1. Please, prepare the cost sheet, based on the following information.
2. Commodity: Icumsa 45 Sugar
3. Quantity: 100,000 MT in bulk
4. Exchange rate: US $1.00 = CAD $1.25
5. Cost Ex-warehouse: CAD$25,000,000
6. Trucking (freight to dock): CAD$500,000
7. Wharfage and handling: CAD$4 per MT
8. Finance charge: 2.5%
9. Profit margin: 7%
10. Agent's commission: CAD$100,000
11. Ocean freight: US$5,000,000 for total shipment
12. Marin insurance: 1% on110% of the C&F value

Please, use the attached cost sheet to make your calculations, show all calculations,

Round your final answer to the nearest dollar amount; then, put the final price to the nearest $5 amount.

Costs	CAD$ Cost	US$ Cost	Notes
Cost [EXW] Ex-warehouse
Trucking (freight to dock)
Cost to Dock
Wharfage and Handling
Cost FAS (beside vessel)
Finance Charge
Profit Margin
Agent's Commission
Price FOB
Convert to US$ (move to new column)
Ocean Freight
Price [CFR] C&F
Marine Insurance
Total [CIF] CIF
Round to the nearest US$
Round to the nearest US$5