Scribd Logo
Upload

Welcome to Scribd!

  • RAB6000BPKARF

    Uploaded by

    jimytinus
    7 views1 page
    This document provides a draft calculation for the sale of 55,000 metric tons of coal from Samarinda, Indonesia. It outlines the sales revenue, costs of coal and expenses, taxes, and projected profit. The total cost of coal, surveyors, transportation, taxes is estimated at $5.7 million (IDR 83.4 billion). With projected sales revenue of $7 million (IDR 101.1 billion), the estimated net profit is $574,428 (IDR 17.7 billion), which is a 17.534% profit margin.

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document provides a draft calculation for the sale of 55,000 metric tons of coal from Samarinda, Indonesia. It outlines the sales revenue, costs of coal and expenses, taxes, and projected profit. The total cost of coal, surveyors, transportation, taxes is estimated at $5.7 million (IDR 83.4 billion). With projected sales revenue of $7 million (IDR 101.1 billion), the estimated net profit is $574,428 (IDR 17.7 billion), which is a 17.534% profit margin.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    7 views1 page

    RAB6000BPKARF

    Uploaded by

    jimytinus
    This document provides a draft calculation for the sale of 55,000 metric tons of coal from Samarinda, Indonesia. It outlines the sales revenue, costs of coal and expenses, taxes, and projected profit. The total cost of coal, surveyors, transportation, taxes is estimated at $5.7 million (IDR 83.4 billion). With projected sales revenue of $7 million (IDR 101.1 billion), the estimated net profit is $574,428 (IDR 17.7 billion), which is a 17.534% profit margin.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    SOURCE SAMARINDA

    GAR 6000,ash,Ultra High Low Ts


    DRAFT CALCULATION Spesification 6000-5800
    USD Currency rate IDR 14.500
    Unit Price per MT Total Amount
    No. Description Qty(MT)
    USD IDR USD IDR NOTES

    A SALES REVENUE (FOB MV) 55.000 126,83 1.839.035 6.975.650 101.146.925.000

    B COST OF COAL + SUPERVISI (EXPENSES


    Coal Purchase (FOB BARGE) Include PPn 55.000 89,66 1.300.000 4.931.034 71.500.000.000
    Sub Total 101,45 1.300.000 4.931.034 71.500.000.000

    Surveyor (DSR,COA,LHV,LS,COHC/COO) 55.000 0,25 3.625 13.750 199.375.000


    Export Dokumen /PPJK(PEB&COO)
    Sub Total 0,25 3.625 13.750 199.375.000

    Transhipment (include PPN) 55.000 8,28 120.000 455.172 6.600.000.000


    Stevedore MV(include PPn & PNPB) 55.000 1,22 17.690 67.100 972.950.000
    Grab hire Mob & Demob 55.000 - - -
    Demuragge Tug & Barge 55.000 0,33 4.785 18.150 263.175.000 IF ANY
    Cargo Losss 55.000 0,55 7.975 30.250 438.625.000 IF ANY
    Over Heat Cost & Tactical Fund 55.000 0,65 9.425 35.750 518.375.000
    Kickback 55.000 2,00 29.000 110.000 1.595.000.000
    Sub Total 13,026 188.875 716.422 10.388.125.000

    TAX PPH 22(1,5%) Export 55.000 1,02 14.790 56.100 813.450.000


    TAX PPH 23(1,5%) Barge Lokal 55.000 0,64 9.280 35.200 510.400.000
    Sub Total 1,66 24.070 91.300 1.323.850.000

    TOTAL COST 55.000 116,39 1.516.570 5.752.507 83.411.350.000


    C PROFIT
    SALES REVENUE FROM MV 55.000 USD 126,83 IDR 1.839.035 USD 6.975.650 IDR 101.146.925.000
    TOTAL COST 55.000 USD 116,39 IDR 1.687.595 USD 6.401.222 IDR 83.411.350.000

    NETT PROFIT 55.000 USD 10,44 IDR 151.440 USD 574.428 IDR 17.735.575.000 17,534%

    You might also like