KALKULASI EKSPOR

C&F Price : USD 4.000 x 20 ton = $80,000

C&F Price (Proforma Invoice) : USD 2.250,50 x 20 ton = $45,010
Biaya Freight : USD 200 x 20 ton = $4,000
Diskon : USD 4.000 x 10% = ($400) +
FOB Price (Sales) = $128,610
= Rp15,500 x
= Rp1,993,455,000

Devisa Umum : 100% x USD 128.610 x Rp 15.000 = Rp1,929,150,000

Pajak Ekspor : 5% x USD 128.610 x Rp 15.500 = Rp99,672,750
Bea Keluar : 5% x USD 128.610 x Rp 15.500 = Rp99,672,750
Provisi Bank : 0,25% x USD 128.610 x Rp 15.500 = Rp4,983,638 +
Hasil Wesel Ekspor (HWE) = Rp2,133,479,138

Buying Cost : Rp 25.000 x 20.000 kg = Rp500,000,000

Transportation Cost : Rp 1.500.000 x 2 = Rp3,000,000
Gunny Bag Price : Rp 1.000 x 20.000 = Rp20,000,000
Ongkos EMKL, Fee, OPP, etc : 15 % x USD 128.610 x Rp 15.500 = Rp299,018,250
Bank Interest : 15 % x USD 128.610 x 3 x Rp 15.500= Rp897,054,750
Unplanning cost : 10 % x USD 128.610 x Rp 15.500 = Rp199,345,500 +
Total Cost / Harga Pokok FOB = Rp1,918,418,500

Laba (Rugi) = Rp215,060,638

Keuntungan yang diperoleh sebesar Rp 215.060.638