Landed-cost worksheet
CNT-2026-006 · MABL380719
Sunrise Confectionery Sdn Bhd — Port Klang, Malaysia
Maersk Surabaya · 1 × 40ft HC · ETD 31/07 · ETA 15/09
Maersk Surabaya · 1 × 40ft HC · ETD 31/07 · ETA 15/09
On water
Total landed cost
$34,152.91
+41% over FOB · 1,320 cartons
Cost build-up
| FOB goods (ex-works, AUD) FOB Port Klang · FX 1.53 | $24,260.00 |
| Sea freight 1 × 40ft HC | $6,120.00 |
| Marine insurance 0.35% of goods | $84.91 |
| Customs duty per line, at each SKU's rate | $970.40 |
| Clearance broker + wharfage + biosecurity | $1,065.00 |
| 3PL inbound handling unpack, palletise, put-away | $1,652.60 |
| Total landed cost | $34,152.91 |
Landed cost per SKU (on-costs shared pro-rata by FOB value)
| SKU | Cartons | FOB / case | Landed / case | Uplift | Margin @ wholesale |
|---|---|---|---|---|---|
| PCP-101 Percy's Pantry Choc chip bites | 500 | $16.80 | $23.65 | +41% | 32% |
| PCP-201 Percy's Pantry Choc chip — club 1kg | 260 | $30.60 | $43.08 | +41% | 32% |
| ANB-101 Another Batch Golden crunch brittle | 320 | $13.90 | $19.57 | +41% | 35% |
| ANB-102 Another Batch Salted caramel brittle | 240 | $14.40 | $20.27 | +41% | 35% |
Not yet landed. Receive & land books 1,320 cartons to the 3PL and writes these landed costs across the range.