Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Grill and Ropes Final
Grill and Ropes Final
Grill and Ropes Final
1659884 100
propio 663953.6 40
1659884 100
socio 730348.96 44
1659884 100
presstamo 265581.44 16
fuentes de financiamiento
fuente porcentaje
capital contable 84%
credito bancario 16%
capital de trabajo
total de inversion
AMBIENTE REQUERIMIENTOS
Platos Llano
Plato de entrada
Plato de Postre
Plato Tazón
Plato Boul
Platón
Plato de pan
Plato para taza
Tazas café
Azucareras
Cremeras
Vasos para Agua
Vasos para Refresco
Vaso Alto
Tenedores
Tenedor para Ensalada
Cucharas
Cuchara para postres
Chuchara para te
Cuchillos para carne
Cuchillo para pan
Cocina industrial
Campana
Coladores
Freidora
Chucharon
COCINA
Batidores
Rayador
molde para arroz
COCINA
Espumadera
Charolas o Fuente
Pinza para ensalada
Espátula para cocina
Licuadora
ollas grandes
juego de olla
olla a presión
Estante
Horno microonda
Congeladora
Conservadora
cámara de conservación
y congelación
exprimidor de limón
juego de tabla de picar
juego de cuchillo tramontana
sartén Wok
sartén teflón
Jarra
Pinza de carbón
Espátula parrillera
Guante parrillero
Parrilla
Saleros
Lavadero industrial
Fluorescentes
TOTAL DE COCINA
Vaso Alto
Copa para Vino
Copa para Martini
Vaso para Wiski
Vaso Chelero
Vaso Highball
Jarra
exprimidor eléctrico
Licuadora
Cocteleras
Hielera
BAR
Recipientes
silla bar
Stand
Saca corcho
B
Pinza
Cuchillo
medidor cónico
( 1 juego)
Cuchara de Bar
Barra
Batidor eléctrico
Fluorescentes
TOTAL DE BAR
Mesas
Sillas
SALA DE COMIDA
Caja registradora
Tablet
Computadora
Fluorescentes
Consola
ESTRADO PARA
Parlantes
Micrófonos
TOTAL DE ESTRADO
Urinario
lavadero de manos
Inodoro
Espejo
Fluorescentes
Grifería de ducha
TOTAL DE BAÑO
Escobas
Recogedores
LIMPIEZA
Trapeadores
Guantes
tachos de basura (baño)
tacho de basura (cocina)
LIMPIE
uniforme de chef
uniforme de mozos
TOTAL DE LIMPIEZA
Extintores
SEGURIDAD
Cámara de seguridad
TOTAL DE SEGURIDAD
TOTAL
Ropes”
monto
S/. 1,394,302.56 1394302.56
S/. 265,581.44 265581.44 1659884
S/. 100,500.00 100500
S/. 1,659,884.00 1659884 1659884
DE DETALLE DE REQUERIMIENTO
PERIODO "0"
S/.22,297.00
S/.6,526.00
S/.22,260.00
S/.3,940.00
S/.1,649.00
S/.352.00
S/.1,160.00
S/.1,500,000.00
S/.1,200.00
S/.1,559,384.00 1559384
CANTIDAD PRECIO
TOTAL
Unidad Unidad
108 S/.8.00 S/.864.00
108 S/.9.00 S/.972.00
108 S/.6.00 S/.648.00
108 S/.4.50 S/.486.00
108 S/.4.50 S/.486.00
108 S/.14.00 S/.1,512.00
60 S/.2.00 S/.120.00
36 S/.1.50 S/.54.00
36 S/.2.50 S/.90.00
36 S/.15.00 S/.540.00
36 S/.7.00 S/.252.00
108 S/.3.50 S/.378.00
108 S/.3.00 S/.324.00
60 S/.3.00 S/.180.00
108 S/.1.00 S/.108.00
24 S/.1.50 S/.36.00
108 S/.1.00 S/.108.00
36 S/.1.00 S/.36.00
36 S/.1.00 S/.36.00
108 S/.2.00 S/.216.00
60 S/.1.00 S/.60.00
1 S/.1,300.00 S/.1,300.00
1 S/.550.00 S/.550.00
2 S/.12.00 S/.24.00
1 S/.170.00 S/.170.00
3 S/.20.00 S/.60.00
2 S/.12.00 S/.24.00
3 S/.8.00 S/.24.00
2 S/.7.00 S/.14.00
3 S/.15.00 S/.45.00
24 S/.12.00 S/.288.00
3 S/.15.00 S/.45.00
5 S/.15.00 S/.75.00
2 S/.390.00 S/.780.00
3 S/.95.00 S/.285.00
2 S/.175.00 S/.350.00
2 S/.210.00 S/.420.00
1 S/.1,100.00 S/.1,100.00
2 S/.310.00 S/.620.00
1 1.600.00 S/.1,600.00
1 1.600.00 S/.1,600.00
1 S/.1,500.00 S/.1,500.00
3 S/.4.00 S/.12.00
1 S/.59.00 S/.59.00
1 S/.25.00 S/.25.00
1 S/.160.00 S/.160.00
1 S/.80.00 S/.80.00
24 S/.12.00 S/.288.00
2 S/.50.00 S/.100.00
3 S/.15.00 S/.45.00
2 S/.40.00 S/.80.00
1 S/.1,400.00 S/.1,400.00
24 S/.2.00 S/.48.00
1 S/.1,500.00 S/.1,500.00
4 S/.30.00 S/.120.00
S/.22,297.00
60 S/.2.50 S/.150.00
36 S/.6.00 S/.216.00
36 S/.6.00 S/.216.00
36 S/.4.50 S/.156.00
60 S/.4.50 S/.156.00
36 S/.4.50 S/.156.00
4 S/.12.00 S/.48.00
1 S/.70.00 S/.70.00
1 S/.390.00 S/.390.00
3 S/.90.00 S/.270.00
4 S/.35.00 S/.140.00
2 S/.15.00 S/.30.00
5 S/.120.00 S/.600.00
1 S/.1,600.00 S/.1,600.00
2 S/.50.00 S/.100.00
4 S/.10.00 S/.40.00
3 S/.6.00 S/.18.00
1 S/.20.00 S/.20.00
3 S/.10.00 S/.30.00
1 S/.2,000.00 S/.2,000.00
1 S/.120.00 S/.120.00
2 S/.35.00 S/.70.00
S/.6,526.00
24 S/.180.00 S/.4,320.00
96 S/.80.00 S/.7,680.00
1 S/.3,500.00 S/.3,500.00
15 S/.300.00 S/.4,500.00
1 1.500.00 S/.1,500.00
8 S/.50.00 S/.400.00
4 S/.90.00 S/.360.00
S/.22,260.00
2 S/.800.00 S/.1,600.00
1 S/.600.00 S/.600.00
4 S/.300.00 S/.1,200.00
3 S/.120.00 S/.360.00
3 S/.60.00 S/.180.00
S/.3,940.00
3 S/.90.00 S/.270.00
5 S/.50.00 S/.250.00
5 S/.180.00 S/.900.00
5 S/.15.00 S/.75.00
5 S/.15.00 S/.75.00
1 S/.79.00 S/.79.00
S/.1,649.00
3 S/.5.00 S/.15.00
3 S/.3.00 S/.12.00
3 S/.5.00 S/.15.00
2 S/.5.00 S/.10.00
5 S/.8.00 S/.40.00
2 S/.15.00 S/.30.00
1 S/.50.00 S/.50.00
4 S/.45.00 S/.180.00
S/.352.00
2 S/.240.00 S/.480.00
2 S/.340.00 S/.680.00
S/.1,160.00
S/.58,184.00
FLUJO NETO DE CAJA S/. -1,309,882.56 S/. 5,484.20 S/. 237,352.20 S/. 715,034.50
20 20 20 20 20 20
40,400.00 41,200.00 44,500.00 43,000.00 40,600.00 44,600.00
16 16 16 16 16 16
13,120.00 13,200.00 14,560.00 13,600.00 14,560.00 14,400.00
S/. 53,520.00 S/. 54,400.00 S/. 59,060.00 S/. 56,600.00 S/. 55,160.00 S/. 59,000.00
S/. 33,830.00 S/. 30,730.00 S/. 35,230.00 S/. 33,375.00 S/. 46,610.00 S/. 34,380.00
S/. 19,690.00 S/. 23,670.00 S/. 23,830.00 S/. 23,225.00 S/. 8,550.00 S/. 24,620.00
S/. 5,808.55 S/. 6,982.65 S/. 7,029.85 S/. 6,851.38 S/. 2,522.25 S/. 7,262.90
S/. 13,881.45 S/. 16,687.35 S/. 16,800.15 S/. 16,373.63 S/. 6,027.75 S/. 17,357.10
S/. 37,953.68 S/. 54,641.03 S/. 71,441.18 S/. 87,814.81 S/. 93,842.56 S/. 111,199.66
249501.44
16 16 16 16
14,880.00 13,760.00 13,920.00 14,240.00 167,120.00
S/. 63,739.55
de financiamiento
monto
S/. 1, 309,882.56
S/. 249,501.44
S/. 1, 559,384.00