DELIVERY PLANNER CPO TO PACIFIC INTER LINK

CPO EXPORT : AICIA to PIL

DAY 1 2 3 4 5 6 7 8 9 10 11 12

19/May/15

20/May/15

21/May/15

22/May/15

23/May/15

24/May/15

25/May/15

26/May/15

27/May/15

28/May/15

29/May/15

30/May/15
ACC DESCRIPTION RESPONSIBILITY TONASE PRICE TOTAL
DATE

SALES :

TIME SCHEDULE
1 5000 $ 596.00 $ 2,980,000.00

TOTAL SALES $ 2,980,000.00

DAY 1 2 3 4 5 6 7 8 9 10 11 12

19/May/15

20/May/15

21/May/15

22/May/15

23/May/15

24/May/15

25/May/15

26/May/15

27/May/15

28/May/15

29/May/15

30/May/15
ACC DESCRIPTION RESPONSIBILITY Unit(TON) PRICE TOTAL FUNDING
DATE

COST :
1 AMMANDED CONTRACT BUYER/SELLER
2 ISSUE OF L/C BUYER
3 CHECKING L/C BANK CORESPONDEN SELLER
4 STORE TANK READY SELLER
5 CARGO PREPARATION ( Sucofindo & Syah Bandar ) SURVEYOR 5000 $ 4.00 $ 20,000.00 $ 24,000.00

TIME SCHEDULE
6 PRESHIPMENT INSPECTION ( HSL East Kalimantan ) AGENT SHIPPING 5000 $ 2.00 $ 10,000.00 $ 12,000.00
7 FIXTURE NOTE VESSEL AGENT SHIPPING 5000 $ 26.00 $ 130,000.00 $ 156,000.00
8 TRANSHIPMENT LOAD ( Under 7000 no need Barge ) SELLER 5000 $ 6.54 $ 39,240.00
9 ETA MV AGENT SHIPPING
10 VESSEL COA n COW AGENT SHIPPING
11 EXPORT DOCUMENT SELLER 5000 $ 1.50 $ 7,500.00 $ 7,500.00

12 L/C EDORSEMENT ( Buying Price Mill ) BUYER N SELLER 5000 $ 535.00 $ 2,675,000.00
13 MV VOYAGE / DISCHARGE AGENT SHIPPING

TOTAL COST BEFORE INTEREST $ 2,842,500.00

GROSS PROFIT $ 137,500.00

4.61%
Rate Rp12,800.00 1340
Tonase 6000
Cargo 0.0504672897
Quantity Cargo 0.28
Calorific Value
Loading Rate
L/C No
Latest B/L Date
Delivery Term
Anchorage
Customer
Issued by
Checked by
Approved By
 13
13
31/May/15 31/May/15

14
14
1/Jun/15 1/Jun/15

15
15
2/Jun/15 2/Jun/15

16
16
3/Jun/15 3/Jun/15

17
17

4/Jun/15 4/Jun/15

18
18

5/Jun/15 5/Jun/15

19
19

6/Jun/15 6/Jun/15

20
20

7/Jun/15 7/Jun/15

21
21

8/Jun/15 8/Jun/15

22
22

9/Jun/15 9/Jun/15

23
23

10/Jun/15 10/Jun/15

24
24

11/Jun/15 25 11/Jun/15
25

12/Jun/15 12/Jun/15
26
26

13/Jun/15 13/Jun/15
27
27

14/Jun/15 14/Jun/15
28
28

15/Jun/15 15/Jun/15
29
29

16/Jun/15 16/Jun/15
30
30

17/Jun/15 17/Jun/15
31
31

18/Jun/15 18/Jun/15
32
32

19/Jun/15 19/Jun/15
33
33

20/Jun/15 20/Jun/15
34
34

21/Jun/15 21/Jun/15
35
35

22/Jun/15 22/Jun/15
36
36

23/Jun/15 23/Jun/15
37
37

24/Jun/15 24/Jun/15
38
38

25/Jun/15 25/Jun/15
39
39

26/Jun/15 26/Jun/15
40
40

27/Jun/15 27/Jun/15
41
41

28/Jun/15 28/Jun/15
42
42

29/Jun/15 29/Jun/15
43
43

30/Jun/15 30/Jun/15
44
44

1/Jul/15 1/Jul/15
45
45

2/Jul/15 2/Jul/15
46
46

3/Jul/15 3/Jul/15
47
47

4/Jul/15 4/Jul/15
48
48

5/Jul/15 5/Jul/15
49
49

6/Jul/15 6/Jul/15
50
50

7/Jul/15 7/Jul/15
51
51

8/Jul/15 8/Jul/15
52
52

9/Jul/15 9/Jul/15
53
53

10/Jul/15 10/Jul/15
54
54

11/Jul/15 11/Jul/15
55
55

12/Jul/15 12/Jul/15
56
56

13/Jul/15 13/Jul/15
57
57

14/Jul/15 14/Jul/15