CUBRECAMAS
HABITACIONES
CUBRECAMAS Roberta Allen Quilt Patch
22
TOALLAS
TOALLAS Benetton
ECOLODGE LA COMARCA
CANTIDAD DE
HABITACIONES
22
MARCA
SABANAS Y
ALMOHADAS
2 JUEGOS
PRECIO
UNITARIO
S/.
PRECIO
TOTAL
MARCA
SABANAS Y
ALMOHADAS
2 JUEGOS
PRECIO
PRECIO
UNITARIO
TOTAL
S/.
99.00 S/. 4,356.00
SABANAS Y
ALMOHADAS
2 JUEGOS
PRECIO
PRECIO
UNITARIO
TOTAL
S/.
19.90 S/.
875.60
MARCA
PRESUPUESTO
OBRA
terreno
HAB. SIMPLE
HAB. DOBLE
HAB . TRIPLE
HAB MATRIMONIALES
SALON DE EVENTOS
PISCINA
CAMPO DEPORTIVO
RESTAURANTE
EQUIPAMIENTO
PRESUPUESTO DE OBRAS CIVILES
T0TAL DE INVERSION DEL PROYECTO
COSINA INDUSTRIAL
REFRIGIDER
ORNO MICROONDAS
CONJELADORA
FRIOBAR
VENTILADORES
LICUADORA
PLANCHAS
COMPUTADORAS
LAMPARAS
EQUIPAMIENTO
COLCHONES
MESAS DE NOCHE
SABANAS POR JUEGO
ALMOADAS
TOALLAS
EDREDONES
EQUIPOS DE OFICINA
COMPUTADORA
IMPRESORA HP
ESCANEADOTA HP
ESCRITORIO
PORTA DOCUMENTOS
PAPEL BOND
CuADERNOS
LAPICEROS
PLUMONES
REMUNERACION D
ZZ
PERSONAL
ADNINISTRADOR
CONTADOR
RECEPCIONISTAS
BOTONES
CAMAREROS
AMA DE LLAVES
CHEF
AYUDANTE DE COCINA
MOSO
AZAFATAS
personal de limpieza
AMORTIZACION
NUMERO DE CUETAS
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
FL
INGRESOS
APORTE PROPIO
PRESTAMO
VENTAS
EGRESOS
CAPITAL DE YTRABAJO
IGV
FLUJO DE CAJA
INVERSIONES
FLUJO NETO ECONOMICO
INTERESES
AMORTIZACION
FLUJO FINANCIERO
depreciscion
VALOR M2
5000
14M2
20M2
30M2
22M2
60M2
80M2
45M2
60M2
TOTAL
COSTO TOTAL
S/. 250,000.00
S/. 56,000.00
S/. 60,000.00
S/. 60,000.00
S/. 44,000.00
S/. 30,000.00
S/. 40,000.00
S/. 22,500.00
S/. 30,000.00
S/. 592,500.00
S/.
S/.
O
DE OBRAS CIVILES
ERSION DEL PROYECTO
99,060.00
592,500.00
S/.
345,780.00
CANTIDAD
24
1
1
1
1
1
24
2
3
2
44
VALOR UNITARIO
TOTAL
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
TOTAL
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,500.00
1,600.00
1,200.00
120.00
1,600.00
450.00
80.00
50.00
55.00
1,500.00
75.00
36,000.00
1,600.00
1,200.00
120.00
1,600.00
450.00
1,920.00
100.00
165.00
3,000.00
3,300.00
49,455.00
EQUIPAMIENTO
COLCHONES
MESAS DE NOCHE
SABANAS POR JUEGO
ALMOADAS
TOALLAS
EDREDONES
50
25
80
100
100
55
EQUIPOS DE OFICINA
COMPUTADORA
IMPRESORA HP
ESCANEADOTA HP
ESCRITORIO
PORTA DOCUMENTOS
PAPEL BOND
CuADERNOS
LAPICEROS
PLUMONES
ADORNOS
CUADROS
Espejos
Manteleria
Floreros
Iluminacion/Foco
S/.
S/.
S/.
S/.
S/.
S/.
S/.
18,690.00
1,200.00
6,400.00
1,200.00
1,800.00
4,125.00
33,415.00
S/.
S/.
S/.
S/.
S/.
TOTAL
48.00
80.00
12.00
18.00
75.00
1
1
1
1
5
100
8
20
20
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
TOTAL
1,500.00
250.00
300.00
500.00
50.00
15.00
20.00
25.00
30.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,500.00
250.00
300.00
500.00
250.00
1,500.00
160.00
500.00
600.00
5,560.00
120
50
20
25
30
S/.
S/.
S/.
S/.
S/.
25.00
20.00
22.00
35.00
23.00
total
S/.
S/.
S/.
S/.
S/.
S/.
3,000.00
1,000.00
440.00
875.00
5,315.00
187,490.00
REMUNERACION DE PERSONAL
CANTIDAD
1
1
2
2
4
2
1
2
2
2
2
SUELDO MENSUAL
S/.
1,200.00
S/.
150.00
S/.
1,500.00
S/.
1,200.00
S/.
1,000.00
S/.
1,100.00
S/.
850.00
S/.
600.00
S/.
600.00
S/.
1,200.00
S/.
400.00
SUELDO ANUAL
S/.
14,400.00
S/.
1,800.00
S/.
18,000.00
S/.
14,400.00
S/.
12,000.00
S/.
13,200.00
S/.
10,200.00
S/.
7,200.00
S/.
7,200.00
S/.
14,400.00
S/.
4,800.00
BENEFICIOS
S/.
1,500.00
S/.
S/.
3,000.00
S/.
3,000.00
S/.
3,000.00
S/.
1,500.00
S/.
750.00
S/.
1,000.00
S/.
1,000.00
S/.
1,000.00
S/.
800.00
AMORTIZACION
SERVICIO DE DEUDA
SALDO DEUDOR
INTERESES
485625
AO 0
TO ECONOMICO
NANCIERO
CAJA ACUMULADO
AO 1
AO 2
AO 3
depreciscion de equipos
BENEFICIOS
VACACIONES
GRATIFICACIONES
CTS
ESSSALUD
TOTAL
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
17,100.00
1,950.00
22,500.00
18,600.00
16,000.00
15,800.00
11,800.00
8,800.00
8,800.00
16,600.00
6,000.00
S/.
143,950.00
977292666
943829401
AO 4
AO 5
CANTIDAD
DEPRESIACION DE
AO 1
EQUIPOS ELECTRICOS
EQIPOS ELECTR
TV PLASMA
24
S/.
1,500.00 S/.
36,000.00 S/.
-32,400.00
COSINA INDUSTRIAL
S/.
1,600.00 S/.
1,600.00 S/.
-1,440.00
REFRIGIDER
S/.
1,200.00 S/.
1,200.00 S/.
-1,080.00
ORNO MICROONDAS
S/.
120.00 S/.
120.00 S/.
-108.00
CONJELADORA
S/.
1,600.00 S/.
1,600.00 S/.
-1,440.00
FRIOBAR
S/.
450.00 S/.
450.00 S/.
-405.00
VENTILADORES
24
S/.
80.00 S/.
1,920.00 S/.
-1,728.00
LICUADORA
S/.
50.00 S/.
100.00 S/.
-90.00
PLANCHAS
S/.
55.00 S/.
165.00 S/.
-148.50
COMPUTADORAS
S/.
1,500.00 S/.
3,000.00 S/.
-2,700.00
LAMPARAS
44
S/.
75.00 S/.
3,300.00 S/.
-2,970.00
TOTAL
S/.
EQUIPAMIENTO
EQUIPAMIEN
COLCHONES
50
S/.
18,690.00 S/.
-15,886.50
MESAS DE NOCHE
25
S/.
48.00 S/.
1,200.00 S/.
-1,020.00
80
S/.
80.00 S/.
6,400.00 S/.
-5,440.00
ALMOADAS
100
S/.
12.00 S/.
1,200.00 S/.
-1,020.00
TOALLAS
100
S/.
18.00 S/.
1,800.00 S/.
-1,530.00
EDREDONES
55
S/.
75.00 S/.
4,125.00 S/.
-3,506.25
TOTAL
S/.
EQUIPOS DE OFICINA
EQUIPOS DE O
COMPUTADORA
S/.
1,500.00 S/.
1,500.00 S/.
-1,350.00
IMPRESORA HP
S/.
250.00 S/.
250.00 S/.
-225.00
ESCANEADOTA HP
S/.
300.00 S/.
300.00 S/.
-270.00
ESCRITORIO
S/.
500.00 S/.
500.00 S/.
-450.00
PORTA DOCUMENTOS
S/.
50.00 S/.
250.00 S/.
-225.00
PAPEL BOND
100
S/.
15.00 S/.
1,500.00 S/.
-1,350.00
CuADERNOS
S/.
20.00 S/.
160.00 S/.
-144.00
LAPICEROS
20
S/.
25.00 S/.
500.00 S/.
-450.00
PLUMONES
20
S/.
30.00 S/.
600.00 S/.
-540.00
TOTAL
S/.
ADORNOS
ADORN
CUADROS
120
S/.
25.00 S/.
3,000.00 S/.
-2,700.00
Espejos
50
S/.
20.00 S/.
1,000.00 S/.
-900.00
Manteleria
20
S/.
22.00 S/.
440.00 S/.
-396.00
Floreros
25
S/.
35.00 S/.
875.00 S/.
-787.50
Iluminacion/Foco
30
S/.
23.00 S/.
5,315.00 S/.
-4,783.50
total
TOTAL DE INVERSION
S/.
S/.
99,060.00
AO 2
AO 3
AO 4
AO 5
29,160.00 S/.
-26,244.00 S/.
23,619.60 S/.
-21,257.64 S/.
19,131.88
S/.
1,296.00 S/.
-1,166.40 S/.
1,049.76 S/.
-944.78 S/.
850.31
S/.
972.00 S/.
-874.80 S/.
787.32 S/.
-708.59 S/.
637.73
S/.
97.20 S/.
-87.48 S/.
78.73 S/.
-70.86 S/.
63.77
S/.
1,296.00 S/.
-1,166.40 S/.
1,049.76 S/.
-944.78 S/.
850.31
S/.
364.50 S/.
-328.05 S/.
295.25 S/.
-265.72 S/.
239.15
S/.
1,555.20 S/.
-1,399.68 S/.
1,259.71 S/.
-1,133.74 S/.
1,020.37
S/.
81.00 S/.
-72.90 S/.
65.61 S/.
-59.05 S/.
53.14
S/.
133.65 S/.
-120.29 S/.
108.26 S/.
-97.43 S/.
87.69
S/.
2,430.00 S/.
-2,187.00 S/.
1,968.30 S/.
-1,771.47 S/.
1,594.32
S/.
2,673.00 S/.
-2,405.70 S/.
2,165.13 S/.
-1,948.62 S/.
1,753.76
S/.
S/.
S/.
S/.
S/.
13,503.53 S/.
-11,478.00 S/.
9,756.30 S/.
-8,292.85 S/.
7,048.92
S/.
867.00 S/.
-736.95 S/.
626.41 S/.
-532.45 S/.
452.58
S/.
4,624.00 S/.
-3,930.40 S/.
3,340.84 S/.
-2,839.71 S/.
2,413.76
S/.
867.00 S/.
-736.95 S/.
626.41 S/.
-532.45 S/.
452.58
S/.
1,300.50 S/.
-1,105.43 S/.
939.61 S/.
-798.67 S/.
678.87
S/.
2,980.31 S/.
-2,533.27 S/.
2,153.28 S/.
-1,830.28 S/.
1,555.74
S/.
S/.
S/.
S/.
S/.
1,215.00 S/.
-1,093.50 S/.
984.15 S/.
-885.74 S/.
797.16
S/.
202.50 S/.
-182.25 S/.
164.03 S/.
-147.62 S/.
132.86
S/.
243.00 S/.
-218.70 S/.
196.83 S/.
-177.15 S/.
159.43
S/.
405.00 S/.
-364.50 S/.
328.05 S/.
-295.25 S/.
265.72
S/.
202.50 S/.
-182.25 S/.
164.03 S/.
-147.62 S/.
132.86
S/.
1,215.00 S/.
-1,093.50 S/.
984.15 S/.
-885.74 S/.
797.16
S/.
129.60 S/.
-116.64 S/.
104.98 S/.
-94.48 S/.
85.03
S/.
405.00 S/.
-364.50 S/.
328.05 S/.
-295.25 S/.
265.72
S/.
486.00 S/.
-437.40 S/.
393.66 S/.
-354.29 S/.
318.86
S/.
S/.
S/.
S/.
S/.
ADORNOS DEPRECIACION 10 %
S/.
2,430.00 S/.
-2,187.00 S/.
1,968.30 S/.
-1,771.47 S/.
1,594.32
S/.
810.00 S/.
-729.00 S/.
656.10 S/.
-590.49 S/.
531.44
S/.
356.40 S/.
-320.76 S/.
288.68 S/.
-259.82 S/.
233.83
S/.
708.75 S/.
-637.88 S/.
574.09 S/.
-516.68 S/.
465.01
S/.
4,305.15 S/.
-3,874.64 S/.
3,487.17 S/.
-3,138.45 S/.
2,824.61
S/.
S/.
S/.
S/.
S/.
N CUOTA
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
OMARCA
SERVICIO DE DEUDA
S/.
30,625.00
S/.
30,625.00
S/.
30,625.00
S/.
30,625.00
S/.
41,475.00
S/.
41,475.00
S/.
41,475.00
S/.
41,475.00
S/.
41,475.00
S/.
41,475.00
S/.
41,475.00
S/.
41,475.00
S/.
41,475.00
S/.
41,475.00
S/.
41,475.00
S/.
41,475.00
S/.
41,475.00
S/.
41,475.00
S/.
41,475.00
S/.
41,475.00 S/.
S/. 134,708.58
558.70