Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Date ###

Bank Exchange Rate 16,410.00 https://www.bi.go.id/id/moneter/informasi-kurs/transaksi-bi/Default.aspx


Tax Exchage Rate 16,354.00 http://www.beacukai.go.id/kurs.html
Loadability per FCL 21,000.00 Kg
Quantity 4,000,000.00 Kg

Cost in Bulk Vessel per MT


Items
IDR USD

Cost of PAO :
Palm Acid Oil 9,200,000.00 560.63
Sub Total Cost of PAO : 9,200,000.00 560.63

Logistic Cost:
Storage Tank Rental 180,000.00 10.97
Flexy Bag - -
Trucking 30,000.00 1.83
Staffing Cost - -
Sub Total Logistic Cost: 210,000.00 12.80

Export Cost:
Surveyor 7,500.00 0.46
Seal - -
Document Charges 1,750.00 210.00
Stacking - -
Sub Total Export Cost: 9,250.00 210.46

Tax & Levy:


Export Tax 114,478.00 7.00
Levy 81,770.00 5.00
Sub Total Tax & Levy: 196,248.000 12.00
Total Direct Cost 9,615,498.000 795.89
Overhead
Car Rental 15,000,000.00 IDR/Month 3,750.00 0.23
Operation 50,000,000.00 IDR/Month 12,500.00 0.76
Misc 20,000,000.00 IDR/Month 5,000.00 0.30
Margin 21,250.000 1.295
Total FOB Price Belawan Port 9,636,748.00 797.18

You might also like