x1 x2

precio 40 30
cantidad 25 20 MU 1600
1600

restricciones li ld
material1 0.4 0.5 20 20
material2 0.2 4 5
material3 0.6 0.3 21 21
PRECIO 250 150
CANTIDAD 130 0 MU 32500 $
32500

RESTRINCIONES LI LD
CABLEADO 2 3 260 260
TESTEADO 1 2 130 140
 ESTRATEGIAS DE DISTRIBUCCION
GANANCIAS X UNDS 90 84 70
UNIDADES (VENTAS) 25.00 425.00 150.00
2,250.00 35,700.00 10,500.00

CANAL DISTRIBUCCION GANANCIA x UND COSTO PUBLI x UND F. VENTAS HRS.

DISTRIBUIDOR MARINO 90 10 2
DISTRIBUIDOR DE NEGOCIOS 84 8 3
DISTRIBUIDOR DE TIENDAS 70 9 3
CORREO DIRECTO 60 15 0

RESTRINCIONES
COSTO PUBLI x UND 10 8 9
F. VENTAS HRS. 2 3 3
DISTRIBUCCION 0 0 1
PRODUCCION 1 1 1
 60
- 600.00
- 48,450.00
M.U 48,450.00 $

LI LD
15 5000 5000
0 1775 1800
0 150 150
1 600 600
 ANALISTA FINANCIERO
ACME DYNA EAGLE
RETORNOS 8.65% 9.50% 10.00%
ACTIVOS 112,500.00 75,000.00 187,500.00
9,731.25 7,125.00 18,750.00

EMPRESA RETORNO MADUREZ CALIFICACION

ACME 8.65% 11 1.-excelente
DYNA 9.50% 10 3.-bueno
EAGLE 10.00% 6 4.-justo
MICRO 8.75% 10 1.-excelente
OPTI 9.25% 7 3.-bueno
SABRE 9.00% 13 2.-muy bueno

RESTRINCIONES
EMPRESAS ACME DYNA EAGLE
CLIENTE 1 1 1
ACME INVERSION 1 1 0 0
DYNA INVERSION 2 0 1 0
EAGLE INVERSION 3 0 0 1
MICRO INVERSION 4 0 0 0
OPTI INVERSION 5 0 0 0
SABRE INVERSION 6 0 0 0
BONO LARGO PLAZO 1 1 0
RETORNO MAS ALTO 0 1 1

ANALISTA FINANCIERO
ACME DYNA EAGLE
RETORNOS 8.65% 9.50% 10.00%
ACTIVOS 112,500.00 75,000.00 187,500.00
9,731.25 7,125.00 18,750.00

EMPRESA RETORNO MADUREZ CALIFICACION

ACME 8.65% 11 1.-excelente
DYNA 9.50% 10 3.-bueno
EAGLE 10.00% 6 4.-justo
MICRO 8.75% 10 1.-excelente
OPTI 9.25% 7 3.-bueno
SABRE 9.00% 13 2.-muy bueno

RESTRINCIONES
EMPRESAS ACME DYNA EAGLE
CLIENTE 1 1 1
INVERSION 187,500.00 187,500.00 187,500.00
BONO LARGO PLAZO 1 1 0
RETORNO MAS ALTO 0 1 1
ANCIERO
MICRO OPTI SABRE
8.75% 9.25% 9.00%
187,500.00 - 187,500.00 750,000.00
16,406.25 - 16,875.00 68,887.50

M.U 68,887.50 $

RESTRINCIONES
MICRO OPTI SABRE LI LD
1 1 1 750,000.00 750,000.00
0 0 0 112,500.00 187,500.00
0 0 0 75,000.00 187,500.00
0 0 0 187,500.00 187,500.00
1 0 0 187,500.00 187,500.00
0 1 0 - 187,500.00
0 0 1 187,500.00 187,500.00
1 0 1 562,500.00 375,000.00
0 1 0 262,500.00 262,500.00

ANCIERO
MICRO OPTI SABRE
8.75% 9.25% 9.00%
187,500.00 - 187,500.00 750,000.00
16,406.25 - 16,875.00 68,887.50

M.U 68,887.50 $
RESTRINCIONES
MICRO OPTI SABRE LI LD
1 1 1 750,000.00 750,000.00
187,500.00 187,500.00 187,500.00 - 187,500.00
1 0 1 562,500.00 375,000.00
0 1 0 262,500.00 262,500.00
750,000.00 750,000.00
25% 187,500.00
25% 187,500.00
25% 187,500.00
25% 187,500.00
25% 187,500.00
25% 187,500.00
50% 375,000.00
35% 262,500.00
750,000.00 750,000.00
25% 187,500.00
50% 375,000.00
35% 262,500.00