Sami Pharmaceuticals (PVT) LTD Costing / Comparison: Butylated Hydroxy Anisol

SAMI PHARMACEUTICALS (PVT) LTD
COSTING / COMPARISON
Butylated Hydroxy Anisol
Direct
Import
Merck
Last
Purchase
(Lcl-2014)
Merck
Local Rate
(2015)
TOTAL INVOICE VALUE (C&F Euro)
(A)
152.10
16,500.00
17,325.00
EXCHANGE RATE (IN PAK RS) (06/03/2015)
(B)
110.00
1.00
1.00
TOTAL VALUE IN PAK RUPEES
(C)
16,731.00
16,500.00
17,325.00
LANDED CHARGES (SEA)
(D)
167.31
0.045% INSURANCE CHARGES (AIR/SEA)
(E)
7.68
1%
LANDING CHARGES (SEA) (F)
(C+D+E)
16,905.99
5%
CUSTOM DUTY (ON F)
(G)
0%
SALES TAX (ON F+G) Imported
(H)
17%
SALES TAX (ON F+G) Local
(H)
(I)
0.00% FEDERAL EXCISE DUTY (ON F)

5.5%
INCOME TAX (ON F+G+H+I) (ADJUSTABLE)
0.90% EXCISE & TAXATION OFFICER

TOTAL GOVERNMENT LEVIES
4.0%
TOTAL COST PER KG

1 Year requirement
Difference per kg
Total difference per year
2.00 Kg
635.30 Kg
1,270.59 Kg
17,325.00
2,805.00
2,945.25
(J)
976.32
(K)
152.15
(L)
OTHER MISC EXPENSES ON F+L
845.30
16,500.00
1,973.77
755.19
19,634.95
2,805.00
19,305.00
2,945.25
20,270.25

Phenyl Mercury Nitrate
Direct
Import
Merck
Last
Purchase
(Lcl-2014)
Merck
Local Rate
(2015)
TOTAL INVOICE VALUE (C&F Euro)
(A)
150.25
13,500.00
14,175.00
(B)
110.00
1.00
1.00
(C)
16,527.50
13,500.00
14,175.00
(D)
165.28
(E)
7.59
1%
(C+D+E)
16,700.36
5%
CUSTOM DUTY (ON F)
(G)
0%
(H)
17%
(H)
(I)
0.00% FEDERAL EXCISE DUTY (ON F)

5.5%
0.90% EXCISE & TAXATION OFFICER

4.0%
TOTAL COST PER KG

1 Year requirement
Difference per kg
Total difference per year
0.10 Kg
(2,811.38) Kg
281.14 Kg
835.02
13,500.00
14,175.00
2,295.00
2,409.75
(J)
964.45
(K)
150.30
(L)
1,949.77
746.01
19,396.13
2,295.00
15,795.00
2,409.75
16,584.75

23.5.2015
Cefixime
Import
Local
TOTAL INVOICE VALUE (C&F USD$)
(A)
156.50
17,900.00
(B)
102.50
1.00
(C)
16,041.25
17,900.00
(D)
160.41
(E)
7.36
1%

5%
(C+D+E)
16,209.03
17,900.00
CUSTOM DUTY (ON F)
(G)
(H)
(H)
0.9%
FEDERAL EXCISE DUTY (ON F)
(I)
0.0%
(J)
EXCISE & TAXATION OFFICER
(K)
(L)
0%
3.0%
TOTAL COST PER KG
810.45
145.88
956.33
514.96
17,680.32
17,900.00

Sami Pharmaceuticals (PVT) LTD Costing / Comparison: Butylated Hydroxy Anisol

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Sami Pharmaceuticals (PVT) LTD Costing / Comparison: Butylated Hydroxy Anisol

Uploaded by

Copyright:

Available Formats

SAMI PHARMACEUTICALS (PVT) LTD

TOTAL INVOICE VALUE (C&F Euro)

EXCHANGE RATE (IN PAK RS) (06/03/2015)

TOTAL VALUE IN PAK RUPEES

LANDED CHARGES (SEA)

0.045% INSURANCE CHARGES (AIR/SEA)

LANDING CHARGES (SEA) (F)

CUSTOM DUTY (ON F)

SALES TAX (ON F+G) Imported

SALES TAX (ON F+G) Local

0.00% FEDERAL EXCISE DUTY (ON F)

INCOME TAX (ON F+G+H+I) (ADJUSTABLE)

0.90% EXCISE & TAXATION OFFICER

TOTAL COST PER KG

OTHER MISC EXPENSES ON F+L