Scribd Logo
Upload

Welcome to Scribd!

  • 16 views

    Estimasi Impor Ps. Kucing

    Uploaded by

    Takayuki Pandana
    The document compares the prices and details of different sizes and types of cat litter and charcoal products. A 25L bag of Bentonite Cat Litter costs $3.20 per bag and $4,160 total per container, while a 10L bag costs $1.416 per bag and $4,602 total per container. Freight for both is $2,050. Factoring in taxes and fees, the total door to door price is Rp118,093,822.50 for the 25L option and Rp125,292,787 for the 10L option.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Estimasi Impor Ps. Kucing

    Uploaded by

    Takayuki Pandana
    16 views5 pages
    The document compares the prices and details of different sizes and types of cat litter and charcoal products. A 25L bag of Bentonite Cat Litter costs $3.20 per bag and $4,160 total per container, while a 10L bag costs $1.416 per bag and $4,602 total per container. Freight for both is $2,050. Factoring in taxes and fees, the total door to door price is Rp118,093,822.50 for the 25L option and Rp125,292,787 for the 10L option.

    Original Description:

    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
    The document compares the prices and details of different sizes and types of cat litter and charcoal products. A 25L bag of Bentonite Cat Litter costs $3.20 per bag and $4,160 total per container, while a 10L bag costs $1.416 per bag and $4,602 total per container. Freight for both is $2,050. Factoring in taxes and fees, the total door to door price is Rp118,093,822.50 for the 25L option and Rp125,292,787 for the 10L option.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    16 views5 pages

    Estimasi Impor Ps. Kucing

    Uploaded by

    Takayuki Pandana
    The document compares the prices and details of different sizes and types of cat litter and charcoal products. A 25L bag of Bentonite Cat Litter costs $3.20 per bag and $4,160 total per container, while a 10L bag costs $1.416 per bag and $4,602 total per container. Freight for both is $2,050. Factoring in taxes and fees, the total door to door price is Rp118,093,822.50 for the 25L option and Rp125,292,787 for the 10L option.

    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 5

    Size 25 L 10 L

    Name Bentonite Cat Litter Bentonite Cat Litter


    Details Including Plastic Bag Including Plastic Bag
    Fragrance Have Have
    Container 20 GP 20 GP
    Tons 25 25
    Weight Kg/Bag 25L/20Kg 10L/8Kg
    Quantity Bag/Ctr 1,300 3,250
    Unit Price USD/Bag $ 3.20 $ 1.416
    Total Price USD/Ctr $ 4,160.00 $ 4,602.00
    Total IDR Rp 59,696,000.00 Rp 66,038,700.00

    Freight Cost $ 2,050.00 $ 2,050.00


    Total IDR Rp 29,417,500.00 Rp 29,417,500.00

    PIB
    BM 0% Rp - Rp -
    PPN 11% Rp 9,802,485.00 Rp 10,500,182.00
    PPH 2.5% Rp 2,227,837.50 Rp 2,386,405.00
    Total PIB Rp 12,030,322.50 Rp 12,886,587.00

    Rp 9,950,000.00 Rp 9,950,000.00
    Handling All In
    Rp 15,650,000.00 Rp 15,650,000.00
    Trucking Rp 7,000,000.00 Rp 7,000,000.00

    Rp 118,093,822.50 Rp 125,292,787.00
    Door To Door
    Rp 123,793,822.50 Rp 130,992,787.00

    Rp 90,841.40 Rp 38,551.63
    HPP/Pcs
    Rp 95,226.02 Rp 40,305.47
    Size 25 L Charcoal 10 L Charcoal 5 L Charcoal
    Name Bentonite Cat Litter Coconut Carbon Bentonite Cat Litter
    Details Including Plastic Bag Including Plastic Bag Including Plastic Bag
    Fragrance Have No No
    Container 20 GP 20 GP 20 GP
    Tons 25 25 25
    Weight Kg/Bag 25L/20Kg 10L/8Kg 5L/4Kg
    Quantity Bag/Ctr 1,300 3,125 6,250
    Unit Price USD/Bag $ 3.84 $ 1.66 $ 0.84
    Total Price USD/Ctr $ 4,992.00 $ 5,200.00 $ 5,275.00
    Total IDR Rp 71,635,200.00 Rp 74,620,000.00 Rp 75,696,250.00

    Harrifin Gunawan:
    Freight Cost $ Tj. Perak 2,050.00 $ 2,050.00 $ 2,050.00
    Total IDR Rp 29,417,500.00 Rp 29,417,500.00 Rp 29,417,500.00

    PIB
    BM 0% Rp - Rp - Rp -
    PPN 11% Rp 11,115,797.00 Rp 11,444,125.00 Rp 11,562,512.50
    PPH 2.5% Rp 2,526,317.50 Rp 2,600,937.50 Rp 2,627,843.75
    Total PIB Rp 13,642,114.50 Rp 14,045,062.50 Rp 14,190,356.25

    Rp 9,950,000.00 Rp 9,950,000.00 Rp 9,950,000.00


    Handling All In
    Rp 15,650,000.00 Rp 15,650,000.00 Rp 15,650,000.00
    Trucking Rp 7,000,000.00 Rp 7,000,000.00 Rp 7,000,000.00

    Rp 131,644,814.50 Rp 135,032,562.50 Rp 136,254,106.25


    Door To Door
    Rp 137,344,814.50 Rp 140,732,562.50 Rp 141,954,106.25

    Rp 101,265.24 Rp 43,210.42 Rp 21,800.66


    HPP/Pcs
    Rp 105,649.86 Rp 45,034.42 Rp 22,712.66

    Lowest Price Set Rp 118,000.00 Rp 52,000.00 Rp 28,000.00


    Rp 16,734.76 Rp 8,789.58 Rp 6,199.34
    Per Pcs
    Profit Rp 12,350.14 Rp 6,965.58 Rp 5,287.34
    Estimation Rp 21,755,185.50 Rp 27,467,437.50 Rp 38,745,893.75
    Per Ctr
    Rp 16,055,185.50 Rp 21,767,437.50 Rp 33,045,893.75
    USD Rate Rp 14,350.00
    Old
    License Rp 5,000,000.00 Rp 5,000,000.00
    Trucking Rp 7,000,000.00 Rp 6,800,000.00
    Storage Rp 300,000.00 As Per Reciept Rp 300,000.00
    Rp 5,000,000.00 As Per Reciept Rp 5,000,000.00
    EMKL Rp 1,150,000.00 Rp 900,000.00
    Rp 2,150,000.00 Rp 2,500,000.00
    Liff On Lift Off Rp 500,000.00 As Per Reciept Rp 500,000.00
    DO 20 GP Rp 2,500,000.00 As Per Reciept Rp 2,500,000.00
    Insurance Rp 500,000.00 Rp 500,000.00
    Size 25 L 10 L 10 L Charcoal
    Name Bentonite Cat Litter Bentonite Cat Litter Coconut Carbon
    Details Including Plastic Bag Including Plastic Bag Including Plastic Bag
    Fragrance Have Have No
    Container 20 GP 20 GP 20 GP
    Tons 25 25 25
    Weight Kg/Bag 25L/20Kg 10L/8Kg 10L/8Kg
    Quantity Bag/Ctr 1,250 3,125 3,125
    Unit Price USD/Bag $ 3.17 $ 1.42 $ 1.70
    Total Price USD/Ctr $ 3,962.50 $ 4,437.50 $ 5,312.50
    Total IDR Rp 57,456,250.00 Rp 64,343,750.00 Rp 77,031,250.00

    Freight Cost $ 1,100.00 $ 1,100.00 $ 1,100.00


    Total IDR Rp 15,950,000.00 Rp 15,950,000.00 Rp 15,950,000.00

    PIB
    BM 0% Rp - Rp - Rp -
    PPN 10% Rp 7,340,625.00 Rp 8,029,375.00 Rp 9,298,125.00
    PPH 1.5% Rp 1,101,093.75 Rp 1,204,406.25 Rp 1,394,718.75
    Total PIB Rp 8,441,718.75 Rp 9,233,781.25 Rp 10,692,843.75

    Rp 9,700,000.00 Rp 9,700,000.00 Rp 9,700,000.00


    Handling All In
    Rp 16,000,000.00 Rp 16,000,000.00 Rp 16,000,000.00
    Trucking Rp 6,800,000.00 Rp 6,800,000.00 Rp 6,800,000.00

    Rp 98,347,968.75 Rp 106,027,531.25 Rp 120,174,093.75


    Door To Door
    Rp 104,647,968.75 Rp 112,327,531.25 Rp 126,474,093.75

    Rp 78,678.38 Rp 33,928.81 Rp 38,455.71


    HPP/Pcs
    Rp 83,718.38 Rp 35,944.81 Rp 40,471.71

    Lowest Price Set Rp 92,500.00 Rp 42,000.00 Rp 47,000.00


    Rp 13,821.63 Rp 8,071.19 Rp 8,544.29
    Per Pcs
    Profit Rp 8,781.63 Rp 6,055.19 Rp 6,528.29
    Estimation Rp 17,277,031.25 Rp 25,222,468.75 Rp 26,700,906.25
    Per Ctr
    Rp 10,977,031.25 Rp 18,922,468.75 Rp 20,400,906.25
    USD Rate Rp 14,500.00

    License Rp 5,000,000.00
    Trucking Rp 6,800,000.00
    Storage Rp 300,000.00
    Rp 5,000,000.00
    EMKL Rp 900,000.00
    Rp 2,500,000.00
    Liff On Lift Off Rp 500,000.00
    DO 20 GP Rp 2,500,000.00
    Insurance Rp 500,000.00

    You might also like