ESTIMATE PDA

VESSEL'S NAME : MV. SEATRIBUTE Eta : 15 Oct 2018

PORT : Tarahan, Bandar Lampung LDG : +/_ 75,000 MT COAL IN BULK
SUB - AGENT / CABANG : PT. ADMIRAL LINES
GRT : 44,252.0 Ton

I PORT CHARGE

1. HARBOUR DUES = 44,252.0 GRT X 1.0 X 1,452.00 IDR 64,253,904.00

2. QUAY DUES (KSOP) = 44,252.0 GRT X 0 Etmal X 713.00 IDR 0.00

3. TERMINAL FEE = 44,252.0 GRT X 3 Etmal X 0.144 USD 19,116.86

4. TUG EXPENSES = FIXED EXPENSES IN/OUT 2.5 X 2 X 2,925 USD 14,625.00

VARIABLE EXP.IN/OUT 44,252.0 GRT X 2.5 X 2 X 0.009 USD 1,991.34

5. PILOTAGE = FIXED TRF IN/OUT 2 X 78.00 USD 156.00

VARIABLE IN/OUT 2 X 44,252.0 GRT X 0.023 USD 2,035.59

7. LIGHT DUES = 44,252.0 GRT X 0.034 USD 1,504.568

8. KEPIL 110.07 X 2 USD 220.140

SUB TOTAL USD 39,649.50
TAX 10% (TERMINAL HANDLING FEE, PILO 3,792.48
TOTAL PORT CHARGES USD 43,441.98

1. Lumpsum for In/Out Clearance include VTS and Cable Master) USD 1,700.00
2. Monitoring Cost for Dangerous Good from Harbour Master 75,000.00 X 25 IDR 1,875,000.00
TOTAL AGENCY COST USD 1,700.00
USD 45,141.98
NOTE: IDR Rp654,558,762 IDR 66,128,904.00