Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Matriz de Costos
Matriz de Costos
DIRECTOS DIRECTOS
Embalaje 840,000.00 200.00 2.50% 0.43% TRANSPORTE 35,070,000.00 8,350.00 95.31% 18.15% Manipuleo-PUERTO
Marcado 360,000.00 85.71 1.07% 0.19% SEGURO INT 5,5/100 1,725,119.10 410.74 4.69% 0.89% Almacenaje
unitarizacion 1,830,000.00 435.71 5.44% 0.95% TOTAL M2 36,795,119.10 8,760.74 100.00% 19.05% Transporte
Transporte 6,250,000.00 1,488.10 18.57% 3.24% Seguro
Seguro 1,273,635.00 303.25 3.78% 0.66% Manipuleo
Documentos 50,000.00 11.90 0.15% 0.03% CPN 168,000,000.00 40,000.00 60 Desunitarizacion
Manipuleo 8,316,000.00 1,980.00 24.71% 4.30% RENTABILIDAD 112,000,000.00 26,666.67 40 Documentos
Almacenaje 331,800.00 79.00 0.99% 0.17% SUBTOTAL EXW 280,000,000.00 66,666.67 100.00 Aduaneros (Agenc)
Aduaneros 1,715,683 408.50 5.10% 0.89% TOTAL M1 33,658,017.84 8,013.81 Aduaneros (Grav)
Bancarios 4,200,000.00 1,000.00 12.48% 2.17% TOTAL FOB 313,658,017.84 74,680.48 7.47 Bancarios
Agentes 4,245,450.00 1,010.82 12.61% 2.20% TOTAL M2 36,795,119.10 8,760.74 Agentes
Otros 0.00 0.00 0.00% 0.00% TOTAL CIF 350,453,136.94 83,441.22 8.34 Otros
SUBTOTAL 29,412,567.84 7,002.99 87.39% 15.22% TOTAL M3 122,739,590.14 29,223.71 SUBTOTAL
INDIRECTOS 0.00% TOTAL DDP 473,192,727.08 112,664.94 11.27 INDIRECTOS
Administrativos 1,415,150.00 336.94 4.20% 0.73% Administrativos
Capital 2,830,300.00 673.88 8.41% 1.47% Capital
SUBTOTAL 4,245,450.00 1,010.82 12.61% 2.20% SUBTOTAL
Total M1 33,658,017.84 8,013.81 100.00% 17.42% Total M3
Total exw 67,388.10 , MATRIZ GENERAL M1 + M2 + M3
7,605.32
74,271.98
SEGURO INTERNO.
$ 83,441.22 CIF
$ 12,516.18 GRAVAMEN
95,957.41
$ 18,231.91 IVA
$ 114,189.31
$ 285.47