NIÑOS DESDE 5 AÑOS

PER CAPITA PERSONAS PRECIO DE KILO

PRODUCTO: HARINA DE
PIJUAYO 1 KG AÑO 1250 S/ 15

1 AÑO 2 AÑOS 3 AÑOS 4 AÑOS

PERSONAS A ALCANZAR 1250 1312.5 1378.125 1447.03125
1 1 1 1
DEMANDA ANUAL 1250 1312.5 1378.125 1447.03125

VENTAS ANUALES S/ 18,750.00 S/ 19,687.50 S/ 20,671.88 S/ 21,705.47

S/ 15.00

FINANCIAMIENTO 50% 50%

PROPIO PRESTAMO
S/ 25,000 S/ 20,000

Amortizació Comisiones
Mes Vencimiento Interés
n + seguros
1 12/17/2023 S/ 108.39 S/ 368.28 S/ 0.00
2 1/17/2024 S/ 235.83 S/ 240.84 S/ 0.00
3 2/17/2024 S/ 238.68 S/ 237.99 S/ 0.00
4 3/17/2024 S/ 256.83 S/ 219.84 S/ 0.00
5 4/17/2024 S/ 244.68 S/ 231.99 S/ 0.00
6 5/17/2024 S/ 255.08 S/ 221.59 S/ 0.00
7 6/17/2024 S/ 250.73 S/ 225.94 S/ 0.00
8 7/17/2024 S/ 261.00 S/ 215.67 S/ 0.00
9 8/17/2024 S/ 256.93 S/ 219.74 S/ 0.00
10 9/17/2024 S/ 260.04 S/ 216.63 S/ 0.00
11 10/17/2024 S/ 270.11 S/ 206.56 S/ 0.00
12 11/17/2024 S/ 266.46 S/ 210.21 S/ 0.00
13 12/17/2024 S/ 276.40 S/ 200.27 S/ 0.00
14 1/17/2025 S/ 273.03 S/ 203.64 S/ 0.00
15 2/17/2025 S/ 276.34 S/ 200.33 S/ 0.00
16 3/17/2025 S/ 298.85 S/ 177.82 S/ 0.00
17 4/17/2025 S/ 283.30 S/ 193.37 S/ 0.00
18 5/17/2025 S/ 292.89 S/ 183.78 S/ 0.00
19 6/17/2025 S/ 290.28 S/ 186.39 S/ 0.00
20 7/17/2025 S/ 299.73 S/ 176.94 S/ 0.00
21 8/17/2025 S/ 297.42 S/ 179.25 S/ 0.00
22 9/17/2025 S/ 301.02 S/ 175.65 S/ 0.00
23 10/17/2025 S/ 310.25 S/ 166.42 S/ 0.00
24 11/17/2025 S/ 308.42 S/ 168.25 S/ 0.00
25 12/17/2025 S/ 317.50 S/ 159.17 S/ 0.00
26 1/17/2026 S/ 316.00 S/ 160.67 S/ 0.00
27 2/17/2026 S/ 319.83 S/ 156.84 S/ 0.00
28 3/17/2026 S/ 338.58 S/ 138.09 S/ 0.00
29 4/17/2026 S/ 327.80 S/ 148.87 S/ 0.00
30 5/17/2026 S/ 336.47 S/ 140.20 S/ 0.00
31 6/17/2026 S/ 335.84 S/ 140.83 S/ 0.00
32 7/17/2026 S/ 344.35 S/ 132.32 S/ 0.00
33 8/17/2026 S/ 344.08 S/ 132.59 S/ 0.00
34 9/17/2026 S/ 348.24 S/ 128.43 S/ 0.00
35 10/17/2026 S/ 356.49 S/ 120.18 S/ 0.00
36 11/17/2026 S/ 356.78 S/ 119.89 S/ 0.00
37 12/17/2026 S/ 364.85 S/ 111.82 S/ 0.00
38 1/17/2027 S/ 365.51 S/ 111.16 S/ 0.00
39 2/17/2027 S/ 369.94 S/ 106.73 S/ 0.00
40 3/17/2027 S/ 384.37 S/ 92.30 S/ 0.00
41 4/17/2027 S/ 379.07 S/ 97.60 S/ 0.00
42 5/17/2027 S/ 386.68 S/ 89.99 S/ 0.00
43 6/17/2027 S/ 388.34 S/ 88.33 S/ 0.00
44 7/17/2027 S/ 395.76 S/ 80.91 S/ 0.00
45 8/17/2027 S/ 397.84 S/ 78.83 S/ 0.00
46 9/17/2027 S/ 402.66 S/ 74.01 S/ 0.00
47 10/17/2027 S/ 409.77 S/ 66.90 S/ 0.00
48 11/17/2027 S/ 412.49 S/ 64.18 S/ 0.00
49 12/17/2027 S/ 419.41 S/ 57.26 S/ 0.00
50 1/17/2028 S/ 422.56 S/ 54.11 S/ 0.00
51 2/17/2028 S/ 427.68 S/ 48.99 S/ 0.00
52 3/17/2028 S/ 435.70 S/ 40.97 S/ 0.00
53 4/17/2028 S/ 438.13 S/ 38.54 S/ 0.00
54 5/17/2028 S/ 444.52 S/ 32.15 S/ 0.00
55 6/17/2028 S/ 448.82 S/ 27.85 S/ 0.00
56 7/17/2028 S/ 454.98 S/ 21.69 S/ 0.00
57 8/17/2028 S/ 459.76 S/ 16.91 S/ 0.00
58 9/17/2028 S/ 465.33 S/ 11.34 S/ 0.00
59 10/17/2028 S/ 471.18 S/ 5.52 S/ 0.00
S/ 20,000.00 S/ 8,123.56 S/ 0.00
RECIO DE KILO

5 AÑOS
1519.38281
1
1519.38281

S/ 22,790.74

Subvención Cuota Saldo

S/ 0.00 S/ 476.67 S/ 19,891.61

S/ 0.00 S/ 476.67 S/ 19,655.78
S/ 0.00 S/ 476.67 S/ 19,417.10
S/ 0.00 S/ 476.67 S/ 19,160.27
S/ 0.00 S/ 476.67 S/ 18,915.59
S/ 0.00 S/ 476.67 S/ 18,660.51
S/ 0.00 S/ 476.67 S/ 18,409.78
S/ 0.00 S/ 476.67 S/ 18,148.78
S/ 0.00 S/ 476.67 S/ 17,891.85
S/ 0.00 S/ 476.67 S/ 17,631.81
S/ 0.00 S/ 476.67 S/ 17,361.70
S/ 0.00 S/ 476.67 S/ 17,095.24
S/ 0.00 S/ 476.67 S/ 16,818.84
S/ 0.00 S/ 476.67 S/ 16,545.81
S/ 0.00 S/ 476.67 S/ 16,269.47
S/ 0.00 S/ 476.67 S/ 15,970.62
S/ 0.00 S/ 476.67 S/ 15,687.32
S/ 0.00 S/ 476.67 S/ 15,394.43
S/ 0.00 S/ 476.67 S/ 15,104.15
S/ 0.00 S/ 476.67 S/ 14,804.42
S/ 0.00 S/ 476.67 S/ 14,507.00
S/ 0.00 S/ 476.67 S/ 14,205.98
S/ 0.00 S/ 476.67 S/ 13,895.73
S/ 0.00 S/ 476.67 S/ 13,587.31
S/ 0.00 S/ 476.67 S/ 13,269.81
S/ 0.00 S/ 476.67 S/ 12,953.81
S/ 0.00 S/ 476.67 S/ 12,633.98
S/ 0.00 S/ 476.67 S/ 12,295.40
S/ 0.00 S/ 476.67 S/ 11,967.60
S/ 0.00 S/ 476.67 S/ 11,631.13
S/ 0.00 S/ 476.67 S/ 11,295.29
S/ 0.00 S/ 476.67 S/ 10,950.94
S/ 0.00 S/ 476.67 S/ 10,606.86
S/ 0.00 S/ 476.67 S/ 10,258.62
S/ 0.00 S/ 476.67 S/ 9,902.13
S/ 0.00 S/ 476.67 S/ 9,545.35
S/ 0.00 S/ 476.67 S/ 9,180.50
S/ 0.00 S/ 476.67 S/ 8,814.99
S/ 0.00 S/ 476.67 S/ 8,445.05
S/ 0.00 S/ 476.67 S/ 8,060.68
S/ 0.00 S/ 476.67 S/ 7,681.61
S/ 0.00 S/ 476.67 S/ 7,294.93
S/ 0.00 S/ 476.67 S/ 6,906.59
S/ 0.00 S/ 476.67 S/ 6,510.83
S/ 0.00 S/ 476.67 S/ 6,112.99
S/ 0.00 S/ 476.67 S/ 5,710.33
S/ 0.00 S/ 476.67 S/ 5,300.56
S/ 0.00 S/ 476.67 S/ 4,888.07
S/ 0.00 S/ 476.67 S/ 4,468.66
S/ 0.00 S/ 476.67 S/ 4,046.10
S/ 0.00 S/ 476.67 S/ 3,618.42
S/ 0.00 S/ 476.67 S/ 3,182.72
S/ 0.00 S/ 476.67 S/ 2,744.59
S/ 0.00 S/ 476.67 S/ 2,300.07
S/ 0.00 S/ 476.67 S/ 1,851.25
S/ 0.00 S/ 476.67 S/ 1,396.27
S/ 0.00 S/ 476.67 S/ 936.51
S/ 0.00 S/ 476.67 S/ 471.18
S/ 0.00 S/ 476.70 S/ 0.00
S/ 0.00 S/ 28,123.56