Professional Documents
Culture Documents
Cost of PAO :
Palm Acid Oil 9.200.000,00 560,63
Sub Total Cost of PAO : 9.200.000,00 560,63
Logistic Cost:
Storage Tank Rental 180.000,00 10,97
Flexy Bag - -
Trucking 30.000,00 1,83
Staffing Cost - -
Sub Total Logistic Cost: 210.000,00 12,80
Export Cost:
Surveyor 7.500,00 0,46
Seal - -
Document Charges 1.750,00 210,00
Stacking - -
Sub Total Export Cost: 9.250,00 210,46
Tax & Levy:
Export Tax 114.478,00 7,00
Levy 81.770,00 5,00
Sub Total Tax & Levy: 196.248,000 12,00
Total Direct Cost 9.615.498,000 795,89
Overhead
Car Rental 15.000.000,00 IDR/Month 3.750,00 0,23
Operation 50.000.000,00 IDR/Month 12.500,00 0,76
Misc 20.000.000,00 IDR/Month 5.000,00 0,30
Margin 21.250,000 1,295
Total FOB Price Belawan Port 9.636.748,00 797,18