Cost

Packing
Exchange
Requirement

Cost
Transport
Plane Transport

280
15
47
300

4,200
1.5
1,500
5,702

Total Cost 15 Kg $
Cost Per Kg $
Sale $

Profit Per Kg
Profit Per Lot
Net Profit

121
8.1
10

1.9
1,349
26,970

Cost
Packing
C&F
GST
Air Cargo
Profit
Total
Cost Per Kg

300
5

250
30

100

100
250

593.60

300

293.60

62
50

9.57
11.87

USD
SGD

75,000
150
18,000
5,250
25,000
25,000
148,400

Actual Costing
Cost
Packing
C&F
GST
Air Cargo
Profit
Total
Cost Per Kg

360
12
5000
130
50

464.72

SGD
Total

300
25
1
300
300

108,000
300
5,000
0
39,000
15,000
167,300

300

164.72

45

10.33
11.33 3398.148

288850
8.357928
232.3611

Cost
Packing
C&F
Insurance
Profit
Total
Cost Per Kg

320
17

1,020
70

100

1,020

436.36

320

116.36

62
47

7.04
9.28

USD
SGD

326,400
1,190
13,500
2,000
102,000
445,090

AA
AA

302
300

Oct. 31, 2010

Nov. 30, 2010
Dec. 31, 2010
Jan. 31, 2011
Feb. 28, 2011
March 31, 2011
April 30, 2011
May 31, 2011
June 30, 2011
July 31, 2011
Aug. 31, 2011
Sept. 30, 2011
Oct. 31, 2011
Nov. 30, 2011
Dec. 31, 2011
Jan. 31, 2012
Feb. 29, 2012
March 31, 2012
April 30, 2012
May 31, 2012
June 30, 2012
July 31, 2012
Aug. 31, 2012
Sept. 30, 2012
Oct. 31, 2012
Nov. 30, 2012
Dec. 31, 2012
Jan. 31, 2013
Feb. 28, 2013
March 31, 2013
April 30, 2013
May 31, 2013
June 30, 2013
July 31, 2013
Aug. 31, 2013
Sept. 30, 2013
Oct. 31, 2013
Nov. 30, 2013
Dec. 31, 2013
Jan. 31, 2014
Feb. 28, 2014
March 31, 2014
April 30, 2014
May 31, 2014
June 30, 2014
July 31, 2014

4.798
5.147
5.471
5.815
6.347
6.439
6.616
6.417
6.062
5.909
5.962
6.06
5.464
5.403
5.219
5.23
4.942
4.437
4.221
4.071
3.719
4.199
3.854
3.946
3.821
3.525
3.367
3.468
3.295
3.302
3.303
3.245
3.048
3.051
2.98
2.916
2.837
2.69
2.777
2.926
3.828
4.72
4.927
4.722
4.363
4.341

4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238
4.44238

7
6
5
4
3
2
1
0

Aug. 31, 2014

Sept. 30, 2014
Oct. 31, 2014
Nov. 30, 2014

4.695
4.641
4.967
4.616

4.44238
4.44238
4.44238
4.44238

Column B
Column C

Rate
AWB
Customs
AAI
Certificate

300
400
2650

60
12.36
12.36

Per Kg

Singapore
GST
90000
Clearance 50$
Transport
100

Per Kg

Total

6300
3000
5000
14300
47.7

123.8

18000
449.44
2977.54
910
500
22836.98
76.1

Actual Air Fare

Rate
AWB
Customs
AAI
Certificate
Other

290
400
2650

360
12.36
12.36

Per Kg

Singapore
GST 7%
AVA 3.5 %
Transport

210000
210000
300

104400
449.44
2977.54
910
500
5000
114237
393.9

14700
7350
15000
37050

Rate
AWB
Customs
AAI
Certificate

720
400
2650

Singapore
GST
210000
Clearance 50$
Transport
100

Per Kg

127.8

Per Kg

Total

521.7 11.59287

Total

60
12.36
12.36

Per Kg

14700
3000
5000
22700
31.5

52.4

13500
0
0
0
1500
15000
20.8