LANDED COST

09 / 15
LANDED COST / UNIT
$24.13

1,000 UNITS · $24,135 CAD TOTAL · FX 1.4180 USD→CAD

CURRENCYUSD → CAD
MID-MARKET…

INDICATIVE · INDICATIVE FALLBACK TABLE · AS OF INDICATIVE

FX PREMIUM3.50%

EFFECTIVE 1.4180 · BANK SPREAD / HEDGE BUFFER

GOODSUSD 12.50/UNIT
FOB CONVERTED$17.72 CAD/unit
GOODS VALUE$17,724
FREIGHT & DUTIES$6,410
INSURANCE0.50%
DUTY RATE6.5%

ON CIF $20,828 · DUTY $1,354

OTHER IMPORT TAX0.0%
OVERHEAD3.0%
PRICING45% GM
WHOLESALE MARGIN45%
RETAILER MARGIN55%
SALES TAX / VAT0.00%
PRICE READOUTCAD
LANDED / UNIT
$24.13
SELLING PRICE
$43.88
RETAIL PRICE
$97.51
RETAIL + TAX
$97.51
PROFIT / UNIT
$19.75
MARKUP
82%
LANDED COST STACK · PER UNIT
FOB GOODS$17.72
FREIGHT$3.00
INSURANCE$0.10
DUTY$1.35
OTHER IMPORT TAX$0.00
BROKERAGE / PORT$0.45
INLAND / WAREHOUSE$0.80
OVERHEAD$0.70
ORDER PROFIT$19,747 ON $43,881 REVENUE

ESTIMATE ONLY · DUTY COMPUTED ON CIF VALUE · MARGINS ARE % OF PRICE, NOT COST · CONFIRM TARIFF CLASSIFICATION AND BROKER QUOTES BEFORE COMMITTING

EXPORT

EXPORTS EVERY INPUT, RESULT AND YEAR-BY-YEAR FIGURE FROM THIS CALCULATION.