Informe Impo 484

IMPO 484
TRM 3151.54
Referencia Desc. item Desc. detalle ext. 1
FS05002 KIT PET MUESTRA 15ML F PET

FS05004 PERFUMERO CLASSIC 18ML-C -
FS05009 PERFUMERO LAPICERO ECO AE-2 8ML -
FS05016 PET 15ML FRASCO

FS05022 PROBADOR SPRAY 3ML -
FS05023 TAPA FRASCO MUESTRA TAPAS
FS05027 VALV BOTICARIO 9 24/410 -
Totales
Desc. item sobrecosto
Desc. detalle ext. 2 Valor subtotal Cantidad inv. Costo unitario Peso en KL
BROWN $3,025,478.00 10,000.00 $302.55 1.00
BLUE $4,223,064.00 10,000.00 $422.31 1.00
CLEAR $4,223,064.00 10,000.00 $422.31 1.00
BLUE $5,105,495.00 10,000.00 $510.55 380.00
PINK $5,105,495.00 10,000.00 $510.55 380.00
CLEAR $5,578,226.00 30,000.00 $185.94 3,000.00
CLEAR $5,168,526.00 20,000.00 $258.43 2.00
WHITE $1,134,554.00 30,000.00 $37.82 3.00
WHITE $3,025,478.00 10,000.00 $302.55 160.00
$36,589,380.00 140,000.00 $261.35 3,928.00

ALMACENAJE GR ARANCEL CARGUE / DESCA CARGUE / DESCA
Volúmen en CM Valor subtotal Valor subtotal Valor subtotal Valor subtotal
600,000.00 $8,870.00 $471,678.00 $3,753.00 $3,556.00
567,500.00 $8,390.00 $658,388.00 $3,550.00 $3,363.00
567,500.00 $8,390.00 $658,388.00 $3,550.00 $3,363.00
504,000.00 $7,451.00 $795,960.00 $3,152.00 $2,987.00
504,000.00 $7,451.00 $795,960.00 $3,152.00 $2,987.00
1,252,500.00 $18,518.00 $869,655.00 $7,834.00 $7,421.00
232,000.00 $3,430.00 $805,789.00 $1,451.00 $1,375.00
471,300.00 $6,968.00 $176,881.00 $2,948.00 $2,793.00
789,800.00 $11,676.00 $471,678.00 $4,940.00 $4,680.00
5,488,600.00 $81,144.00 $5,704,377.00 $34,330.00 $32,525.00

DECLARACION I FLETES INTERNAFLETES LOCAL GASTOS DE IMPOINTERMEDIACIO
Valor subtotal Valor subtotal Valor subtotal Valor subtotal Valor subtotal
$1,190.00 $141,998.00 $20,942.00 $1,653.00 $10,771.00
$1,126.00 $134,307.00 $19,808.00 $1,564.00 $10,188.00
$1,126.00 $134,307.00 $19,808.00 $1,564.00 $10,188.00
$1,000.00 $119,279.00 $17,592.00 $1,389.00 $9,048.00
$1,000.00 $119,279.00 $17,592.00 $1,389.00 $9,048.00
$2,485.00 $296,424.00 $43,716.00 $3,451.00 $22,483.00
$460.00 $54,906.00 $8,098.00 $639.00 $4,165.00
$935.00 $111,540.00 $16,450.00 $1,299.00 $8,461.00
$1,567.00 $186,917.00 $27,567.00 $2,176.00 $14,178.00
$10,889.00 $1,298,957.00 $191,573.00 $15,124.00 $98,530.00

LIBERACION BL GLIBERACIÓN BL OTROS SEGURO GR TRAMITE DECLAR
Valor subtotal Valor subtotal Valor subtotal Valor subtotal Valor subtotal
$6,996.00 $11,775.00 $83.00 $12,676.00 $1,190.00
$6,617.00 $11,138.00 $78.00 $11,989.00 $1,126.00
$6,617.00 $11,138.00 $78.00 $11,989.00 $1,126.00
$5,877.00 $9,891.00 $70.00 $10,648.00 $1,000.00
$5,877.00 $9,891.00 $70.00 $10,648.00 $1,000.00
$14,605.00 $24,582.00 $173.00 $26,462.00 $2,485.00
$2,705.00 $4,553.00 $32.00 $4,901.00 $460.00
$5,495.00 $9,250.00 $65.00 $9,957.00 $935.00
$9,209.00 $15,500.00 $109.00 $16,686.00 $1,567.00
$63,998.00 $107,718.00 $758.00 $115,956.00 $10,889.00

USO DE INSTALATotales
Valor subtotal Valor subtotal Cantidad inv. Costo unitario Peso en KL
$6,414.00 $3,729,023.00 10,000.00 $372.90 1.00
$6,067.00 $5,100,763.00 10,000.00 $510.08 1.00
$6,067.00 $5,100,763.00 10,000.00 $510.08 1.00
$5,388.00 $6,096,227.00 10,000.00 $609.62 380.00
$5,388.00 $6,096,227.00 10,000.00 $609.62 380.00
$13,388.00 $6,931,908.00 30,000.00 $231.06 3,000.00
$2,480.00 $6,063,970.00 20,000.00 $303.20 2.00
$5,038.00 $1,493,569.00 30,000.00 $49.79 3.00
$8,443.00 $3,802,371.00 10,000.00 $380.24 160.00
$58,673.00 $44,414,821.00 140,000.00 $317.25 3,928.00

Volúmen en CM
Total FOB Costo Variable FOB Variable Total
600,000.00 $3,025,478.00 $ 703,545.00 $ 302.55 $ 70.35 $ 372.90

567,500.00 $4,223,064.00 $ 877,699.00 $ 422.31 $ 87.77 $ 510.08
567,500.00 $4,223,064.00 $ 877,699.00 $ 422.31 $ 87.77 $ 510.08
504,000.00 $5,105,495.00 $ 990,732.00 $ 510.55 $ 99.07 $ 609.62
504,000.00 $5,105,495.00 $ 990,732.00 $ 510.55 $ 99.07 $ 609.62
1,252,500.00 $5,578,226.00 $ 1,353,682.00 $ 185.94 $ 45.12 $ 231.06
232,000.00 $5,168,526.00 $ 895,444.00 $ 258.43 $ 44.77 $ 303.20
471,300.00 $1,134,554.00 $ 359,015.00 $ 37.82 $ 11.97 $ 49.79
789,800.00 $3,025,478.00 $ 776,893.00 $ 302.55 $ 77.69 $ 380.24
5,488,600.00 $36,589,380.00 $ 7,825,441.00 $ 261.35 $ 55.90 $ 317.25
Precio s
COSTO P81 P82

TOTAL COSTO CIF P80
DÓLAR PRECIO PRECIO
FOB - 20% COSTO SIN DÓLAR PRECIO
PROVEED ESPEC UNIDAD
20% UNIDAD
OR UNIDAD DISTRIB
$ 252.12 $ 322.48 $ 0.0800 $ 0.102 586 539 496

$ 351.92 $ 439.69 $ 0.1117 $ 0.140 799 735 677
$ 351.92 $ 439.69 $ 0.1117 $ 0.140 799 735 677
$ 425.46 $ 524.53 $ 0.1350 $ 0.166 954 877 807
$ 425.46 $ 524.53 $ 0.1350 $ 0.166 954 877 807
$ 154.95 $ 200.07 $ 0.0492 $ 0.063 364 335 308
$ 215.36 $ 260.13 $ 0.0683 $ 0.083 473 435 400
$ 31.52 $ 43.48 $ 0.0100 $ 0.014 79 73 67
$ 252.12 $ 329.81 $ 0.0800 $ 0.105 600 552 508
$ 217.79 $ 273.69 $ 0.0691 $ 0.087 498 458 421
Precio según politica
D80 D81 D80 D81
RENTAB RENTAB RENTAB
LISTA LISTA LISTA LISTA
EN EN EN
INSUMOS INSUMOS INSUMOS INSUMOS
PRECIO X PRECIO PRECIO
EXPO / EXPO / EXPO / EXPO /
UND ESPECIAL DIST
TECNI TECNI TECNI TECNI
0.16 0.17 45% 40% 35% 35% 40%
0.21 0.23 45% 40% 35% 35% 40%
0.21 0.23 45% 40% 35% 35% 40%
0.26 0.28 45% 40% 35% 35% 40%
0.26 0.28 45% 40% 35% 35% 40%
0.10 0.11 45% 40% 35% 35% 40%
0.13 0.14 45% 40% 35% 35% 40%
0.02 0.02 45% 40% 35% 35% 40%
0.16 0.17 45% 40% 35% 35% 40%
0.13 0.14 45% 40% 35% 35% 40%
Precio según sistema
D80 D81
P81 P82 RENTAB RENTAB
P80 LISTA LISTA
PRECIO PRECIO EN EN
PRECIO INSUMOS INSUMOS
ESPEC UNIDAD PRECIO X PRECIO
UNIDAD EXPO / EXPO /
UNIDAD DISTRIB UND ESPECIAL
TECNI TECNI
550 506 466 41% 36%
753 692 637 42% 36%
753 692 637 42% 36%
975 897 825 46% 42%
975 897 825 46% 42%
Este pet no se vende, es para muestras a clientes. #VALUE! #DIV/0!
470 432 398 45% 40%
98 91 83 56% 52%
625 575 529 47% 43%
#DIV/0! #DIV/0!
RENTAB
EN
PRECIO
DIST
31%
31%
31%
36%
36%
#DIV/0!
35%
48%
38%
#DIV/0!
IMPO 484
TRM 3151.54

Desc. item sob
Cantidad inv.
Desc. detalle ext. 2 Impo # Impo FOB Variable
BROWN ACTUAL 484 10,000.00 $ 302.55 $ 70.35

ANTERIOR 460 254.21 46.56
VARIACION 19.01% 51.11%
BLUE ACTUAL 484 10,000.00 $ 422.31 $ 87.77
CLEAR ACTUAL 484 10,000.00 $ 422.31 $ 87.77
ANTERIOR 422 382.68 95.04
BLUE ACTUAL 484 10,000.00 $ 510.55 $ 99.07

PINK ACTUAL 484 10,000.00 $ 510.55 $ 99.07
ANTERIOR 469 514.77 107.35
CLEAR ACTUAL 484 30,000.00 $ 185.94 $ 45.12

ANTERIOR 422 168.49 49.66
CLEAR ACTUAL 484 20,000.00 $ 258.43 $ 44.77

ANTERIOR 460 254.21 46.56
WHITE ACTUAL 484 30,000.00 $ 37.82 $ 11.97

ANTERIOR 422 34.27 13.46
WHITE ACTUAL 484 10,000.00 $ 302.55 $ 77.69

ANTERIOR 460 305.05 89.64
Precio s
P81 P82
TOTAL P80
PRECIO PRECIO
Total FOB - 20% COSTO SIN TRM PRECIO
ESPEC UNIDAD
20% UNIDAD
UNIDAD DISTRIB
$ 372.90 $ 252.12 $ 322.48 $ 3,151.54 586 539 496

300.77 211.84 258.40 3177.57
23.98% 19.01% 24.80% -0.82%
$ 510.08 $ 351.92 $ 439.69 $ 3,151.54 799 735 677
$ 510.08 $ 351.92 $ 439.69 $ 3,151.54 799 735 677
477.72 318.90 413.94 $ 2,855.80
$ 609.62 $ 425.46 $ 524.53 $ 3,151.54 954 877 807

$ 609.62 $ 425.46 $ 524.53 $ 3,151.54 954 877 807
622.12 428.98 536.33 $ 3,177.57
$ 231.06 $ 154.95 $ 200.07 $ 3,151.54 364 335 308

218.15 140.41 190.07 $ 2,855.80
$ 303.20 $ 215.36 $ 260.13 $ 3,151.54 473 435 400

300.77 211.84 258.40 $ 3,177.57
$ 49.79 $ 31.52 $ 43.48 $ 3,151.54 79 73 67

47.73 28.56 42.02 $ 2,855.80
$ 380.24 $ 252.12 $ 329.81 $ 3,151.54 600 552 508

394.69 254.21 343.85 $ 3,177.57 625 575 529
Precio según politica
D80 D81 D80 D81
LISTA LISTA LISTA LISTA
EN EN EN
INSUMOS INSUMOS INSUMOS INSUMOS
EXPO / EXPO / EXPO / EXPO /
UND ESPECIAL DIST
TECNI TECNI TECNI TECNI
0.16 0.17 45% 40% 35% 35% 40%
0.21 0.23 45% 40% 35% 35% 40%

0.21 0.23 45% 40% 35% 35% 40%
0.26 0.28 45% 40% 35% 35% 40%

0.26 0.28 45% 40% 35% 35% 40%
0.10 0.11 45% 40% 35% 35% 40%
0.13 0.14 45% 40% 35% 35% 40%
0.02 0.02 45% 40% 35% 35% 40%
0.16 0.17 45% 40% 35% 35% 40%

0.17 0.18 45% 40% 35% 35% 40%
D80 D81
P81 P82 RENTAB RENTAB
P80 LISTA LISTA
PRECIO PRECIO EN EN
PRECIO INSUMOS INSUMOS
ESPEC UNIDAD PRECIO X PRECIO
UNIDAD EXPO / EXPO /
UNIDAD DISTRIB UND ESPECIAL
TECNI TECNI
550 506 466 41% 36%
753 692 637 42% 36%

753 692 637 42% 36%
975 897 825 46% 42%

975 897 825 46% 42%
Este pet no se vende, es para muestras a clientes. #VALUE! #DIV/0!
470 432 398 45% 40%
98 91 83 56% 52%
625 575 529 47% 43%

#DIV/0! #DIV/0!
RENTAB
EN
PRECIO
DIST
31%
31%
31%
36%
36%
#DIV/0!
35%
48%
38%
#DIV/0!
IMPO 484
TRM 3151.54


Desc. item sob
Cantidad inv.
Desc. detalle ext. 2 Impo # Impo FOB Variable Total
BROWN ACTUAL 484 10,000.00 $ 302.55 $ 70.35 $ 372.90

ANTERIOR 293 10,000.00 $ 286.71 $ 63.81 $ 350.53
VARIACION 5.52% 10.26% 6.38%
Cantidad inv.
BLUE ACTUAL 484 10,000.00 $ 422.31 $ 87.77 $ 510.08

ANTERIOR 422 15,000.00 $ 382.68 $ 95.04 $ 477.72
VARIACION 10.35% -7.65% 6.77%
Cantidad inv.
CLEAR ACTUAL 484 10,000.00 $ 422.31 $ 87.77 $ 510.08

ANTERIOR 387 40,000.00 $ 384.02 $ 85.54 $ 469.55
VARIACION 9.97% 2.61% 8.63%
Cantidad inv.
BLUE ACTUAL 484 10,000.00

$ 510.55 $ 99.07 $ 609.62
PINK ACTUAL 484 10,000.00
ANTERIOR 469 20,000.00 $ 514.77 $ 107.35 $ 622.12
VARIACION -0.82% -7.71% -2.01%
Cantidad inv.
CLEAR ACTUAL 484 30,000.00 $ 185.94 $ 45.12 $ 231.06

ANTERIOR 422 39,719.00 $ 168.49 $ 49.66 $ 218.15
VARIACION 10.36% -9.14% 5.92%
Cantidad inv.
CLEAR ACTUAL 484 20,000.00 $ 258.43 $ 44.77 $ 303.20

ANTERIOR 460 27,000.00 $ 254.21 $ 46.56 $ 300.77
VARIACION 1.66% -3.84% 0.81%
Cantidad inv.
WHITE ACTUAL 484 30,000.00 $ 37.82 $ 11.97 $ 49.79

ANTERIOR 422 20,000.00 $ 34.27 $ 13.46 $ 47.73
VARIACION 10.35% -11.09% 4.31%
Cantidad inv.
WHITE ACTUAL 484 10,000.00 $ 302.55 $ 77.69 $ 380.24

ANTERIOR 460 30,000.00 $ 305.05 $ 89.64 $ 394.69
VARIACION -0.82% -13.33% -3.66%
Precio según politic
D80
P81 P82
TOTAL P80 LISTA
PRECIO PRECIO
FOB - 20% COSTO SIN TRM PRECIO INSUMOS
ESPEC UNIDAD
20% UNIDAD EXPO /
UNIDAD DISTRIB
TECNI
$ 252.12 $ 322.48 $ 3,151.54 586 539 496 0.16
$ 238.93 $ 302.74 $ 2,867.13 JUNIO 9 2017
5.52% 6.52% 9.92%

D80
P81 P82
TOTAL P80 LISTA
PRECIO PRECIO
ESPEC UNIDAD
20% UNIDAD EXPO /
UNIDAD DISTRIB
TECNI
$ 351.92 $ 439.69 $ 3,151.54 799 735 677 0.21
$ 318.90 $ 413.94 $ 2,855.80 Julio 27/2018
10.35% 6.22% 10.36%

D80
P81 P82
TOTAL P80 LISTA
PRECIO PRECIO
ESPEC UNIDAD
20% UNIDAD EXPO /
UNIDAD DISTRIB
TECNI
$ 351.92 $ 439.69 $ 3,151.54 799 735 677 0.21
$ 320.01 $ 405.55 $ 2,865.79 Marzo 14 2018
9.97% 8.42% 9.97%

D80
P81 P82
TOTAL P80 LISTA
PRECIO PRECIO
ESPEC UNIDAD
20% UNIDAD EXPO /
UNIDAD DISTRIB
TECNI
$ 425.46 $ 524.53 $ 3,151.54 954 877 807 26%
$ 428.98 $ 536.33 $ 3,177.57 Dic 13/218

-0.82% -2.20% -0.82%
D80
P81 P82
TOTAL P80 LISTA
PRECIO PRECIO
ESPEC UNIDAD
20% UNIDAD EXPO /
UNIDAD DISTRIB
TECNI
$ 154.95 $ 200.07 $ 3,151.54 364 335 308 0.10
$ 140.41 $ 190.07 $ 2,855.80 Julio 27/2018
10.36% 5.26% 10.36%

D80
P81 P82
TOTAL P80 LISTA
PRECIO PRECIO
ESPEC UNIDAD
20% UNIDAD EXPO /
UNIDAD DISTRIB
TECNI
$ 215.36 $ 260.13 $ 3,151.54 473 435 400 0.13
Dic 13/218
$ 211.84 $ 258.40 $ 3,177.57
1.66% 0.67% -0.82%

D80
P81 P82
TOTAL P80 LISTA
PRECIO PRECIO
ESPEC UNIDAD
20% UNIDAD EXPO /
UNIDAD DISTRIB
TECNI
$ 31.52 $ 43.48 $ 3,151.54 79 73 67 0.02
$ 28.56 $ 42.02 $ 2,855.80 Julio 27/2018
10.35% 3.48% 10.36%

D80
P81 P82
TOTAL P80 LISTA
PRECIO PRECIO
ESPEC UNIDAD
20% UNIDAD EXPO /
UNIDAD DISTRIB
TECNI
$ 252.12 $ 329.81 $ 3,151.54 600 552 508 0.16
$ 254.21 $ 343.85 $ 3,177.57 Dic 13/218
-0.82% -4.08% -0.82%
Precio según politica Precio se
D81 D80 D81
LISTA LISTA LISTA P80
EN EN EN
INSUMOS INSUMOS INSUMOS PRECIO
EXPO / EXPO / EXPO / UNIDAD
UND ESPECIAL DIST
TECNI TECNI TECNI
0.17 45% 40% 35% 35% 40% 550

D81 D80 D81
EN EN EN
UND ESPECIAL DIST
TECNI TECNI TECNI
0.23 45% 40% 35% 35% 40% 753

D81 D80 D81
EN EN EN
UND ESPECIAL DIST
TECNI TECNI TECNI
0.23 45% 40% 35% 35% 40% 753

D81 D80 D81
EN EN EN
UND ESPECIAL DIST
TECNI TECNI TECNI
0.28 45% 40% 35% 35% 40% 975

D81 D80 D81
EN EN EN
UND ESPECIAL DIST
TECNI TECNI TECNI
0.11 45% 40% 35% 35% 40% Este pet no se vende, es para muestras

D81 D80 D81
EN EN EN
UND ESPECIAL DIST
TECNI TECNI TECNI
0.14 45% 40% 35% 35% 40% 470

D81 D80 D81
EN EN EN
UND ESPECIAL DIST
TECNI TECNI TECNI
0.02 45% 40% 35% 35% 40% 98

D81 D80 D81
EN EN EN
UND ESPECIAL DIST
TECNI TECNI TECNI
0.17 45% 40% 35% 35% 40% 625
P81 P82 RENTAB RENTAB RENTAB

PRECIO PRECIO EN EN EN
ESPEC UNIDAD PRECIO X PRECIO PRECIO
UNIDAD DISTRIB UND ESPECIAL DIST
506 466 41% 36% 31% -4% 6%

692 637 42% 36% 31% -4% 6%

692 637 42% 36% 31% -4% 6%

1% -2%
897 825 46% 42% 36%

ste pet no se vende, es para muestras a c #VALUE! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

432 398 45% 40% 35% 0% 1%

91 83 56% 52% 48% 13% -19%

575 529 47% 43% 38% 3% -4%

Informe Impo 484

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Informe Impo 484

Uploaded by

Copyright:

Available Formats

IMPO 484

Referencia Desc. item Desc. detalle ext. 1

FS05002 KIT PET MUESTRA 15ML F PET

FS05009 PERFUMERO LAPICERO ECO AE-2 8ML -

FS05016 PET 15ML FRASCO

BROWN $3,025,478.00 10,000.00 $302.55 1.00

BLUE $4,223,064.00 10,000.00 $422.31 1.00

CLEAR $4,223,064.00 10,000.00 $422.31 1.00

BLUE $5,105,495.00 10,000.00 $510.55 380.00

PINK $5,105,495.00 10,000.00 $510.55 380.00

CLEAR $5,578,226.00 30,000.00 $185.94 3,000.00

CLEAR $5,168,526.00 20,000.00 $258.43 2.00

WHITE $1,134,554.00 30,000.00 $37.82 3.00

WHITE $3,025,478.00 10,000.00 $302.55 160.00

$36,589,380.00 140,000.00 $261.35 3,928.00

600,000.00 $8,870.00 $471,678.00 $3,753.00 $3,556.00

567,500.00 $8,390.00 $658,388.00 $3,550.00 $3,363.00

567,500.00 $8,390.00 $658,388.00 $3,550.00 $3,363.00

504,000.00 $7,451.00 $795,960.00 $3,152.00 $2,987.00

504,000.00 $7,451.00 $795,960.00 $3,152.00 $2,987.00

1,252,500.00 $18,518.00 $869,655.00 $7,834.00 $7,421.00

232,000.00 $3,430.00 $805,789.00 $1,451.00 $1,375.00

471,300.00 $6,968.00 $176,881.00 $2,948.00 $2,793.00

789,800.00 $11,676.00 $471,678.00 $4,940.00 $4,680.00

5,488,600.00 $81,144.00 $5,704,377.00 $34,330.00 $32,525.00

$1,190.00 $141,998.00 $20,942.00 $1,653.00 $10,771.00

$1,126.00 $134,307.00 $19,808.00 $1,564.00 $10,188.00

$1,126.00 $134,307.00 $19,808.00 $1,564.00 $10,188.00

$1,000.00 $119,279.00 $17,592.00 $1,389.00 $9,048.00

$1,000.00 $119,279.00 $17,592.00 $1,389.00 $9,048.00

$2,485.00 $296,424.00 $43,716.00 $3,451.00 $22,483.00

$460.00 $54,906.00 $8,098.00 $639.00 $4,165.00

$935.00 $111,540.00 $16,450.00 $1,299.00 $8,461.00

$1,567.00 $186,917.00 $27,567.00 $2,176.00 $14,178.00

$10,889.00 $1,298,957.00 $191,573.00 $15,124.00 $98,530.00

$6,996.00 $11,775.00 $83.00 $12,676.00 $1,190.00

$6,617.00 $11,138.00 $78.00 $11,989.00 $1,126.00

$6,617.00 $11,138.00 $78.00 $11,989.00 $1,126.00

$5,877.00 $9,891.00 $70.00 $10,648.00 $1,000.00

$5,877.00 $9,891.00 $70.00 $10,648.00 $1,000.00

$14,605.00 $24,582.00 $173.00 $26,462.00 $2,485.00

$2,705.00 $4,553.00 $32.00 $4,901.00 $460.00

$5,495.00 $9,250.00 $65.00 $9,957.00 $935.00

$9,209.00 $15,500.00 $109.00 $16,686.00 $1,567.00

$63,998.00 $107,718.00 $758.00 $115,956.00 $10,889.00

$6,414.00 $3,729,023.00 10,000.00 $372.90 1.00

$6,067.00 $5,100,763.00 10,000.00 $510.08 1.00

$6,067.00 $5,100,763.00 10,000.00 $510.08 1.00

$5,388.00 $6,096,227.00 10,000.00 $609.62 380.00

$5,388.00 $6,096,227.00 10,000.00 $609.62 380.00

$13,388.00 $6,931,908.00 30,000.00 $231.06 3,000.00

$2,480.00 $6,063,970.00 20,000.00 $303.20 2.00

$5,038.00 $1,493,569.00 30,000.00 $49.79 3.00

$8,443.00 $3,802,371.00 10,000.00 $380.24 160.00

$58,673.00 $44,414,821.00 140,000.00 $317.25 3,928.00

Total FOB Costo Variable FOB Variable Total

600,000.00 $3,025,478.00 $ 703,545.00 $ 302.55 $ 70.35 $ 372.90

COSTO P81 P82

$ 252.12 $ 322.48 $ 0.0800 $ 0.102 586 539 496

Referencia Desc. item Desc. detalle ext. 1

FS05002 KIT PET MUESTRA 15ML F PET

FS05004 PERFUMERO CLASSIC 18ML-C -

FS05009 PERFUMERO LAPICERO ECO AE-2 8ML -