W6

Total cost of
Nbre of transport in
shipments euro
Direct Rastatt 1 2630
Direct Pilzen 1 3350
Direct Pilzen Air 2 10000
Direct Nippon 0
Combination 1 ( please indicate 1st Rec.Loc &2nd Rec.Loc) 1 3500
Combination 2 ( please indicate 1st Rec.Loc &2nd Rec.Loc)
Combination 3 ( please indicate 1st Rec.Loc &2nd Rec.Loc)

Total 19480
YWTC air not included
 Nbre of
Nbre of days days of Value of
W6 of FG stock Value of FG W7 FG stock FG stock W8
in Total stock in Total cost Nbre of in Total in Total
Nbre of Loop Total Loop Nbre of of pallets Loop Loop Nbre of
pallets per (YTU+Transi (YTU+Transi shipment transport per (YTU+Tra (YTU+Tra shipment
shipment t+3PL) t+3PL) s in euro shipment nsit+3PL) nsit+3PL) s
78 3 8090 228 3
27 2 3350 61 1
11 2 10000 12 2
1 3350 64 0
54 1

NA NA NA NA
24790
YWTC air not included YWTC air not included
 Nbre of Nbre of
days of Value of days of Value of
W8 FG stock FG stock W9 FG stock FG stock W10
Total cost Nbre of in Total in Total Total cost Nbre of in Total in Total
of pallets Loop Loop Nbre of of pallets Loop Loop Nbre of
transport per (YTU+Tra (YTU+Tra shipment transport per (YTU+Tra (YTU+Tra shipment
in euro shipment nsit+3PL) nsit+3PL) s in euro shipment nsit+3PL) nsit+3PL) s
7890 234 3 7890 234 3
3350 (+/-) 65 1 3350 (+/-) 65 0
10000 12 2 10000 11 2
17.33 499163 0 1
3500 (+/-) 78 1 3500 (+/-) 78 1

NA NA NA NA
24740 24740
YWTC air not included YWTC air not included YWTC air not included
Estimation with 2nd wave pla

Add the split between Plsen and Nippon

correct the values
 Nbre of Nbre of
days of Value of days of Value of
W10 FG stock FG stock Wx FG stock FG stock Wx+1
Total cost Nbre of in Total in Total Total cost Nbre of in Total in Total
of pallets Loop Loop Nbre of of pallets Loop Loop Nbre of
transport per (YTU+Tra (YTU+Tra shipment transport per (YTU+Tra (YTU+Tra shipment
in euro shipment nsit+3PL) nsit+3PL) s in euro shipment nsit+3PL) nsit+3PL) s
7890 234

10000 11
3350 78
3500 (+/-) 78

NA NA NA NA
24740
YWTC air not included
Estimation with 2nd wave plan
 Nbre of
days of Value of
Wx+1 FG stock FG stock
Total cost Nbre of in Total in Total
of pallets Loop Loop
transport per (YTU+Tra (YTU+Tra
in euro shipment nsit+3PL) nsit+3PL)

NA NA