Calculo de costo total y precio final

Costos de transporte y seguro en origen

Invoice
PLS89462438
PLS89743288

UPC
84980304870
84980304448
84980304451
84980305709
84980304345
84980305236
83039503048
83039503059
83039503057
83039503012
83039502955
83039502790
83039502300
83039502321
84980304918
83039508252
71157472311
88697446991
88088222671
07559795001
09878709651
09878711221
09463824681
09463824181
501695899865
501695800043
501695899858
501695899827

82564614171
09362493499
02521800021
81059902036
81059902095
88860866564
72435277831
72435405041
72438426091
88697680571
60254750768
60253720469
67385505691
506024612567
84379800278
09362492515
08122796161
871846953423
82564609477
88903001181
60254724495
82564607503
88697369211
60254737798
09362497989
76798111351
72064241481
88875099781
82973222671
88782803138
60253715890
60254719851
88103412145
88103412144
88697353391
88903001221
88697784421
88697934231
82564618390
00881116461
60253719226

82973221381
08122796579
82564683015
60254727623
60254727627
60254727628
85611500463
85827500641
82564607708
07567993848
541493991798
82564612122
60253748347
88697413021
05008732888
05008732891
05008732897
05008732889
05008732887
05008732884
05008732885
72438552291
88725470451
88765411081
08122797667
60253764821
60251745763
60253786254
60254709551
72736133591
60253769170
82564665882
07863680451
60254730677
60253711996
61422311601
61422310521
63490460801
63490404501
65263735258
65263735258

81059902095
09362496733
81233902198
81233902198
88875120941
88875120941
83039509891
84980305860
84980305110
84980303876
84980303876
84980304664
83039508252
71157472331
728987023385
728987024153
728987024047
728987023781
728987021497
728987021886
728987022463
728987024443
728987024436
728987020957
728987023729
728987019890
728987013256
728987014772
728987022340
728987023798
728987024566
728987019814
728987021909
728987022357
728987018114
728987022333
728987021060
728987022616
728987018411
728987024504
728987021015

728987019616
728987020858
728987020360
728987022470
728987023705
728987019074
728987024016
728987023866
728987016417
728987016745
728987017438
728987022371
728987019999
728987019050
728987019630
728987016882
728987021176
728987021800
728987020438
728987019968
728987021930
728987023606
728987013324
728987017681
728987017537
728987023521
728987022975
728987018497
728987022586
728987024535
728987024542
728987019517
728987021008
728987020421
728987020414
728987024351
728987024368

de costo total y precio final

e transporte y seguro en origen

Proveedor
Alliance
Alliance
Lifetimebrands
Total de transporte

Product Description
FUNKO POCKET POP KEYCHAIN / HORROR - FREDDY KRUGER
FUNKO POP KEYCHAIN / GAME OF THRONES - DAENERYS TARGARYEN
FUNKO POP KEYCHAIN / WALKING DEAD - RICK GRIMES
FUNKO POP STAR WARS / BOUSHH LEIA
FUNKO POP TELEVISION / BREAKING BAD - JESSE PINKMAN (COOK)
FUNKO POP TV / FUTURAMA - LEELA
FUNKO POP! MOVIES / ROBOCOP: ROBOCOP
FUNKO POP! TELEVISION / ADVENTURE TIME: ICE KING
FUNKO POP! TELEVISION / ADVENTURE TIME: JAKE
FUNKO POP! TELEVISION / GAME OF THRONES: DAENERYS TARGARYEN
FUNKO POP! TELEVISION / WALKING DEAD: RICK GRIMES
FUNKO POP! / DISNEY: SERIES 4: EVE
FUNKO POP! / STAR WARS: DARTH VADER
FUNKO POP! / STAR WARS: STORMTROOPER
FUNKO POP / MARVEL - X-MEN DEADPOOL
FUNKO WACKY WOBBLER / STAR WARS: STORMTROOPER
VINYL STYL STYLUS CLEANING KIT VS-A-002
ADELE / 21
ALABAMA SHAKES / SOUND & COLOR
ARCS / YOURS DREAMILY
BEACH HOUSE / BLOOM
BEACH HOUSE / DEPRESSION CHERRY
BEATLES / ABBEY ROAD
BEATLES / RUBBER SOUL
BJORK / MEDULLA
BJORK / POST
BJORK / VULNICURA
BJORK / VULNICURA (YELLOW VINYL)

BLUR / MAGIC WHIP

BUBLE,MICHAEL / CHRISTMAS
CCR ( CREEDENCE CLEARWATER REVIVAL ) / CHRONICLE: THE 20 GREATEST HITS
CHVRCHES / BONES OF WHAT YOU BELIEVE
CHVRCHES / EVERY OPEN EYE
CLAP YOUR HANDS SAY YEAH
COLDPLAY / PARACHUTES
COLDPLAY / RUSH OF BLOOD TO THE HEAD
DAFT PUNK / HOMEWORK
DAVIS,MILES / KIND OF BLUE
DEL REY,LANA / HONEYMOON
DEL REY,LANA / PARADISE
DESTROYER / POISON SEASON
DIAGRAMS / CHROMATICS
DIGITALISM / I LOVE YOU DUDE
DURAN DURAN / PAPER GODS
EAGLES / HOTEL CALIFORNIA
FAITH NO MORE / KING FOR A DAY FOOL FOR A LIFETIME
FAITH NO MORE / REAL THING
FKA TWIGS / LP1
FLORENCE & MACHINE / HOW BIG HOW BLUE HOW BEAUTIFUL
FOALS / WHAT WENT DOWN
FOO FIGHTERS / GREATEST HITS
GREASE / O.S.T.
GREEN DAY / AMERICAN IDIOT
GREEN,AL / GREATEST HITS
GUNS N ROSES / APPETITE FOR DESTRUCTION
HENDRIX,JIMI / FREEDOM: ATLANTA POP FESTIVAL
HOLY GHOST
HOT CHIP / WHY MAKE SENSE
IMAGINE DRAGONS / NIGHT VISIONS
IMAGINE DRAGONS / SMOKE + MIRRORS
IRON MAIDEN / SEVENTH SON OF A SEVENTH SON
IRON MAIDEN / SOMEWHERE IN TIME
JACKSON,MICHAEL / THRILLER (PICTURE DISC)
JAMIE XX / IN COLOUR
JOURNEY / GREATEST HITS
JOURNEY / GREATEST HITS 2
JOY DIVISION / UNKNOWN PLEASURES
KING,B.B. / LIVE AT THE REGAL
LAMAR,KENDRICK / GOOD KID: M.A.A.D CITY

LCD SOUNDSYSTEM
LED ZEPPELIN / PRESENCE
LITTLE BOOTS / HANDS
MARLEY,BOB / BABYLON BY BUS
MARLEY,BOB / SURVIVAL
MARLEY,BOB / UPRISING
METALLICA
METRIC / SYNTHETICA
MOTORHEAD / BAD MAGIC
MRAZ,JASON / LOVE IS A FOUR LETTER WORD
MURPHY,ROISIN / HAIRLESS TOYS
MUSE / DRONES
NIRVANA / IN UTERO
PEARL JAM / TEN
QUEEN / DAY AT THE RACES
QUEEN / GAME
QUEEN / INNUENDO
QUEEN / NEWS OF THE WORLD
QUEEN / NIGHT AT THE OPERA
QUEEN
QUEEN / QUEEN II
RADIOHEAD / OK COMPUTER
RAGE AGAINST THE MACHINE / RAGE AGAINST THE MACHINE XX (20TH ANNIVERSARY)
RAGE AGAINST THE MACHINE / RAGE AGAINST THE MACHINE (PICTURE DISC)
RAMONES
ROLLING STONES / STICKY FINGERS
SIMIAN MOBILE DISCO / ATTACK DECAY SUSTAIN RELEASE
SINATRA,FRANK / JOLLY CHRISTMAS FROM FRANK SINATRA
SINATRA,FRANK / WORLD WE KNEW
SLAYER / REPENTLESS
SMITH,SAM / IN THE LONELY HOUR
SMITHS / HATFUL OF HOLLOW
STROKES / IS THIS IT
TAME IMPALA / CURRENTS
TAME IMPALA / LONERISM
TOOL / LATERALUS
TOOL / UNDERTOW (RE-ISSUE)
XX / COEXIST
XX
BEIRUT / NO NO NO
BEIRUT / NO NO NO

CHVRCHES / EVERY OPEN EYE

DEFTONES / DIAMOND EYES
LITTLE BOOTS / WORKING GIRL
LITTLE BOOTS / WORKING GIRL
PRESLEY,ELVIS / ELVIS 30 #1 HITS
PRESLEY,ELVIS / ELVIS 30 #1 HITS
FUNKO COMPUTER SITTERS / STAR WARS: BOBA FETT
FUNKO POP MOVIES / HARRY POTTER - HERMIONE GRANGER
FUNKO POP MOVIES / MINIONS - AU NATUREL
FUNKO POP! TELEVISION / GAME OF THRONES: GHOST
FUNKO POP! TELEVISION / GAME OF THRONES: GHOST
FUNKO POP / BIG HERO 6 - BAYMAX
FUNKO WACKY WOBBLER / STAR WARS: STORMTROOPER
VINYL STYL LP DEEP CLEANING SYSTEM VS-A-004
PAUSE - CASSETTE BOOKMARKS
CITY WATER - SELF WATERER
FOOD BANK - NUT SAFE
RAIN & SHINE - TOOTHBRUSH HOLDER

BANANICE - ICE MOLDS-2

SAMURICE - ICE MOLDS-2
BIG BLUE - WHALE STRAINER
FUNNY SIDE UP-CAT - EGG CORRAL
FUNNY SIDE UP-FROG - EGG CORRAL
FUNNY SIDE UP-SKULL - EGG CORRAL
OVEN MITTEN - OVEN MITT
PIZZA PEDDLER - PIZZA CUTTER
TWIST AND SPOUT - KITCHEN POURER
MONKEYS - KEY CAPS-6
SELFIE - POCKET MIRROR
BAR BONES - SKULL CORKSCREW
BAR BONES - SKULL DRINK MARKERS-6
BEER MONSTER - BOTTLE OPENER
BENDY - STRAW WINE AERATOR
CHARADES - WINE MARKERS
CITRUS SAW - SAW AND BOTTLE OPENER
COLDFINGERS - MITTEN ICE TONGS
COQ AU VIN - BOTTLE STOPPER

CORKY - VACUUM WINE SAVER

HANDLEBAR - CORKSCREW-OPENER
MY TAI - DRINK MARKERS-6
PARTY PLUNGER - DRINK MARKERS-8

PLUNGE - BOTTLE STOPPER

POPSTOPPER - BOTTLE STOPPER

ROBOTTLE - CORKSCREW
STOP KITTY - BOTTLE STOPPER

TAPPED - WINE AERATOR AND STOPPER

TOP BANANA - BOTTLESTOPPER

WAX AND WINE - LED CANDLE STOPPER

WINE LIVES - KITTY WINE MARKERS
2-CARAT CUP - GOLD
2-CARAT CUP - PLATINUM
BOMBS AWAY - SHOT GLASSES-2
BREW WHALE - TEA INFUSER
DEEP TEA DIVER - INFUSER
DOOMED - SKULL SHOT GLASS
HOPPED UP - BEER GLASS
HOPSIDE DOWN - BEER GLASS
I LIKE SHOTS - SHOT GLASSES -2
LEMON TEA - INFUSER
MANATEA - INFUSER
MR TEA - INFUSER
NHOT MUG - COFFEE MUG
OLIVER - TIDBIT BOWL
PARTY PEOPLE - CHOPSTICKS
POLLUTED - GLASSES-2
SALT N PANTS - SALT AND PEPPER
SIPPING CONTAINER - TRAVEL CUP
STRONG BREW - SWORD TEA INFUSER
SWITCH - S+P DISPENSER
TEA BONES - INFUSER
TWO FOR TEA - INFUSER-MUG MR TEA
TWO FOR TEA - INFUSER-MUG SLOW BREW
WAKE UP! - HEAT-SENSITIVE MUG
BANANA STAND - PHONE PERCH
PUMPED UP - BLACK PHONE STAND
PUMPED UP - RED PHONE STAND
TRAVELAMP - PHONE DIFFUSER-CLASSIC
TRAVELAMP - PHONE DIFFUSER-LANTERN

USD referencia
Costo en USA
78.57 USD
63.88 USD
154.37 USD
210,742

QTY
1
1
1
1
1
1
1
1
2
1
1
1
2
2
1
1
5
1
1
1
2
2
1
1
2
2
1
1

710
JAS

Santibaez Tierra Chile

427,576
817,963
820,774

1,548,897

210,000

1,248,350

2,366,860

210,000

4,035,952

Unit Price Precio CLP Transporte Costo

Iva
4.99
3,543
2,459
6,002
4.99
3,543
2,459
6,002
4.99
3,543
2,459
6,002
8.49
6,028
2,459
8,487
8.49
6,028
2,459
8,487
8.49
6,028
2,459
8,487
8.49
6,028
2,459
8,487
8.49
6,028
2,459
8,487
8.49
6,028
2,459
8,487
8.49
6,028
2,459
8,487
8.49
6,028
2,459
8,487
8.49
6,028
2,459
8,487
8.49
6,028
2,459
8,487
8.49
6,028
2,459
8,487
8.49
6,028
2,459
8,487
10.49
7,448
2,459
9,907
7.50
5,325
2,459
7,784
14.99
10,643
2,459
13,102
18.62
13,220
2,459
15,680
17.84
12,666
2,459
15,126
16.31
11,580
2,459
14,040
15.56
11,048
2,459
13,507
18.62
13,220
2,459
15,680
18.62
13,220
2,459
15,680
18.11
12,858
2,459
15,318
18.11
12,858
2,459
15,318
20.39
14,477
2,459
16,936
21.92
15,563
2,459
18,023

1,140
1,140
1,140
1,613
1,613
1,613
1,613
1,613
1,613
1,613
1,613
1,613
1,613
1,613
1,613
1,882
1,479
2,489
2,979
2,874
2,668
2,566
2,979
2,979
2,910
2,910
3,218
3,424

3
1
1
2
2
2
1
2
2
1
2
1
1
1
1
2
1
1
2
1
3
3
2
1
1
1
3
1
1
1
1
1
1
1
3
2
2
2
1
1
1

30.86
19.37
19.37
14.27
14.27
11.99
14.78
14.78
19.37
18.75
31.37
11.48
18.86
19.37
14.03
25.49
19.37
32.49
27.53
17.33
23.45
17.09
18.31
22.99
16.75
14.03
18.99
26.27
15.56
15.56
14.27
21.68
16.31
16.31
18.75
17.33
26.27
26.27
17.09
13.99
16.31

21,911
13,753
13,753
10,132
10,132
8,513
10,494
10,494
13,753
13,313
22,273
8,151
13,391
13,753
9,961
18,098
13,753
23,068
19,546
12,304
16,650
12,134
13,000
16,323
11,893
9,961
13,483
18,652
11,048
11,048
10,132
15,393
11,580
11,580
13,313
12,304
18,652
18,652
12,134
9,933
11,580

2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459

24,370
16,212
16,212
12,591
12,591
10,972
12,953
12,953
16,212
15,772
24,732
10,610
15,850
16,212
12,421
20,557
16,212
25,527
22,006
14,764
19,109
14,593
15,460
18,782
14,352
12,421
15,942
21,111
13,507
13,507
12,591
17,852
14,040
14,040
15,772
14,764
21,111
21,111
14,593
12,392
14,040

4,630
3,080
3,080
2,392
2,392
2,085
2,461
2,461
3,080
2,997
4,699
2,016
3,012
3,080
2,360
3,906
3,080
4,850
4,181
2,805
3,631
2,773
2,937
3,569
2,727
2,360
3,029
4,011
2,566
2,566
2,392
3,392
2,668
2,668
2,997
2,805
4,011
4,011
2,773
2,355
2,668

1
1
1
1
1
1
2
1
1
1
1
2
2
1
1
1
2
1
1
1
1
3
2
1
1
1
1
1
1
1
1
1
1
5
2
1
1
1
1
1
1

13.76
19.37
14.78
22.39
17.89
17.89
19.37
14.75
16.31
23.45
13.99
23.45
23.45
25.75
19.99
19.99
22.99
19.99
19.99
19.99
19.99
18.99
19.13
19.13
13.76
19.37
14.27
18.62
19.37
20.39
14.27
19.37
14.99
21.68
19.37
29.49
21.75
17.33
17.33
18.11
18.11

9,770
13,753
10,494
15,897
12,702
12,702
13,753
10,473
11,580
16,650
9,933
16,650
16,650
18,283
14,193
14,193
16,323
14,193
14,193
14,193
14,193
13,483
13,582
13,582
9,770
13,753
10,132
13,220
13,753
14,477
10,132
13,753
10,643
15,393
13,753
20,938
15,443
12,304
12,304
12,858
12,858

2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459

12,229
16,212
12,953
18,356
15,161
15,161
16,212
12,932
14,040
19,109
12,392
19,109
19,109
20,742
16,652
16,652
18,782
16,652
16,652
16,652
16,652
15,942
16,042
16,042
12,229
16,212
12,591
15,680
16,212
16,936
12,591
16,212
13,102
17,852
16,212
23,397
17,902
14,764
14,764
15,318
15,318

2,324
3,080
2,461
3,488
2,881
2,881
3,080
2,457
2,668
3,631
2,355
3,631
3,631
3,941
3,164
3,164
3,569
3,164
3,164
3,164
3,164
3,029
3,048
3,048
2,324
3,080
2,392
2,979
3,080
3,218
2,392
3,080
2,489
3,392
3,080
4,445
3,401
2,805
2,805
2,910
2,910

1
1
1
1
1
1
2
1
1
1
1
1
1
30
54
12
8
12
16
16
24
24
12
36
12
18
12
36
24
36
24
24
24
24
24
16
24
36
24
24
24

14.27
17.84
15.56
15.56
27.80
27.80
6.49
8.49
8.49
8.49
8.49
11.49
10.49
7.50
2.60
8.80
6.00
4.00
5.20
5.20
3.60
4.00
4.00
4.00
7.60
7.20
4.00
2.00
4.80
7.20
4.00
4.00
6.00
3.60
2.40
4.00
4.00
4.00
4.80
4.40
4.00

10,132
12,666
11,048
11,048
19,738
19,738
4,608
6,028
6,028
6,028
6,028
8,158
7,448
5,325
1,846
6,248
4,260
2,840
3,692
3,692
2,556
2,840
2,840
2,840
5,396
5,112
2,840
1,420
3,408
5,112
2,840
2,840
4,260
2,556
1,704
2,840
2,840
2,840
3,408
3,124
2,840

2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459

12,591
15,126
13,507
13,507
22,197
22,197
7,067
8,487
8,487
8,487
8,487
10,617
9,907
7,784
4,305
8,707
6,719
5,299
6,151
6,151
5,015
5,299
5,299
5,299
7,855
7,571
5,299
3,879
5,867
7,571
5,299
5,299
6,719
5,015
4,163
5,299
5,299
5,299
5,867
5,583
5,299

2,392
2,874
2,566
2,566
4,218
4,218
1,343
1,613
1,613
1,613
1,613
2,017
1,882
1,479
818
1,654
1,277
1,007
1,169
1,169
953
1,007
1,007
1,007
1,493
1,439
1,007
737
1,115
1,439
1,007
1,007
1,277
953
791
1,007
1,007
1,007
1,115
1,061
1,007

24
24
32
24
24
24
8
24
12
12
18
32
24
24
32
32
16
12
24
36
32
6
6
24
16
16
24
16
36
24
24
32
24
24
36
12
12
1641

3.20
4.00
5.00
4.00
5.60
3.20
6.40
4.00
6.40
6.40
8.80
5.60
6.00
4.40
4.80
8.00
4.00
4.00
4.00
4.00
5.20
8.40
5.60
7.00
4.00
4.80
4.40
4.80
4.00
7.60
7.60
5.20
3.00
4.00
4.00
3.20
3.20

2,272
2,840
3,550
2,840
3,976
2,272
4,544
2,840
4,544
4,544
6,248
3,976
4,260
3,124
3,408
5,680
2,840
2,840
2,840
2,840
3,692
5,964
3,976
4,970
2,840
3,408
3,124
3,408
2,840
5,396
5,396
3,692
2,130
2,840
2,840
2,272
2,272

2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459
2,459

4,731
5,299
6,009
5,299
6,435
4,731
7,003
5,299
7,003
7,003
8,707
6,435
6,719
5,583
5,867
8,139
5,299
5,299
5,299
5,299
6,151
8,423
6,435
7,429
5,299
5,867
5,583
5,867
5,299
7,855
7,855
6,151
4,589
5,299
5,299
4,731
4,731

899
1,007
1,142
1,007
1,223
899
1,331
1,007
1,331
1,331
1,654
1,223
1,277
1,061
1,115
1,546
1,007
1,007
1,007
1,007
1,169
1,600
1,223
1,412
1,007
1,115
1,061
1,115
1,007
1,493
1,493
1,169
872
1,007
1,007
899
899

Margen
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%

Margen netoPV
3,557
3,557
3,557
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,100
5,910
4,637
7,908
9,441
9,100
8,393
8,127
9,441
9,441
9,172
9,172
10,146
10,853

10,700
10,700
10,700
15,200
15,200
15,200
15,200
15,200
15,200
15,200
15,200
15,200
15,200
15,200
15,200
17,700
13,900
23,500
28,100
27,100
25,100
24,200
28,100
28,100
27,400
27,400
30,300
32,300

Mar. Mod
Margen netoPV Final
85%
5,057
12,200
112%
6,757
13,900
85%
5,057
12,200
45%
3,800
13,900
45%
3,800
13,900
45%
3,800
13,900
45%
3,800
13,900
45%
3,800
13,900
45%
3,800
13,900
45%
3,800
13,900
45%
3,800
13,900
45%
3,800
13,900
45%
3,800
13,900
45%
3,800
13,900
45%
3,800
13,900
60%
5,910
17,700
90%
7,037
16,300
40%
5,208
20,800
40%
6,241
24,900
40%
6,100
24,100
40%
5,593
22,300
40%
5,427
21,500
40%
6,241
24,900
40%
6,241
24,900
40%
6,172
24,400
40%
6,172
24,400
40%
6,746
26,900
40%
7,253
28,700

60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%

14,600
9,708
9,708
7,517
7,517
6,543
7,786
7,786
9,708
9,431
14,869
6,374
9,538
9,708
7,419
12,337
9,708
15,322
13,213
8,831
11,460
8,734
9,303
11,249
8,621
7,419
9,529
12,678
8,127
8,127
7,517
10,756
8,393
8,393
9,431
8,831
12,678
12,678
8,734
7,453
8,393

43,600
29,000
29,000
22,500
22,500
19,600
23,200
23,200
29,000
28,200
44,300
19,000
28,400
29,000
22,200
36,800
29,000
45,700
39,400
26,400
34,200
26,100
27,700
33,600
25,700
22,200
28,500
37,800
24,200
24,200
22,500
32,000
25,100
25,100
28,200
26,400
37,800
37,800
26,100
22,200
25,100

40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%

9,700
6,508
6,508
5,017
5,017
4,343
5,186
5,186
6,508
6,331
9,869
4,274
6,338
6,508
4,919
8,237
6,508
10,222
8,813
5,931
7,660
5,834
6,203
7,549
5,721
4,919
6,329
8,478
5,427
5,427
5,017
7,156
5,593
5,593
6,331
5,931
8,478
8,478
5,834
4,953
5,593

38,700
25,800
25,800
20,000
20,000
17,400
20,600
20,600
25,800
25,100
39,300
16,900
25,200
25,800
19,700
32,700
25,800
40,600
35,000
23,500
30,400
23,200
24,600
29,900
22,800
19,700
25,300
33,600
21,500
21,500
20,000
28,400
22,300
22,300
25,100
23,500
33,600
33,600
23,200
19,700
22,300

60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%

7,347
9,708
7,786
11,056
9,058
9,058
9,708
7,711
8,393
11,460
7,453
11,460
11,460
12,417
9,984
9,984
11,249
9,984
9,984
9,984
9,984
9,529
9,610
9,610
7,347
9,708
7,517
9,441
9,708
10,146
7,517
9,708
7,908
10,756
9,708
14,057
10,697
8,831
8,831
9,172
9,172

21,900
29,000
23,200
32,900
27,100
27,100
29,000
23,100
25,100
34,200
22,200
34,200
34,200
37,100
29,800
29,800
33,600
29,800
29,800
29,800
29,800
28,500
28,700
28,700
21,900
29,000
22,500
28,100
29,000
30,300
22,500
29,000
23,500
32,000
29,000
41,900
32,000
26,400
26,400
27,400
27,400

40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%
40%

4,847
6,508
5,186
7,356
6,058
6,058
6,508
5,211
5,593
7,660
4,953
7,660
7,660
8,317
6,684
6,684
7,549
6,684
6,684
6,684
6,684
6,329
6,410
6,410
4,847
6,508
5,017
6,241
6,508
6,746
5,017
6,508
5,208
7,156
6,508
9,357
7,197
5,931
5,931
6,172
6,172

19,400
25,800
20,600
29,200
24,100
24,100
25,800
20,600
22,300
30,400
19,700
30,400
30,400
33,000
26,500
26,500
29,900
26,500
26,500
26,500
26,500
25,300
25,500
25,500
19,400
25,800
20,000
24,900
25,800
26,900
20,000
25,800
20,800
28,400
25,800
37,200
28,500
23,500
23,500
24,400
24,400

60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%

7,517
9,100
8,127
8,127
13,285
13,285
4,290
5,100
5,100
5,100
5,100
6,365
5,910
4,637
2,577
5,238
4,004
3,194
3,680
3,680
3,032
3,194
3,194
3,194
4,752
4,590
3,194
2,283
3,518
4,590
3,194
3,194
4,004
3,032
2,545
3,194
3,194
3,194
3,518
3,356
3,194

22,500
27,100
24,200
24,200
39,700
39,700
12,700
15,200
15,200
15,200
15,200
19,000
17,700
13,900
7,700
15,600
12,000
9,500
11,000
11,000
9,000
9,500
9,500
9,500
14,100
13,600
9,500
6,900
10,500
13,600
9,500
9,500
12,000
9,000
7,500
9,500
9,500
9,500
10,500
10,000
9,500

40%
40%
40%
40%
40%
40%
77%
45%
45%
45%
45%
45%
60%
60%
60%
60%
87%
65%
70%
70%
60%
60%
60%
60%
70%
90%
85%
85%
60%
90%
120%
65%
65%
60%
60%
120%
65%
65%
60%
65%
60%

5,017
6,100
5,427
5,427
8,885
8,885
5,490
3,800
3,800
3,800
3,800
4,765
5,910
4,637
2,577
5,238
5,804
3,494
4,280
4,280
3,032
3,194
3,194
3,194
5,452
6,790
4,494
3,283
3,518
6,790
6,394
3,494
4,404
3,032
2,545
6,394
3,494
3,494
3,518
3,656
3,194

20,000
24,100
21,500
21,500
35,300
35,300
13,900
13,900
13,900
13,900
13,900
17,400
17,700
13,900
7,700
15,600
13,800
9,800
11,600
11,600
9,000
9,500
9,500
9,500
14,800
15,800
10,800
7,900
10,500
15,800
12,700
9,800
12,400
9,000
7,500
12,700
9,800
9,800
10,500
10,300
9,500

60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
60%
Margen

2,870
3,194
3,649
3,194
3,842
2,870
4,166
3,194
4,166
4,166
5,238
3,842
4,004
3,356
3,518
4,914
3,194
3,194
3,194
3,194
3,680
5,076
3,842
4,459
3,194
3,518
3,356
3,518
3,194
4,752
4,752
3,680
2,739
3,194
3,194
2,870
2,870

8,500
9,500
10,800
9,500
11,500
8,500
12,500
9,500
12,500
12,500
15,600
11,500
12,000
10,000
10,500
14,600
9,500
9,500
9,500
9,500
11,000
15,100
11,500
13,300
9,500
10,500
10,000
10,500
9,500
14,100
14,100
11,000
8,200
9,500
9,500
8,500
8,500
6,672,584

60%
60%
90%
60%
80%
60%
60%
80%
60%
60%
60%
60%
60%
110%
100%
110%
75%
75%
75%
75%
65%
60%
70%
80%
60%
75%
65%
60%
75%
75%
75%
65%
70%
60%
60%
65%
65%

2,870
3,194
5,449
3,194
5,142
2,870
4,166
4,194
4,166
4,166
5,238
3,842
4,004
6,156
5,818
8,914
3,994
3,994
3,994
3,994
3,980
5,076
4,542
5,959
3,194
4,418
3,656
3,518
3,994
5,852
5,852
3,980
3,239
3,194
3,194
3,070
3,070

8,500
9,500
12,600
9,500
12,800
8,500
12,500
10,500
12,500
12,500
15,600
11,500
12,000
12,800
12,800
18,600
10,300
10,300
10,300
10,300
11,300
15,100
12,200
14,800
9,500
11,400
10,300
10,500
10,300
15,200
15,200
11,300
8,700
9,500
9,500
8,700
8,700
7,238,384

OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK

OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK

OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK

OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK

OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK
OK