Practica (SUDOR, LAGRIMA Y SUEÑO)-1

Vista previa del material en texto

Hoja1
			Caso de Exportacion Cascara de Naranja 					Tipo de cambio:	3.687
			kg	C/U	Total Soles	Soles a dólar
		MP: 	6,600.00	S/ 2.30	S/ 15,180.00	$4,117.17
		MOD:				$9,625.00
		MOD 2:		$0.80		$5,280.00
		CIF				$150.00
					C-T. Produccion	$19,172.17
		Caso de Exportacion de Pulpa de Naranja a ALEMANIA
		Costo total de producccion:				$13,420.52
		Bolsa 				$11.00
		Cajas				$275.00		C/U de pelado	0.8
		Pallets				$66.00
		EXW				$13,772.52			Total	Cantidad Utilizada
		Flete interno				$175.00		Pulpa 	70%	$13,420.52
		Manipulacion de carga				$165.00		Cascara	30%	$5,751.65
		Inland origen				$293.00		Total	100%	$19,172.17
		Gastos de exportacion				$360.00
		Forwader origen				$430.00
		Visto bueno				$45.00
		FAS				$15,240.52				Costo	$15,483.52
		Gesel				$78.00				Seguro	$5,419.23
		B/L				$85.00				Flete	$850.00
		Gasto de carga				$80.00				CIF	$21,752.75
		FOB				$15,483.52			6%	Ad/Valorem	$1,305.16
		Transporte principal				$850.00				Subtotal1	$23,057.91
		CFR				$16,333.52				ISC
	35%	Seguro				$5,419.23				Subtotal2	$23,057.91
		CIF				$21,752.75			7%	IVA	$1,614.05
		Inlad destino				$284.00				Subtotal3	$24,671.97
		THC (Handling)				$150.00
		Gesel (desconeccion)				$78.00
		Gastos de descargar				$80.00
		DAT				$22,344.75
		Forwader destino				$750.00
		Visto bueno				$45.00
	6%	(AD/VALOREM)				$1,305.16
	7%	IVA				$1,614.05
		Gastos de importacion				$2,500.00
		DAP				$28,558.97
		Transporte a almacen de cliente				$500.00
		DDP				$29,058.97
Hoja2
		Caso de Exportacion de las Cascaras de Naranja EE.UU
		C-P 				$5,751.65				Bolsa de Cascara	6.9
		Bolsa				$75.00
		Cajas				$187.50
		Pallets				$22.50
		EXW				$6,036.65
		Flete en origen				$175.00
		Manipulacion de carga				$165.00
		Inland origen				$293.00					Costo	$7,747.65
		Forwader origen				$430.00					Seguro	$2,711.68
		Visto bueno				$45.00					Flete	$850.00
		Gastos de exportacion				$360.00					CIF	$11,309.33
		FAS				$7,504.65				6%	Ad/Valorem	$678.56
		Gesel				$78.00					Subtotal1	$11,987.89
		B/L				$85.00					ISC
		Gasto de carga				$80.00					Subtotal2	$11,987.89
		FOB				$7,747.65				7%	IVA	$839.15
		Transporte principal				$850.00					Subtotal3	$12,827.04
		CFR				$8,597.65
	35%	Seguro				$2,711.68
		CIF				$11,309.33
		Inlad destino				$284.00
		THC (Handling)				$150.00
		Gesel (desconeccion)				$78.00
		Gastos de descargar				$80.00
		DAT				$11,901.33
		Forwader destino				$750.00
		Visto bueno				$45.00
	6%	(AD/VALOREM)				$678.56
	7%	IVA				$839.15
		Gastos de importacion				$2,500.00
		DAP				$16,714.04
		Transporte a almacen de cliente				$500.00
		DDP				$17,214.04
Hoja3
			Caso de Exportacion de Pulpa de Naranja y Arandanos (España)							Tipo de cambio:	3.687
				kg	C/U	Total Soles	Soles a Dolares
		800 Cajas de arandanos 		1600	S/ 6.50	S/ 10,400.00	$2,820.72
												Exportacion de Pulpa de Naranja
		CT de Pro.					$2,820.72
		Caja			$0.25		$200.00				CT de Pro.				$13,420.52
		EXW					$3,020.72				Bolsa 				$11.00
		Flete en origen					$175.00				Cajas				$275.00
		Manipulacion de carga					$165.00				Pallets				$66.00
		Inland origen					$293.00				EXW				$13,772.52
		Forwader origen					$430.00				Flete interno				$175.00
		Visto bueno					$45.00				Manipulacion de carga				$165.00
		Gastos de exportacion					$360.00				Inland origen				$293.00
		FAS					$4,488.72				Gastos de exportacion				$360.00
		Gesel					$78.00				Forwader origen				$430.00
		B/L					$85.00				Visto bueno				$45.00
		Gasto de carga					$80.00				FAS				$15,240.52
		FOB					$4,731.72				Gesel				$78.00
		Transporte principal					$850.00				B/L				$85.00
		CFR					$5,581.72				Gasto de carga				$80.00
	35%	Seguro					$1,656.10				FOB				$15,483.52
		CIF					$7,237.82				Transporte principal				$850.00
		Inlad destino					$284.00				CFR				$16,333.52
		THC (Handling)					$150.00			35%	Seguro				$5,419.23
		Gesel (desconeccion)					$78.00				CIF				$21,752.75
		Gastos de descargar					$80.00				Inlad destino				$284.00
		DAT					$7,829.82				THC (Handling)				$150.00
		Forwader destino					$750.00				Gesel (desconeccion)				$78.00
		Visto bueno					$45.00				Gastos de descargar				$80.00
	6%	(AD/VALOREM)					$434.27				DAT				$22,344.75
	21%	IVA					$1,611.14				Forwader destino				$750.00
		Gastos de importacion					$2,500.00				Visto bueno				$45.00
		DAP					$13,170.23			6%	(AD/VALOREM)				$1,305.16
		Transporte a almacen de cliente					$500.00			21%	IVA				$4,842.16
		DDP					$13,670.23				Gastos de importacion				$2,500.00
											DAP				$31,787.08
											Transporte a almacen de cliente				$500.00
											DDP				$32,287.08
		Costo	$4,731.72
		Seguro	$1,656.10								Costo	$15,483.52
		Flete	$850.00								Seguro	$5,419.23
		CIF	$7,237.82								Flete	$850.00
	6%	Ad/Valorem	$434.27								CIF	$21,752.75
		Subtotal1	$7,672.09							6%	Ad/Valorem	$1,305.16
		ISC									Subtotal1	$23,057.91
		Subtotal2	$7,672.09								ISC
	21%	IVA	$1,611.14								Subtotal2	$23,057.91
		Subtotal3	$9,283.23							21%	IVA	$4,842.16
											Subtotal3	$27,900.08