Perhitungan FCL (FULL Container Loa

EX WORK
Komponen Biaya
1 Harga Pokok (Perolehan Produk)
2 Kardus Packing Standar 45 x 35 x 25 cm
3 Tenaga Kerja Stuffing (Muat ke dalam kontainer)
4 Operasional Stuffing
5 Margin yang diharapkan

FOB (Freight on Board

Komponen Biaya
Ocean Freight
LSS
Doc fee
L/C
Seal
PEB
VGM
Handling
Clearance Export
Trucking
Undername
Dokumen Tambahan (Karantina, Phyto dan Coo)
11 Komisi Agen (jika ada)
Harga FOB Sebelum Pajak = (Ex Work + Komponen Biaya dalam F
12 Pajak PENGHASILAN jika UMKM 0.5%
Harga FOB Setelah Pajak
 CFR (Cost and Freight)
Konponen Biaya
13 Freight Cost

CIF (Cost, Insurance, Freight)

Konponen Biaya
14 Insurance

Note :
Nilai Project
DP dari Buyer
Modal Aktual yang Dibutuhkan
Margin
Persentase Margin didapat : Modal dikeluarkan
 L (FULL Container Load) "KOPI BUBUK"

EX WORK
Harga Satuan Satuan Quantity Jumlah 1 Kontainer
Rp 300,000 kg 26,100 Rp 7,830,000,000
Rp 10,000 /pcs 870 Rp 8,700,000
Rp 200,000 /Kontainer 2 Rp 400,000
Rp - /lot Rp -
Rp 55,000 kg 26,100 Rp 1,435,500,000
TOTAL (Rp/Kontainer) Rp 9,274,600,000
(Rp/kg) Rp 355,349
KONVERSI (USD/kg) $ 23.036
(USD/Kontainer) $ 601,232

FOB (Freight on Board)

Harga Satuan Satuan Quantity Jumlah 1 Kontainer
/Kontainer 1 Rp -
Rp 1,551,500 /Kontainer 1 Rp 1,551,500
Rp 550,000 /shipment 1 Rp 550,000
Rp - /shipment 1 Rp -
Rp 150,000 /shipment 1 Rp 150,000
Rp 550,000 /shipment 1 Rp 550,000
Rp 550,000 /shipment 1 Rp 550,000
Rp 550,000 /shipment 1 Rp 550,000
Rp 700,000 /shipment 1 Rp 700,000
Rp 1,900,000 /shipment 1 Rp 1,900,000
Rp 8,000,000 /kontainer 1 Rp 8,000,000
Rp 6,000,000 1 Rp 6,000,000
Rp - /shipment 1 Rp -
Work + Komponen Biaya dalam FOB) Rp 9,295,101,500
Rp 46,475,508 /shipment 1 Rp 46,475,507.50
TOTAL (Rp/Kontainer) Rp 9,341,577,008
(Rp/kg) Rp 357,915
KONVERSI (USD/Kg) $ 23.202
 (USD/MTon) $ 23,202
(USD/Kontainer) $ 605,574

CFR (Cost and Freight)

Harga Satuan Satuan Quantity Jumlah 1 Kontainer
$ - /kontainer 1 $ -
Total (USD/Kontainer) $ 605,574

CIF (Cost, Insurance, Freight)

Harga Satuan Satuan Quantity Jumlah 1 Kontainer
0.0% /shipment $ 605,574 $ -
Total (USD/Kontainer) $ 605,574

Rp 9,435,440,902
Rp 1,887,088,180 20%
Rp 7,548,352,722
Rp 1,435,500,000
19.0%
 FREIGHT FOWARDER

PT TRANSPORTINDO AGUNG SEJAHTERA

https://www.transporindo.com/

Kurs USD
Beli 15,426
Jual 15,581

KAPASITAS KONTAINER
20 ft : ±33 CBM dan 20 ton
40 ft : ±60 CBM dan 27 ton
40' High Cube :

45' High Cube :

DIMENSI KARDUS
Panjang 45
Lebar 35
Tinggi 24
VOLUME KARDUS 37800
TOTAL ADA 1000 KARDUS VOLUME X JUMLAH KARDUS
karena menggunakan container 20ft maka CMB KARDUS < CBM KONTAIN
RDER

NG SEJAHTERA

indo.com/

(dari Rupiah ke USD)

(dari USD ke Rupiah)

AINER

±76 CBM dan 29ton

±86 CBM dan 30ton

UKURAN note : 1 CBM = 1.000.000 cm³

CM
CM
CM
0.0378 CBM/DUS
32.886 CBM
ontainer 20ft maka CMB KARDUS < CBM KONTAINER
 Contoh Perhitungan LCL (Less Container Load)
Volume Karton
Volume Total Barang

Isi Per Karton

Total Berat Barang

EX WORK
Komponen Biaya
1 Harga Pokok (Perolehan Produk)
2 Kemasan Tambahan (Karton Box, Palet Kayu, etc)
3 Tenaga Kerja Stuffing
4 Operasional (Survei/Stuffing)
5 Margin yang diharapkan

FOB
6 Forwarder / EMKL (Trucking, PEB, Seal, B/L, handling, Adm fee, etc.)
7 THC (Terminal Handling Charge)
8 Bea Keluar
9 Biaya Bank Letter of Creadit (LC)
10 Dokumen Tambahan
a. Certificate of Origin (COO)
b. Certificate of Analysis (COA)
11 Komisi Agen (jika ada)

CFR
14 Freight Cost

CIF
15 Insurance
EX WORK
FOB
CFR
CIF
Load) Volume
P L T
30 25 20 15,000 cm3
0.0150 m3
Total Barang (karton) Volume Total
190 2.85 m3 1 CBM = 1 m3 = 1
19 Kg
3,610 Kg

Harga Satuan Satuan Quantity Jumlah

Rp 25,000 /Kg 3,610 Rp 90,250,000
Rp 1,000 /pcs 190 Rp 190,000
Rp 1,000 /Kg 190 Rp 190,000
Rp - /project - Rp -
Rp 5,000 /Kg 3,610 Rp 18,050,000
Total (Rp/Shipment) Rp 108,680,000
(Rp/Kg) Rp 30,105
Konversi (USD/Kg) $ 1.942
(USD/Carton) $ 36.90

Rp 7,000,000 / Shipment 1 Rp 7,000,000

$ 289 / Shipment 1 Rp 4,473,300
Rp - /shipment Rp -
$ 40 /shipment 1 Rp 620,000

Rp 200,000 /shipment 1 Rp 200,000

Rp 200,000 /shipment 1 Rp 200,000
Rp - /shipment 1 Rp -
Total Rp 121,173,300
Konversi (USD/Kg) $ 7,817.632
(USD/Carton) $ 148,535.01
(USD/Shipment) $ 28,221,652.45

$ 100,000 /CBM 2.85 $ 285,000

Total (USD/Shipment) $ 28,506,652
(USD/Carton) $ 150,035.01

0.8% /shipment $ 28,506,652 $ 228,053.22

Total (USD/Shipment) $ 28,734,706
 (USD/Carton) $ 151,235.29

Rp 108,680,000
Rp 121,173,300
$ 285,000
$ 228,053
 /karton
/karton

1 CBM = 1 m3 = 1.000.000 cm3

Kurs USD
Beli 15,500 (dari USD ke Rupiah)
Jual 15,500 (dari Rupiah ke USD)