Charge view

Required markup

Minimum % over total U.S. billing.

Required markup

Required billing

Total purchases

Inputs

Edit the monthly drivers on the left. Read the result on the right.

Local purchases

Gross local purchases with VAT included.

Exterior purchases

Imported product outlay without Colombian VAT.

Buffer %

%

Fixed monthly cost

Loaded from the fixed-cost page; editable here if needed.

Markup breakdown

Over total billed amount.

Breakdown not visible yet

Variable

Fixed

Buffer

Final

Required billing this month

VAT pool

Only national purchases build this VAT pool.

Advanced

Edit assumptions only if needed.

Advanced assumptions ICA, GMF, VAT, fricción y buffer.

Base del modelo

Solo contexto del mes y de la ciudad. No son los drivers principales del markup.

City

Local billing COP

Only needed if this month also includes local billing with VAT.

Adds output VAT. If local billing rises, the VAT pool falls and current tax payable can rise.

Optional buffer % %

Extra commercial cushion on top of the minimum base charge.

This does not cover cost. It sits on top of the base % as optional commercial margin.

IVA

Todo lo que mueve extracción de IVA, pool y recuperación.

VAT rate % %

Cambia la extracción de IVA en compras y facturación local.

Defines how much VAT is extracted from local purchases and local billing. It changes the VAT pool and VAT payable, not the export billing directly.

VAT recovery fee % %

Solo cambia lo que realmente recuperas del pool.

This only affects the net cash you could recover from the VAT pool. It does not change the monthly charge % directly.

Impuestos locales

ICA y GMF que se cargan dentro del costo variable del mes.

ICA taxable base % %

Qué parte de la facturación queda expuesta a ICA.

Sets what portion of billing is exposed to ICA. If this goes down, ICA weighs less in the variable %.

ICA per thousand

Tarifa ICA aplicada sobre la base gravable.

This is the ICA rate applied on the taxable base. It flows directly into the variable month and the variable %.

GMF / 4x1000 % %

Débito colombiano aplicado sobre los pagos del modelo.

Applied on the debit base paid out from Colombia. Under the current model, both local and exterior purchases are paid from the Colombian company account.

Fricción observada

Capa 4 canónica: liquidación observada ya incluye transferencias, giros y fricción operativa cerrada.

Observed friction layer

Se toma desde transacciones cerradas y se comparte con la vista de Taxes & Variable Costs.

This is not edited here. It already includes settlement friction, transfer fees, wire fees and real treasury slippage captured in observed collections.