Step 1: Define Core Variables in a Separate Section
Create a dedicated area for variables like:
Exchange Rate (BRL/USD)Import Duty Rate (II%)IPI Rate (%)ICMS Rate (%)PIS Rate (%)COFINS Rate (%)
Learn how to use the HubBuyCN spreadsheet to predict duties and taxes automatically, ensuring a smooth import process without unexpected fees.
Importing goods from China to Brazil involves navigating a complex system of federal taxesHubBuyCN Spreadsheet
Your automatic calculation must account for these primary charges:
These taxes are cumulative, meaning each is applied on the value that includes previous taxes.
Here’s a step-by-step guide to setting up formulas. We assume columns for Product Name, Unit Cost (USD), Quantity, Freight per Unit (USD), and Insurance per Unit (USD).
Create a dedicated area for variables like:
Exchange Rate (BRL/USD)Import Duty Rate (II%)IPI Rate (%)ICMS Rate (%)PIS Rate (%)COFINS Rate (%)For each product line, calculate the total Cost, Insurance, and Freight in Brazilian Reais (BRL).
Formula Example:
= ( (Unit Cost USD + Freight per Unit USD + Insurance per Unit USD) * Quantity ) * Exchange_Rate
This gives you the total CIF Value (BRL)
The logical order is crucial. Create separate columns for each calculation:
= CIF_Value_BRL * II_Rate= CIF_Value_BRL + II_Column= IPI_Tax_Base * IPI_Rate= (CIF_Value_BRL + II_Column + IPI_Column) / (1 - ICMS_Rate)= (ICMS_Tax_Base * ICMS_Rate) - (CIF_Value_BRL * ICMS_Rate)= CIF_Value_BRL * PIS_Rate= CIF_Value_BRL * COFINS_RateSum all costs to find the final amount you will pay per batch and per unit.
Total Cost Formula:
= CIF_Value_BRL + II_Column + IPI_Column + ICMS_Column + PIS_Column + COFINS_Column
Cost Per Unit:
= Total_Cost / Quantity