HOJA DE COSTOS PARA

El Exportador KOSÉ
Incoterm FOB

Validez Cotización 30 días

Puerto de Embarque Puerto de Tokio

Puerto de Destino Buenaventura

Cantidad a Importar unidad 750

Fecha Actividad Unidades

3/9/2021 Estudio Técnico 1

3/9/2021 Estudio de Mercado 1
3/10/2021 Cartas 3
3/30/2021 Costo Financiero carta de credito 1
5/28/2021 Costo financiero Interes 6% anual 1
3/12/2021 Tarifa registro sanitario 1
3/12/2021 Honorario Quimico Farmaceutico 1
3/15/2021 Registro de Importacion 1
3/15/2021 Tarifa VUCE Registro de Importacion 1
5/28/2021 Valor mercancia FOB 750
5/18/2021 Flete internacional 1
Subtotal CFR
5/18/2021 Seguro internacional 1
Subtotal CIF
6/2/2021 Gastos portuarios 1
6/3/2021 Gravamen 1
6/3/2021 IVA 1
6/3/2021 Documentacion Importacion 1
6/3/2021 Declaracion Andina de Valor 1
6/4/2021 Comision Agencia de Aduanas 1
6/4/2021 Bodegaje De Mercancia 1 dias despues de los 1
6/8/2021 Tranporte Interno 1
6/9/2021 Descargue en el Lugar Convenido 1
Subtotal DDP
Total Costos
Costos sin IVA
Utilidad 35%
Precio
Valor Giro Exterior
JA DE COSTOS PARA CALCULAR LA VIABILIDAD DE UNA IMPORTACION

País de Origen Japon

Ciudad de Origen Tokio

País de Destino Colombia

Moneda de Negociación Dólar US D

Unidad Comercial KG
Medio de Pago Carta de credito
Tipo de Transporte Maritimo
Partida Arancelaria 33,03.00.00.00

Tipo de Cambio
Valor Unitario (Pesos) Valor Total (Pesos)
Proyectado Dólar

333.33 250,000.00 3,644.25

333.33 250,000.00 3,644.25
20.00 15,000.00 3,646.37
2,860.47 2,145,353.50 3,651.67
1,054.08 790,557.02 3,634.74
166.49 124,864.95 3,650.63
95.24 71,428.57 3,650.63
106.67 80,000.00 3,652.76
40.00 30,000.00 3,652.76
108,998.70 81,749,025.00 3,633.29
627.99 470,993.19 3,651.11
114,636.30 85,977,222.23 3,633.99
609.24 456,928.43 3,651.11
115,245.53 86,434,150.66 3,634.08
14.61 10,956.25 3,628.86
16,504.00 12,378,000.00 3,626.64
24,041.33 18,031,000.00 3,626.64
29.33 22,000.00 3,626.64
22.67 17,000.00 3,626.64
385.83 289,369.84 3,624.42
348.00 261,000.00 3,624.42
1,774.72 1,331,041.00 3,622.21
200.00 150,000.00 3,619.99
158,566.02 118,924,517.76 3,631.97
158,566.02 118,924,517.76 3,631.97
134,524.69 100,893,517.76 3,737.40
47,083.64 35,312,731.21 3,737.40
181,608.33 136,206,248.97 3,737.40

22,754.15
3,738.19
85,059,335.99
MPORTACION

Importadora de Perfumes S.A.S

% de Tipo de cambio real

Valor Unitario USD Valor (dolares)
Participación TRM dólar

0.09 68.60 0.18% 3,623.61

0.09 68.60 0.18% 3,623.61
0.01 4.11 0.01% 3,598.77
0.78 587.50 1.58% 3,611.75
0.29 217.50 0.58% 3,725.08
0.05 34.20 0.09% 3,534.62
0.03 19.57 0.05% 3,534.62
0.03 21.90 0.06% 3,575.30
0.01 8.21 0.02% 3,575.30
30.00 22,500.00 60.02% 3,738.19
0.17 129.00 0.35% 3,682.84
31.55 23,659.20 0.00% 3,733.25
0.17 125.15 0.34% 3,682.84
31.71 23,784.35 0.00% 3,732.98
0.004 3.02 0.01% 3,738.19
4.55 3,413.08 9.09% 3,738.19
6.63 4,971.82 13.24% 3,738.19
0.01 6.07 0.02% 3,738.19
0.01 4.69 0.01% 3,738.19
0.11 79.84 0.21% 3,738.19
0.10 72.01 0.19% 3,738.19
0.49 367.47 0.98% 3,738.19
0.06 41.44 0.11% 3,738.19
43.66 32,743.77 0.00% 3,734.40
43.66 32,743.77 3,734.40
37.03 27,771.95 3,738.19
12.96 9,720.18 25.93% 3,738.19
48.59 36,444.12 100.00% 3,738.19
Valor unitario USD Valor Unitario COP Valor total COP Valor total USD

0.09 333.33 250,000.00 68.992

0.09 333.33 250,000.00 68.992
0.01 20.00 15,000.00 4.168
0.78 2,860.47 2,121,899.40 587.499
0.29 1,054.08 810,205.28 217.500
0.05 166.49 124,864.95 35.326
0.03 95.24 71,428.57 20.208
0.03 106.67 80,000.00 22.376
0.01 40.00 30,000.00 8.391
30.00 108,998.70 84,109,275.00 22,500.00
0.17 627.99 475,086.36 129.000
31.55 114,636.30 88,337,759.56 23662.453
0.17 609.24 460,899.37 125.148
31.72 115,245.53 88,798,658.93 23787.600
0.00 14.61 10,956.25 2.931
4.55 16,504.00 12,759,000.00 3413.149
6.63 24,041.33 18,586,000.00 4971.925
0.01 29.33 22,000.00 5.885
0.01 22.67 17,000.00 4.548
0.10 385.83 289,369.84 77.409
0.09 348.00 261,000.00 69.820
0.47 1,774.72 1,331,041.00 356.066
0.05 200.00 150,000.00 40.126
43.64 158,566.02 122,225,026.03 32729.459
43.64 158,566.02 122,225,026.03 32729.459
37.01 138,185.37 103,639,026.03 27757.534
12.95 48,364.88 36,273,659.11 9,715.14
49.90 186,550.25 139,912,685.14 37,427.92
84,109,275.00
Diferencia en COP Diferencia USD Obserrvaciones

0.00 0.39
0.00 0.39
0.00 0.05
-23,454.10 0.00
19,648.26 0.00
0.00 1.12
0.00 0.64
0.00 0.47
0.00 0.18
2,360,250.00 0.00
4,093.17 0.00
2,360,537.33 3.25
3,970.94 0.00
2,364,508.27 3.25
0.00 -0.09
381,000.00 0.07
555,000.00 0.11
0.00 -0.18
0.00 -0.14
0.00 -2.43
0.00 -2.19
0.00 -11.40
0.00 -1.31
3,300,508.27 -14.31
3,300,508.27 -14.31
2,745,508.27 -14.42
960,927.89 -5.05
3,706,436.17 983.80
 Tipo de
Valor carta credito USD Cambio
3/5/2021 Cotización USD 22,500.00 3633.29

3/23/2021 Comisión apertura 1.5% 337.50 3643.42

3/23/2021 Otros gastos 25.00 3643.42
3/30/2021 Gastos Exterior 1% 225.00 3664.95

587.50 3,651.67
Intereses 6%
3/30/2021 3/31/2021 1 3.75 3662.50
4/1/2021 4/30/2021 30 112.50 3635.12
5/1/2021 5/28/2021 27 101.25 3,633.30
Total Intereses 217.50 3634.74
Valor Total en Pesos TIPO DE CAMBIO REAL
81,749,025.00 22500 3647.99

1,229,654.25 337.5 3553.34

91,085.50 25 3553.34
824,613.75 225 3705.85

2,145,353.50 Costo Financiero carta de credito 587.5 3611.75

TIPO DE CAMBIO REAL
13,734.39 3.75 3736.91
408,951.00 112.50 3712.89
367,871.63 101.25 3738.19
790,557.02 217.50 3725.08
AMBIO REAL
82,079,775.00

1,199,252.25
88833.5
833816.25

2,121,902.00
AMBIO REAL
14013.41
417700.13
378491.74
810205.28
 UNIDAD POR 30
Flete USD 129 CAJAS 25
TRM 3651.11
Flete COP 470,992.98
 750
KG 4,8 112.5
MT 1.87
seguro internacional

CFR USD USD 22,629.00

TASA DE SEGURO 0.50%
Prima USD 125.15
CIF COP
Comision Nacionalizacion 0,35%
Gastos Varios
Declaracion Importacion
Registro de Importacion
Declaracion Andina de Valor
$ 82,677,096.51
$ 289,369.84
$ 80,000.00
$ 22,000.00
$ 80,000.00
$ 17,000.00
$ 488,369.84
5 dias habiles que se pagaran los honorarios del registro invima
3 dias habilides del registro de importacion

50,000.00
30,000.00
80,000.00
 CIF USD
TRM
VALOR FOB 22,500.00 USD CIF COP
FLETE 129.00 USD ARANCEL 15%
SEGURO INTERNACIONAL 125.15 USD BASE IVA
CIF USD 22,754.15 USD IVA 19%
IMPUESTOS

Tipo de cambio Real

CIF USD
TRM
CIF COP
ARANCEL 15%
BASE IVA
IVA 19%
IMPUESTOS
 22,754.15 USD
$ 3,626.64
$ 82,521,095.72
$ 12,378,164.36
$ 94,899,260.08
$ 18,030,859.42
$ 30,409,023.77

$ 38,286,100.00
$ 7,877,076.23 https://muisca.dian.gov.co/WebArancel/DefGravamenPopUp.faces?nomenclatura=52

12,378,164.36
18,030,859.42

22,754.15 USD
$ 3,738.19
$ 85,059,335.99
$ 12,758,900.40
$ 97,818,236.39
$ 18,585,464.91
$ 31,344,365.31

12759000
18586000
nPopUp.faces?nomenclatura=52530&codNomenclatura=3303000000&componente=3&regimen=1&fechaConsulta=20210416&modoPrese
Consulta=20210416&modoPresentacionSeleccionBO=dialogo
https://www.invima.gov.co/web/guest/requisitos-tramites

TARIFA REG SANITARIO

TARIFA IMPORTACIONES
2,622,164.00 21

QUIMICO FARMACEUTICO
TARIFA IMPORTACIONES
1,500,000.00 21
isitos-tramites

7 años de vigencia
124,864.95

7 años de vigencia
71,428.57

5 DIAS HABILIES
 UNIDAD POR 30 750
CAJAS 25 KG 4,5 112.5

CIF COP $ 103,506,993.11

1.20 poe tonelada

https://aduanasdhlexpress.dhl.com/herramientas/cotizador-bodegaje/

261000
https://www.tcc.com.co/courier/mensajeria-productos-y-servicios/cotizar-envio/
1331041
 PRECIO TONELADA USD PRECIO 4,8 Kg
GASTOS MOVILIZACIÓN 1.29 0.6192
USO INTALACIONES 5 2.4
TOTAL 3.0192

0.48