Costing Sheet

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

FOB amount in USD

FOB COST
FREIGHT
INSURANCE

736.02
18.00
662.00

7JL
736.02

13,248.36
11,916.00
100.66

40,000.00
18.00
1,355.00

25,265.02

DUTY
VAT
EXCISE TAX
WITH HOLD TAX

20%
15%
0%
3%

5,053.00
4,547.70
757.95

7JL
7,200.00

129,600.00
48,780.00
713.52
179,093.52

10%
15%
0%
3%

17,909.35
29,550.43
5,372.81

6,036.00

52,832.59

TRANSPORT DJ-AA, Customs


Clearing and Port charges
Bank Charges

1,200.00
250.00

55,750.00
25,200.00
7,135.20

LESS:VAT

5,305.65

34,923.24

Total Cost

27,445.36

285,088.07

37.29

7.13

Landed Cost Per ream


Margin
Selling price per Kg

30%

11.19

10%

48.48

0.71

0%
15%
10%
3%

10%

7.84

With VAT

44,746.66
168000

16,000.00
18.00
72,000.00

9.02 With VAT

Sudan
A4
72,000.00

1,296,000.00
72,000.00
5,472.00

16,000.00
18.00
72,000.00

1,373,472.00

206,020.80
157,949.28
41,204.16

A4
56,000.00

1,008,000.00
72,000.00
4,320.00

16,000.00
18.00
72,000.00

1,084,320.00

0%
15%
10%
3%

162,648.00
124,696.80
32,529.60

A4
48,000.00

864,000.00
72,000.00
3,744.00
939,744.00

0%
15%
10%
3%

140,961.60
108,070.56
28,192.32

405,174.24

319,874.40

277,224.48

5,000.00
8,000.00
54,720.00

5,000.00
8,000.00
43,200.00

5,000.00
8,000.00
37,440.00

247,224.96

195,177.60

169,153.92

1,599,141.28

1,265,216.80

1,098,254.56

99.95

79.08

68.64

9.99

10%

109.94

126.43 With VAT

7.91

10%

86.98

100.03 With VAT

6.86
75.51

86.83

You might also like