• Author / Uploaded
• Christian Supe

• Categories
• Política comercial
• El comercio internacional
• Business
• Energía y recursos
• Economía (general)

Citation preview

items

producto

partida arancelaria

arancel

costo unitario

cantidad

FOB

1 2 3 4 5

A B C D E

1 2 3 4 5

15% 10% 20% 30% 0%

200 400 80 300 500 1480

100 200 400 100 300

20000 80000 32000 30000 150000 312000

FLETE SEGURO AD VALOREN FODIMFA ICE IVA GASTOS ADUANEROS TOTAL + FOB Factor

3500 400 26730 1579.5 0 41305.14 1500 387014.64 1.24043154

porcentaje

flete

seguro

CIF

AD-VALOREN

FODIMFA

6.410256 25.641026 10.256410 9.615385 48.076923 100

224.358974 897.435897 358.974359 336.538462 1682.692308 3500

25.641026 102.564103 41.025641 38.461538 192.307692 400

20250 81000 32400 30375 151875 315900

3037.5 8100 6480 9112.5 0 26730

101.25 405 162 151.875 759.375 1579.5

CFR=FOB+Flete CIF=CFR+Seguro

315500 315900

ICE

IVA

GASTOS ADUANEROS

FACTOR

COSTO DEL PRODUCTO

0 0 0 0 0 0

2806.65 10740.6 4685.04 4756.725 18316.125 41305.14

96.153846 384.615385 153.846154 144.230769 721.153846 1500

1.314578 1.257878 1.371278 1.484678 1.144478 1.240432

262.915538 503.151077 109.702215 445.403308 572.238846 1893.41098462

items

producto

partida arancelaria

arancel

1 2 3 4 5

AA BB CC DD EE

01.85 02.85 03.85 04.85 05.05

5% 18% 25% 0% 0%

costo unitario 800 1300 700 600 900 4300

FLETE SEGURO 2% FOB AD VALOREN FODIMFA ICE IVA GASTOS ADUANEROS TOTAL + FOB Factor

cantidad

FOB

1000 1400 2400 3000 1800

800000 1820000 1680000 1800000 1620000 7720000

62000 154400 809677.488 39682 0 1054291.13 2700 9842750.62 1.27

porcentaje

flete

CFR

seguro

CIF

10.36 23.58 21.76 23.32 20.98 100

6423.2 14619.6 13491.2 14458.4 13007.6 62000

806423.2 1834619.6 1693491.2 1814458.4 1633007.6 7782000

16000 36400 33600 36000 32400 154400

822423.2 1871019.6 1727091.2 1850458.4 1665407.6 7936400

AD-VALOREN 41121.16 336783.528 431772.8 0 0 809677.488

FODIMFA 4112.116 9355.098 8635.456 9252.292 8327.038 39682

ICE 0.00 0.00 0.00 0.00 0.00 0.00

IVA 104118.771 266058.987 260099.934 223165.283 200848.156 1054291.131

GASTOS ADUANERO S

FACTOR

COSTO DEL PRODUCTO

279.72 636.66 587.52 629.64 566.46 2700

1.21 1.36 1.44 1.15 1.15 1.27

968 1768 1008 690 1035 5482

Items

Producto

Partida arancelaria

Arancel

1 2 3 4 5 6 7 8 9 10

Transformador de distribución MotorTrifasico para ventilador Relé con control manual Raspberry Pi 4 Modelo B  Arduino Mega 2560 Multímetro Digital TV Led 55" Portatil PC 15,6" Mini refrigerador de barra de exhibición Teclado gamer

850422 8501200000 8536411000 8471504090 90230090 9030320000 8528722100 8471414000 8418291000 84716071

25% 25% 5% 10% 5% 5% 20% 10% 15% 10%

Costo unitario 7500 100 700 60 15 11 350 300 85 5 9126

FLETE SEGURO 1,5% FOB AD VALOREN FODIMFA ICE IVA GASTOS ADUANEROS TOTAL + FOB Factor

Cantidad 10 20 100 150 300 250 50 100 150 350

FOB 75000 2000 70000 9000 4500 2750 17500 30000 12750 1750 225250

2252.5 3378.75 33415 1154.40625 0.00 31854 2400 299704.735 1.33

Porcentaje

Flete

33.30 0.89 31.08 4.00 2.00 1.22 7.77 13.32 5.66 0.78 100.00

750 20 700 90 45 27.5 175 300 127.5 17.5 2252.5

CFR 75750 2020 70700 9090 4545 2777.5 17675 30300 12877.5 1767.5 227502.5

Seguro 1125 30 1050 135 68 41 263 450 191 26 3379

CIF 76875 2050 71750 9225 4613 2819 17938 30750 13069 1794 230881

ADVALOREN 19218.75 512.5 3587.5 922.5 230.625 140.9375 3587.5 3075 1960.3125 179.375 33415

FODIMFA

ICE

IVA

Gastos aduaneros

Factor

Costo del producto

384.375 10.25 358.75 46.125 23.0625 14.09375 89.6875 153.75 65.34375 8.96875 1154.40625

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

11577.375 308.73 9083.55 1223.235 583.9425 356.85375 2593.7625 4077.45 1811.32875 237.85125 31854

799.112098 21.3096559 745.837958 95.8934517 47.9467259 29.3007769 186.459489 319.644839 135.849057 18.6459489 2400

1.45 1.45 1.22 1.28 1.22 1.22 1.39 1.28 1.34 1.28 1.33

10885 145 855 77 18 13 488 384 114 6 12986

Items

Producto

Partida arancelaria

Arancel

Costo unitario

Cantidad

FOB

1 2 3 4 5

Cámara fotografica Headphone PC Gamer TV 42" Raspberry Pi3

8525.80.20.00 8518.30.00.00 8471.49.00.00 8528.72.00.90 8518.90.90.90

25% 25% 0% 5% 20%

26 17.9 502 180 34.8 760.7

1500 2000 600 900 800

39000 35800 301200 162000 27840 565840

FLETE SEGURO 0,8% FOB AD VALOREN FODIMFA ICE IVA GASTOS ADUANEROS TOTAL + FOB Factor

4800 4526.72 32901.53 2875.82 0.00 73313 800 685057.36 1.21

Porcentaje

Flete

CFR

Seguro

CIF

AD-VALOREN

6.89 6.33 53.23 28.63 4.92 100.00

330.72 303.84 2555.04 1374.24 236.16 4800

39330.72 36103.84 303755.04 163374.24 28076.16 570640

311.89 286.54 2409.57 1296.00 222.71 4526.71

39642.61 36390.38 306164.61 164670.24 28298.87 575166.71

9910.65 9097.60 0.00 8233.51 5659.77 32901.53

CFR=FOB+FLETE CIF=CFR+SEGURO

FODIMFA 198.21 181.95 1530.82 823.35 141.49 2875.82

ICE 0.00 0.00 0.00 0.00 0.00 0.00

IVA

Gastos aduaneros

Factor

Costo del producto

5970.18 5480.39 36923.45 20847.25 4092.02 73313.29

55.12 50.64 425.84 229.04 39.36 800.00

1.43 1.43 1.15 1.20 1.37 1.21

37 26 577 216 48 904