1、收購單價數(shù)量退稅率預(yù)期盈虧率保險費率 保險加成率517.451000%16%0.88%110%包裝單位毛重凈重單位體積M單價W單價101021000.025344690966運費實際報價715.7371002.0318313.58130出出口口報報價價核核算算收購單價數(shù)量收購價增值稅率退稅率退稅收入517.4510051745117%0%0預(yù)期盈虧率報檢手續(xù)費率 銀行手續(xù)費率保險費率報關(guān)費核銷費16%0.25%0.10%0.88%1616銀行最低費用32總凈重1000海海運運運運費費數(shù)量包裝單位包裝數(shù)量毛重凈重?fù)Q算10010101021001000W單價M單價總W重量噸總M體積噸海運運費100

2、2.0318715.7371.020.25344WM空空運運運運費費重量KG總體積重量KG 換算空運單價空運運費102042.32448167313.57579WM集集裝裝箱箱運運費費計計算算20尺單價40尺單價40尺高柜單價數(shù)量1648221075235342運費32964421504706820尺規(guī)格40尺規(guī)格40尺高規(guī)格體積336776重量25292920尺數(shù)量40尺數(shù)量40尺高數(shù)量體積0.00768 0.0037826870.003334737重量0.0408 0.0351724140.035172414銀行手續(xù)費率0.10%空運單價匯率302.31.0373313.57579預(yù)預(yù)算算

3、預(yù)預(yù)期期報報價價采購成本其它預(yù)期FOBCFRCIF5174553可報總價8297.446578347.647483 8359.42415按最低銀行費用8301.2404968351.433373 8363.21349保險加成率單位（該項不可改動）可報單價82.974465783.47647483 83.5942415110%1按最低銀行費用83.0124049683.51433373 83.6321349FOBCFRCIF實實際際報報價價實際單價130130130實際總報價130001300013000商檢費32.532.532.5銀行費131313單位體積國內(nèi)費用130.5130.5130.

4、50.025344FOB成本51875.551875.551875.5出口運費313.58313.58CFR成本52189.0852189.08保險金額143001022.072436出口保費125.84181.3963853CIF成本52314.92盈利/虧損額-38875.5-39189.08-39314.92實際盈虧率-0.74940001-0.75090575 -0.7515049319847.305813271.93225單價數(shù)量毛重凈重單位體積 包裝單位開證市場單價1005000.190.03420.001251038168.28關(guān)稅率保險費率保險加成率 消費稅率 M單價W單價空運

5、單價20.00%0.43%110.00%0.00%40060312.1進(jìn)進(jìn)口口報報價價核核算算進(jìn)口報價關(guān)稅消費稅增值稅商檢費單價運費FOB50000 10047.524790 10507.341251001262.94CFR5000010301.313210 10248.48125100CIF5000010000010200125100保險加成率 保險費率關(guān)稅率消費稅率 增值稅率 商檢費率報關(guān)費核銷費110%0.43%20.0%0%17%0.25%1212國內(nèi)費用銀行費用完稅成本 總成本市場單價銷貨收入 盈虧額10656.33948 FOB TO CIF50 61807.88 72514.22

6、168.2884140 11625.7810397.47529 CFR TO CIF50 60285.15 70732.6213407.3810349 CIF50600007039913741海海運運運運費費數(shù)量包裝單位包裝數(shù)量毛重凈重?fù)Q算單位體積 FOB50015000.190.034210000.00125 CFRW單價M單價總W重量噸總M體積噸海運運費開證6034000.0950.625W57.28538M250空空運運運運費費重量KG總體積重量KG 換算空運單價空運運費95104.37516712.1W1149.5M1262.938銀行費信用證總成本盈虧額盈虧率FOB10372567.

7、22 11572.78 0.15947671CFR10370785.62 13354.38 0.18865944CIF1037045213688 0.19428831進(jìn)口報價數(shù)量FOB TO CFR51262.94500FOB TO CIF51506.56606CFR TO CIF50237.62396盈虧率16.03%18.96%19.52%保險金額國外保費56657.22266243.626057555261.38636237.6239613信用證手續(xù)費率其它手續(xù)費率0.13%0.10%出出口口報報價價核核算算收購單價數(shù)量收購價增值稅率 退稅率退稅收入 采購成本其它2.6720000534

8、00117%13% 5933.33347466.672預(yù)期盈虧率 報檢手續(xù)費率銀行手續(xù)費率 保險費率 報關(guān)費核銷費保險加成單位110%0.25%0.13%0.88%66110%1銀行最低費用總凈重10000海海運運運運費費數(shù)量包裝單位包裝數(shù)量毛重凈重?fù)Q算單位體積20000201000121010000.038W單價M單價總W重量噸總M體積噸海運運費97621238W1164M2356空空運運運運費費重量KG總體積重量KG換算空運單價空運運費1200063461677.7W92400M48864.2集集裝裝箱箱運運費費計計算算20尺40尺40尺高柜 單價數(shù)量運費運費130420782267預(yù)預(yù)算算預(yù)預(yù)期期報報價價預(yù)期FOBCFRCIF可報總價52447.97 55050.44419 55590.82213按最低銀行費用 52372.76 54971.50497 55510.32669可報單價2.6223982.75252221 2.779541106按最低銀行費用 2.618638 2.748575249 2.775516335FOBCFRCIF實實際際報報價價實際單價333實際總報價600006000060000商檢費150150150開證手續(xù)費銀行費7878780 國內(nèi)費用242242242FOB成本47708