Documentos de Académico
Documentos de Profesional
Documentos de Cultura
OFERTA
CIUDAD
PUCALLPA
Nmero de centros de produccin
Nmero promedio de cajas / semana
Nmero promedio de cajas / ao
Nmero de botellas de 300 ml. / caja
Litros anuales de nctar de cocona
SEMANAL
32
1200
62400
24
449280
DIARIA
32
1200
432000
24
3110400
DEMANDA
NIVELES SOCIOECONOMICOS A B y C
Porcentaje que consumen nctar
Porcentaje que compraran nctar
Porcentaje de consumir 2 veces/semana
Porcentaje que desea envase de un litro
Promedio de individuos por familia
263600
79%
52%
54%
38%
3
790800
624732
2
96
31186656
31186656
(ml)
CAPACIDAD
1000
300
TOTAL
ENCUESTADOS
120
80
200
324861
%
60%
40%
100%
Ao 0
9000.00
1600.00
6000.00
2000.00
1600.00
14000.00
hogares
VEHICULOS
TOTAL
20000.00
20000.00
54200.00
DEPRECIACION
MAQUINARIAS
MOBILIARIO
EQ. DE OFICINA
EQ. DE SEGUR.
HERRAMIENTAS
CONSTRUCCION
VEHICULOS
TOTAL
Tasa
10%
10%
20%
20%
20%
5%
10%
Ao 1
900
160
1200
400
320
700
2000
5680
54200.00
6700.00
49062
109962
CAPITAL PROPIO
PRESTAMO
TOTAL
PRESTAMO =
CAPACIDAD INSTALADA =
U.M.
54981
54981
109962
%
50.00%
50.00%
100.00%
Ao 2
900
160
1200
400
320
700
2000
5680
Ao 0
900.00
700.00
700.00
800.00
1500.00
700.00
800.00
600.00
6700.00
49.29%
6.09%
44.62%
100.00%
Ao 3
900
160
1200
400
320
700
2000
5680
54981
60
29%
2.14%
1,637.58
CRONOGRAMA DE PAGOS
MESES
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
25
26
27
28
29
30
31
32
33
34
35
SALDO
54980.96
54522.55
54054.31
53576.02
53087.48
52588.46
52078.74
51558.08
51026.26
50483.03
49928.15
49361.38
48782.44
48191.09
47587.06
46970.07
46339.85
45696.12
45038.57
44366.93
43680.88
42980.12
42264.32
41533.18
40786.36
40023.51
39244.31
38448.40
37635.41
36804.99
35956.76
35090.34
34205.34
33301.35
32377.98
31434.81
INTERES
1179.17
1169.34
1159.30
1149.04
1138.56
1127.86
1116.93
1105.76
1094.36
1082.71
1070.81
1058.65
1046.23
1033.55
1020.60
1007.36
993.85
980.04
965.94
951.53
936.82
921.79
906.44
890.76
874.74
858.38
841.67
824.60
807.16
789.35
771.16
752.58
733.60
714.21
694.41
AMORTIZACION
458.41
468.24
478.28
488.54
499.02
509.72
520.65
531.82
543.23
554.88
566.78
578.93
591.35
604.03
616.99
630.22
643.74
657.54
671.64
686.05
700.76
715.79
731.14
746.82
762.84
779.20
795.91
812.98
830.42
848.23
866.42
885.00
903.98
923.37
943.18
CUOTA
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
30471.40
29487.34
28482.17
27455.44
26406.69
25335.45
24241.23
23123.55
21981.89
20815.75
19624.60
18407.90
17165.11
15895.67
14599.00
13274.52
11921.63
10539.73
9128.19
7686.38
6213.64
4709.32
3172.74
1603.20
0.00
674.18
653.52
632.41
610.86
588.83
566.34
543.37
519.90
495.93
471.44
446.43
420.89
394.79
368.14
340.91
313.10
284.70
255.68
226.04
195.77
164.85
133.26
101.00
68.05
34.38
963.40
984.07
1005.17
1026.73
1048.75
1071.24
1094.22
1117.68
1141.65
1166.14
1191.15
1216.70
1242.79
1269.44
1296.67
1324.48
1352.89
1381.90
1411.54
1441.81
1472.73
1504.32
1536.58
1569.54
1603.20
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
1637.58
13452.49
6198.52
19651.01
11654.92
7996.09
19651.01
9336.06
10314.95
19651.01
2013
43368
75%
32526
13
2014
43368
85%
36862.8
13
2015
43368
95%
41199.6
13
0
54980.96
PRESUPUESTO DE INGRESOS
AOS
CAPACIDAD INSTALADA
LINEAS DE PRODUCCION
PRECIO DE VENTA
2012
43368
65%
28189
13
Ao 4
900
160
1200
400
320
700
2000
5680
Ao 5
900
160
1200
400
320
700
2000
5680
6344.72
13306.29
19651.01
2485.90
17165.11
19651.01
2016
43368
95%
41199.6
13