COSTO TOTAL DE LISTA

DESCUENTO 10%
COSTO DE ADQUISICION
GASTOS TRANSPORTE
COSTO TOTAL COMPRA
C/U
BIILAR 216666.666666667
BILLAS 472500
FULBITO 364864.864864865
1054031.53153153
METODO FACTOR DE EQUIVALENCIA
PRIMERO ORD ARTCL
1 TOYOT
2 NISSA
3 VOLSWAGEN

CST/ LST FCTR EQVLC

S/. 13,000,000.00 0.75055903084
S/. 18,900,000.00 0.90005649718
 S/. 13,500,000.00 0.90005649718
S/. 45,400,000.00

FACTOR DE EQUIVALENCIA

METOD 2 ORD ART

1 MSS BILLAR
2 MSS BILLAS
3 MSS FULBITO

PAGO S/. 34,075,380.00

CANCELA 40% S/. 20,445,228.00
LETRA 1 S/. 6,815,076.00
TEM 30 DIAS 0.5998114% 40,877.60
LETRA 2 S/. 6,815,076.00
TEM 30 DIAS 0.5998114% 82,000.40

TEM TEB
0.0833333333333333 0.166666666666667
1.0744 1.0744
1 1
1.00599811426284 1.01203220590039
0.00599811426284225 0.0120322059003948
S/. 45,400,000.00
S/. 11,350,000.00
S/. 34,050,000.00
S/. 25,380.00
S/. 34,075,380.00

60 S/. 13,000,000.00
40 S/. 18,900,000.00
37 S/. 13,500,000.00
S/. 45,400,000.00

CANTD P/UNT CST/LST

60 S/. 216,666.67 S/. 13,000,000.00
40 S/. 472,500.00 S/. 18,900,000.00
37 S/. 364,864.86 S/. 13,500,000.00
S/. 1,054,031.53 S/. 45,400,000.00

VLR REORDND CST/UNT

S/. 9,757,267.40 S/. 162,621.12
S/. 17,011,067.80 S/. 425,276.69
S/. 12,150,762.71 S/. 328,398.99
S/. 38,919,097.91 S/. 916,296.81

S/. 34,075,380.00
S/. 45,400,000.00
0.75055903084

CANT P UNIT C LISTA

60 S/. 216,666.67 S/. 13,000,000.00
40 S/. 472,500.00 S/. 18,900,000.00
35 S/. 364,864.86 S/. 12,770,270.27
135 S/. 1,054,031.53 S/. 44,670,270.27
 DSCTO 10% NT COMPR TRANSPORTE
S/. 3,250,000.00 S/. 9,750,000.00 S/. 7,267.40
S/. 4,725,000.00 S/. 14,175,000.00 S/. 10,565.68
S/. 3,375,000.00 S/. 10,125,000.00 S/. 7,546.92
S/. 11,350,000.00 S/. 34,050,000.00 S/. 25,380.00
TASA PORCENTUAL
% V PORCENTUAL CST/UNIT
29.10% S/. 9,916,661.29 S/. 165,277.69
42.31% S/. 14,417,299.88 S/. 360,432.50
28.59% S/. 9,741,418.83 S/. 278,326.25
100.00% S/. 34,075,380.00 S/. 804,036.44
 CSTOTAL/ COM
S/. 9,757,267.40
S/. 14,185,565.68
S/. 10,132,546.92
S/. 34,075,380.00 TOTAL COMPRA