Está en la página 1de 40

Importaciones de Ecuador 202

Subpartida Descripción CUODE


0303420000 - - Atunes de aleta amarilla (rabiles) (Thunnus albacar BIENES DE CONSUMO
0303430000 - - Listados o bonitos de vientre rayado BIENES DE CONSUMO
0808100000 - Manzanas BIENES DE CONSUMO
1001190000 - - Los demás MATERIAS PRIMAS
1001991000 - - - Los demás trigos MATERIAS PRIMAS
1507100000 - Aceite en bruto, incluso desgomado MATERIAS PRIMAS
1701999090 - - - - Los demás BIENES DE CONSUMO
1901101000 - - Fórmulas lácteas para niños de hasta 12 meses de BIENES DE CONSUMO
2106902900 - - - Las demás MATERIAS PRIMAS
2304000000 Tortas y demás residuos sólidos de la extracción del ac MATERIAS PRIMAS
2309902010 - - - Para uso acuícola MATERIAS PRIMAS
2309902090 - - - Los demás MATERIAS PRIMAS
2309909012 - - - - Las demás para uso acuícola MATERIAS PRIMAS
3002209000 - - Las demás MATERIAS PRIMAS
3004201900 - - - Los demás BIENES DE CONSUMO
3004391900 - - - - Los demás BIENES DE CONSUMO
3004501000 - - Para uso humano BIENES DE CONSUMO
3004902900 - - - Los demás BIENES DE CONSUMO
3102101000 - - Con un porcentaje de nitrógeno superior o igual a 4MATERIAS PRIMAS
3105300000 - Hidrogenoortofosfato de diamonio (fosfato diamónic MATERIAS PRIMAS
3302900010 - - Mezclas de sustancias odoríferas MATERIAS PRIMAS
3304990090 - - - Los demás BIENES DE CONSUMO
3305100000 - Champúes BIENES DE CONSUMO
3305900000 - Las demás BIENES DE CONSUMO
3402200000 - Preparaciones acondicionadas para la venta al por m BIENES DE CONSUMO
3402909900 - - - Los demás BIENES DE CONSUMO
3808911900 - - - - Los demás MATERIAS PRIMAS
3808921900 - - - - Los demás BIENES DE CONSUMO
3808929900 - - - - Los demás MATERIAS PRIMAS
3808931900 - - - - Los demás MATERIAS PRIMAS
3808939900 - - - - Los demás MATERIAS PRIMAS
3822009000 - Los demás MATERIAS PRIMAS
3901100000 - Polietileno de densidad inferior a 0,94 MATERIAS PRIMAS
3901200000 - Polietileno de densidad superior o igual a 0,94 MATERIAS PRIMAS
3902100000 - Polipropileno MATERIAS PRIMAS
3902300000 - Copolímeros de propileno MATERIAS PRIMAS
3904102000 - - Obtenido por polimerización en suspensión MATERIAS PRIMAS
3920100000 - De polímeros de etileno MATERIAS PRIMAS
3926909000 - - Los demás BIENES DE CONSUMO
4011101000 - - Radiales BIENES DE CAPITAL
4011201000 - - Radiales BIENES DE CAPITAL
4802559000 - - - Los demás MATERIAS PRIMAS
4802569000 - - - Los demás MATERIAS PRIMAS
4803009000 - Los demás MATERIAS PRIMAS
4811592000 - - - Con lámina intermedia de aluminio, de los tipos u MATERIAS PRIMAS
4901999000 - - - Los demás BIENES DE CONSUMO
6301400000 - Mantas de fibras sintéticas (excepto las eléctricas) BIENES DE CONSUMO
6302310000 - - De algodón BIENES DE CONSUMO
6302600000 - Ropa de tocador o cocina, de tejido con bucles del ti BIENES DE CONSUMO
6303920000 - - De fibras sintéticas BIENES DE CONSUMO
6305101000 - - De yute MATERIAS PRIMAS
6305332000 - - - De polipropileno MATERIAS PRIMAS
6306220000 - - De fibras sintéticas BIENES DE CONSUMO
6307100000 - Paños para fregar o lavar (bayetas, paños rejilla), fra BIENES DE CONSUMO
6307903000 - - Mascarillas de protección BIENES DE CONSUMO
6307909000 - - Los demás BIENES DE CONSUMO
6402190000 - - Los demás BIENES DE CONSUMO
6402200000 - Calzado con la parte superior de tiras o bridas fijas a BIENES DE CONSUMO
6402910000 - - Que cubran el tobillo BIENES DE CONSUMO
6402999000 - - - Los demás BIENES DE CONSUMO
6403919000 - - - Los demás BIENES DE CONSUMO
6403999000 - - - Los demás BIENES DE CONSUMO
6404111000 - - - Calzado de deporte BIENES DE CONSUMO
6404112000 - - - Calzado de tenis, baloncesto, gimnasia, entrenami BIENES DE CONSUMO
6404190000 - - Los demás BIENES DE CONSUMO
6406200000 - Suelas y tacones (tacos), de caucho o plástico MATERIAS PRIMAS
7204490000 - - Los demás MATERIAS PRIMAS
7208391000 - - - Con un contenido de carbono superior o igual a 0 MATERIAS PRIMAS
7208399100 - - - - De espesor inferior o igual a 1,8 mm MATERIAS PRIMAS
7208399900 - - - - Los demás MATERIAS PRIMAS
7210490000 - - Los demás MATERIAS PRIMAS
7210610000 - - Revestidos de aleaciones de aluminio y cinc MATERIAS PRIMAS
7304290000 - - Los demás MATERIAS PRIMAS
7403110000 - - Cátodos y secciones de cátodos MATERIAS PRIMAS
8413919000 - - - Las demás BIENES DE CAPITAL
8415101000 - - Con equipo de enfriamiento inferior o igual a 30.0 BIENES DE CAPITAL
8417809010 - - - Horno industrial para industria de cemento BIENES DE CAPITAL
8418103000 - - De volumen superior o igual a 269 l pero inferior a 3BIENES DE CONSUMO
8429520090 - - - Las demás BIENES DE CAPITAL
8431439000 - - - Las demás BIENES DE CAPITAL
8443310000 - - Máquinas que efectúan dos o más de las siguientes BIENES DE CAPITAL
8443990000 - - Los demás BIENES DE CAPITAL
8450200000 - Máquinas de capacidad unitaria, expresada en peso dBIENES DE CAPITAL
8471300000 - Máquinas automáticas para tratamiento o procesamient BIENES DE CAPITAL
8471500000 - Unidades de proceso, excepto las de las subpartidas BIENES DE CAPITAL
8473300000 - Partes y accesorios de máquinas de la partida 84.71 BIENES DE CAPITAL
8474209000 - - Los demás BIENES DE CAPITAL
8479899090 - - - - Los demás BIENES DE CAPITAL
8502391000 - - - De corriente alterna BIENES DE CAPITAL
8504409000 - - Los demás BIENES DE CAPITAL
8517120029 - - - - Los demás BIENES DE CAPITAL
8517610000 - - Estaciones base BIENES DE CAPITAL
8517622000 - - - Aparatos de telecomunicación por corriente porta BIENES DE CAPITAL
8528720031 - - - - En CKD BIENES DE CONSUMO
8528720041 - - - - En CKD BIENES DE CONSUMO
8537109000 - - Los demás BIENES DE CAPITAL
8543709000 - - Las demás BIENES DE CAPITAL
8544491000 - - - De cobre MATERIAS PRIMAS
9018390000 - - Los demás BIENES DE CAPITAL
9018909000 - - Los demás BIENES DE CAPITAL

1.- Calcular los tributos al Comercio Exterior


2.- Calcular Impacto Fiscal por reducción del arancel ad valorem en 50%. Los aranceles compuestos se eliminan el arancel ad
mportaciones de Ecuador 2021

Arancel Aplicado ARANCEL REAL ARANCEL ESTIMADO CIF USD PESO KG CANTIDAD
10 10% 5% 27,885,610 14,736,003 14,709,841
10 10% 5% 31,205,704 22,443,487 22,700,378
17 17% 9% 43,734,847 54,825,422 51,113,561
10 10% 5% 165,644,638 678,352,839 677,584,357
10 10% 5% 74,172,700 407,138,680 366,420,595
20 20% 10% 94,641,077 109,539,915 109,540,775
15 15% 8% 39,458,742 74,990,175 70,950,737
20 20% 10% 31,631,204 4,323,125 5,278,941
10 10% 5% 83,561,049 3,325,887 3,488,953
15 15% 8% 293,139,756 825,129,700 795,747,270
5 5% 3% 33,230,980 7,301,290 7,511,808
5 5% 3% 45,883,546 17,481,645 17,244,346
20 20% 10% 191,199,675 179,068,991 181,974,107
5 5% 3% 45,881,926 77,821 154,566
5 5% 3% 49,636,485 989,251 1,801,648
5 5% 3% 27,291,856 204,698 493,240
5 5% 3% 49,922,715 1,438,111 2,067,790
5 5% 3% 457,840,806 23,517,994 29,215,446
5 5% 3% 61,638,956 251,072,412 246,234,460
10 10% 5% 33,467,985 94,534,690 91,209,886
10 10% 5% 27,447,186 1,210,340 1,345,476
20 20% 10% 46,135,530 5,038,939 5,301,584
20 20% 10% 33,915,703 9,345,899 10,132,017
20 20% 10% 30,634,450 6,082,930 6,959,770
20 20% 10% 27,210,347 28,592,079 30,531,157
15 15% 8% 31,559,748 23,836,567 24,240,258
10 10% 5% 37,836,452 4,238,452 5,183,560
5 5% 3% 46,100,931 3,099,841 3,573,244
5 5% 3% 71,123,302 9,412,877 10,471,844
5 5% 3% 29,689,967 4,162,865 4,658,532
10 10% 5% 28,301,152 9,824,796 10,853,351
10 10% 5% 32,758,116 1,052,178 1,110,064
5 5% 3% 100,358,576 78,301,253 78,381,396
5 5% 3% 74,258,158 63,084,526 63,620,654
5 5% 3% 80,611,189 69,942,146 84,762,128
10 10% 5% 26,447,482 19,832,050 20,206,051
5 5% 3% 65,405,260 75,091,330 73,828,794
20 20% 10% 32,529,970 10,267,208 11,003,060
20 20% 10% 31,159,954 6,806,766 491,976,892
1 + USD 0.63/Kg 1% 1% 86,340,139 24,162,250 2,236,293
1 + USD 0.83/Kg 1% 1% 59,366,041 19,935,398 385,181
10 10% 5% 30,781,310 39,363,769 38,779,214
10 10% 5% 30,870,737 37,788,835 39,160,453
10 10% 5% 35,649,884 29,081,436 28,932,087
10 10% 5% 34,371,465 10,337,274 12,304,873
10 10% 5% 37,521,581 2,787,222 10,247,941
10 + USD 5.5 por kg. 10% 5% 486,582 58,342 99,262
10 + USD 5.5 por kg. 10% 5% 733,618 49,099 60,018
10 + USD 5.5 por kg. 10% 5% 1,304,799 143,218 397,154
10 + USD 5.5 por kg. 10% 5% 639,548 91,504 133,440
30 30% 15% 1,928,849 1,189,376 2,363,115
10 + USD 5.5 por kg. 10% 5% 964,083 266,366 6,419,078
10 + USD 5.5 por kg. 10% 5% 561,817 80,212 41,342
10 + USD 5.5 por kg. 10% 5% 677,462 82,316 982,753
10 10% 5% 2,205,392 215,797 43,861,288
10 + USD 5.5 por kg. 10% 5% 3,374,806 263,916 5,959,014
10 + USD 6/par 10% 5% 10,320,599 456,941 695,915
10 + USD 6/par 10% 5% 1,740,686 105,370 254,755
10 + USD 6/par 10% 5% 4,610,470 221,777 314,556
10 + USD 6/par 10% 5% 39,274,155 1,690,906 3,192,761
10 + USD 6/par 10% 5% 3,020,627 106,573 113,003
10 + USD 6/par 10% 5% 13,177,107 420,847 546,507
10 + USD 6/par 10% 5% 1,465,164 41,627 63,221
10 + USD 6/par 10% 5% 19,808,275 507,444 762,092
10 + USD 6/par 10% 5% 24,027,099 1,124,287 2,040,192
15 15% 8% 8,736,648 1,567,737 10,670,352
5 5% 3% 55,383,368 220,836,167 234,626,916
10 10% 5% 40,617,427 77,869,426 81,054,514
10 10% 5% 26,724,284 52,696,646 52,629,798
5 5% 3% 57,472,069 117,885,437 117,068,887
5 5% 3% 93,845,151 135,169,489 134,803,379
5 5% 3% 67,207,383 82,240,942 81,604,916
15 15% 8% 58,029,698 45,426,609 38,491,968
10 10% 5% 31,767,667 5,241,260 5,070,103
10 10% 5% 26,080,238 1,080,290 667,274
15 15% 8% 38,378,582 6,145,677 211,525
5 5% 3% 53,780,127 9,156,043 141
20 20% 10% 30,271,686 6,782,388 119,533
5 5% 3% 46,202,670 9,073,501 23,158
5 5% 3% 26,925,369 1,475,097 297,773
10 10% 5% 35,081,591 2,612,623 262,392
5 5% 3% 45,434,644 1,389,208 1,644,519
25 25% 13% 59,623,403 11,988,864 278,011
10 10% 5% 85,031,220 871,307 349,181
10 10% 5% 33,007,412 274,825 32,022
10 10% 5% 28,608,138 729,122 1,225,430
25 25% 13% 57,008,084 9,411,559 6,984
15 15% 8% 29,150,138 3,487,530 160,189
5 5% 3% 31,404,348 3,360,138 7,901
5 5% 3% 30,952,916 1,354,484 5,977,875
15 15% 8% 207,538,960 554,310 1,717,383
10 10% 5% 31,707,434 327,942 25,720
10 10% 5% 112,058,697 952,442 882,603
20 20% 10% 88,267,750 4,041,067 379,443
20 20% 10% 43,248,972 2,052,516 186,012
15 15% 8% 28,690,925 761,139 128,221
5 5% 3% 31,148,058 2,339,639 15,239,231
25 25% 13% 32,755,196 4,946,448 5,733,718
10 10% 5% 40,338,330 1,881,705 44,923,357
5 5% 3% 59,306,258 1,058,818 15,813,499

ompuestos se eliminan el arancel ad valorem


ESCENARIO REAL

RECAUDACIÓN ARANCELARIA 0.50% 4.75%

AD VALOREN ESPECIFICO TOTAL ARANCEL FODINFA ISD

2,788,561 - 2,788,561 139,428.05 1,324,566.48


3,120,570 - 3,120,570 156,028.52 1,482,270.96
7,434,924 - 7,434,924 218,674.24 2,077,405.24
16,564,464 - 16,564,464 828,223.19 7,868,120.31
7,417,270 - 7,417,270 370,863.50 3,523,203.23
18,928,215 - 18,928,215 473,205.39 4,495,451.18
5,918,811 - 5,918,811 197,293.71 1,874,290.25
6,326,241 - 6,326,241 158,156.02 1,502,482.19
8,356,105 - 8,356,105 417,805.24 3,969,149.82
43,970,963 - 43,970,963 1,465,698.78 13,924,138.39
1,661,549 - 1,661,549 166,154.90 1,578,471.54
2,294,177 - 2,294,177 229,417.73 2,179,468.45
38,239,935 - 38,239,935 955,998.37 9,081,984.54
2,294,096 - 2,294,096 229,409.63 2,179,391.48
2,481,824 - 2,481,824 248,182.42 2,357,733.03
1,364,593 - 1,364,593 136,459.28 1,296,363.15
2,496,136 - 2,496,136 249,613.58 2,371,328.98
22,892,040 - 22,892,040 2,289,204.03 21,747,438.28
3,081,948 - 3,081,948 308,194.78 2,927,850.42
3,346,798 - 3,346,798 167,339.92 1,589,729.29
2,744,719 - 2,744,719 137,235.93 1,303,741.31
9,227,106 - 9,227,106 230,677.65 2,191,437.67
6,783,141 - 6,783,141 169,578.52 1,610,995.89
6,126,890 - 6,126,890 153,172.25 1,455,136.38
5,442,069 - 5,442,069 136,051.74 1,292,491.49
4,733,962 - 4,733,962 157,798.74 1,499,088.01
3,783,645 - 3,783,645 189,182.26 1,797,231.47
2,305,047 - 2,305,047 230,504.65 2,189,794.21
3,556,165 - 3,556,165 355,616.51 3,378,356.83
1,484,498 - 1,484,498 148,449.84 1,410,273.45
2,830,115 - 2,830,115 141,505.76 1,344,304.73
3,275,812 - 3,275,812 163,790.58 1,556,010.53
5,017,929 - 5,017,929 501,792.88 4,767,032.34
3,712,908 - 3,712,908 371,290.79 3,527,262.51
4,030,559 - 4,030,559 403,055.95 3,829,031.48
2,644,748 - 2,644,748 132,237.41 1,256,255.37
3,270,263 - 3,270,263 327,026.30 3,106,749.84
6,505,994 - 6,505,994 162,649.85 1,545,173.56
6,231,991 - 6,231,991 155,799.77 1,480,097.82
863,401 15,222,218 16,085,619 431,700.70 4,101,156.60
593,660 16,546,381 17,140,041 296,830.20 2,819,886.94
3,078,131 - 3,078,131 153,906.55 1,462,112.24
3,087,074 - 3,087,074 154,353.69 1,466,360.03
3,564,988 - 3,564,988 178,249.42 1,693,369.47
3,437,147 - 3,437,147 171,857.33 1,632,644.59
3,752,158 - 3,752,158 187,607.90 1,782,275.08
48,658 320,881 369,540 2,432.91 23,112.65
73,362 270,043 343,405 3,668.09 34,846.84
130,480 787,699 918,179 6,524.00 61,977.97
63,955 503,274 567,229 3,197.74 30,378.55
578,655 - 578,655 9,644.24 91,620.31
96,408 1,465,014 1,561,423 4,820.42 45,793.97
56,182 441,164 497,346 2,809.09 26,686.33
67,746 452,737 520,483 3,387.31 32,179.43
220,539 - 220,539 11,026.96 104,756.13
337,481 1,451,536 1,789,017 16,874.03 160,303.29
1,032,060 4,175,490 5,207,550 51,603.00 490,228.47
174,069 1,528,530 1,702,599 8,703.43 82,682.61
461,047 1,887,336 2,348,383 23,052.35 218,997.31
3,927,416 19,156,566 23,083,982 196,370.78 1,865,522.37
302,063 678,018 980,081 15,103.14 143,479.79
1,317,711 3,279,042 4,596,753 65,885.53 625,912.56
146,516 379,326 525,842 7,325.82 69,595.31
1,980,828 4,572,552 6,553,380 99,041.38 940,893.08
2,402,710 12,241,152 14,643,862 120,135.49 1,141,287.20
1,310,497 - 1,310,497 43,683.24 414,990.77
2,769,168 - 2,769,168 276,916.84 2,630,709.98
4,061,743 - 4,061,743 203,087.14 1,929,327.79
2,672,428 - 2,672,428 133,621.42 1,269,403.49
2,873,603 - 2,873,603 287,360.34 2,729,923.26
4,692,258 - 4,692,258 469,225.75 4,457,644.67
3,360,369 - 3,360,369 336,036.91 3,192,350.68
8,704,455 - 8,704,455 290,148.49 2,756,410.65
3,176,767 - 3,176,767 158,838.34 1,508,964.20
2,608,024 - 2,608,024 130,401.19 1,238,811.29
5,756,787 - 5,756,787 191,892.91 1,822,982.65
2,689,006 - 2,689,006 268,900.64 2,554,556.03
6,054,337 - 6,054,337 151,358.43 1,437,905.10
2,310,134 - 2,310,134 231,013.35 2,194,626.83
1,346,268 - 1,346,268 134,626.84 1,278,955.01
3,508,159 - 3,508,159 175,407.96 1,666,375.59
2,271,732 - 2,271,732 227,173.22 2,158,145.58
14,905,851 - 14,905,851 298,117.01 2,832,111.62
8,503,122 - 8,503,122 425,156.10 4,038,982.93
3,300,741 - 3,300,741 165,037.06 1,567,852.08
2,860,814 - 2,860,814 143,040.69 1,358,886.55
14,252,021 - 14,252,021 285,040.42 2,707,884.01
4,372,521 - 4,372,521 145,750.69 1,384,631.57
1,570,217 - 1,570,217 157,021.74 1,491,706.55
1,547,646 - 1,547,646 154,764.58 1,470,263.49
31,130,844 - 31,130,844 1,037,694.80 9,858,100.61
3,170,743 - 3,170,743 158,537.17 1,506,103.12
11,205,870 - 11,205,870 560,293.49 5,322,788.11
17,653,550 - 17,653,550 441,338.75 4,192,718.15
8,649,794 - 8,649,794 216,244.86 2,054,326.19
4,303,639 - 4,303,639 143,454.63 1,362,818.96
1,557,403 - 1,557,403 155,740.29 1,479,532.77
8,188,799 - 8,188,799 163,775.98 1,555,871.79
4,033,833 - 4,033,833 201,691.65 1,916,070.66
2,965,313 - 2,965,313 296,531.29 2,817,047.26
520,819,682.98 85,358,959.64 606,178,643 24,757,804.33 235,199,141.17
EAL

12% RECAUDACIÓN ARANCELARIA

BI. IVA IVA VALOR EX ADUANA AD VALOREN ESPECIFICO

32,138,165.54 3,856,579.87 35,994,745.41 1,394,281 -


35,964,574.42 4,315,748.93 40,280,323.35 1,560,285 -
53,465,850.57 6,415,902.07 59,881,752.63 3,717,462 -
190,905,445.40 22,908,653.45 213,814,098.85 8,282,232 -
85,484,036.35 10,258,084.36 95,742,120.72 3,708,635 -
118,537,949.48 14,224,553.94 132,762,503.42 9,464,108 -
47,449,137.34 5,693,896.48 53,143,033.82 2,959,406 -
39,618,082.98 4,754,169.96 44,372,252.94 3,163,120 -
96,304,108.68 11,556,493.04 107,860,601.72 4,178,052 -
352,500,556.10 42,300,066.73 394,800,622.83 21,985,482 -
36,637,155.31 4,396,458.64 41,033,613.95 830,774 -
50,586,609.88 6,070,393.19 56,657,003.06 1,147,089 -
239,477,592.47 28,737,311.10 268,214,903.56 19,119,967 -
50,584,823.32 6,070,178.80 56,655,002.12 1,147,048 -
54,724,224.46 6,566,906.94 61,291,131.40 1,240,912 -
30,089,270.93 3,610,712.51 33,699,983.45 682,296 -
55,039,793.78 6,604,775.25 61,644,569.04 1,248,068 -
504,769,488.59 60,572,338.63 565,341,827.22 11,446,020 -
67,956,949.30 8,154,833.92 76,111,783.22 1,540,974 -
38,571,852.68 4,628,622.32 43,200,475.00 1,673,399 -
31,632,881.30 3,795,945.76 35,428,827.05 1,372,359 -
57,784,751.32 6,934,170.16 64,718,921.48 4,613,553 -
42,479,418.03 5,097,530.16 47,576,948.19 3,391,570 -
38,369,648.67 4,604,357.84 42,974,006.50 3,063,445 -
34,080,959.71 4,089,715.16 38,170,674.87 2,721,035 -
37,950,596.39 4,554,071.57 42,504,667.96 2,366,981 -
43,606,510.88 5,232,781.31 48,839,292.18 1,891,823 -
50,826,276.25 6,099,153.15 56,925,429.40 1,152,523 -
78,413,440.13 9,409,612.82 87,823,052.95 1,778,083 -
32,733,189.04 3,927,982.68 36,661,171.73 742,249 -
32,617,077.93 3,914,049.35 36,531,127.28 1,415,058 -
37,753,729.15 4,530,447.50 42,284,176.65 1,637,906 -
110,645,329.53 13,277,439.54 123,922,769.08 2,508,964 -
81,869,619.33 9,824,354.32 91,693,973.64 1,856,454 -
88,873,835.95 10,664,860.31 99,538,696.26 2,015,280 -
30,480,722.43 3,657,686.69 34,138,409.12 1,322,374 -
72,109,298.94 8,653,115.87 80,762,414.82 1,635,131 -
40,743,786.95 4,889,254.43 45,633,041.39 3,252,997 -
39,027,842.64 4,683,341.12 43,711,183.75 3,115,995 -
106,958,615.34 12,835,033.84 119,793,649.18 - 15,222,218
79,622,799.06 9,554,735.89 89,177,534.94 - 16,546,381
35,475,460.09 4,257,055.21 39,732,515.30 1,539,066 -
35,578,524.86 4,269,422.98 39,847,947.84 1,543,537 -
41,086,490.80 4,930,378.90 46,016,869.70 1,782,494 -
39,613,113.47 4,753,573.62 44,366,687.09 1,718,573 -
43,243,621.69 5,189,234.60 48,432,856.29 1,876,079 -
881,667.28 105,800.07 987,467.35 - 320,881
1,115,537.31 133,864.48 1,249,401.79 - 270,043
2,291,480.01 274,977.60 2,566,457.61 - 787,699
1,240,353.92 148,842.47 1,389,196.40 - 503,274
2,608,767.65 313,052.12 2,921,819.77 289,327 -
2,576,120.64 309,134.48 2,885,255.12 - 1,465,014
1,088,658.48 130,639.02 1,219,297.50 - 441,164
1,233,511.65 148,021.40 1,381,533.05 - 452,737
2,541,714.55 305,005.75 2,846,720.30 110,270 -
5,341,000.31 640,920.04 5,981,920.35 - 1,451,536
16,069,980.68 1,928,397.68 17,998,378.36 - 4,175,490
3,534,671.12 424,160.53 3,958,831.65 - 1,528,530
7,200,902.31 864,108.28 8,065,010.59 - 1,887,336
64,420,029.87 7,730,403.58 72,150,433.45 - 19,156,566
4,159,290.69 499,114.88 4,658,405.57 - 678,018
18,465,657.32 2,215,878.88 20,681,536.20 - 3,279,042
2,067,928.08 248,151.37 2,316,079.45 - 379,326
27,401,589.36 3,288,190.72 30,689,780.09 - 4,572,552
39,932,383.55 4,791,886.03 44,724,269.57 - 12,241,152
10,505,818.97 1,260,698.28 11,766,517.24 655,249 -
61,060,163.20 7,327,219.58 68,387,382.78 1,384,584 -
46,811,584.77 5,617,390.17 52,428,974.94 2,030,871 -
30,799,737.30 3,695,968.48 34,495,705.78 1,336,214 -
63,362,955.58 7,603,554.67 70,966,510.25 1,436,802 -
103,464,278.88 12,415,713.47 115,879,992.35 2,346,129 -
74,096,139.44 8,891,536.73 82,987,676.18 1,680,185 -
69,780,711.76 8,373,685.41 78,154,397.18 4,352,227 -
36,612,236.71 4,393,468.40 41,005,705.11 1,588,383 -
30,057,473.86 3,606,896.86 33,664,370.72 1,304,012 -
46,150,244.99 5,538,029.40 51,688,274.38 2,878,394 -
59,292,590.02 7,115,110.80 66,407,700.82 1,344,503 -
37,915,287.18 4,549,834.46 42,465,121.64 3,027,169 -
50,938,443.75 6,112,613.25 57,051,057.00 1,155,067 -
29,685,218.81 3,562,226.26 33,247,445.06 673,134 -
40,431,533.97 4,851,784.08 45,283,318.05 1,754,080 -
50,091,694.66 6,011,003.36 56,102,698.02 1,135,866 -
77,659,481.90 9,319,137.83 86,978,619.73 7,452,925 -
97,998,480.58 11,759,817.67 109,758,298.25 4,251,561 -
38,041,042.54 4,564,925.10 42,605,967.65 1,650,371 -
32,970,878.93 3,956,505.47 36,927,384.41 1,430,407 -
74,253,029.90 8,910,363.59 83,163,393.49 7,126,011 -
35,053,041.40 4,206,364.97 39,259,406.37 2,186,260 -
34,623,294.19 4,154,795.30 38,778,089.50 785,109 -
34,125,589.48 4,095,070.74 38,220,660.21 773,823 -
249,565,599.56 29,947,871.95 279,513,471.50 15,565,422 -
36,542,817.69 4,385,138.12 40,927,955.81 1,585,372 -
129,147,648.40 15,497,717.81 144,645,366.21 5,602,935 -
110,555,357.41 13,266,642.89 123,822,000.30 8,826,775 -
54,169,337.86 6,500,320.54 60,669,658.40 4,324,897 -
34,500,837.81 4,140,100.54 38,640,938.35 2,151,819 -
34,340,734.30 4,120,888.12 38,461,622.42 778,701 -
42,663,642.20 5,119,637.06 47,783,279.26 4,094,399 -
46,489,924.94 5,578,790.99 52,068,715.93 2,016,916 -
65,385,149.61 7,846,217.95 73,231,367.56 1,482,656 -
5,817,696,454.79 698,123,574.57 6,515,820,029.36 253,371,965.63 85,358,959.64
ESCENARIO ESTIMADO

ÓN ARANCELARIA 0.50% 4.75% 12%

TOTAL ARANCEL FODINFA ISD BI. IVA IVA

1,394,281 139,428.05 1,324,566.48 30,743,885.04 3,689,266.21


1,560,285 156,028.52 1,482,270.96 34,404,289.19 4,128,514.70
3,717,462 218,674.24 2,077,405.24 49,748,388.56 5,969,806.63
8,282,232 828,223.19 7,868,120.31 182,623,213.50 21,914,785.62
3,708,635 370,863.50 3,523,203.23 81,775,401.37 9,813,048.16
9,464,108 473,205.39 4,495,451.18 109,073,841.74 13,088,861.01
2,959,406 197,293.71 1,874,290.25 44,489,731.68 5,338,767.80
3,163,120 158,156.02 1,502,482.19 36,454,962.59 4,374,595.51
4,178,052 417,805.24 3,969,149.82 92,126,056.24 11,055,126.75
21,985,482 1,465,698.78 13,924,138.39 330,515,074.43 39,661,808.93
830,774 166,154.90 1,578,471.54 35,806,380.81 4,296,765.70
1,147,089 229,417.73 2,179,468.45 49,439,521.22 5,932,742.55
19,119,967 955,998.37 9,081,984.54 220,357,625.01 26,442,915.00
1,147,048 229,409.63 2,179,391.48 49,437,775.17 5,932,533.02
1,240,912 248,182.42 2,357,733.03 53,483,312.34 6,417,997.48
682,296 136,459.28 1,296,363.15 29,406,974.54 3,528,836.94
1,248,068 249,613.58 2,371,328.98 53,791,725.90 6,455,007.11
11,446,020 2,289,204.03 21,747,438.28 493,323,468.44 59,198,816.21
1,540,974 308,194.78 2,927,850.42 66,415,975.39 7,969,917.05
1,673,399 167,339.92 1,589,729.29 36,898,453.43 4,427,814.41
1,372,359 137,235.93 1,303,741.31 30,260,522.02 3,631,262.64
4,613,553 230,677.65 2,191,437.67 53,171,198.32 6,380,543.80
3,391,570 169,578.52 1,610,995.89 39,087,847.72 4,690,541.73
3,063,445 153,172.25 1,455,136.38 35,306,203.66 4,236,744.44
2,721,035 136,051.74 1,292,491.49 31,359,925.00 3,763,191.00
2,366,981 157,798.74 1,499,088.01 35,583,615.33 4,270,033.84
1,891,823 189,182.26 1,797,231.47 41,714,688.28 5,005,762.59
1,152,523 230,504.65 2,189,794.21 49,673,752.98 5,960,850.36
1,778,083 355,616.51 3,378,356.83 76,635,357.59 9,196,242.91
742,249 148,449.84 1,410,273.45 31,990,939.86 3,838,912.78
1,415,058 141,505.76 1,344,304.73 31,202,020.32 3,744,242.44
1,637,906 163,790.58 1,556,010.53 36,115,823.33 4,333,898.80
2,508,964 501,792.88 4,767,032.34 108,136,365.14 12,976,363.82
1,856,454 371,290.79 3,527,262.51 80,013,165.37 9,601,579.84
2,015,280 403,055.95 3,829,031.48 86,858,556.22 10,423,026.75
1,322,374 132,237.41 1,256,255.37 29,158,348.36 3,499,001.80
1,635,131 327,026.30 3,106,749.84 70,474,167.45 8,456,900.09
3,252,997 162,649.85 1,545,173.56 37,490,789.99 4,498,894.80
3,115,995 155,799.77 1,480,097.82 35,911,847.22 4,309,421.67
15,222,218 431,700.70 4,101,156.60 106,095,213.95 12,731,425.67
16,546,381 296,830.20 2,819,886.94 79,029,138.65 9,483,496.64
1,539,066 153,906.55 1,462,112.24 33,936,394.57 4,072,367.35
1,543,537 154,353.69 1,466,360.03 34,034,987.99 4,084,198.56
1,782,494 178,249.42 1,693,369.47 39,303,996.62 4,716,479.59
1,718,573 171,857.33 1,632,644.59 37,894,540.22 4,547,344.83
1,876,079 187,607.90 1,782,275.08 41,367,542.66 4,964,105.12
320,881 2,432.91 23,112.65 833,009.07 99,961.09
270,043 3,668.09 34,846.84 1,042,175.55 125,061.07
787,699 6,524.00 61,977.97 2,161,000.07 259,320.01
503,274 3,197.74 30,378.55 1,176,399.09 141,167.89
289,327 9,644.24 91,620.31 2,319,440.37 278,332.84
1,465,014 4,820.42 45,793.97 2,479,712.29 297,565.47
441,164 2,809.09 26,686.33 1,032,476.74 123,897.21
452,737 3,387.31 32,179.43 1,165,765.48 139,891.86
110,270 11,026.96 104,756.13 2,431,444.94 291,773.39
1,451,536 16,874.03 160,303.29 5,003,519.71 600,422.36
4,175,490 51,603.00 490,228.47 15,037,920.75 1,804,550.49
1,528,530 8,703.43 82,682.61 3,360,602.47 403,272.30
1,887,336 23,052.35 218,997.31 6,739,855.34 808,782.64
19,156,566 196,370.78 1,865,522.37 60,492,614.35 7,259,113.72
678,018 15,103.14 143,479.79 3,857,227.98 462,867.36
3,279,042 65,885.53 625,912.56 17,147,946.67 2,057,753.60
379,326 7,325.82 69,595.31 1,921,411.63 230,569.40
4,572,552 99,041.38 940,893.08 25,420,761.82 3,050,491.42
12,241,152 120,135.49 1,141,287.20 37,529,673.65 4,503,560.84
655,249 43,683.24 414,990.77 9,850,570.38 1,182,068.45
1,384,584 276,916.84 2,630,709.98 59,675,579.00 7,161,069.48
2,030,871 203,087.14 1,929,327.79 44,780,713.41 5,373,685.61
1,336,214 133,621.42 1,269,403.49 29,463,523.10 3,535,622.77
1,436,802 287,360.34 2,729,923.26 61,926,153.87 7,431,138.46
2,346,129 469,225.75 4,457,644.67 101,118,150.11 12,134,178.01
1,680,185 336,036.91 3,192,350.68 72,415,954.87 8,689,914.58
4,352,227 290,148.49 2,756,410.65 65,428,484.42 7,851,418.13
1,588,383 158,838.34 1,508,964.20 35,023,853.33 4,202,862.40
1,304,012 130,401.19 1,238,811.29 28,753,461.98 3,450,415.44
2,878,394 191,892.91 1,822,982.65 43,271,851.33 5,192,622.16
1,344,503 268,900.64 2,554,556.03 57,948,086.84 6,953,770.42
3,027,169 151,358.43 1,437,905.10 34,888,118.54 4,186,574.23
1,155,067 231,013.35 2,194,626.83 49,783,377.00 5,974,005.24
673,134 134,626.84 1,278,955.01 29,012,084.59 3,481,450.15
1,754,080 175,407.96 1,666,375.59 38,677,454.41 4,641,294.53
1,135,866 227,173.22 2,158,145.58 48,955,828.57 5,874,699.43
7,452,925 298,117.01 2,832,111.62 70,206,556.58 8,424,786.79
4,251,561 425,156.10 4,038,982.93 93,746,919.60 11,249,630.35
1,650,371 165,037.06 1,567,852.08 36,390,671.93 4,366,880.63
1,430,407 143,040.69 1,358,886.55 31,540,472.04 3,784,856.64
7,126,011 285,040.42 2,707,884.01 67,127,019.35 8,055,242.32
2,186,260 145,750.69 1,384,631.57 32,866,781.02 3,944,013.72
785,109 157,021.74 1,491,706.55 33,838,185.48 4,060,582.26
773,823 154,764.58 1,470,263.49 33,351,766.59 4,002,211.99
15,565,422 1,037,694.80 9,858,100.61 234,000,177.55 28,080,021.31
1,585,372 158,537.17 1,506,103.12 34,957,445.99 4,194,893.52
5,602,935 560,293.49 5,322,788.11 123,544,713.55 14,825,365.63
8,826,775 441,338.75 4,192,718.15 101,728,582.37 12,207,429.88
4,324,897 216,244.86 2,054,326.19 49,844,440.62 5,981,332.87
2,151,819 143,454.63 1,362,818.96 32,349,018.41 3,881,882.21
778,701 155,740.29 1,479,532.77 33,562,032.84 4,027,443.94
4,094,399 163,775.98 1,555,871.79 38,569,242.76 4,628,309.13
2,016,916 201,691.65 1,916,070.66 44,473,008.46 5,336,761.01
1,482,656 296,531.29 2,817,047.26 63,902,493.15 7,668,299.18
338,730,925.28 24,757,804.33 235,199,141.17 5,550,248,737.44 666,029,848.49
IMPACTO FISCAL
IMPACTO
VALOR EX ADUANA IMPACTO IVA IMPACTO TOTAL
ARANCEL
34,433,151.25 (1,394,280.5) (167,313.7) (1,561,594.2)
38,532,803.90 (1,560,285.2) (187,234.2) (1,747,519.5)
55,718,195.19 (3,717,462.0) (446,095.4) (4,163,557.4)
204,537,999.12 (8,282,231.9) (993,867.8) (9,276,099.7)
91,588,449.54 (3,708,635.0) (445,036.2) (4,153,671.2)
122,162,702.74 (9,464,107.7) (1,135,692.9) (10,599,800.7)
49,828,499.48 (2,959,405.7) (355,128.7) (3,314,534.3)
40,829,558.10 (3,163,120.4) (379,574.4) (3,542,694.8)
103,181,182.99 (4,178,052.4) (501,366.3) (4,679,418.7)
370,176,883.36 (21,985,481.7) (2,638,257.8) (24,623,739.5)
40,103,146.51 (830,774.5) (99,692.9) (930,467.4)
55,372,263.76 (1,147,088.7) (137,650.6) (1,284,739.3)
246,800,540.01 (19,119,967.5) (2,294,396.1) (21,414,363.6)
55,370,308.19 (1,147,048.1) (137,645.8) (1,284,693.9)
59,901,309.83 (1,240,912.1) (148,909.5) (1,389,821.6)
32,935,811.49 (682,296.4) (81,875.6) (764,172.0)
60,246,733.01 (1,248,067.9) (149,768.1) (1,397,836.0)
552,522,284.65 (11,446,020.1) (1,373,522.4) (12,819,542.6)
74,385,892.44 (1,540,973.9) (184,916.9) (1,725,890.8)
41,326,267.84 (1,673,399.2) (200,807.9) (1,874,207.2)
33,891,784.66 (1,372,359.3) (164,683.1) (1,537,042.4)
59,551,742.12 (4,613,553.0) (553,626.4) (5,167,179.4)
43,778,389.45 (3,391,570.3) (406,988.4) (3,798,558.7)
39,542,948.10 (3,063,445.0) (367,613.4) (3,431,058.4)
35,123,116.00 (2,721,034.7) (326,524.2) (3,047,558.9)
39,853,649.17 (2,366,981.1) (284,037.7) (2,651,018.8)
46,720,450.88 (1,891,822.6) (227,018.7) (2,118,841.3)
55,634,603.34 (1,152,523.3) (138,302.8) (1,290,826.1)
85,831,600.50 (1,778,082.5) (213,369.9) (1,991,452.4)
35,829,852.64 (742,249.2) (89,069.9) (831,319.1)
34,946,262.76 (1,415,057.6) (169,806.9) (1,584,864.5)
40,449,722.13 (1,637,905.8) (196,548.7) (1,834,454.5)
121,112,728.96 (2,508,964.4) (301,075.7) (2,810,040.1)
89,614,745.22 (1,856,454.0) (222,774.5) (2,079,228.4)
97,281,582.97 (2,015,279.7) (241,833.6) (2,257,113.3)
32,657,350.16 (1,322,374.1) (158,684.9) (1,481,059.0)
78,931,067.54 (1,635,131.5) (196,215.8) (1,831,347.3)
41,989,684.79 (3,252,997.0) (390,359.6) (3,643,356.6)
40,221,268.88 (3,115,995.4) (373,919.5) (3,489,914.9)
118,826,639.63 (863,401.4) (103,608.2) (967,009.6)
88,512,635.29 (593,660.4) (71,239.2) (664,899.7)
38,008,761.92 (1,539,065.5) (184,687.9) (1,723,753.4)
38,119,186.55 (1,543,536.9) (185,224.4) (1,728,761.3)
44,020,476.22 (1,782,494.2) (213,899.3) (1,996,393.5)
42,441,885.05 (1,718,573.3) (206,228.8) (1,924,802.0)
46,331,647.77 (1,876,079.0) (225,129.5) (2,101,208.5)
932,970.16 (48,658.2) (5,839.0) (54,497.2)
1,167,236.62 (73,361.8) (8,803.4) (82,165.2)
2,420,320.08 (130,479.9) (15,657.6) (146,137.5)
1,317,566.98 (63,954.8) (7,674.6) (71,629.4)
2,597,773.22 (289,327.3) (34,719.3) (324,046.6)
2,777,277.77 (96,408.3) (11,569.0) (107,977.4)
1,156,373.95 (56,181.7) (6,741.8) (62,923.5)
1,305,657.34 (67,746.2) (8,129.5) (75,875.7)
2,723,218.33 (110,269.6) (13,232.4) (123,502.0)
5,603,942.07 (337,480.6) (40,497.7) (377,978.3)
16,842,471.24 (1,032,059.9) (123,847.2) (1,155,907.1)
3,763,874.77 (174,068.6) (20,888.2) (194,956.9)
7,548,637.98 (461,047.0) (55,325.6) (516,372.6)
67,751,728.07 (3,927,415.5) (471,289.9) (4,398,705.4)
4,320,095.34 (302,062.7) (36,247.5) (338,310.2)
19,205,700.27 (1,317,710.7) (158,125.3) (1,475,835.9)
2,151,981.03 (146,516.4) (17,582.0) (164,098.4)
28,471,253.24 (1,980,827.5) (237,699.3) (2,218,526.8)
42,033,234.49 (2,402,709.9) (288,325.2) (2,691,035.1)
11,032,638.83 (655,248.6) (78,629.8) (733,878.4)
66,836,648.48 (1,384,584.2) (166,150.1) (1,550,734.3)
50,154,399.02 (2,030,871.4) (243,704.6) (2,274,575.9)
32,999,145.87 (1,336,214.2) (160,345.7) (1,496,559.9)
69,357,292.33 (1,436,801.7) (172,416.2) (1,609,217.9)
113,252,328.12 (2,346,128.8) (281,535.5) (2,627,664.2)
81,105,869.46 (1,680,184.6) (201,622.1) (1,881,806.7)
73,279,902.55 (4,352,227.3) (522,267.3) (4,874,494.6)
39,226,715.73 (1,588,383.4) (190,606.0) (1,778,989.4)
32,203,877.41 (1,304,011.9) (156,481.4) (1,460,493.3)
48,464,473.49 (2,878,393.7) (345,407.2) (3,223,800.9)
64,901,857.26 (1,344,503.2) (161,340.4) (1,505,843.6)
39,074,692.77 (3,027,168.6) (363,260.2) (3,390,428.9)
55,757,382.24 (1,155,066.8) (138,608.0) (1,293,674.8)
32,493,534.74 (673,134.2) (80,776.1) (753,910.3)
43,318,748.94 (1,754,079.6) (210,489.5) (1,964,569.1)
54,830,528.00 (1,135,866.1) (136,303.9) (1,272,170.0)
78,631,343.37 (7,452,925.3) (894,351.0) (8,347,276.4)
104,996,549.95 (4,251,561.0) (510,187.3) (4,761,748.3)
40,757,552.56 (1,650,370.6) (198,044.5) (1,848,415.1)
35,325,328.68 (1,430,406.9) (171,648.8) (1,602,055.7)
75,182,261.68 (7,126,010.5) (855,121.3) (7,981,131.8)
36,810,794.74 (2,186,260.4) (262,351.2) (2,448,611.6)
37,898,767.74 (785,108.7) (94,213.0) (879,321.8)
37,353,978.58 (773,822.9) (92,858.7) (866,681.6)
262,080,198.85 (15,565,422.0) (1,867,850.6) (17,433,272.7)
39,152,339.51 (1,585,371.7) (190,244.6) (1,775,616.3)
138,370,079.17 (5,602,934.9) (672,352.2) (6,275,287.0)
113,936,012.25 (8,826,775.0) (1,059,213.0) (9,885,988.0)
55,825,773.50 (4,324,897.2) (518,987.7) (4,843,884.9)
36,230,900.62 (2,151,819.4) (258,218.3) (2,410,037.7)
37,589,476.78 (778,701.5) (93,444.2) (872,145.6)
43,197,551.89 (4,094,399.4) (491,327.9) (4,585,727.4)
49,809,769.47 (2,016,916.5) (242,030.0) (2,258,946.5)
71,570,792.33 (1,482,656.5) (177,918.8) (1,660,575.2)
6,216,278,585.93 (267,447,717.3) (32,093,726.1) (299,541,443.4)
REAL
Datos
CUODE Suma de TOTAL ARANCEL Suma de FODINFA
BIENES DE CAPITAL 163,396,348.24 6,415,818.61
BIENES DE CONSUMO 196,651,913.74 6,660,314.15
MATERIAS PRIMAS 246,130,380.65 11,681,671.57
Total general 606,178,642.63 24,757,804.33

JAPON
Datos
CUODE Suma de TOTAL ARANCEL2 Suma de FODINFA2
BIENES DE CAPITAL - 1,924,745.58
BIENES DE CONSUMO - 1,998,094.24
MATERIAS PRIMAS - 3,504,501.47
(en blanco) - 7,427,341.30
Total general - 14,854,682.60

RESTO DEL MUNDO


Datos
CUODE Suma de TOTAL ARANCEL3 Suma de FODINFA3
BIENES DE CAPITAL 114,377,443.77 4,491,073.03
BIENES DE CONSUMO 137,656,339.62 4,662,219.90
MATERIAS PRIMAS 172,291,266.45 8,177,170.10
(en blanco) 424,325,049.84 17,330,463.03
Total general 848,650,099.68 34,660,926.07

ESTIMADO
Datos
CUODE Suma de TOTAL ARANCEL4 Suma de FODINFA4
BIENES DE CAPITAL 114,377,443.77 6,415,818.61
BIENES DE CONSUMO 137,656,339.62 6,660,314.15
MATERIAS PRIMAS 172,291,266.45 11,681,671.57
(en blanco) 424,325,049.84 24,757,804.33
Total general 848,650,099.68 49,515,608.67

IMPACTOS
Datos

CUODE Suma de IMPACTO ARANCEL Suma de IMPACTO IVA

BIENES DE CAPITAL (49,018,904.47) (5,882,268.54)


BIENES DE CONSUMO (58,995,574.12) (7,079,468.89)
MATERIAS PRIMAS (73,839,114.19) (8,860,693.70)
(en blanco) (181,853,592.79) (21,822,431.13)
Total general (363,707,185.58) (43,644,862.27)
REAL

Suma de ISD Suma de IVA Suma de VALOR EX ADUANA


60,950,276.80 181,671,139.88 1,695,597,305.57
63,272,984.42 191,837,765.07 1,790,485,807.31
110,975,879.95 324,614,669.62 3,029,736,916.48
235,199,141.17 698,123,574.57 6,515,820,029.36

APON

Suma de ISD2 Suma de IVA2 Suma de VALOR EX ADUANA 2


18,285,083.04 48,619,073.43 453,778,018.66
18,981,895.33 50,471,860.63 471,070,699.18
33,292,763.98 88,523,707.18 826,221,267.05
70,559,742.35 187,614,641.24 1,751,069,984.89
141,119,484.70 375,229,282.48 3,502,139,969.77

DEL MUNDO

Suma de ISD3 Suma de BI. IVA3 Suma de VALOR EX ADUANA 3


42,665,193.76 1,059,748,315.98 1,186,918,113.90
44,291,089.10 1,119,053,629.57 1,253,340,065.12
77,683,115.96 1,893,585,572.80 2,120,815,841.54
164,639,398.82 4,072,387,518.35 4,561,074,020.56
329,278,797.63 8,144,775,036.71 9,122,148,041.11

IMADO

Suma de ISD4 Suma de IVA4 Suma de VALOR EX ADUANA 4


60,950,276.80 175,788,871.35 1,640,696,132.56
63,272,984.42 184,758,296.17 1,724,410,764.30
110,975,879.95 315,753,975.92 2,947,037,108.58
235,199,141.17 676,301,143.44 6,312,144,005.44
470,398,282.33 1,352,602,286.88 12,624,288,010.89

Suma de ARANCEL
Suma de IMPACTO TOTAL
EFECTIVO PROMEDIO

(54,901,173.01) 1.94
(66,075,043.02) 8.73
(82,699,807.90) 3.86
(203,676,023.92) 0.15
(407,352,047.84) 14.68
Importaciones de Ecuador 2021

Subpartida Descripción CUODE Arancel Aplicado

0303420000 - - Atunes de aleta amarilla (rabiles) (Thunnus albaca BIENES DE CONSUMO 10%
0303430000 - - Listados o bonitos de vientre rayado BIENES DE CONSUMO 10%
0808100000 - Manzanas BIENES DE CONSUMO 17%
1001190000 - - Los demás MATERIAS PRIMAS 10%
1001991000 - - - Los demás trigos MATERIAS PRIMAS 10%
1507100000 - Aceite en bruto, incluso desgomado MATERIAS PRIMAS 20%
1701999090 - - - - Los demás BIENES DE CONSUMO 15%
1901101000 - - Fórmulas lácteas para niños de hasta 12 meses de BIENES DE CONSUMO 20%
2106902900 - - - Las demás MATERIAS PRIMAS 10%
2304000000 Tortas y demás residuos sólidos de la extracción del aMATERIAS PRIMAS 15%
2309902010 - - - Para uso acuícola MATERIAS PRIMAS 5%
2309902090 - - - Los demás MATERIAS PRIMAS 5%
2309909012 - - - - Las demás para uso acuícola MATERIAS PRIMAS 20%
3002209000 - - Las demás MATERIAS PRIMAS 5%
3004201900 - - - Los demás BIENES DE CONSUMO 5%
3004391900 - - - - Los demás BIENES DE CONSUMO 5%
3004501000 - - Para uso humano BIENES DE CONSUMO 5%
3004902900 - - - Los demás BIENES DE CONSUMO 5%
3102101000 - - Con un porcentaje de nitrógeno superior o igual a MATERIAS PRIMAS 5%
3105300000 - Hidrogenoortofosfato de diamonio (fosfato diamóniMATERIAS PRIMAS 10%
3302900010 - - Mezclas de sustancias odoríferas MATERIAS PRIMAS 10%
3304990090 - - - Los demás BIENES DE CONSUMO 20%
3305100000 - Champúes BIENES DE CONSUMO 20%
3305900000 - Las demás BIENES DE CONSUMO 20%
3402200000 - Preparaciones acondicionadas para la venta al por BIENES DE CONSUMO 20%
3402909900 - - - Los demás BIENES DE CONSUMO 15%
3808911900 - - - - Los demás MATERIAS PRIMAS 10%
3808921900 - - - - Los demás BIENES DE CONSUMO 5%
3808929900 - - - - Los demás MATERIAS PRIMAS 5%
3808931900 - - - - Los demás MATERIAS PRIMAS 5%
3808939900 - - - - Los demás MATERIAS PRIMAS 10%
3822009000 - Los demás MATERIAS PRIMAS 10%
3901100000 - Polietileno de densidad inferior a 0,94 MATERIAS PRIMAS 5%
3901200000 - Polietileno de densidad superior o igual a 0,94 MATERIAS PRIMAS 5%
3902100000 - Polipropileno MATERIAS PRIMAS 5%
3902300000 - Copolímeros de propileno MATERIAS PRIMAS 10%
3904102000 - - Obtenido por polimerización en suspensión MATERIAS PRIMAS 5%
3920100000 - De polímeros de etileno MATERIAS PRIMAS 20%
3926909000 - - Los demás BIENES DE CONSUMO 20%
4011101000 - - Radiales BIENES DE CAPITAL 1 + USD 0.63/Kg
4011201000 - - Radiales BIENES DE CAPITAL 1 + USD 0.83/Kg
4802559000 - - - Los demás MATERIAS PRIMAS 10%
4802569000 - - - Los demás MATERIAS PRIMAS 10%
4803009000 - Los demás MATERIAS PRIMAS 10%
4811592000 - - - Con lámina intermedia de aluminio, de los tipos MATERIAS PRIMAS 10%
4901999000 - - - Los demás BIENES DE CONSUMO 10%
6301400000 - Mantas de fibras sintéticas (excepto las eléctricas) BIENES DE CONSUMO 10 + USD 5.5 por kg.
6302310000 - - De algodón BIENES DE CONSUMO 10 + USD 5.5 por kg.
6302600000 - Ropa de tocador o cocina, de tejido con bucles del t BIENES DE CONSUMO 10 + USD 5.5 por kg.
6303920000 - - De fibras sintéticas BIENES DE CONSUMO 10 + USD 5.5 por kg.
6305101000 - - De yute MATERIAS PRIMAS 30%
6305332000 - - - De polipropileno MATERIAS PRIMAS 10 + USD 5.5 por kg.
6306220000 - - De fibras sintéticas BIENES DE CONSUMO 10 + USD 5.5 por kg.
6307100000 - Paños para fregar o lavar (bayetas, paños rejilla), fr BIENES DE CONSUMO 10 + USD 5.5 por kg.
6307903000 - - Mascarillas de protección BIENES DE CONSUMO 10%
6307909000 - - Los demás BIENES DE CONSUMO 10 + USD 5.5 por kg.
6402190000 - - Los demás BIENES DE CONSUMO 10 + USD 6/par
6402200000 - Calzado con la parte superior de tiras o bridas fijas BIENES DE CONSUMO 10 + USD 6/par
6402910000 - - Que cubran el tobillo BIENES DE CONSUMO 10 + USD 6/par
6402999000 - - - Los demás BIENES DE CONSUMO 10 + USD 6/par
6403919000 - - - Los demás BIENES DE CONSUMO 10 + USD 6/par
6403999000 - - - Los demás BIENES DE CONSUMO 10 + USD 6/par
6404111000 - - - Calzado de deporte BIENES DE CONSUMO 10 + USD 6/par
6404112000 - - - Calzado de tenis, baloncesto, gimnasia, entrenamBIENES DE CONSUMO 10 + USD 6/par
6404190000 - - Los demás BIENES DE CONSUMO 10 + USD 6/par
6406200000 - Suelas y tacones (tacos), de caucho o plástico MATERIAS PRIMAS 15%
7204490000 - - Los demás MATERIAS PRIMAS 5%
7208391000 - - - Con un contenido de carbono superior o igual a MATERIAS PRIMAS 10%
7208399100 - - - - De espesor inferior o igual a 1,8 mm MATERIAS PRIMAS 10%
7208399900 - - - - Los demás MATERIAS PRIMAS 5%
7210490000 - - Los demás MATERIAS PRIMAS 5%
7210610000 - - Revestidos de aleaciones de aluminio y cinc MATERIAS PRIMAS 5%
7304290000 - - Los demás MATERIAS PRIMAS 15%
7403110000 - - Cátodos y secciones de cátodos MATERIAS PRIMAS 10%
8413919000 - - - Las demás BIENES DE CAPITAL 10%
8415101000 - - Con equipo de enfriamiento inferior o igual a 30. BIENES DE CAPITAL 15%
8417809010 - - - Horno industrial para industria de cemento BIENES DE CAPITAL 5%
8418103000 - - De volumen superior o igual a 269 l pero inferior a BIENES DE CONSUMO 20%
8429520090 - - - Las demás BIENES DE CAPITAL 5%
8431439000 - - - Las demás BIENES DE CAPITAL 5%
8443310000 - - Máquinas que efectúan dos o más de las siguiente BIENES DE CAPITAL 10%
8443990000 - - Los demás BIENES DE CAPITAL 5%
8450200000 - Máquinas de capacidad unitaria, expresada en peso BIENES DE CAPITAL 25%
8471300000 - Máquinas automáticas para tratamiento o procesamien BIENES DE CAPITAL 10%
8471500000 - Unidades de proceso, excepto las de las subpartida BIENES DE CAPITAL 10%
8473300000 - Partes y accesorios de máquinas de la partida 84.71 BIENES DE CAPITAL 10%
8474209000 - - Los demás BIENES DE CAPITAL 25%
8479899090 - - - - Los demás BIENES DE CAPITAL 15%
8502391000 - - - De corriente alterna BIENES DE CAPITAL 5%
8504409000 - - Los demás BIENES DE CAPITAL 5%
8517120029 - - - - Los demás BIENES DE CAPITAL 15%
8517610000 - - Estaciones base BIENES DE CAPITAL 10%
8517622000 - - - Aparatos de telecomunicación por corriente port BIENES DE CAPITAL 10%
8528720031 - - - - En CKD BIENES DE CONSUMO 20%
8528720041 - - - - En CKD BIENES DE CONSUMO 20%
8537109000 - - Los demás BIENES DE CAPITAL 15%
8543709000 - - Las demás BIENES DE CAPITAL 5%
8544491000 - - - De cobre MATERIAS PRIMAS 25%
9018390000 - - Los demás BIENES DE CAPITAL 10%
9018909000 - - Los demás BIENES DE CAPITAL 5%

3.- Calcular el impacto fiscal por negociar un acuerdo comercial con Japón que representa el 30% del comercio, el cual reduce a 0% a los aranceles para
4.- Calcular el arancel efectivo promedio resultante de la negociación con el Japón
5.- Resumen de impacto fiscal por diferimiento y negociación según la clasificación CUODE
JAPON RESTO DEL
CIF USD PESO KG CANTIDAD JAPON CIF JAPON KG
CANTIDAD MUNDO CIF

27,885,610 14,736,003 14,709,841 8,365,683 4,420,801 4,412,952 19,519,927


31,205,704 22,443,487 22,700,378 9,361,711 6,733,046 6,810,113 21,843,993
43,734,847 54,825,422 51,113,561 13,120,454 16,447,627 15,334,068 30,614,393
165,644,638 678,352,839 677,584,357 49,693,391 203,505,852 203,275,307 115,951,247
74,172,700 407,138,680 366,420,595 22,251,810 122,141,604 109,926,179 51,920,890
94,641,077 109,539,915 109,540,775 28,392,323 32,861,975 32,862,233 66,248,754
39,458,742 74,990,175 70,950,737 11,837,623 22,497,052 21,285,221 27,621,119
31,631,204 4,323,125 5,278,941 9,489,361 1,296,938 1,583,682 22,141,843
83,561,049 3,325,887 3,488,953 25,068,315 997,766 1,046,686 58,492,734
293,139,756 825,129,700 795,747,270 87,941,927 247,538,910 238,724,181 205,197,829
33,230,980 7,301,290 7,511,808 9,969,294 2,190,387 2,253,542 23,261,686
45,883,546 17,481,645 17,244,346 13,765,064 5,244,493 5,173,304 32,118,482
191,199,675 179,068,991 181,974,107 57,359,902 53,720,697 54,592,232 133,839,772
45,881,926 77,821 154,566 13,764,578 23,346 46,370 32,117,348
49,636,485 989,251 1,801,648 14,890,945 296,775 540,494 34,745,539
27,291,856 204,698 493,240 8,187,557 61,409 147,972 19,104,299
49,922,715 1,438,111 2,067,790 14,976,815 431,433 620,337 34,945,901
457,840,806 23,517,994 29,215,446 137,352,242 7,055,398 8,764,634 320,488,564
61,638,956 251,072,412 246,234,460 18,491,687 75,321,724 73,870,338 43,147,269
33,467,985 94,534,690 91,209,886 10,040,395 28,360,407 27,362,966 23,427,589
27,447,186 1,210,340 1,345,476 8,234,156 363,102 403,643 19,213,030
46,135,530 5,038,939 5,301,584 13,840,659 1,511,682 1,590,475 32,294,871
33,915,703 9,345,899 10,132,017 10,174,711 2,803,770 3,039,605 23,740,992
30,634,450 6,082,930 6,959,770 9,190,335 1,824,879 2,087,931 21,444,115
27,210,347 28,592,079 30,531,157 8,163,104 8,577,624 9,159,347 19,047,243
31,559,748 23,836,567 24,240,258 9,467,924 7,150,970 7,272,077 22,091,823
37,836,452 4,238,452 5,183,560 11,350,936 1,271,536 1,555,068 26,485,516
46,100,931 3,099,841 3,573,244 13,830,279 929,952 1,071,973 32,270,652
71,123,302 9,412,877 10,471,844 21,336,991 2,823,863 3,141,553 49,786,311
29,689,967 4,162,865 4,658,532 8,906,990 1,248,860 1,397,560 20,782,977
28,301,152 9,824,796 10,853,351 8,490,346 2,947,439 3,256,005 19,810,807
32,758,116 1,052,178 1,110,064 9,827,435 315,653 333,019 22,930,681
100,358,576 78,301,253 78,381,396 30,107,573 23,490,376 23,514,419 70,251,003
74,258,158 63,084,526 63,620,654 22,277,447 18,925,358 19,086,196 51,980,711
80,611,189 69,942,146 84,762,128 24,183,357 20,982,644 25,428,639 56,427,832
26,447,482 19,832,050 20,206,051 7,934,244 5,949,615 6,061,815 18,513,237
65,405,260 75,091,330 73,828,794 19,621,578 22,527,399 22,148,638 45,783,682
32,529,970 10,267,208 11,003,060 9,758,991 3,080,163 3,300,918 22,770,979
31,159,954 6,806,766 491,976,892 9,347,986 2,042,030 147,593,068 21,811,968
86,340,139 24,162,250 2,236,293 25,902,042 7,248,675 670,888 60,438,097
59,366,041 19,935,398 385,181 17,809,812 5,980,620 115,554 41,556,229
30,781,310 39,363,769 38,779,214 9,234,393 11,809,131 11,633,764 21,546,917
30,870,737 37,788,835 39,160,453 9,261,221 11,336,651 11,748,136 21,609,516
35,649,884 29,081,436 28,932,087 10,694,965 8,724,431 8,679,626 24,954,918
34,371,465 10,337,274 12,304,873 10,311,440 3,101,182 3,691,462 24,060,026
37,521,581 2,787,222 10,247,941 11,256,474 836,167 3,074,382 26,265,106
486,582 58,342 99,262 145,975 17,503 29,779 340,607
733,618 49,099 60,018 220,085 14,730 18,005 513,532
1,304,799 143,218 397,154 391,440 42,965 119,146 913,360
639,548 91,504 133,440 191,865 27,451 40,032 447,684
1,928,849 1,189,376 2,363,115 578,655 356,813 708,935 1,350,194
964,083 266,366 6,419,078 289,225 79,910 1,925,723 674,858
561,817 80,212 41,342 168,545 24,063 12,403 393,272
677,462 82,316 982,753 203,239 24,695 294,826 474,223
2,205,392 215,797 43,861,288 661,618 64,739 13,158,386 1,543,775
3,374,806 263,916 5,959,014 1,012,442 79,175 1,787,704 2,362,364
10,320,599 456,941 695,915 3,096,180 137,082 208,775 7,224,420
1,740,686 105,370 254,755 522,206 31,611 76,427 1,218,481
4,610,470 221,777 314,556 1,383,141 66,533 94,367 3,227,329
39,274,155 1,690,906 3,192,761 11,782,247 507,272 957,828 27,491,909
3,020,627 106,573 113,003 906,188 31,972 33,901 2,114,439
13,177,107 420,847 546,507 3,953,132 126,254 163,952 9,223,975
1,465,164 41,627 63,221 439,549 12,488 18,966 1,025,615
19,808,275 507,444 762,092 5,942,483 152,233 228,628 13,865,793
24,027,099 1,124,287 2,040,192 7,208,130 337,286 612,058 16,818,969
8,736,648 1,567,737 10,670,352 2,620,994 470,321 3,201,106 6,115,653
55,383,368 220,836,167 234,626,916 16,615,010 66,250,850 70,388,075 38,768,358
40,617,427 77,869,426 81,054,514 12,185,228 23,360,828 24,316,354 28,432,199
26,724,284 52,696,646 52,629,798 8,017,285 15,808,994 15,788,940 18,706,999
57,472,069 117,885,437 117,068,887 17,241,621 35,365,631 35,120,666 40,230,448
93,845,151 135,169,489 134,803,379 28,153,545 40,550,847 40,441,014 65,691,606
67,207,383 82,240,942 81,604,916 20,162,215 24,672,283 24,481,475 47,045,168
58,029,698 45,426,609 38,491,968 17,408,909 13,627,983 11,547,590 40,620,789
31,767,667 5,241,260 5,070,103 9,530,300 1,572,378 1,521,031 22,237,367
26,080,238 1,080,290 667,274 7,824,071 324,087 200,182 18,256,166
38,378,582 6,145,677 211,525 11,513,575 1,843,703 63,458 26,865,007
53,780,127 9,156,043 141 16,134,038 2,746,813 42 37,646,089
30,271,686 6,782,388 119,533 9,081,506 2,034,716 35,860 21,190,180
46,202,670 9,073,501 23,158 13,860,801 2,722,050 6,947 32,341,869
26,925,369 1,475,097 297,773 8,077,611 442,529 89,332 18,847,758
35,081,591 2,612,623 262,392 10,524,477 783,787 78,718 24,557,114
45,434,644 1,389,208 1,644,519 13,630,393 416,762 493,356 31,804,251
59,623,403 11,988,864 278,011 17,887,021 3,596,659 83,403 41,736,382
85,031,220 871,307 349,181 25,509,366 261,392 104,754 59,521,854
33,007,412 274,825 32,022 9,902,224 82,448 9,607 23,105,189
28,608,138 729,122 1,225,430 8,582,441 218,736 367,629 20,025,697
57,008,084 9,411,559 6,984 17,102,425 2,823,468 2,095 39,905,659
29,150,138 3,487,530 160,189 8,745,042 1,046,259 48,057 20,405,097
31,404,348 3,360,138 7,901 9,421,305 1,008,041 2,370 21,983,044
30,952,916 1,354,484 5,977,875 9,285,875 406,345 1,793,363 21,667,041
207,538,960 554,310 1,717,383 62,261,688 166,293 515,215 145,277,272
31,707,434 327,942 25,720 9,512,230 98,383 7,716 22,195,204
112,058,697 952,442 882,603 33,617,609 285,733 264,781 78,441,088
88,267,750 4,041,067 379,443 26,480,325 1,212,320 113,833 61,787,425
43,248,972 2,052,516 186,012 12,974,692 615,755 55,804 30,274,281
28,690,925 761,139 128,221 8,607,278 228,342 38,466 20,083,648
31,148,058 2,339,639 15,239,231 9,344,417 701,892 4,571,769 21,803,641
32,755,196 4,946,448 5,733,718 9,826,559 1,483,934 1,720,115 22,928,637
40,338,330 1,881,705 44,923,357 12,101,499 564,511 13,477,007 28,236,831
59,306,258 1,058,818 15,813,499 17,791,877 317,645 4,744,050 41,514,381

cual reduce a 0% a los aranceles para este país


ESCENARIO REAL
RECAUDACIÓN ARANCELARIA 0.50%

RESTO DEL
RESTO DEL
MUNDO AD VALOREN ESPECIFICO TOTAL ARANCEL FODINFA
MUNDO KG
CANTIDAD
10,315,202 10,296,889 2,788,561 - 2,788,561 139,428
15,710,441 15,890,264 3,120,570 - 3,120,570 156,029
38,377,796 35,779,493 7,434,924 - 7,434,924 218,674
474,846,987 474,309,050 16,564,464 - 16,564,464 828,223
284,997,076 256,494,417 7,417,270 - 7,417,270 370,863
76,677,941 76,678,543 18,928,215 - 18,928,215 473,205
52,493,122 49,665,516 5,918,811 - 5,918,811 197,294
3,026,188 3,695,259 6,326,241 - 6,326,241 158,156
2,328,121 2,442,267 8,356,105 - 8,356,105 417,805
577,590,790 557,023,089 43,970,963 - 43,970,963 1,465,699
5,110,903 5,258,265 1,661,549 - 1,661,549 166,155
12,237,151 12,071,042 2,294,177 - 2,294,177 229,418
125,348,293 127,381,875 38,239,935 - 38,239,935 955,998
54,474 108,196 2,294,096 - 2,294,096 229,410
692,475 1,261,154 2,481,824 - 2,481,824 248,182
143,289 345,268 1,364,593 - 1,364,593 136,459
1,006,678 1,447,453 2,496,136 - 2,496,136 249,614
16,462,596 20,450,812 22,892,040 - 22,892,040 2,289,204
175,750,688 172,364,122 3,081,948 - 3,081,948 308,195
66,174,283 63,846,920 3,346,798 - 3,346,798 167,340
847,238 941,833 2,744,719 - 2,744,719 137,236
3,527,258 3,711,109 9,227,106 - 9,227,106 230,678
6,542,129 7,092,412 6,783,141 - 6,783,141 169,579
4,258,051 4,871,839 6,126,890 - 6,126,890 153,172
20,014,455 21,371,810 5,442,069 - 5,442,069 136,052
16,685,597 16,968,181 4,733,962 - 4,733,962 157,799
2,966,917 3,628,492 3,783,645 - 3,783,645 189,182
2,169,889 2,501,271 2,305,047 - 2,305,047 230,505
6,589,014 7,330,291 3,556,165 - 3,556,165 355,617
2,914,006 3,260,973 1,484,498 - 1,484,498 148,450
6,877,357 7,597,345 2,830,115 - 2,830,115 141,506
736,525 777,045 3,275,812 - 3,275,812 163,791
54,810,877 54,866,977 5,017,929 - 5,017,929 501,793
44,159,168 44,534,458 3,712,908 - 3,712,908 371,291
48,959,503 59,333,490 4,030,559 - 4,030,559 403,056
13,882,435 14,144,236 2,644,748 - 2,644,748 132,237
52,563,931 51,680,156 3,270,263 - 3,270,263 327,026
7,187,046 7,702,142 6,505,994 - 6,505,994 162,650
4,764,736 344,383,824 6,231,991 - 6,231,991 155,800
16,913,575 1,565,405 863,401 15,222,218 16,085,619 431,701
13,954,779 269,627 593,660 16,546,381 17,140,041 296,830
27,554,638 27,145,450 3,078,131 - 3,078,131 153,907
26,452,185 27,412,317 3,087,074 - 3,087,074 154,354
20,357,005 20,252,461 3,564,988 - 3,564,988 178,249
7,236,092 8,613,411 3,437,147 - 3,437,147 171,857
1,951,055 7,173,558 3,752,158 - 3,752,158 187,608
40,839 69,483 48,658 320,881 369,540 2,433
34,369 42,013 73,362 270,043 343,405 3,668
100,253 278,008 130,480 787,699 918,179 6,524
64,053 93,408 63,955 503,274 567,229 3,198
832,564 1,654,181 578,655 - 578,655 9,644
186,456 4,493,355 96,408 1,465,014 1,561,423 4,820
56,148 28,939 56,182 441,164 497,346 2,809
57,621 687,927 67,746 452,737 520,483 3,387
151,058 30,702,902 220,539 - 220,539 11,027
184,741 4,171,310 337,481 1,451,536 1,789,017 16,874
319,858 487,141 1,032,060 4,175,490 5,207,550 51,603
73,759 178,329 174,069 1,528,530 1,702,599 8,703
155,244 220,189 461,047 1,887,336 2,348,383 23,052
1,183,634 2,234,933 3,927,416 19,156,566 23,083,982 196,371
74,601 79,102 302,063 678,018 980,081 15,103
294,593 382,555 1,317,711 3,279,042 4,596,753 65,886
29,139 44,255 146,516 379,326 525,842 7,326
355,211 533,464 1,980,828 4,572,552 6,553,380 99,041
787,001 1,428,134 2,402,710 12,241,152 14,643,862 120,135
1,097,416 7,469,246 1,310,497 - 1,310,497 43,683
154,585,317 164,238,841 2,769,168 - 2,769,168 276,917
54,508,598 56,738,160 4,061,743 - 4,061,743 203,087
36,887,653 36,840,859 2,672,428 - 2,672,428 133,621
82,519,806 81,948,221 2,873,603 - 2,873,603 287,360
94,618,642 94,362,365 4,692,258 - 4,692,258 469,226
57,568,659 57,123,441 3,360,369 - 3,360,369 336,037
31,798,626 26,944,377 8,704,455 - 8,704,455 290,148
3,668,882 3,549,072 3,176,767 - 3,176,767 158,838
756,203 467,092 2,608,024 - 2,608,024 130,401
4,301,974 148,068 5,756,787 - 5,756,787 191,893
6,409,230 99 2,689,006 - 2,689,006 268,901
4,747,671 83,673 6,054,337 - 6,054,337 151,358
6,351,451 16,211 2,310,134 - 2,310,134 231,013
1,032,568 208,441 1,346,268 - 1,346,268 134,627
1,828,836 183,674 3,508,159 - 3,508,159 175,408
972,446 1,151,163 2,271,732 - 2,271,732 227,173
8,392,205 194,608 14,905,851 - 14,905,851 298,117
609,915 244,427 8,503,122 - 8,503,122 425,156
192,378 22,415 3,300,741 - 3,300,741 165,037
510,385 857,801 2,860,814 - 2,860,814 143,041
6,588,091 4,889 14,252,021 - 14,252,021 285,040
2,441,271 112,132 4,372,521 - 4,372,521 145,751
2,352,096 5,531 1,570,217 - 1,570,217 157,022
948,139 4,184,513 1,547,646 - 1,547,646 154,765
388,017 1,202,168 31,130,844 - 31,130,844 1,037,695
229,559 18,004 3,170,743 - 3,170,743 158,537
666,710 617,822 11,205,870 - 11,205,870 560,293
2,828,747 265,610 17,653,550 - 17,653,550 441,339
1,436,761 130,208 8,649,794 - 8,649,794 216,245
532,797 89,755 4,303,639 - 4,303,639 143,455
1,637,748 10,667,462 1,557,403 - 1,557,403 155,740
3,462,514 4,013,603 8,188,799 - 8,188,799 163,776
1,317,193 31,446,350 4,033,833 - 4,033,833 201,692
741,172 11,069,449 2,965,313 - 2,965,313 296,531
520,819,683 85,358,960 606,178,643 24,757,804
ESCENARIO REAL
4.75% 12% RECAUDACIÓN ARANCELARIA

ISD BI. IVA IVA VALOR EX ADUANA AD VALOREN ESPECIFICO

1,324,566 32,138,166 3,856,580 35,994,745 - -


1,482,271 35,964,574 4,315,749 40,280,323 - -
2,077,405 53,465,851 6,415,902 59,881,753 - -
7,868,120 190,905,445 22,908,653 213,814,099 - -
3,523,203 85,484,036 10,258,084 95,742,121 - -
4,495,451 118,537,949 14,224,554 132,762,503 - -
1,874,290 47,449,137 5,693,896 53,143,034 - -
1,502,482 39,618,083 4,754,170 44,372,253 - -
3,969,150 96,304,109 11,556,493 107,860,602 - -
13,924,138 352,500,556 42,300,067 394,800,623 - -
1,578,472 36,637,155 4,396,459 41,033,614 - -
2,179,468 50,586,610 6,070,393 56,657,003 - -
9,081,985 239,477,592 28,737,311 268,214,904 - -
2,179,391 50,584,823 6,070,179 56,655,002 - -
2,357,733 54,724,224 6,566,907 61,291,131 - -
1,296,363 30,089,271 3,610,713 33,699,983 - -
2,371,329 55,039,794 6,604,775 61,644,569 - -
21,747,438 504,769,489 60,572,339 565,341,827 - -
2,927,850 67,956,949 8,154,834 76,111,783 - -
1,589,729 38,571,853 4,628,622 43,200,475 - -
1,303,741 31,632,881 3,795,946 35,428,827 - -
2,191,438 57,784,751 6,934,170 64,718,921 - -
1,610,996 42,479,418 5,097,530 47,576,948 - -
1,455,136 38,369,649 4,604,358 42,974,007 - -
1,292,491 34,080,960 4,089,715 38,170,675 - -
1,499,088 37,950,596 4,554,072 42,504,668 - -
1,797,231 43,606,511 5,232,781 48,839,292 - -
2,189,794 50,826,276 6,099,153 56,925,429 - -
3,378,357 78,413,440 9,409,613 87,823,053 - -
1,410,273 32,733,189 3,927,983 36,661,172 - -
1,344,305 32,617,078 3,914,049 36,531,127 - -
1,556,011 37,753,729 4,530,447 42,284,177 - -
4,767,032 110,645,330 13,277,440 123,922,769 - -
3,527,263 81,869,619 9,824,354 91,693,974 - -
3,829,031 88,873,836 10,664,860 99,538,696 - -
1,256,255 30,480,722 3,657,687 34,138,409 - -
3,106,750 72,109,299 8,653,116 80,762,415 - -
1,545,174 40,743,787 4,889,254 45,633,041 - -
1,480,098 39,027,843 4,683,341 43,711,184 - -
4,101,157 106,958,615 12,835,034 119,793,649 - -
2,819,887 79,622,799 9,554,736 89,177,535 - -
1,462,112 35,475,460 4,257,055 39,732,515 - -
1,466,360 35,578,525 4,269,423 39,847,948 - -
1,693,369 41,086,491 4,930,379 46,016,870 - -
1,632,645 39,613,113 4,753,574 44,366,687 - -
1,782,275 43,243,622 5,189,235 48,432,856 - -
23,113 881,667 105,800 987,467 - -
34,847 1,115,537 133,864 1,249,402 - -
61,978 2,291,480 274,978 2,566,458 - -
30,379 1,240,354 148,842 1,389,196 - -
91,620 2,608,768 313,052 2,921,820 - -
45,794 2,576,121 309,134 2,885,255 - -
26,686 1,088,658 130,639 1,219,298 - -
32,179 1,233,512 148,021 1,381,533 - -
104,756 2,541,715 305,006 2,846,720 - -
160,303 5,341,000 640,920 5,981,920 - -
490,228 16,069,981 1,928,398 17,998,378 - -
82,683 3,534,671 424,161 3,958,832 - -
218,997 7,200,902 864,108 8,065,011 - -
1,865,522 64,420,030 7,730,404 72,150,433 - -
143,480 4,159,291 499,115 4,658,406 - -
625,913 18,465,657 2,215,879 20,681,536 - -
69,595 2,067,928 248,151 2,316,079 - -
940,893 27,401,589 3,288,191 30,689,780 - -
1,141,287 39,932,384 4,791,886 44,724,270 - -
414,991 10,505,819 1,260,698 11,766,517 - -
2,630,710 61,060,163 7,327,220 68,387,383 - -
1,929,328 46,811,585 5,617,390 52,428,975 - -
1,269,403 30,799,737 3,695,968 34,495,706 - -
2,729,923 63,362,956 7,603,555 70,966,510 - -
4,457,645 103,464,279 12,415,713 115,879,992 - -
3,192,351 74,096,139 8,891,537 82,987,676 - -
2,756,411 69,780,712 8,373,685 78,154,397 - -
1,508,964 36,612,237 4,393,468 41,005,705 - -
1,238,811 30,057,474 3,606,897 33,664,371 - -
1,822,983 46,150,245 5,538,029 51,688,274 - -
2,554,556 59,292,590 7,115,111 66,407,701 - -
1,437,905 37,915,287 4,549,834 42,465,122 - -
2,194,627 50,938,444 6,112,613 57,051,057 - -
1,278,955 29,685,219 3,562,226 33,247,445 - -
1,666,376 40,431,534 4,851,784 45,283,318 - -
2,158,146 50,091,695 6,011,003 56,102,698 - -
2,832,112 77,659,482 9,319,138 86,978,620 - -
4,038,983 97,998,481 11,759,818 109,758,298 - -
1,567,852 38,041,043 4,564,925 42,605,968 - -
1,358,887 32,970,879 3,956,505 36,927,384 - -
2,707,884 74,253,030 8,910,364 83,163,393 - -
1,384,632 35,053,041 4,206,365 39,259,406 - -
1,491,707 34,623,294 4,154,795 38,778,089 - -
1,470,263 34,125,589 4,095,071 38,220,660 - -
9,858,101 249,565,600 29,947,872 279,513,472 - -
1,506,103 36,542,818 4,385,138 40,927,956 - -
5,322,788 129,147,648 15,497,718 144,645,366 - -
4,192,718 110,555,357 13,266,643 123,822,000 - -
2,054,326 54,169,338 6,500,321 60,669,658 - -
1,362,819 34,500,838 4,140,101 38,640,938 - -
1,479,533 34,340,734 4,120,888 38,461,622 - -
1,555,872 42,663,642 5,119,637 47,783,279 - -
1,916,071 46,489,925 5,578,791 52,068,716 - -
2,817,047 65,385,150 7,846,218 73,231,368 - -
235,199,141 5,817,696,455 698,123,575 6,515,820,029 - -
ESCENARIO JAPON
CIÓN ARANCELARIA 0.50% 4.75% 12%

TOTAL ARANCEL FODINFA ISD BI. IVA IVA VALOR EX ADUANA

- 41,828 397,370 8,804,881 1,056,586 9,861,467


- 46,809 444,681 9,853,201 1,182,384 11,035,585
- 65,602 623,222 13,809,278 1,657,113 15,466,391
- 248,467 2,360,436 52,302,294 6,276,275 58,578,570
- 111,259 1,056,961 23,420,030 2,810,404 26,230,434
- 141,962 1,348,635 29,882,920 3,585,950 33,468,871
- 59,188 562,287 12,459,098 1,495,092 13,954,190
- 47,447 450,745 9,987,553 1,198,506 11,186,059
- 125,342 1,190,745 26,384,401 3,166,128 29,550,529
- 439,710 4,177,242 92,558,878 11,107,065 103,665,943
- 49,846 473,541 10,492,682 1,259,122 11,751,804
- 68,825 653,841 14,487,730 1,738,528 16,226,257
- 286,800 2,724,595 60,371,297 7,244,556 67,615,853
- 68,823 653,817 14,487,218 1,738,466 16,225,684
- 74,455 707,320 15,672,720 1,880,726 17,553,446
- 40,938 388,909 8,617,403 1,034,088 9,651,492
- 74,884 711,399 15,763,097 1,891,572 17,654,669
- 686,761 6,524,231 144,563,234 17,347,588 161,910,823
- 92,458 878,355 19,462,500 2,335,500 21,798,000
- 50,202 476,919 10,567,516 1,268,102 11,835,618
- 41,171 391,122 8,666,449 1,039,974 9,706,423
- 69,203 657,431 14,567,294 1,748,075 16,315,369
- 50,874 483,299 10,708,883 1,285,066 11,993,949
- 45,952 436,541 9,672,828 1,160,739 10,833,567
- 40,816 387,747 8,591,667 1,031,000 9,622,667
- 47,340 449,726 9,964,990 1,195,799 11,160,789
- 56,755 539,169 11,946,860 1,433,623 13,380,483
- 69,151 656,938 14,556,369 1,746,764 16,303,133
- 106,685 1,013,507 22,457,183 2,694,862 25,152,044
- 44,535 423,082 9,374,607 1,124,953 10,499,560
- 42,452 403,291 8,936,089 1,072,331 10,008,419
- 49,137 466,803 10,343,375 1,241,205 11,584,580
- 150,538 1,430,110 31,688,220 3,802,586 35,490,807
- 111,387 1,058,179 23,447,013 2,813,642 26,260,655
- 120,917 1,148,709 25,452,983 3,054,358 28,507,341
- 39,671 376,877 8,350,792 1,002,095 9,352,887
- 98,108 932,025 20,651,711 2,478,205 23,129,916
- 48,795 463,552 10,271,338 1,232,561 11,503,898
- 46,740 444,029 9,838,756 1,180,651 11,019,406
- 129,510 1,230,347 27,261,899 3,271,428 30,533,327
- 89,049 845,966 18,744,827 2,249,379 20,994,207
- 46,172 438,634 9,719,199 1,166,304 10,885,503
- 46,306 439,908 9,747,435 1,169,692 10,917,128
- 53,475 508,011 11,256,451 1,350,774 12,607,225
- 51,557 489,793 10,852,790 1,302,335 12,155,125
- 56,282 534,683 11,847,439 1,421,693 13,269,132
- 730 6,934 153,638 18,437 172,075
- 1,100 10,454 231,640 27,797 259,437
- 1,957 18,593 411,990 49,439 461,429
- 959 9,114 201,937 24,232 226,170
- 2,893 27,486 609,034 73,084 682,118
- 1,446 13,738 304,409 36,529 340,938
- 843 8,006 177,394 21,287 198,681
- 1,016 9,654 213,909 25,669 239,578
- 3,308 31,427 696,353 83,562 779,915
- 5,062 48,091 1,065,595 127,871 1,193,466
- 15,481 147,069 3,258,729 391,048 3,649,777
- 2,611 24,805 549,622 65,955 615,576
- 6,916 65,699 1,455,756 174,691 1,630,446
- 58,911 559,657 12,400,815 1,488,098 13,888,912
- 4,531 43,044 953,763 114,452 1,068,215
- 19,766 187,774 4,160,671 499,281 4,659,952
- 2,198 20,879 462,626 55,515 518,141
- 29,712 282,268 6,254,463 750,536 7,004,999
- 36,041 342,386 7,586,556 910,387 8,496,943
- 13,105 124,497 2,758,597 331,032 3,089,628
- 83,075 789,213 17,487,298 2,098,476 19,585,774
- 60,926 578,798 12,824,953 1,538,994 14,363,947
- 40,086 380,821 8,438,193 1,012,583 9,450,776
- 86,208 818,977 18,146,806 2,177,617 20,324,422
- 140,768 1,337,293 29,631,606 3,555,793 33,187,399
- 100,811 957,705 21,220,731 2,546,488 23,767,219
- 87,045 826,923 18,322,877 2,198,745 20,521,622
- 47,652 452,689 10,030,641 1,203,677 11,234,318
- 39,120 371,643 8,234,835 988,180 9,223,015
- 57,568 546,895 12,118,037 1,454,164 13,572,202
- 80,670 766,367 16,981,075 2,037,729 19,018,804
- 45,408 431,372 9,558,285 1,146,994 10,705,279
- 69,304 658,388 14,588,493 1,750,619 16,339,112
- 40,388 383,687 8,501,685 1,020,202 9,521,887
- 52,622 499,913 11,077,012 1,329,241 12,406,254
- 68,152 647,444 14,345,989 1,721,519 16,067,507
- 89,435 849,633 18,826,089 2,259,131 21,085,220
- 127,547 1,211,695 26,848,608 3,221,833 30,070,440
- 49,511 470,356 10,422,090 1,250,651 11,672,741
- 42,912 407,666 9,033,020 1,083,962 10,116,982
- 85,512 812,365 18,000,303 2,160,036 20,160,339
- 43,725 415,389 9,204,156 1,104,499 10,308,655
- 47,107 447,512 9,915,923 1,189,911 11,105,834
- 46,429 441,079 9,773,383 1,172,806 10,946,189
- 311,308 2,957,430 65,530,427 7,863,651 73,394,078
- 47,561 451,831 10,011,622 1,201,395 11,213,017
- 168,088 1,596,836 35,382,534 4,245,904 39,628,438
- 132,402 1,257,815 27,870,542 3,344,465 31,215,007
- 64,873 616,298 13,655,863 1,638,704 15,294,567
- 43,036 408,846 9,059,160 1,087,099 10,146,259
- 46,722 443,860 9,834,999 1,180,200 11,015,199
- 49,133 466,762 10,342,453 1,241,094 11,583,547
- 60,507 574,821 12,736,828 1,528,419 14,265,247
- 88,959 845,114 18,725,951 2,247,114 20,973,065
- 7,427,341 70,559,742 1,563,455,344 187,614,641 1,751,069,985
ESCENARIO RESTO DEL MUNDO
RECAUDACIÓN ARANCELARIA 0.50% 4.75%

AD VALOREN ESPECIFICO TOTAL ARANCEL FODINFA ISD BI. IVA

1,951,993 - 1,951,993 97,600 927,197 22,496,716


2,184,399 - 2,184,399 109,220 1,037,590 25,175,202
5,204,447 - 5,204,447 153,072 1,454,184 37,426,095
11,595,125 - 11,595,125 579,756 5,507,684 133,633,812
5,192,089 - 5,192,089 259,604 2,466,242 59,838,825
13,249,751 - 13,249,751 331,244 3,146,816 82,976,565
4,143,168 - 4,143,168 138,106 1,312,003 33,214,396
4,428,369 - 4,428,369 110,709 1,051,738 27,732,658
5,849,273 - 5,849,273 292,464 2,778,405 67,412,876
30,779,674 - 30,779,674 1,025,989 9,746,897 246,750,389
1,163,084 - 1,163,084 116,308 1,104,930 25,646,009
1,605,924 - 1,605,924 160,592 1,525,628 35,410,627
26,767,954 - 26,767,954 669,199 6,357,389 167,634,315
1,605,867 - 1,605,867 160,587 1,525,574 35,409,376
1,737,277 - 1,737,277 173,728 1,650,413 38,306,957
955,215 - 955,215 95,521 907,454 21,062,490
1,747,295 - 1,747,295 174,730 1,659,930 38,527,856
16,024,428 - 16,024,428 1,602,443 15,223,207 353,338,642
2,157,363 - 2,157,363 215,736 2,049,495 47,569,865
2,342,759 - 2,342,759 117,138 1,112,811 27,000,297
1,921,303 - 1,921,303 96,065 912,619 22,143,017
6,458,974 - 6,458,974 161,474 1,534,006 40,449,326
4,748,198 - 4,748,198 118,705 1,127,697 29,735,593
4,288,823 - 4,288,823 107,221 1,018,595 26,858,754
3,809,449 - 3,809,449 95,236 904,744 23,856,672
3,313,773 - 3,313,773 110,459 1,049,362 26,565,417
2,648,552 - 2,648,552 132,428 1,258,062 30,524,558
1,613,533 - 1,613,533 161,353 1,532,856 35,578,393
2,489,316 - 2,489,316 248,932 2,364,850 54,889,408
1,039,149 - 1,039,149 103,915 987,191 22,913,232
1,981,081 - 1,981,081 99,054 941,013 22,831,955
2,293,068 - 2,293,068 114,653 1,089,207 26,427,610
3,512,550 - 3,512,550 351,255 3,336,923 77,451,731
2,599,036 - 2,599,036 259,904 2,469,084 57,308,734
2,821,392 - 2,821,392 282,139 2,680,322 62,211,685
1,851,324 - 1,851,324 92,566 879,379 21,336,506
2,289,184 - 2,289,184 228,918 2,174,725 50,476,509
4,554,196 - 4,554,196 113,855 1,081,621 28,520,651
4,362,394 - 4,362,394 109,060 1,036,068 27,319,490
604,381 10,655,552 11,259,933 302,190 2,870,810 74,871,031
415,562 11,582,467 11,998,029 207,781 1,973,921 55,735,959
2,154,692 - 2,154,692 107,735 1,023,479 24,832,822
2,160,952 - 2,160,952 108,048 1,026,452 24,904,967
2,495,492 - 2,495,492 124,775 1,185,359 28,760,544
2,406,003 - 2,406,003 120,300 1,142,851 27,729,179
2,626,511 - 2,626,511 131,326 1,247,593 30,270,535
34,061 224,617 258,678 1,703 16,179 617,167
51,353 189,030 240,383 2,568 24,393 780,876
91,336 551,389 642,725 4,567 43,385 1,604,036
44,768 352,292 397,060 2,238 21,265 868,248
405,058 - 405,058 6,751 64,134 1,826,137
67,486 1,025,510 1,092,996 3,374 32,056 1,803,284
39,327 308,815 348,142 1,966 18,680 762,061
47,422 316,916 364,338 2,371 22,526 863,458
154,377 - 154,377 7,719 73,329 1,779,200
236,236 1,016,075 1,252,312 11,812 112,212 3,738,700
722,442 2,922,843 3,645,285 36,122 343,160 11,248,986
121,848 1,069,971 1,191,819 6,092 57,878 2,474,270
322,733 1,321,135 1,643,868 16,137 153,298 5,040,632
2,749,191 13,409,596 16,158,787 137,460 1,305,866 45,094,021
211,444 474,613 686,056 10,572 100,436 2,911,503
922,397 2,295,329 3,217,727 46,120 438,139 12,925,960
102,562 265,528 368,090 5,128 48,717 1,447,550
1,386,579 3,200,786 4,587,366 69,329 658,625 19,181,113
1,681,897 8,568,806 10,250,703 84,095 798,901 27,952,668
917,348 - 917,348 30,578 290,494 7,354,073
1,938,418 - 1,938,418 193,842 1,841,497 42,742,114
2,843,220 - 2,843,220 142,161 1,350,529 32,768,109
1,870,700 - 1,870,700 93,535 888,582 21,559,816
2,011,522 - 2,011,522 201,152 1,910,946 44,354,069
3,284,580 - 3,284,580 328,458 3,120,351 72,424,995
2,352,258 - 2,352,258 235,226 2,234,645 51,867,298
6,093,118 - 6,093,118 203,104 1,929,487 48,846,498
2,223,737 - 2,223,737 111,187 1,056,275 25,628,566
1,825,617 - 1,825,617 91,281 867,168 21,040,232
4,029,751 - 4,029,751 134,325 1,276,088 32,305,171
1,882,304 - 1,882,304 188,230 1,788,189 41,504,813
4,238,036 - 4,238,036 105,951 1,006,534 26,540,701
1,617,093 - 1,617,093 161,709 1,536,239 35,656,911
942,388 - 942,388 94,239 895,269 20,779,653
2,455,711 - 2,455,711 122,786 1,166,463 28,302,074
1,590,213 - 1,590,213 159,021 1,510,702 35,064,186
10,434,095 - 10,434,095 208,682 1,982,478 54,361,637
5,952,185 - 5,952,185 297,609 2,827,288 68,598,936
2,310,519 - 2,310,519 115,526 1,097,496 26,628,730
2,002,570 - 2,002,570 100,128 951,221 23,079,615
9,976,415 - 9,976,415 199,528 1,895,519 51,977,121
3,060,765 - 3,060,765 102,025 969,242 24,537,129
1,099,152 - 1,099,152 109,915 1,044,195 24,236,306
1,083,352 - 1,083,352 108,335 1,029,184 23,887,913
21,791,591 - 21,791,591 726,386 6,900,670 174,695,920
2,219,520 - 2,219,520 110,976 1,054,272 25,579,972
7,844,109 - 7,844,109 392,205 3,725,952 90,403,354
12,357,485 - 12,357,485 308,937 2,934,903 77,388,750
6,054,856 - 6,054,856 151,371 1,438,028 37,918,536
3,012,547 - 3,012,547 100,418 953,973 24,150,586
1,090,182 - 1,090,182 109,018 1,035,673 24,038,514
5,732,159 - 5,732,159 114,643 1,089,110 29,864,550
2,823,683 - 2,823,683 141,184 1,341,249 32,542,947
2,075,719 - 2,075,719 207,572 1,971,933 45,769,605
364,573,778 59,751,272 424,325,050 17,330,463 164,639,399 4,072,387,518
ESCENARIO ESTIMADO
12% RECAUDACIÓN ARANCELARIA 0.50%

IVA VALOR EX ADUANA AD VALOREN ESPECIFICO TOTAL ARANCEL FODINFA

2,699,606 25,196,322 1,951,993 - 1,951,993 139,428


3,021,024 28,196,226 2,184,399 - 2,184,399 156,029
4,491,131 41,917,227 5,204,447 - 5,204,447 218,674
16,036,057 149,669,869 11,595,125 - 11,595,125 828,223
7,180,659 67,019,485 5,192,089 - 5,192,089 370,863
9,957,188 92,933,752 13,249,751 - 13,249,751 473,205
3,985,728 37,200,124 4,143,168 - 4,143,168 197,294
3,327,919 31,060,577 4,428,369 - 4,428,369 158,156
8,089,545 75,502,421 5,849,273 - 5,849,273 417,805
29,610,047 276,360,436 30,779,674 - 30,779,674 1,465,699
3,077,521 28,723,530 1,163,084 - 1,163,084 166,155
4,249,275 39,659,902 1,605,924 - 1,605,924 229,418
20,116,118 187,750,432 26,767,954 - 26,767,954 955,998
4,249,125 39,658,501 1,605,867 - 1,605,867 229,410
4,596,835 42,903,792 1,737,277 - 1,737,277 248,182
2,527,499 23,589,988 955,215 - 955,215 136,459
4,623,343 43,151,198 1,747,295 - 1,747,295 249,614
42,400,637 395,739,279 16,024,428 - 16,024,428 2,289,204
5,708,384 53,278,248 2,157,363 - 2,157,363 308,195
3,240,036 30,240,333 2,342,759 - 2,342,759 167,340
2,657,162 24,800,179 1,921,303 - 1,921,303 137,236
4,853,919 45,303,245 6,458,974 - 6,458,974 230,678
3,568,271 33,303,864 4,748,198 - 4,748,198 169,579
3,223,050 30,081,805 4,288,823 - 4,288,823 153,172
2,862,801 26,719,472 3,809,449 - 3,809,449 136,052
3,187,850 29,753,268 3,313,773 - 3,313,773 157,799
3,662,947 34,187,505 2,648,552 - 2,648,552 189,182
4,269,407 39,847,801 1,613,533 - 1,613,533 230,505
6,586,729 61,476,137 2,489,316 - 2,489,316 355,617
2,749,588 25,662,820 1,039,149 - 1,039,149 148,450
2,739,835 25,571,789 1,981,081 - 1,981,081 141,506
3,171,313 29,598,924 2,293,068 - 2,293,068 163,791
9,294,208 86,745,938 3,512,550 - 3,512,550 501,793
6,877,048 64,185,782 2,599,036 - 2,599,036 371,291
7,465,402 69,677,087 2,821,392 - 2,821,392 403,056
2,560,381 23,896,886 1,851,324 - 1,851,324 132,237
6,057,181 56,533,690 2,289,184 - 2,289,184 327,026
3,422,478 31,943,129 4,554,196 - 4,554,196 162,650
3,278,339 30,597,829 4,362,394 - 4,362,394 155,800
8,984,524 83,855,554 604,381 10,655,552 11,259,933 431,701
6,688,315 62,424,274 415,562 11,582,467 11,998,029 296,830
2,979,939 27,812,761 2,154,692 - 2,154,692 153,907
2,988,596 27,893,563 2,160,952 - 2,160,952 154,354
3,451,265 32,211,809 2,495,492 - 2,495,492 178,249
3,327,502 31,056,681 2,406,003 - 2,406,003 171,857
3,632,464 33,902,999 2,626,511 - 2,626,511 187,608
74,060 691,227 34,061 224,617 258,678 2,433
93,705 874,581 51,353 189,030 240,383 3,668
192,484 1,796,520 91,336 551,389 642,725 6,524
104,190 972,437 44,768 352,292 397,060 3,198
219,136 2,045,274 405,058 - 405,058 9,644
216,394 2,019,679 67,486 1,025,510 1,092,996 4,820
91,447 853,508 39,327 308,815 348,142 2,809
103,615 967,073 47,422 316,916 364,338 3,387
213,504 1,992,704 154,377 - 154,377 11,027
448,644 4,187,344 236,236 1,016,075 1,252,312 16,874
1,349,878 12,598,865 722,442 2,922,843 3,645,285 51,603
296,912 2,771,182 121,848 1,069,971 1,191,819 8,703
604,876 5,645,507 322,733 1,321,135 1,643,868 23,052
5,411,283 50,505,303 2,749,191 13,409,596 16,158,787 196,371
349,380 3,260,884 211,444 474,613 686,056 15,103
1,551,115 14,477,075 922,397 2,295,329 3,217,727 65,886
173,706 1,621,256 102,562 265,528 368,090 7,326
2,301,734 21,482,846 1,386,579 3,200,786 4,587,366 99,041
3,354,320 31,306,989 1,681,897 8,568,806 10,250,703 120,135
882,489 8,236,562 917,348 - 917,348 43,683
5,129,054 47,871,168 1,938,418 - 1,938,418 276,917
3,932,173 36,700,282 2,843,220 - 2,843,220 203,087
2,587,178 24,146,994 1,870,700 - 1,870,700 133,621
5,322,488 49,676,557 2,011,522 - 2,011,522 287,360
8,690,999 81,115,995 3,284,580 - 3,284,580 469,226
6,224,076 58,091,373 2,352,258 - 2,352,258 336,037
5,861,580 54,708,078 6,093,118 - 6,093,118 290,148
3,075,428 28,703,994 2,223,737 - 2,223,737 158,838
2,524,828 23,565,060 1,825,617 - 1,825,617 130,401
3,876,621 36,181,792 4,029,751 - 4,029,751 191,893
4,980,578 46,485,391 1,882,304 - 1,882,304 268,901
3,184,884 29,725,585 4,238,036 - 4,238,036 151,358
4,278,829 39,935,740 1,617,093 - 1,617,093 231,013
2,493,558 23,273,212 942,388 - 942,388 134,627
3,396,249 31,698,323 2,455,711 - 2,455,711 175,408
4,207,702 39,271,889 1,590,213 - 1,590,213 227,173
6,523,396 60,885,034 10,434,095 - 10,434,095 298,117
8,231,872 76,830,809 5,952,185 - 5,952,185 425,156
3,195,448 29,824,177 2,310,519 - 2,310,519 165,037
2,769,554 25,849,169 2,002,570 - 2,002,570 143,041
6,237,255 58,214,375 9,976,415 - 9,976,415 285,040
2,944,455 27,481,584 3,060,765 - 3,060,765 145,751
2,908,357 27,144,663 1,099,152 - 1,099,152 157,022
2,866,550 26,754,462 1,083,352 - 1,083,352 154,765
20,963,510 195,659,430 21,791,591 - 21,791,591 1,037,695
3,069,597 28,649,569 2,219,520 - 2,219,520 158,537
10,848,402 101,251,756 7,844,109 - 7,844,109 560,293
9,286,650 86,675,400 12,357,485 - 12,357,485 441,339
4,550,224 42,468,761 6,054,856 - 6,054,856 216,245
2,898,070 27,048,657 3,012,547 - 3,012,547 143,455
2,884,622 26,923,136 1,090,182 - 1,090,182 155,740
3,583,746 33,448,295 5,732,159 - 5,732,159 163,776
3,905,154 36,448,101 2,823,683 - 2,823,683 201,692
5,492,353 51,261,957 2,075,719 - 2,075,719 296,531
488,686,502 4,561,074,021 364,573,778 59,751,272 424,325,050 24,757,804
ESCENARIO ESTIMADO
4.75% 12% IMPACTO FISCAL

ISD BI. IVA IVA VALOR EX ADUANA IMPACTO ARANCEL IMPACTO IVA

1,324,566 31,301,597 3,756,192 35,057,789 (836,568) (100,388)


1,482,271 35,028,403 4,203,408 39,231,812 (936,171) (112,341)
2,077,405 51,235,373 6,148,245 57,383,618 (2,230,477) (267,657)
7,868,120 185,936,106 22,312,333 208,248,439 (4,969,339) (596,321)
3,523,203 83,258,855 9,991,063 93,249,918 (2,225,181) (267,022)
4,495,451 112,859,485 13,543,138 126,402,623 (5,678,465) (681,416)
1,874,290 45,673,494 5,480,819 51,154,313 (1,775,643) (213,077)
1,502,482 37,720,211 4,526,425 42,246,636 (1,897,872) (227,745)
3,969,150 93,797,277 11,255,673 105,052,950 (2,506,831) (300,820)
13,924,138 339,309,267 40,717,112 380,026,379 (13,191,289) (1,582,955)
1,578,472 36,138,691 4,336,643 40,475,333 (498,465) (59,816)
2,179,468 49,898,357 5,987,803 55,886,159 (688,253) (82,590)
9,081,985 228,005,612 27,360,673 255,366,285 (11,471,980) (1,376,638)
2,179,391 49,896,594 5,987,591 55,884,186 (688,229) (82,587)
2,357,733 53,979,677 6,477,561 60,457,238 (744,547) (89,346)
1,296,363 29,679,893 3,561,587 33,241,480 (409,378) (49,125)
2,371,329 54,290,953 6,514,914 60,805,867 (748,841) (89,861)
21,747,438 497,901,876 59,748,225 557,650,102 (6,867,612) (824,113)
2,927,850 67,032,365 8,043,884 75,076,249 (924,584) (110,950)
1,589,729 37,567,813 4,508,138 42,075,951 (1,004,040) (120,485)
1,303,741 30,809,466 3,697,136 34,506,602 (823,416) (98,810)
2,191,438 55,016,620 6,601,994 61,618,614 (2,768,132) (332,176)
1,610,996 40,444,476 4,853,337 45,297,813 (2,034,942) (244,193)
1,455,136 36,531,582 4,383,790 40,915,371 (1,838,067) (220,568)
1,292,491 32,448,339 3,893,801 36,342,140 (1,632,621) (195,914)
1,499,088 36,530,408 4,383,649 40,914,057 (1,420,189) (170,423)
1,797,231 42,471,417 5,096,570 47,567,987 (1,135,094) (136,211)
2,189,794 50,134,762 6,016,171 56,150,934 (691,514) (82,982)
3,378,357 77,346,591 9,281,591 86,628,181 (1,066,850) (128,022)
1,410,273 32,287,840 3,874,541 36,162,380 (445,350) (53,442)
1,344,305 31,768,043 3,812,165 35,580,209 (849,035) (101,884)
1,556,011 36,770,986 4,412,518 41,183,504 (982,743) (117,929)
4,767,032 109,139,951 13,096,794 122,236,745 (1,505,379) (180,645)
3,527,263 80,755,747 9,690,690 90,446,437 (1,113,872) (133,665)
3,829,031 87,664,668 10,519,760 98,184,428 (1,209,168) (145,100)
1,256,255 29,687,298 3,562,476 33,249,774 (793,424) (95,211)
3,106,750 71,128,220 8,535,386 79,663,606 (981,079) (117,729)
1,545,174 38,791,989 4,655,039 43,447,027 (1,951,798) (234,216)
1,480,098 37,158,245 4,458,989 41,617,235 (1,869,597) (224,352)
4,101,157 102,132,930 12,255,952 114,388,881 (4,825,686) (579,082)
2,819,887 74,480,787 8,937,694 83,418,481 (5,142,012) (617,041)
1,462,112 34,552,021 4,146,242 38,698,263 (923,439) (110,813)
1,466,360 34,652,403 4,158,288 38,810,691 (926,122) (111,135)
1,693,369 40,016,994 4,802,039 44,819,034 (1,069,497) (128,340)
1,632,645 38,581,970 4,629,836 43,211,806 (1,031,144) (123,737)
1,782,275 42,117,974 5,054,157 47,172,131 (1,125,647) (135,078)
23,113 770,805 92,497 863,302 (110,862) (13,303)
34,847 1,012,516 121,502 1,134,018 (103,021) (12,363)
61,978 2,016,026 241,923 2,257,950 (275,454) (33,054)
30,379 1,070,185 128,422 1,198,607 (170,169) (20,420)
91,620 2,435,171 292,221 2,727,392 (173,596) (20,832)
45,794 2,107,694 252,923 2,360,617 (468,427) (56,211)
26,686 939,455 112,735 1,052,189 (149,204) (17,904)
32,179 1,077,367 129,284 1,206,651 (156,145) (18,737)
104,756 2,475,553 297,066 2,772,619 (66,162) (7,939)
160,303 4,804,295 576,515 5,380,811 (536,705) (64,405)
490,228 14,507,716 1,740,926 16,248,642 (1,562,265) (187,472)
82,683 3,023,892 362,867 3,386,759 (510,780) (61,294)
218,997 6,496,387 779,566 7,275,954 (704,515) (84,542)
1,865,522 57,494,835 6,899,380 64,394,216 (6,925,194) (831,023)
143,480 3,865,266 463,832 4,329,098 (294,024) (35,283)
625,913 17,086,632 2,050,396 19,137,027 (1,379,026) (165,483)
69,595 1,910,175 229,221 2,139,396 (157,753) (18,930)
940,893 25,435,576 3,052,269 28,487,845 (1,966,014) (235,922)
1,141,287 35,539,225 4,264,707 39,803,932 (4,393,159) (527,179)
414,991 10,112,670 1,213,520 11,326,190 (393,149) (47,178)
2,630,710 60,229,413 7,227,530 67,456,942 (830,751) (99,690)
1,929,328 45,593,062 5,471,167 51,064,229 (1,218,523) (146,223)
1,269,403 29,998,009 3,599,761 33,597,770 (801,729) (96,207)
2,729,923 62,500,875 7,500,105 70,000,979 (862,081) (103,450)
4,457,645 102,056,602 12,246,792 114,303,394 (1,407,677) (168,921)
3,192,351 73,088,029 8,770,563 81,858,592 (1,008,111) (120,973)
2,756,411 67,169,375 8,060,325 75,229,700 (2,611,336) (313,360)
1,508,964 35,659,207 4,279,105 39,938,311 (953,030) (114,364)
1,238,811 29,275,067 3,513,008 32,788,075 (782,407) (93,889)
1,822,983 44,423,209 5,330,785 49,753,994 (1,727,036) (207,244)
2,554,556 58,485,888 7,018,307 65,504,195 (806,702) (96,804)
1,437,905 36,098,986 4,331,878 40,430,864 (1,816,301) (217,956)
2,194,627 50,245,404 6,029,448 56,274,852 (693,040) (83,165)
1,278,955 29,281,338 3,513,761 32,795,099 (403,881) (48,466)
1,666,376 39,379,086 4,725,490 44,104,577 (1,052,448) (126,294)
2,158,146 49,410,175 5,929,221 55,339,396 (681,520) (81,782)
2,832,112 73,187,727 8,782,527 81,970,254 (4,471,755) (536,611)
4,038,983 95,447,544 11,453,705 106,901,249 (2,550,937) (306,112)
1,567,852 37,050,820 4,446,098 41,496,919 (990,222) (118,827)
1,358,887 32,112,635 3,853,516 35,966,151 (858,244) (102,989)
2,707,884 69,977,424 8,397,291 78,374,714 (4,275,606) (513,073)
1,384,632 33,741,285 4,048,954 37,790,239 (1,311,756) (157,411)
1,491,707 34,152,229 4,098,267 38,250,496 (471,065) (56,528)
1,470,263 33,661,296 4,039,355 37,700,651 (464,294) (55,715)
9,858,101 240,226,346 28,827,162 269,053,508 (9,339,253) (1,120,710)
1,506,103 35,591,595 4,270,991 39,862,586 (951,223) (114,147)
5,322,788 125,785,887 15,094,306 140,880,194 (3,361,761) (403,411)
4,192,718 105,259,292 12,631,115 117,890,407 (5,296,065) (635,528)
2,054,326 51,574,400 6,188,928 57,763,327 (2,594,938) (311,393)
1,362,819 33,209,746 3,985,170 37,194,916 (1,291,092) (154,931)
1,479,533 33,873,513 4,064,822 37,938,335 (467,221) (56,067)
1,555,872 40,207,003 4,824,840 45,031,843 (2,456,640) (294,797)
1,916,071 45,279,775 5,433,573 50,713,348 (1,210,150) (145,218)
2,817,047 64,495,556 7,739,467 72,235,022 (889,594) (106,751)
235,199,141 5,635,842,862 676,301,143 6,312,144,005 (181,853,593) (21,822,431)
ACTO FISCAL

ARANCEL
IMPACTO TOTAL EFECTIVO
PROMEDIO
(936,956) 7.00%
(1,048,512) 7.00%
(2,498,134) 11.90%
(5,565,660) 7.00%
(2,492,203) 7.00%
(6,359,880) 14.00%
(1,988,721) 10.50%
(2,125,617) 14.00%
(2,807,651) 7.00%
(14,774,244) 10.50%
(558,280) 3.50%
(770,844) 3.50%
(12,848,618) 14.00%
(770,816) 3.50%
(833,893) 3.50%
(458,503) 3.50%
(838,702) 3.50%
(7,691,726) 3.50%
(1,035,534) 3.50%
(1,124,524) 7.00%
(922,225) 7.00%
(3,100,308) 14.00%
(2,279,135) 14.00%
(2,058,635) 14.00%
(1,828,535) 14.00%
(1,590,611) 10.50%
(1,271,305) 7.00%
(774,496) 3.50%
(1,194,871) 3.50%
(498,791) 3.50%
(950,919) 7.00%
(1,100,673) 7.00%
(1,686,024) 3.50%
(1,247,537) 3.50%
(1,354,268) 3.50%
(888,635) 7.00%
(1,098,808) 3.50%
(2,186,014) 14.00%
(2,093,949) 14.00%
(5,404,768) 13.04%
(5,759,054) 20.21%
(1,034,252) 7.00%
(1,037,257) 7.00%
(1,197,836) 7.00%
(1,154,881) 7.00%
(1,260,725) 7.00%
(124,165) 53.16%
(115,384) 32.77%
(308,508) 49.26%
(190,589) 62.08%
(194,428) 21.00%
(524,638) 113.37%
(167,108) 61.97%
(174,882) 53.78%
(74,101) 7.00%
(601,110) 37.11%
(1,749,737) 35.32%
(572,073) 68.47%
(789,057) 35.66%
(7,756,218) 41.14%
(329,307) 22.71%
(1,544,509) 24.42%
(176,683) 25.12%
(2,201,936) 23.16%
(4,920,338) 42.66%
(440,327) 10.50%
(930,441) 3.50%
(1,364,746) 7.00%
(897,936) 7.00%
(965,531) 3.50%
(1,576,599) 3.50%
(1,129,084) 3.50%
(2,924,697) 10.50%
(1,067,394) 7.00%
(876,296) 7.00%
(1,934,281) 10.50%
(903,506) 3.50%
(2,034,257) 14.00%
(776,205) 3.50%
(452,346) 3.50%
(1,178,741) 7.00%
(763,302) 3.50%
(5,008,366) 17.50%
(2,857,049) 7.00%
(1,109,049) 7.00%
(961,233) 7.00%
(4,788,679) 17.50%
(1,469,167) 10.50%
(527,593) 3.50%
(520,009) 3.50%
(10,459,964) 10.50%
(1,065,370) 7.00%
(3,765,172) 7.00%
(5,931,593) 14.00%
(2,906,331) 14.00%
(1,446,023) 10.50%
(523,287) 3.50%
(2,751,436) 17.50%
(1,355,368) 7.00%
(996,345) 3.50%
(203,676,024) 14.54%

También podría gustarte