CALCULOS REALIZADOS CON LA COSIDERACION DE UN KILO DE PRODUCTO

PRECIO FABRICANTE (BsS) CAPACIDAD V 3.50 (KG) TASA DE CAMBIO (USD/BsS) PRECIO EN CALLE (BsS)
38,500.0 3,500.0 25,369.3 90,000.0

PRECIO FABRICANTE (USD) PRECIO EN CALLE (USD) BULTO (KG) BULTOS POR FLETE
1.5 3.5 15.0 233

GANANCIAS BRUTAS (USD)

PRECIOS DE VENTA (USD) KILO BULTO (15KG) FLETE (233BULTOS)
1.52 1.52 22.8 5,311.5
2 2.0 30.0 7,000.0
2.5 2.5 37.5 8,750.0
3 3.0 45.0 10,500.0
GANANCIAS BRUTAS (BsS)
PRECIOS DE VENTA (USD) KILO BULTO (15KG) FLETE (233BULTOS)
1.52 38,500.0 577,500.0 134,750,000.0
2 50,738.6 761,078.4 177,584,960.0
2.5 63,423.2 951,348.0 221,981,200.0
3 76,107.8 1,141,617.6 266,377,440.0
GANANCIAS NETAS (BsS)
PRECIOS DE VENTA (USD) KILO BULTO (15KG) FLETE (233BULTOS)
2 12,238.6 183,578.4 42,834,960.0
2.5 24,923.2 373,848.0 87,231,200.0
3 37,607.8 564,117.6 131,627,440.0

GANANCIAS NETAS (USD)

PRECIOS DE VENTA (USD) KILO BULTO (15KG) FLETE (233BULTOS)
2 0.5 7.2 1,688.5
2.5 1.0 14.7 3,438.5
3 1.5 22.2 5,188.5

A NIVEL M
GANANCIASEN USD
NUMERO DE FLETES INVERSION USD INVERSION EN BsS
(2USD)
1.0 5,311.5 134,750,000.0 1,688.5
2.0 10,623.1 269,500,000.0 3,376.9
3.0 15,934.6 404,250,000.0 5,065.4
4.0 21,246.2 539,000,000.0 6,753.8
5.0 26,557.7 673,750,000.0 8,442.3
6.0 31,869.3 808,500,000.0 10,130.7
DE PRODUCTO
PRECIO EN CALLE (BsS)
90,000.0

BULTOS POR FLETE

233

CANTIDADES SEGÚN FLETES

FLETE (233BULTOS) FLETES BULTOS KILOS
5,311.5 BASE (INVERSION) 1 233 3,500
7,000.0 2 467 7,000
8,750.0 3 700 10,500
10,500.0 4 933 14,000
5 1,167 17,500
FLETE (233BULTOS) 6 1,400 21,000
134,750,000.0 BASE (INVERSION)
177,584,960.0
221,981,200.0
266,377,440.0

FLETE (233BULTOS)
42,834,960.0
87,231,200.0
131,627,440.0

FLETE (233BULTOS)
1,688.5
3,438.5
5,188.5

A NIVEL MASIVO
GANANCIASEN USD GANANCIASEN USD GANANCIAS EN BsS GANANCIASEN USD
GANANCIAS EN BsS (2USD)
(2USD) (2,5USD) (2,5USD) (3USD)
1,688.5 42,834,960.0 3,438.5 87,231,200.0 5,188.5
3,376.9 85,669,920.0 6,876.9 174,462,400.0 10,376.9
5,065.4 128,504,880.0 10,315.4 261,693,600.0 15,565.4
6,753.8 171,339,840.0 13,753.8 348,924,800.0 20,753.8
8,442.3 214,174,800.0 17,192.3 436,156,000.0 25,942.3
10,130.7 257,009,760.0 20,630.7 523,387,200.0 31,130.7
GANANCIASEN USD GANANCIAS EN BsS
(3USD) (3USD)
5,188.5 131,627,440.0
10,376.9 263,254,880.0
15,565.4 394,882,320.0
20,753.8 526,509,760.0
25,942.3 658,137,200.0
31,130.7 789,764,640.0
 CALCULOS REALIZADOS CON LA COSIDERACION DE UN KILO DE PRODUCTO
PRECIO FABRICANTE TASA DE CAMBIO
CAPACIDAD V 3.50 (KG) PRECIO EN CALLE (BsS)
(BsS) (USD/BsS)
12,500.0 3,500.0 25,369.3 18,000.0

PRECIO FABRICANTE
PRECIO EN CALLE (USD) BULTO (KG) BULTOS POR FLETE
(USD)
0.49 0.71 20.0 175.0

GANANCIAS BRUTAS (USD)

PRECIOS DE VENTA (USD) KILO BULTO (15KG) FLETE (175 BULTOS)
0.49 0.49 9.9 1,724.5
0.55 0.55 11.0 1,925.0
0.6 0.6 12.0 2,100.0
0.65 0.65 13.0 2,275.0
GANANCIAS BRUTAS (BsS)
PRECIOS DE VENTA (USD) KILO BULTO (15KG) FLETE (175 BULTOS)
0.49 12,500.0 250,000.0 43,750,000.0
0.55 13,953.1 279,062.1 48,835,864.0
0.6 15,221.6 304,431.4 53,275,488.0
0.65 16,490.0 329,800.6 57,715,112.0
GANANCIAS NETAS (BsS)
PRECIOS DE VENTA (USD) KILO BULTO (15KG) FLETE (175 BULTOS)
0.55 1,453.1 29,062.1 5,085,864.0
0.6 2,721.6 54,431.4 9,525,488.0
0.65 3,990.0 79,800.6 13,965,112.0
GANANCIAS NETAS (USD)
PRECIOS DE VENTA (USD) KILO BULTO (15KG) FLETE (175 BULTOS)
0.55 0.06 1.15 200.5
0.6 0.11 2.15 375.5
0.65 0.16 3.15 550.5

A NIVEL MASIVO
GANANCIASEN USD
NUMERO DE FLETES INVERSION USD INVERSION EN BsS
(0,55USD)
1.0 1,724.5 43,750,000.0 200.5
2.0 3,449.1 87,500,000.0 400.9
3.0 5,173.6 131,250,000.0 601.4
4.0 6,898.1 175,000,000.0 801.9
5.0 8,622.6 218,750,000.0 1,002.4
6.0 10,347.2 262,500,000.0 1,202.8
N DE UN KILO DE PRODUCTO

CANTIDADES SEGÚN FLETES

FLETES BULTOS KILOS
1 175 3,500
2 350 7,000
3 525 10,500
BASE
4 700 14,000
(INVERSION)
5 875 17,500
6 1,050 21,000

BASE
(INVERSION)

A NIVEL MASIVO
GANANCIAS EN BsS GANANCIASEN USD GANANCIAS EN BsS GANANCIASEN USD
(0,55USD) (0,60USD) (0,60USD) (0,65USD)
5,085,864.0 375.5 9,525,488.0 550.5
10,171,728.0 750.9 19,050,976.0 1,100.9
15,257,592.0 1,126.4 28,576,464.0 1,651.4
20,343,456.0 1,501.9 38,101,952.0 2,201.9
25,429,320.0 1,877.4 47,627,440.0 2,752.4
30,515,184.0 2,252.8 57,152,928.0 3,302.8
GANANCIAS EN BsS
(0,65USD)
13,965,112.0
27,930,224.0
41,895,336.0
55,860,448.0
69,825,560.0
83,790,672.0
CALCULOS REALIZADOS CON LA COSIDERACION DE UNA PIPA (208 LITROS) DE PRODUCTO
PRECIO FABRICANTE PIPA (USD) CAPACIDAD V 3.50 (KG) TASA DE CAMBIO (USD/BsS) PRECIO EN CALLE DEL LITRO (BsS
100.0 3,500.0 25,369.3 20,000.0

PRECIO FABRICANTE LITRO (USD)PRECIO EN CALLE LITRO (USD) PIPAS (LITROS) PIPAS POR FLETE
0.48 0.8 208.0 17

GANANCIAS BRUTAS (USD)

PRECIOS DE VENTA (USD) LITRO PIPA (208L) FLETE (17PIPAS)
0.48 0.48 100.0 1,682.7
0.55 0.55 114.4 1,925.0
0.60 0.60 124.8 2,100.0
0.65 0.65 135.2 2,275.0

GANANCIAS BRUTAS (BsS)

PRECIOS DE VENTA (USD) LITRO PIPA (208L) FLETE (17PIPAS)
0.48 12,196.8 2,536,928.0 42,688,692.3
0.55 13,953.1 2,902,245.6 48,835,864.0
0.6 15,221.6 3,166,086.1 53,275,488.0
0.65 16,490.0 3,429,926.7 57,715,112.0
GANANCIAS NETAS (BsS)
PRECIOS DE VENTA (USD) LITRO PIPA (208L) FLETE (17PIPAS)
0.55 1,756.3 365,317.6 6,147,171.7
0.6 3,024.8 629,158.1 10,586,795.7
0.65 4,293.3 892,998.7 15,026,419.7

GANANCIAS NETAS (USD)

PRECIOS DE VENTA (USD) LITRO PIPA (208L) FLETE (17PIPAS)
0.55 0.1 14.4 242.3
0.6 0.1 24.8 417.3
0.65 0.2 35.2 592.3

NUMERO DE FLETES INVERSION USD INVERSION EN BsS GANANCIASEN USD (0,55USD)

1.0 1,682.7 42,688,692.3 242.3
2.0 3,365.4 85,377,384.6 484.6
3.0 5,048.1 128,066,076.9 726.9
4.0 6,730.8 170,754,769.2 969.2
5.0 8,413.5 213,443,461.5 1,211.5
6.0 10,096.2 256,132,153.8 1,453.8
PRECIO EN CALLE DEL LITRO (BsS) PRECIO EN CALLE PIPA (BsS)
20,000.0 4,160,000.0

CANTIDADES SEGÚN FLETES

PIPAS POR FLETE FLETES PIPAS LITROS

17 1 17 3500
2 34 7000
3 50 10500
FLETE (17PIPAS) 4 67 14000
1,682.7 BASE (INVERSION) 5 84 17500
1,925.0 6 101 21000
2,100.0
2,275.0

FLETE (17PIPAS)
42,688,692.3 BASE (INVERSION)
48,835,864.0
53,275,488.0
57,715,112.0

FLETE (17PIPAS)
6,147,171.7
10,586,795.7
15,026,419.7

FLETE (17PIPAS)
242.3
417.3
592.3

A NIVEL MASIVO
GANANCIASEN USD (0,55USD) GANANCIAS EN BsS (0,55USD) GANANCIASEN USD (0,60USD) GANANCIAS EN BsS (0,60USD)
242.3 6,147,171.7 417.3 10,586,795.7
484.6 12,294,343.4 834.6 21,173,591.4
726.9 18,441,515.1 1,251.9 31,760,387.1
969.2 24,588,686.8 1,669.2 42,347,182.8
1,211.5 30,735,858.5 2,086.5 52,933,978.5
1,453.8 36,883,030.2 2,503.8 63,520,774.2
GANANCIAS EN BsS (0,60USD) GANANCIASEN USD (0,65USD) GANANCIAS EN BsS (0,65USD)
10,586,795.7 592.3 15,026,419.7
21,173,591.4 1,184.6 30,052,839.4
31,760,387.1 1,776.9 45,079,259.1
42,347,182.8 2,369.2 60,105,678.8
52,933,978.5 2,961.5 75,132,098.5
63,520,774.2 3,553.8 90,158,518.2