Power Trading Cost Comparison

ImporterFAB CH + Assembler/Service Prov.
Power Trading Concept
Subsidairy
Assumptions
TV Items
10.000,00
 
Average cost price
700,00
 
 
Business Volume7.000.000,00
Assumptions
TV Items
10.000,00
Average cost price
non duitable Components
590,00
Average cost price
duitable Components
100,00
Business Volume6.900.000,00
Assumptions
TV Items
10.000,00
Average cost price
non duitable Components
590,00
Average cost price
duitable Components
100,00
Business Volume6.900.000,00
 
Costoms Duty
14,00 980.000,00
Costs including Margin8,00560.000,00
Assembling Costs / Item0,00 
Service Costs / Item25,00250.000,00
   
   
Total Costs 1.790.000,00
Costoms Duty
for Components %
14,00 140.000,00
Costs including Margin0,000,00
Assembling Costs / Item25,00250.000,00
Service Costs / Item25,00250.000,00
Fee Power Trading1,5103.500,00
Costs Sales169.000,00
Total Costs 812.500,00
Costoms Duty
for Components %
14,00 140.000,00
Costs including Margin0,000,00
Assembling Costs / Item25,00250.000,00
Service Costs / Item25,00250.000,00
   
   
Sub Total 640.000,00
  
Subsidairy Cost Facility344.000,00
Business Tax22.4000,00
Corporate Income Tax35.000,00
Sub Total401.400,00
Total Costs1.041.400,00
Savings977.500,00748.600,00
 13,96 %10,69 %