Parmetros

r 0.018
CT 9 M2/habitante
Parque 1 8,000 M2
Parque 2 5,000 M2 Pf= Po x (1+r)^(Ao 1-Ao 0)
Parque 3 25,000 M2 P1= 23,788
Parque 4 40,000 M2 P2= 24,216

DEM(h)= Po*CT/10000 21.03

AO POBLACION DEMANDA (HA) OFERTA (HA) DEFICIT (HA)

0 2007 23,367 21.03 7.80 -13.23
1 2008 23,788 21.41 7.80 -13.61
2 2009 24,216 21.79 7.80 -13.99
3 2010 24,652 22.19 7.80 -14.39
4 2011 25,095 22.59 7.80 -14.79
5 2012 25,547 22.99 7.80 -15.19
6 2013 26,007 23.41 7.80 -15.61
7 2014 26,475 23.83 7.80 -16.03
8 2015 26,952 24.26 7.80 -16.46
9 2016 27,437 24.69 7.80 -16.89
10 2017 27,931 25.14 7.80 -17.34