SAHRUL

FOB (USD) KURS IDR VSL/FREIGHT CNF

235 14,500 3,407,500 5.00 1,175.00 240.00

345 14,500 5,002,500 5.00 1,725.00 350.00

PERBANDINGAN
HARGA BELI

235 14,500 3,407,500 5.00 1,175.00 240.00

340 14,500 4,930,000 5.00 1,700.00 345.00
 TRUCK
IDR PPN TOTAL HARGA JUAL
+CUSTOM
3,480,000.00 462,188.00 137,500.00 4,079,688.00 5,000,000
5,075,000.00 634,375.00 137,500.00 5,846,875.00 8,000,000
8,555,000.00 9,926,563 13,000,000

40.68% PERBANDINGAN HARGA JUAL

59.32%

3,480,000.00 435,000.00 137,500.00 4,052,500.00 5,000,000

5,002,500.00 625,312.50 137,500.00 5,765,312.50 8,000,000
NET PROFIT

920,312 22.56% 41.10%

2,153,125 36.83% 58.90%

38.46%
61.54%

947,500
2,234,688
Bp. Syahrul

VSL / BEA
FOB (USD) KURS IDR FREIGHT CNF IDR MASUK PPN + PPH
(USD) 15%
235 14,500 3,407,500 5.00 240.00 3,480,000 522,000 435,000
345 14,500 5,002,500 5.00 350.00 5,075,000 761,250 634,375
8,555,000

PERBANDINGAN 40.68%
HARGA BELI 59.32%

Alibaba

VSL / BEA
FOB (USD) KURS IDR FREIGHT CNF IDR MASUK PPN + PPH
(USD) 15%
235 14,500 3,407,500 5.00 240.00 3,480,000 522,000 435,000
340 14,500 4,930,000 5.00 345.00 5,002,500 750,375 625,313
8,482,500

PERBANDINGAN 41.03%
HARGA BELI 58.97%
TRUCKING +
CUSTOM TOTAL HARGA JUAL NET PROFIT

137,500.00 4,574,500.00 5,000,000 425,500

137,500.00 6,608,125.00 8,000,000 1,391,875
11,182,625 13,000,000

38.46%
PERBANDINGAN HARGA JUAL
61.54%

TRUCKING +
CUSTOM TOTAL HARGA JUAL NET PROFIT

137,500.00 4,574,500.00 5,000,000 425,500

137,500.00 6,515,687.50 8,000,000 1,484,313
11,090,187.50 13,000,000

38.46%
PERBANDINGAN HARGA JUAL
61.54%