COSTA RICA MATERIAL SALES PRICE
Metric Tons per Container : 25
CURRENCY RATE COLON : 516 PER us $
MATERIAL Destination MARKET PRICE FAS COST FOB COST
CR-12 Shanghai $ 240.00 $ 168.05 $ 147.60
CR-12 Kaohsiung $ 250.00 $ 182.05 $ 161.60
NOTE: CR-12 = double sorted OCC
COSTA RICA MATERIAL COST PRICE
Metric Tons per Container :
CURRENCY RATE COLON :
MATERIAL COST PRICE (colones) COST IN US $ DELIVERY
CR-37 ₡52,000.00 $ 100.78 $ 25.00
CR-12 ₡35,000.00 $ 67.83 $ 25.00
Document Fees ₡90,000.00 $ 174.42
Inland Freight ₡235,000.00 $ 455.43
Ocean Freight $900.00
NOTE: CR-12 = double sorted OCC
CR-37= sorted office paper
COST PRICE
25
516 PER us $
FOB COST OVERHEAD FOB COST DOCS INLAND OCEAN
$ 125.78 $ 11.36 $ 137.14 $ 6.98 $ 18.22 $36.00
$ 92.83 $ 11.36 $ 104.19 $ 6.98 $ 18.22 $36.00
PLANNING CHART FOR PAPER/OCC SHIPMENTS FROM COSTA RICA
(ENTER VARIABLES DESIRED IN YELLOW SHADED BOXES)
TOTAL TARGET CNF COST/MT - SHANGHAI
TOTAL TARGET CNF COST/MT - KAOHSIUNG
TOTAL TARGET GROSS PROFIT/MT
Kaohsiung
WEEKLY
number of tons desired per week: 524
number of 40' vans required: 21
amount of commissions payable: $8,122.00
amount for ocean freight: $16,768.00
total maximum FAS amount : $96,678.00
amount for inland freight and docs: $9,432.00
total maximum FOB amount : $87,246.00
MAXIMUM COST PER TON FOB Supplier $58,478.40
AVERAGE SEA FREIGHT - SHANGHAI $900.00
AVERAGE SEA FREIGHT - Kaohsiung $800.00 $16,768.00
Actual Price/MT - Supplier $ 67.83 $35,542.92
Total Gross profit/MT (Shanghai) $79.77
Total Gross profit/MT (Kaohsiung) $93.77 $49,135.76
FROM TO MSC NYK HAPAG-LLOYD
COSTA RICA
Pto. LIMON SHANGHAI $1,380
Pto. CALDERA SHANGHAI $1,535 $1,400
Pto. LIMON Kaohsiung $1,045 $1,050
Pto. CALDERA Kaohsiung $950 $900
PUERTO RICO
Pto. San Juan Kaohsiung
Pto. San Juan SHANGHAI
DOMINICAN REPUBLIC
Pto. Caucedo Taishung
Pto. Caucedo Huangpu
Pto. Caucedo Belawan
Pto. Caucedo Jakarta
Pto. Caucedo Istanbul / Izmir
Pto. Caucedo Busan / Kwangyang
Pto. Caucedo Nhava Sheva
1- Caucedo to Nhava Sheva / India: Usd 950.- x 20’ / usd 1200.- x 40’ + othc Usd75 + dthc INR4104/20’
2- Caucedo-Jakarta: USD900 /20’ & USD1150/40’ + dthc + b/l USd25 + OTHC USd75
3- Caucedo-Busan y kwangyang / KOREA: USD900 /20’ & USD1150/40’ + dthc + b/l USd25 + OTHC
4- Caucedo-Izmir / Istanbul: usd 1150.- x 20’ / usd 1500.- x 40’ + OTHC usd75 + free out + isps
5- Caucedo-Belawan / Indonesia: USD1100/40’ & 950/20’ + DTHC USd95/20’ & 245/40’ + BL25
6- Caucedo-Huangpu / China: USD1100/40’ + DTHC + BL25 & USD825/20’ + DTHC + BL25
7- Caucedo – Taichung, / Taiwan. 20’dc = $1050 + dthc. / 40’hc = $1150 + dthc.
GUATEMALA
Pto. Quetzahl Kaohsiung $850
Jakarta
Pto. San Tomas
Shanghai $1,000
Jakarta
El Salvador
Pto. Acajutla Kaohsing $950
San Salvador via Pto. Cortez -
Ningbo $1,930
Hong Kong $1,950
Shanghai $1,925
Quingdao $1,960
Nicaragua
Pto. Corinto Kaohsiung
Panama
Pto. Colon
Pto. Balboa
Ecuador
Pto. Guyaquil
Germany
Port of Hamburg
STA RICA
$ 240
$ 250
$ 50
SHANGHAI Kaohsiung SHANGHAI Kaohsiung SHANGHAI
WEEKLY MONTHLY MONTHLY EACH EACH
524 2271 2271
21 91 91 25 25
$8,122.00 $35,195.33 $35,195.33 $387.50 $387.50
$18,864.00 $72,661.33 $81,744.00 $800.00 $900.00
$89,342.00 $418,938.00 $387,148.67 $4,612.50 $4,262.50
$9,432.00 $40,872.00 $40,872.00 $450.00 $450.00
$79,910.00 $378,066.00 $346,276.67 $4,162.50 $3,812.50
$51,142.40 $253,406.40 $221,617.07 $2,790.00 $ 2,440.00
$18,864.00
$35,542.92 $149,280.26 $149,280.26 $1,492.26 $1,492.26
$41,799.76 $286,778.25 $2,866.74
$286,778.25 $2,866.74
MAERSK EVERGREEN APL China Shipping
$1,500
$1,600 $1,300 $1,043
$1,600 $950
$1,045
$845
$1,150
$1,125
$1,370
$1,250
$1,575
$1,250
$1,300
sd75 + dthc INR4104/20’ & 6225/40’ + ihc (12.36% on top DTHC) + BL Usd25
hc + b/l USd25 + OTHC USd75
+ free out + isps
& 245/40’ + BL25
+ DTHC + BL25
$1,892
Kaohsiung SHANGHAI
Per Ton Per Ton
1 1
$15.50 $15.50
$32.00 $36.00
$182.05 $168.05
$20.45 $20.45
$161.60 $147.60
$111.60 $97.60
$67.83 $67.83
$79.77
$130.31