Haris Duty Structure

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

NEBULIZER Cost Allocation (Based on Price Ratio)- Estimated

DESCRIPTION USD Amount CNB69025S CNB69018 CNB69009 CNB69020 CNB69028 TOTAL


$280
QTY 200 1,602 1,500 2,000 2,004 7,306
Unit Price 10.30 8.15 7.90 7.10 8.15
Total Price $ 2,060 13,056 11,850 14,200 16,333 57,499

Price Ratio 0.04 0.23 0.21 0.25 0.28


CBM 1.73 17.35 12.94 13.48 21.71 67

Supplire payment 16,099,692 576,800 3,655,764 3,318,000 3,976,000 4,573,128


CD -
ST 3,046,479 83,397 668,007 625,475 833,966 835,634
AST -
IT 1,198,282 32,803 262,749 246,020 328,027 328,683
ACD 318,360 8,715 69,807 65,363 87,150 87,325
RD -
Excise 208,680 7,476 47,385 43,007 51,536 59,276
Bank charges 20,000 717 4,541 4,122 4,939 5,681
Freight -Ace liner 280,000 7,188 72,295 53,909 56,149 90,459
DO Charges 75,000 1,925 19,365 14,440 15,040 24,230
Terminal-port rent 80,000 2,054 20,656 15,403 16,043 25,845
Group 80,000 2,054 20,656 15,403 16,043 25,845
Transportation 16,000 411 4,131 3,081 3,209 5,169
Insurance
Examination 10,000 257 2,582 1,925 2,005 3,231
Port Labour 5,000 128 1,291 963 1,003 1,615
Weboc Token 1,000 26 258 193 201 323
invoice not found charges 5,000 128 1,291 963 1,003 1,615
clearing expense 15,000 385 3,873 2,888 3,008 4,846
IGM De-Blocking Charges

Total 21,458,493 724,463 4,854,653 4,411,152 5,395,320 6,072,906

Cost/Unit 3,622 3,030 2,941 2,698 3,030

You might also like