Scribd Logo
Upload

Welcome to Scribd!

  • DFI Arequipe

    Uploaded by

    ROOSEVELT SANTIAGO LLANOS VELA
    10 views8 pages
    This document contains information about the shipment of 85,000 cans from Ibague, Colombia to Bremen, Germany including production costs, packing details, freight costs, taxes, and a cost matrix. It estimates the total delivered cost (DDP) at $103,533 including a $45,919 production cost, $19,486 in freight charges, and $38,128 in taxes and fees. The shipment will be sent by truck from Ibague to Cartagena and then by ship in 7 TEUs from Cartagena to Bremen, and finally by truck from Bremen to the customer warehouse.

    Original Description:

    mn

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains information about the shipment of 85,000 cans from Ibague, Colombia to Bremen, Germany including production costs, packing details, freight costs, taxes, and a cost matrix. It estimates the total delivered cost (DDP) at $103,533 including a $45,919 production cost, $19,486 in freight charges, and $38,128 in taxes and fees. The shipment will be sent by truck from Ibague to Cartagena and then by ship in 7 TEUs from Cartagena to Bremen, and finally by truck from Bremen to the customer warehouse.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    10 views8 pages

    DFI Arequipe

    Uploaded by

    ROOSEVELT SANTIAGO LLANOS VELA
    This document contains information about the shipment of 85,000 cans from Ibague, Colombia to Bremen, Germany including production costs, packing details, freight costs, taxes, and a cost matrix. It estimates the total delivered cost (DDP) at $103,533 including a $45,919 production cost, $19,486 in freight charges, and $38,128 in taxes and fees. The shipment will be sent by truck from Ibague to Cartagena and then by ship in 7 TEUs from Cartagena to Bremen, and finally by truck from Bremen to the customer warehouse.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 8

    Origin Ibague

    Destination Bremen

    Product Info
    Quantity 85,000.00 Cans
    Production Cost 2,350.00 Unit
    Margin 0.25 %
    Height 10.00 cm
    Cans Weight 300.00 gr
    Diameter 10.00 cm

    Packing
    Capacity 25.00 cans
    L 50.00 cm
    W 40.00 cm
    H 30.00 cm
    Pile limit 5.00 Unit
    Weight 350.00 gr
    Box Cost 750.00 Unit
    Number of boxes 3,400.00 Units

    Pallet
    Pallet cost 25,000.00 Unit
    Weight 32.00 kg
    Pallet Height 1.60 mts
    L 1.20 mts
    W 1.00 mts
    Boxes per layer 6.00 units
    Boxes per pallet 30.00 units
    Number of pallets 113.33 units
    Aprox 114.00 units

    Exchange rate
    4,350.00 USD
    Freight Reference Fee in Export
    Freight Ibg - Ctg 60,000.00 COP / W/V
    or 1,500,000.00 COP / TRUCK
    Truck Capacity
    Weight 30.00 tons
    Volume 40.00 m3
    Insurance 0.003 EXW
    Origin Certificate 600,000.00 COP
    Export documents 330,000.00 COP
    Handling and loading at seller factory 105,000.00 COP
    Handling and loading at dispatch port 1.50 USD/Pallet
    Consigment note 15,000.00 COP
    Customs intermediation 0.003 FOB
    Preshipment Inspection 0.001 FOB

    Freight Reference Internacional


    Maritime Freight 1,300.00 USD / TEU AI
    or 85.00 USD / W/V
    CAF 0.05 %
    BAF 0.30 USD
    B/L 10.00 USD
    TEU Capacity
    Weight 22.10 Tons
    Volume 33.13 m3
    International Insurance 0.01 CIF
    Unloading at destination port 5.00 USD per Ton
    Import custom 0.012 CIF
    Tariff 0.25 0.08
    VAT 0.15 0.05

    Freight Reference Fee in Import


    Freight Bremen - M`er Warehouse 1,200.00 USD / TRUCK
    Insurance 0.005 CIF
    Truck Capacity
    Weight 20.00 Tons
    Volume 30.00 m3
    Inspection in import custom 150.00 USD
    Journey Time 12.00 days
    Market interest rate 0.18 %
    RUTA
    Ibague TRUCK Cartagena SHIP

    Cubicar
    Empaques 85,000.00
    Embalajes 3,400.00
    Pallet 114.00

    Pesos Especificos Pesos Volumetricos


    Empaques 25.50 SEA 217.60
    Embalajes 1.19 LAND 72.53
    Pallet 3.65
    TOTAL W 30.34

    Volumen de carga (L*W*H)*Units


    217.60 m3

    Requerimiento de espacio
    Export Country W v/s V TRUCKS
    Weight 1.01 2.00
    Volume 5.44 6.00
    International Transit TEUS
    Weight 1.37 2.00 Dimensions
    Volume 6.57 7.00 11.40
    Import Country TRUCKS
    Weight 1.52 2.00
    Volume 7.25 8.00

    Calculo de Fletes
    Expo Country (Ibg/Ctg) Basic Fee Extra Charge Total
    Loose 1,000.46 0.00 1,000.46
    Truck 2,068.97 0.00 2,068.97
    International (Ctga/Bremen) Basic Fee BAF CAF
    Loose 18,496.00 65.28 924.80
    TEU 15,600.00 0.00 0.00
    Impo Country Basic Fee Extra Charge Total
    Truck 9,600.00 0.00 9,600.00
    Bremen TRUCK M´er Warehouse

    Vsea
    Vland

    12.00

    Total
    19,486.08
    15,600.00
    Matriz de costos de Exportación
    Costo de producción 45,919.54
    Packing 586.21
    Local Price 62,007.66
    Palletizing 655.17
    Origin Certificate 137.93
    Export documents 75.86
    EXW - El totumo/Ibague 62,876.63
    Freight Ibg - Ctg 1,000.46
    Insurance 188.63 FOB
    Handling and loading at seller factory 24.14 1.00
    Customs intermediation 193.60 0.003 0.996
    Preshipment Inspection 64.53 0.001 FOB
    Consigment note 3.45
    B/L 10.00
    FAS - Cartagena 64,361.43
    Handling and loading at dispatch port 171.00
    FOB - Cartagena 64,532.43 CIF
    International Insurance 809.42 0.01 1.00
    Maritime Freight 15,600.00 0.99
    CIF - Bremen 80,941.85 CIF
    Unloading at destination port 151.69
    Import custom 971.30
    Tariff 6,475.35
    VAT 4,370.86
    Freight Bremen - M`er Warehouse 9,600.00
    Insurance 404.71
    Inspection in import custom 0.00 BASC
    DDP No Capital Cost - Customer WH 102,915.76
    K cost 617.49
    DDP with K cost 103,533.26

    Matriz de costos de Exportación


    Costo de producción #DIV/0!
    Packing #DIV/0!
    Local Price #DIV/0!
    Palletizing #DIV/0!
    0.00 #DIV/0!
    0.00 #DIV/0!
    EXW - El totumo/Ibague #DIV/0!
    Weight 0.00
    Market interest rate #DIV/0!
    0.00 #DIV/0!
    0.00 0.00
    0.00 0.00
    0.00 #DIV/0!
    0.00 0.00
    FAS - Cartagena #DIV/0!
    0.00 0.00
    FOB - Cartagena 35,600.00
    International Insurance 760.00
    Maritime Freight 1,170.00
    CIF - Bremen 37,530.00
    0.00 0.00
    0.00 0.00
    Tariff 5,629.50 0.15 13,829.81
    VAT 8,200.31 0.19
    0.00 0.00
    0.00 0.00
    0.00 0.00
    DDP No Capital Cost - Customer WH
    K cost 0.00
    DDP with K cost 0.00
    = EXW CD CI
    = 62,876.63 1,397.68 0.004
    = 64,274.30
    = 64,532.43

    = FOB INS FREI


    = 64,532.43 0.01 15,600.00
    = 80,132.43
    = 80,941.85

    You might also like