PALTANA

• Santiago Acuña Reyes

• Juanita Parra Ramírez
• Daniel Ramírez
• Valentina Rodríguez Ortiz
High (mtrs)
0,24

 
Volume:
0,000972

Weight:
Width (mtrs) Large (mtrs) 0,490 Kg
0,045 0,09
HS CODE and Product 3305.10.00.00
Description Champu
Description
Essential oils and resinoids; perfumery,
toilet or cosmetic preparations
Hair preparations.   Volume: 0,055
- Champu WEIGHT: 23,52 KG
Box price: $1.463.280 COP
Reference 48 Units
2507
PALTANA

Sell price
$ 30.485 COP
Largo (mtrs) Ancho (mtrs) Alto (mtrs)
0,55 0,4 0,25
 PALTANA
COMMERCIAL UNIT 48 per box
MOQ 1.050boxes
TOTAL UNITS 50.400
WEIGHT OF THE PRODUCT 0,490 KG
WEIGHT OF THE COMMERCIAL 23,52 KG
UNIT
TOTAL 24.696 KG
1. How much do you want to sell in the international market?
- we expect to sell at least 1.050 units of champu.

2. Can you sell that order?

Yes, we have a production capacity of 5.000 units of which
we want to sell at least 1.050 of them.

3. What is your production capacity?

5.000 units
 3. What is your minimum exportable quantity?
Our MOQ is 1.050 units.

4. What is your maximum exportable quantity?

Our maximum exportable quantity is 2.100 units.
because the remaining 2900 are for national sale
5. Can you sell one unit?

NO!, we manage economies of

scale and we can not produce
few units for sale. It was just as
expensive to produce 100 units.
 cardboard base:
PALTANA Dimentions: 0,135m X 0,27m X 0,1m
Units: 8.400 WEIGHT: 0,05 Kg
Price: $ 500 COP
Total: 4.200.000 COP
Thermoencogible Polyethylene = 304.900/1000 = $304,9 COP
Dimentions: 0,27m X 0,54m X 0,25m
Weight per Unit: 0,008 Kg
8.400 Units = $ 2.561.160 COP
50.400/6
Cardboard box $ 3.000 COP (unit) 6: GROUPS
48 Units Dimentions: 0,55 X 0,40 X 0,25 m
Avocado
Shampoo Weight per cardboard: 0,5 Kg
Weight per box: 24,08 Kg
Number of boxes: 1.050
TOTAL
Total: $ 3.150.000 COP
$ 9.911.160 cop
PALLET: $ 25.000 (32 PALLETS)
WEIGHT CAPACITY: 1.000 KG UNIT: 790 (1.050 Boxes)
STRAP: $ 80.000 COP
TARE: 30 KG PLASTIC $ 829.500 COP
DIMENTIONS: 1,0 X 1,20 X 1,95
TOTAL PRICE: $ 800.000 COP

LOCAL RIGGING EXPORTER:

WORKFOCE: $ 25.000 per hour (3 Hours)
FORKLIFT HIRED FOR 3 hours TOTAL:
TOTAL WORKFOCE: $ 75.000 COP $70.000 COP $ 1.854.500
1,75 m
7 Boxes

1,20 m 1,0 m
3 Boxes 1 Box (aprox)
Container with two floors

0,05 mts of structure

1,25 1st floor
1,25 2nd floor
 1st floor
Total boxes: 630

1,25 m
5 Boxes

The fisrt floor has

36 m3

2,4 m 12,0 m
EACH PALLET SUPPORTS 24 Pallets
2 pallets
A WEIGHT OF 361,2 Kg
21 Boxes (aprox)
 2nd floor
Total boxes: 420

1,25 m
5 Boxes

The second floor has

24 m3
2,4 m 8,0 m
EACH PALLET SUPPORTS 8 Pallets
2 Pallets
A WEIGHT OF 361,2 Kg
6 Boxes 14 Boxes (aprox)
 Volume: 76,3  Volume: 73,44
Weight: 26.460 KG Weight: 25.284 KG
CONTAINER HIGH CUBE

2,642 m
2,55 m

The container is charged

to 96,25% of its volume
2,41 m capacity , and, 95,55% of
12,0 m
2,40 m its weight capacity.
  Volume: 76,3  Volume: 73,44
Weight: 26.460 KG Weight: 25.284 KG
 PALLETS’ WEIGHT (32): 960 KG
CONTAINER HIGH CUBE
 WEIGHT OF STRUCTURE: 100 KG
 TOTAL WEIGHT: 26.344 KG

2,642 m
2,55 m

The container is charged

to 96,25% of its volume
2,41 m capacity , and, 99,56% of
12,0 m
2,40 m its weight capacity.
 WEIGHT VOLUME
QUANTITY PRODUCT WEIGHT TOTAL QUANTITY PRODUCT LARGE WIDTH HIGH TOTAL
WEIGHT VOLUME
1.050 SHAMPOO 24,08 KG 25.284 KG 1.050 SHAMPOO 0,55 0,40 0,25 57,75

WEIGHT CAPACITY VOLUME CAPACITY

UNIT SHAMPOO TOTAL WEIGHT UNIT LARGE WIDTH HIGH VOLUME
BOX 24,08 KG 24,08 KG BOX 0,55 m 0,40 m 0,25 m 0,055
PALLET 1.000 KG PALLET 1,0 m 1,2 m 1,95 m 2,34

WEIGHT OF SHIPMENT 25.284 VOLUME OF SHIPMENT   57,75

# PALLETS 25,284 # PALLETS 24,679
WEIGHT OF PALLET 1.000 VOLUME OF PALLET   2,34
25 = 25
≈
 
25 PALLETS 25* PALLETS ≈
 
25 PALLETS
*Additionally we used 7 pallets 32* PALLETS
 WEIGHT VOLUME
QUANTITY PRODUCT WEIGHT TOTAL QUANTITY PRODUCT LARGE WIDTH HIGH TOTAL
WEIGHT VOLUME
1.050 SHAMPOO 24,08 KG 25.284 KG 1.050 SHAMPOO 0,55 0,40 0,25 73,44

WEIGHT CAPACITY VOLUME CAPACITY

UNIT SHAMPOO TOTAL WEIGHT UNIT LARGE WIDTH HIGH VOLUME
BOX 24,08 KG 24,08 KG BOX 0,55 m 0,40 m 0,25 m 0,055
PALLET 1.000 KG PALLET 1,0 m 1,2 m 1,95 m 2,34

WEIGHT OF SHIPMENT 25.284 VOLUME OF SHIPMENT   73,44

# PALLETS 25,284 # PALLETS 31,384
WEIGHT OF PALLET 1.000 VOLUME OF PALLET   2,34
25 < 32
≈
 
25 PALLETS 25* PALLETS ≈
 
32 PALLETS
32* PALLETS
 PRODCUT INFORMATION
SHAMPOO
HS CODE 3305.10.00.00
PRODUCT NAME AVOCADO SHAMPOO
COMMERCIAL UNITS 48 per box
VALUE per CU $ 1.463.280
PACKING Polybag and carton box
PACKING SIZE 0,55 X 0,40 X 0,25 mts
 SHIPPING INFORMATION
ORIGIN BOGOTÁ D.C - COLOMBIA
DESTINATION BOMBAY - INDIA
NET WEIGHT 24.696 KG
GROSS WEIGHT 25.284 KG
COMMERCIAL UNITS 1.050 Boxes
CARGO UNIT 32 Wood Pallets
TOTAL VOLUMEN 73,44 m3
TOTAL VALUE $ 1'536.444.000 COP
Buenaventura Bombay (Munbay) 39 – 45 days Weekly Frecuency
 COP USD
PRODUCT
SHAMPOO $ 1.536.444.000 $ 467.522,94
$ -
PACKING $ 9.911.160 $ 3.015,86
PACKANGING $ 1.854.500 $ 564,30
EXWORK VALUE $ 1.548.209.660 $ 471.103,10
$ -
EXPORT HANDLING $ 300.000 $ 91,29
DOCUMENTS $ 300.000 $ 91,29
LOCAL TRANSPORT $ 400.000 $ 121,72
INSURANCE $ 51.606.989 $ 15.703,44
FOB VALUE $ 1.600.816.649 $ 487.110,82
$ -
INTERNATIONAL. TRANSPORT $ 400.000 $ 121,72
INSURANCE $ 51.606.989 $ 15.703,44
CIF VALUE $ 1.652.823.637 $ 502.935,97
$ -
HARMONIZED TARIFF 20% $ 330.564.727 $ 100.587,19
VAT (VALUE ADDED TAX) 19% $ 376.843.789 $ 114.669,40
VALUE OUTSIDE THE PORT $ 2.360.232.154 $ 718.192,57
$ -
INTERNAL TRANSPORT $ 400.000 $ 121,72
INSURANCE $ 51.606.989 $ 15.703,44
$ -
DDP VALUE $ 2.412.239.143 $ 734.017,72
 EX - WORK VALUE $ 467.522,94
DDP VALUE $ 619.348,32
IMPORT FINAL COST $ 619.348,32
IMP. MARGIN 15% $ 712.250,57
RETAIL MARGIN 10% $ 783.475,62

≈
Final Value 783.475,62  
UNIT VALUE 15,545 USD 15,55 USD
Total Units 50.400

TMR: MON, 13/05/2019

$ 51.086 COP $ 3.286,35 COP