Import estimate

Container cash flow

Enter the CIF price, tonnage, tax-inclusive selling price, and clearance and haulage. Customs inspection and UN bag cost start at 0 and can be changed. Those amounts are batch totals. VAT stays at 13%.

Net cash flow

—CNY

Per ton—

Enter the CIF price, tonnage, selling price, and clearance cost to see the result.

Results

Tonnage—t
Entered
CIF goods value—CNY
CIF price × tonnage
Import VAT (input tax)—CNY
Goods value × 13%
Sales, tax included—CNY
Selling price × tonnage
Sales, tax excluded—CNY
Tax-inclusive sales ÷ 1.13
Output VAT—CNY
Tax-inclusive sales − tax-exclusive sales
VAT payable—CNY
Output VAT − import VAT
Clearance and haulage—CNY
Batch total
Customs inspection—CNY
Batch total
UN bag cost—CNY
Batch total
Total cash out—CNY
Goods + import VAT + clearance + inspection + UN bags + VAT payable
Total cash in—CNY
Tax-inclusive sales
Net cash flow—CNY
Cash in − cash out

Item	Value	Unit	Formula
Tonnage	—	t	Entered
CIF goods value	—	CNY	CIF price × tonnage
Import VAT (input tax)	—	CNY	Goods value × 13%
Sales, tax included	—	CNY	Selling price × tonnage
Sales, tax excluded	—	CNY	Tax-inclusive sales ÷ 1.13
Output VAT	—	CNY	Tax-inclusive sales − tax-exclusive sales
VAT payable	—	CNY	Output VAT − import VAT
Clearance and haulage	—	CNY	Batch total
Customs inspection	—	CNY	Batch total
UN bag cost	—	CNY	Batch total
Total cash out	—	CNY	Goods + import VAT + clearance + inspection + UN bags + VAT payable
Total cash in	—	CNY	Tax-inclusive sales
Net cash flow	—	CNY	Cash in − cash out

Import VAT is paid at clearance and credited against output VAT. Only the difference is paid later. A negative VAT payable means input tax exceeds output tax and reduces cash out.

Container cash flow

Inputs

Results