Importaciones

Numero Costo Compra Costo Manejo Costo Total Ganancia Neta Capital Mercaderia

1 $ 75.00 $ 75.00 $ 150.00 $ 6.25 $ 312.50

2 $ 156.25 $ 156.25 $ 312.50 $ 13.02 $ 651.04
3 $ 325.52 $ 325.52 $ 651.04 $ 27.13 $ 1,356.34
4 $ 678.17 $ 678.17 $ 1,356.34 $ 56.51 $ 2,825.70
5 $ 1,412.85 $ 1,412.85 $ 2,825.70 $ 117.74 $ 5,886.88
6 $ 2,943.44 $ 2,943.44 $ 5,886.88 $ 245.29 $ 12,264.33
7 $ 6,132.17 $ 6,132.17 $ 12,264.33 $ 511.01 $ 25,550.69
8 $ 12,775.34 $ 12,775.34 $ 25,550.69 $ 1,064.61 $ 53,230.60
9 $ 26,615.30 $ 26,615.30 $ 53,230.60 $ 2,217.94 $ 110,897.08
10 $ 55,448.54 $ 55,448.54 $ 110,897.08 $ 4,620.71 $ 231,035.59
11 $ 115,517.79 $ 115,517.79 $ 231,035.59 $ 9,626.48 $ 481,324.14
12 $ 240,662.07 $ 240,662.07 $ 481,324.14 $ 20,055.17 $ 1,002,758.64
13 $ 501,379.32 $ 501,379.32 $ 1,002,758.64 $ 41,781.61 $ 2,089,080.49
14 $ 1,044,540.24 $ 1,044,540.24 $ 2,089,080.49 $ 87,045.02 $ 4,352,251.02
15 $ 2,176,125.51 $ 2,176,125.51 $ 4,352,251.02 $ 181,343.79 $ 9,067,189.63
16 $ 4,533,594.81 $ 4,533,594.81 $ 9,067,189.63 $ 377,799.57 $ 18,889,978.39
17 $ 9,444,989.19 $ 9,444,989.19 $ 18,889,978.39 $ 787,082.43 $ 39,354,121.64
18 $ 19,677,060.82 $ 19,677,060.82 $ 39,354,121.64 $ 1,639,755.07 $ 81,987,753.42
19 $ 40,993,876.71 $ 40,993,876.71 $ 81,987,753.42 $ 3,416,156.39 $ 170,807,819.63
20 $ 85,403,909.81 $ 85,403,909.81 $ 170,807,819.63 $ 7,116,992.48 $ 355,849,624.22
 Unidades a Comprar Precios de Venta Soles
Distribuidor Mayorista
Distribuidor Mayorista Minorista
S/. 2.00 S/. 3.00
500 S/. 1,000.00 S/. 1,500.00
1042 1563 2604 S/. 2,083.33 S/. 4,687.50
2170 4883 13563 S/. 4,340.28 S/. 14,648.44
4521 15259 70643 S/. 9,042.25 S/. 45,776.37
9419 47684 367930 S/. 18,838.01 S/. 143,051.15
19623 149012 1916302 S/. 39,245.86 S/. 447,034.84
40881 465661 9980737 S/. 81,762.20 S/. 1,396,983.86
85169 1455192 51983008 S/. 170,337.92 S/. 4,365,574.57
177435 4547474 270744831 S/. 354,870.67 S/. 13,642,420.53
369657 14210855 1410129331 S/. 739,313.89 S/. 42,632,564.15
770119 44408921 7344423597 S/. 1,540,237.26 S/. 133,226,762.96
1604414 138777878 38252206236 S/. 3,208,827.63 S/. 416,333,634.23
3342529 433680869 199230240811 S/. 6,685,057.57 S/. 1,301,042,606.98
6963602 1355252716 1037657504223 S/. 13,927,203.27 S/. 4,065,758,146.82
14507503 4235164736 5404466167831 S/. 29,015,006.80 S/. 12,705,494,208.81
30223965 13234889801 28148261290784 S/. 60,447,930.84 S/. 39,704,669,402.55
62966595 41359030628 146605527556166 S/. 125,933,189.25 S/. 124,077,091,882.96
131180405 129246970711 763570456021698 S/. 262,360,810.94 S/. 387,740,912,134.23
273292511 403896783473 3976929458446340 S/. 546,585,022.80 S/. 1,211,690,350,419.47
569359399 1262177448354 20713174262741400 S/. 1,138,718,797.50 S/. 3,786,532,345,060.86
de Venta Soles Cambio a Dolares
Minorista Distribuidor Mayorista
S/. 5.00 $ 3.20 $ 3.20
S/. 2,500.00 $ 312.50 $ 468.75
S/. 13,020.83 $ 651.04 $ 1,464.84
S/. 67,816.84 $ 1,356.34 $ 4,577.64
S/. 353,212.71 $ 2,825.70 $ 14,305.11
S/. 1,839,649.53 $ 5,886.88 $ 44,703.48
S/. 9,581,507.97 $ 12,264.33 $ 139,698.39
S/. 49,903,687.34 $ 25,550.69 $ 436,557.46
S/. 259,915,038.23 $ 53,230.60 $ 1,364,242.05
S/. 1,353,724,157.45 $ 110,897.08 $ 4,263,256.41
S/. 7,050,646,653.36 $ 231,035.59 $ 13,322,676.30
S/. 36,722,117,986.27 $ 481,324.14 $ 41,633,363.42
S/. 191,261,031,178.47 $ 1,002,758.64 $ 130,104,260.70
S/. 996,151,204,054.52 $ 2,089,080.49 $ 406,575,814.68
S/. 5,188,287,521,117.29 $ 4,352,251.02 $ 1,270,549,420.88
S/. 27,022,330,839,152.50 $ 9,067,189.63 $ 3,970,466,940.25
S/. 140,741,306,453,919.00 $ 18,889,978.39 $ 12,407,709,188.30
S/. 733,027,637,780,830.00 $ 39,354,121.64 $ 38,774,091,213.42
S/. 3,817,852,280,108,490.00 $ 81,987,753.42 $ 121,169,035,041.95
S/. 19,884,647,292,231,700.00 $ 170,807,819.63 $ 378,653,234,506.09
S/. 103,565,871,313,707,000.00 $ 355,849,624.22 $ 1,183,291,357,831.52
bio a Dolares
Minorista
$ 3.20
$ 781.25
$ 4,069.01
$ 21,192.76
$ 110,378.97
$ 574,890.48
$ 2,994,221.24
$ 15,594,902.29
$ 81,223,449.45
$ 423,038,799.20
$ 2,203,327,079.18
$ 11,475,661,870.71
$ 59,769,072,243.27
$ 311,297,251,267.04
$ 1,621,339,850,349.15
$ 8,444,478,387,235.17
$ 43,981,658,266,849.80
$ 229,071,136,806,509.00
$ 1,193,078,837,533,900.00
$ 6,213,952,278,822,413.00
$ 32,364,334,785,533,400.00
Nuevas Compras Dolares
Distribuidor Mayorista Minorista
50% 50% 50%
$ 156.25 $ 234.38 $ 390.63
$ 325.52 $ 732.42 $ 2,034.51
$ 678.17 $ 2,288.82 $ 10,596.38
$ 1,412.85 $ 7,152.56 $ 55,189.49
$ 2,943.44 $ 22,351.74 $ 287,445.24
$ 6,132.17 $ 69,849.19 $ 1,497,110.62
$ 12,775.34 $ 218,278.73 $ 7,797,451.15
$ 26,615.30 $ 682,121.03 $ 40,611,724.72
$ 55,448.54 $ 2,131,628.21 $ 211,519,399.60
$ 115,517.79 $ 6,661,338.15 $ 1,101,663,539.59
$ 240,662.07 $ 20,816,681.71 $ 5,737,830,935.35
$ 501,379.32 $ 65,052,130.35 $ 29,884,536,121.64
$ 1,044,540.24 $ 203,287,907.34 $ 155,648,625,633.52
$ 2,176,125.51 $ 635,274,710.44 $ 810,669,925,174.58
$ 4,533,594.81 $ 1,985,233,470.13 $ 4,222,239,193,617.58
$ 9,444,989.19 $ 6,203,854,594.15 $ 21,990,829,133,424.90
$ 19,677,060.82 $ 19,387,045,606.71 $ 114,535,568,403,255.00
$ 40,993,876.71 $ 60,584,517,520.97 $ 596,539,418,766,952.00
$ 85,403,909.81 $ 189,326,617,253.04 $ 3,106,976,139,411,210.00
$ 177,924,812.11 $ 591,645,678,915.76 $ 16,182,167,392,766,700.00
 Referente
Dlar Compra Manejo Costo Unit.
$ 3.20 50% 100% $ 0.15