CANT DESCRIPCION Unid/Med Cost/Unit

1876 M PINO PIES 140

56 BARNIZ TANQUES 5760
1496 M CAOBA PIES 180
96 ESPRINES CAJA 6060
206 COLCHA ROLLO 2560
826 TELA TAPIZAR ROLLO 1760
356 GRAPAS CAJA 2360

UNIDAD COSTOS VALOR

CANT DESCRIPCION MEDIDA UNITARIO ORIGINAL
1876 M PINO PIES 140.00 262,640.00
56 BARNIZ TANQUES 5,760.00 322,560.00
1496 M CAOBA PIES 180.00 269,280.00
96 ESPRINES CAJA 6,060.00 581,760.00
206 COLCHA ROLLO 2,560.00 527,360.00
826 TELA TAPIZAR ROLLO 1,760.00 1,453,760.00
356 GRAPAS CAJA 2,360.00 840,160.00
TOTAL 4,257,520.00
CONCEPTOS MONTOS $$
BANCO YA ESTA EN PESO $ 48,700.00
FLETE 2350 X 55 $ 129,250.00
SEGURO 1320 X 58 $ 76,560.00
TRAMITE YA ESTA EN PESO $ 34,050.00
IMPUESTO 10% SE EXPRESA 0.10

CONCEPTOS MONTOD $$
BANCO $ 48,700.00 4,257,520.00 0.01143858
FLETE $ 129,250.00 4,257,520.00 0.03035805
SEGURO $ 76,560.00 4,257,520.00 0.01798230
TRAMITES $ 34,050.00 4,257,520.00 0.00799761
IMPUESTO 0.10 0.10
 UNIDAD COSTOS VALOR
CANT DESCRIPCION MEDIDA UNITARIO ORIGINAL BANCO
1876 M PINO PIES 140.00 262,640.00 3,004.23
56 BARNIZ TANQUES 5,760.00 322,560.00 3,689.63
1496 M CAOBA PIES 180.00 269,280.00 3,080.18
96 ESPRINES CAJA 6,060.00 581,760.00 6,654.51
206 COLCHA ROLLO 2,560.00 527,360.00 6,032.25
826 TELA TAPIZAR ROLLO 1,760.00 1,453,760.00 16,628.95
356 GRAPAS CAJA 2,360.00 840,160.00 9,610.24
TOTAL 4,257,520.00 48,700

0.01143858

UNIDAD COSTOS VALOR

CANT DESCRIPCION MEDIDA UNITARIO ORIGINAL FLETE
1876 M PINO PIES 140.00 262,640.00 7,973.24
56 BARNIZ TANQUES 5,760.00 322,560.00 9,792.29
1496 M CAOBA PIES 180.00 269,280.00 8,174.82
96 ESPRINES CAJA 6,060.00 581,760.00 17,661.10
206 COLCHA ROLLO 2,560.00 527,360.00 16,009.62
826 TELA TAPIZAR ROLLO 1,760.00 1,453,760.00 44,133.32
356 GRAPAS CAJA 2,360.00 840,160.00 25,505.62
TOTAL 4,257,520.00 129,250

0.03035805

UNIDAD COSTOS VALOR

CANT DESCRIPCION MEDIDA UNITARIO ORIGINAL SEGURO
1876 M PINO PIES 140.00 262,640.00 4,722.87
56 BARNIZ TANQUES 5,760.00 322,560.00 5,800.37
1496 M CAOBA PIES 180.00 269,280.00 4,842.27
96 ESPRINES CAJA 6,060.00 581,760.00 10,461.38
206 COLCHA ROLLO 2,560.00 527,360.00 9,483.15
826 TELA TAPIZAR ROLLO 1,760.00 1,453,760.00 26,141.95
356 GRAPAS CAJA 2,360.00 840,160.00 15,108.01
TOTAL 4,257,520.00 76,560

0.0179823
 UNIDAD COSTOS VALOR
CANT DESCRIPCION MEDIDA UNITARIO ORIGINAL TRAMITES
1876 M PINO PIES 140.00 262,640.00 2,100.49
56 BARNIZ TANQUES 5,760.00 322,560.00 2,579.71
1496 M CAOBA PIES 180.00 269,280.00 2,153.60
96 ESPRINES CAJA 6,060.00 581,760.00 4,652.69
206 COLCHA ROLLO 2,560.00 527,360.00 4,217.62
826 TELA TAPIZAR ROLLO 1,760.00 1,453,760.00 11,626.61
356 GRAPAS CAJA 2,360.00 840,160.00 6,719.27
TOTAL 4,257,520.00 34,050

0.00799761

UNIDAD COSTOS VALOR

CANT DESCRIPCION MEDIDA UNITARIO ORIGINAL IMPUESTO
1876 M PINO PIES 140.00 262,640.00 26,264.00
56 BARNIZ TANQUES 5,760.00 322,560.00 32,256.00
1496 M CAOBA PIES 180.00 269,280.00 26,928.00
96 ESPRINES CAJA 6,060.00 581,760.00 58,176.00
206 COLCHA ROLLO 2,560.00 527,360.00 52,736.00
826 TELA TAPIZAR ROLLO 1,760.00 1,453,760.00 145,376.00
356 GRAPAS CAJA 2,360.00 840,160.00 84,016.00
TOTAL 4,257,520.00 425,752

0.10

COSTOS ADICIONALES
UNIDAD COSTOS VALOR TOTAL TOTAL
CANT DESCRIPCION MEDIDA UNITARIO ORIGINAL BANCO FLETE SEGURO TRAMITES IMPUESTO ADICIONAL GENERAL
1876 M PINO PIES 140.00 262,640.00 3,004.23 7,973.24 4,722.87 2,100.49 26,264.00 44,064.83 306,704.83
56 BARNIZ TANQUES 5,760.00 322,560.00 3,689.63 9,792.29 5,800.37 2,579.71 32,256.00 54,118.00 376,678.00
1496 M CAOBA PIES 180.00 269,280.00 3,080.18 8,174.82 4,842.27 2,153.60 26,928.00 45,178.87 314,458.87
96 ESPRINES CAJA 6,060.00 581,760.00 6,654.51 17,661.10 10,461.38 4,652.69 58,176.00 97,605.68 679,365.68
206 COLCHA ROLLO 2,560.00 527,360.00 6,032.25 16,009.62 9,483.15 4,217.62 52,736.00 88,478.64 615,838.64
826 TELA TAPIZAR ROLLO 1,760.00 1,453,760.00 16,628.95 44,133.32 26,141.95 11,626.61 145,376.00 243,906.82 1,697,666.82
356 GRAPAS CAJA 2,360.00 840,160.00 9,610.24 25,505.62 15,108.01 6,719.27 84,016.00 140,959.14 981,119.14
TOTAL 4,257,520.00 48,700 129,250 76,560 34,050 425,752 714,311.97 4,971,831.97
 COSTOS ADICIONALES
UNIDAD COSTOS VALOR TOTAL TOTAL COSTOS UN
CANT DESCRIPCION MEDIDA UNITARIO ORIGINAL BANCO FLETE SEGURO TRAMITES IMPUESTO ADICIONAL GENERAL LIQUIDADO
1876 M PINO PIES 140.00 262,640.00 3,004.23 7,973.24 4,722.87 2,100.49 26,264.00 44,064.83 306,704.83 163.4887
56 BARNIZ TANQUES 5,760.00 322,560.00 3,689.63 9,792.29 5,800.37 2,579.71 32,256.00 54,118.00 376,678.00 6,726.3929
1496 M CAOBA PIES 180.00 269,280.00 3,080.18 8,174.82 4,842.27 2,153.60 26,928.00 45,178.87 314,458.87 210.1998
96 ESPRINES CAJA 6,060.00 581,760.00 6,654.51 17,661.10 10,461.38 4,652.69 58,176.00 97,605.68 679,365.68 7,076.7258
206 COLCHA ROLLO 2,560.00 527,360.00 6,032.25 16,009.62 9,483.15 4,217.62 52,736.00 88,478.64 615,838.64 2,989.5079
826 TELA TAPIZAR ROLLO 1,760.00 1,453,760.00 16,628.95 44,133.32 26,141.95 11,626.61 145,376.00 243,906.82 1,697,666.82 2,055.2867
356 GRAPAS CAJA 2,360.00 840,160.00 9,610.24 25,505.62 15,108.01 6,719.27 84,016.00 140,959.14 981,119.14 2,755.9526
TOTAL 4,257,520.00 48,700 129,250 76,560 34,050 425,752 714,311.97 4,971,831.97

TASA
CONCEPTOS MONTOD $$ ASIGANACION
BANCO $ 48,700.00 4,257,520.00 0.01143858
FLETE $ 129,250.00 4,257,520.00 0.03035805
SEGURO $ 76,560.00 4,257,520.00 0.01798230
TRAMITES $ 34,050.00 4,257,520.00 0.00799761
IMPUESTO 0.10 0.10