ANALISIS DE RENTABILIDAD

TIPO DE CAMBIO USD a MXN $1.00 PRODUCTO (USD)

NOMBRE NOMBRE Unidad de COSTO
# LINK / URL CANTIDAD
PRODUCTO CONTACTO Medida UNITARIO

1 Dinosaurios taladro electrico Mercado libre https://articulo.mercadolib Pieza 1 $193.15

2 Hover ball con porterias Mercado libre https://articulo.mercadolib Pieza 4 $109.00

3 Set doctor 25 piezas Mercado libre https://articulo.mercadolib Pieza 2 $190.00

4 Juguete construccion 240 pzs Mercado libre https://articulo.mercadolib Pieza 2 $179.87

5 Castillo niña Mercado libre https://articulo.mercadolibr Pieza 2 $183.49

6 Castillo niño Mercado libre https://articulo.mercadolibr Pieza 2 $190.74

7 Set 2 pistola dardos compatiblMercado libre https://articulo.mercadolib Pieza 1 $284.04

8 Set impresora uñas niña Mercado libre https://articulo.mercadolib Pieza 2 $222.00

9 Set uñas y mechas Mercado libre https://articulo.mercadolib Pieza 4 $199.66

10 Plegable 3 en 1 Mercado libre https://articulo.mercadolib Pieza 4 $291.94

11 Maquina tejer Mercado libre https://articulo.mercadolib Pieza 1 $250.00
12 Maquina hacer pulseras Mercado libre https://articulo.mercadolib Pieza 1 $250.00

13 Bling bling shope Pieza 2 $170.00

14 magic pad Mercado libre https://www.mercadolibre. Pieza 2 $166.00

15 Maleta cocina luz y sonido Mercado libre https://articulo.mercadolib Pieza 2 $232.00
16 bloques construcción Mercado libre https://articulo.mercadolib Pieza 2 $154.00
17
18

19

20
DUCTO (USD) ENVÍO INTERNACIONAL (USD) SEGURO (USD) = ALIBABA 3% % IMPORTACION USD
COSTO COSTO COSTO COSTO
COSTO UNITARIO COSTO % 30%
TOTAL UNITARIO TOTAL UNITARIO

$193.15 $0.00 $0.00 $0.00 0% $0.00

$436.00 $0.00 $0.00 $0.00 $0.00

$380.00 $0.00 $0.00 $0.00 $0.00

$359.74 $0.00 $0.00 $0.00 $0.00

$366.98 $0.00 $0.00 $0.00 $0.00

$381.48 $0.00 $0.00 $0.00 $0.00

$284.04 $0.00 $0.00 $0.00 $0.00

$444.00 $0.00 $0.00 $0.00 $0.00

$798.64 $0.00 $0.00 $0.00 $0.00

$1,167.76 $0.00 $0.00 $0.00 $0.00

$250.00 $0.00 $0.00 $0.00 $0.00
$250.00 $0.00 $0.00 $0.00 $0.00

$340.00 $0.00 $0.00 $0.00 $0.00

$332.00 $0.00 $0.00 $0.00 $0.00

$464.00 $0.00 $0.00 $0.00 $0.00
$308.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

ENVÍO NACIONAL (USD) = 30 Kg $5.00
COSTO COSTO COSTO FINAL COSTO PUBLICADO COSTO
PESO (Kgs)
UNITARIO TOTAL UNITARIO (MXN) MXN FINAL MXN

$5.00 1.0 $5.00 $198.15 $193 $198

$1.25 1.0 $5.00 $110.25 $109 $110

$2.50 1.0 $5.00 $192.50 $190 $193

$2.50 1.0 $5.00 $182.37 $180 $182

$2.50 1.0 $5.00 $185.99 $183 $186

$2.50 1.0 $5.00 $193.24 $191 $193

$5.00 1.0 $5.00 $289.04 $284 $289

$2.50 1.0 $5.00 $224.50 $222 $225

$1.25 1.0 $5.00 $200.91 $200 $201

$1.25 1.0 $5.00 $293.19 $292 $293

$5.00 1.0 $5.00 $255.00 $250 $255
$5.00 1.0 $5.00 $255.00 $250 $255

$2.50 1.0 $5.00 $172.50 $170 $173

$2.50 1.0 $5.00 $168.50 $166 $169

$2.50 1.0 $5.00 $234.50 $232 $235
$2.50 1.0 $5.00 $156.50 $154 $157
$0.00 1.0 $5.00 $0.00 $0 $0
$0.00 1.0 $5.00 $0.00 $0 $0

$0.00 1.0 $5.00 $0.00 $0 $0

$0.00 1.0 $5.00 $0.00 $0 $0

 Preferible entre
150% - 200%
PRECIO VENTAS UNIDADES
MARGEN MXN MARGEN % INVERSIÓN INICIAL UTILIDAD
POTENCIAL MXN TOTALES EQUILIBRIO

$450 $252 227% $198 $450 $252 1

$280 $170 254% $441 $1,120 $679 2

$350 $158 182% $385 $700 $315 2

$420 $238 230% $365 $840 $475 1

$450 $264 242% $372 $900 $528 1

$450 $257 233% $386 $900 $514 1

$480 $191 166% $289 $480 $191 1

$450 $226 200% $449 $900 $451 1

$450 $249 224% $804 $1,800 $996 2

$650 $357 222% $1,173 $2,600 $1,427 2

$500 $245 196% $255 $500 $245 1
$420 $165 165% $255 $420 $165 1

$380 $208 220% $345 $760 $415 1

$350 $182 208% $337 $700 $363 1

$600 $366 256% $469 $1,200 $731 1
$320 $164 204% $313 $640 $327 1
$0 $0 $0 $0 0
$0 $0 $0 $0 0

$0 $0 $0 $0 0

$0 $0 $0 $0 0

EXTRA
Try adding
SUMIF for
add amou
than 100.
should be
EXTRA CREDIT
Try adding another
SUMIF formula here, but
add amounts that are less
than 100. The result
should be 160.