Scribd Logo
Upload

Welcome to Scribd!

  • Rab Project Daehyun-Dce Bangladesh

    Uploaded by

    Rasyam Assady
    36 views1 page
    This document summarizes a coal export deal between PT. Daehyun Citra Indonesia and PT. Dwijaya Cipta Energi. It outlines the key details of the transaction including a caloric value of 5500-5300 kcal/kg, a price of $113.98/mt, and a quantity of 50,000 metric tons. It also breaks down the various costs associated with transportation, surveys, taxes, operations, fees, and the expected profit sharing between the beneficiary and seller.

    Original Description:

    Projects

    Original Title

    RAB PROJECT DAEHYUN-DCE BANGLADESH

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document summarizes a coal export deal between PT. Daehyun Citra Indonesia and PT. Dwijaya Cipta Energi. It outlines the key details of the transaction including a caloric value of 5500-5300 kcal/kg, a price of $113.98/mt, and a quantity of 50,000 metric tons. It also breaks down the various costs associated with transportation, surveys, taxes, operations, fees, and the expected profit sharing between the beneficiary and seller.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    36 views1 page

    Rab Project Daehyun-Dce Bangladesh

    Uploaded by

    Rasyam Assady
    This document summarizes a coal export deal between PT. Daehyun Citra Indonesia and PT. Dwijaya Cipta Energi. It outlines the key details of the transaction including a caloric value of 5500-5300 kcal/kg, a price of $113.98/mt, and a quantity of 50,000 metric tons. It also breaks down the various costs associated with transportation, surveys, taxes, operations, fees, and the expected profit sharing between the beneficiary and seller.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 1

    RAB PROJECT COAL EXPORT NAR 5500 KCAL/KG, SOUTH KALIMANTAN

    PT. DAEHYUN CITRA INDONESIA - PT. DWIJAYA CIPTA ENERGI


    NET CALORIC VALUE (ARB) : 5500-5300 ARB TOTAL AMOUNT
    DEALING PRICE SPA : $113,98 Rp1.766.690 IDR USD
    QUANTITY (MT) : 50.000 MT
    INTERCOMS : CFR

    TRANSPORTATION : 1. BARGE FOR TRANSHIPMENT Rp88.334.500.000 $5.699.000


    2. MOTHER VESSEL $19,00 Rp294.500
    P-MT
    FLOATING CRANE : $0,00 $0
    KURS DOLLAR TO IDR : $1,00 Rp15.500
    AMOUNT TOTAL AMOUNT
    DESCRIPTION QTTY (MT)
    IDR USD IDR USD
    COAL PRICE FOB BARGE 1. COAL CRUSHED 950.000 61,29 47.500.000.000 3.064.516,13
    2. PPN 11% 50.000 104.500 6,74 5.225.000.000 337.096,77
    3. PNBP 7% - 0,00 - -
    TOTAL 1.054.500 68,03 52.725.000.000 3.401.612,90
    TRANSSHIPMET,FREIGHT VESSEL, 1. TRANSSHIPMENT 90.000 5,81 4.500.000.000 290.322,58
    AND ET LICENSE 2. FREIGHT VESSEL 50.000 294.500 19,00 14.725.000.000 950.000,00
    3. ET LICENSE 15.500 1,00 775.000.000 50.000,00
    TOTAL 400.000 25,81 20.000.000.000 1.290.322,58
    SURVEYOR , PPJK, AND 1. SURVEYOR 10.000 0,65 500.000.000 32.258,06
    EXPORT TAX 2. PPJK 50.000 5.000 0,32 250.000.000 16.129,03
    3. EXPORT TAX (1,5% VALUE LC) 26.500 1,71 1.325.017.500 85.485,00
    TOTAL 41.500 2,68 2.075.017.500 133.872,10
    STEVEDORING,OPERASIONAL, 1. STEVEDORING (PBM) 11.000 0,71 550.000.000 35.483,87
    AND DEMURRAGE COST 2. OPERASIONAL COST 50.000 5.000 0,32 250.000.000 16.129,03
    3. DEMURRAGE COST (IF ANY) 5.000 0,32 250.000.000 16.129,03
    TOTAL 21.000 1,35 1.050.000.000 67.741,94
    BUYER KICKBACK AND 1. BUYER KICKBACK 106.950 6,90 5.347.500.000 345.000,00
    50.000
    FEE 2. CONSULTAN FEE 31.000 2,00 1.550.000.000 100.000,0
    TOTAL 137.950 8,90 6.897.500.000 445.000,00

    TOTAL SALES REVENUE 100% 1.766.690 113,98 88.334.500.000 5.699.000,00


    TOTAL COST 94% 1.654.950 106,77 82.747.517.500 5.338.549,52
    PROFIT MARGIN 6% 111.740 7,21 5.586.982.500 360.450,48

    KICK BACK PB - - - -

    NETT PROFIT 6% 111.740 7,21 5.586.982.500 360.450,48


    SHARING PROFIT
    BENEFICIARY 60% 67.044 4,33 3.352.189.500 216.270,29
    SELLER 40% 44.696 2,88 2.234.793.000 144.180,19

    PREPARED BY, APPROVED BY,


    PT. DAEHYUN CITRA INDONESIA FUNDER

    You might also like