Total invoiced value of two items: 20*1600+60*600=68000
Item X:
After damaged: 17*1600+0.8*1600+2*0.7*1600=30720
Freight: (20*1600/68000)*8160=3840
Insurance: (20*1600/68000)*2040=960
Fuel surcharge: (20*1600/68000)*340=160
Taxable value:
30720+3840+960+160=35680
Item Y:
After damaged: (600-50+60/24)*60=33150
Freight: (600*60/68000)*8160=4320
Insurance: (600*60/68000)*2040=1080
Fuel surcharge: (600*60/68000)*340=180
Taxable value:
33150+4320+1080+180=38730
Import duty:
Item X: 35680*30%+50*20= 11704 (USD)
Item Y: 38730*25%=9682.5 (USD)
Anti-dumping duty
Item X: 35680*12%=4281.6 (USD)
Item Y: 1*552.5*24*0.5=6630 (USD)
Excise tax:
Item X: (35680+11704+4281.6)*35%=18082.96 (USD)
Item Y: (38730+9682.5+6630)*40%=22017 (USD)
Tính theo CFR:
Total invoiced value of two items: 20*1600+60*600=68000
Item X:
After damaged: 17*1600+0.8*1600+2*0.7*1600=30720
Insurance: (20*1600/68000)*2040=960
Fuel surcharge: (20*1600/68000)*340=160
Taxable value:
30720+960+160= 31840(USD)= 730,091,200 (VND)
Item Y:
After damaged: (600-50+60/24)*60=33150
Insurance: (600*60/68000)*2040=1080
Fuel surcharge: (600*60/68000)*340=180
Taxable value:
33150+1080+180= 34410(USD)= 789,021,300 (VND)
Import duty:
Item X: 31840*30%+50*20= 10552 (USD)= 241,957,360 (VND)
Item Y: 34410*25%= 8602.5 (USD)= 197,255,325 (VND)
Anti-dumping duty
Item X: 31840*12%= 3820.8 (USD)= 87,610,944 (VND)
Item Y: 1*552.5*24*0.5= 6630 (USD)= 152,025,900 (VND)
Excise tax:
Item X: (31840+10552+3820.8)*35%= 16174.48 (USD)= 370,880,826 (VND)
Item Y: (34410+8602.5+6630)*40%= 19857 (USD)= 455,321,010 (VND)
EPT:
Item X: 20*100,000= 2,000,000 (VND)
Item Y: 5000*24*0.5*552.5= 33,150,000 (VND)
VAT:
Item X: (730,091,200+241,957,360+87,610,944+370,880,826+2,000,000)*10%= 143,254,033 (VND)
Item Y: (789,021,300+197,255,325+152,025,900+455,321,010+33,150,000)*10%= 162,677,354 (VND)