Contoh Perhitungan FCL (Full

Container Load)
EX WORK

Komponen Biaya Harga Satuan Satuan

1 Harga Pokok (Perolehan Produk) Rp15,000 /kg

2 Kemasan Rp5,000 /kg

3 Tenaga Kerja Stuffing (Muat ke dalam kontainer) Rp500,000 /Kontainer

Operasional ( penyewaan storage pembuatan
4 sertificat Hc, sebelum ekspor barang, dll ) Rp3,000,000 /kontainer
5 Margin yang diharapkan Rp3,000 /kg
Total

Konversi

FOB
Forwarder / EMKL (Trucking, PEB, Seal, B/L, Adm fee,
6 Doc fee, etc) Rp5,000,000 /Kontainer
7 THC (Terminal Handling Charge) Rp 1,424,430 /Kontainer
8 Bea Keluar Rp - /shipment

9 Biaya Bank $ 150 /shipment

10 Dokumen Tambahan
a. Certificate of Origin (COO) Rp350,000 /shipment
b. Phytosanitary Certificate Rp350,000 /shipment
c. Fumigasi Rp350,000 /kontainer
d. lain-lain Rp -
11 Komisi Agen (jika ada) Rp - /shipment

Harga FOB Sebelum Pajak = (Ex Work + Komponen Biaya dalam FOB)
12 Pajak PENGHASILAN jika UMKM 0.5% Rp10,185,522 /shipment
Harga FOB Setelah Pajak Total

Konversi
 CFR
13 Freight Cost $ 3,370 /kontainer
Total

CIF

14 Insurance 0.00% /shipment

Total

Note :
Nilai Project Rp2,032,257,913
DP dari Buyer Rp1,016,128,956 50%
Modal Aktual yang Dibutuhkan Rp1,016,128,956
Margin Rp24,000,000
Persentase Margin didapat : Modal dikeluarkan 2.36%
 Quantity Jumlah 1 Kontainer
100,000 Rp1,500,000,000

100,000 Rp500,000,000 Kurs USD

14,650 (dari Rupiah

1 Rp500,000 Beli ke USD)

14,200 (dari USD ke

1 Rp3,000,000 Jual Rupiah)
8,000 Rp24,000,000
(Rp/Kontainer) Rp2,027,500,000
(Rp/kg) Rp20,275
(USD/kg) $1
(USD/MT) $1,384

1 Rp5,000,000
1 Rp1,424,430 THC
1 Rp - 20 ft $ - /kontainer

$-
1 Rp2,130,000 40 ft / 40 HQ /kontainer

1 Rp350,000
1 Rp350,000
1 Rp350,000
1 Rp -
1 Rp -

ya dalam FOB) Rp2,037,104,430

1 Rp10,185,522.15
(Rp/Kontainer) Rp2,047,289,952
(Rp/kg) Rp20,473
(USD/Kg) $1
(USD/MTon) $1,397
(USD/
Kontainer) $139,747

1 $3,370
(USD/Kontainer) $143,117
(USD/MTon) $1,431

$143,117 $0.00
(USD/Kontainer) $143,116.75
(USD/MTon) $1,431.17