1.国外运费 7×3%=0.21(万美元)
2.国外保险费(7+0.21)×2.1%=0.15(万美元)
3.到岸价 7+0.21+0.15=7.36(万美元)
4.折合人民币 7.36×8=58.88(万元)
5.关税 58.88×40%=23.55(万元)
6.消费税(58.88+23.55)/(1-6%)×6%=5.26(万元)
7.增值税(58.88+23.55+5.26)×17%=14.91(万元)
8.银行财务费 7×8×1%=0.56(万元)
9.外贸手续费 58.88×1%=0.59(万元)
10.购置税 (58.88+23.55+5.26)×10%=8.77(万元)
11.2003 年重置成本=58.88+23.55+5.26+14.91+0.56+0.59+8.77=112.52(万元)
12.评估日重置成本 112.52×115%/103%=125.63(万元)
13.设备成新率 10/(10+10)=50%
14.评估值 125.63×50%=62.82(万元)