Landed-cost worksheet
CNT-2026-005 · CHBL213994
Guangzhou Golden Crumb Foods Co. — Yantian, China
Maersk Surabaya · 1 × 20ft · ETD 14/07 · ETA 04/09
Maersk Surabaya · 1 × 20ft · ETD 14/07 · ETA 04/09
At port
Total landed cost
$21,888.91
+42% over FOB · 680 cartons
Cost build-up
| FOB goods (ex-works, AUD) FOB Yantian · FX 1.55 | $15,368.00 |
| Sea freight 1 × 20ft | $3,980.00 |
| Marine insurance 0.35% of goods | $53.79 |
| Customs duty per line, at each SKU's rate | $614.72 |
| Clearance broker + wharfage + biosecurity | $975.00 |
| 3PL inbound handling unpack, palletise, put-away | $897.40 |
| Total landed cost | $21,888.91 |
Landed cost per SKU (on-costs shared pro-rata by FOB value)
| SKU | Cartons | FOB / case | Landed / case | Uplift | Margin @ wholesale |
|---|---|---|---|---|---|
| MRD-101 Mr. Dunks Choc cookie bucket | 420 | $22.60 | $32.19 | +42% | 32% |
| MRD-102 Mr. Dunks Rainbow cookie bucket | 260 | $22.60 | $32.19 | +42% | 32% |
Not yet landed. Receive & land books 680 cartons to the 3PL and writes these landed costs across the range.
Note — Mr. Dunks buckets — awaiting wharf release.