Landed-cost calculator
From cargo to
forecourt price.
Model a Zimbabwe-bound parcel from FOB through the ZERA-regulated pump price — with MT/litre densities, statutory levies, financing cost, the financeable facility size, break-even forecourt price and DSCR bankability. Or use the quick five-line pump-price stack.
Indicative only — not a live price feed or regulatory tariff schedule
Parcel
Density 0.832 kg/L · 5,000,000 L · 4,160 MT
= $0.7800/L FOB
Landed costs (to depot)
= $0.0458/L
4,975,000 L saleable
Financing & margin
SOFR + margin, e.g. 0.095
Self-liquidating band 60–180d
Modelled pump price
$1.439
per litre (indicative)
Facility economics
- Financeable facility sizeUSD 4,628,800
- Interest over tenorUSD 144,571
- Arrangement feeUSD 46,288
- Total repayableUSD 4,819,659
- Break-even forecourt price$0.9688/L
- Projected sale proceedsUSD 7,159,640
- Gross margin on cargoUSD 2,339,981
Bankability
1.50×DSCR — sale proceeds ÷ (facility + interest)
Save and finance this cargo
Create a free account to save the model and apply for a facility.
Take this cargo to the marketplace
Distributor members can list cargo and match offtake.
Open marketplace