Producto Gramaje IVA FOB Seguro Flete
P1 0.00 0.16 3,900.00 195.00 1,291.88
P2 0.10 0.00 6,500.00 325.00 2,153.13
P3 0.15 0.19 3,800.00 190.00 1,258.75
P4 0.13 0.16 1,800.00 90.00 596.25
Total 16,000.00 800.00 5,300.00
Producto Gramaje IVA Exwork Gastos de origen FOB
P1 0.10 0.16 14,900.00 2,668.66 17,568.66
P2 0.18 0.10 16,500.00 2,955.22 19,455.22
P3 0.15 0.00 13,800.00 2,471.64 16,271.64
P4 0.13 0.16 21,800.00 3,904.48 25,704.48
Total 67,000.00 12,000.00 79,000.00
EJERCICIO
CIF Base Gravable Gramen Nueva Base Gravable IVA
5,386.88 22,458,582.17 0.00 22,458,582.17 3,594,000.00
8,978.13 37,430,970.28 3,743,000.00 41,174,067.31 0.00
5,248.75 21,882,721.09 3,282,000.00 25,165,129.25 4,781,000.00
2,486.25 10,365,499.46 1,348,000.00 11,713,014.39 1,874,000.00
22,100.00 8,373,000.00 10,249,000.00
Flete CFR Suma asegurada Prima Neta Derecho de emision
2,512.99 20,081.64 25,745.69 180.22 5.41
2,782.84 22,238.06 28,510.33 199.57 5.99
2,327.46 18,599.10 23,845.01 166.92 5.01
3,676.72 29,381.19 37,668.20 263.68 7.91
11,300.00 90,300.00 115,769.23 810.38 24.31
EJERCICIO 1
Total 16000 24.375
3,594,000.00 40.625
3,743,000.00 23.75
8,063,000.00 11.25
3,222,000.00
18,622,000.00
EJERCICIO 2
Valor de Venta IVA Seguro CIF Base Gravable
185.63 35.27 220.90 20,302.54 84,643,917.23
205.56 39.06 244.62 22,482.68 93,733,196.94
171.92 32.67 204.59 18,803.69 78,395,037.44
271.59 51.60 323.19 29,704.38 123,841,435.95
834.70 158.59 993.29 91,293.29 380,613,587.56
24.38% Gramen
40.63% 0.00
23.75% 3,743,097.03
11.25% 3,282,408.16
100.00% 1,347,514.93
Gramen Nueva Base Gravable IVA Total
8,464,000.00 93,107,917.23 14,897,000.00 23,361,000.00
16,872,000.00 110,605,196.94 11,061,000.00 27,933,000.00
11,759,000.00 90,154,037.44 0.00 11,759,000.00
16,099,000.00 139,940,435.95 22,390,000.00 38,489,000.00
IVA
3,593,373.15
0.00
4,781,374.56
1,874,082.30
0.22238806 Gramen IVA
0.24626866 8,464,391.72 14,897,266.76
0.20597015 16,871,975.45 11,060,519.69
0.32537313 11,759,255.62 0.00
16,099,386.67 22,390,469.75