Scribd
Upload
812 views1 page

GAR 4200 FOB MV Batubara Asal Insani Bara Perkasa

This document summarizes a coal export contract between PT. Jayakhisma Globe Indonesia and a mining company called PT. Insani Bara Perkasa. It details a shipment of 30,000 metric tons of steam coal from East Kalimantan, Indonesia with a target grade of 4000-4200 GAR. The cost breakdown lists expenses for coal purchase, surveys, transportation, taxes, and operations. It calculates the sales revenue, total costs, gross profit, fees, and net profit in both US dollars and Indonesian rupiah per metric ton and for the total shipment.

Uploaded by

Adhitya Achmad
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
812 views1 page

GAR 4200 FOB MV Batubara Asal Insani Bara Perkasa

This document summarizes a coal export contract between PT. Jayakhisma Globe Indonesia and a mining company called PT. Insani Bara Perkasa. It details a shipment of 30,000 metric tons of steam coal from East Kalimantan, Indonesia with a target grade of 4000-4200 GAR. The cost breakdown lists expenses for coal purchase, surveys, transportation, taxes, and operations. It calculates the sales revenue, total costs, gross profit, fees, and net profit in both US dollars and Indonesian rupiah per metric ton and for the total shipment.

Uploaded by

Adhitya Achmad
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

GAR 4200 FOB MV Batubara asal Insani Bara Perkasa, kontrak dengan PT.

Jayakhisma Globe Indonesia


STEAM COAL FROM EAST KALIMANTAN , INDONESIA

TARGET GAR (CRUSHING)= 4000 - 4200 GAR , FOB MV Payment Term to coal supplier (miner)

1 USD = 14.500,00 (IDR), Coal Price based on Index (ICI) = $50,35

UNIT PRICE TOTAL AMOUNT


NO DESCRIPTION QTY / MT
USD IDR USD IDR
A SALES REVENUE FOB / MV (MT) 30000 $50,35 Rp 730.075,00 $ 1.510.500,00 Rp 21.902.250.000,00

B COST OF COAL + SUPERVISION (EXPENSES)


Coal Expenses, FOB Barge
Coal Purchase, FOB Barge Inc. Tax 30000 $30,00 Rp 435.000,00 $ 900.000,00 Rp 13.050.000.000,00
Surveyor
Surveyor Coast 30000 $ 0,25 Rp 3.625,00 $ 7.500,00 Rp 108.750.000,00
Surveyot Supervisi 30000 $ 0,36 Rp 5.176,50 $ 10.710,00 Rp 155.295.000,00
Transhipment by Tug and Barge to Vessel 30000 $ 3,21 Rp 46.603,00 $ 96.420,00 Rp 1.398.090.000,00
Document (COO, COW, dan LS) 30000 $ 0,25 Rp 3.625,00 $ 7.500,00 Rp 108.750.000,00
Stevedoring Cost (PBM) 30000 $ 0,71 Rp 10.353,00 $ 21.420,00 Rp 310.590.000,00
Operational Cost Lapangan 30000 $ 0,36 Rp 5.176,50 $ 10.710,00 Rp 155.295.000,00
Tax PPH 23 (1,5%) (Barge) 30000 $ 0,54 Rp 7.772,00 $ 16.080,00 Rp 233.160.000,00
Lossing Cost Allow + Operation 30000 $ 0,36 Rp 5.176,50 $ 10.710,00 Rp 155.295.000,00
TOTAL COST OF SOLD GOOD 30000 $36,04 Rp 522.507,50 $ 1.081.050,00 Rp 15.675.225.000,00
Biaya ET 30000 $ 0,71 Rp 10.353,00 $ 21.420,00 Rp 310.590.000,00

TOTAL COST PROJECT 30000 $36,75 Rp 532.860,50 $ 1.102.470,00 Rp 15.985.815.000,00

C GROSS PROFIT / MT 30000 $13,60 Rp 197.214,50 $ 408.030,00 Rp 5.916.435.000,00


D FEE BACK Buyers Team 30000 $ 1,00 Rp 14.500,00 $ 30.000,00 Rp 435.000.000,00
E NETT PROFIT 30000 $12,60 Rp 182.714,50 $ 378.030,00 Rp 5.481.435.000,00

You might also like