items producto partida arancel costo cantidad FOB

arancelaria unitario
1 A 1 15% 200 100 20000
2 B 2 10% 400 200 80000
3 C 3 20% 80 400 32000
4 D 4 30% 300 100 30000
5 E 5 0% 500 300 150000
1480 312000

FLETE 3500
SEGURO 400
AD VALOREN 26730
FODIMFA 1579.5
ICE 0
IVA 41305.14
GASTOS ADUANEROS 1500
TOTAL + FOB 387014.64

Factor 1.24043154
porcentaje flete seguro CIF AD-VALOREN FODIMFA

6.410256 224.358974 25.641026 20250 3037.5 101.25

25.641026 897.435897 102.564103 81000 8100 405
10.256410 358.974359 41.025641 32400 6480 162
9.615385 336.538462 38.461538 30375 9112.5 151.875
48.076923 1682.692308 192.307692 151875 0 759.375
100 3500 400 315900 26730 1579.5

CFR=FOB+Flete 315500
CIF=CFR+Seguro 315900
ICE IVA GASTOS FACTOR COSTO DEL
ADUANEROS PRODUCTO
0 2806.65 96.153846 1.314578 262.915538
0 10740.6 384.615385 1.257878 503.151077
0 4685.04 153.846154 1.371278 109.702215
0 4756.725 144.230769 1.484678 445.403308
0 18316.125 721.153846 1.144478 572.238846
0 41305.14 1500 1.240432 1893.41098462
 partida costo
items producto arancel cantidad FOB
arancelaria unitario

1 AA 01.85 5% 800 1000 800000

2 BB 02.85 18% 1300 1400 1820000
3 CC 03.85 25% 700 2400 1680000
4 DD 04.85 0% 600 3000 1800000
5 EE 05.05 0% 900 1800 1620000
4300 7720000

FLETE 62000
SEGURO 2% FOB 154400
AD VALOREN 809677.488
FODIMFA 39682
ICE 0
IVA 1054291.13
GASTOS ADUANEROS 2700
TOTAL + FOB 9842750.62

Factor 1.27
porcentaje flete CFR seguro CIF AD-VALOREN FODIMFA

10.36 6423.2 806423.2 16000 822423.2 41121.16 4112.116

23.58 14619.6 1834619.6 36400 1871019.6 336783.528 9355.098
21.76 13491.2 1693491.2 33600 1727091.2 431772.8 8635.456
23.32 14458.4 1814458.4 36000 1850458.4 0 9252.292
20.98 13007.6 1633007.6 32400 1665407.6 0 8327.038
100 62000 7782000 154400 7936400 809677.488 39682
 GASTOS
COSTO DEL
ICE IVA ADUANERO FACTOR
S PRODUCTO

0.00 104118.771 279.72 1.21 968

0.00 266058.987 636.66 1.36 1768
0.00 260099.934 587.52 1.44 1008
0.00 223165.283 629.64 1.15 690
0.00 200848.156 566.46 1.15 1035
0.00 1054291.131 2700 1.27 5482
 Partida Costo
Items Producto Arancel
arancelaria unitario
1 Transformador de distribución 850422 25% 7500
2 MotorTrifasico para ventilador 8501200000 25% 100
3 Relé con control manual 8536411000 5% 700
4 Raspberry Pi 4 Modelo B  8471504090 10% 60
5 Arduino Mega 2560 90230090 5% 15
6 Multímetro Digital 9030320000 5% 11
7 TV Led 55" 8528722100 20% 350
8 Portatil PC 15,6" 8471414000 10% 300
9 Mini refrigerador de barra de exhibición 8418291000 15% 85
10 Teclado gamer 84716071 10% 5
9126

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

Factor
 AD-
Cantidad FOB Porcentaje Flete CFR Seguro CIF
VALOREN
10 75000 33.30 750 75750 1125 76875 19218.75
20 2000 0.89 20 2020 30 2050 512.5
100 70000 31.08 700 70700 1050 71750 3587.5
150 9000 4.00 90 9090 135 9225 922.5
300 4500 2.00 45 4545 68 4613 230.625
250 2750 1.22 27.5 2777.5 41 2819 140.9375
50 17500 7.77 175 17675 263 17938 3587.5
100 30000 13.32 300 30300 450 30750 3075
150 12750 5.66 127.5 12877.5 191 13069 1960.3125
350 1750 0.78 17.5 1767.5 26 1794 179.375
225250 100.00 2252.5 227502.5 3379 230881 33415

2252.5
3378.75
33415
1154.40625
0.00
31854
2400
299704.735

1.33
 Gastos Costo del
FODIMFA ICE IVA Factor
aduaneros producto
384.375 0.00 11577.375 799.112098 1.45 10885
10.25 0.00 308.73 21.3096559 1.45 145
358.75 0.00 9083.55 745.837958 1.22 855
46.125 0.00 1223.235 95.8934517 1.28 77
23.0625 0.00 583.9425 47.9467259 1.22 18
14.09375 0.00 356.85375 29.3007769 1.22 13
89.6875 0.00 2593.7625 186.459489 1.39 488
153.75 0.00 4077.45 319.644839 1.28 384
65.34375 0.00 1811.32875 135.849057 1.34 114
8.96875 0.00 237.85125 18.6459489 1.28 6
1154.40625 0.00 31854 2400 1.33 12986
Items Producto Partida Arancel Costo Cantidad FOB
arancelaria unitario
1 Cámara fotografica 8525.80.20.00 25% 26 1500 39000
2 Headphone 8518.30.00.00 25% 17.9 2000 35800
3 PC Gamer 8471.49.00.00 0% 502 600 301200
4 TV 42" 8528.72.00.90 5% 180 900 162000
5 Raspberry Pi3 8518.90.90.90 20% 34.8 800 27840
760.7 565840

FLETE 4800
SEGURO 0,8% FOB 4526.72
AD VALOREN 32901.53
FODIMFA 2875.82
ICE 0.00
IVA 73313
GASTOS ADUANEROS 800
TOTAL + FOB 685057.36

Factor 1.21
Porcentaje Flete CFR Seguro CIF AD-VALOREN FODIMFA ICE

6.89 330.72 39330.72 311.89 39642.61 9910.65 198.21 0.00

6.33 303.84 36103.84 286.54 36390.38 9097.60 181.95 0.00
53.23 2555.04 303755.04 2409.57 306164.61 0.00 1530.82 0.00
28.63 1374.24 163374.24 1296.00 164670.24 8233.51 823.35 0.00
4.92 236.16 28076.16 222.71 28298.87 5659.77 141.49 0.00
100.00 4800 570640 4526.71 575166.71 32901.53 2875.82 0.00

CFR=FOB+FLETE
CIF=CFR+SEGURO
 IVA Gastos Factor Costo del
aduaneros producto
5970.18 55.12 1.43 37
5480.39 50.64 1.43 26
36923.45 425.84 1.15 577
20847.25 229.04 1.20 216
4092.02 39.36 1.37 48
73313.29 800.00 1.21 904