Scribd Logo
Upload

Welcome to Scribd!

  • Pricing Calculation - Cashew Shell PDF

    Uploaded by

    Pamangus Tappulak
    60 views1 page
    The document outlines the pricing calculation for agricultural goods sold in tons or 300 ton batches. It lists the base price from farmers, warehouse costs, transportation costs, labor costs, shipping freight, cost of goods sold, document expenses, sack packing expenses, other costs, profit targets, and the target sales price. An explanation section provides details on how the costs per ton were calculated.

    Original Description:

    Original Title

    Pricing Calculation - Cashew Shell.pdf

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document outlines the pricing calculation for agricultural goods sold in tons or 300 ton batches. It lists the base price from farmers, warehouse costs, transportation costs, labor costs, shipping freight, cost of goods sold, document expenses, sack packing expenses, other costs, profit targets, and the target sales price. An explanation section provides details on how the costs per ton were calculated.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    60 views1 page

    Pricing Calculation - Cashew Shell PDF

    Uploaded by

    Pamangus Tappulak
    The document outlines the pricing calculation for agricultural goods sold in tons or 300 ton batches. It lists the base price from farmers, warehouse costs, transportation costs, labor costs, shipping freight, cost of goods sold, document expenses, sack packing expenses, other costs, profit targets, and the target sales price. An explanation section provides details on how the costs per ton were calculated.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 1

    PRICING CALCULATION SHEET

    Price /Ton Price /300 Ton


    Description
    USD Rupiah USD Rupiah
    Base price from farmers 14,29 200.000 4.286 60.000.000
    Warehouse cost 0,3246 4.545 97 1.363.500
    Transportation cost from warehouse to port 3,57 50.000 1.071 15.000.000
    Labor cost loading to container 3,06 42.857 918 12.857.100
    Shipping Freight 20,40 285.600 6.120 85.680.000
    Cost of Goods Sold 41,64 583.002 12.493 174.900.600
    Document Expense 4,29 60.000 1.286 18.000.000
    Sack Packing Expense 4,57 64.000 1.371 19.200.000
    Other Cost 4,16 58.300 1.249 17.490.060
    Total Base Cost For Price 54,66 765.302 16.399 229.590.660
    Profit Target for Korea Agent 3,00 42.000 900 12.600.000
    Profit Target 2,34 32.698 701 9.809.340

    Target Sales Price 60,00 840.000 18.000 252.000.000

    Explanation :

    - Base price from farmers : 1 @ 50 Kg bag = Rp. 10,000 1,000 /50 = 20 bag / ton = Rp. 200,000,- /ton
    - Warehouse Expense : Rp. 15,000,000,- / Year estimated capacity per year = 300 x 11 = 3,300 ton
    Rp. 15,000,000 / 3,300 = 4,545

    - Transportation cost from warehouse to port : Rp. 350,000/ truck 7 MT = Rp. 50.000 /MT
    - Labor cost loading to container : Rp. 300,000 / truck @7 MT = Rp. 42,857 /MT
    - Shipping Freight = USD 510 / Container 40 Feet /@25 MT = 20,40 / MT
    - Document Expense : Certificate of Origin = Rp. 1,500,000 / Container 40 Feet = Rp. 60,000 / MT
    - Sack Packing cost : Rp. 3.200 / pcs
    - Other cost is the cost that have not been specified and defined which is set of 10% of CGS

    You might also like