You are on page 1of 2

FOB Price = 20x1,600 + 600x60 = 68,000 USD

Allocation of Addition:
2040
Insuarance X = x 20 x 1,600 = 960 USD
68000
8,160
Freight X = x 20 x 1,600 = 3,840 USD
68000
340
Fuel surcharge X = x 20 x 1,600 = 160 USD
68000
2040
Insuarance Y = x 600 x 60 = 1,080 USD
68000
8,160
Freight Y = x 600 x 60 = 4,320 USD
68000
340
Fuel surcharge Y = x 600 x 60 = 180 USD
68000
For X:
Import Duty
Value X: (20–3) + 80%x1 + 70%x2 = 19.2
Taxable value of import duty = [(19.2 x 1,600) + 960 + 3,840 + 160] x 22,930 =
[30,720 + 4,960] x 22,930 = 35,680 x 22,930 = 818,142,400 VND
Payable amount of import duty = (35,680 x 30% + 50x20) x 22,930 = (10,704 + 1,000)
x 22,930 = 11,704 x 22,930 = 268,372,720 VND

Anti-dumping Duty
Taxable value of anti-dumping duty = [(19.2 x 1,600) + 960 + 3,840 + 160] x 22,930 =
[30,720 + 4,960] x 22,930 = 35,680 x 22,930 = 818,142,400 VND
Payable amount of anti-dumping duty = 35,680 x 12% x 22,930 = 4,281.6 x 22,930 =
98,177,088 VND

Excise Duty
Taxable value of excise duty = (35,680 + 11,704 + 4,281.6) x 22,930 = 51,665.6 x
22,930 = 1,184,692,208 VND
Payable amount of excise duty = (35,680 + 11,704 + 4,281.6) x 35% x 22,930 =
51,665.6 x 35% x 22,930 = 18,082.96 x 22,930 = 414,642,272.8 VND

EPT:
Taxable volume of EPT: 20 units
Payable amount of EPT: 100,000 x 20 = 2,000,000 VND

VAT:
Taxable value of VAT = (20x1,600 + 11,704 + 18,082.96) x 22,930 = 61,786.96 x
22,930 = 1,416,774,993 VND
Payable amount of VAT = 61,786.96 x 10% x 22,930 = 6,178.696 x 22,930 =
141,677,499 VND

For Y:
Import Duty
60
Value Y: (600 – 50) + = 552.5 (box)
24
Taxable value of import duty = [(552.5 x 60) + 1,080 + 180 + 4,320] x 22,930 =
(33,150 + 5,580) x 22,930 = 38,730 x 22,930 = 888,078,900 VND
Payable amount of import duty = 38,730 x 25% x 22,930 = 9,682.5 x 22,930 =
222,019,725 VND

Anti-dumping Duty
600 boxes – 60 USD/box (24 bottles/box, 0.5litre/bottle) =>36,000 USD, 14,400
bottles, 7200litre, 12litre/box
60
Value Y: (600 – 50) + = 552.5 (box)
24
Taxable volume of anti-dumping duty = 552.5 x 12 = 6,630 (litre)
Payable amount of anti-dumping duty = 6,630 x 1 x 22,930 = 152,025,900 VND

Excise Duty
Taxable value of excise duty = (38,730 + 9,682.5 + 6,630) x 22,930 = 55,043 x 22,930
= 1,262,124,525 VND
Payable amount of excise duty = (35,680 + 11,704 + 4,281.6) x 40% x 22,930 = 55,043
x 40% x 22,930 = 22,017.2 x 22,930 = 504,854,396 VND

EPT:
60
Value Y: (600 – 50) + = 552.5 (box)
24
Taxable volume of EPT: 552.5 x 12 = 6,630 (litre)
Payable amount of EPT: 5,000 x 6,630 = 33,150,000 VND

VAT:
Taxable value of VAT = (552.5 x 60 + 9,682.5 + 22,017.2) x 22,930 = 64,849.7 x 22,930
= 1,487,003,621 VND
Payable amount of VAT = 64,849.7 x 10% x 22,930 = 6,484.97 x 22,930 = 148,700,362
VND

You might also like