Ni 1.50% HPM Pabrik $ 31.

00
MC 35.00% Kurs USD-IDR 15,000.0
Qty (WMT) 7,500.0 HPM +15 $ 46.00

Penerimaan dari Pabrik

Deskripsi IDR USD
Harga Total Pabrik HPM 5,175,000,000.00 $ 232,500.00
Marketing Fee $2 -Pabrik -

PPh 1.5% - Pabrik 77,625,000.00

Subtotal Harga Pabrik Setelah Fee+Pajak 5,097,375,000.00
PPh 1.5% - Trader 76,460,625.00
Term off Payment
Payment-1 : 80% payment SPB 4,140,000,000.00
Final Payment COA bongkar 2 weeks 1,035,000,000.00
Total Penerimaan Dari Pabrik Setelah Pajak 5,020,914,375.00

Biaya Pengeluaran
Deskripsi IDR USD
FOB Kargo 1.5% 2,362,500,000.00 $ 21.00
FC Tongkang Incl. PPN 1,350,000,000.00 $ 12.00
Operational Expenditur (Incld PSI, Akomodation. transportation) 112,500,000.00 $ 1.00

SUBTOTAL 3,825,000,000.00 $ 34.00

MARGIN 1,195,914,375.00 $ 12.00
Margin per Ton 10.6
Marketing Fee Pabrik 2
Bendera 1.50

Total Margin per Ton 7.1