2013 feb 10 consignment landing cost calculation

S.NO

PRODUCT

PRICE

DUTY FRIGHT CLEARING

COST

50%

50% /TAX

QTY INT

L.COST

10% MRG FINAL COST QTY

164.7025

1 Solar panel

2680

221

109

112

3122

1561

78.05

94

3294.05

2 Cable

159.3

6.5

6.7

172.5

86.25

12.50625

94

279.00625

27.900625 306.906875

300 92072.06

3 3OOV Inverter

1208

177

49

51

1485

742.5

107.6625

94

1686.6625

168.66625 1855.32875

200

371066

4 DC Ceiling fan

1186

188

48

50

1472

736

106.72

94

1672.72

78

143519

5 Dc mini fan

179.5

106

7.3

7.5

300.3

150.15

21.77175

94

416.07175

41.607175 457.678925

6 projecter led 33

9260.5

1661

377

388

11686.5

5843.25

847.27125

94

12627.77125

1262.7771 13890.5484

20

277811

7 Projecter led 300

13258

1661

539.5

554

16012.5

8006.25

1160.90625

94

17267.40625

1726.7406 18994.1469

10

189941

8 120 v inverter

397

71

16

16.6

500.6

250.3

36.2935

94

630.8935

63.08935

693.98285

240

166556

9 200 v Inverter

450

71

18

18.8

557.8

278.9

40.4405

94

692.2405

69.22405

761.46455

240

182751

10 Charge controll

705

97

29

29

860

430

21.5

94

975.5

97.55

1073.05

300

321915

11 Power saver

573

68

23

24

688

344

49.88

94

831.88

83.188

915.068

300 274520.4

12 Beauty care

168

42

6.8

223.8

111.9

16.2255

94

334.0255

33.40255

367.42805

108 39682.23

13 mosquto killer

64.6

14.5

2.6

2.7

84.4

42.2

6.119

95.519

9.5519

105.0709

3000 315212.7

14 dc pump

640.5

86

247

973.5

486.75

70.57875

94

1138.07875

113.80788 1251.88663

106

132700

15 samsung

172640

14376

28000

215016

107508

15588.66

94

230698.66

23069.866 253768.526

253769

29514.3

253154.9

203569.4 18839.5 1231.7

126577

18164.58525

Total Investment including margine

Margine 10%
Without margine landing cost

1321

167.272

3458.7525

1839.992

300

TOTAL
1037626

100 45767.89

272640.48525 27099.346 299739.831 5303 3844909

3844909.3809
354029.1119
3,490,880.27

D. PRICE

w.o. 10%
988215
0
83701.875
0
337332.5
0
130472.16
0
41607.175
0
252555.425
0
172674.063
0
151414.44
0
166137.72
0
292650
0
249564
0
36074.754
0
286557
0
120636.348
0
230698.66

0 3540291.12
10% 354029.112