Cálculos en un Cuadro de Embarque

Informaciòn de Carga
por Nùmero de Documento
Nº Doc PF-0173
Empresa Sun America
Origen Mexico
Destino EEUU
Fecha 16-Feb-10
Peso 43550
Distancia 1330
Flete US$ 2201.02

Peso
Nº Doc Empresa Naviera Origen Destino Fecha
Kg
PF-0173 Sun America Mexico EEUU 16-Feb-10 43,550
PF-0115 Abercrombie Marruecos India 25-Mar-10 31,950
PF-0226 All American Farms Inc. India Noruega 20-Feb-10 47,750
PF-0216 All American Farms Inc. Mexico Japon 18-Apr-10 37,100
PF-0202 Gourmet Trading Company Islandia Japon 28-May-10 41,000
PF-0234 Vans Latinoamerica Mexico Libia Mexico 9-Mar-10 13,850
PF-0181 Crystal Valley Peru Noruega 9-Feb-10 3,950
PF-0210 Carbamericas Inc. Mexico Japon 12-Mar-10 7,550
PF-0047 Alpine Marketing Brasil Portugal 17-Apr-10 15,000
PF-0135 Abercrombie Japon Mexico 14-Apr-10 11,100
PF-0171 Crystal Valley Portugal Suecia 5-Apr-10 35,050
PF-0236 All American Farms Inc. Japon Islandia 1-May-10 7,150
PF-0217 Alpine Marketing Libia Islandia 21-Jan-10 1,600
PF-0247 Alpine Marketing Mexico Brasil 10-May-10 45,750
PF-0134 Vans Latinoamerica Mexico India Mexico 2-Mar-10 1,700
PF-0059 Blue Ribbon Blosoms Inglaterra Japon 3-May-10 17,100
PF-0108 Atlantic Flower Import Japon Noruega 28-Mar-10 31,400
PF-0090 Carbamericas Inc. EEUU Inglaterra 13-Apr-10 26,250
PF-0157 Alpine Marketing Islandia India 14-Jan-10 18,800
PF-0131 Crystal Valley Japon Portugal 16-Mar-10 2,850
PF-0177 Alpine Marketing India Mexico 29-Apr-10 41,450
PF-0069 Blue Ribbon Blosoms Portugal India 26-Jan-10 11,300
PF-0121 Crystal Valley Peru Marruecos 14-May-10 1,450
PF-0068 Atlantic Flower Import Libia Noruega 23-Mar-10 43,100
PF-0187 Alpine Marketing Portugal EEUU 10-Jan-10 4,600
PF-0136 All American Farms Inc. Brasil Marruecos 10-Mar-10 9,600
PF-0095 Abercrombie Mexico Suecia 6-Feb-10 47,600
PF-0242 Gourmet Trading Company India Marruecos 20-Jan-10 26,300
PF-0142 Gourmet Trading Company Libia Inglaterra 11-Jan-10 18,400
PF-0072 Gourmet Trading Company Marruecos Japon 17-May-10 42,250
PF-0101 Crystal Valley Japon Noruega 18-May-10 12,050
PF-0110 Carbamericas Inc. Suecia Noruega 31-Jan-10 11,350
PF-0107 Alpine Marketing Suecia Marruecos 8-May-10 17,000
PF-0096 All American Farms Inc. Suecia Islandia 9-May-10 8,800
PF-0081 Crystal Valley Portugal Brasil 24-Feb-10 33,200
PF-0179 Blue Ribbon Blosoms Portugal Brasil 18-Jan-10 42,450
PF-0046 All American Farms Inc. EEUU Islandia 16-Apr-10 8,850
PF-0070 Carbamericas Inc. India Noruega 27-May-10 1,300
PF-0175 Abercrombie Mexico India 17-Mar-10 30,800
PF-0053 Sun America Mexico Peru 4-Apr-10 5,800
PF-0097 Alpine Marketing Japon Islandia 12-Apr-10 3,500
PF-0262 Gourmet Trading Company Inglaterra Peru 12-Mar-10 41,700
PF-0064 Vans Latinoamerica Mexico Libia Portugal 5-Feb-10 31,500
PF-0250 Carbamericas Inc. Peru Islandia 26-Feb-10 19,850
PF-0255 Abercrombie Suecia Inglaterra 1-May-10 15,900
PF-0144 Vans Latinoamerica Mexico Libia Inglaterra 31-Jan-10 3,350
PF-0222 Gourmet Trading Company Noruega Brasil 8-May-10 5,200
PF-0204 Vans Latinoamerica Mexico Mexico Brasil 5-Mar-10 12,200
PF-0223 Sun America Japon Noruega 5-Jan-10 8,550
PF-0063 Sun America Marruecos Suecia 16-Feb-10 22,700
PF-0154 Vans Latinoamerica Mexico Japon Inglaterra 16-May-10 5,700
PF-0088 Atlantic Flower Import EEUU Islandia 20-Feb-10 1,750
PF-0214 Vans Latinoamerica Mexico Brasil Marruecos 21-Apr-10 39,000
PF-0124 Vans Latinoamerica Mexico Portugal EEUU 24-Jan-10 12,750
PF-0102 Gourmet Trading Company Islandia Peru 24-May-10 28,100
PF-0073 Sun America Japon Portugal 28-May-10 11,950
PF-0156 All American Farms Inc. Islandia India 21-Apr-10 1,250
PF-0130 Carbamericas Inc. Islandia EEUU 27-Mar-10 37,100
PF-0143 Sun America EEUU Inglaterra 18-May-10 49,350
PF-0191 Crystal Valley Portugal Japon 11-Jan-10 11,750
PF-0180 Carbamericas Inc. Mexico Japon 6-Jan-10 6,100
PF-0220 Carbamericas Inc. Portugal Brasil 11-Feb-10 42,000
PF-0248 Atlantic Flower Import Mexico Japon 18-Apr-10 10,200
PF-0163 Sun America Portugal EEUU 16-Apr-10 4,000
PF-0240 Carbamericas Inc. Inglaterra Japon 21-May-10 20,950
PF-0120 Carbamericas Inc. Noruega Suecia 5-Mar-10 19,700
PF-0055 Abercrombie Japon Noruega 15-Apr-10 43,150
PF-0169 Blue Ribbon Blosoms Japon Mexico 26-Mar-10 7,150
PF-0132 Gourmet Trading Company Marruecos Libia 5-Feb-10 40,900
PF-0166 All American Farms Inc. Suecia Marruecos 3-Mar-10 3,350
PF-0219 Blue Ribbon Blosoms Marruecos EEUU 12-Feb-10 6,950
PF-0071 Crystal Valley EEUU Portugal 12-Feb-10 48,150
PF-0211 Crystal Valley Mexico Brasil 11-Jan-10 31,700
PF-0263 Sun America Islandia India 4-May-10 15,950
PF-0168 Atlantic Flower Import Inglaterra Suecia 28-May-10 11,500
PF-0050 Carbamericas Inc. Brasil Inglaterra 21-Jan-10 40,450
PF-0189 Blue Ribbon Blosoms Inglaterra Libia 27-Apr-10 38,100
PF-0188 Atlantic Flower Import Noruega EEUU 12-Mar-10 25,100
PF-0105 Abercrombie EEUU Noruega 31-Jan-10 13,000
PF-0192 Gourmet Trading Company India Portugal 27-Mar-10 20,650
PF-0259 Blue Ribbon Blosoms Portugal India 1-May-10 37,550
PF-0164 Vans Latinoamerica Mexico India Marruecos 5-Jan-10 6,850
PF-0067 Alpine Marketing Libia Noruega 21-May-10 12,850
PF-0160 Carbamericas Inc. Peru Mexico 22-Feb-10 20,600
PF-0167 Alpine Marketing Peru Portugal 1-Jan-10 15,600
PF-0045 Abercrombie Peru Marruecos 6-Mar-10 37,350
PF-0093 Sun America Noruega Japon 10-Apr-10 44,350
PF-0165 Abercrombie Islandia Peru 1-Jan-10 11,850
PF-0128 Atlantic Flower Import Marruecos EEUU 28-Apr-10 45,450
PF-0232 Gourmet Trading Company Peru Noruega 26-Apr-10 23,550
PF-0267 Alpine Marketing Inglaterra Peru 7-Mar-10 9,100
PF-0174 Vans Latinoamerica Mexico Suecia Portugal 26-Feb-10 2,400
PF-0054 Vans Latinoamerica Mexico Peru Portugal 18-Jan-10 30,050
PF-0215 Abercrombie Suecia Noruega 16-May-10 30,800
PF-0148 Atlantic Flower Import Portugal EEUU 19-Apr-10 25,950
PF-0270 Carbamericas Inc. India Islandia 26-Apr-10 46,850
PF-0227 Alpine Marketing Marruecos Libia 20-Jan-10 25,150
PF-0206 All American Farms Inc. Peru Noruega 9-Jan-10 26,250
PF-0197 Alpine Marketing Marruecos India 17-Feb-10 21,400
PF-0141 Crystal Valley Mexico Suecia 30-Jan-10 1,600
PF-0051 Crystal Valley Suecia Noruega 2-Feb-10 8,350
PF-0092 Gourmet Trading Company Brasil Inglaterra 20-Jan-10 34,850
PF-0086 All American Farms Inc. Peru Inglaterra 19-Apr-10 18,750
PF-0119 Blue Ribbon Blosoms Islandia Brasil 26-Apr-10 13,250
PF-0161 Crystal Valley India Inglaterra 20-Apr-10 12,700
PF-0084 Vans Latinoamerica Mexico Portugal Brasil 1-Feb-10 7,000
PF-0155 Abercrombie Noruega Libia 17-Feb-10 32,250
PF-0056 All American Farms Inc. Peru Inglaterra 13-Mar-10 11,950
PF-0111 Crystal Valley India Portugal 25-Apr-10 15,750
PF-0091 Crystal Valley Noruega Brasil 6-Mar-10 42,350
PF-0228 Atlantic Flower Import Inglaterra Japon 23-Apr-10 27,750
PF-0266 All American Farms Inc. Islandia India 18-May-10 33,800
PF-0151 Crystal Valley Marruecos Libia 24-Mar-10 31,850
PF-0153 Sun America Mexico Suecia 6-Feb-10 43,800
PF-0229 Blue Ribbon Blosoms Suecia Portugal 29-Mar-10 47,450
PF-0176 All American Farms Inc. Noruega EEUU 6-Jan-10 14,150
PF-0057 Alpine Marketing Portugal India 8-Apr-10 49,200
PF-0122 Gourmet Trading Company Libia Mexico 18-Feb-10 1,450
PF-0150 Carbamericas Inc. Islandia EEUU 11-May-10 49,550
PF-0117 Alpine Marketing Portugal Brasil 20-Jan-10 15,200
PF-0116 All American Farms Inc. Mexico Brasil 31-Mar-10 28,850
PF-0207 Alpine Marketing Brasil Marruecos 30-Mar-10 27,200
PF-0233 Sun America Portugal Peru 5-Feb-10 22,250
PF-0201 Crystal Valley India Portugal 28-May-10 26,100
PF-0225 Abercrombie EEUU Mexico 15-Jan-10 13,750
PF-0170 Carbamericas Inc. Inglaterra India 3-Mar-10 34,700
PF-0258 Atlantic Flower Import EEUU Portugal 22-Mar-10 15,050
PF-0060 Carbamericas Inc. EEUU Inglaterra 12-Jan-10 44,400
PF-0098 Atlantic Flower Import Japon Marruecos 11-Mar-10 40,050
PF-0123 Sun America Inglaterra Libia 5-Mar-10 44,150
PF-0075 Abercrombie Inglaterra Japon 12-Mar-10 3,200
PF-0243 Sun America Suecia Islandia 12-May-10 36,850
PF-0183 Sun America Inglaterra India 24-May-10 12,900
PF-0162 Gourmet Trading Company Noruega Japon 18-Feb-10 29,000
PF-0140 Carbamericas Inc. Mexico Japon 5-Apr-10 35,550
PF-0109 Blue Ribbon Blosoms Portugal EEUU 26-Jan-10 700
PF-0127 Alpine Marketing EEUU Portugal 21-Mar-10 36,350
PF-0048 Atlantic Flower Import Brasil Marruecos 25-Mar-10 33,250
PF-0145 Abercrombie Marruecos Japon 26-Feb-10 450
PF-0256 All American Farms Inc. Marruecos Peru 11-Apr-10 6,000
PF-0231 Crystal Valley Mexico Libia 9-Mar-10 49,100
PF-0252 Gourmet Trading Company Mexico Peru 6-Apr-10 23,100
PF-0094 Vans Latinoamerica Mexico Suecia Portugal 1-May-10 44,350
PF-0261 Crystal Valley Peru Portugal 12-Apr-10 7,250
PF-0203 Sun America Islandia EEUU 10-May-10 31,700
PF-0241 Crystal Valley EEUU Islandia 24-Mar-10 43,050
PF-0237 Alpine Marketing Portugal EEUU 26-Jan-10 15,550
PF-0230 Carbamericas Inc. India Islandia 3-Mar-10 31,700
PF-0113 Sun America Suecia Islandia 7-Mar-10 2,650
PF-0218 Atlantic Flower Import Brasil Islandia 29-May-10 14,100
PF-0221 Crystal Valley Brasil Portugal 7-Jan-10 30,900
PF-0245 Abercrombie Islandia Japon 2-Feb-10 16,850
PF-0182 Gourmet Trading Company Brasil Inglaterra 21-May-10 8,150
PF-0074 Vans Latinoamerica Mexico EEUU Inglaterra 27-Mar-10 35,450
PF-0076 All American Farms Inc. Libia Noruega 19-May-10 21,050
PF-0061 Crystal Valley Peru Islandia 20-Apr-10 15,300
PF-0224 Vans Latinoamerica Mexico Marruecos Japon 22-Mar-10 21,250
PF-0269 Blue Ribbon Blosoms Mexico Brasil 27-Feb-10 400
PF-0238 Atlantic Flower Import Portugal EEUU 20-May-10 3,450
PF-0212 Gourmet Trading Company Islandia Suecia 6-Mar-10 27,700
PF-0083 Sun America Suecia Portugal 17-Jan-10 6,000
PF-0078 Atlantic Flower Import Brasil Portugal 7-Feb-10 10,050
PF-0137 Alpine Marketing India Noruega 18-May-10 20,300
PF-0138 Atlantic Flower Import Suecia Islandia 29-Apr-10 30,900
PF-0065 Abercrombie Japon Noruega 28-Jan-10 42,450
PF-0062 Gourmet Trading Company Mexico Libia 11-May-10 42,350
PF-0251 Crystal Valley Noruega Japon 5-Apr-10 11,750
PF-0194 Vans Latinoamerica Mexico Mexico Libia 22-Mar-10 17,050
PF-0100 Carbamericas Inc. Marruecos Brasil 22-Jan-10 17,750
PF-0114 Vans Latinoamerica Mexico Portugal Peru 15-Apr-10 11,000
PF-0104 Vans Latinoamerica Mexico Mexico Libia 7-Jan-10 31,650
PF-0126 All American Farms Inc. Marruecos EEUU 20-Apr-10 35,500
PF-0253 Sun America Peru Marruecos 30-Jan-10 44,600
PF-0265 Abercrombie Suecia Mexico 20-Jan-10 29,800
PF-0052 Gourmet Trading Company India Islandia 24-Mar-10 11,050
PF-0254 Vans Latinoamerica Mexico Marruecos Brasil 28-May-10 46,500
PF-0196 All American Farms Inc. Suecia Inglaterra 5-Jan-10 38,350
PF-0193 Sun America Noruega Suecia 11-Jan-10 11,450
PF-0079 Blue Ribbon Blosoms Peru Noruega 18-Apr-10 44,900
PF-0103 Sun America Noruega India 13-Apr-10 19,650
PF-0198 Atlantic Flower Import Suecia Marruecos 13-Feb-10 23,300
PF-0172 Gourmet Trading Company Marruecos Libia 10-Feb-10 25,200
PF-0244 Vans Latinoamerica Mexico Mexico EEUU 21-May-10 46,300
PF-0129 Blue Ribbon Blosoms Suecia Noruega 21-Mar-10 31,100
PF-0268 Atlantic Flower Import EEUU Portugal 18-Feb-10 6,600
PF-0099 Blue Ribbon Blosoms Marruecos Brasil 22-May-10 42,400
PF-0235 Abercrombie Marruecos Brasil 24-Jan-10 30,250
PF-0152 Gourmet Trading Company Portugal Peru 30-Apr-10 3,850
PF-0125 Abercrombie India Marruecos 26-Feb-10 20,350
PF-0239 Blue Ribbon Blosoms Peru Noruega 22-Jan-10 25,050
PF-0147 Alpine Marketing Brasil Islandia 22-Feb-10 30,750
PF-0159 Blue Ribbon Blosoms India Marruecos 21-Jan-10 14,500
PF-0264 Vans Latinoamerica Mexico Mexico EEUU 1-May-10 8,200
PF-0205 Abercrombie Noruega Peru 25-May-10 32,950
PF-0184 Vans Latinoamerica Mexico Islandia Brasil 22-Feb-10 28,200
PF-0213 Sun America Japon Islandia 13-Apr-10 5,600
PF-0149 Blue Ribbon Blosoms Peru Portugal 9-Feb-10 14,400
PF-0133 Sun America Portugal Peru 10-May-10 12,700
PF-0146 All American Farms Inc. Libia Mexico 28-Apr-10 11,950
PF-0139 Blue Ribbon Blosoms Libia Marruecos 7-May-10 28,750
PF-0246 All American Farms Inc. Islandia Japon 23-Apr-10 8,700
PF-0080 Carbamericas Inc. Brasil Mexico 4-Feb-10 37,850
PF-0058 Atlantic Flower Import Portugal Libia 26-Apr-10 24,350
PF-0089 Blue Ribbon Blosoms EEUU Inglaterra 18-Apr-10 43,550
PF-0082 Gourmet Trading Company Marruecos Libia 2-Mar-10 25,800
PF-0185 Abercrombie Mexico Japon 7-Feb-10 3,350
PF-0195 Abercrombie Marruecos EEUU 9-Jan-10 25,350
PF-0066 All American Farms Inc. Marruecos Japon 26-Jan-10 39,000
PF-0208 Atlantic Flower Import India Islandia 30-Mar-10 10,850
PF-0106 All American Farms Inc. Inglaterra Suecia 3-Mar-10 24,200
PF-0112 Gourmet Trading Company India Mexico 22-Jan-10 3,650
PF-0087 Alpine Marketing Marruecos Libia 7-Jan-10 16,300
PF-0257 Alpine Marketing Mexico EEUU 21-May-10 700
PF-0077 Alpine Marketing Suecia Noruega 18-Jan-10 1,750
PF-0158 Atlantic Flower Import Libia Islandia 13-Mar-10 31,550
PF-0049 Blue Ribbon Blosoms Brasil Islandia 22-May-10 2,700
PF-0118 Atlantic Flower Import Peru Inglaterra 22-Mar-10 10,650
PF-0190 Carbamericas Inc. Islandia Suecia 11-May-10 32,350
PF-0186 All American Farms Inc. Noruega Brasil 11-May-10 25,700
PF-0085 Abercrombie Islandia Brasil 27-Jan-10 43,350
PF-0249 Blue Ribbon Blosoms Portugal Peru 29-May-10 4,750
PF-0178 Atlantic Flower Import Marruecos Suecia 23-May-10 22,450
PF-0209 Blue Ribbon Blosoms Peru Inglaterra 10-Jan-10 20,150
PF-0199 Blue Ribbon Blosoms Portugal Libia 16-Mar-10 46,000
PF-0260 Carbamericas Inc. Brasil Inglaterra 3-Jan-10 13,300
 EEUU
Distancias

Japon
Brasil
Tabla de Tarifas por Flete

India
en Km
A partir del US$ / Kg / Km Inglaterra 27,100 4,590 22,330 21,580
1-Jan-10 US$ 0.000045 Islandia 14,640 10,240 7,500 5,500
1-Feb-10 US$ 0.000038 Marruecos 29,540 26,030 9,700 6,770
1-Mar-10 US$ 0.000041 Mexico 8,390 1,330 10,810 9,950
1-Apr-10 US$ 0.000053 Noruega 28,970 17,370 2,740 5,220
1-May-10 US$ 0.000049 Portugal 6,380 15,500 26,200 26,560

Flete:
Peso*Distancia*Tarifa
Distancia Flete
Km (US$)
1,330 US$ 2,201.02
9,700 US$ 12,706.52
2,740 US$ 4,971.73
9,950 US$ 19,564.69
5,500 US$ 11,049.50
4,830 US$ 2,742.72
15,360 US$ 2,305.54
9,950 US$ 3,080.02
6,380 US$ 5,072.10
9,950 US$ 5,853.59
24,980 US$ 46,404.10
5,500 US$ 2,084.23
16,930 US$ 1,218.96
8,390 US$ 18,808.28
10,810 US$ 753.46
21,580 US$ 18,081.88
5,220 US$ 6,720.23
4,590 US$ 6,385.84
7,500 US$ 6,345.00
26,560 US$ 3,103.54
10,810 US$ 23,747.95
26,200 US$ 13,322.70
22,320 US$ 1,585.84
13,140 US$ 23,219.69
15,500 US$ 3,208.50
29,540 US$ 11,626.94
6,190 US$ 11,196.47
9,700 US$ 11,479.95
23,210 US$ 19,217.88
6,770 US$ 14,015.59
5,220 US$ 3,082.15
29,840 US$ 15,240.78
30,020 US$ 25,006.66
28,980 US$ 12,496.18
6,380 US$ 8,049.01
6,380 US$ 12,187.40
10,240 US$ 4,803.07
2,740 US$ 174.54
10,810 US$ 13,650.87
9,740 US$ 2,994.08
5,500 US$ 1,020.25
13,320 US$ 22,773.20
8,730 US$ 10,449.81
13,790 US$ 10,401.80
3,640 US$ 3,067.43
23,210 US$ 3,498.91
28,970 US$ 7,381.56
8,390 US$ 4,196.68
5,220 US$ 2,008.40
30,020 US$ 25,895.25
21,580 US$ 6,027.29
10,240 US$ 680.96
29,540 US$ 61,059.18
15,500 US$ 8,893.13
13,790 US$ 18,987.45
26,560 US$ 15,552.21
7,500 US$ 496.88
10,240 US$ 15,576.06
4,590 US$ 11,099.31
26,560 US$ 14,043.60
9,950 US$ 2,731.28
6,380 US$ 10,182.48
9,950 US$ 5,378.97
15,500 US$ 3,286.00
21,580 US$ 22,152.95
29,840 US$ 24,101.77
5,220 US$ 11,937.88
9,950 US$ 2,916.84
14,770 US$ 22,955.53
30,020 US$ 4,123.25
26,030 US$ 6,874.52
15,500 US$ 28,360.35
8,390 US$ 11,968.34
7,500 US$ 5,861.63
3,640 US$ 2,051.14
27,100 US$ 49,328.78
23,210 US$ 46,867.95
17,370 US$ 17,875.47
17,370 US$ 10,161.45
26,200 US$ 22,182.23
26,200 US$ 52,141.93
9,700 US$ 2,990.03
13,140 US$ 8,273.60
9,740 US$ 7,624.47
29,240 US$ 20,526.48
22,320 US$ 34,179.73
5,220 US$ 12,269.87
13,790 US$ 7,353.52
26,030 US$ 62,702.37
15,360 US$ 19,171.58
13,320 US$ 4,969.69
24,980 US$ 2,278.18
29,240 US$ 39,539.79
29,840 US$ 45,034.53
15,500 US$ 21,317.93
7,500 US$ 18,622.88
14,770 US$ 16,715.95
15,360 US$ 18,144.00
9,700 US$ 7,888.04
6,190 US$ 445.68
29,840 US$ 9,468.23
27,100 US$ 42,499.58
13,320 US$ 13,236.75
14,640 US$ 10,280.94
22,330 US$ 15,030.32
6,380 US$ 2,009.70
13,140 US$ 16,103.07
13,320 US$ 6,526.13
26,200 US$ 21,870.45
28,970 US$ 50,302.06
21,580 US$ 31,738.79
7,500 US$ 12,421.50
14,770 US$ 19,287.40
6,190 US$ 10,302.64
24,980 US$ 48,597.34
17,370 US$ 11,060.35
26,200 US$ 68,319.12
4,830 US$ 266.13
10,240 US$ 24,862.21
6,380 US$ 4,363.92
8,390 US$ 9,924.11
29,540 US$ 32,943.01
29,240 US$ 24,722.42
26,200 US$ 33,507.18
1,330 US$ 822.94
22,330 US$ 31,768.89
15,500 US$ 9,564.28
4,590 US$ 9,170.82
6,770 US$ 11,116.68
23,210 US$ 42,013.58
21,580 US$ 2,831.30
28,980 US$ 52,327.74
22,330 US$ 14,114.79
5,220 US$ 5,752.44
9,950 US$ 18,747.29
15,500 US$ 488.25
15,500 US$ 23,100.43
29,540 US$ 40,270.41
6,770 US$ 115.77
22,320 US$ 7,097.76
4,830 US$ 9,723.27
9,740 US$ 11,924.68
24,980 US$ 58,716.74
29,240 US$ 11,235.47
10,240 US$ 15,905.79
10,240 US$ 18,074.11
15,500 US$ 10,846.13
7,500 US$ 9,747.75
28,980 US$ 3,148.68
14,640 US$ 10,114.78
6,380 US$ 8,871.39
5,500 US$ 3,521.65
27,100 US$ 10,822.39
4,590 US$ 6,671.34
13,140 US$ 13,553.25
13,790 US$ 11,182.31
6,770 US$ 5,898.36
8,390 US$ 127.53
15,500 US$ 2,620.28
28,980 US$ 32,912.59
24,980 US$ 6,744.60
6,380 US$ 2,436.52
2,740 US$ 2,725.48
28,980 US$ 47,460.55
5,220 US$ 9,971.51
4,830 US$ 10,022.97
5,220 US$ 3,250.76
4,830 US$ 3,376.41
29,540 US$ 23,595.08
29,240 US$ 17,046.92
4,830 US$ 6,879.13
26,030 US$ 48,975.45
22,320 US$ 44,796.24
6,190 US$ 8,300.79
7,500 US$ 3,397.88
29,540 US$ 67,306.89
3,640 US$ 6,281.73
29,840 US$ 15,375.06
15,360 US$ 36,552.19
2,740 US$ 2,853.57
30,020 US$ 26,579.71
14,770 US$ 14,143.75
1,330 US$ 3,017.37
29,840 US$ 38,048.98
15,500 US$ 3,887.40
29,540 US$ 61,372.30
29,540 US$ 40,211.33
29,240 US$ 5,966.42
9,700 US$ 7,501.01
15,360 US$ 17,314.56
14,640 US$ 17,106.84
9,700 US$ 6,329.25
1,330 US$ 578.02
15,360 US$ 24,799.49
14,640 US$ 15,688.22
5,500 US$ 1,632.40
29,240 US$ 16,000.13
29,240 US$ 18,196.05
4,830 US$ 3,059.08
14,770 US$ 20,807.24
 5,500 US$ 2,536.05
8,390 US$ 12,067.34
8,730 US$ 11,266.50
4,590 US$ 10,594.41
14,770 US$ 15,623.71
9,950 US$ 1,266.64
26,030 US$ 29,693.72
6,770 US$ 11,881.35
7,500 US$ 3,336.38
3,640 US$ 3,611.61
10,810 US$ 1,775.54
14,770 US$ 10,833.80
1,330 US$ 45.62
29,840 US$ 2,349.90
16,930 US$ 21,899.80
14,640 US$ 1,936.87
13,320 US$ 5,816.18
28,980 US$ 45,937.65
28,970 US$ 36,481.92
14,640 US$ 28,558.98
29,240 US$ 6,805.61
30,020 US$ 33,023.50
13,320 US$ 12,077.91
8,730 US$ 16,464.78
27,100 US$ 16,219.35
 Suecia
Libia

Peru

23,210 13,320 3,640

16,930 13,790 28,980
14,770 22,320 30,020
4,830 9,740 6,190
13,140 15,360 29,840
8,730 29,240 24,980
 Tipo de cambio
Euro 4 Crea los siguientes escenarios.
Dólar 3.6
Escenarios UNO DOS
EURO 4.1 4.3
DÓLAR 3.7 3.9
s
eso
gr
In

Resultados Original Moneda DOLARES EURO

Ventas 1800 SOLES $ 6,480.00 7,200.00 €
Otros ingresos 600 SOLES $ 2,160.00 2,400.00 €
Total Ingresos S/. 2,400.00 SOLES $ 8,640.00 9,600.00 €
s
to
as
G

Resultados Original Moneda DOLARES EURO

Gastos de producción 150 SOLES $ 540.00 600.00 €
Materiales 250 SOLES $ 900.00 1,000.00 €
Mano de obra 300 SOLES $ 1,080.00 1,200.00 €
Energía 50 SOLES $ 180.00 200.00 €
Depreciación 20 SOLES $ 72.00 80.00 €
Total Gastos S/. 770.00 SOLES $ 2,772.00 3,080.00 €

GANANCIAS 6,520.00 €
escenarios.

TRES
4
3.6
Resumen del escenario
Valores actuales: UNO DOS TRES
Celdas cambiantes:
$B$4 4 4.1 4.3 4
$B$5 3.6 3.7 3.9 3.6
Celdas de resultado:
$D$17 $ 8,640.00 $ 8,880.00 $ 9,360.00 $ 8,640.00
$E$17 9,600.00 € 9,840.00 € 10,320.00 € 9,600.00 €
Notas: La columna de valores actuales representa los valores de las celdas cambiantes
en el momento en que se creó el Informe resumen de escenario. Las celdas cambiantes de
cada escenario se muestran en gris.
Crea la linea de tendencia con un gráfico
Se desea conocer la población para los próximos años
Utiliza la ecuación del gráfico para hallar los valores

Año Población Futuro 8000000

2003 5696226 1
7000000
2004 5266704 2
2005 5451012 3
6000000
2006 5504213 4
2007 5748031 5
5000000
2008 6149277 6
40000007
2009 6213509
2010 6454004 8
2011 6473430 30000009
2012 6620776 10
2013 6768123 11
2000000
2014 6915469 12
2015 7062815 13
1000000
2016 7210161 14
2017 7357508 15
0
2002 2004 2006 2008 2010 2012 2014

ESTIMACIÓN
M B
147346.238095238 5147313.93
2010 2012 2014 2016 2018
 Pronóstico del Caudal del Rio Rímac

Año Caudal y = mx + b Pronostico Tendencia

2005 230 1
2006 135 2
2007 278 3
2008 206 4
2009 242 5
2010 246.7 246.7 246.7 6
2011 256.2 256.2 256.2 7
2012 265.7 265.7 265.7 8
2013 275.2 275.2 275.2 9

m b
9.5 189.7

Caudal fu
300

250
f(x) = 9.49999999999535

200

150

100

50

0
2004 2005 2006 2007 2008 2009 20
 Caudal futuro del Rio Rimac

f(x) = 9.49999999999535 x − 18848.2999999907

Caudal
Linear (Caudal)
Pronostico

04 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014