An Co Co., Ltd. General Cargo 76 1,638 Crown Worldwide Group Personal Effect 4 2,450 [PDF]

Zitiervorschau

STT Shipper

Commodity

1 2 3 4 5 6 7

General Cargo Personal effect General Cargo Wooden product Garment General Cargo Spare parts

AN CO CO., LTD. CROWN WORLDWIDE GROUP KIEU DANG CO., LTD. KIM QUI CO., LTD. THANH BINH CO., LTD. HACOTA MANUFACTURE EX-IM CO., VHK CO., LTD.

P’kgs

kgs

76 4 15 36 27 15 10

1,638 2,450 450 1,230 850 250 150 7,018.00

Do 7 khách hàng có tổng sô khối là 22.66 cbm, nên sẽ đóng vào trong cont 20"

EXCHANGE RATE 1USD=22000VND

Chi phí tại VN (HCM): 150 o O/F : USD 150/20’ 78 o THC : USD 78/20’

o B/L : USD 25/SET (ORIGINAL) 20 o TELEX: USD 20/SET (SURRENDERED) 65 o EBS: USD 65/20’ o ENS ( if required ): USD 30/BL ( for EU cargo ) 5 o SEAL: USD 5/UNIT TONG CONG: 318 USD DOANH THU TẠI VN:

o o o o o o

586.25 140 103.18 103.18 0 58.13

TONG CỘNG CHI PHI TẠI SIN 192 40 45 30 55 20

· · · · · ·

O/F: USD 25.00/CBM (min 1 CBM) B/L fee: VND 440.000,00 per set of original B/L THC: USD 4,40 per w/m EBS: USD 4,40 per w/m ENS ( if required ): USD 30/BL ( for EU cargo ) CFS fee: VND 98.000,00 per ton / or 2,00 cbm (m 990.74 USD

EXCHANGE RATE 1USD=1.37SGD THC S$192.00/20ft D/O S$40.00/shpt Agency Fee S$45.00/shpt FCL S$30.00/20ft Wharfage S$55.00/20ft Port Net & DHC S$20.00/20ft

· Handling Chgs · Unstuffing · Trucking · Lolo Chgs TONG CO

30 200 140 55

=

S$30.00/shpt S$200.00/20ft S$140.00/20ft S$55.00/20ft 807.00 SGD 589.05 USD

DOANH THU 592.11 234.50 41.04 163.13 210.00 105.00 315.00 420.00 315.00

· · · · · · · · ·

LCL Charge 25,25/wm Terminal Handling Charge 10,00 / wm PSA Wharfage 1,75 / wm Forklift Charge 45,00 /4CBM. (for shipment from 4 cbm) Declaration Fee 30,00 / set Tradenet Fee 15,00 / set Agency Fee 45,00 / BL Delivery Order 60,00 / BL Import Processing Fee 45,00 / BL

TOTAL: lợi nhuận P/S 50%

1,832.43 916.22

câu 2: Shipper

STT 1 2 3 4 5 6 7

2,395.78 SGD 1,748.74 USD

AN CO CO., LTD. CROWN WORLDWIDE GROUP KIEU DANG CO., LTD. KIM QUI CO., LTD. THANH BINH CO., LTD. HACOTA MANUFACTURE EX-IM CO., VHK CO., LTD.

Commodity General Cargo Personal effect General Cargo Wooden product Garment General Cargo Spare parts

P’kgs 76 4 15 36 27 15 10 Tổng

0.15usd - 1kg - min 50 USD -> 50/0.15 =

333.3333333333 kg

QG 1,638 2,450 450 1,230 850 250 150 7,018 Wg

m3 Chargeable weight

O/F

B/L

THC

EBS

CFS

3.5 6.7 2.1 7.8 1.35 1 1

87.5

20

15.4

15.4

7.80

146.10

167.5

20

29.48

29.48

14.92

261.38

52.5

20

9.24

9.24

4.68

95.66

195

20

34.32

34.32

17.37

301.01

33.75

20

5.94

5.94

4.45

70.08

25

20

4.4

4.4

4.45

58.25

25

20

4.4

4.4

4.45

58.25

3.50 6.70 2.10 7.80 1.35 0.85 0.36 22.66

23.45

=22000VND

min 1 CBM) 0 per set of original B/L

30/BL ( for EU cargo ) 0 per ton / or 2,00 cbm (min 1 ton / or 2,00 cbm) whichever is greater (New Port)

=1.37SGD

990.74

hipment from 4 cbm)

sea

air

m3 3.5 6.7 2.1 7.8 1.4 0.9 0.4

QV 583.33 1,116.67 350.00 1,300.00 225.00 141.67 60.00 3,777 Wv

LN=

1,834.20

QC

A/F

1,638.00 2,450.00 450.00 1,300.00 850.00 250.00 150.00 7,088.00

1,556.10 2,327.50 652.50 1,235.00 977.50 425.00 275.00 7,448.60

BT1

o O/F : USD 1450/20’

2900 156

o THC : USD 78/20’ o B/L : USD 25/SET (ORIGINAL)

25

o TELEX: USD 20/SET (SURRENDERED) o EBS: USD 65/20’ (for ASIAN cargo) o ENS (if required): USD 30/BL (for EU cargo) 30 SEAL: USD 5/UNIT

10 3,121.00

STT Shipper

Commodity

1 2 3 4 5 6 7

General Cargo Personal effect General Cargo Wooden product Garment General Cargo Spare parts

AN CO CO., LTD. CROWN WORLDWIDE GROUP KIEU DANG CO., LTD. KIM QUI CO., LTD. THANH BINH CO., LTD. HACOTA MANUFACTURE EX-IM CO., VHK CO., LTD.

P’kgs

kgs

76 4 15 36 27 15 10

1,638 2,450 450 1,230 850 250 150 7,018.00

Do 7 khách hàng có tổng sô khối là 22.66 cbm, nên sẽ đóng vào trong cont 20"

EXCHANGE RATE 1USD=22000VND

Chi phí tại VN (HCM): 150 o O/F : USD 150/20’

140

78 o THC : USD 78/20’

o B/L : USD 25/SET (ORIGINAL) 20 o TELEX: USD 20/SET (SURRENDERED) 65 o EBS: USD 65/20’ o ENS ( if required ): USD 30/BL ( for EU cargo ) 5 o SEAL: USD 5/UNIT TONG CONG: 318 USD

308

DOANH THU TẠI VN:

o o o o o o

586.25 140 103.18 103.18 0 58.13

TONG CỘNG CHI PHI TẠI SIN 192 40 45 30 55 20 30 200 140

· · · · · · · · ·

O/F: USD 25.00/CBM (min 1 CBM) B/L fee: VND 440.000,00 per set of original B/ THC: USD 4,40 per w/m EBS: USD 4,40 per w/m ENS ( if required ): USD 30/BL ( for EU cargo CFS fee: VND 98.000,00 per ton / or 2,00 cbm 990.74 USD

EXCHANGE RATE 1USD=1.37SGD THC S$192.00/20ft D/O S$40.00/shpt Agency Fee S$45.00/shpt FCL S$30.00/20ft Wharfage S$55.00/20ft Port Net & DHC S$20.00/20ft Handling Chgs S$30.00/shpt Unstuffing S$200.00/20ft Trucking S$140.00/20ft

· Lolo Chgs TONG CO

55

S$55.00/20ft 807.00 SGD 589.05 USD

= DOANH THU 592.11 234.50 41.04 163.13 210.00 105.00 315.00 420.00 315.00

· · · · · · · · ·

LCL Charge 25,25/wm Terminal Handling Charge 10,00 / wm PSA Wharfage 1,75 / wm Forklift Charge 45,00 /4CBM. (for shipment from 4 cbm) Declaration Fee 30,00 / set Tradenet Fee 15,00 / set Agency Fee 45,00 / BL Delivery Order 60,00 / BL Import Processing Fee 45,00 / BL

TOTAL: lợi nhuận P/S 50%

2,395.78 SGD 1,748.74 USD

1,832.43 916.22

Shipper

Commodity

AN CO CO., LTD. CROWN WORLDWIDE GROUP KIEU DANG CO., LTD. KIM QUI CO., LTD. THANH BINH CO., LTD. HACOTA MANUFACTURE EX-IM CO., VHK CO., LTD.

General Cargo Personal effect General Cargo Wooden product Garment General Cargo Spare parts

P’kgs

GQ

76 4 15 36 27 15 10

1,638 2,450 450 1,230 850 250 150

câu 2:

STT 1 2 3 4 5 6 7

Tổng

7,018 Wg

0.15usd - 1kg - min 50 USD -> 50/0.15 = 333.3333333333 kg

bài 4:

Với dữ liệu bài III, nhưng giá cước O/F: - 10 USD. Hỏi Forwarder lời hay lỗ (bao nhiêu)

m3 Chargeabl e weight

O/F

B/L

THC

EBS

CFS

3.5 6.7 2.1 7.8 1.35 1 1

87.5

20

15.4

15.4

7.80

167.5

20

29.48

29.48

14.92

52.5

20

9.24

9.24

4.68

195

20

34.32

34.32

17.37

33.75

20

5.94

5.94

4.45

25

20

4.4

4.4

4.45

25

20

4.4

4.4

4.45

586.25

140

103.18

3.50 6.70 2.10 7.80 1.35 0.85 0.36 22.66

23.45

103.18 58.1318181818

=22000VND

672.74

min 1 CBM) 0 per set of original B/L

D 30/BL ( for EU cargo ) 0 per ton / or 2,00 cbm (min 1 ton / or 2,00 cbm) whichever is greater (New Port)

=1.37SGD

shipment from 4 cbm)

1,159.69

sea

air

m3

VQ

3.5 6.7 2.1 7.8 1.4 0.9 0.4

583.33 1,116.67 350.00 1,300.00 225.00 141.67 60.00

23

3,777 Wv

LN=

ỗ (bao nhiêu)

1,834.20 CP

CQ

A/F

CUOC

1,638 2,450 450 1,300 850 250 150 7,088

1,556.10 2,327.50 652.50 1,235.00 977.50 425.00 275.00 7,448.60

1,310.40 1,960.00 585.00 1,040.00 850.00 375.00 225.00 6,345.40

1,834.20 5,614

5,614

P 245.70 367.50 67.50 195.00 127.50 50.00 50.00 1,103.20

1,556.10 2,327.50 652.50 1,235.00 977.50 425.00 275.00 7,448.60

1,834.20

146.10 261.38 95.66 301.01 70.08 58.25 58.25 990.74

333.3333

STT

Shipper

Commodity

MT

1

AN CO CO., LTD.

General Cargo

4.64

2

CROWN WORLDWIDE GROUP

Personal effect

5.45

3

KIEU DANG CO., LTD.

General Cargo

10.45

4

KIM QUI CO., LTD.

Wooden product

11.23

5 6 7

THANH BINH CO., LTD. HACOTA MANUFACTURE EX-IM CO., VHK CO., LTD. PGH CO., LTD

Garment General Cargo Spare parts General Cargo

8

1.85 0.85 0.95 9.08

Exchange rate: 1 USD = 1.2212 SGD; 1USD =22,350VND VIETNAM CHI PHÍ

·

FCL o O/F : USD 250/20’ o THC : USD 78/20’ o B/L : USD 25/SET (ORIGINAL) o TELEX: USD 20/SET (SURRENDERED) o EBS: USD 65/20’ o ENS ( if required ): USD 30/BL ( for EU cargo ) SEAL: USD 5/UNIT

500.00 156.00 20.00 130.00 10.00 816.00

·

LCL: Rates are subject to the following local charges (include VAT): o B/L fee: VND 440.000,00 per set of original B/L 19.69 o THC: USD 4,40 per w/m o EBS: USD 4,40 per w/m o ENS ( if required ): USD 30/BL ( for EU cargo ) o CFS fee: VND 98.000,00 per ton / or 2,00 cbm (min 1 ton / or 2,00 cbm)

· · · · ·

THC D/O Agency Fee FCL Wharfage

157.49 262.54 262.54 199.59 SINGAPORE CHI PHÍ FCL: 384.00 40.00 45.00 60.00 110.00

S$192.00/20ft S$40.00/shpt S$45.00/shpt S$30.00/20ft S$55.00/20ft

CÂU 1 CÂU 2 CÂU 3 CÂU 4

40.00 CÂU 5 · Port Net & DHC S$20.00/20ft 30.00 · Handling Chgs S$30.00/shpt 400.00 · Unstuffing S$200.00/20ft 280.00 · Trucking S$140.00/20ft 110.00 · Lolo Chgs S$55.00/20ft 1,499.00 1,227.48 USD 1,094.16 LCL: (Unit: SGD) DTHU 1,506.62 · LCL Charge 25,25/wm 596.68 · Terminal Handling Charge 10,00 / wm 104.42 · PSA Wharfage 1,75 / wm 648.77 · Forklift Charge 45,00 /4CBM. (for shipment from 4 cbm) 240.00 · Declaration Fee 30,00 / set 120.00 · Tradenet Fee 15,00 / set 360.00 5,990.37 · Agency Fee 45,00 / BL 480.00 · Delivery Order 60,00 / BL 360.00 Import Processing Fee 45,00 / BL 4,416.48 3,616.51 USD 3,223.71

STT

Shipper

Commodity

MT

1

AN CO CO., LTD.

General Cargo

4.64

2

CROWN WORLDWIDE GROUP

Personal effect

5.45

3

KIEU DANG CO., LTD.

General Cargo

10.45

4

KIM QUI CO., LTD.

Wooden product

11.23

5 6 7

THANH BINH CO., LTD. HACOTA MANUFACTURE EX-IM CO., VHK CO., LTD. PGH CO., LTD

Garment General Cargo Spare parts General Cargo

1.85 0.85 0.95 9.08 44.49

8

CHI PHÍ LN

47,617.57 7,033.95

35,594.40 7,033.95

kgs

m3

CW

4,638.00

3.50

4.64

5,450.00

8.70

8.70

10,450.00

12.10

12.10

11,230.00

7.80

11.23

1,850.00 850.00 950.00 9,075.00 44,493.00

5.35 0.85 0.36 15.65 54.31

5.35 1.00 1.00 15.65

O/F

B/L

THC

EBS

CFS

115.95

19.69

20.41

20.41

20.34

217.50 302.50

19.69 19.69

38.28 53.24

38.28 53.24

23.90 45.82

280.75 133.75 25.00 25.00 391.25

19.69 19.69 19.69 19.69 19.69

49.41 23.54 4.40 4.40 68.86

49.41 23.54 4.40 4.40 68.86

157.49 262.54

262.54

49.24 11.73 4.38 4.38 39.79 199.59

59.67 1,491.70

include VAT): 20.00

m (min 1 ton / or 2,00 cbm) whichever is greater (New Port)

LỢI NHUẬN LỢI NHUẬN HÒA VỐN LỢI NHUẬN

1,973.44 1,227.59 -66.16 7,033.95

1,843.70 -41.15

400.00 466.67

kgs

m3

VW

CW

A/F

4,638.00

3.50

583.33

4,638.00

5,659.41

5,450.00

8.70

10,450.00

12.10

11,230.00

7.80

1,850.00 850.00 950.00 9,075.00 44,493.00

5.35 0.85 0.36 15.36 54.02

HANDL A/F CAU5 ING

VT DPT

949.48

6,608.88

1,020.85

1,450.00 5,450.00 2,016.67 10,450.00

6,650.23 1,115.71 12,751.36 2,139.29

7,765.94 14,890.65

1,215.54 2,304.77

1,300.00 11,230.00 891.67 1,850.00 141.67 850.00 60.00 950.00 2,560.00 9,075.00

13,703.14 2,298.97 2,257.42 378.73 1,207.19 174.01 1,349.21 194.48 11,073.55 1,857.80

16,002.11 2,636.14 1,381.20 1,543.70 12,931.35

2,467.59 427.26 215.86 240.24 2,027.97

9,003.33 44,493.00 54,651.52 9,108.46

63,759.97

9,920.08

PHÍ SHIPPER PHÍ SHIPPER MIỄN CƯỚC 196.79

80.84

337.64 474.49

120.14 171.99

448.50 212.25 57.87 57.87 588.45 2,373.86

167.75 78.50 32.87 32.87 197.20 882.16

BL

phi shipper 20.00 197.10

20.00 20.00

882.16

337.96 474.80

20.00 448.82 20.00 212.56 20.00 58.18 20.00 58.18 20.00 588.76 160.00 2,376.37

A/F BAI TAP T5 4,406.10 5,177.50 9,927.50 10,668.50 1,757.50 977.50 1,092.50 8,621.25 42,628.35

STT 1

Shipper AN CO CO., LTD.

Commodity Garment Fresh flowers CROWN WORLDWIDE (*) Personal effect GROUP(**) KIEU DANG CO., LTD. General Cargo KIM QUI CO., LTD. Wooden THANH BINH CO., LTD. Garment HACOTA MANUFACTURE EX-IM CO General Cargo VHK CO., LTD. Spare part ABC CO,LTD(**) General Cargo

2 3 4 5 6 7 8

(**): Forwarder

MT 1.38 2.25 0.45 1.03 0.85 0.25 0.07 16.80

(*): Perisable: Air shipment

VIETNAM No

LCL EXPORT LOCAL CHARGE IN VN - PHỤ PHÍ HÀNG XUẤT LẺ (LCL) Ở VIỆT NAM Description UNIT Currency Cost 1.00 Origin THC Phí xếp dỡ cảng đi CBM VND 130,000.00 2.00 Origin CFS charge VND 160,000.00 Phí bốc xếp cảng đi CBM VND 200,000.00 3.00 AMS/ACI/ENS charge VND 220,000.00 Phí truyền Manifest SET VND 645,000.00 4.00 Fumigation fee VND 200,000.00 Phí hun trùng SET VND 150,000.00 Document fee Phí chứng từ SET VND 400,000.00 5.00 EBS fee VND 108,000.00 Phí xăng dầu CBM

No

Description

1.

Origin THC

FCL EXPORT LOCAL CHARGE - PHỤ PHÍ HÀNG XUẤT CONTAINER (FCL) Currency Cost 20 'DC 40'DC 2,100,000.00 3,250,000.00 VND

2.

3. 4. 5. 6.

Area

ASIA

Phí xếp dỡ cảng đi AMS/ACI/ENS fee Phí truyền Manifest (Cho lô hàng tới Châu Âu Document fee Phí chứng từ EBS fee phí xăng dầu Telex release fee Phí điện giao hang Seal fee Phí niêm chì

VND

VND

800,000.00

800,000.00

800,000.00 800,000.00

800,000.00 800,000.00

45.00

90.00

600,000.00

600,000.00

180,000.00

180,000.00

VND USD VND VND

Destination Commodity TPE MNL/SIN/PEN/KUL /BKK GENERAL CARGO TYO/ICN/CTS

45.00

100.00 1.50

1.10

1.60

1.20

1.80

1.40

FUK/OSA/OKA/HIJ

1.80

1.40

TPE MNL/SIN/PEN/KUL /BKK PER/AVI/AVF TYO/ICN/CTS

2.10

1.25

2.20

1.80

2.20

2.00

FUK/OSA/OKA/HIJ

2.20

2.00

· Terminal Handling Charge (Origin: Asia) o THB2600/20'GP, THB3900/40'GP, THB3900/40'HC o THB3100/20'RF, THB4650/40'RF(HC) · Cleaning Charge (Normal) o THB100/20'GP, THB200/40'GP, THB200/40'HC o THB100/20'RF, THB200/40'RF(HC) · Documentation Fee: THB800 per D/O · Unstuffing Charge At Destination: o JAPAN, WEST ASIA: BHT. 2000/20’, BHT. 4000/40’/HC Exchange rate: 1 USD = 31,69 THB

Area

Destination

ASIA

STT 1

2 3 4 5 6 7 8

Shipper AN CO CO., LTD.

Commodity Garment Fresh flowers (*)

CROWN WORLDWIDE Personal effect GROUP(**) KIEU DANG CO., LTD. General Cargo KIM QUI CO., LTD. Wooden THANH BINH CO., LTD. Garment HACOTA MANUFACTURE EX-IM CO General Cargo VHK CO., LTD. Spare part ABC CO,LTD(**) General Cargo

TPE MNL/SIN/PEN/ KUL/BKK TYO/ICN/CTS FUK/OSA/OKA/ HIJ TPE MNL/SIN/PEN/ KUL/BKK TYO/ICN/CTS FUK/OSA/OKA/ HIJ MT 1.38

2.25 0.45 1.03 0.85 0.25 0.07 16.80

kgs 1,380.00

m3 3.50

CW

O/F

THC

CFS

EBS

DF

3.50

35.00

19.93

30.66

16.55

19.27

2,245.00 450.00 1,030.00 850.00 250.00 70.00 16,800.00

6.70 2.10 7.80 1.35 0.85 0.36 21.85

6.70 2.10 7.80 1.35 1.00 1.00 21.85

67.00 21.00 78.00 13.50 10.00 10.00 218.50

38.15 11.96 44.41 7.69 5.69 5.69 124.40

46.95 18.39 68.32 11.82 8.76 8.76 153.11

31.69 9.93 36.89 6.39 4.73 4.73 103.35

19.27 19.27 19.27 19.27 19.27

23,075.00

44.51

45.30

453.00

257.92

346.78

214.27

115.62

Ở VIỆT NAM Remark

for co-loader for direct customer for co-loader for direct customer for direct customer for co-loader for direct customer shipment to Asia/via Asia

TAINER (FCL) ost Remark 40'HC 3,250,000.00

CHI PHÍ

445.10 cước 142.34

800,000.00 for direct customer 800,000.00 for co-loader 800,000.00 Vận đơn gốc 122.00 shipment to Asia

90.00

600,000.00

26.28

180,000.00

7.88 711.60 THAI LAN

300.00

500.00 1,000.00 1.00 0.85 0.75

THC: CFS:

Direct Cnee Forwarder 300/Cbm 200/Cbm 300/Cbm 200/Cbm

1.10

1.00

1.00

STATUS:

180/Cbm

120/Cbm

1.20

1.00

1.00

D/O:

1100/Set

950/Set

1.20

1.00

1.00

FACILITIES:100/Cbm

50/Cbm

1.20

0.95

0.85

HANDLING:500/Set

500/Set

1.50

1.20

1.10

1.70

1.20

1.10

1.70

1.20

1.10

CHI PHÍ 123.07

666.67 CAU2 CAU3 CAU4

LOI NHUẬN P/S GIA CƯỚC =0

300

500

6.31 25.24

154.62 1 U.S. dollar = 22.833 Vietnamese dong

Commodity

45

100

1000

947.23 720.73

1.5

1.1

1

0.85

0.75

1.6

1.2

1.1

1

1

1.8

1.4

1.2

1

1

1.8

1.4

1.2

1

1

2.1

1.25

1.2

0.95

0.85

2.2

1.8

1.5

1.2

1.1

2.2

2

1.7

1.2

1.1

2.2

2

1.7

1.2

1.1

kgs 1,380.00

m3 3.50

VW

CW

583.33

1,380.00

1,725.00

2,245.00

6.70

450.00 1,030.00 850.00 250.00 70.00 16,800.00

2.10 7.80 1.35 0.85 0.36 21.85

1,116.67 2,245.00 350.00 450.00 1,300.00 1,300.00 225.00 850.00 141.67 250.00 60.00 70.00 3,641.67 16,800.00

2,581.75 595.00 1,495.00 977.50 400.00 212.00 19,320.00

1,908.25 382.50 1,105.00 722.50 212.50 59.50 14,280.00

4,490.00 977.50 2,600.00 1,700.00 612.50 271.50 33,600.00

44.51 7,418.33 23,345.00

27,306.25

19,843.25

47,149.50

GENERAL CARGO

PER/AVI/AVF

23,075.00

CHI PHÍ FORWARDER LỢI NHUẬN

A/F PHỤ PHÍ

42,826.75 4,322.75

CHI PHÍ SHIPPER 1,173.00 2,898.00

CHI PHI SHIPPER 121.41 0.00 183.79 80.55 247.77 58.67 48.45 48.45 599.37 1,387.59

934.59

DOANH THU 338.75 338.75 203.25 268.22 97.90 126.22 1,373.10