Local Cost China Shenzen Local Cost China Shenzen

PT IMAI & MYOUNG MOON (Kurs U$ 16.000,-) PT PARAMUDA (Kurs U$ 14.800,-)

Description Qty Rate Ammount Description Qty Kur's Ammount
Eksport Declaration 130 16,000 2,080,000 Eksport Declaration 1.00 1,258,000 1,258,000
Customs Clearence 125 16,000 2,000,000 Customs Clearence 1.00 1,036,000 1,036,000
Booking Fee 125 16,000 2,000,000 CFS Destination (Local Cost @ Shenzen China) 4.20 370,000 1,554,000
Equipment Fee 10 16,000 160,000 0
Document Fee 85 16,000 1,360,000 Document Fee 1.00 1,258,000 1,258,000
Seal 15 16,000 240,000 0
THC 180 16,000 2,880,000 HC 1.00 1,258,000 1,258,000
Telex 75 16,000 1,200,000 Telex 1.00 888,000 888,000
Manifest Fee 35 16,000 560,000 Manifest Fee 1.00 370,000 370,000
Terminal Charge 80 16,000 1,280,000 0
CGM 25 16,000 400,000 VGM 1.00 296,000 296,000
LSS 175 16,000 2,800,000 EBS & CIC 1.00 1,036,000 1,036,000
BL Fee 45 16,000 720,000 0
Trucking 380 16,000 6,080,000 0
Stamp Duty 1 6,000 6,000 Stamp Duty 1.00 6,000 6,000

23,766,000 8,960,000
2 unit 11,883,000 1 unit 8,960,000

Local Cost Jakarta Local Cost Jakarta

PT IMAI & MYOUNG MOON Qty Rate PT PARAMUDA Qty Rate
Container Imbalance Charge 1 300,000 300,000 Customs Clearence (Local Cost @ Jakarta) 1 500,000 500,000
Equipment Management Import 1 300,000 300,000 Jalur Merah 1 1,500,000 1,500,000
Document Fee 1 150,000 150,000 Physical Checking 1 1,500,000 1,500,000
Destination Documentation Fee 1 1,475,635 1,475,635 VAT 1 104,872 104,872
Import D/O Admin Fee 1 280,000 280,000 Import Admin Fee 1 250,000 250,000
Cleaning Charge 1 154,000 154,000 P/B 1 250,000 250,000
Storage 1 1,689,149 1,689,149 Ocean Freight (USD 20 x IDR 14.800) 4.20 296,000 1,243,200
Lift ON/OFF 1 440,000 440,000 CFS (USD 25 x IDR 14.800) 4.20 370,000 1,554,000
Asuransi 1 500,000 500,000 Mechanic 4.20 350,000 1,470,000
Trucking - Jakarta-Cirebon (2 lokasi) 1 5,900,000 5,900,000 Others (USD 150 x 14.800) 1 2,220,000 2,220,000
Stamp Duty 1 6,000 6,000 Stamp Duty 1 6,000 6,000

11,194,784 10,598,072
2 unit 5,597,392 1 unit 10,598,072
WINGS FEE WINGS FEE
PT IMAI & MYOUNG MOON Qty Rate PT PARAMUDA Qty Rate
Customd Clearence 1 500,000 500,000 Asuransi 1 500,000 500,000
Admin Fee 1 250,000 250,000 Storage 1 1,137,750 1,137,750
PIB Fee 1 250,000 250,000 Trucking 1 2,700,000 2,700,000
Agency Fee 1 1,200,000 1,200,000 Stamp Duty 1 6,000 6,000
Stamp Duty 1 6,000 6,000

2,206,000 4,343,750
2 unit 1,103,000 1 unit 4,343,750

OCEAN FREIGHT OCEAN FREIGHT

PT IMAI & MYOUNG MOON Qty Rate PT PARAMUDA Qty Rate
OCEAN FREIGHT 650 16,000 10,400,000 Ocean Freight (dimasukkan ke Local Cost @ Jakarta 0
Stamp Duty 1 6,000 6,000 0

10,406,000 0
2 unit 5,203,000 1 unit 0

Grand Total Grand Total

PT IMAI & MYOUNG MOON COST DELIVERY 47,572,784 PT PARAMUDA 23,901,822
2 unit 23,786,392 1 unit 23,901,822
Selisih Cost Down (115,430)