AO

1 AO

2 AO

3 AO

4 AO

Mes
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
36
37
38
39
40
41
42

Deuda
S/. 48,096.74
S/. 48,096.74
S/. 48,096.74
S/. 48,096.74
S/. 48,096.74
S/. 48,096.74
S/. 48,096.74
S/. 48,096.74
S/. 47,208.56
S/. 46,300.75
S/. 45,372.87
S/. 44,424.48
S/. 43,455.12
S/. 42,464.34
S/. 41,451.66
S/. 40,416.59
S/. 39,358.65
S/. 38,277.32
S/. 37,172.08
S/. 36,042.42
S/. 34,887.79
S/. 33,707.63
S/. 32,501.38
S/. 31,268.48
S/. 30,008.32
S/. 28,720.30
S/. 27,403.82
S/. 26,058.23
S/. 24,682.90
S/. 23,277.17
S/. 21,840.37
S/. 20,371.80
S/. 18,870.78
S/. 17,336.57
S/. 15,768.46
S/. 14,165.68
S/. 12,527.47
S/. 10,853.05
S/. 9,141.62
S/. 7,392.36
S/. 5,604.43
S/. 3,776.98
S/. 1,909.13

Cuota
Amortizacin
S/. 0.00
0
S/. 0.00
0
S/. 0.00
0
S/. 0.00
0
S/. 0.00
0
S/. 0.00
0
S/. 0.00
0
S/. 1,951.30
S/. 888.18
S/. 1,951.30
S/. 907.81
S/. 1,951.30
S/. 927.88
S/. 1,951.30
S/. 948.39
S/. 1,951.30
S/. 969.35
S/. 1,951.30
S/. 990.78
S/. 1,951.30 S/. 1,012.68
S/. 1,951.30 S/. 1,035.07
S/. 1,951.30 S/. 1,057.95
S/. 1,951.30 S/. 1,081.33
S/. 1,951.30 S/. 1,105.23
S/. 1,951.30 S/. 1,129.66
S/. 1,951.30 S/. 1,154.63
S/. 1,951.30 S/. 1,180.16
S/. 1,951.30 S/. 1,206.24
S/. 1,951.30 S/. 1,232.91
S/. 1,951.30 S/. 1,260.16
S/. 1,951.30 S/. 1,288.02
S/. 1,951.30 S/. 1,316.49
S/. 1,951.30 S/. 1,345.59
S/. 1,951.30 S/. 1,375.33
S/. 1,951.30 S/. 1,405.73
S/. 1,951.30 S/. 1,436.80
S/. 1,951.30 S/. 1,468.56
S/. 1,951.30 S/. 1,501.03
S/. 1,951.30 S/. 1,534.20
S/. 1,951.30 S/. 1,568.12
S/. 1,951.30 S/. 1,602.78
S/. 1,951.30 S/. 1,638.21
S/. 1,951.30 S/. 1,674.42
S/. 1,951.30 S/. 1,711.43
S/. 1,951.30 S/. 1,749.26
S/. 1,951.30 S/. 1,787.93
S/. 1,951.30 S/. 1,827.45
S/. 1,951.30 S/. 1,867.84
S/. 1,951.30 S/. 1,909.13

Inters
0
1063.15
1063.15
1063.15
1063.15
1063.15
1063.15
1063.15
1043.52
1023.45
1002.94
981.98
960.55
938.65
916.27
893.39
870
846.1
821.67
796.7
771.18
745.09
718.43
691.17
663.32
634.85
605.75
576
545.6
514.53
482.77
450.31
417.13
383.22
348.55
313.12
276.91
239.9
202.07
163.4
123.88
83.49
42.2

Saldo
S/. 48,096.74
S/. 48,096.74
S/. 48,096.74
S/. 48,096.74
S/. 48,096.74
S/. 48,096.74
S/. 48,096.74
S/. 47,208.56
S/. 46,300.75
S/. 45,372.87
S/. 44,424.48
S/. 43,455.12
S/. 42,464.34
S/. 41,451.66
S/. 40,416.59
S/. 39,358.65
S/. 38,277.32
S/. 37,172.08
S/. 36,042.42
S/. 34,887.79
S/. 33,707.63
S/. 32,501.38
S/. 31,268.48
S/. 30,008.32
S/. 28,720.30
S/. 27,403.82
S/. 26,058.23
S/. 24,682.90
S/. 23,277.17
S/. 21,840.37
S/. 20,371.80
S/. 18,870.78
S/. 17,336.57
S/. 15,768.46
S/. 14,165.68
S/. 12,527.47
S/. 10,853.05
S/. 9,141.62
S/. 7,392.36
S/. 5,604.43
S/. 3,776.98
S/. 1,909.13
S/. 0.00

Escudo tributario
S/. 287.05
S/. 287.05
S/. 287.05
S/. 287.05
S/. 287.05
S/. 287.05
S/. 287.05
S/. 281.75
S/. 276.33
S/. 270.79
S/. 265.13
S/. 259.35
S/. 253.44
S/. 247.39
S/. 241.21
S/. 234.90
S/. 228.45
S/. 221.85
S/. 215.11
S/. 208.22
S/. 201.17
S/. 193.97
S/. 186.62
S/. 179.10
S/. 171.41
S/. 163.55
S/. 155.52
S/. 147.31
S/. 138.92
S/. 130.35
S/. 121.58
S/. 112.62
S/. 103.47
S/. 94.11
S/. 84.54
S/. 74.77
S/. 64.77
S/. 54.56
S/. 44.12
S/. 33.45
S/. 22.54
S/. 11.39

Pallet

Pallet

93.5

23.5
117.5

17.5

23.5
23.5

17.5

17.5

17.5
17.5
17.5

23.5
23.5
27.5

Pallet
100

23.5
23.5
23.5
23.5
23.5
23.5

117.5

27.5
27.5

100

17.5

93.5
17.5

100

93.5
17.5
17.5
17.5

23.5
17.5

1er Nivel

27.5

15.6

17.5

120
27.5

93.5
17.5

17.5

2do Nivel

15.6

120

N de pallet:

15.6

120

Altura
interna del
contenedor
239 cm

23.5
17.5
27.5
17.5
23.5

Altura interna del

contenedor 239
cm

Pallet 2
223.7

Pallet 1

10.53 kg.
2190.24 kg.
1

de pallet:

27.5
27.5
27.5
27.5
27.5

235

27.5
27.5
27.5

Pallet

15.6
100

23.5

17.5

17.5

17.5

23.5
23.5
117.5
23.5
23.5
23.5
27.5
27.5

82.5

27.5

Pallet 2

15.6
27.5
27.5

110
27.5
27.5

Pallet 1

15.6
100

Zunchos, planchas, correas

8vo Nivel
7mo Nivel
6to Nivel
5to Nivel
4to Nivel
3er Nivel
2do Nivel
1er Nivel
15.6

120

93.5
17.5

17.5

23.5

Por lo tanto, en una paleta

entran 208 cajas

3er Nivel
2do Nivel
1er Nivel

4to Nivel
3er Nivel
2do Nivel
1er Nivel
15.6

120

Por lo tanto, en dos

pallets entran 182 cajas

vel

ivel

vel

vel

vel

vel

vel

vel

n una paleta
as

Caracteristacas de la caja

Tipo de caja
Canal
Peso por botella (kg.)
Total de botellas por caja
Peso por caja (kg.)
Dimensiones de la caja
Largo (cm.)
Ancho (cm.)
Altura (cm.)
Volumen (m3)
Caracteristcas del pallet
Modelo de pallet
N de pallet (u)
N de cajas por nivel del pallet (u)
Carga dinmica kg.
Carga esttica kg.
Carga en estanteras kg
Entradas transpaleta (entradas)
Dimensiones del pallet:
Largo (cm.)
Ancho (cm.)
Altura (cm.)
Volumen (m3)
Fuente: Empresa ADM Reciclados. Pallet americano (http://www

Caracteristicas de la Carga (pal

Producto
Tipo de carga
Segn su naturaleza
Caracteristicas
N total de botellas

en dos
cajas

N total de cajas por pallet

Niveles de apilamiento
Peso por pallet (kg.)
Peso de la carga por pallet (kg.)
Peso total por pallet (kg.)
Dimensiones de la carga:
Largo (cm.)
Ancho (cm.)
Altura (cm.)
Volumen (m3)

Contenedor DryStandard 20'x 8'x8.6

Peso(kg.)
Carga (kg.)
Dimensiones (medidas internas)
Largo
Ancho
Altura

Capacidad (m3)

100

a caja
con solapas
doble
0.855
12
10.53
23.5
17.5
27.5
0.011

0.235
0.175
0.275

pallet
Americano
2
26
1500
2000
1300
2

Fuente: Empresa ADM Reciclados (

120
1.2
100
1
15.6
0.156
0.187
americano (http://www.paletsmadrid.com/palets-americano-1000x1200.html)

icas de la Carga (pallet 1 y 2)

Aceite de Oliva Extra Virgen
Carga General unitarizada y paletizada
Frgil
Total pallet 1 y
2
pallet 1
pallet 2
1248
936
2184

104
4
25
1095.12
1120.12

78
3
25
821.34
846.34

182
7
50
1916.46
1966.46

117.5
93.5
110
1.208

117.5
93.5
82.5
0.906

117.5
93.5
223.7
2.458

0'x 8'x8.6

2200
21750
589.5
235.2
239.2

33.3

Fuente:

1.175
0.935
1.1

1.175
0.935
0.825

esa ADM Reciclados (http://www.paletsmadrid.com/palets-americano-1000x1200.html)

Rotom. Capacidad de carga de pallet (http://www.rotom.es/blog/capacidad-de-carga-de-palet.html)

1.175
0.935
2.237

ad-de-carga-de-palet.html)

Carga esttica del pallet

Carga dinmica del pallet

Carga en estantera del pallet

Envases de plstico PP

Es la carga mxima por palet de pie inmvil en el suelo. Si Vd. no piensa desplazar el palet y est
destinado a ser slo un apoyo para los productos, podemos tener en cuenta este valor.
Hace referencia a la carga mxima del palet durante el transporte con carretilla elevadora,
montacargas o traspaleta. Este valor garantiza la elevacin segura de palets cargados.
Es la carga ms exigente para un palet al reducir la superficie de apoyo. Por seguridad, este valor
no se debe exceder EN NINGN CASO cuando se va a almacenar la mercanca en palets colocados
en lo alto de las estanteras, ya que garantiza la seguridad y la estabilidad.
Para el aceite