1. MRP1
Computation of Assessable Value (INR)
Computation of MRP Base Duty of the DVD – Player
1 FOB Value(USD) 76624.24 43.9
2 FRT Ocean(USD) 875.00
98642.30
C&F (INR) 4330396.97
3 insurance = INR 2007.00
CIF Cost 4332403.97
Landing Cost 43324.04
Total Assessable Value(INR) 4375728.01
1) Basic Custom Duty(INR) (15%) 656359.2 (A)
DVD Player P-30
DVD Player P-20
Total
2) CVD (MRP Based) Quantity * MRP * (100 – Abbet . Rate ) % * 16 %
DVD Player P-30 0 (B)
DVD Player P-20 0
Total
3) Education Cess on CVD(2%) (C )
DVD Player P-30 0
DVD Player P-20
Total
4) Custom Education Cess (2%) 131271.84 (D)
DVD Player P-30 0
DVD Player P-20
Total
5) Total Custom Duty Payable 787631.04
DVD Player P-30
DVD Player P-20
Page 1

2. MRP1
he DVD – Player
1140.11 / PC
3838 PCS
QTY MRP
3838 3400
P-30 1818 3790
P-20 2020 3590
Page 2

3. MRP
Computation of MRP Base Duty of the DVD – Player
(A) Assessable value per item =
(INR)
(B) Basic Custom Duty
( C) CVD (MRP Based) =
Abbet Rate in case of DVD Player =
( D) Customs Cess on CVD =
(E) Customs Edu. Cess on total =
Duty collection
(F) Total Duty Collection =
Page 3

4. MRP
e DVD – Player
Total Assessable Value (INR) * Quantity
...............................................
Material Cost (FCR)
Total Assessable Value (INR) * 10%
Quantity * MRP * (100 – Abbet . Rate ) % * 16 %
60.00%
CVD (MRP BASED) * 3%
Basic Custom Duty + CVD + Cess on CVD ) * 3%
Basic Custom Duty + CVD + Cess on CVD + Cust. Educ. Cess)
Page 4

5. MRP
* Unit Price
Page 5

6. Sheet4
Sr # QTY U/P AMT
1 498 17.51 8719.98
2 499 17.51 8737.49
3 699 8.96 6263.04
4 599 16.31 9769.69
5 300 12.24 3672
6 324 11.73 3800.52
7 1000 0.02 20
8 1000 0.02 20
9 200 0.02 4
10 1500 0.2 300
11 1500 0.02 30
12 1000 0.04 40
13 2000 0.02 40
14 1750 0.03 52.5
15 1200 0.03 36
16 2500 0.01 25
17 200 0.02 4
18 300 0.05 15
19 800 0.02 16
20 220 0.15 33
21 49 0.5 24.5
22 51 0.5 25.5
23 29 0.5 14.5
24 35 0.77 26.95
25 20 12.01 240.2
26 20 3.6 72
27 10 1.5 15
28 20 0.05 1
29 20 0.6 12
30 25 0.65 16.25
31 50 0.2 10
32 30 1.37 41.1
33 30 0.04 1.2
34 30 0.24 7.2
35 50 0.05 2.5
36 10 1.36 13.6
37 25 1.36 34
38 20 1.26 25.2
39 15 1.2 18
40 20 1.2 24
41 25 0.44 11
42 25 0.5 12.5
43 10 0.87 8.7
44 25 0.87 21.75
45 15 1.53 22.95
46 20 3.27 65.4
47 20 0.44 8.8
48 50 0.4 20
49 50 0.4 20
50 1000 0.05 50
51 25 0.04 1
52 1000 0000 4
53 20 0.5 10
54 15 0.5 7.5
55 15 0.3 4.5
Page 6

7. Sheet4
56 10 0.55 5.5
57 15 0.1 1.5
58 15 0.02 0.3
59 15 0.02 0.3
60 15 0.02 0.3
61 50 2.73 136.5
62 50 1.2 60
63 15 35.2 528
64 7 0.5 3.5
65 82 0.1 8.2
66 10 0.1 1
67 2500 0.02 50
68 3 0.4 1.2
69 1500 0.15 225
70 1500 0.12 180 457.2
71 1500 0.1 150
72 26 10.8 280.8
73 38 6 228
74 3 15.65 46.95
75 14 3.5 49
76 2 2 4
77 1 0.1 0.1
78 114 0.3 34.2
79 50 0.01 0.5
80 160 0.2 32
81 300 0.4 120
82 20 0.2 4
83 10 0.2 2
84 41 0.5 20.5
85 33 0.5 16.5
86 18 5 90
87 680 0.01 6.8
88 30 0.5 15
89 450 0.1 45
90 1 3 3
91 1 2.5 2.5
92 1 4.19 4.19
93 1 26.91 26.91
94 2 0.5 1
95 1 2 2
96 1 12.24 12.24
97 1 11.73 11.73
98 1 4 4
99 4 5 20
100 1 2.76 2.76
101 1 2.15 2.15
102 1 2.66 2.66
103 2 28 56
30259 44988.81 44989 0.19
Page 7

8. Duty Sheet
1 USD = 48.60 INR
Invoice # 7210.72000 QSP / 7.4.2 / 01 .F06
8686359.73 FOB, invoice value = USD 8686359.73 FOB, invoice value = INR ### 128979.00
920 freight cost, ocean = USD 920.00 ocean freight = INR 44712 136189.72
8687279.73 other charges = USD 0.00 total freight, inland = INR 0 8550170.01
### freight cost, inland = USD 0 insurance + ocean freight = INR 46800
93329.36 freight cost, inland = INR
insurance = INR 2088.00
assess cess on
cess on edu cess
S.No Item HSN Code BCD% CVD% addl CD % FOB value CIF value value BCD CVD CVD edu cess addl CVD Total
CVD % %
USD INR INR INR INR
1 All in one Card reader 8471.80.00 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
2 Card 8473.30.30 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
3 PCI Parallel port card 8473.30.30 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
4 LAN Card 8473.30.91 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 205600 41120 164480 13158.4
5 IRDA / Wireless Adapter 8473.30.30 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 262800 52560 210240 16819.2
6 Ext. HDD case 8473.30.99 0.00% 8.00% 3.00% 0.00% 4.00% 30305.00 1472823 1472986 1487716 0 119017 3571 0 64412 187000 0 0 0
7 Sound card 8473.20.99 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
8 RAM(Memory Module/Card) 8473.30.30 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
9 keyboard(RSP Based) 8471.60.40 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 396500 79300 317200 25376
10 mouse(RSP Based) 8471.60.60 0.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 613800 122760 491040 39283.2
11 Potentiometers 8533.31.10 0.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 1887000 377400 1509600 120768
12 cabinets 8473.30.99 0.00% 8.00% 3.00% 0.00% 0.00 0 0 0 0 0 0 0 0 0 762500 152500 610000 48800
13 Blank CD-R/DVD-R Spindles(Optical Disc) 8523.90.50 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 291600 58320 233280 18662.4
14 Spare Parts(IC`S,PCB,Capacitor,etc) 8517.70.90 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 780000 156000 624000 49920
15 mother board / main- board of notebook 8473.30.20 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 394000 78800 315200 25216
16 add on cards 8473.30.30 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 195000 39000 156000 12480
17 SMPS/Power Supply 8504.40.90 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 292500 58500 234000 18720
18 Diskette/Floopy Disc. 8471.70.10 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
19 Processor Fan 8471.30.90 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
20 USB Port/Front USB & Audio cable 8473.30.30 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
21 Front Panel w/wire 8473.30.30 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
22 mon itor/TF T/CRT/L CD (RSP Based) 8528.41.00 0.00% 8.00% 3.00% 0.00% 4.00% 8686359.73 422157083 422203883 426425922 0 34114074 1023422 0 18462537 53600033 0 0 0
23 CD Rom Drive (CDR Drive) 8471.70.60 0.00% 8.00% 3.00% 0.00% 0.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
24 Set Top Boxes(covered/not under IT Agg.)(RSP Based) 8473.30.99 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
25 Networking :Patch Cord 8517.70.90 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
26 Networking :Back box of Face Plate 8517.70.90 0.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
27 Networking :Patch Panel 8517.70.90 0.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
28 Networking :Keystone Jack 8517.70.90 0.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
29 ethernet hub 8/16 Port 8473.30.99 0.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0
30 Dry Battery 8507.20.00 0.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0
31 RAM(Singular) 8473.30.30 0.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0
32 Server chassis 8517.50.99 0.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0
33 Personal Computer/note book / laptop(RSP based) Abbadment 8471.30.10 0.00% 6.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
34 Ethernet switch 8517.50.99 0.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0
35 fax modem(RSP Based) 8517.50.30 0.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
36 TV tuner box ext . 8529.90.90 10.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 9100000 2730000 6370000 509600
37 Speaker/ Home Theater Systems 8518.22.00 10.00% 8.00% 3.00% 3.00% 4.00% 43914.00 2134220 2134457 2155802 215580 189711 5691 12329 103165 526476 0 0 0
38 Speaker 8518.29.00 7.50% 8.00% 3.00% 3.00% 4.00% 4132.30 200830 200852 202861 15215 17446 523 996 9482 38719 0 0 0
39 Remote Control for S/W 8543.70.99 7.50% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
40 Adapter for LCD Monitor 8504.40.90 20.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
41 Marketing Material 4823.90.90 10.00% 8.00% 3.00% 3.00% 4.45% 0.00 0 0 0 0 0 0 0 0 0
42 DVD Laser Lens Cleaner 3824.90.00 10.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
43 DVD Player 8521.90.20 10.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
44 headphone 8518.30.00 10.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
45 Carton Box for Cabinet ,4819.10.10 10.00% 8.00% 3.00% 3.00% 4.45% 0.00 0 0 0 0 0 0 0 0 0 0 0
46 Spare Parts(Film for K/B,) 8518.22.00 10.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
47 Web camera 8525.80.20 10.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
48 cable 5E/USB Cable 8544.59.90 10.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
49 UPS 8504.40.90 0.00% 8.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
50 Glue Sticks 3505.20.00 10.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
51 Power Inverter 8504.40.10 10.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
52 Extension Socket -accent 3926.90.99 10.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
53 AIR FRESHNER MRP BASE 3303.00.90 10.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
54 Extension Socket 3926.90.99 10.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
55 Eup-105 1 Din Mp3 Player 8519.89.90 10.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
56 Bluetooth Module - 104 8518.90.00 10.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
57 Cabinet Fan/(Air Circulatory)/ Fan for SMPS 8414.59.10 7.50% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
58 sub woofer 8518.22.00 10.00% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
59 MP3 Player 256 MB/MPEG4 Players w FM 8527.19.00 5.00% 6.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
60 MP3 Player 256 MB/MPEG4 Players w/o FM 8519.89.40 5.00% 6.00% 3.00% 3.00% 0.00% 0.00 0 0 0 0 0 0 0 0 0
61 MP3 FM Modulator with Remote(WPC Lic) 8522.90.00 10.00% 6.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
62 Spare Parts(Transformer for S/W) 8504.50.90 7.50% 8.00% 3.00% 3.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
63 HDD(HD Drive) 8471.70.20 0.00% 0.00% 0.00% 0.00% 4.00% 0 0 0 0 0 0 0 0 0
64 Combo Drive 8471.70.10 0.00% 0.00% 0.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
65 floppy disk drive(FDD) 8471.70.10 0.00% 0.00% 0.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
66 DVD-D(DVD Drive) 8471.70.70 0.00% 0.00% 0.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
67 USB Flash Memory/ Pen Drive/Flash Drive 8471.70.90 0.00% 0.00% 0.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
68 CD Driver for MP3 Player 8519.99.40 0.00% 0.00% 0.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
69 CPU /(Processor) 8473.30.10 0.00% 0.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 0 0 0
70 Telephones for cellular network 8517.12.10 0.00% 1.00% 3.00% 0.00% 4.00% 92523.80 4496657 4497155 4542127 0 57330 1720 0 184047 243097 8820000.00 3087000 5733000 57330
71 Spare Parts(Cellular Phones) 8517.12.10 0.00% 1.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0 13260000 4641000 8619000 86190
72 Micro computer(RSP Based) 8471.41.10 0.00% 0.00% 3.00% 0.00% 4.00% 0.00 0 0 0 0 0 0 0 0 0
73 LCD TV Abbadment 30 % 8528.72.18 8857234.83 0 0 0 54595325
74 Lead acid battery 8507.30.00 0
75 ROUTER S 8517.69.30
ICS 8542.31.00
Page 8