|
Poro |
Limay |
Manila |
Batangas |
Tabaco |
Iloilo |
Cag. de Oro |
Davao |
Gen. San. City |
Ave. |
|
CNF ($US/ton bulk) |
180.00 |
180.00 |
180.00 |
180.00 |
180.00 |
180.00 |
180.00 |
180.00 |
180.00 |
180.00 |
|
Forex rate (pesos/$US) |
28.56 |
28.56 |
28.56 |
28.56 |
28.56 |
28.56 |
28.56 |
28.56 |
28.56 |
28.56 |
|
Pesos/ton bulk |
5140.80 |
5140.80 |
5140.80 |
5140.80 |
5140.80 |
5140.80 |
5140.80 |
5140.80 |
5140.80 |
5140.80 |
|
Interest (30%& 90 days) |
385.56 |
385.56 |
385.56 |
385.56 |
385.56 |
385.56 |
385.56 |
385.56 |
385.56 |
385.56 |
|
Insurance |
15.00 |
15.00 |
15.00 |
15.00 |
15.00 |
15.00 |
15.00 |
15.00 |
15.00 |
15.00 |
|
Financing |
|||||||||||
|
L/C Opening1/4% of 1% |
12.85 |
12.85 |
12.85 |
12.85 |
12.85 |
12.85 |
12.85 |
12.85 |
12.85 |
12.85 |
|
Bank comm. |
12.85 |
12.85 |
12.85 |
12.85 |
12.85 |
12.85 |
12.85 |
12.85 |
12.85 |
12.85 |
|
Documentary stamps |
7.71 |
7.71 |
7.71 |
7.71 |
7.71 |
7.71 |
7.71 |
7.71 |
7.71 |
7.71 |
Cost of bagging |
|||||||||||
|
Cost of bags |
300.00 |
300.00 |
300.00 |
300.00 |
300.00 |
300.00 |
300.00 |
300.00 |
300.00 |
300.00 |
|
Bagging |
200.00 |
275.00 |
300.00 |
260.00 |
280.00 |
200.00 |
230.00 |
225.00 |
250.00 |
300.00 |
|
Lighterage |
|
|
800.00 |
|
|
|
|
|
|
8.89 |
|
Stockpiling |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
Landing charges |
|||||||||||
|
Wharfage |
23.50 |
23.50 |
11.75 |
23.50 |
23.50 |
23.50 |
23.50 |
23.50 |
23.50 |
23.19 |
|
Brokerage |
5.00 |
10.00 |
5.00 |
10.00 |
5.00 |
10.00 |
10.00 |
20.00 |
10.00 |
9.44 |
|
Survey/Checking |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
10.00 |
Delivery charges |
|||||||||||
|
Trucking |
60.00 |
40.00 |
200.00 |
80.00 |
70.00 |
100.00 |
60.00 |
80.00 |
60.00 |
83.30 |
|
Handling-In |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
|
Warehousing |
|
|
|
|
|
|
|
|
|
|
|
Storage (60 days) |
40.00 |
40.00 |
60.00 |
40.00 |
40.00 |
40.00 |
40.00 |
40.00 |
40.00 |
42.22 |
|
Handling- out |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
|
Contingencies(1% of CNF)1 |
51.40 |
51.40 |
51.40 |
51.40 |
51.40 |
51.40 |
51.40 |
51.40 |
51.40 |
51.40 |
Sub-Total |
6324.68 |
6384.68 |
6652.93 |
6409.68 |
6414.68 |
6369.68 |
6359.68 |
6384.68 |
6379.68 |
6408.93 |
|
Admin/OC/Marketing costs |
316.23 |
319.23 |
332.65 |
320.48 |
320.73 |
318.48 |
317.98 |
319.23 |
318.98 |
320.44 |
|
|
Total cost/ton |
6640.91 |
6703.91 |
6985.58 |
6730.16 |
6735.41 |
6688.16 |
6677.66 |
6703.91 |
6698.66 |
6729.37 |
|
Total cost/50 kgs. bag |
332.05 |
335.20 |
349.28 |
336.51 |
336.77 |
334.41 |
333.88 |
335.20 |
334.93 |
336.47 |
Markup/50 kgs. bag (5) |
16.60 |
16.76 |
17.46 |
16.83 |
16.84 |
16.72 |
16.69 |
16.76 |
16.75 |
16.82 |
|
Selling price/50 kgs. bag (Pesos) |
348.65 |
351.96 |
366.74 |
353.34 |
353.61 |
351.13 |
350.57 |
351.96 |
351.68 |
353.29 |
Source: FADINAP (1992)1 includes provision for shrinkage, demmurage, losses in storage/transit