第3章 报价和成交核算答案文档格式.docx
《第3章 报价和成交核算答案文档格式.docx》由会员分享,可在线阅读,更多相关《第3章 报价和成交核算答案文档格式.docx(18页珍藏版)》请在冰点文库上搜索。
![第3章 报价和成交核算答案文档格式.docx](https://file1.bingdoc.com/fileroot1/2023-5/1/dacc564d-680a-42db-8565-6ac9ced70e44/dacc564d-680a-42db-8565-6ac9ced70e441.gif)
20019200.0000CNY
30/36096.0000CNY
3.5%672.0000CNY
包干费2.5×
200500.0000CNY
海洋运费200/5×
37/1000×
62×
6.5718603.0284CNY
海运保险费16×
6.5718161.9292CNY
客户佣金16×
3%×
6.5718630.8928CNY
银行费用16×
0.35%×
6.571873.6042CNY
利润总额21029.76-17066.6667-96-672-500-603.0284
-161.9292-630.8928-73.60421225.6387CNY
销售利润率1225.6387/21029.76×
100%5.83PCT
成本利润率1225.6387/19200×
100%6.38PCT
☆注:
利润总额
=(21029.76+2133.3333)-(19200-96-672-500-603.0284-161.9292-630.8928-73.6042)
=1225.6387CNY
还价核算2
6.5718105.1488CNY/DZ
退税收入91.2775×
13%/(1+17%)10.1419CNY/DZ
海洋运费37/1000÷
5×
海运保险费16×
6.57180.80965CNY/DZ
6.57183.1545CNY/DZ
6.57180.36802CNY/DZ
利润额16×
10%×
6.571810.5149CNY/DZ
贷款利息91.2775×
30/3600.45639CNY/DZ
定额费91.2775×
3.5%3.1947CNY/DZ
实际成本91.2775×
(1+17%-13%)/(1+17%)81.1356CNY/DZ
采购成本(还价成本)(105.1488-3.0151-0.80965-3.1545-0.36802
-2.5000-10.5149)/【1-13%/(1+17%)+3.5%
+6%×
30/360】91.2775CNY/DZ
成交核算
成交数量300300DZ
销售收入16.35×
300×
6.571832234.6790CNY
13%/(1+17%)3200.0000CNY
(1+17%-13%)/(1+17%)25600.0000CNY
30028800.0000CNY
30/360144.0000CNY
3.5%1008.0000CNY
300750.0000CNY
海洋运费300/5×
6.5718904.5426CNY
海运保险费16.35×
6.5718248.2070CNY
客户佣金16.35×
6.5718967.0404CNY
银行费用16.35×
6.5718112.8214CNY
利润总额32234.6790-25600-...-112.82142500.0676CNY
销售利润率2500.0676/32234.6790×
100%7.76PCT
成本利润率2500.0676/28800×
100%8.68PCT
例2出口价格核算(LCL报价、FCL还价、FCL成交)
货物总体积100/1×
(47×
36.5×
84.5)/100000014.4960CUM
货物总毛重100/1×
14/10001.4000MT
实际成本170×
(1+17%-13%)/(1+17%)151.1111CNY/SET
退税收入170×
13%/(1+17%)18.8889CNY/SET
贷款利息170×
30/3600.85000CNY/SET
银行费用80×
6.5718/1005.2574CNY/SET
定额费170×
4%6.8000CNY/SET
包干费5.505.5000CNY/SET
海洋运费14.4960×
75/100×
6.571871.4486CNY/SET
海运保险费39.5363×
0.65%×
6.57181.8577CNY/SET
利润额170×
10%17.0000CNY/SET
FOB报价(151.1111+0.85+5.2574+5.5+6.8+17)
6.571828.3816USD/SET
CFR报价(151.1111+0.85+5.2574+5.5+6.8+17+71.4486)
6.571839.2536USD/SET
CIF报价(151.1111+0.85+5.2574+5.5+6.8+17+71.4486)
/【1-(1+10%)×
0.65%】÷
6.571839.5363USD/SET
还价数量25000000/(47×
84.5)=172.4617CTN
172×
1×
1172.0000SET
销售收入172×
34.50×
6.571838997.0612CNY
退税收入172×
170×
13%/(1+17%)3248.8889CNY
实际成本172×
(1+17%-13%)/(1+17%)25991.1111CNY
采购成本172×
17029240.0000CNY
贷款利息172×
30/360146.2000CNY
定额费172×
4%1169.6000CNY
包干费800×
1800.0000CNY
海洋运费1200×
6.57187886.1600CNY
海运保险费172×
34.5×
6.5718×
0.65%278.8290CNY
6.5718525.7440CNY
利润额38997.0612-25991.1111-146.20-7886.16
-800-278.8290-525.7440-1169.60002199.4171CNY
销售利润率2199.4171/38997.0612×
100%5.64PCT
成本利润率2199.4171/29240×
100%7.52PCT
按重量:
17.5×
1000÷
14=1250 SET
销售收入34.5×
6.5718226.7271CNY/SET
退税收入165.9254×
13%/(1+17%) 18.4362 CNY/SET
6.5718/17245.8498CNY/SET
海运保险费34.5×
6.5718 1.6210CNY/SET
6.5718/172 3.0567 CNY/SET
包干费800/172 4.6512 CNY/SET
利润额165.9254×
10%16.5925CNY/SET
贷款利息165.9254×
30/3600.82963CNY/SET
定额费165.9254×
4% 6.6370 CNY/SET
实际成本165.9254×
(1+17%-13%)/(1+17%)147.4892CNY/SET
采购成本(还价成本)(226.7271-45.8498-1.6210-3.0567-4.6512)
/【1-13%/(1+17%)+4%+6%×
30/360+10%】165.9254CNY/SET
成交数量55000000/(47×
84.5)=379.416CTN
379×
1379.0000SET
销售收入33.5×
379×
6.571883438.8587CNY
13%/(1+17%)7158.8889CNY
(1+17%-13%)/(1+17%)57271.1111CNY
采购成本170×
37964430.0000CNY
30/360322.1500CNY
4%2577.2000CNY
包干费1400×
11400.0000CNY
海洋运费2100×
6.571813800.7800CNY
海运保险费33.5×
6.5718596.5878CNY
利润总额83438.8587-57271.1111-322.1500-2577.2000
-1400-13800.78-596.5878-525.7446945.2858CNY
销售利润率6945.2858/83438.8587×
100%8.32PCT
成本利润率6945.2858/64430×
100%10.78PCT
24.5×
14=1750 SET
例4进口价格核算(FOB报价、不征消费税的商品)
(1)在国内销售该仪器的人民币单价
采购成本:
130×
8.01=1041.3000元/台
进口费用:
海洋运费=0.5×
0.5×
0.54×
96×
8.01=103.8096元/台
海运保险费=(1041.3+103.8096)/(1-110%×
0.85%)×
110%×
0.85%
=10.8078元/台
CIF(报价)=(FOB+进口运费)/【1-(1+保险加成率)×
保险费率】
=(1041.3+103.8096)/(1-110%×
0.85%)
=1155.9174元/台
(=FOB+F+I=1041.3+103.8096+10.8078)
贷款利息=130×
8.01×
9%×
2/12=15.6195元/台
银行费用=130×
0.45%=4.6859元/台
进口关税=1155.9174×
25%=288.9794元/台
其他费用=(800+60+200+1000+840)/100=29元/台
预期利润:
20%×
8.01=208.26元/台
国内销售价格=货价×
(1+增值税率)
=(采购成本+进口费用+预期利润)×
=(1041.3+103.8096+10.8078+15.6195+4.6859+288.9794
+29+208.26)×
(1+17%)
=1702.4622×
1.17=1991.8808元/台
(2)利润总额
收入:
销售收入=1950×
100=195000元
去税收入(货价)=195000/(1+17%)=166666.6667元
成本:
采购成本=130×
100×
8.01=104130元
费用:
海洋运费=103.8096×
100=10380.9600元
CIF价格=(104130+10380.96)/(1-110%×
0.85%)=115591.7428元
海运保险费=(104130+10380.96)/(1-110%×
=1080.7828元
2/12×
100=1561.9500元
0.45%×
100=468.585元
进口关税=115591.7428×
25%=28897.9357元
其他费用=800+60+200+1000+840=2900元
利润:
国内销售价格/(1+增值税率)-采购成本-进口费用
=166666.6667-104130-10380.96-1080.7828-1561.95-468.585
-28897.9357-2900
=17246.4532元
(3)进口采购成本
FOB×
8.01
海运保险费=(FOB×
8.01+103.8096)/(1-110%×
CIF=(FOB×
贷款利息=FOB×
2/12
银行费用=FOB×
0.45%
进口关税=CIF×
25%=(FOB×
25%
国内销售价格:
1950元/台
国内销售价格/(1+增值税率)=成本+费用+利润
=采购成本+海洋运费+保险费+贷款利息+银行费用+进口关税+其他费用+利润
=CIF价格+贷款利息+银行费用+进口关税+其他费用+利润
→1950/(1+17%)=(FOB×
+(FOB×
2/12)+(FOB×
0.45%)
8.01+103.8096)(1-110%×
+29+(FOB×
8.01)
→1666.6667-103.8096/(1-110%×
0.85%)-103.8096/(1-110%×
×
25%-29
=(1/(1-110%×
0.85%)+9%×
2/12+0.45%+25%/(1-110%×
0.85%)+20%)×
FOB
→FOB价格=1017.1351/8.01=126.9832美元/台
例5进口价格核算(FOB术语、征收消费税的商品)
进口运费52×
8.01/852.0650CNY/SET
进口保险费(48×
8.01+52.0650)/(1-110%×
0.9%)
×
0.9%4.3650CNY/SET
进口包干费2560/3208.0000CNY/SET
业务费用6510/32020.3438CNY/SET
银行费用180×
8.01/3204.5056CNY/SET
进口关税完税价格(CIF)48×
0.9%)440.9100CNY/SET
进口关税税额440.91×
10%44.0910CNY/SET
进口消费税完税价格(440.91+44.091)/(1-30%)692.8586CNY/SET
进口消费税税额692.8586×
30%207.8576CNY/SET
进口代缴增值税完税价格440.91+44.091+207.8576692.8586CNY/SET
进口代缴增值税税额692.8586×
17%117.7860CNY/SET
进口利润额48×
10%38.4480CNY/SET
国内销售价格(8+20.3438+4.5056+440.91+44.091
+207.8576+38.448)×
(1+17%)894.0625CNY/SET
销售税款894.0625/(1+17%)×
17%129.9065CNY/SET
实缴增值税额129.9065-117.786012.1205CNY/SET
销售利润率38.448/894.0625×
100%4.30PCT
还价核算1(还价利润核算――按总量计)
销售收入860×
320275200.0000CNY
销售税款275200/(1+17%)×
17%39986.3248CNY
采购成本(FOB)48×
320123033.6000CNY
包干费用25602560.0000CNY
320/816660.8000CNY
进口保险费(123033.6+16660.8)/(1-110%×
0.9%1396.8029CNY
8.011441.8000CNY
业务费用65106510.0000CNY
进口关税完税价格(CIF)(123033.6+16660.8)/(1-110%×
0.9%)141091.2029CNY
进口关税税额141091.2029×
10%14109.1203CNY
进口消费税完税价格(141091.2029+14109,1203)/(1-30%)221714.7474CNY
进口消费税税额221714.7474×
30%66514.4242CNY
进口代缴增值税完税价格141091.2029+14109.1203+66514.4242221714.7474CNY
进口代缴增值税税额221714.7474×
17%37691.5071CNY
进口利润额275200-39986.3248-123033.6-2560
-16660.8-1396.8029-1441.8-6510
-14109.1203-66514.42422987.1278CNY
销售利润率2987.1278/275200×
100%1.09PCT
【实缴增值税额=39986.3248-37691.5071=2294.8177元】
还价核算2(还价成本核算――按单位商品计)
销售税款860/(1+17%)×
17%124.9573CNY/SET
进口利润额45.8457×
10%36.7224CNY/SET
包干费用2560/3208.0000CNY/SET
8.01/852.0650CNY/SET
进口保险费(45.8457×
8.01+52.065)/(1-110%×
0.9%4.1925CNY/SET
进口关税完税价格(CIF)(45.8457×
0.9%)423.4815CNY/SET
进口关税税额423.4815×
10%42.3482CNY/SET
进口消费税完税价格(423.4815+42.3482)/(1-30%)665.4710CNY/SET
进口消费税税额665.471×
30%199.6413CNY/SET
进口代缴增值税完税价格423.4815+42.3482+199.6413665.4710CNY/SET
进口代缴增值税税额665.471×
17%113.1301CNY/SET
实缴增值税税额124.9573-113.130111.8272CNY/SET
FOB采购成本{860/(1+17%)-52.065/(1-110%×
0.9%)
[1+10%+(1+10%)/(1-30%)×
30%]-8-20.3438-4.5056}
30%÷
(1-110%×
0.9%)+10%]÷
8.0145.8457USD/SET
说明:
进口还价成本的计算过程
FOB采购成本(人民币元)
进口运费=52×
8.01/8=52.0650元/套
CIF价格=(FOB+52.065)/(1-110%×
进口保险费=(FOB+52.065)/(1-110%×
0.9%)×
0.9%
进口包干费用=2560/320=8.0000元/套
银行费用=180×
8.01/320=4.5056元/套
业务费用=6510/320=20.3438元/套
10%=(FOB+52.065)/(1-110%×
10%
消费税=(CIF+进口关税)/(1-30%)×
30%=(CIF+CIF×
10%)/(1-30%)×
30%
=CIF×
(1+10%)/(1-30%)×
=(FOB+52.065)/(1-110%×
成本利润率=FOB×
10%
货价=成本+费用+利润
货价=销售价格/(1+增值税税率)
→销售价格/(1+增