FEASIBILITY CALCULATION Soursop Trading Name of Commodity: Origin: Jakarta-Indonesia Total Weight Number of Delivery Description Soursop Destination:

JB- Malaysia 5 Ton's 1 Trip's Quantity Amount-Charged Sub Total Remarks

Fixed Cost a Port handling Container Carry out 1 Liner Charge 1 b Agent Fee Importer Agent 1 Total Fixed Cost Variable cost a Fruit Supply 5 b Packaging 5 c Imported Fruit Charge 5 d Custom -Import Tax 5% e Sales tax 5% f Shipping Cost 5 g Contingency cost 10% Total Variable Cost Total Cost RM Cost per kg RM Selling Price RM Gross profit (Total) RM Note: 1 2 3 4 5 6

RM RM RM

472.00 RM 500.00 RM 500.00 RM RM 1,200.00 357.14 827.00 5,335.00 12,187.46 2,500.00 25,296.84 29,298.52 5.86 6.30 2,201.48

472.00 20" Container 500.00 JB to Senai 500.00 Partner 1,472.00 Alam Fresh - Java Pallet Wood Pack @35kg JB Tax Office JB Custom JB Trading Dept Jakarta Forwarder Risk-Discrepancy Cost

RM RM RM RM RM RM RM

RM 6,000.00 RM 1,785.71 RM 4,135.00 RM 266.75 RM 609.37 RM 12,500.00 RM 2,529.68 RM 27,826.52

Margin Per Kg RM 0.44

Just change the green cells to modify and see with another weight (in Tons) The yellow cell, is just my estimation to anticipate the weight depreciation during delivery The purple cells is reffering to the government law (JB) Gross Profit Total is Total Profit base on tonage delivered The Blue cells is the result in kg Brown cell shows the value to pack in each 35kg (made by wood), each wood pallet has weight of 5kg (add to total shipping weight)