You are on page 1of 1

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48

Corporación Turistica Peruana


Renta mensual S/. 1,600.00 Renta mensual S/. 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00
Precio de instalacion S/. 0.00 Precio de instalacion S/. 0.00 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -

Mbps e Internet 20 Total Ingresos S/. 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00
Mbps de Transporte Datos Zona I 0
Mbps de Transporte Datos Zona II 0 Costo de Internet S/. 736.00 736.00 736.00 736.00 736.00 736.00 736.00 736.00 736.00 736.00 736.00 736.00
Costo por Transporte Datos I 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Costo de Internet US $ 11.50 Costo por Transporte Datos II 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Costo de Transporte Datos (Zona I) US $ Comisiones S/. 160.00 160.00 160.00 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Costo de Transporte Datos (Zona II) US $ 31.00 Costo de Instalacion S/. 1,600.00 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
Costo de instalacion US $ $ 500.00
Total Egresos S/. 2,496.00 896.00 896.00 736.00 736.00 736.00 736.00 736.00 736.00 736.00 736.00 736.00
Plazo de contrato 12
Comisiones 2.5% Saldo en mes S/. -896.00 704.00 704.00 864.00 864.00 864.00 864.00 864.00 864.00 864.00 864.00 864.00
TC 3.20 Saldo acumulado S/. -896.00 -192.00 512.00 1,376.00 2,240.00 3,104.00 3,968.00 4,832.00 5,696.00 6,560.00 7,424.00 8,288.00 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

Total Ingresos S/. 19,200.00 Utilidad Bruta 43%


Total Egresos S/. 10,912.00 ROI 2
Saldo S/. 8,288.00

RECURRENTE - DETALLES S/. COSTOS - DETALLES


Servicio Total Precio por Mb Mbps USD$ Costo x Mb

INTERNET DEDICADO 40 Mbps S/. 1,600.00 S/. 40.00 40 0


Av. Alfredo Benavides 430 - Miraflores $500.00

Router Cisco 1941

S/. 1,600.00 40 $500.00 1600

You might also like