Fright charge cost evalauation with estmated daily & monthily consumtion

TOTAL TAX &FRIGHT

minimum Duty tax

FRIGHT CHARGE
Unit Price Fright cost evalaution with budget revenue & cost

MINIMUM DXB
Existing
Total duty In ETB unit price
Estim Total price Total price unit Additional
unit price Estimate Total tax (DUTY TAX after tax ,

tax 40%
ated by local by local Price in cost Due to

3%)
S/N Part # Description UOM by local d Annual Handling +fright+ha +FRIGHT fright charge Fright cost Fright cost
Daily currenmcy currency ETB fright charge Daily f&b Daily f&bfood
currency Usage cost ndling per CHARGE+ & handling from daily from daily
Usage by date by month before monthily revenue budget cost budget 32%
kg HANDLIN cost food cost food cos&t
any cost
G COST l)
1 61400224 Beef Bacon smocked sliced Kg 370.46 2 730 740.92 22227.60 370.46 148.18 186.44 334.62 11.44 346.06 173.03 5,593.20 543.49 1011987.981 323836.1539 80,169.20 24.76%
2 61400405 Beef chipolata 30 gm portion Kg 165.28 2 730 330.56 9916.80 165.28 66.11 186.44 252.55 11.44 263.99 132.00 5,593.20 297.28 1011987.981 323836.1539 80,169.20 24.76%
3 61400557 BeeF FILLET 120 GRAM PORTION Kg 531.22 30 10,950 15,936.60 478098.00 531.22 212.49 2,796.60 3009.09 171.6 3,180.69 106.02 83,898.00 637.24 1011987.981 323836.1539 80,169.20 24.76%
4 61400572 Beef fillet imported Kg 433.13 10 3,650 4,331.30 129939.00 433.13 173.25 932.20 1105.45 57.2 1,162.65 116.27 27,966.00 549.40 1011987.981 323836.1539 80,169.20 24.76%
5 61400422 Beef flank steak Kg 478.87 10 3,650 4,788.70 143661.00 478.87 191.55 932.20 1123.75 57.2 1,180.95 118.09 27,966.00 596.96 1011987.981 323836.1539 80,169.20 24.76%
6 61400223 Beef jullian Kg 313.13 40 14,600 12,525.20 375756.00 313.13 125.25 3,728.80 3854.05 228.8 4,082.85 102.07 111,864.00 415.20 1011987.981 323836.1539 80,169.20 24.76%
7 61400175 Beef plan mortodala Kg 169.81 10 3,650 1,698.10 50943.00 169.81 67.92 932.20 1000.12 57.2 1,057.32 105.73 27,966.00 275.54 1011987.981 323836.1539 80,169.20 24.76%
8 61400480 Beef ribs Kg 130 20 7,300 2,600.00 78000.00 130 52.00 1,864.40 1916.40 114.4 2,030.80 101.54 55,932.00 231.54 1011987.981 323836.1539 80,169.20 24.76%
9 61400174 Beef selam Kg 348.07 1 365 348.07 10442.10 348.07 139.23 93.22 232.45 5.72 238.17 238.17 2,796.60 586.24 1011987.981 323836.1539 80,169.20 24.76%
10 61400018 Beef serloin (im) Kg 227.55 10 3,650 2,275.50 68265.00 227.55 91.02 932.20 1023.22 57.2 1,080.42 108.04 27,966.00 335.59 1011987.981 323836.1539 80,169.20 24.76%
11 61400625 Boneless Pork Shoulder Kg 237.57 5 1,825 1,187.85 35635.50 237.57 95.03 466.10 561.13 28.6 589.73 117.95 13,983.00 355.52 1011987.981 323836.1539 80,169.20 24.76%
12 61400293 Calamari / squid/ Kg 146.5 5 1,825 732.50 21975.00 146.5 58.60 466.10 524.70 28.6 553.30 110.66 13,983.00 257.16 1011987.981 323836.1539 80,169.20 24.76%
13 61400583 Crab stick Kg 103.84 5 1,825 519.20 15576.00 103.84 41.54 466.10 507.64 28.6 536.24 107.25 13,983.00 211.09 1011987.981 323836.1539 80,169.20 24.76%
14 61400015 Chicken breast Kg 131.08 40 14,600 5,243.20 157296.00 131.08 52.43 3,728.80 3781.23 228.8 4,010.03 100.25 111,864.00 231.33 1011987.981 323836.1539 80,169.20 24.76%
15 61400401 Chicken chipolata sausage Kg 252.17 2 730 504.34 15130.20 252.17 100.87 186.44 287.31 11.44 298.75 149.37 5,593.20 401.54 1011987.981 323836.1539 80,169.20 24.76%
16 61400014 Chicken julienne Kg 179.35 40 14,600 7,174.00 215220.00 179.35 71.74 3,728.80 3800.54 228.8 4,029.34 100.73 111,864.00 280.08 1011987.981 323836.1539 80,169.20 24.76%
17 61400664 Chicken leg with out bone Kg 127.86 40 14,600 5,114.40 153432.00 127.86 51.14 3,728.80 3779.94 228.8 4,008.74 100.22 111,864.00 228.08 1011987.981 323836.1539 80,169.20 24.76%
18 61400172 Chicken mortodella Kg 162.27 10 3,650 1,622.70 48681.00 162.27 64.91 932.20 997.11 57.2 1,054.31 105.43 27,966.00 267.70 1011987.981 323836.1539 80,169.20 24.76%
19 61400219 Chicken nuggets Kg 137.8 20 7,300 2,756.00 82680.00 137.8 55.12 1,864.40 1919.52 114.4 2,033.92 101.70 55,932.00 239.50 1011987.981 323836.1539 80,169.20 24.76%
20 61400220 Chicken STRIP Kg 388.6 20 7,300 7,772.00 233160.00 388.6 155.44 1,864.40 2019.84 114.4 2,134.24 106.71 55,932.00 495.31 1011987.981 323836.1539 80,169.20 24.76%
21 61400022 Chicken wing imported Kg 123.85 30 10,950 3,715.50 111465.00 123.85 49.54 2,796.60 2846.14 171.6 3,017.74 100.59 83,898.00 224.44 1011987.981 323836.1539 80,169.20 24.76%
22 61400431 Chiken leg quarter Kg 97.82 30 10,950 2,934.60 88038.00 97.82 39.13 2,796.60 2835.73 171.6 3,007.33 100.24 83,898.00 198.06 1011987.981 323836.1539 80,169.20 24.76%
23 61400146 Chiken cube(im) Kg 105.21 40 14,600 4,208.40 126252.00 105.21 42.08 3,728.80 3770.88 228.8 3,999.68 99.99 111,864.00 205.20 1011987.981 323836.1539 80,169.20 24.76%
24 61400295 Clams /vongole/ meat Kg 122.1 5 1,825 610.50 18315.00 122.1 48.84 466.10 514.94 28.6 543.54 108.71 13,983.00 230.81 1011987.981 323836.1539 80,169.20 24.76%
25 61400154 Duck breast Kg 338.94 5 1,825 1,694.70 50841.00 338.94 135.58 466.10 601.68 28.6 630.28 126.06 13,983.00 465.00 1011987.981 323836.1539 80,169.20 24.76%
26 61400153 Duck leg Kg 183.5 5 1,825 917.50 27525.00 183.5 73.40 466.10 539.50 28.6 568.10 113.62 13,983.00 297.12 1011987.981 323836.1539 80,169.20 24.76%
27 61400301 Flounder fillet Kg 122.1 40 14,600 4,884.00 146520.00 122.1 48.84 3,728.80 3777.64 228.8 4,006.44 100.16 111,864.00 222.26 1011987.981 323836.1539 80,169.20 24.76%
28 61400376 Frozen mixed seafood Kg 266.85 20 7,300 5,337.00 160110.00 266.85 106.74 1,864.40 1971.14 114.4 2,085.54 104.28 55,932.00 371.13 1011987.981 323836.1539 80,169.20 24.76%
29 61400558 Halibut Fish Kg 129.26 100 36,500 12,926.00 387780.00 129.26 51.70 9,322.00 9373.70 572 9,945.70 99.46 279,660.00 228.72 1011987.981 323836.1539 80,169.20 24.76%
30 61400151 King prawn(Jumbo u shrimps) Kg 1079.53 20 7,300 21,590.60 647718.00 1079.53 431.81 1,864.40 2296.21 114.4 2,410.61 120.53 55,932.00 1,200.06 1011987.981 323836.1539 80,169.20 24.76%
31 61400409 Lamb rack Kg 373.9 15 5,475 5,608.50 168255.00 373.9 149.56 1,398.30 1547.86 85.8 1,633.66 108.91 41,949.00 482.81 1011987.981 323836.1539 80,169.20 24.76%
32 61400134 Lobster FISH Kg 886.75 15 5,475 13,301.25 399037.50 886.75 354.70 1,398.30 1753.00 85.8 1,838.80 122.59 41,949.00 1,009.34 1011987.981 323836.1539 80,169.20 24.76%
33 61400469 Meat samusa Kg 200 10 3,650 2,000.00 60000.00 200 80.00 932.20 1012.20 57.2 1,069.40 106.94 27,966.00 306.94 1011987.981 323836.1539 80,169.20 24.76%
34 61400543 Mussel ( not opened) Kg 219.53 5 1,825 1,097.65 32929.50 219.53 87.81 466.10 553.91 28.6 582.51 116.50 13,983.00 336.03 1011987.981 323836.1539 80,169.20 24.76%
35 61400622 Pork Bacon/Belly Kg 233.29 5 1,825 1,166.45 34993.50 233.29 93.32 466.10 559.42 28.6 588.02 117.60 13,983.00 350.89 1011987.981 323836.1539 80,169.20 24.76%
36 61400628 Pork chops Kg 222.44 10 3,650 2,224.40 66732.00 222.44 88.98 932.20 1021.18 57.2 1,078.38 107.84 27,966.00 330.28 1011987.981 323836.1539 80,169.20 24.76%
37 61400627 pork loin Kg 182.48 5 1,825 912.40 27372.00 182.48 72.99 466.10 539.09 28.6 567.69 113.54 13,983.00 296.02 1011987.981 323836.1539 80,169.20 24.76%
38 61400626 pork sausage Kg 154.83 3 1,095 464.49 13934.70 154.83 61.93 279.66 341.59 17.16 358.75 119.58 8,389.80 274.41 1011987.981 323836.1539 80,169.20 24.76%
39 61400624 pork smoked ham Kg 680.89 5 1,825 3,404.45 102133.50 680.89 272.36 466.10 738.46 28.6 767.06 153.41 13,983.00 834.30 1011987.981 323836.1539 80,169.20 24.76%
40 61400538 prawns with tail with skin onshrimp pudtKg 152.12 10 3,650 1,521.20 45636.00 152.12 60.85 932.20 993.05 57.2 1,050.25 105.02 27,966.00 257.14 1011987.981 323836.1539 80,169.20 24.76%
41 61400007 Salmon smoked presliced Kg 462.65 10 3,650 4,626.50 138795.00 462.65 185.06 932.20 1117.26 57.2 1,174.46 117.45 27,966.00 580.10 1011987.981 323836.1539 80,169.20 24.76%
42 61400228 Salmon trout fillt Kg 664.08 20 7,300 13,281.60 398448.00 664.08 265.63 1,864.40 2130.03 114.4 2,244.43 112.22 55,932.00 776.30 1011987.981 323836.1539 80,169.20 24.76%
43 61400138 Scallop cleaned and frozen Kg 781 5 1,825 3,905.00 117150.00 781 312.40 466.10 778.50 28.6 807.10 161.42 13,983.00 942.42 1011987.981 323836.1539 80,169.20 24.76%
44 61400185 Smoked turky breast Kg 743.7 5 1,825 3,718.50 111555.00 743.7 297.48 466.10 763.58 28.6 792.18 158.44 13,983.00 902.14 1011987.981 323836.1539 80,169.20 24.76%
45 61400377 Sole fillet Kg 118.38 30 10,950 3,551.40 106542.00 118.38 47.35 2,796.60 2843.95 171.6 3,015.55 100.52 83,898.00 218.90 1011987.981 323836.1539 80,169.20 24.76%
46 61400451 Tilapia fish fillet Kg 125.3 30 10,950 3,759.00 112770.00 125.3 50.12 2,796.60 2846.72 171.6 3,018.32 100.61 83,898.00 225.91 1011987.981 323836.1539 80,169.20 24.76%
47 61400653 Tomahawk Kg 480.04 10 3,650 4,800.40 144012.00 480.04 192.02 932.20 1124.22 57.2 1,181.42 118.14 27,966.00 598.18 1011987.981 323836.1539 80,169.20 24.76%
48 61400446 Tuna loin fish fillet Kg 408.51 20 7,300 8,170.20 245106.00 408.51 163.40 1,864.40 2027.80 114.4 2,142.20 107.11 55,932.00 515.62 1011987.981 323836.1539 80,169.20 24.76%
49 61400459 Whole chicken imported Kg 113.19 30 10,950 3,395.70 101871.00 113.19 45.28 2,796.60 2841.88 171.6 3,013.48 100.45 83,898.00 213.64 1011987.981 323836.1539 80,169.20 24.76%

Total 2,405,076.00 30359639.43 9715084.618 2,405,076.00