Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
consume en restaurantes
de postres
de comida
tradicionales
tipica
si
no
frecuencia
1
4
7
210
84%
35
14%
250
100%
de consumo mes
275 Yi
Fi Yi
3
200
2
6
25
5
9
25
8
250
400
125
veces por persona al mes
2,9
200
725
5%
3%
5%
8%
6%
6%
5%
6%
7%
4%
6%
6%
5%
3%
4%
8%
7%
6%
100,00%
CIF VARIABLES
1% MP
TASA IMPOSITIVA
30%
aporte de terceros
COK
38%
2
168707
3
173768
4
178981
1
275
0
0
0
2
283
0
0
0
3
292
0
0
0
4
300
0
0
0
1
0
0
0
0
0
2
0
0
0
0
0
3
0
0
0
0
0
4
0
0
0
0
0
LECHE ASADA
CHESSE CAKE
PIE DE TUMBO
MOUSE DE AGUYMANTO
0
0
1
0
0
0
0
0
2
0
0
0
0
0
3
0
0
0
0
0
4
0
0
0
0
0
0
0
0
0
1
0
0
0
2
0
0
0
3
0
0
0
4
0
0
0
0
0
0
0
0
1
0
0
0
0
2
0
0
0
0
3
0
0
0
0
4
0
0
0
0
PRAS) EN EL SECTOR
5
184350
5
310
0
0
0
5
0
0
0
0
0
5
0
0
0
0
0
5
0
0
0
5
0
0
0
0
producto
PV
bisccho
2,5
SUSPIRO A LA LIMEA
10
RANFAOTE
7
CREMA BOLTEADA
2
ALFEIQUES
2
CHESSE CAKE
17
PIE DE TUMBO
15
MOUSE DE AGUYMANTO
18
0 13
0 12
0 10
0 11
0 12
0
5
0
5
0
2
0
2
TOTAL SOLES AO
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
44400
3
44400
4
44400
5
44400
25
10
4500
3000
MP
producto
cvu
bisccho
1,5
SUSPIRO A LA LIMEA
6
RANFAOTE
2,6
CREMA BOLTEADA
0,9
ALFEIQUES
1,2
CHESSE CAKE
8
PIE DE TUMBO
7
MOUSE DE AGUYMANTO 9
0
10
0
11
0
8
0
9
0
5
0
2
0
1
0
1
0 0,8
TOTAL SOLES AO
0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0
0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0
0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0
0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0
0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0
MO
ITEM
req costo mes costo ao
cocinero
1
1500
18000
ayudante de cocina
2
600
7200
mozo
3
500
6000
maitre
1
800
9600
40800
total MO
total ao
CIF
Alquiler
servicios
conbustibles
empaques desc
art limpieza
1
40800
2
40800
3
40800
4
40800
5
40800
9600
4800
1800
0
0
9600
4800
1800
0
0
9600
4800
1800
0
0
9600
4800
1800
0
0
9600
4800
1800
0
0
3
0
0
0
0
0
0
0,00
REQUERIMI
ENTO
MESAS
SILLAS
COCINA
CAJA DE COBRO
MENAJE
OLLAS
PLACAS
LICUADORA
HORNO
CAMPANA ESTRACTORA
DECORACION Y ACABADOS
TOTAL
10
40
1
1
1
2
2
1
1
1
1
MONTO
120
46
350
800
1000
46
700
250
1500
600
1000
INV INICIAL
1200
1840
800
800
1000
92
1400
250
1500
600
1000
10482
600
0
600
ITEM
MESAS
SILLAS
COCINA
BARRA
MENAJE
OLLAS
PLANCHAS
LICUADORA
HORNO
TASA DE
DEPREC/A
OS UTILES
4
6
8
12
10
6
7
3
10
DEPRECI
ACION
ANUAL
300.0
306.7
100.0
66.7
100.0
15.3
200.0
83.3
150.0
300.0
306.7
100.0
66.7
100.0
15.3
200.0
83.3
150.0
300.0
306.7
100.0
66.7
100.0
15.3
200.0
83.3
150.0
300.0
306.7
100.0
66.7
100.0
15.3
200.0
83.3
150.0
CAMPANA ESTRACTORA
10
DECORACION Y ACABADOS 15
TOTAL DEPRECIACION ANUAL
VALOR DE SALVAMENTO
60.0
66.7
60.0
66.7
1448.7
60.0
66.7
1448.7
120.0
66.7
1508.7
INVERSION INTANGIBLE
ITEM
MONTO VIDA UTILAMORTIZACION1
ESTUDIOS
400
3
133
133
LICENCIAS
3000
PLANOS
1200
3
400
400
TOTAL INVERSON INTANGIBLE4600
TOTAL AMORTIZACION ANUAL
VALOR DE SALVAMENTO
resumen de la inversion
Io
total inversion fija tangible 10482
total inversion intangible
4600
kw
16153.8
total
31236
533
2
133
400
533
5
0
0
0
0
0
0
0,00
0,00
16153.8
400
1000
1400
4
300.0
306.7
150.0
66.7
100.0
15.3
200.0
83.3
150.0
5
300.0
306.7
150.0
66.7
100.0
15.3
200.0
83.3
150.0
INV PY
1200
1840
1200
800
1000
92
1400
250
1500
1200
2000
0 12482
DEPRECIA
VALOR DE
CION
SALVAME
ACUMULA
NTO
DA
1500.0 -300.0
1533.3 306.7
600.0 600.0
333.3 466.7
500.0 500.0
76.7
15.3
1000.0 400.0
416.7 -166.7
750.0 750.0
TOTAL AMORT
VALOR DE SALV
400
0
0
3000
1200
0
3000
133
400
533
0
3000
monto
interes anual
interes mensual
numero de cuotas
valor de la cuota
periodos
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
principal
18742
S/. 18,067
S/. 17,383
S/. 16,692
S/. 15,991
S/. 15,282
S/. 14,564
S/. 13,837
S/. 13,101
S/. 12,356
S/. 11,602
S/. 10,838
S/. 10,065
S/. 9,282
S/. 8,489
S/. 7,687
S/. 6,874
S/. 6,052
S/. 5,219
S/. 4,376
S/. 3,522
S/. 2,658
S/. 1,783
S/. 897
S/. 0
18741.5
0,16
0.0124
24
S/. 908.13
interes amortizacion
S/. 233
S/. 225
S/. 216
S/. 208
S/. 199
S/. 190
S/. 181
S/. 172
S/. 163
S/. 154
S/. 144
S/. 135
S/. 125
S/. 116
S/. 106
S/. 96
S/. 86
S/. 75
S/. 65
S/. 54
S/. 44
S/. 33
S/. 22
S/. 11
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
675
683
692
700
709
718
727
736
745
754
764
773
783
793
802
812
823
833
843
854
864
875
886
897
cuota
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
908
908
908
908
908
908
908
908
908
908
908
908
908
908
908
908
908
908
908
908
908
908
908
908
Estructura de financiamiento
costo AP
costo aporte de terceros
38% cok
16%
CPPK
25%
a-b
Ingresos financieros
10482
4600
16154
600
1400
-600
-1400
0
0
40800
16200
0
44400
0
1449
533
-103382
-31015
-72367
1449
533
-70385
0
0
40800
16200
0
44400
0
1449
533
-103382
-31015
-72367
1449
533
-70385
0
0
40800
16200
0
44400
0
1509
533
-103442
-31033
-72409
1509
533
-70367
-70385
-70985
-71767
2,221
8,677
833
10,065
-81283
-81883
-31236
-31236
18742
interes
amortizacion
flujo de caja financiero
-12494
-71767
0
16154
7825
23979
0
0
40800
16200
0
44400
0
1625
0
-103025
-30908
-72118
1625
0
-70492
0
0
40800
16200
0
44400
0
1625
0
-103025
-30908
-72118
1625
0
-70492
-70492
-46513
-70492
-46513
PUNTO DE EQUILIBRIO
MP
0
###
CIF
0
0
0
0,00
0
0,00
0
0,00
0
0,00
0
0
0
0
0
0
0
0
Entradas
17%
Caldos
bebidas
15%
5%
papa a la H
###
Ceviche T
9%
Causa
8%
Choclo con queso ###
tamales
###
pachamanca
###
carnero al palo
###
cuy chactado
###
chicharron colorado 3%
trucha
7%
caldo de cabeza
###
gallina
###
mondongo
###
cerveza
###
chicha
###
gaceosa
###
limonada
###
MP CIFV
CVUT
1,5 0.000 1.500
6 0.000 6.000
2,6 0.000 2.600
0,9 0.000 0.900
1,2 0.000 1.200
8 0.000 8.000
7 0.000 7.000
9 0.000 9.000
10 0.000 10.000
11 0.000 11.000
8 0.000 8.000
9 0.000 9.000
5 0.000 5.000
2 0.000 2.000
1 0.000 1.000
1 0.000 1.000
0,8 0.000 0.800
0.525
0.540
0.208
0.315
0.156
1.200
1.750
4.500
0.300
0.770
3.600
2.700
1.250
0.700
0.250
0.210
0.152
1.744
0,3
8.520
5,37
7.550
1,13
1.312
0,07
Entradas
17%
papa a la H
### 2,5
Ceviche T
9% 10
Causa
8%
7
Choclo con queso ###
2
tamales
###
2
pachamanca
### 17
carnero al palo
### 15
cuy chactado
### 18
chicharron colorado 3% 13
trucha
7% 12
0,88
0,9
0,56
0,7
0,26 3.295 0,56
2,55
3,75
9
12,78
0,39
0,84 16.530 10,41
12,78
Caldos
bebidas
15%
5%
caldo de cabeza
gallina
mondongo
cerveza
chicha
gaceosa
limonada
###
###
###
###
###
###
###
10
11
12
5
5
2
2
4,5
3,3
3 10.800
1,75
1,25
0,42
0,38 3.800
1,62
0,19
5
58625
13
7
9900
6,86
0
-31236
1.000000
-31,236
-70385
-70985
-71767
1.380000 1.904400 2.628072
-51,004
-37,274
-27,308
-82,240 -119,514 -146,822
###
0
-12494
1.000000
-12,494
###
CALCULO DE LA TIR
TIRE
TIRF
Err:523
Err:523
-4.620
-15.931
1
2
3
-81283
-81883
-71767
1.248000 1.557504 1.943765
-65,131
-52,573
-36,922
-77,625 -130,198 -167,120
-70492
-46513
3.626739 5.004900
-19,437
-9,294
-166,259 -175,553
4
5
-70492
-46513
2.425819 3.027422
-29,059
-15,364
-196,179 -211,543