MES: JULIO DUI: 2019311C2426

Descripción de insumo Código SCC Cantidad

Toner Cartridge // Cartucho de toner GPR-22 NCGPR22 1

Toner Cartridge // Cartucho de toner CE320A Negro NHCF210XU 2
Toner Cartridge // Cartucho de toner CE321A Cian NHCF211AU 2
Toner Cartridge // Cartucho de toner CE323A Magenta NHCF213AU 2
Toner Cartridge // Cartucho de toner CE322A Amarilo NHCF212AU 2
Toner Cartridge // Cartucho de toner CE285A NHCE285AU 18
Toner Cartridge // Cartucho de toner CE310A Negro NHCE310A 4
Toner Cartridge // Cartucho de toner CE311A Cian NHCE311A 2
Toner Cartridge // Cartucho de toner CE312A Amarillo NHCE312A 2
Toner Cartridge // Cartucho de toner CE505A NHCE505AU 3
Toner Cartridge // Cartucho de toner CE280X NHCE505XU 12
Toner Cartridge // Cartucho de toner CE283A NHCE283XU 12
Toner Cartridge // Cartucho de toner CF350A Negro NHCF350A 2
Toner Cartridge // Cartuco de toner CF351A Cian NHCF351A 2
Toner Cartridge // Cartucho de toner CF353A Magenta NHCF353A 2
Toner Cartridge // Cartucho de toner CF352A Amarillo NHCF352A 2
Toner Cartridge // Cartucho de toner CF400X Negro NHCF400X 3
Toner Cartridge // Cartucho de toner CF401X Cian NHCF401X 3
Toner Cartridge // Cartucho de toner CF402X Amarillo NHCF402X 3
Toner Cartridge // Cartucho d toner CF403X Magenta NHCF403X 3
Toner Cartridge // Cartucho de toner Q5949A NHQ5949AU 3
Toner Cartridge // Cartucho de toner TK-322 NKTK-3212 1
Toner Cartridge // Cartucho de toner MS410 NL50F1X00C 1
Toner Cartridge // Cartucho de toner MLT-D104S NSMLT104S 3
Ecotank Ink // Botella Tinta Ecotank Epson 66A Cian NE-RT66642C 6
Ecotank Ink // Botella Tinta Ecotank Epson 66A Amarillo NE-RT6644Y 6
Ecotank Ink // Botella Tinta Ecotank Epson 66A Magenta NE-RT6643M 6
TOTALES 108
 AÑO: 2019

Costo de
Peso PRECIO PRECIO
P/Unit importación Sub-Total
(Gr) ALMACEN ($) ALMACEN (Bs)
$u$

$b 9.78 0.72 6.41 $b 16.19 $b 16.19 $b 112.67

$b 8.63 0.72 6.41 $b 23.67 $b 11.83 $b 82.36
$b 8.63 0.72 6.41 $b 23.67 $b 11.83 $b 82.36
$b 8.63 0.72 6.41 $b 23.67 $b 11.83 $b 82.36
$b 8.63 0.72 6.41 $b 23.67 $b 11.83 $b 82.36
$b 5.75 0.72 6.41 $b 109.91 $b 6.11 $b 42.50
$b 10.64 0.72 6.41 $b 48.97 $b 12.24 $b 85.20
$b 10.64 0.72 6.41 $b 27.69 $b 13.84 $b 96.35
$b 10.64 0.72 6.41 $b 27.69 $b 13.84 $b 96.35
$b 6.90 0.72 6.41 $b 27.11 $b 9.04 $b 62.89
$b 8.34 0.72 6.41 $b 106.49 $b 8.87 $b 61.76
$b 6.33 0.72 6.41 $b 82.37 $b 6.86 $b 47.77
$b 10.64 0.72 6.41 $b 27.69 $b 13.84 $b 96.35
$b 10.64 0.72 6.41 $b 27.69 $b 13.84 $b 96.35
$b 10.64 0.72 6.41 $b 27.69 $b 13.84 $b 96.35
$b 10.64 0.72 6.41 $b 27.69 $b 13.84 $b 96.35
$b 10.06 0.72 6.41 $b 36.59 $b 12.20 $b 84.88
$b 10.06 0.72 6.41 $b 36.59 $b 12.20 $b 84.88
$b 10.06 0.72 6.41 $b 36.59 $b 12.20 $b 84.88
$b 10.06 0.72 6.41 $b 36.59 $b 12.20 $b 84.88
$b 9.49 0.72 6.41 $b 34.88 $b 11.63 $b 80.92
$b 13.80 0.72 6.41 $b 20.21 $b 20.21 $b 140.65
$b 51.75 0.72 6.41 $b 58.16 $b 58.16 $b 404.78
$b 12.65 0.72 6.41 $b 44.36 $b 14.79 $b 102.91
$b 1.63 0.72 6.41 $b 16.19 $b 2.70 $b 18.78
$b 1.63 0.72 6.41 $b 16.19 $b 2.70 $b 18.78
$b 1.63 0.72 6.41 $b 16.19 $b 2.70 $b 18.78
$b 278.92
UTILIDAD IT PRECIO UNITARIO
IVA (14.94)
(50%) (3%) ($)

$b 56.33 $b 8.42 $b 1.69 $b 25.73

$b 41.18 $b 6.15 $b 1.24 $b 18.81
$b 41.18 $b 6.15 $b 1.24 $b 18.81
$b 41.18 $b 6.15 $b 1.24 $b 18.81
$b 41.18 $b 6.15 $b 1.24 $b 18.81
$b 21.25 $b 3.17 $b 0.64 $b 9.71
$b 42.60 $b 6.36 $b 1.28 $b 19.46
$b 48.18 $b 7.20 $b 1.45 $b 22.01
$b 48.18 $b 7.20 $b 1.45 $b 22.01
$b 31.45 $b 4.70 $b 0.94 $b 14.36
$b 30.88 $b 4.61 $b 0.93 $b 14.11
$b 23.89 $b 3.57 $b 0.72 $b 10.91
$b 48.18 $b 7.20 $b 1.45 $b 22.01
$b 48.18 $b 7.20 $b 1.45 $b 22.01
$b 48.18 $b 7.20 $b 1.45 $b 22.01
$b 48.18 $b 7.20 $b 1.45 $b 22.01
$b 42.44 $b 6.34 $b 1.27 $b 19.39
$b 42.44 $b 6.34 $b 1.27 $b 19.39
$b 42.44 $b 6.34 $b 1.27 $b 19.39
$b 42.44 $b 6.34 $b 1.27 $b 19.39
$b 40.46 $b 6.04 $b 1.21 $b 18.48
$b 70.32 $b 10.51 $b 2.11 $b 32.12
$b 202.39 $b 30.24 $b 6.07 $b 92.45
$b 51.46 $b 7.69 $b 1.54 $b 23.51
$b 9.39 $b 1.40 $b 0.28 $b 4.29
$b 9.39 $b 1.40 $b 0.28 $b 4.29
$b 9.39 $b 1.40 $b 0.28 $b 4.29
 PRECIO UNITARIO
DE VENTA (Bs.)

$b 179.11
$b 130.93
$b 130.93
$b 130.93
$b 130.93
$b 67.56
$b 135.45
$b 153.17
$b 153.17
$b 99.98
$b 98.18
$b 75.95
$b 153.17
$b 153.17
$b 153.17
$b 153.17
$b 134.94
$b 134.94
$b 134.94
$b 134.94
$b 128.63
$b 223.59
$b 643.48
$b 163.60
$b 29.85
$b 29.85
$b 29.85
$ 3,887.60
 CALCULO DE LOS GASTOS DE IMPORTACION
CONCEPTO MONTO OBSERVACION
IVA-PAGADO $b 1,110.00
GRAVAMEN ARANCELARIO $b 365.00
SERVICIO DE MANIPULEO (87%) $b 121.10 20 $u$
GASTOS DESPACHOS Y MENORES(DAB 87%) $b 36.33
C.R.D.A. (87%) $b 174.00
GASTOS DE LOGISTICA (ATW) $b 3,010.20 432.5 $u$
FREINGHT/FLETE $u$
TOTAL $b 4,816.63

Bs
PRORRATEO POR CANTIDAD
$u$ =>

Bs 62.03 77.65
PRORRATEO POR PESO
$u$ 8.91 0.7189814815

FACTOR DE INCREMENTO
COSTO DE IMPORTACION $b 8,153.85 100 %
GASTOS DE IMPORTACION $b 4,816.63 59.07 %
FACTOR DE INCREMENTO 0.59
 => FACTOR DE INCREMENTO POR ITEMS

KG PESO SG/POLIZA
GR => FACTOR DE INCREMENTO POR ITEMS

75 KG. CARTUCHOS
2.65 KG. TINTAS
77.65
 MES: AGOSTO AÑO: 2019

Descripción de insumo Código SCC Cantidad P/Unit

Toner Cartridge // Cartucho de toner Q2612A NHQ2612A 30 $b 5.75

Toner Cartidge // Cartucho de toner CE285A NHCE285AU 60 $b 5.75
Toner Cartridge // Cartucho de toner CF283A NHCF283AU 12 $b 6.33
Toner Cartridge // Cartucho de toner CF400X-Negro NHCF400X 6 $b 10.06
Toner Cartridge // Cartucho de toner CF401X-Cian NHCF401X 3 $b 10.06
Toner Cartridge // Cartuchon de toner CF402X-Amarillo NHCF402X 3 $b 10.06
Toner Cartridge // Cartucho de toner CF403X-Magenta NHCF403X 3 $b 10.06
Toner Cartridge // Cartucho de toner CF410X-Negro NHCF410X 3 $b 11.79
Toner Cartridge // Cartucho de toner CF411X-Cian NHCF411X 3 $b 11.50
Toner Cartridge // Cartucho de toner CF412X-Amarillo NHCF412X 3 $b 11.50
Toner Cartridge // Cartucho de toner CF413X-Magenta NHCF413X 3 $b 11.50
TOTAL ITEMS 129 $b 104.36
 DUI:2019311C2638

Costo de PRECIO PRECIO

Peso
importación Sub-Total ALMACEN ALMACEN UTILIDAD( IVA (14.94)
(Gr)
$u$ ($u$) (Bs.) 50%)
0.77 6.35 178.85 5.96 41.49 20.75 309.95
0.77 6.35 351.35 5.86 40.76 20.38 304.45
0.77 6.35 82.31 6.86 47.74 23.87 356.61
0.77 6.35 66.71 11.12 77.38 38.69 578.04
0.77 6.35 36.53 12.18 84.75 42.37 633.05
0.77 6.35 36.53 12.18 84.75 42.37 633.05
0.77 6.35 36.53 12.18 84.75 42.37 633.05
0.77 6.35 41.72 13.91 96.79 48.39 723.00
0.77 6.35 40.85 13.62 94.77 47.38 707.92
0.77 6.35 40.85 13.62 94.77 47.38 707.92
0.77 6.35 40.85 13.62 94.77 47.38 707.92
 PRECIO PRECIO
IT
UNITARIO UNITARIO
(3%)
($u$) DE VENTA en Bs.
0.62 53.57 $b 372.81
0.61 52.61 $b 366.20
0.72 61.63 $b 428.93
1.16 99.90 $b 695.27
1.27 109.40 $b 761.44
1.27 109.40 $b 761.44
1.27 109.40 $b 761.44
1.45 124.95 $b 869.63
1.42 122.34 $b 851.49
1.42 122.34 $b 851.49
1.42 122.34 $b 851.49
 CALCULO DE LOS GASTOS DE IMPORTACION
CONCEPTO MONTO OBSERVACION
IVA-PAGADO $b 1,199.00
GRAVAMEN ARANCELARIO $b 382.00
SERVICIO DE MANIPULEO (87%) $b 121.10 20 $u$
GASTOS DESPACHOS Y MENORES(DAB 87%) $b 39.24
C.R.D.A. (87%) $b 130.50
GASTOS DE LOGISTICA (ATW) $b 3,828.00 550 $u$
FREINGHT/FLETE 61.6 $u$
TOTAL $b 5,699.84

Bs
PRORRATEO POR CANTIDAD
$u$ =>

Bs 57.28 99.5
PRORRATEO POR PESO
$u$ 8.23 0.77131783

FACTOR DE INCREMENTO
COSTO DE IMPORTACION $b 9,223.08 100 %
GASTOS DE IMPORTACION $b 5,699.84 61.80 %
FACTOR DE INCREMENTO 0.62
 => FACTOR DE INCREMENTO POR ITEMS

KG PESO SG/POLIZA
GR => FACTOR DE INCREMENTO POR ITEMS

99.5 KG. CARTUCHOS

99.5
 MES: SEPTIRMBRE AÑO: 2019

Descripción de insumo Código SCC Cantidad P/Unit

Toner Cartridge // Cartucho de toner CE310A Negro NHCE310A 3 $b 10.64

Toner Cartridge // Cartucho de toner CE311A Cian NHCE311A 3 $b 10.64
Toner Cartridge // Cartucho de toner CE312A Amarillo NHCE312A 3 $b 10.64
Toner Cartridge // Cartucho de toner CE313A Magenta NHCE313A 3 $b 10.64
Toner Cartridge // Cartucho de toner CF226X NHCF226X 12 $b 14.95
Toner Cartridge // Cartucho de toner CF230A NHCF230A-C 6 $b 13.80
Toner Cartridge // Cartucho de toner CF230X NHCF230X-C 3 $b 21.85
Toner Cartridge // Cartucho de toner CF283A NHCF283XU 15 $b 6.33
Toner Cartridge // Cartucho de toner CF400X Negro NHCF400X 3 $b 10.06
Toner Cartridge // Cartucho de toner CF401X Cian NHCF401X 3 $b 10.06
Toner Cartridge // Cartucho de toner CF402X Amarillo NHCF402X 3 $b 10.06
Toner Cartridge // Cartucho de toner CF403X Magenta NHCF403X 3 $b 10.06
Toner Cartridge // Cartucho de toner CF410X Negro NHCF410X 5 $b 11.79
Toner Cartridge // Cartucho de toner CF411X Cian NHCF411X 5 $b 11.50
Toner Cartridge // Cartucho de toner CF412X Amarillo NHCF412X 5 $b 11.50
Toner Cartridge // Cartucho de toner CF413X Magenta NHCF413X 5 $b 11.50
Toner Cartridge // Cartucho de toner TK-8117 K NKTK8117BK 3 $b 26.45
Toner Cartridge // Cartucho de toner TK-8117 C NKTK8117C 3 $b 26.45
Toner Cartridge // Cartucho de toner TK-8117 A NKTK8117Y 3 $b 26.45
Toner Cartridge // Cartucho de toner TK-8117 M NKTK8117M 3 $b 26.45
Toner Cartridge // Cartucho de toner CLT406S Negro NSCLTK406S 1 $b 12.08
Toner Cartridge // Cartucho de toner CLT406S Cian NSCLTC406S 1 $b 12.08
Toner Cartridge // Cartucho de toner CLT406S Amarillo NSCLTY406S 1 $b 12.08
Toner Cartridge // Cartucho de toner CLT406S Magenta NSLTCM406S 1 $b 12.08
Brother Copatible DK Paper Label Rolls with Cartridges(continuous)NBDK2205 6 $b 3.12
TOTAL ITEMS 102 $b 343.26
 DUI:2019311C2917

PRECIO
Peso Costo de
Sub-Total ALMACEN UTILIDAD( IVA (14.94)
(Gr) importación $u$
(Bs) 50%)
0.84 $ 9.27 41.19 13.73 6.87 102.57
0.84 $ 9.27 41.19 13.73 6.87 102.57
0.84 $ 9.27 41.19 13.73 6.87 102.57
0.84 $ 9.27 41.19 13.73 6.87 102.57
0.84 $ 9.27 188.67 15.72 7.86 117.45
0.84 $ 9.27 92.07 15.35 7.67 114.63
0.84 $ 9.27 74.82 24.94 12.47 186.31
0.84 $ 9.27 104.22 6.95 3.47 51.90
0.84 $ 9.27 39.45 13.15 6.58 98.24
0.84 $ 9.27 39.45 13.15 6.58 98.24
0.84 $ 9.27 39.45 13.15 6.58 98.24
0.84 $ 9.27 39.45 13.15 6.58 98.24
0.84 $ 9.27 68.22 13.64 6.82 101.93
0.84 $ 9.27 66.77 13.35 6.68 99.76
0.84 $ 9.27 66.77 13.35 6.68 99.76
0.84 $ 9.27 66.77 13.35 6.68 99.76
0.84 $ 9.27 88.62 29.54 14.77 220.67
0.84 $ 9.27 88.62 29.54 14.77 220.67
0.84 $ 9.27 88.62 29.54 14.77 220.67
0.84 $ 9.27 88.62 29.54 14.77 220.67
0.84 $ 9.27 21.35 21.35 10.68 159.52
0.84 $ 9.27 21.35 21.35 10.68 159.52
0.84 $ 9.27 21.35 21.35 10.68 159.52
0.84 $ 9.27 21.35 21.35 10.68 159.52
0.84 $ 9.27 27.99 4.67 2.33 34.85
 PRECIO
IT PRECIO UNITARIO
UNITARIO
(3%) DE VENTA en Bs.
($u$)
0.21 17.73 $b 123.38
0.21 17.73 $b 123.38
0.21 17.73 $b 123.38
0.21 17.73 $b 123.38
0.24 20.30 $b 141.27
0.23 19.81 $b 137.88
0.37 32.20 $b 224.10
0.10 8.97 $b 62.43
0.20 16.98 $b 118.17
0.20 16.98 $b 118.17
0.20 16.98 $b 118.17
0.20 16.98 $b 118.17
0.20 17.61 $b 122.60
0.20 17.24 $b 119.99
0.20 17.24 $b 119.99
0.20 17.24 $b 119.99
0.44 38.14 $b 265.43
0.44 38.14 $b 265.43
0.44 38.14 $b 265.43
0.44 38.14 $b 265.43
0.32 27.57 $b 191.87
0.32 27.57 $b 191.87
0.32 27.57 $b 191.87
0.32 27.57 $b 191.87
0.07 6.02 $b 41.92
 CALCULO DE LOS GASTOS DE IMPORTACION
CONCEPTO MONTO OBSERVACION
IVA-PAGADO $b 1,673.00
GRAVAMEN ARANCELARIO $b 541.00
SERVICIO DE MANIPULEO (87%) $b 121.10 Bs.
GASTOS DESPACHOS Y MENORES(DAB 87%) $b 54.68
C.R.D.A. (87%) $b 130.50
GASTOS DE LOGISTICA (ATW) $b 4,063.87 583.89 $u$
FREINGHT/FLETE 61.6 $u$
TOTAL $b 6,584.15

Bs
PRORRATEO POR CANTIDAD
$u$ =>

Bs 77.01 85.5
PRORRATEO POR PESO
$u$ 11.06 0.83823529

FACTOR DE INCREMENTO
COSTO DE IMPORTACION $b 12,869.23 100 %
GASTOS DE IMPORTACION $b 6,584.15 51.16 %
FACTOR DE INCREMENTO 0.51
 => FACTOR DE INCREMENTO POR ITEMS

KG PESO SG/POLIZA
GR => FACTOR DE INCREMENTO POR ITEMS

84.24 KG. CARTUCHOS

1.26 KG. ETIQUETA
85.5
 MES: SEPTIRMBRE AÑO:

Descripción de insumo Código SCC Cantidad

Adhesive Caulk / Pegamento en barra ADHCAULIK 1

Airbag Cartridge / Bolsa de aire para cartucho BAG240450 100
Conductive Cartridge Lubricant / Lubricante conductivo para cartucho CONCLUBE 1
Developer Roller / Rodillo Developer HP4525DEVRL-OS 10
Doctor Blade / Cuchilla dosificadora HP3525DBLADE-5 10
Glue Stick for Glue Gun / Barra de silicona GLUESTICK 1
Mag Roller/ Rodillo Magnetico HP1320MDR-OS-5 10
Chip U32-2CHIP-K10 10
Chip U32-2CHIP-Y10 10
Chip U37-2CHIP-K10 10
Drum Cilindro PGDRHP1025-2 5
Drum Cilindro PGDRHP4515 5
Drum Cilindro PGDRHP4525-5 5
Seal / Sello HP1320RISEAL 50
Seal / Sello HP1505RISEAL 50
TOTAL ITEMS 278
Toner / Polvo toner MPSPLUS-1KG 3
Toner / Polvo toner MPT5-1KG 3
Toner / Polvo toner MPT7-1KG 30
Toner / Polvo toner MPTCOL-1KG-COS 1
Toner / Polvo toner MPTCOL-1KG-KOS 1
Toner / Polvo toner MPTCOL-1KG-MAOS 1
Toner / Polvo toner MPTCOL-1KG-YOS 1
Unidad de fusor HP CE9778A // 220 Voltios CE978A 1
Kit de Transferencia y Mantenimiento CE16A CE516A 1
TOTAL ITEMS 42
 2019 DUI:2019311C3006

Costo de PRECIO
Peso IVA IT
P/Unit importación Sub-Total ALMACEN UTILIDAD
(Gr) (14.94) (3%)
$u$ (Bs) (50%)

$b 6.50 $b 23.09 29.59 29.59 14.79 442.06 0.89

$b 0.49 $b 1.74 50.74 0.51 0.25 7.58 0.02
$b 18.00 $b 63.94 81.94 81.94 40.97 1224.17 2.46
$b 7.00 $b 10.55 80.55 8.06 4.03 120.34 0.24
$b 1.35 $b 4.90 18.40 1.84 0.92 27.49 0.06
$b 2.00 $b 5.55 7.55 7.55 3.78 112.83 0.23
$b 1.95 $b 5.50 25.00 2.50 1.25 37.35 0.08
$b 0.75 $b 4.30 11.80 1.18 0.59 17.63 0.04
$b 0.75 $b 4.30 11.80 1.18 0.59 17.63 0.04
$b 0.75 $b 4.30 11.80 1.18 0.59 17.63 0.04
$b 3.75 $b 7.30 26.05 5.21 2.61 77.84 0.16
$b 4.25 $b 7.80 29.05 5.81 2.91 86.81 0.17
$b 4.75 $b 8.30 32.05 6.41 3.21 95.77 0.19
$b 0.72 $b 4.27 40.27 0.81 0.40 12.03 0.02
$b 0.55 $b 4.10 31.60 0.63 0.32 9.44 0.02
$b 633.56
$b 9.35 1.51 $b 23.51 51.56 17.19 8.59 128.39 0.26
$b 7.35 1.51 $b 23.51 45.56 15.19 7.59 113.45 0.23
$b 9.50 1.51 $b 23.51 308.51 10.28 5.14 76.82 0.15
$b 50.00 1.51 $b 23.51 73.51 73.51 36.76 549.14 1.10
$b 50.00 1.51 $b 23.51 73.51 73.51 36.76 549.14 1.10
$b 50.00 1.51 $b 23.51 73.51 73.51 36.76 549.14 1.10
$b 50.00 1.51 $b 23.51 73.51 73.51 36.76 549.14 1.10
$b 291.00 1.51 $b 294.55 585.55 585.55 292.78 4374.07 8.78
$b 289.00 1.51 $b 292.55 581.55 581.55 290.78 4344.19 8.72
$b 226.20
 PRECIO
PRECIO
UNITARIO
UNITARIO
DE VENTA en
($u$)
Bs.
70.02 $b 487.33
1.20 $b 8.36
193.90 $b 1,349.54
19.06 $b 132.67
4.35 $b 30.31
17.87 $b 124.38
5.92 $b 41.18
2.79 $b 19.44
2.79 $b 19.44
2.79 $b 19.44
12.33 $b 85.82
13.75 $b 95.70
15.17 $b 105.58
1.91 $b 13.27
1.50 $b 10.41

22.19 $b 154.43
19.61 $b 136.46
13.28 $b 92.40
94.90 $b 660.51
94.90 $b 660.51
94.90 $b 660.51
94.90 $b 660.51
755.92 $b 5,261.19
750.75 $b 5,225.25
 CALCULO DE LOS GASTOS DE IMPORTACION
CONCEPTO MONTO OBSERVACION
IVA-PAGADO $b 1,935.00
GRAVAMEN ARANCELARIO $b 896.00
SERVICIO DE MANIPULEO (87%) $b 121.10 139.2 Bs.
GASTOS DESPACHOS Y MENORES(DAB 87%) $b 62.00
C.R.D.A. (87%) $b 217.50
GASTOS DE LOGISTICA (ATW) $b 2,978.94 428.01 $u$
FREINGHT/FLETE $b 662.52 95.19 $u$
TOTAL $b 6,873.06

Bs 24.72
PRORRATEO POR CANTIDAD
$u$ 3.55 =>

Bs 108.24 63.5
PRORRATEO POR PESO
$u$ 15.55 1.51190476

FACTOR DE INCREMENTO
COSTO DE IMPORTACION $b 14,884.62 100 %
GASTOS DE IMPORTACION $b 6,873.06 46.18 %
FACTOR DE INCREMENTO 0.46
 => FACTOR DE INCREMENTO POR ITEMS

KG PESO SG/POLIZA
GR => FACTOR DE INCREMENTO POR ITEMS
40.37 KG. INSUMOS
23.13 KG. POLVO TONER
63.5
 MES: OCTUBRE AÑO: 2019

Descripción de insumo Código SCC Cantidad P/Unit

Brother Copatible DK Paper Label Rolls with Cartridges(continuoNBDK2205 6 $b 3.25

INK Cartridge // Cartucho de tinta NL-R0026 2 $b 5.98
T664120(Espon 664)(Black) NE-RT6641BK 10 $b 1.63
Toner Cartridge // Cartucho de toner CE320A-Negro NHCF210XU 2 $b 9.20
Toner Cartridge // Cartucho de toner CE321A-Cian NHCF211AU 2 $b 9.20
Toner Cartridge // Cartucho de toner CE322A-Amarillo NHCF212AU 2 $b 9.20
Toner Cartridge // Cartucho de toner CE323A-Magenta NHCF213AU 2 $b 9.20
Toner Cartridge // Cartucho de toner CF278A NHCE278AU 6 $b 5.75
Toner Cartridge // Cartucho de toner CF237A NHCF237A 2 $b 46.58
Toner Cartridge // Cartucho de toner CF280A NHCE505AU 6 $b 7.48
Toner Cartridge // Cartucho de toner CF410X-Negro NHCF410X 5 $b 12.08
Toner Cartridge // Cartucho de toner CF411X-Cian NHCF411X 5 $b 11.49
Toner Cartridge // Cartucho de toner CF412X-Amarillo NHCF412X 5 $b 11.49
Toner Cartridge // Cartucho de toner CF413X-Magenta NHCF413X 5 $b 11.49
Toner Cartridge // Cartucho de toner CF500X-Negro NHCF500X 1 $b 15.81
Toner Cartridge // Cartucho de toner CF501X-Cian NHCF501X 1 $b 15.81
Toner Cartridge // Cartucho de toner CF502X-Amarillo NHCF502X 1 $b 15.81
Toner Cartridge // Cartucho de toner CF503X-Magenta NHCF503X 1 $b 15.81
Toner Cartridge // Cartucho de toner CF 510X-Negro NHCF510A 2 $b 15.53
Toner Cartridge // Cartucho de toner CF 511X-Cian NHCF511A 2 $b 15.53
Toner Cartridge // Cartucho de toner CF 512X-Amarillo NHCF512A 2 $b 15.53
Toner Cartridge // Cartucho de toner CF 513X-Magenta NHCF513A 2 $b 15.53
Toner Cartridge // Cartucho de toner Q6511A NHQ6511A 1 $b 17.83
Toner Cartridge // Cartucho de toner MLT-D108S NSML1640 2 $b 15.24
Toner Cartridge // Cartucho de toner MLT-D104S NSMLT104S 2 $b 13.23
Printhead HP C1Q10A // Cabezal de impresión HP C1Q10A C1Q10A 1 $b 195.90
TOTAL ITEMS 78 $b 521.58
 DUI:2019311C3366

Costo de PRECIO
Peso IVA IT
importación Sub-Total ALMACEN UTILIDAD(
(Gr) (14.94) (3%)
$u$ (Bs) 50%)

0.74358974 $b 9.17 28.67 4.78 2.39 35.70 0.07

0.74358974 $b 9.17 21.13 10.57 5.28 78.93 0.16
0.74358974 $b 9.17 25.47 2.55 1.27 19.03 0.04
0.74358974 $b 9.17 27.57 13.79 6.89 102.99 0.21
0.74358974 $b 9.17 27.57 13.79 6.89 102.99 0.21
0.74358974 $b 9.17 27.57 13.79 6.89 102.99 0.21
0.74358974 $b 9.17 27.57 13.79 6.89 102.99 0.21
0.74358974 $b 9.17 43.67 7.28 3.64 54.37 0.11
0.74358974 $b 9.17 102.33 51.17 25.58 382.22 0.77
0.74358974 $b 9.17 54.05 9.01 4.50 67.30 0.14
0.74358974 $b 9.17 69.57 13.91 6.96 103.94 0.21
0.74358974 $b 9.17 66.62 13.32 6.66 99.54 0.20
0.74358974 $b 9.17 66.62 13.32 6.66 99.54 0.20
0.74358974 $b 9.17 66.62 13.32 6.66 99.54 0.20
0.74358974 $b 9.17 24.98 24.98 12.49 186.63 0.37
0.74358974 $b 9.17 24.98 24.98 12.49 186.63 0.37
0.74358974 $b 9.17 24.98 24.98 12.49 186.63 0.37
0.74358974 $b 9.17 24.98 24.98 12.49 186.63 0.37
0.74358974 $b 9.17 40.23 20.12 10.06 150.27 0.30
0.74358974 $b 9.17 40.23 20.12 10.06 150.27 0.30
0.74358974 $b 9.17 40.23 20.12 10.06 150.27 0.30
0.74358974 $b 9.17 40.23 20.12 10.06 150.27 0.30
0.74358974 $b 9.17 27.00 27.00 13.50 201.72 0.41
0.74358974 $b 9.17 39.65 19.83 9.91 148.11 0.30
0.74358974 $b 9.17 35.63 17.82 8.91 133.09 0.27
0.74358974 $b 9.17 205.07 205.07 102.54 1531.90 3.08
 PRECIO PRECIO
UNITARIO UNITARIO
($u$) DE VENTA (Bs.)

6.17 $b 42.94
13.64 $b 94.94
3.29 $b 22.89
17.80 $b 123.87
17.80 $b 123.87
17.80 $b 123.87
17.80 $b 123.87
9.40 $b 65.40
66.05 $b 459.73
11.63 $b 80.95
17.96 $b 125.02
17.20 $b 119.72
17.20 $b 119.72
17.20 $b 119.72
32.25 $b 224.48
32.25 $b 224.48
32.25 $b 224.48
32.25 $b 224.48
25.97 $b 180.75
25.97 $b 180.75
25.97 $b 180.75
25.97 $b 180.75
34.86 $b 242.63
25.60 $b 178.14
23.00 $b 160.08
264.74 $b 1,842.59
 CALCULO DE LOS GASTOS DE IMPORTACION
CONCEPTO MONTO OBSERVACION
IVA-PAGADO $b 1,296.00
GRAVAMEN ARANCELARIO $b 429.00
SERVICIO DE MANIPULEO (87%) $b 121.10 139.2 Bs.
GASTOS DESPACHOS Y MENORES(DAB 87%) $b 42.39
C.R.D.A. (87%) $b 174.00
GASTOS DE LOGISTICA (ATW) $b 2,917.70 428.01 $u$
FREINGHT/FLETE 79.19 $u$
TOTAL $b 4,980.19

Bs
PRORRATEO POR CANTIDAD
$u$ =>

Bs 85.87 58
PRORRATEO POR PESO
$u$ 12.34 0.74358974

FACTOR DE INCREMENTO
COSTO DE IMPORTACION $b 9,969.23 100 %
GASTOS DE IMPORTACION $b 4,980.19 49.96 %
FACTOR DE INCREMENTO 0.50
 => FACTOR DE INCREMENTO POR ITEMS

KG PESO SG/POLIZA
GR => FACTOR DE INCREMENTO POR ITEMS
58 KG. INSUMOS

58
 MES: DIECIEMBRE AÑO: 2019

Descripción de insumo Código SCC Cantidad P/Unit

Toner Cartridge // Cartucho de toner CF278A NHCE278AU 24 $b 5.75

Toner Cartridge // Cartucho de toner CF280A NHCE505AX 12 $b 8.91
Toner Cartridge // Cartucho de toner CF287A NHCF287A 3 $b 18.98
Toner Cartridge // Cartucho de toner CF350A Negro NHCF350A 2 $b 10.93
Toner Cartridge // Cartucho de toner CF351A Cian NHCF351A 2 $b 10.93
Toner Cartridge // Cartucho de toner CF352A Amarillo NHCF352A 2 $b 10.93
Toner Cartridge // Cartucho de toner CF353A Magenta NHCF353A 2 $b 10.93
Toner Cartridge // Cartucho de toner CF400X Negro NHCF400X 5 $b 10.35
Toner Cartridge // Cartucho de toner CF401X Cian NHCF401X 3 $b 10.06
Toner Cartridge // Cartucho de toner CF402X Amarillo NHCF402X 3 $b 10.06
Toner Cartridge // Cartucho de toner CF403X Magenta NHCF403X 3 $b 10.06
Toner Cartridge // Cartucho de toner CF410X Negro NHCF410X 5 $b 12.08
Toner Cartridge // Cartucho de toner CF411X Cian NHCF411X 1 $b 11.79
Toner Cartridge // Cartucho de toner CF412X Amarillo NHCF412X 3 $b 11.79
Toner Cartridge // Cartucho de toner CF413X Magenta NHCF413X 2 $b 11.79
Toner Cartridge // Cartucho de toner MLT-D108S NSML1640 4 $b 15.24
Toner Cartridge // Cartucho de toner MLT-D104S NSMLT104S 4 $b 13.23
Toner Cartridge // Cartucho de toner CE310A Negro NHCE310A 3 $b 10.93
Toner Cartridge // Cartucho de toner CE311A Cian NHCE311A 3 $b 10.93
Toner Cartridge // Cartucho de toner CE312A Amarillo NHCE312A 3 $b 10.93
Toner Cartridge // Cartucho de toner CE313A Magenta NHCE313A 3 $b 10.93
TOTAL ITEMS 92 $b 237.53
 DUI:2019311C3890

Costo de PRECIO
Peso IVA IT
importación Sub-Total ALMACEN UTILIDAD(
(Gr) (14.94) (3%)
$u$ (Bs) 50%)

0.83695652 $b 56.29 194.29 8.10 4.05 60.47 0.12

0.83695652 $b 87.23 194.15 16.18 8.09 120.86 0.24
0.83695652 $b 185.82 242.76 80.92 40.46 604.47 1.21
0.83695652 $b 107.01 128.87 64.43 32.22 481.32 0.97
0.83695652 $b 107.01 128.87 64.43 32.22 481.32 0.97
0.83695652 $b 107.01 128.87 64.43 32.22 481.32 0.97
0.83695652 $b 107.01 128.87 64.43 32.22 481.32 0.97
0.83695652 $b 101.33 153.08 30.62 15.31 228.70 0.46
0.83695652 $b 98.49 128.67 42.89 21.44 320.39 0.64
0.83695652 $b 98.49 128.67 42.89 21.44 320.39 0.64
0.83695652 $b 98.49 128.67 42.89 21.44 320.39 0.64
0.83695652 $b 118.27 178.67 35.73 17.87 266.93 0.54
0.83695652 $b 115.43 127.22 127.22 63.61 950.30 1.91
0.83695652 $b 115.43 150.80 50.27 25.13 375.48 0.75
0.83695652 $b 115.43 139.01 69.50 34.75 519.19 1.04
0.83695652 $b 149.20 210.16 52.54 26.27 392.48 0.79
0.83695652 $b 129.52 182.44 45.61 22.81 340.71 0.68
0.83695652 $b 107.01 139.80 46.60 23.30 348.09 0.70
0.83695652 $b 107.01 139.80 46.60 23.30 348.09 0.70
0.83695652 $b 107.01 139.80 46.60 23.30 348.09 0.70
0.83695652 $b 107.01 139.80 46.60 23.30 348.09 0.70
 PRECIO
PRECIO
UNITARIO
UNITARIO
DE VENTA
($u$)
(Bs.)
10.45 $b 72.74
20.89 $b 145.37
104.46 $b 727.06
83.18 $b 578.93
83.18 $b 578.93
83.18 $b 578.93
83.18 $b 578.93
39.52 $b 275.08
55.37 $b 385.36
55.37 $b 385.36
55.37 $b 385.36
46.13 $b 321.06
164.23 $b 1,143.04
64.89 $b 451.63
89.72 $b 624.48
67.83 $b 472.08
58.88 $b 409.81
60.16 $b 418.69
60.16 $b 418.69
60.16 $b 418.69
60.16 $b 418.69
 CALCULO DE LOS GASTOS DE IMPORTACION
CONCEPTO MONTO OBSERVACION
IVA-PAGADO $b 1,241.00
GRAVAMEN ARANCELARIO $b 396.00
SERVICIO DE MANIPULEO (87%) $b 121.10 139.2 Bs.
GASTOS DESPACHOS Y MENORES(DAB 87%) $b 46.70
C.R.D.A. (87%) $b 150.00
GASTOS DE LOGISTICA (ATW) $b 3,291.94 472.98 $u$
FREINGHT/FLETE 79.19 $u$
TOTAL $b 5,246.74

Bs
PRORRATEO POR CANTIDAD
$u$ =>

Bs 68.14 77
PRORRATEO POR PESO
$u$ 9.79 0.83695652

FACTOR DE INCREMENTO
COSTO DE IMPORTACION $b 9,546.15 100 %
GASTOS DE IMPORTACION $b 5,246.74 54.96 %
FACTOR DE INCREMENTO 0.55
 => FACTOR DE INCREMENTO POR ITEMS

KG PESO SG/POLIZA
GR => FACTOR DE INCREMENTO POR ITEMS
77 KG. CARTUCHOS

77