Estimate Landed Cost Computation

Supplier : Miyafrp
Project:
Incoterms :
Mode of Shipment: FOB Tianjin
Total cbm:
Total cw:

Freight Charge: Exchange Rate:

Php 100,000.00 $ 2,300.00 P1 $ 0.023
€ - $ - €1 $ '1.15
$ 196,000.00 $ 196,000.00
Total Freight Charge($) $ 198,300.00
10% Add $ 218,130.00
1. DUTIABLE VALUE
Ex. Works $ 1,920,946.00 Freight Charges Brokerage Summary
Others $ -
convert to $ 1.00 Fair Market Value $ 1,920,946.00
USD $ 1,920,946.00 In-land freight Broker Fee PHP 144,745.21 convert to peso PHP 50.00
Handling $ 2,800.00 Processing fee 5,000.00 Fair Market Value PHP 96,047,300.00
Dutiable Value $ 1,920,946.00 Liner fee Handling 3,000.00
Freight $ 218,130.00 Customs fee $ 1,120.00 Docs 3,000.00 insurance PHP 134,466.22
Insurance $ 96,047.30 doc fee Photocopy 2,500.00 Freight PHP 11,158,500.00
$ 2,235,123.30 Bill of lading $ 1,120.00 Warehousing 1,120,000.00 PHP 107,340,266.22
convert to peso PHP 50.00 THC Haulage/fork-lift
Total CIF price PHP 111,756,165.00 Harbour Dues Miscelaneous 25,000.00 Cable PHP 2,500.00
Duty rate x 15% 0.15 Total inland Freight Charges $ 5,040.00 Trucking 1,400,000.00 Brokerage Fee PHP 2,738,245.21
Total Duty Value PHP 16,763,424.75 Convert to Peso PHP 50.00 wharfage 15,000.00 Total Custom duty PHP 16,768,424.75
PHP 252,000.00 Arrastre 20,000.00 PHP 126,849,436.18
Terminal Handling Charge Brokerage Charge PHP 2,738,245.21
2. TAXABLE VALUE destination charges us$200+Php5000(fcl) add Vat 12% PHP 328,589.42 Taxable value Vat 12% PHP 15,461,403.62
Dutable Value PHP 111,756,165.00 BL Brokerage Fee PHP 3,066,834.63 Brokerage fee - Vat 12% PHP 328,589.42
Custom Duty PHP 16,763,424.75 PHP 252,000.00 w/ VAT Total 12% VAT PHP 15,789,993.04
Bank Charges 139,695.21 sea freight $ 218,130.00
Brokers fee 144,745.21 Convert to PHP PHP 50.00 Total Landed Cost w/ Vat PHP 142,639,429.22
wharfage 15,000.00 Freight PHP 10,906,500.00 divide total ex-work 1,920,946.00
Arrastre 20,000.00 Multiplier 74.25
Doc stamp 1,000.00 Freight Cost PHP 11,158,500.00 Multiplier without VAT PHP 66.03
Import Permit Fee 5,000.00
Total Landed Cost PHP 128,845,030.16
Est. Landed Cost Est. Landed Cost Est. Landed Cost Est. Landed Cost
add Vat 12% 0.12 Desc Model Unit Price Qty Gross Price (Vax Ex) -Total (Vax In)- Total (Vax Ex) -Unit (Vax In)- Unit

Total 12% Vat 15,461,403.62 FRP MOULDED GRATING 38mm Size: 994x3654x38mm $ 93.00 20546 $ 1,910,778.00 Php 126,177,993.53 Php 141,884,406.58 Php 6,141.24 Php 6,905.69
FRP MOULDED GRATING 38mm Size: 310x994x38mm $ 11.90 480 $ 5,712.00 Php 377,191.23 Php 424,143.32 Php 785.82 Php 883.63
Total Duty Value PHP 16,763,424.75 FRP MOULDED GRATING 38mm Size: 614x994x38mm $ 26.80 80 $ 2,144.00 Php 141,578.78 Php 159,202.26 Php 1,769.73 Php 1,990.03
Total 12% Vat 15,461,403.62 FRP MOULDED GRATING 38mm Size: 766x994x38mm $ 28.90 80 $ 2,312.00 Php 152,672.64 Php 171,677.06 Php 1,908.41 Php 2,145.96
Import Permit Fee 5,000.00 $ 1,920,946.00 Php 126,849,436.18 Php 142,639,429.22 Php 10,605.20 Php 11,925.32
PHP 32,229,828.37