KONVERSI 1 KOTAK

4'' Tipis Flexovit 1 box

7''Tipis Flexovit 1 box
4'' Tebal Flexovit 1 box
7''Tebal Flexovit 1 box
100 ea
50 ea
50 ea
25 ea
 PENAWARAN HARGA BARU "WEN
Item Part No / Type Specification Qty Unit Unit Price
1 Sarung Tangan Bintik Kuning
Matahari 50 Dozen Rp 25,000
Orange 50 Dozen Rp 27,000
2 Masker
CIG N95 1 Box Rp 120,000
3M 8210 1 Box Rp 125,000
3 Sarung Tangan welder
CIG 1 Pairs Rp 85,000
Tuff 1 Pairs Rp 80,000
4 Majun
Warna-Warni 50 Kg Rp 7,000
Putih 50 kg Rp 15,000
5 Teflon
Frider 1'' 1 Ea Rp 2,000
Onda 1'' 1 Ea Rp 3,000
6 Mata gerinda flexovit
4'' Tipis 1 Ea Rp 11,000
7''Tipis 1 Ea Rp 20,000
4'' Tebal 1 Ea Rp 13,000
7''Tebal 1 Ea Rp 28,000
Total
HARGA BARU "WENGKI"
Total Price

Rp 1,250,000
Rp 1,350,000
Rp -
Rp 120,000
Rp 125,000
Rp -
Rp 85,000
Rp 80,000
Rp -
Rp 350,000
Rp 750,000
Rp -
Rp 2,000
Rp 3,000
Rp -
Rp 11,000
Rp 20,000
Rp 13,000
Rp 28,000
Rp 4,187,000
Item Part No / Type Specification Qty Unit Unit Price
1
1 Radio HT( Brand ICOM IC-80) 1 Unit Rp 1,450,000

1 Sarung Tangan Bintik Kuning

Matahari 50 Duz Rp 27,000

Orange 50 Duz Rp 27,000
2 Masker
CIG N95 1 Box Rp 120,000
3M 8210 1 Box Rp 125,000
3 Sarung Tangan welder
CIG 1 Pairs Rp 85,000
Tuff 1 Pairs Rp 80,000
4 Majun
Warna-Warni 50 Kg Rp 9,000
Putih 50 kg Rp 18,000
5 Teflon
Frider 1'' 1 Ea Rp 3,700
Onda 1'' 1 Ea Rp 5,000
6 Mata gerinda flexovit
4'' Tipis 1 Ea Rp 13,000
7''Tipis 1 Ea Rp 27,000
4'' Tebal 1 Ea Rp 17,000
7''Tebal 1 Ea Rp 38,000

18 KY 8811 A CLEAR LENS 1 EA Rp 70,000

19 KY 2221 CLEAR LENS 1 EA Rp 60,000
20 KY 2223 CLEAR LENS 1 EA Rp 60,000
21 KY 8813 CLEAR LENS 1 EA Rp 60,000
safety eyewear-black
22 KY 8812 A 1 EA Rp 80,000
23 KY 8814 A 1 EA Rp 80,000
24 KY 2222 1 EA Rp 80,000
25 KY 2224 1 EA Rp 80,000

26 Tali kaca mata 1 ea Rp 15,000

27 Tali kacamata red ,green & orange 1 ea Rp 18,000

28 Google weld view gwl 44 protector 1 ea Rp 325,000

29 Workvest 1 ea Rp 1,500,000
30 Lanyard 1 ea Rp 1,000,000
31 Full body harness,Protecta 110 1 ea Rp 3,000,000
full body harness Protecta AB 112113 1 EA Rp 3,000,000
Full body harness AB 17530A 1 ea Rp 2,000,000
32 Carabiner 1 ea Rp 400,000
33 Tali webbing 1 ea Rp 1,200,000
34 Safety helmet local 1 ea Rp 55,000
35 Safety helmet MSA USA 1 ea Rp 120,000

36 Raincoat USA 1 ea Rp 325,000

37 safety shoes 1 ea Rp 310,000
38 rubber safety shoes 1 ea Rp 235,000
39 face shield bracket 1 ea Rp 220,000
40 face shield glass 1 ea Rp 300,000

41 Ultra fit 340-4002 1 ea Rp 30,000

42 leather glove 1 ea Rp 100,000
43 apar firex 1kg abc powder 1 kg Rp 400,000
44 First aid kit for vehicle 1 box Rp 2,500,000

Total
 Total Price
Rp -
Rp 1,450,000

Rp 1,350,000
Rp 1,350,000
Rp -
Rp 120,000
Rp 125,000
Rp -
Rp 85,000
Rp 80,000
Rp -
Rp 450,000
Rp 900,000
Rp -
Rp 3,700
Rp 5,000
Rp -
Rp 13,000
Rp 27,000
Rp 17,000
Rp 38,000
Rp -
Rp -
Rp 70,000
Rp 60,000
Rp 60,000
Rp 60,000
Rp -
Rp 80,000
Rp 80,000
Rp 80,000
Rp 80,000
Rp -
Rp 15,000
Rp 18,000
Rp -
Rp 325,000
Rp 1,500,000
Rp 1,000,000
Rp -
Rp 3,000,000
Rp 3,000,000
Rp 2,000,000
Rp 400,000
Rp 1,200,000
Rp 55,000
Rp 120,000
Rp -
Rp 325,000
Rp 310,000
Rp 235,000
Rp 220,000
Rp 300,000
Rp -
Rp 30,000
Rp 100,000
Rp 400,000
Rp 2,500,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 4,563,700
 MASUK KE DEN
Item Part No / Type Specification Qty Unit Unit Price
1 Sarung Tangan Bintik Kuning
Matahari 50 Dozen Rp 32,000
Orange 50 Dozen Rp 30,000
2 Masker
CIG N95 1 Box Rp 125,000
3M 8210 1 Box Rp 130,000
3 Sarung Tangan welder
CIG 1 Pairs Rp 100,000
Tuff 1 Pairs Rp 90,000
4 Majun
Warna-Warni 50 Kg Rp 13,000
Putih 50 kg Rp 18,000
5 Teflon
Frider 1/2'' 1 Ea Rp 3,000
Onda 1/2'' 1 Ea Rp 4,500
6 Mata gerinda flexovit
4'' Tipis 1 Ea Rp 13,000
7''Tipis 1 Ea Rp 26,000
4'' Tebal 1 Ea Rp 16,000
7''Tebal 1 Ea Rp 34,000
Total
SUK KE DEN
Total Price

Rp 1,600,000
Rp 1,500,000
Rp -
Rp 125,000
Rp 130,000
Rp -
Rp 100,000
Rp 90,000
Rp -
Rp 650,000
Rp 900,000
Rp -
Rp 3,000
Rp 4,500
Rp -
Rp 13,000
Rp 26,000
Rp 16,000
Rp 34,000
Rp 5,191,500
PENAWARAN CV. DPJ KE BANG INDRA

Item Part No / Type Specification Qty Unit Unit Price Total Price
1 Sarung Tangan Bintik Kuning
Matahari 50 Duz Rp 25,000 Rp 1,250,000
2 Masker Rp -
3M 8210 6 Box Rp 100,000 Rp 600,000
3 Sarung Tangan welder (STIK) Rp -
CIG 4 Pairs Rp 65,000 Rp 260,000
4 Majun Rp -
Warna-Warni 50 Kg Rp 7,000 Rp 350,000
5 Teflon 1/2" Rp -
Frider 1/2'' 96 Ea Rp 1,000 Rp 96,000
Rp 2,556,000

Qty Unit Unit Price Total Price

6 Mata gerinda flexovit
4'' Tipis 50 Ea Rp 10,000 Rp 500,000
7''Tipis 50 Ea Rp 22,000 Rp 1,100,000
4'' Tebal 50 Ea Rp 13,000 Rp 650,000
7''Tebal 10 Ea Rp 29,000 Rp 290,000
Rp 2,540,000

MARGIN AKHIR
POTONGAN KOTOR
AKHIR
 MASUK KE DEN

Qty Unit Unit Price Total Price

50 Duz Rp 32,000 Rp Rp
1,600,000350,000
Rp Rp - -
6 Box Rp 130,000 Rp Rp
780,000180,000
Rp Rp - -
4 Pairs Rp 100,000 Rp Rp
400,000140,000
Rp Rp - -
50 Kg Rp 13,000 Rp Rp
650,000300,000
Rp Rp - -
96 Ea Rp 3,000 Rp Rp
288,000192,000
Rp 3,718,000 Rp 1,162,000

MARGIN Rp 1,162,000

MASUK KE DEN

Qty Unit Unit Price Total Price

50 Ea Rp 13,000 Rp 650,000Rp 150,000

50 Ea Rp 26,000 Rp 1,300,000Rp 200,000
50 Ea Rp 16,000 Rp 800,000Rp 150,000
10 Ea Rp 34,000 Rp 340,000Rp 50,000
Rp 3,090,000 Rp 550,000

MARGIN Rp 550,000

Rp 185,000

Rp 1,712,000
Rp 400,000
Rp 1,312,000
 PENAWARAN KE "PT MILDA"
Item Part No / Type Specification Merk Qty Unit Unit Price
1 Sarung Tangan Bintik Kuning Matahari 1 Pairs Rp 33,000
2 Masker 3M 8210 1 Box Rp 132,000
3 Sarung Tangan welder CIG 1 Pairs Rp 105,000
4 Majun Warna-Warni 1 Kg Rp 14,000
5 Teflon (Seal Tape) 1/2" Freder 1/2'' 1 Ea Rp 3,500
6 Mata Gerinda
4'' Tipis Flexovit 1 Ea Rp 14,000
7''Tipis Flexovit 1 Ea Rp 27,000
4'' Tebal Flexovit 1 Ea Rp 17,000
7''Tebal Flexovit 1 Ea Rp 35,000
7 Jas Hujan (Rain Coat)
Biasa Layar 1 Pairs Rp 200,000
Super Layar 1 Pairs Rp 280,000
 HARGA KE "DEN"
Item Part No / Type Specification Merk Qty
1 Sarung Tangan Bintik Kuning Matahari 1
2 Masker 3M 8210 1
3 Sarung Tangan welder CIG 1
4 Majun Warna-Warni 1
5 Teflon (Seal Tape) 1/2" Freder 1/2'' 1
6 Mata Gerinda
4'' Tipis Flexovit 1
7''Tipis Flexovit 1
4'' Tebal Flexovit 1
7''Tebal Flexovit 1
7 Jas Hujan (Rain Coat)
Biasa Layar 1
Super Layar 1
Unit Unit Price
Pairs Rp 32,000
Box Rp 130,000
Pairs Rp 100,000
Kg Rp 13,000
Ea Rp 3,000

Ea Rp 13,000
Ea Rp 26,000
Ea Rp 16,000
Ea Rp 34,000

Pairs Rp 200,000
Pairs Rp 280,000
 PENAWARAN CV. DPJ

PENAWARAN HARGA BARU "PT. RSU BPP"

Item Part No / Type Specification Qty Unit Unit Price
1 Sarung Tangan Bintik Kuning
Matahari 50 Duz Rp 27,000
2 Masker
3M 8210 6 Box Rp 125,000
3 Sarung Tangan welder
CIG 4 Pairs Rp 85,000
4 Majun
Warna-Warni 50 Kg Rp 9,000
5 Teflon
Frider 1/2'' 96 Ea Rp 2,000

KO AFAT

Qty Unit Unit Price

6 Mata gerinda flexovit
4'' Tipis 50 Ea Rp 12,500
7''Tipis 50 Ea Rp 23,500
4'' Tebal 50 Ea Rp 13,500
7''Tebal 10 Ea Rp 33,000
HARGA BARU "PT. RSU BPP" MASUK KE DEN

Total Price Qty Unit Unit Price Total Price

Rp 1,350,000 50 Duz Rp 32,000 Rp 1,600,000

Rp - Rp -
Rp 750,000 6 Box Rp 130,000 Rp 780,000
Rp - Rp -
Rp 340,000 4 Pairs Rp 100,000 Rp 400,000
Rp - Rp -
Rp 450,000 50 Kg Rp 13,000 Rp 650,000
Rp - Rp -
Rp 192,000 96 Ea Rp 3,000 Rp 288,000
Rp 3,082,000 Rp 3,718,000

Rp 636,000

KO AFAT MASUK KE DEN

Total Price Qty Unit Unit Price Total Price

Rp 625,000 50 Ea Rp 13,000 Rp 650,000

Rp 1,175,000 50 Ea Rp 26,000 Rp 1,300,000
Rp 675,000 50 Ea Rp 16,000 Rp 800,000
Rp 330,000 10 Ea Rp 34,000 Rp 340,000
Rp 2,805,000 Rp 3,090,000

Rp 285,000 Rp 285,000

MARGIN AKHIR Rp 921,000

POTONGAN KOTOR Rp 400,000
AKHIR Rp 521,000
Rp 250,000
Rp -
Rp 30,000
Rp -
Rp 60,000
Rp -
Rp 200,000
Rp -
Rp 96,000

Rp 25,000
Rp 125,000
Rp 125,000
Rp 10,000
Rp 285,000

Rp 185,000
PENAWARAN CV DPJ

Item Part No / Type Specification Merk Qty

1 Sarung Tangan Bintik Kuning Matahari 1

2 Masker 3M 8210 1
3 Sarung Tangan welder CIG 1
4 Majun Warna-Warni 1
5 Teflon (Seal Tape) 1/2" Freder 1/2'' 1
6 Mata Gerinda
4'' Tipis Flexovit 1
7''Tipis Flexovit 1
4'' Tebal Flexovit 1
7''Tebal Flexovit 1
7 Jas Hujan (Rain Coat)
Biasa Layar 1
Super Layar 1
8 Stand Las SMAW AF50 Lenco 1
9 Stand Massa Grounding EG 500 Lenco 1
10 Weld Extension/Connector Cable Las LC 40 Lenco 1
11 Regulator Oxygen Victor 1
12 Regulator Acetelyne Victor 1
13 Stand Cutting Touch Victor 1
14 Nozzle Cutting Touch Victor 1
15 Connector Cutting Touch 1
16 Korek Cutting Touch 1
17 Cleaner Cutting Touch 1
18 Cable Las ukuran 7,0 mm @100 meter/roll Sunflex 1
19 Electrode LB-52-18 3,2mm @5 Kg/Box Familiarc 1
20 Electrode LB-52-18 2,6mm @5 Kg/Box Familiarc 1
21 Dust Masker Biasa Non Toxic 1
22 Terpal Plastik ukuran 3m x 4m Cap Gajah 1
23 Terpal Plastik ukuran 4m x 6m Cap Gajah 1
24 Clamp Hose 5/8" 1
25 Face Shield Blue Eagle 1
26 Frame Face Shield Blue Eagle 1
27 Hand Glove Argon AOBO/CIG 1
28 Electrode Tungsten 2,4mm 1
29 Hacksaw Blade 12" Sandflex 1
30 WD-40 Spray 1
31 Batu Battery (Size D) ABC/EVERADY 1
32 Scun SC 95 1
33 White Glass Weld 1
34 Black Glass Weld No.10 Aulectro 1
35 Black Glass Weld No.11 Aulectro 1
36 Keramik No 5 WP 17 1
37 Keramik No 5 WP 9 1
38 Keramik No 6 WP 17 1
39 Keramik No 6 WP 9 1
40 Keramik No 7 WP 17 1
41 Keramik No 7 WP 9 1
42 Keramik No 8 WP 17 1
43 Keramik No 8 WP 9 1
44 Collet & Body Collet WP 17 1
45 Collet & Body Collet WP 9 1
Unit HARGA

Pairs Rp 27,000
Box Rp 120,000
Pairs Rp 85,000
Kg Rp 9,000
Ea Rp 2,000

Ea Rp 11,000
INI NEGO HARGA
Ea Rp 24,000
BANG
Ea Rp 13,000
Ea Rp 32,000

Pairs Rp 70,000
Pairs Rp 125,000
Ea Rp 350,000
Ea Rp 160,000
Pairs Rp 180,000
Ea Rp 950,000
Ea Rp 950,000
Ea Rp 950,000
Ea Rp 950,000
Ea Rp 22,000
Ea Rp 22,000
Ea Rp 13,000
Roll Rp 6,300,000
Box Rp 165,000
Box Rp 170,000
Box Rp 23,000
Lembar Rp 40,000
Lembar Rp 103,000
Ea Rp 500
Ea Rp 30,000
Ea Rp 30,000
Pairs Rp 30,000
Ea Rp 10,000
Ea Rp 7,000
Ea Rp 28,000
Ea Rp 2,500
Ea Rp 7,000
Ea Rp 500
Ea Rp 2,000
Ea Rp 2,000
Ea Rp 8,000
Ea Rp 8,000
Ea Rp 8,000
Ea Rp 8,000
Ea Rp 8,000
Ea Rp 8,000
Ea Rp 8,000
Ea Rp 8,000
Ea Rp 30,000
Ea Rp 30,000
 PENAWARAN HARGA BARU "WENGKI"
Item Part No / Type Specification Qty Unit Unit Price
1 Sarung Tangan Bintik Kuning
Matahari 50 Dozen Rp 28,000
Orange 50 Dozen Rp 27,000
2 Masker
CIG N95 1 Box Rp 120,000
3M 8210 1 Box Rp 160,000
3 Sarung Tangan welder
CIG 1 Pairs Rp 85,000
Tuff 1 Pairs Rp 80,000
4 Majun
Warna-Warni 50 Kg Rp 9,000
Putih 50 kg Rp 20,000
5 Teflon
Frider 1/2'' 1 Ea Rp 2,000
Onda 1/2'' 1 Ea Rp 3,000
6 Mata gerinda flexovit
4'' Tipis 1 Ea Rp 12,000
7''Tipis 1 Ea Rp 25,000
4'' Tebal 1 Ea Rp 14,000
7''Tebal 1 Ea Rp 33,000
Total
Term and Conditions :
Excluded VAT
Price
Are Subject to change without any prior notice
Delivery schedule 1 hari, setelah PO
Delivery Point Balikpapan Warehouse
Payment Term Cash /Transfer
Validity Of quotation 2 Days After Received Quotation
Notes
1 Please be informed that all Purchase Order receipt after 15.00 hours of each working day will be proceeds on
the next working day.
2 Please put this quote number in your purchase order as reference.
3 Please contact us via Email suradi harahap [sales.rsu@gmail.com] or telp no below

Hope the above premises will meet with your kind approval as we look forward for your confirmation,
please do not hesitate to contact us at your convenience.

Sincerely Yours,
PT.RINDAH SARANA UNIVERSAL

SURADI HARAHAP
HP:081346351056
A BARU "WENGKI" PENAWARAN HARGA BARU "SURADI BPP"
Total Price Qty Unit Unit Price

Rp 1,400,000 50 Duz Rp 27,000

Rp 1,350,000 50 Duz Rp 27,000
Rp -
Rp 120,000 1 Box Rp 120,000
Rp 160,000 1 Box Rp 125,000
Rp -
Rp 85,000 1 Pairs Rp 85,000
Rp 80,000 1 Pairs Rp 80,000
Rp -
Rp 450,000 50 Kg Rp 9,000
Rp 1,000,000 50 kg Rp 18,000
Rp -
Rp 2,000 1 Ea Rp 2,000
Rp 3,000 1 Ea Rp 3,000
Rp -
Rp 12,000 1 Ea Rp 13,000
Rp 25,000 1 Ea Rp 27,000
Rp 14,000 1 Ea Rp 17,000
Rp 33,000 1 Ea Rp 38,000
Rp 4,734,000

l be proceeds on
URADI BPP" MASUK KE DEN
Total Price Qty Unit Unit Price Total Price

Rp 1,350,000 50 Dozen Rp 32,000 Rp 1,600,000

Rp 1,350,000 50 Dozen Rp 30,000 Rp 1,500,000
Rp - Rp -
Rp 120,000 1 Box Rp 125,000 Rp 125,000
Rp 125,000 1 Box Rp 130,000 Rp 130,000
Rp - Rp -
Rp 85,000 1 Pairs Rp 100,000 Rp 100,000
Rp 80,000 1 Pairs Rp 90,000 Rp 90,000
Rp - Rp -
Rp 450,000 50 Kg Rp 13,000 Rp 650,000
Rp 900,000 50 kg Rp 20,000 Rp 1,000,000
Rp - Rp -
Rp 2,000 1 Ea Rp 3,000 Rp 3,000
Rp 3,000 1 Ea Rp 4,500 Rp 4,500
Rp - Rp -
Rp 13,000 1 Ea Rp 13,000 Rp 13,000
Rp 27,000 1 Ea Rp 26,000 Rp 26,000
Rp 17,000 1 Ea Rp 16,000 Rp 16,000
Rp 38,000 1 Ea Rp 34,000 Rp 34,000
Rp 4,560,000 Rp 5,291,500

margin Rp 557,500
SELISIH WENGKI SELISIH BPP

Rp 4,000 Rp 5,000
Rp 3,000 Rp 3,000
Rp - Rp -
Rp 5,000 Rp 5,000
Rp (30,000) Rp 5,000
Rp - Rp -
Rp 15,000 Rp 15,000
Rp 10,000 Rp 10,000
Rp - Rp -
Rp 4,000 Rp 4,000
Rp - Rp 2,000
Rp - Rp -
Rp 1,000 Rp 1,000
Rp 1,500 Rp 1,500
Rp - Rp -
Rp 1,000 Rp -
Rp 1,000 Rp (1,000)
Rp 2,000 Rp (1,000)
Rp 1,000 Rp (4,000)
Rp 557,500 Rp 731,500
 KO AFAT

Item Part No / Type Specification Merk

1 Grinding
4'' Tipis Flexovit
7''Tipis Flexovit
4'' Tebal Flexovit
2 Hacksaw Blade 12" Sandflex
3 Dust Masker 3M 8210
4 WD-40 Spray Can
5 Korek Cutting Touch
6 Terpal Plastik ukuran 3m x 4m Cap Gajah
7 White Glass Weld

KONVERSI 1 KOTAK
4'' Tipis Flexovit
7''Tipis Flexovit
4'' Tebal Flexovit
7''Tebal Flexovit
 PENAWARAN Real Ko afat
Qty Unit
HARGA Masuk Ke
Den

100 Ea Rp 11,000 Rp 13,000 Rp 1,100,000

50 Ea Rp 23,000 Rp 26,000 Rp 1,150,000
50 Ea Rp 12,500 Rp 16,000 Rp 625,000
24 Ea Rp 7,000 Rp 14,000 Rp 168,000
1 Box Rp 120,000 Rp 130,000
5 Ea Rp 28,000 Rp 47,000 Rp 140,000
4 Ea Rp 22,000 Rp 33,000 Rp 88,000
2 Lembar Rp 40,000 Rp 65,000 Rp 80,000
30 Ea Rp 500 Rp 2,000 Rp 15,000

TOTAL Rp 3,366,000

1 box 100 ea
1 box 50 KO AFAT Rp 2,875,000
1 box 50 ea SURADI Rp 491,000
1 box 25 ea
 TOTAL DEN margin

Rp 1,300,000 Rp 2,000
Rp 1,300,000 Rp 3,000
Rp 800,000 Rp 3,500
Rp 336,000 Rp 7,000
Rp 130,000 Rp 10,000
Rp 235,000 Rp 19,000
Rp 132,000 Rp 11,000
Rp 130,000 Rp 25,000
Rp 60,000 Rp 1,500

Rp 4,423,000 Rp 1,057,000
 PENAWARAN CV DPJ "30 Agustus 2015"

Item Part No / Type Specification Merk Qty Unit

1 Masker 3M 8210 10 Box
2 Teflon (Seal Tape) 1/2" Freder 1/2'' 60 Ea
3 WD-40 Spray Can 4 Ea
4 Hacksaw Blade 12" Sandflex 24 Ea
5 White glass weld 20 Ea
6 Terpal Plastik ukuran 3m x 4m Cap Gajah 2 Lembar
7 Terpal Plastik ukuran 4m x 6m Cap Gajah 2 Lembar
TOTAL
 HARGA TOTAL
Rp 125,000 Rp 1,250,000
Rp 2,000 Rp 120,000
Rp 41,250 Rp 165,000
Rp 13,200 Rp 316,800
Rp 1,100 Rp 22,000
Rp 69,300 Rp 138,600
Rp 138,600 Rp 277,200
TOTAL Rp 2,289,600
 SURADI

Item Part No / Type Specification Merk Qty

1 Masker 3M 8210 10
2 Teflon (Seal Tape) 1/2" Freder 1/2'' 60
3 WD-40 Spray Can 4
4 Hacksaw Blade 12" Sandflex 24
5 White glass weld 20
6 Terpal Plastik ukuran 3m x 4m Cap Gajah 2
7 Terpal Plastik ukuran 4m x 6m Cap Gajah 2

KO AFAT

8 Grinding
4'' Tipis Flexovit 70
7''Tipis Flexovit 100
4'' Tebal Flexovit 100
7'' Tebal Flexovit 8

BISA PESAN KO AFAT Teflon (Seal Tape) 1/2

BISA PESAN SURADI Masker

Teflon (Seal Tape)
WD-40 Spray
Hacksaw Blade
#REF!
#REF!
#REF!
 Unit MASUK DEN HARGA Suradi NAWAR KO AFAT REAL KO AFAT
Box Rp 135,000 Rp 120,000
Ea Rp 3,000 Rp 2,000 Rp 2,000
Ea Rp 48,000 Rp 41,250
Ea Rp 14,500 Rp 13,200
Ea Rp 2,000 Rp 1,100
Lembar Rp 78,000 Rp 69,300
Lembar Rp 148,000 Rp 138,600
TOTAL HARGA

HARGA Suradi NAWAR KO AFAT REAL KO AFAT

MASUK DEN
Ea Rp 14,000 Rp 13,500 Rp 12,000
Ea Rp 27,000 Rp 26,000 Rp 25,000
Ea Rp 16,000 Rp 14,000
Ea Rp 35,000 Rp 33,000
TOTAL HARGA

Teflon (Seal Tape) 1/2"

4'' Tipis
7''Tipis
4'' Tebal

Masker
Teflon (Seal Tape) 1/2"
WD-40 Spray
Hacksaw Blade 12"
#REF!
#REF!
#REF!
 HARGA KE
TOTAL JUAL TOTAL BELI SELISIH Item Part No / Type Specification
Rp 1,350,000 Rp 1,200,000 Rp 150,000 1 Sarung Tangan Bintik Kuning
Rp 180,000 Rp 120,000 Rp 60,000 2 Masker
Rp 192,000 Rp 165,000 Rp 27,000 3 Sarung Tangan welder
Rp 348,000 Rp 316,800 Rp 31,200 4 Majun
Rp 40,000 Rp 22,000 Rp 18,000
Rp 156,000 Rp 138,600 Rp 17,400
Rp 296,000 Rp 277,200 Rp 18,800
Rp 2,562,000 Rp 2,239,600 Rp 322,400

TOTAL JUAL TOTAL BELI

7''Tipis
Rp 980,000 Rp 840,000 Rp 140,000 4'' Tebal
Rp 2,700,000 Rp 2,500,000 Rp 200,000 7''Tebal
Rp 1,600,000 Rp 1,400,000 Rp 200,000 7 Jas Hujan (Rain Coat)
Rp 280,000 Rp 264,000 Rp 16,000 Super
Rp 5,560,000 Rp 5,004,000 Rp 556,000

Rp 7,243,600
 HARGA KE "DEN"
Part No / Type Specification Merk Qty Unit Unit Price
Sarung Tangan Bintik Kuning Matahari 1 Pairs Rp 32,000
3M 8210 1 Box Rp 130,000
Sarung Tangan welder CIG 1 Pairs Rp 100,000
Warna-Warni 1 Kg Rp 13,000

Flexovit 1 Ea Rp 26,000
Flexovit 1 Ea Rp 16,000
7''Tebal Flexovit 1 Ea Rp 34,000
Jas Hujan (Rain Coat)
Super Layar 1 Pairs Rp 280,000
 HARGA Suradi NAWAR KO AFAT

Grinding MASUK DEN

4'' Tipis Flexovit 70 Ea Rp 13,000 Rp 13,500 Rp 12,000
7''Tipis Flexovit 100 Ea Rp 26,000 Rp 26,000 Rp 25,000
4'' Tebal Flexovit 100 Ea Rp 16,000 Rp 14,000
7'' Tebal Flexovit 8 Ea Rp 34,000 Rp 33,000
REAL KO AFAT TOTAL JUAL TOTAL BELI

Rp 1,000 Rp 910,000 Rp 840,000 Rp 70,000

Rp 1,000 Rp 2,600,000 Rp 2,500,000 Rp 100,000
Rp 2,000 Rp 1,600,000 Rp 1,400,000 Rp 200,000
Rp 1,000 Rp 272,000 Rp 264,000 Rp 8,000
TOTAL HARGA Rp 5,382,000 Rp 5,004,000 Rp 378,000
 SURADI

Item Part No / Type Specification Merk Qty Unit

1 Sarung Tangan Bintik Kuning Matahari 50 Pairs
2 Majun Warna-Warni 50 Kg
3 WD-40 Spray Can 4 Ea
4 Hacksaw Blade 12" Sandflex 24 Ea
5 White glass weld 20 Ea
6 Terpal Plastik ukuran 3m x 4m Cap Gajah 2 Lembar
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI SELISIH
Rp 33,000 Rp 27,000 Rp 1,650,000 Rp 1,350,000 Rp 300,000
Rp 13,000 Rp 9,000 Rp 650,000 Rp 450,000 Rp 200,000
Rp 50,000 Rp 41,250 Rp 200,000 Rp 165,000 Rp 35,000
Rp 14,500 Rp 13,200 Rp 348,000 Rp 316,800 Rp 31,200
Rp 3,000 Rp 1,100 Rp 60,000 Rp 22,000 Rp 38,000
Rp 78,000 Rp 69,300 Rp 156,000 Rp 138,600 Rp 17,400
TOTAL Rp 3,064,000 Rp 2,442,400 Rp 621,600

Rp 621,600
 KO AFAT

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 7" Tebal Flexovit 25 Ea
2 Batu gerinda 4" Tipis Flexovit 100 Ea
3 Batu gerinda 7" Tipis Flexovit 15 Ea
4 Teflon (Seal Tape) 1/2" Freder 1/2'' 60 Ea
 MASUK DEN HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 35,000 Rp 33,500 Rp 875,000 Rp 837,500 Rp 37,500
Rp 14,000 Rp 12,000 Rp 1,400,000 Rp 1,200,000 Rp 200,000
Rp 27,000 Rp 26,000 Rp 405,000 Rp 390,000 Rp 15,000
Rp 3,000 Rp 2,000 Rp 180,000 Rp 120,000 Rp 60,000
TOTAL Rp 2,860,000 Rp 2,547,500 Rp 312,500
 PEMBELIAN KO AFAT

SELISIH/EA Item Part No / Type Specification

Rp 1,500 1 Batu gerinda 7" Tebal
Rp 2,000 2 Batu gerinda 4" Tipis
Rp 1,000 3 Batu gerinda 7" Tipis
Rp 1,000 4 Teflon (Seal Tape) 1/2"
PEMBELIAN KO AFAT

Merk Qty Unit HARGA KO Afat TOTAL BELI

Flexovit 25 Ea Rp 33,500 Rp 837,500
Flexovit 100 Ea Rp 12,000 Rp 1,200,000
Flexovit 15 Ea Rp 26,000 Rp 390,000
Freder 1/2'' 60 Ea Rp 2,000 Rp 120,000
TOTAL Rp 2,547,500
 KO AFAT (8 Okt 2016)

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Batu gerinda 7" Tebal Flexovit 25 Ea Rp 35,000
2 Batu gerinda 4" Tipis Flexovit 81 Ea Rp 14,000
3 Batu gerinda 7" Tipis Flexovit 40 Ea Rp 27,500
HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 33,500 Rp 875,000 Rp 837,500 Rp 37,500 Rp 1,500
Rp 12,000 Rp 1,134,000 Rp 972,000 Rp 162,000 Rp 2,000
Rp 26,000 Rp 1,100,000 Rp 1,040,000 Rp 60,000 Rp 1,500
TOTAL Rp 3,109,000 Rp 2,849,500 Rp 259,500
 PEMBELIAN KO AFAT

Item Part No / Type Specification Merk Qty Unit HARGA KO Afat TOTAL BELI
1 Batu gerinda 7" Tebal Flexovit 25 Ea Rp 33,500 Rp 837,500
2 Batu gerinda 4" Tipis Flexovit 81 Ea Rp 12,000 Rp 972,000
3 Batu gerinda 7" Tipis Flexovit 40 Ea Rp 26,000 Rp 1,040,000
TOTAL Rp 2,849,500
 KO AFAT (22 Okt 2016)

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Batu gerinda 7" Tebal Flexovit 10 Ea Rp 35,000
2 Batu gerinda 4" Tipis Flexovit 50 Ea Rp 13,000
3 Batu gerinda 7" Tipis Flexovit 15 Ea Rp 27,000
HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 33,500 Rp 350,000 Rp 335,000 Rp 15,000 Rp 1,500
Rp 12,000 Rp 650,000 Rp 600,000 Rp 50,000 Rp 1,000
Rp 26,000 Rp 405,000 Rp 390,000 Rp 15,000 Rp 1,000
TOTAL Rp 1,405,000 Rp 1,325,000 Rp 80,000
 PEMBELIAN KO AFAT 20/okt/2016

Item Part No / Type Specification Merk Qty Unit HARGA KO Afat TOTAL BELI
1 Batu gerinda 7" Tebal Flexovit 10 Ea Rp 33,500 Rp 335,000
2 Batu gerinda 4" Tipis Flexovit 50 Ea Rp 12,000 Rp 600,000
3 Batu gerinda 7" Tipis Flexovit 15 Ea Rp 26,000 Rp 390,000
TOTAL Rp 1,325,000
 KO AFAT (03 Nov 2016)

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Batu gerinda 7" Tebal Flexovit 15 Ea Rp 34,000
2 Batu gerinda 4" Tipis Flexovit 100 Ea Rp 13,000
3 Batu gerinda 7" Tipis Flexovit 100 Ea Rp 27,000
4 Batu gerinda 4" Tebal Flexovit 25 Ea Rp 16,000
 HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 33,500 Rp 510,000 Rp 502,500 Rp 7,500 Rp 500
Rp 12,000 Rp 1,300,000 Rp 1,200,000 Rp 100,000 Rp 1,000
Rp 26,000 Rp 2,700,000 Rp 2,600,000 Rp 100,000 Rp 1,000
Rp 14,500 Rp 400,000 Rp 362,500 Rp 37,500 Rp 1,500

TOTAL Rp 4,910,000 Rp 4,665,000 Rp 245,000 Rp 4,000

Rp 8,200,000
 PEMBELIAN KO AFAT 20/okt/2016

Item Part No / Type Specification Merk Qty Unit HARGA KO Afat

1 Batu gerinda 7" Tebal Flexovit 10 Ea Rp 33,500
2 Batu gerinda 4" Tipis Flexovit 50 Ea Rp 12,000
3 Batu gerinda 7" Tipis Flexovit 15 Ea Rp 26,000

TOTAL
 TOTAL BELI
Rp 335,000
Rp 600,000
Rp 390,000

Rp 1,325,000
 SURADI (03 Nov 2016)

Item Part No / Type Specification Merk Qty Unit

1 Sarung Tangan Welder Stik CIG 8 Pairs
2 Masker 3M 8210 10 Box
3 Sarung Tangan Bintik Kuning Matahari 50 Lusin
4 Teflon (Seal Tape) 1/2" Freder 1/2'' 60 Ea
5 White glass weld 50 Ea
 MASUK DEN SURADI TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 120,000 Rp 95,000 Rp 960,000 Rp 760,000 Rp 200,000
Rp 135,000 Rp 125,000 Rp 1,350,000 Rp 1,250,000 Rp 100,000
Rp 33,000 Rp 27,000 Rp 1,650,000 Rp 1,350,000 Rp 300,000
Rp 3,000 Rp 2,000 Rp 180,000 Rp 120,000 Rp 60,000
Rp 2,000 Rp 1,100 Rp 100,000 Rp 55,000 Rp 45,000

TOTAL Rp 4,240,000 Rp 3,535,000 Rp 660,000

MARGIN Rp 705,000
TRANSPORT Rp 250,000
BERSIH Rp 455,000
 PEMBELIAN SURADI

SELISIH/EA Item Part No / Type Specification

Rp 25,000 1 Sarung Tangan Welder Stik
Rp 10,000 2 Masker
Rp 6,000 3 Sarung Tangan Bintik Kuning
Rp 1,000 4 Teflon (Seal Tape) 1/2"

5 White glass weld

Rp 42,000 6 Kurang sarung tangan weld
PEMBELIAN SURADI

Merk Qty Unit HARGA TOTAL BELI

CIG 8 Pairs Rp 95,000 Rp 760,000
3M 8210 10 Box Rp 125,000 Rp 1,250,000
Matahari 50 Lusin Rp 27,000 Rp 1,350,000
Freder 1/2'' 60 Ea Rp 2,000 Rp 120,000

50 Ea Rp 1,100 Rp 55,000
CIG 8 Ea Rp 10,000 Rp 80,000
Total Rp 135,000
 TAMBAHAN

1 White glass weld 50 Ea Rp 1,100 Rp 55,000

2 Kurang sarung tangan weld CIG 8 Ea Rp 10,000 Rp 80,000
Total Rp 135,000
 KO AFAT (17 NOV 2016)

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 WD-40 Spray Besar Can 4 Ea Rp 57,000
2 Batu gerinda 4" Tipis Flexovit 100 Ea Rp 14,000
3 Batu gerinda 7" Tipis Flexovit 100 Ea Rp 28,000
4 Batu gerinda 7" Tebal Flexovit 15 Ea Rp 36,000

MARGIN
 HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 45,000 Rp 228,000 Rp 180,000 Rp 48,000 Rp 12,000
Rp 12,500 Rp 1,400,000 Rp 1,250,000 Rp 150,000 Rp 1,500
Rp 26,000 Rp 2,800,000 Rp 2,600,000 Rp 200,000 Rp 2,000
Rp 33,500 Rp 540,000 Rp 502,500 Rp 37,500 Rp 2,500
Rp - Rp - Rp - Rp -

TOTAL Rp 4,968,000 Rp 4,532,500 Rp 435,500 Rp 18,000

Rp 435,500
 KO AFAT (17 NOV 2016)

Item Part No / Type Specification Merk Qty Unit HARGA KO Afat

1 WD-40 Spray Besar Can 4 Ea Rp 45,000
2 Batu gerinda 4" Tipis Flexovit 100 Ea Rp 12,500
3 Batu gerinda 7" Tipis Flexovit 100 Ea Rp 26,000
4 Batu gerinda 7" Tebal Flexovit 15 Ea Rp 33,500

TOTAL
 TOTAL BELI
Rp 180,000
Rp 1,250,000
Rp 2,600,000
Rp 502,500

Rp 4,532,500
 KO AFAT 30 NOV

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Batu gerinda 4" Tipis Flexovit 175 Ea Rp 14,000
2 Batu gerinda 7" Tipis Flexovit 50 Ea Rp 28,000
3 Batu gerinda 7" Tebal Flexovit 25 Ea Rp 36,000
4 Teflon (Seal Tape) 1/2" Freder 1/2'' 60 Ea Rp 3,000
HARGA Koafat TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 12,500 Rp 2,450,000 Rp 2,187,500 Rp 262,500 Rp 1,500
Rp 26,000 Rp 1,400,000 Rp 1,300,000 Rp 100,000 Rp 2,000
Rp 33,500 Rp 900,000 Rp 837,500 Rp 62,500 Rp 2,500
Rp 2,000 Rp 180,000 Rp 120,000 Rp 60,000 Rp 1,000
Rp - Rp - Rp - Rp -

TOTAL Rp 4,930,000 Rp 4,445,000 Rp 485,000 Rp 7,000

MARGIN Rp 485,000
 KO AFAT 30 NOV

Item Part No / Type Specification Merk Qty Unit HARGA

1 Batu gerinda 4" Tipis Flexovit 175 Ea Rp 12,500
2 Batu gerinda 7" Tipis Flexovit 50 Ea Rp 26,000
3 Batu gerinda 7" Tebal Flexovit 25 Ea Rp 33,500
4 Teflon (Seal Tape) 1/2" Freder 1/2'' 60 Ea Rp 2,000

TOTAL
 TOTAL BELI
Rp 2,187,500
Rp 1,300,000
Rp 837,500
Rp 120,000

Rp 4,445,000
KONTRAK BARU KE "DEN"

Item Part No / Type Specification Merk

1 Sarung Tangan Bintik Kuning Matahari

2 Masker 3M 8210
3 Sarung Tangan welder CIG
4 Majun Warna-Warni
5 Teflon (Seal Tape) 1/2" Freder 1/2''
6 Mata Gerinda
4'' Tipis Flexovit
7''Tipis Flexovit
4'' Tebal Flexovit
7''Tebal Flexovit
7 Jas Hujan (Rain Coat)
Biasa Layar
Super Layar
8 Stand Las SMAW AF50 Lenco
9 Stand Massa Grounding EG 500 Lenco
10 Weld Extension/Connector Cable Las LC 40 Lenco
11 Regulator Oxygen Victor
12 Regulator Acetelyne Victor
13 Stand Cutting Touch Victor
14 Nozzle Cutting Touch Victor
15 Connector Cutting Touch
16 Korek Cutting Touch
17 Cleaner Cutting Touch
18 Cable Las ukuran 7,0 mm @100 meter/roll Sunflex
19 Electrode LB-52-18 3,2mm @5 Kg/Box Familiarc
20 Electrode LB-52-18 2,6mm @5 Kg/Box Familiarc
21 Dust Masker Biasa Non Toxic
22 Terpal Plastik ukuran 3m x 4m Cap Gajah
23 Terpal Plastik ukuran 4m x 6m Cap Gajah
24 Clamp Hose 5/8"
25 Face Shield Blue Eagle
26 Frame Face Shield Blue Eagle
27 Hand Glove Argon AOBO/CIG
28 Electrode Tungsten 2,4mm
29 Hacksaw Blade 12" Sandflex
30 WD-40 Spray Can
31 Batu Battery (Size D) ABC/EVERADY
32 Scun SC 95
33 White Glass Weld
34 Black Glass Weld No.10 Aulectro
35 Black Glass Weld No.11 Aulectro
36 Keramik No 5 WP 17
37 Keramik No 5 WP 9
38 Keramik No 6 WP 17
39 Keramik No 6 WP 9
40 Keramik No 7 WP 17
41 Keramik No 7 WP 9
42 Keramik No 8 WP 17
43 Keramik No 8 WP 9
44 Collet & Body Collet WP 17
45 Collet & Body Collet WP 9
 PENAWARAN HARGA HARGA JUAL
Qty Unit SELISIH
SURADI REAL SURADI (KE DEN)

1 Lusin Rp 27,000 Rp 27,000 Rp 32,000 Rp 5,000

1 Box Rp 120,000 Rp 120,000 Rp 130,000 Rp 10,000
1 Pairs Rp 85,000 Rp 95,000 Rp 110,000 Rp 15,000
1 Kg Rp 9,000 Rp 9,000 Rp 13,000 Rp 4,000
1 Ea Rp 2,000 Rp 2,000 Rp 3,000 Rp 1,000
Rp -
1 Ea Rp 11,000 Rp 13,500 Rp 14,000 Rp 500
1 Ea Rp 24,000 Rp 26,000 Rp 28,000 Rp 2,000
1 Ea Rp 13,000 Rp 15,500 Rp 17,000 Rp 1,500
1 Ea Rp 32,000 Rp 35,500 Rp 36,000 Rp 500
Rp -
1 Pairs Rp 70,000 Rp 75,000 Rp 200,000 Rp 125,000
1 Pairs Rp 125,000 Rp 125,000 Rp 280,000 Rp 155,000
1 Ea Rp 350,000 Rp 401,500 Rp 418,000 Rp 16,500
1 Ea Rp 160,000 Rp 160,000 Rp 198,000 Rp 38,000
1 Pairs Rp 180,000 Rp 220,000 Rp 238,000 Rp 18,000
1 Ea Rp 950,000 Rp 1,320,000 Rp 1,148,000 Rp (172,000)
1 Ea Rp 950,000 Rp 1,320,000 Rp 1,148,000 Rp (172,000)
1 Ea Rp 950,000 Rp 2,500,000 Rp 1,148,000 Rp (1,352,000)
1 Ea Rp 950,000 Rp 950,000 Rp 1,148,000 Rp 198,000
1 Ea Rp 22,000 Rp 55,000 Rp 38,000 Rp (17,000)
1 Ea Rp 22,000 Rp 27,500 Rp 33,000 Rp 5,500
1 Ea Rp 13,000 Rp 21,000 Rp 24,000 Rp 3,000
1 Roll Rp 6,300,000 Rp 7,150,000 Rp 6,798,000 Rp (352,000)
1 Box Rp 165,000 Rp 181,500 Rp 194,000 Rp 12,500
1 Box Rp 170,000 Rp 209,000 Rp 198,000 Rp (11,000)
1 Box Rp 23,000 Rp 28,600 Rp 39,000 Rp 10,400
1 Lembar Rp 40,000 Rp 69,300 Rp 78,000 Rp 8,700
1 Lembar Rp 103,000 Rp 138,600 Rp 145,000 Rp 6,400
1 Ea Rp 500 Rp 1,100 Rp 2,200 Rp 1,100
1 Ea Rp 30,000 Rp 104,500 Rp 43,000 Rp (61,500)
1 Ea Rp 30,000 Rp 49,500 Rp 43,000 Rp (6,500)
1 Pairs Rp 30,000 Rp 30,250 Rp 44,000 Rp 13,750
1 Ea Rp 10,000 Rp 18,150 Rp 20,000 Rp 1,850
1 Ea Rp 7,000 Rp 13,200 Rp 14,500 Rp 1,300
1 Ea Rp 28,000 Rp 55,000 Rp 57,000 Rp 2,000
1 Ea Rp 2,500 Rp 5,500 Rp 7,000 Rp 1,500
1 Ea Rp 7,000 Rp 13,750 Rp 19,000 Rp 5,250
1 Ea Rp 500 Rp 1,100 Rp 2,000 Rp 900
1 Ea Rp 2,000 Rp 2,800 Rp 5,000 Rp 2,200
1 Ea Rp 2,000 Rp 2,000 Rp 5,000 Rp 3,000
1 Ea Rp 8,000 Rp 11,500 Rp 15,000 Rp 3,500
1 Ea Rp 8,000 Rp 11,500 Rp 15,000 Rp 3,500
1 Ea Rp 8,000 Rp 11,500 Rp 15,000 Rp 3,500
1 Ea Rp 8,000 Rp 11,500 Rp 15,000 Rp 3,500
1 Ea Rp 8,000 Rp 11,500 Rp 15,000 Rp 3,500
1 Ea Rp 8,000 Rp 11,500 Rp 15,000 Rp 3,500
1 Ea Rp 8,000 Rp 11,500 Rp 15,000 Rp 3,500
1 Ea Rp 8,000 Rp 11,500 Rp 15,000 Rp 3,500
1 Ea Rp 30,000 Rp 30,000 Rp 48,000 Rp 18,000
1 Ea Rp 30,000 Rp 30,000 Rp 48,000 Rp 18,000
 INDO TEKNIK UNTUNG MARGIN PASAR
KO AFAT

Rp 35,000 Rp 5,000 Rp 3,000

Rp 170,000 Rp 10,000 Rp 40,000
Rp 120,000 Rp 25,000 Rp 10,000
Rp 15,000 Rp 4,000 Rp 2,000
Rp 2,000 Rp 3,500 Rp 1,000 Rp 500
Rp -
Rp 12,500 Rp 15,000 Rp 3,000 Rp 1,000
Rp 26,000 Rp 29,500 Rp 4,000 Rp 1,500
Rp 14,500 Rp 18,000 Rp 4,000 Rp 1,000
Rp 33,500 Rp 41,000 Rp 4,000 Rp 5,000
Rp -
- Rp 130,000
- Rp 155,000
Rp 420,000 Rp 68,000 Rp 2,000
Rp 200,000 Rp 38,000 Rp 2,000
Rp 240,000 Rp 58,000 Rp 2,000
Rp 1,150,000 Rp 198,000 Rp 2,000
Rp 1,150,000 Rp 198,000 Rp 2,000
Rp 1,150,000 Rp 198,000 Rp 2,000
Rp 1,150,000 Rp 198,000 Rp 2,000
Rp 40,000 Rp 16,000 Rp 2,000
Rp 35,000 Rp 11,000 Rp 2,000
Rp 25,000 Rp 11,000 Rp 1,000
Rp 6,800,000 Rp 498,000 Rp 2,000
Rp 195,000 Rp 29,000 Rp 1,000
Rp 200,000 Rp 28,000 Rp 2,000
Rp 40,000 Rp 16,000 Rp 1,000
Rp 66,000 Rp 38,000 Rp (12,000)
Rp 135,000 Rp 42,000 Rp (10,000)
Rp 2,500 Rp 1,700 Rp 300
Rp 45,000 Rp 13,000 Rp 2,000
Rp 45,000 Rp 13,000 Rp 2,000
Rp 45,000 Rp 14,000 Rp 1,000
Rp 20,000 Rp 10,000 Rp -
Rp 15,000 Rp 7,500 Rp 500
Rp 45,000 Rp 42,000 Rp 29,000 Rp (15,000)
Rp 5,000 Rp 4,500 Rp (2,000)
Rp 20,000 Rp 12,000 Rp 1,000
Rp 2,000 Rp 1,500 Rp -
Rp 5,000 Rp 3,000 Rp -
Rp 5,000 Rp 3,000 Rp -
Rp 15,000 Rp 7,000 Rp -
Rp 15,000 Rp 7,000 Rp -
Rp 15,000 Rp 7,000 Rp -
Rp 15,000 Rp 7,000 Rp -
Rp 15,000 Rp 7,000 Rp -
Rp 15,000 Rp 7,000 Rp -
Rp 15,000 Rp 7,000 Rp -
Rp 15,000 Rp 7,000 Rp -
Rp 50,000 Rp 18,000 Rp 2,000
Rp 50,000 Rp 18,000 Rp 2,000
Rp 2,194,200 Rp 60,800
 KO AFAT 30 NOV

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Batu gerinda 4" Tipis Flexovit 96 Ea Rp 14,000
2 Batu gerinda 7" Tipis Flexovit 20 Ea Rp 28,000
3 Batu gerinda 7" Tebal Flexovit 25 Ea Rp 36,000
4 Batu gerinda 4" Tebal Flexovit 50 Ea Rp 16,000
HARGA Koafat TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 12,500 Rp 1,344,000 Rp 1,200,000 Rp 144,000 Rp 1,500
Rp 26,000 Rp 560,000 Rp 520,000 Rp 40,000 Rp 2,000
Rp 33,500 Rp 900,000 Rp 837,500 Rp 62,500 Rp 2,500
Rp 14,500 Rp 800,000 Rp 725,000 Rp 75,000 Rp 1,500
Rp - Rp - Rp - Rp -

TOTAL Rp 3,604,000 Rp 3,282,500 Rp 321,500 Rp 7,500

MARGIN Rp 321,500
TRANSPORT Rp 100,000
BERSIH Rp 221,500
 KO AFAT 30 NOV

Item Part No / Type Specification Merk Qty Unit HARGA

1 Batu gerinda 4" Tipis Flexovit 96 Ea Rp 12,500
2 Batu gerinda 7" Tipis Flexovit 20 Ea Rp 26,000
3 Batu gerinda 7" Tebal Flexovit 25 Ea Rp 33,500
4 Batu gerinda 4" Tebal Flexovit 50 Ea Rp 14,500

TOTAL
 TOTAL BELI
Rp 1,200,000
Rp 520,000
Rp 837,500
Rp 725,000

Rp 3,282,500
 SURADI (03 Nov 2016)

Item Part No / Type Specification Merk Qty Unit

1 Sarung Tangan Welder Stik CIG 14 Pairs
2 Masker 3M 8210 10 Box
3 Sarung Tangan Bintik Kuning Matahari 50 Lusin
4 Majun Warna-Warni 50 Kg
5 White glass weld 50 Ea
6 Black Glass Weld No.9 Aulectro 5 Ea
7 Black Glass Weld No.10 Aulectro 5 Ea
 MASUK DEN SURADI TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 120,000 Rp 95,000 Rp 1,680,000 Rp 1,330,000 Rp 350,000
Rp 135,000 Rp 125,000 Rp 1,350,000 Rp 1,250,000 Rp 100,000
Rp 33,000 Rp 27,000 Rp 1,650,000 Rp 1,350,000 Rp 300,000
Rp 14,000 Rp 9,000 Rp 700,000 Rp 450,000 Rp 250,000
Rp 2,000 Rp 1,100 Rp 100,000 Rp 55,000 Rp 45,000
Rp 5,000 Rp 2,800 Rp 25,000 Rp 14,000 Rp 11,000
Rp 5,000 Rp 2,000 Rp 25,000 Rp 10,000 Rp 15,000

TOTAL Rp 5,530,000 Rp 4,459,000 Rp 1,071,000

MARGIN Rp 1,071,000
TRANSPORT Rp 250,000
BERSIH Rp 821,000

TOTAL 9 DES Rp 7,741,500

 PEMBELIAN BANG SURADI 12 NO

SELISIH/EA Item Part No / Type Specification

Rp 25,000 1 Sarung Tangan Welder Stik
Rp 10,000 2 Masker
Rp 6,000 3 Sarung Tangan Bintik Kuning
Rp 5,000 4 Majun
Rp 900 5 White glass weld
Rp 2,200 6 Black Glass Weld No.9
Rp 3,000 7 Black Glass Weld No.10

Rp 52,100
PEMBELIAN BANG SURADI 12 NOV 2016

Merk Qty Unit HARGA TOTAL BELI

CIG 14 Pairs Rp 95,000 Rp 1,330,000
3M 8210 10 Box Rp 125,000 Rp 1,250,000
Matahari 50 Lusin Rp 27,000 Rp 1,350,000
Warna-Warni 50 Kg Rp 9,000 Rp 450,000
50 Ea Rp 1,100 Rp 55,000
Aulectro 5 Ea Rp 2,800 Rp 14,000
Aulectro 5 Ea Rp 2,000 Rp 10,000
TOTAL Rp 4,459,000
TAMBAHAN
 PEMBELIAN SEPATU SURADI

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Sepatu Safety "Dallas" Krusher 73 Pair Rp 375,000
2 Sepatu Safety "Texas" Krusher 7 Pair Rp 485,000
3 Sepatu Safety "Nevada" Krusher 4 Pair Rp 425,000
4 Sepatu Safety "Tulsa" Krusher 3 Pair Rp 425,000
5 Sepatu Safety "Florida" Krusher 2 Pair Rp 425,000
6 Sepatu Safety No 7 Redwing 1 Pair

BELI
SEPATU SAJA
Total 89 DP
Sepatu 90
SISA JUAL
Rp (13,620,000) SEPATU SAJA
DP

AMBIL DAN TUKAR COOIIII

Tukar Mata Gergaji Sandflex 5 ea
 HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 320,000 Rp 27,375,000 Rp 23,360,000 Rp 4,015,000 Rp 55,000
Rp 395,000 Rp 3,395,000 Rp 2,765,000 Rp 630,000 Rp 90,000
Rp 320,000 Rp 1,700,000 Rp 1,280,000 Rp 420,000 Rp 105,000
Rp 320,000 Rp 1,275,000 Rp 960,000 Rp 315,000 Rp 105,000
Rp 320,000 Rp 850,000 Rp 640,000 Rp 210,000 Rp 105,000
Rp 1,400,000 Rp 1,400,000

TOTAL Rp 34,595,000 Rp 30,405,000 Rp 5,590,000 Rp 460,000

SISA Rp 15,902,500

Rp 29,005,000 MARGIN Rp 4,190,000

Rp 14,502,500 Transport Rp 1,000,000
Fee Rp 500,000

Rp 30,770,000 Bersih Rp 2,690,000

Rp 15,385,000

UKAR COOIIII
 PEMBELIAN SEPATU SURADI

Item Part No / Type Specification Merk Qty Unit

1 Sepatu Safety "Dallas" Krusher 73 Pair
2 Sepatu Safety "Texas" Krusher 7 Pair
3 Sepatu Safety "Nevada" Krusher 4 Pair
4 Sepatu Safety "Tulsa" Krusher 3 Pair
5 Sepatu Safety "Florida" Krusher 2 Pair
6 Sepatu Safety No 7 Redwing 1 Pair
Total 89

No Nama Jenis Warna Ukuran

1 Harjo Nevada Coklat
2 Andrias Nevada Hitam
3 Irwansyah Nevada Coklat
4 Karno Tulsa Hitam
5 Feriando Tulsa Hitam
Tanto
6 Victor Tulsa Hitam
7 Suradi Texas Coklat
8 Agus Nevada Hitam
9 Yanuar Florida Hitam
10 Sibie Roni Florida Hitam
 HARGA TOTAL BELI
Rp 320,000 Rp 23,360,000
Rp 395,000 Rp 2,765,000
Rp 320,000 Rp 1,280,000
Rp 320,000 Rp 960,000
Rp 320,000 Rp 640,000
Rp 1,400,000 Rp 1,400,000
TOTAL Rp 30,405,000

Nambah BAYAR
TIDAK USAH
Rp50,000 SUDAH
Rp50,000 SUDAH
Rp50,000 SUDAH
Rp50,000
AMBIL UANG
Rp50,000
Rp100,000
Rp50,000 SUDAH
Rp50,000
Rp50,000

Rp500,000
 MERK: KRUSHERS

NO UKURAN
NO MODEL WARNA
SEPATU
1 Nevada 7 Hitam
2 Nevada 7 Coklat
3 Nevada 6 Coklat
4 Tulsa 7 Hitam
5 Tulsa 6 Hitam
6 Florida 7 Hitam
7 Florida 6 Hitam
8 Texas 9 Coklat
9 Texas 8 Coklat
10 Texas 6 Coklat
11 Dallas 10 Hitam
12 Dallas 9 Hitam
13 Dallas 8 Hitam
14 Dallas 7 Hitam
15 Dallas 6 Hitam
16 Dallas 5 Hitam
19 Redwing 7 Coklat
TOTAL
JUMLAH
SUBTOTAL
(PAIR)
2
1 Nevada
1 4
1 Tulsa
2 3
1 Florida
1 2
1
3 Texas
3 7
2
3
12
30
23 Dallas
3 73
1 1
90 90
 PEMBELIAN MATERIAL SURADI

Item Part No / Type Specification Merk Qty Unit

1 Tukar Mata Gergaji Lenox Sandflex 5 Ea
2 White glass weld 50 Ea
3 Teflon (Seal Tape) 1/2" Freder 1/2'' 72 Ea
4 Electrode Tungsten 2,4mm Aulectro 20 Ea
5 Masker 3M 8210 6 Box

AMBIL DAN TUKAR COOIIII

5 Tukar Mata Gergaji Sandflex 5 ea
Sepatu Safety No 7 Redwing Pair
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
RETUR
Rp 2,000 Rp 1,100 Rp 100,000 Rp 55,000 Rp 45,000 Rp 900
Rp 3,000 Rp 2,000 Rp 216,000 Rp 144,000 Rp 72,000 Rp 1,000
Rp 25,000 Rp 21,000 Rp 500,000 Rp 420,000 Rp 80,000 Rp 4,000
Rp 135,000 Rp 125,000 Rp 810,000 Rp 750,000 Rp 60,000 Rp 10,000

TOTAL Rp 1,626,000 Rp 1,369,000 Rp 115,000 Rp 15,900

MARGIN Rp 257,000
Transport Rp 250,000

Bersih Rp 7,000

AMBIL DAN TUKAR COOIIII

Rp 1,400,000 Rp - Rp - Rp -
 PEMBELIAN MATERIAL SURADI

Item Part No / Type Specification Merk

1 Tukar Mata Gergaji Lenox Sandflex
2 White glass weld
3 Teflon (Seal Tape) 1/2" Freder 1/2''
4 Electrode Tungsten 2,4mm Aulectro
5 Masker 3M 8210

PEMBELIAN SEPATU SURADI

Item Part No / Type Specification Merk

1 Sepatu Safety "Dallas" Krusher
2 Sepatu Safety "Texas" Krusher
3 Sepatu Safety "Nevada" Krusher
4 Sepatu Safety "Tulsa" Krusher
5 Sepatu Safety "Florida" Krusher
6 Sepatu Safety No 7 Redwing
Total

Rp 1,369,000
TOTAL BELANJA
Rp 30,405,000

Rp 31,774,000
L SURADI

Qty Unit HARGA TOTAL BELI

5 Ea RETUR Rp -
50 Ea Rp 1,100 Rp 55,000
72 Ea Rp 2,000 Rp 144,000
20 Ea Rp 21,000 Rp 420,000
6 Box Rp 125,000 Rp 750,000
TOTAL Rp 1,369,000

SURADI

Qty Unit HARGA TOTAL BELI

73 Pair Rp 320,000 Rp 23,360,000
7 Pair Rp 395,000 Rp 2,765,000
4 Pair Rp 320,000 Rp 1,280,000
3 Pair Rp 320,000 Rp 960,000
2 Pair Rp 320,000 Rp 640,000
1 Pair Rp 1,400,000 Rp 1,400,000
89 TOTAL Rp 30,405,000

31,774,000
 KO AFAT JANUARI

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Batu gerinda 4" Tipis Flexovit 100 Ea Rp 14,000
2 Batu gerinda 7" Tipis Flexovit 50 Ea Rp 28,000
3 Batu gerinda 7" Tebal Flexovit 25 Ea Rp 36,000
4 Batu gerinda 4" Tebal Flexovit 50 Ea Rp 16,000
5 Batu Pemantik Api 6 Ea Rp 15,000
HARGA Koafat TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 12,500 Rp 1,400,000 Rp 1,250,000 Rp 150,000 Rp 1,500
Rp 26,000 Rp 1,400,000 Rp 1,300,000 Rp 100,000 Rp 2,000
Rp 33,500 Rp 900,000 Rp 837,500 Rp 62,500 Rp 2,500
Rp 14,500 Rp 800,000 Rp 725,000 Rp 75,000 Rp 1,500
Rp 12,000 Rp 90,000 Rp 72,000 Rp 18,000 Rp 3,000

TOTAL Rp 4,590,000 Rp 4,184,500 Rp 405,500 Rp 10,500

MARGIN Rp 405,500
TRANSPORT Rp 100,000
BERSIH Rp 305,500

TOTAL 2 Rp 35,958,500
TEMPAT
 KO AFAT JANUARI

Item Part No / Type Specification Merk Qty Unit HARGA

1 Batu gerinda 4" Tipis Flexovit 100 Ea Rp 12,500
2 Batu gerinda 7" Tipis Flexovit 50 Ea Rp 26,000
3 Batu gerinda 7" Tebal Flexovit 25 Ea Rp 33,500
4 Batu gerinda 4" Tebal Flexovit 50 Ea Rp 14,500
5 Batu Pemantik Api 6 Ea Rp 12,000

TOTAL

Rp 35,958,500
 TOTAL BELI
Rp 1,250,000
Rp 1,300,000
Rp 837,500
Rp 725,000
Rp 72,000

Rp 4,184,500
 PEMBELIAN SEPATU SURADI

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Sepatu Safety Krusher Dallas Krusher 85 Pair Rp 375,000
2 Sepatu Safety Krusher Texas Krusher 6 Pair Rp 485,000

BELI
SEPATU SAJA
DP
91
JUAL
SEPATU SAJA
DP
HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 320,000 Rp 31,875,000 Rp 27,200,000 Rp 4,675,000 Rp 55,000
Rp 395,000 Rp 2,910,000 Rp 2,370,000 Rp 540,000 Rp 90,000

TOTAL Rp 34,785,000 Rp 29,570,000 Rp 5,215,000 Rp 145,000

SISA Rp 14,785,000

Rp 29,570,000 MARGIN Rp 5,215,000

Rp 14,785,000 Transport Rp 650,000
Fee Rp 350,000
BONUS #REF!
Rp 34,785,000 Bersih #REF!
Rp 17,392,500
 PEMBELIAN SEPATU SURADI

Item Part No / Type Specification Merk Qty Unit

1 Sepatu Safety Krusher Dallas Krusher 85 Pair
2 Sepatu Safety Krusher Texas Krusher 6 Pair
 HARGA TOTAL BELI
Rp 375,000 Rp 31,875,000
Rp 485,000 Rp 2,910,000
TOTAL Rp 34,785,000
DP Rp 10,000,000
SISA Rp 24,785,000
 PEMBELIAN SEPATU SURADI

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Retur Nevada Coklat No 7 Krusher 1 Pair
2 Raincoat Kecil Penguin 1 Setel Rp 170,000
3 White glass weld 90 Ea Rp 2,000
4 Black Glass Weld No.9 Aulectro 5 Ea Rp 5,000
5 Black Glass Weld No.10 Aulectro 5 Ea Rp 5,000
6 Teflon (Seal Tape) 1/2" Freder 1/2'' 36 Ea Rp 3,000

Sepatu 1
SISA
Rp -

1 Sepatu Safety Krusher Dallas Krusher 1 Pair

HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 50,000 Rp 50,000
Rp 121,500 Rp 170,000 Rp 121,500 Rp 48,500 Rp 48,500
Rp 1,100 Rp 180,000 Rp 99,000 Rp 81,000 Rp 900
Rp 2,800 Rp 25,000 Rp 14,000 Rp 11,000 Rp 2,200
Rp 2,000 Rp 25,000 Rp 10,000 Rp 15,000 Rp 3,000
Rp 2,000 Rp 108,000 Rp 72,000 Rp 36,000 Rp 1,000

TOTAL Rp 558,000 Rp 316,500 Rp 241,500 Rp 55,600

MARGIN Rp 241,500
Transport Rp 150,000
Bersih Rp 91,500

Rp 320,000

Rp 3,500
 PEMBELIAN SEPATU SURADI

Item Part No / Type Specification Merk Qty Unit

1 Retur Nevada Coklat No 7 Krusher 1 Pair
2 Raincoat Kecil Penguin 1 Setel
3 White glass weld 90 Ea
4 Black Glass Weld No.9 Aulectro 5 Ea
5 Black Glass Weld No.10 Aulectro 5 Ea
6 Teflon (Seal Tape) 1/2" Freder 1/2'' 36 Ea
 HARGA TOTAL BELI
Rp - RETUR DALLAS NO 6
Rp 121,500 Rp 121,500
Rp 1,100 Rp 99,000
RETUR DALLAS NO 9
Rp 2,800 Rp 14,000 1/2 (TOTAL 320,000)
Rp 2,000 Rp 10,000
Rp 2,000 Rp 72,000
TOTAL Rp 316,500
 No Item Code Item Name

1 216120 Safety Shoes Krusher "Dallas"

2 216125 Safety Shoes Krusher "Texas"

Prepared & Delivered By

Name: Ery AFS,ST

Date: 2-Jan-17
 Item Name Quantity Unit Remark

y Shoes Krusher "Dallas" 85 Pair OK

y Shoes Krusher "Texas" 6 Pair OK

Received By

Name:
Date:
 KO AFAT JANUARI

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Batu gerinda 4" Tipis Flexovit 100 Ea Rp 14,000
3 Batu gerinda 7" Tebal Flexovit 25 Ea Rp 36,000
4 Batu gerinda 4" Tebal Flexovit 49 Ea Rp 16,000
5 Teflon (Seal Tape) 1/2" Freder 1/2'' 144 ea Rp 3,000
HARGA Koafat TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 12,500 Rp 1,400,000 Rp 1,250,000 Rp 150,000 Rp 1,500
Rp 33,500 Rp 900,000 Rp 837,500 Rp 62,500 Rp 2,500
Rp 14,500 Rp 784,000 Rp 710,500 Rp 73,500 Rp 1,500
Rp 2,000 Rp 432,000 Rp 288,000 Rp 144,000 Rp 1,000
TOTAL Rp 3,516,000 Rp 3,086,000 Rp 430,000 Rp 6,500

MARGIN Rp 430,000
TRANSPORT Rp 100,000
BERSIH Rp 330,000

TOTAL 2 Rp 4,886,000
TEMPAT
 KO AFAT JANUARI

Item Part No / Type Specification Merk Qty Unit HARGA

1 Batu gerinda 4" Tipis Flexovit 100 Ea Rp 12,500
3 Batu gerinda 7" Tebal Flexovit 25 Ea Rp 33,500
4 Batu gerinda 4" Tebal Flexovit 49 Ea Rp 14,500
5 Teflon (Seal Tape) 1/2" Honda 144 ea Rp 2,000
TOTAL

Rp 4,886,000
 TOTAL BELI
Rp 1,250,000
Rp 837,500
Rp 710,500
Rp 288,000
Rp 3,086,000
 PEMBELIAN SEPATU SURADI

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Sepatu Safety Krusher Dallas Krusher 85 Pair Rp 375,000
2 Sepatu Safety Krusher Texas Krusher 6 Pair Rp 485,000
3 Masker 3M 8210 6 Box Rp 135,000

4 Raincoat Layar Setel Rp 200,000

Rp 225,000
5 Helm Safety MSA Ea Rp 350,000
Helm Safety MSA BISA 160 KALAU BANYAK
6 Batu pemantik api Ea Rp 15,000

BELI
SEPATU SAJA
DP
Sepatu 97
SISA JUAL
Rp (12,177,500) SEPATU SAJA
DP

AMBIL DAN TUKAR COOIIII

Tukar Mata Gergaji Sandflex 5 ea
 HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 320,000 Rp 31,875,000 Rp 27,200,000 Rp 4,675,000 Rp 55,000
Rp 395,000 Rp 2,910,000 Rp 2,370,000 Rp 540,000 Rp 90,000
Rp 125,000 Rp 810,000 Rp 750,000 Rp 60,000 Rp 10,000

Rp 75,000 Rp - Rp - Rp - Rp 125,000
Rp 125,000 Rp - Rp - Rp - Rp 100,000
Rp 175,000 Rp - Rp - Rp - Rp 175,000
Rp 160,000 #REF!
Rp 13,000 Rp 2,000

TOTAL Rp 35,595,000 #REF! Rp 5,275,000 Rp 557,000

SISA #REF!

Rp 29,570,000 MARGIN #REF!

Rp 14,785,000 Transport Rp 650,000
Fee Rp 350,000
BONUS Rp950,000
Rp 34,785,000 Bersih #REF!
Rp 17,392,500

UKAR COOIIII
 PEMBELIAN SEPATU SURADI

Item Part No / Type Specification Merk Qty Unit

1 Sepatu Safety Krusher Dallas Krusher 85 Pair
2 Sepatu Safety Krusher Texas Krusher 6 Pair

No Nama Jenis Warna Ukuran

1 Harjo Nevada Coklat
2 Andrias Nevada Hitam
3 Irwansyah Nevada Coklat
4 Karno Tulsa Hitam
5 Feriando Tulsa Hitam
6 Tanto Tidak Usah
7 Sibie Aetos
Cek smd
8 Victor Aetos
9 Suradi Texas Coklat
10 Agus Nevada Hitam
11
12
13
14
 HARGA TOTAL BELI
Rp 320,000 Rp 27,200,000
Rp 395,000 Rp 2,370,000

TOTAL Rp 29,570,000

Nambah

Rp50,000
Rp50,000
Rp50,000
Rp50,000

Rp300,000
Rp300,000
Rp100,000
Rp50,000

Rp950,000
 PEMBELIAN JAS HUJAN SURADI

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Raincoat Kecil M,L,XL Penguin 57 Setel Rp 165,000
2 Raincoat Besar XXL Penguin 30 Setel Rp 165,000
4 Raincoat Layar Setel Rp 250,000
5 Helm Safety MSA Ea Rp 350,000
6 Batu pemantik api Ea Rp 15,000
HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 124,500 Rp 9,405,000 Rp 7,096,500 Rp 2,308,500 Rp 40,500
Rp 128,500 Rp 4,950,000 Rp 3,855,000 Rp 1,095,000 Rp 36,500
Rp 200,000 Rp - Rp - Rp - Rp 50,000
Rp 260,000 Rp - Rp - Rp - Rp 90,000
Rp 13,000 Rp 2,000

TOTAL Rp 14,355,000 Rp 10,951,500 Rp 3,403,500 Rp 219,000

SISA

MARGIN Rp 3,403,500
Transport Rp 450,000
Fee Rp -

Bersih Rp 2,953,500
 PEMBELIAN JAS HUJAN SURADI

Item Part No / Type Specification Size Merk

1 Raincoat N-41 SP Warna Biru Dongker XL Penguins
2 Raincoat N-41 SP Warna Biru Dongker XXL Penguins
TOTAL
Merk Penguins
Tipe Jaket Celana (Bukan Poncol /Terusan) N-41 SP
Warna Biru Dongker Semua
RADI

Qty HARGA TOTAL BELI

57 Rp 124,500 Rp 7,096,500
30 Rp 128,500 Rp 3,855,000
87 Rp 10,951,500
 SURADI (30 Jan 2017)

Item Part No / Type Specification Merk Qty Unit

1 Sarung Tangan Bintik Kuning Matahari 50 Lusin
2 Majun Warna-Warni 50 Kg
 MASUK DEN SURADI TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 33,000 Rp 27,000 Rp 1,650,000 Rp 1,350,000 Rp 300,000
Rp 14,000 Rp 9,000 Rp 700,000 Rp 450,000 Rp 250,000
TOTAL Rp 2,350,000 Rp 1,800,000 Rp 550,000

MARGIN Rp 550,000
TRANSPORT Rp 250,000
BERSIH Rp 300,000

TOTAL 9 DES Rp 4,886,000

 SURADI (30 Jan 2

SELISIH/EA Item Part No / Type Specification

Rp 6,000 1 Sarung Tangan Bintik Kuning
Rp 5,000 2 Majun
Rp 11,000

JA

Item Part No / Type Specification

1 Raincoat N-41 SP Warna Biru Dongker
2 Raincoat N-41 SP Warna Biru Dongker
3 Helmet MSA

TOTAL
DP
SISA
 SURADI (30 Jan 2017)

Part No / Type Specification Merk Qty Unit

Sarung Tangan Bintik Kuning Matahari 50 Lusin
Majun Warna-Warni 50 Kg

JAS HUJAN

Part No / Type Specification Size Merk Qty

Raincoat N-41 SP Warna Biru Dongker XL Penguins 57
Raincoat N-41 SP Warna Biru Dongker XXL Penguins 30
Helmet MSA MSA 1
TOTAL 87

Rp 12,936,500
Rp 3,500,000
Rp 9,436,500
 HARGA TOTAL BELI
Rp 27,000 Rp 1,350,000
Rp 9,000 Rp 450,000
TOTAL Rp 1,800,000
TAMBAHAN

HARGA TOTAL BELI

Rp 124,500 Rp 7,096,500
Rp 128,500 Rp 3,855,000
Rp 185,000 Rp 185,000
Rp 11,136,500
 SURADI (30 Jan 2017)

Item Part No / Type Specification Qty Unit

1 Majun Jahit Biasa 10000 Kg
2 Majun Jahit Lurus 10000 Kg
3 Majun Lembaran 10000 Kg
 MASUK KNE SURADI TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 21,500 Rp 16,500 Rp 215,000,000 Rp 165,000,000 Rp 50,000,000
Rp 23,500 Rp 18,500 Rp 235,000,000 Rp 185,000,000 Rp 50,000,000
Rp 34,000 Rp 29,000 Rp 340,000,000 Rp 290,000,000 Rp 50,000,000
TOTAL Rp 215,000,000 Rp 165,000,000 Rp 50,000,000

MARGIN Rp 50,000,000
TRANSPORT Rp 5,000,000
BERSIH Rp 45,000,000

TOTAL 9 DES Rp 168,282,500

 SELISIH/EA
Rp 5,000
Rp 5,000 Item Part No / Type Specification
Rp 5,000 1 Majun Jahit Biasa
Rp 5,000 2 Majun Jahit Lurus
3 Majun Lembaran
Unit Harga/Kg
Kg Rp 21,500
Kg Rp 23,500
Kg Rp 34,000

`
TAMBAHAN
 No Item Code Item Name

1 N-43SP Raincoat Penguin Size XL

2 P-263I Raincoat Penguin Size XXL

Prepared & Delivered By

Name: Ery AFS,ST

Date:
 Item Name Quantity Unit Remark

ncoat Penguin Size XL 61 Ea OK

coat Penguin Size XXL 30 Ea OK

Received By

Name:
Date:
Item Part No / Type Specification Size
1 Raincoat N-41 SP Warna Biru Dongker XL
2 Raincoat N-41 SP Warna Biru Dongker XXL
 Merk Qty HARGA TOTAL BELI
Penguins 61 Rp 165,000 Rp 10,065,000
Penguins 30 Rp 165,000 Rp 4,950,000
TOTAL 91 Rp 15,015,000
DP Rp 3,000,000
SISA Rp 12,015,000
 KO AFAT JANUARI

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Batu gerinda 7" Tipis Flexovit 50 Ea Rp 28,000
3 Batu gerinda 7" Tebal Flexovit 25 Ea Rp 36,000
4 Batu gerinda 4" Tebal Flexovit 50 Ea Rp 17,000
5 Teflon (Seal Tape) 1/2" Freder 1/2'' 72 ea Rp 3,000
HARGA Koafat TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 26,000 Rp 1,400,000 Rp 1,300,000 Rp 100,000 Rp 2,000
Rp 33,500 Rp 900,000 Rp 837,500 Rp 62,500 Rp 2,500
Rp 14,500 Rp 850,000 Rp 725,000 Rp 125,000 Rp 2,500
Rp 2,000 Rp 216,000 Rp 144,000 Rp 72,000 Rp 1,000
TOTAL Rp 3,366,000 Rp 3,006,500 Rp 359,500 Rp 8,000

MARGIN Rp 359,500
TRANSPORT Rp 100,000
BERSIH Rp 259,500
 KO AFAT JANUARI

Item Part No / Type Specification Merk Qty Unit HARGA

1 Batu gerinda 7" Tipis Flexovit 50 Ea Rp 26,000
3 Batu gerinda 7" Tebal Flexovit 25 Ea Rp 33,500
4 Batu gerinda 4" Tebal Flexovit 50 Ea Rp 14,500
5 Teflon (Seal Tape) 1/2" Honda 72 ea Rp 2,000
TOTAL
 TOTAL BELI
Rp 1,300,000
Rp 837,500
Rp 725,000
Rp 144,000
Rp 3,006,500
 SURADI (21 Maret 2017)

Item Part No / Type Specification Merk Qty Unit

1 Terpal Plastik ukuran 3m x 4m Cap Gajah 5 Lembar
2 Terpal Plastik ukuran 4m x 6m Cap Gajah 5 Lembar
3 Masker CIG 8210 12 Box
4 Batu gerinda 4" Tebal Flexovit 20 Ea
 MASUK DEN SURADI TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 95,000 Rp 69,300 Rp 475,000 Rp 346,500 Rp 128,500
Rp 165,000 Rp 138,600 Rp 825,000 Rp 693,000 Rp 132,000
Rp 115,000 Rp 90,000 Rp 1,380,000 Rp 1,080,000 Rp 300,000
Rp 17,000 Rp 11,000 Rp 340,000 Rp 220,000 Rp 120,000
TOTAL Rp 3,020,000 Rp 2,339,500 Rp 680,500

MARGIN Rp 680,500
TRANSPORT Rp 200,000
BERSIH Rp 480,500

TOTAL 21 MARET Rp 718,500

 SURADI (21 Maret 201

SELISIH/EA Item Part No / Type Specification

Rp 25,700 1 Terpal Plastik ukuran 3m x 4m
Rp 26,400 2 Terpal Plastik ukuran 4m x 6m
Rp 25,000 3 Masker
Rp 6,000 4 Batu gerinda 4" Tebal
Rp 83,100
SURADI (21 Maret 2017)

Merk Qty Unit HARGA TOTAL BELI

Cap Gajah 5 Lembar Rp 69,300 Rp 346,500
Cap Gajah 5 Lembar Rp 138,600 Rp 693,000
CIG 8210 12 Box Rp 90,000 Rp 1,080,000
Flexovit 20 Ea Rp 11,000 Rp 220,000
TOTAL Rp 2,339,500 TAMBAHAN

project
den
 TAMBAHAN

project Rp 1,039,500
den Rp 1,300,000
 KO AFAT 20 MARE7

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Batu gerinda 7" Tipis Flexovit 35 Ea Rp 28,000
2 Teflon (Seal Tape) 1/2" Freder 1/2'' 48 ea Rp 3,000
3 Batu gerinda 4" Tipis Flexovit 80 Ea Rp 14,000
HARGA Koafat TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 26,000 Rp 980,000 Rp 910,000 Rp 70,000 Rp 2,000
Rp 2,000 Rp 144,000 Rp 96,000 Rp 48,000 Rp 1,000
Rp 12,500 Rp 1,120,000 Rp 1,000,000 Rp 120,000 Rp 1,500
TOTAL Rp 2,244,000 Rp 2,006,000 Rp 238,000 Rp 4,500

MARGIN Rp 238,000
TRANSPORT Rp 100,000
BERSIH Rp 138,000
 KO AFAT 20 MARE7

Item Part No / Type Specification Merk Qty Unit HARGA

1 Batu gerinda 7" Tipis Flexovit 35 Ea Rp 26,000
2 Teflon (Seal Tape) 1/2" Freder 1/2'' 48 ea Rp 2,000
3 Batu gerinda 4" Tipis Flexovit 80 Ea Rp 12,500
TOTAL
 TOTAL BELI
Rp 910,000
Rp 96,000
Rp 1,000,000
Rp 2,006,000
 KO AFAT JANUARI

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Batu gerinda 4" Tipis Flexovit 50 Ea Rp 14,000
2 Batu gerinda 7" Tipis Flexovit 35 Ea Rp 28,000
3 Batu gerinda 4" Tebal Flexovit 33 Ea Rp 16,000
HARGA Koafat TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 12,500 Rp 700,000 Rp 625,000 Rp 75,000 Rp 1,500
Rp 26,000 Rp 980,000 Rp 910,000 Rp 70,000 Rp 2,000
Rp 14,500 Rp 528,000 Rp 478,500 Rp 49,500 Rp 1,500
TOTAL Rp 2,208,000 Rp 2,013,500 Rp 194,500 Rp 5,000

MARGIN Rp 194,500
TRANSPORT Rp 100,000
BERSIH Rp 94,500
 KO AFAT JANUARI

Item Part No / Type Specification Merk Qty Unit HARGA

1 Batu gerinda 4" Tipis Flexovit 50 Ea Rp 12,500
2 Batu gerinda 7" Tipis Flexovit 35 Ea Rp 26,000
3 Batu gerinda 4" Tebal Flexovit 33 Ea Rp 14,500
TOTAL
 TOTAL BELI
Rp 625,000
Rp 910,000
Rp 478,500
Rp 2,013,500
 KO AFAT 13 APRIL

Item Part No / Type Specification Merk Qty Unit MASUK DEN

1 Batu gerinda 4" Tipis Flexovit 150 Ea Rp 14,000
2 Batu gerinda 7" Tipis Flexovit 35 Ea Rp 28,000
3 Batu gerinda 4" Tebal Flexovit 75 Ea Rp 16,000
HARGA Koafat TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 12,500 Rp 2,100,000 Rp 1,875,000 Rp 225,000 Rp 1,500
Rp 26,000 Rp 980,000 Rp 910,000 Rp 70,000 Rp 2,000
Rp 14,500 Rp 1,200,000 Rp 1,087,500 Rp 112,500 Rp 1,500
TOTAL Rp 4,280,000 Rp 3,872,500 Rp 407,500 Rp 5,000

MARGIN Rp 407,500
TRANSPORT Rp 100,000
BERSIH Rp 307,500
 KO AFAT 13 APRIL

Item Part No / Type Specification Merk Qty Unit HARGA

1 Batu gerinda 4" Tipis Flexovit 150 Ea Rp 12,500
2 Batu gerinda 7" Tipis Flexovit 35 Ea Rp 26,000
3 Batu gerinda 4" Tebal Flexovit 75 Ea Rp 14,500
TOTAL
 TOTAL BELI
Rp 1,875,000
Rp 910,000
Rp 1,087,500
Rp 3,872,500
 SURADI (13 April 2017)

Item Part No / Type Specification Merk Qty Unit

1 Sarung Tangan Bintik Kuning Matahari 50 Lusin
2 Masker 3M 8210 11 Box
 MASUK DEN SURADI TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 33,000 Rp 27,500 Rp 1,650,000 Rp 1,375,000 Rp 275,000
Rp 145,000 Rp 125,000 Rp 1,595,000 Rp 1,375,000 Rp 220,000
TOTAL Rp 3,245,000 Rp 2,750,000 Rp 495,000

MARGIN Rp 495,000
TRANSPORT Rp 250,000
BERSIH Rp 245,000

TOTAL 9 DES Rp 5,836,000

 SURADI (13 April 201

SELISIH/EA Item Part No / Type Specification

Rp 5,500 1 Sarung Tangan Bintik Kuning
Rp 20,000 2 Masker
Rp 25,500
SURADI (13 April 2017)

Merk Qty Unit HARGA TOTAL BELI

Matahari 50 Lusin Rp 27,500 Rp 1,375,000
3M 8210 11 Box Rp 125,000 Rp 1,375,000
TOTAL Rp 2,750,000
TAMBAHAN
TAMBAHAN
 AFAT (21 April 2017)

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 7" Tipis Flexovit 50 Ea
2 Batu gerinda 4" Tipis Flexovit 5 Ea
3 Teflon (Seal Tape) 1/2" Freder 1/2'' 72 Ea
4 Black Glass Weld No.9 Aulectro 10 Ea
5 Black Glass Weld No.10 Aulectro 10 Ea
6 Black Glass Weld No.11 Aulectro 10 Ea
7 Black Glass Weld No.12 Aulectro 10 Ea
 MASUK DEN KO AFAT TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 28,000 Rp 26,000 Rp 1,400,000 Rp 1,300,000 Rp 100,000
Rp 14,000 Rp 12,500 Rp 70,000 Rp 62,500 Rp 7,500
Rp 3,000 Rp 2,000 Rp 216,000 Rp 144,000 Rp 72,000
Rp 4,500 Rp 2,800 Rp 45,000 Rp 28,000 Rp 17,000
Rp 4,500 Rp 2,000 Rp 45,000 Rp 20,000 Rp 25,000
Rp 4,500 Rp 2,500 Rp 45,000 Rp 25,000 Rp 20,000
Rp 4,500 Rp 2,500 Rp 45,000 Rp 25,000 Rp 20,000
TOTAL Rp 1,866,000 Rp 1,604,500 Rp 261,500

MARGIN Rp 261,500
TRANSPORT Rp 15,000
BERSIH Rp 246,500
 AFAT (21 April 2017

SELISIH/EA Item Part No / Type Specification

Rp 2,000 1 Batu gerinda 7" Tipis
Rp 1,500 2 Batu gerinda 4" Tipis
Rp 1,000 3 Teflon (Seal Tape) 1/2"
Rp 1,700 4 Black Glass Weld No.9
Rp 2,500 5 Black Glass Weld No.10
Rp 2,000 6 Black Glass Weld No.11
Rp 2,000 7 Black Glass Weld No.12
Rp 12,700
AFAT (21 April 2017)

Merk Qty Unit HARGA TOTAL BELI

Flexovit 50 Ea Rp 26,000 Rp 1,300,000
Flexovit 5 Ea Rp 12,500 Rp 62,500
Freder 1/2'' 72 Ea Rp 2,000 Rp 144,000
Aulectro 10 Ea Rp 2,800 Rp 28,000
Aulectro 10 Ea Rp 2,000 Rp 20,000
Aulectro 10 Ea Rp 2,500 Rp 25,000
Aulectro 10 Ea Rp 2,500 Rp 25,000
TOTAL Rp 1,604,500
TAMBAHAN
TAMBAHAN
 AFAT (21 April 2017)

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 7" Tipis Flexovit 50 Ea
2 Batu gerinda 4" Tipis Flexovit 100 Ea
3 Batu gerinda 4" Tebal Flexovit 50 Ea
4 Terpal Plastik ukuran 3m x 4m Cap Gajah 4 Lembar
5 Terpal Plastik ukuran 4m x 6m Cap Gajah 4 Lembar
 MASUK DEN KO AFAT TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 28,000 Rp 26,000 Rp 1,400,000 Rp 1,300,000 Rp 100,000
Rp 14,000 Rp 12,000 Rp 1,400,000 Rp 1,200,000 Rp 200,000
Rp 16,000 Rp 14,000 Rp 800,000 Rp 700,000 Rp 100,000
Rp 78,000 Rp 68,000 Rp 312,000 Rp 272,000 Rp 40,000
Rp 148,000 Rp 135,000 Rp 592,000 Rp 540,000 Rp 52,000
TOTAL Rp 4,504,000 Rp 4,012,000 Rp 492,000

MARGIN Rp 492,000
TRANSPORT Rp 15,000
BERSIH Rp 477,000
 AFAT (21 April 2017

SELISIH/EA Item Part No / Type Specification

Rp 2,000 1 Batu gerinda 7" Tipis
Rp 2,000 2 Batu gerinda 4" Tipis
Rp 2,000 3 Batu gerinda 4" Tebal
Rp 10,000 4 Terpal Plastik ukuran 3m x 4m
Rp 13,000 5 Terpal Plastik ukuran 4m x 6m
Rp 29,000
AFAT (21 April 2017)

Merk Qty Unit HARGA TOTAL BELI

Flexovit 50 Ea Rp 26,000 Rp 1,300,000
Flexovit 100 Ea Rp 12,000 Rp 1,200,000
Flexovit 50 Ea Rp 14,000 Rp 700,000
Cap Gajah 4 Lembar Rp 68,000 Rp 272,000
Cap Gajah 4 Lembar Rp 135,000 Rp 540,000
TOTAL Rp 4,012,000

TAMBAHAN
TAMBAHAN
 AFAT (21 April 2017)

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 7" Tipis Flexovit 50 Ea
2 Batu gerinda 4" Tipis Flexovit 100 Ea
3 Batu gerinda 4" Tebal Flexovit 50 Ea
4 Hacksaw Blade 12" Sandflex 10 Ea
 MASUK DEN KO AFAT TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 28,000 Rp 26,000 Rp 1,400,000 Rp 1,300,000 Rp 100,000
Rp 14,000 Rp 12,000 Rp 1,400,000 Rp 1,200,000 Rp 200,000
Rp 16,000 Rp 14,000 Rp 800,000 Rp 700,000 Rp 100,000
Rp 15,000 Rp 12,000 Rp 150,000 Rp 120,000 Rp 30,000
TOTAL Rp 3,750,000 Rp 3,320,000 Rp 430,000

MARGIN Rp 430,000
TRANSPORT Rp 15,000
BERSIH Rp 415,000
 AFAT (21 April 2017

SELISIH/EA Item Part No / Type Specification

Rp 2,000 1 Batu gerinda 7" Tipis
Rp 2,000 2 Batu gerinda 4" Tipis
Rp 2,000 3 Batu gerinda 4" Tebal
Rp 3,000 4 Hacksaw Blade 12"
Rp 9,000
AFAT (21 April 2017)

Merk Qty Unit HARGA TOTAL BELI

Flexovit 50 Ea Rp 26,000 Rp 1,300,000
Flexovit 100 Ea Rp 12,000 Rp 1,200,000
Flexovit 50 Ea Rp 14,000 Rp 700,000
Sandflex 10 Ea Rp 12,000 Rp 120,000
TOTAL Rp 3,320,000

TAMBAHAN
TAMBAHAN
 AFAT (31 Mei 2017)

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 7" Tipis Flexovit 50 Ea
2 Teflon (Seal Tape) 1/2" Freder 1/2'' 72 Ea
3 Electrode Tungsten 2,4mm Aulectro 2 Ea
4
 MASUK DEN KO AFAT TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 28,000 Rp 26,000 Rp 1,400,000 Rp 1,300,000 Rp 100,000
Rp 3,000 Rp 2,000 Rp 216,000 Rp 144,000 Rp 72,000
Rp 25,000 Rp 21,000 Rp 50,000 Rp 42,000 Rp 8,000
Rp - Rp - Rp -
TOTAL Rp 1,666,000 Rp 1,486,000 Rp 180,000

MARGIN Rp 180,000
TRANSPORT Rp 15,000
BERSIH Rp 165,000
 AFAT (31 Mei 2017)

SELISIH/EA Item Part No / Type Specification

Rp 2,000 1 Batu gerinda 7" Tipis
Rp 1,000 2 Teflon (Seal Tape) 1/2"
Rp 4,000 3
Rp - 4
Rp 7,000
AFAT (31 Mei 2017)

Merk Qty Unit HARGA TOTAL BELI

Flexovit 50 Ea Rp 26,000 Rp 1,300,000
Freder 1/2'' 72 Ea Rp 2,000 Rp 144,000

TOTAL Rp 1,444,000

TAMBAHAN
TAMBAHAN
Harga Per Mei 2017

Item Part No / Type Specification Merk

1 Sarung Tangan Bintik Kuning Matahari

2 Masker 3M 8210
3 Sarung Tangan welder CIG
4 Majun Warna-Warni
5 Teflon (Seal Tape) 1/2" Freder 1/2''
6 Mata Gerinda merk FLEXOVIT
4'' Tipis Flexovit
7''Tipis Flexovit
4'' Tebal Flexovit
7''Tebal Flexovit
7 Jas Hujan (Rain Coat)
Biasa Layar
Super Layar
8 Stand Las SMAW AF50 Lenco
9 Stand Massa Grounding EG 500 Lenco
10 Weld Extension/Connector Cable Las LC 40 Lenco
11 Regulator Oxygen Victor
12 Regulator Acetelyne Victor
13 Stand Cutting Touch Victor
14 Nozzle Cutting Touch Victor
15 Connector Cutting Touch
16 Korek Cutting Touch
17 Cleaner Cutting Touch
18 Cable Las ukuran 7,0 mm @100 meter/roll Sunflex
19 Electrode LB-52-18 3,2mm @5 Kg/Box Familiarc
20 Electrode LB-52-18 2,6mm @5 Kg/Box Familiarc
21 Dust Masker Biasa Non Toxic
22 Terpal Plastik ukuran 3m x 4m Cap Gajah
23 Terpal Plastik ukuran 4m x 6m Cap Gajah
24 Clamp Hose 5/8"
25 Face Shield Blue Eagle
26 Frame Face Shield Blue Eagle
27 Hand Glove Argon AOBO/CIG
28 Electrode Tungsten 2,4mm
29 Hacksaw Blade 12" Sandflex
30 WD-40 Spray Can
31 Batu Battery (Size D) ABC/EVERADY
32 Scun SC 95
33 White Glass Weld
34 Black Glass Weld No.10 Aulectro
35 Black Glass Weld No.11 Aulectro
36 Keramik No 5 WP 17
37 Keramik No 5 WP 9
38 Keramik No 6 WP 17
39 Keramik No 6 WP 9
40 Keramik No 7 WP 17
41 Keramik No 7 WP 9
42 Keramik No 8 WP 17
43 Keramik No 8 WP 9
44 Collet & Body Collet WP 17
45 Collet & Body Collet WP 9
47 Electrode Tungsten 2,4mm Aulectro
Qty Unit Penawaran Harga update harga
31/Mei/2017
1 Pairs Rp 35,000
1 Box Rp 140,000
1 Pairs Rp 110,000
1 Kg Rp 14,000
1 Ea Rp 3,000

1 Ea Rp 14,500
1 Ea Rp 28,000
1 Ea Rp 16,500
1 Ea Rp 36,000

1 Pairs Rp 200,000
1 Pairs Rp 280,000
1 Ea Rp 418,000
1 Ea Rp 198,000
1 Pairs Rp 239,000
1 Ea Rp 1,350,000
1 Ea Rp 1,350,000
1 Ea Rp 2,550,000
1 Ea Rp 1,148,000
1 Ea Rp 58,000
1 Ea Rp 34,000
1 Ea Rp 24,000
1 Roll Rp 7,200,000
1 Box Rp 195,000
1 Box Rp 230,000
1 Box Rp 39,000
1 Lembar Rp 80,000
1 Lembar Rp 150,000
1 Ea Rp 2,200
1 Ea Rp 110,000
1 Ea Rp 53,000
1 Pairs Rp 44,000
1 Ea Rp 20,000
1 Ea Rp 15,000
1 Ea Rp 62,000
1 Ea Rp 6,000
1 Ea Rp 19,000
1 Ea Rp 3,000
1 Ea Rp 4,500
1 Ea Rp 4,500
1 Ea Rp 15,000
1 Ea Rp 15,000
1 Ea Rp 15,000
1 Ea Rp 15,000
1 Ea Rp 15,000
1 Ea Rp 15,000
1 Ea Rp 15,000
1 Ea Rp 15,000
1 Ea Rp 48,000
1 Ea Rp 48,000
1 Ea Rp 25,000
date harga
/Mei/2017
 PEMBELIAN MATERIAL SURADI 15 Juni

Item Part No / Type Specification Merk Qty Unit

1 Electrode Tungsten 2,4mm Aulectro 2 Pack
2 Masker CIG 8210 8 Box
3 Sarung Tangan Welder Stik CIG 4 Pairs
4 Handglove Argon CIG 5 Pairs
5 Terpal Plastik ukuran 3m x 4m Cap Gajah 2 Lembar
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 250,000 Rp 210,000 Rp 500,000 Rp 420,000 Rp 80,000 Rp 40,000
Rp 115,000 Rp 90,000 Rp 920,000 Rp 720,000 Rp 200,000 Rp 25,000
Rp 145,000 Rp 95,000 Rp 580,000 Rp 380,000 Rp 200,000 Rp 50,000
Rp 55,000 Rp 40,000 Rp 275,000 Rp 200,000 Rp 75,000 Rp 15,000
Rp 78,000 Rp 60,000 Rp 156,000 Rp 120,000 Rp 36,000 Rp 18,000
TOTAL Rp 2,431,000 Rp 1,840,000 Rp 115,000 Rp 108,000

MARGIN Rp 591,000
Transport Rp 250,000

Bersih Rp 341,000
 PEMBELIAN MATERIAL SURADI 15 Juni

Item Part No / Type Specification Merk

1 Electrode Tungsten 2,4mm Aulectro
2 Masker CIG 8210
3 Sarung Tangan Welder Stik CIG
4 Handglove Argon CIG
5 Terpal Plastik ukuran 3m x 4m Cap Gajah
URADI 15 Juni

Qty Unit HARGA TOTAL BELI

2 Pack Rp 210,000 Rp 420,000
8 Box Rp 90,000 Rp 720,000
4 Pairs Rp 95,000 Rp 380,000
5 Pairs Rp 40,000 Rp 200,000
2 Lembar Rp 60,000 Rp 120,000
TOTAL Rp 1,840,000
 PEMBELIAN MATERIAL SURADI 03 Juli

Item Part No / Type Specification Merk Qty Unit

1 Sarung Tangan Bintik Kuning Matahari 100 Lusin
2 Masker CIG 8210 10 Box
3 Earplug 3M 200 Pair
4
5
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 33,000 Rp 27,000 Rp 3,300,000 Rp 2,700,000 Rp 600,000 Rp 6,000
Rp 115,000 Rp 90,000 Rp 1,150,000 Rp 900,000 Rp 250,000 Rp 25,000
Rp 1,800 Rp 1,500 Rp 360,000 Rp 300,000 Rp 60,000 Rp 300
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
TOTAL Rp 4,810,000 Rp 3,900,000 Rp 115,000 Rp 25,300

MARGIN Rp 910,000
Transport Rp 200,000

Bersih Rp 710,000
 PEMBELIAN MATERIAL SURADI 03 Juli

Item Part No / Type Specification Merk

1 Sarung Tangan Bintik Kuning Matahari
2 Masker CIG 8210
3 Earplug 3M
URADI 03 Juli

Qty Unit HARGA TOTAL BELI

100 Lusin Rp 27,000 Rp 2,700,000
10 Box Rp 90,000 Rp 900,000
200 Pair Rp 1,500 Rp 300,000
TOTAL Rp 3,900,000
 AFAT (5 Juli 2017)

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 7" Tipis Flexovit 50 Ea
2 Teflon (Seal Tape) 1/2" Freder 1/2'' 60 Ea
3 Batu gerinda 4" Tipis Flexovit 30 Ea
4
 MASUK DEN KO AFAT TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 28,000 Rp 26,000 Rp 1,400,000 Rp 1,300,000 Rp 100,000
Rp 3,000 Rp 2,000 Rp 180,000 Rp 120,000 Rp 60,000
Rp 14,000 Rp 12,000 Rp 420,000 Rp 360,000 Rp 60,000
Rp - Rp - Rp -
TOTAL Rp 2,000,000 Rp 1,780,000 Rp 220,000

MARGIN Rp 220,000
TRANSPORT Rp 15,000
BERSIH Rp 205,000
 AFAT (5 Juli 2017)

SELISIH/EA Item Part No / Type Specification

Rp 2,000 1 Batu gerinda 7" Tipis
Rp 1,000 2 Teflon (Seal Tape) 1/2"
Rp 2,000 3 Batu gerinda 4" Tipis
Rp -
Rp 5,000
AFAT (5 Juli 2017)

Merk Qty Unit HARGA TOTAL BELI

Flexovit 50 Ea Rp 26,000 Rp 1,300,000
Freder 1/2'' 60 Ea Rp 2,000 Rp 120,000
Flexovit 30 Ea Rp 12,000 Rp 360,000
TOTAL Rp 1,780,000

TAMBAHAN
TAMBAHAN
 BELANJA SHUTDOWN

Item Part No / Type Specification Merk Qty Unit

1 Sarung Tangan Bintik Kuning Matahari 84 Lusin
2 Batu gerinda 4" Tipis Flexovit 140 Ea
3 Batu gerinda 7" Tipis Flexovit 50 Ea
4 Batu gerinda 4" Tebal Flexovit 50 Ea
5 Teflon (Seal Tape) 1/2" Freder 1/2'' 144 ea
6 Masker 3M 8210 22 Box
7 Majun Warna-Warni 20 Kg
8 Earplug 3M 200 Pair
9 WD-40 Spray - 4 Can
10 Hacksaw Blade 12" Sandflex 10 Ea
11 Sarung Tangan Welder Stik CIG 4 Pairs
12 Terpal Plastik ukuran 3m x 4m Cap Gajah 4 Lembar
13 Terpal Plastik ukuran 4m x 6m Cap Gajah 4 Lembar
 MASUK DEN KO AFAT TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 33,000 Rp 27,000 Rp 2,772,000 Rp 2,268,000 Rp 504,000
Rp 14,000 Rp 12,000 Rp 1,960,000 Rp 1,680,000 Rp 280,000
Rp 28,000 Rp 26,000 Rp 1,400,000 Rp 1,300,000 Rp 100,000
Rp 16,000 Rp 14,000 Rp 800,000 Rp 700,000 Rp 100,000
Rp 3,000 Rp 2,000 Rp 432,000 Rp 288,000 Rp 144,000
Rp 135,000 Rp 90,000 Rp 2,970,000 Rp 1,980,000 Rp 990,000
Rp 14,000 Rp 9,000 Rp 280,000 Rp 180,000 Rp 100,000
Rp 1,800 Rp 1,300 Rp 360,000 Rp 260,000 Rp 100,000
Rp 57,000 Rp 45,000 Rp 228,000 Rp 180,000 Rp 48,000
Rp 15,000 Rp 12,000 Rp 150,000 Rp 120,000 Rp 30,000
Rp 145,000 Rp 95,000 Rp 580,000 Rp 380,000 Rp 200,000
Rp 78,000 Rp 60,000 Rp 312,000 Rp 240,000 Rp 72,000
Rp 148,000 Rp 120,000 Rp 592,000 Rp 480,000 Rp 112,000

TOTAL Rp 12,836,000 Rp 10,056,000 Rp 2,780,000

MARGIN Rp 2,780,000
TRANSPORT Rp 15,000
BERSIH Rp 2,765,000
 TOTAL BELANJA

SELISIH/EA Item Part No / Type Specification

Rp 6,000 1 Sarung Tangan Bintik Kuning
Rp 2,000 2 Batu gerinda 4" Tipis
Rp 2,000 3 Batu gerinda 7" Tipis
Rp 2,000 4 Batu gerinda 4" Tebal
Rp 1,000 5 Teflon (Seal Tape) 1/2"
Rp 45,000 6 Masker
Rp 5,000 7 Majun
Rp 500 8 Earplug
Rp 12,000 9 WD-40 Spray
Rp 3,000 10 Hacksaw Blade 12"
Rp 50,000 11 Sarung Tangan Welder Stik
Rp 18,000 12 Terpal Plastik ukuran 3m x 4m
Rp 28,000 13 Terpal Plastik ukuran 4m x 6m

Rp 174,500
 TOTAL BELANJAAN

Part No / Type Specification Merk Qty Unit

Sarung Tangan Bintik Kuning Matahari 84 Lusin
Batu gerinda 4" Tipis Flexovit 140 Ea
Batu gerinda 7" Tipis Flexovit 50 Ea
Batu gerinda 4" Tebal Flexovit 50 Ea
Teflon (Seal Tape) 1/2" Freder 1/2'' 144 ea
3M 8210 22 Box
Warna-Warni 20 Kg
3M 200 Pair
WD-40 Spray - 4 Can
Hacksaw Blade 12" Sandflex 10 Ea
Sarung Tangan Welder Stik CIG 4 Pairs
Terpal Plastik ukuran 3m x 4m Cap Gajah 4 Lembar
Terpal Plastik ukuran 4m x 6m Cap Gajah 4 Lembar
 HARGA TOTAL BELI
Rp 33,000 Rp 2,772,000
Rp 14,000 Rp 1,960,000
Rp 28,000 Rp 1,400,000
Rp 16,000 Rp 800,000
Rp 3,000 Rp 432,000
Rp 135,000 Rp 2,970,000
Rp 14,000 Rp 280,000
Rp 1,800 Rp 360,000
Rp 57,000 Rp 228,000
Rp 15,000 Rp 150,000
Rp 145,000 Rp 580,000
Rp 78,000 Rp 312,000
Rp 148,000 Rp 592,000

GRAND TOTAL Rp 12,836,000

TAMBAHAN
 KO AFAT (17 Juli 2017)

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 7" Tipis Flexovit 50 Ea
2 Batu gerinda 4" Tipis Flexovit 100 Ea
3 Batu gerinda 4" Tebal Flexovit 45 Ea
4 Hacksaw Blade 12" Sandflex 30 Ea
5 Teflon (Seal Tape) 1/2" Freder 1/2'' 144 Ea
6 WD-40 Spray - 4 Can
7 Terpal Plastik ukuran 3m x 4m Cap Gajah 4 Lembar
8 Terpal Plastik ukuran 4m x 6m Cap Gajah 4 Lembar
 MASUK DEN KO AFAT TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 28,000 Rp 26,000 Rp 1,400,000 Rp 1,300,000 Rp 100,000
Rp 14,000 Rp 12,000 Rp 1,400,000 Rp 1,200,000 Rp 200,000
Rp 16,000 Rp 14,000 Rp 720,000 Rp 630,000 Rp 90,000
Rp 15,000 Rp 12,000 Rp 450,000 Rp 360,000 Rp 90,000
Rp 3,000 Rp 2,000 Rp 432,000 Rp 288,000 Rp 480,000
Rp 57,000 Rp 45,000 Rp 228,000 Rp 180,000 Rp 860,000
Rp 78,000 Rp 60,000 Rp 312,000 Rp 240,000 Rp 1,520,000
Rp 148,000 Rp 120,000 Rp 592,000 Rp 480,000 Rp 3,340,000
Rp 5,534,000 Rp 4,678,000

MARGIN Rp 856,000
TRANSPORT Rp 30,000
BERSIH Rp 826,000
 KO AFAT (17 Juli 2

SELISIH/EA Item Part No / Type Specification

Rp 2,000 1 Batu gerinda 7" Tipis
Rp 2,000 2 Batu gerinda 4" Tipis
Rp 2,000 3 Batu gerinda 4" Tebal
Rp 3,000 4 Hacksaw Blade 12"
Rp 9,000 5 Teflon (Seal Tape) 1/2"
Rp 16,000 6 WD-40 Spray
Rp 30,000 7 Terpal Plastik ukuran 3m x 4m
Rp 64,000 8 Terpal Plastik ukuran 4m x 6m
 KO AFAT (17 Juli 2017)

Part No / Type Specification Merk Qty Unit

Batu gerinda 7" Tipis Flexovit 50 Ea
Batu gerinda 4" Tipis Flexovit 100 Ea
Batu gerinda 4" Tebal Flexovit 45 Ea
Hacksaw Blade 12" Sandflex 30 Ea
Teflon (Seal Tape) 1/2" Freder 1/2'' 144 Ea
WD-40 Spray - 4 Can
Terpal Plastik ukuran 3m x 4m Cap Gajah 4 Lembar
Terpal Plastik ukuran 4m x 6m Cap Gajah 4 Lembar
144
 HARGA TOTAL BELI
Rp 26,000 Rp 1,300,000
Rp 12,000 Rp 1,200,000
Rp 14,000 Rp 630,000
Rp 12,000 Rp 360,000
Rp 2,000 Rp 288,000
Rp 45,000 Rp 180,000
Rp 60,000 Rp 240,000
Rp 120,000 Rp 480,000
TOTAL Rp 4,678,000

TAMBAHAN
 PEMBELIAN MATERIAL SURADI 17 Juli 2017

Item Part No / Type Specification Merk Qty Unit

1 Sarung Tangan Bintik Kuning Matahari 100 Lusin
2 Masker CIG 8210 20 Box
3 Earplug 3M 200 Pair
4 Majun Warna-Warni 50 Kg
5 Sarung Tangan Welder Stik CIG 4 Pairs

TOTAL BELI SHUTDOWN

AFAT Rp 4,678,000
SURADI Rp 5,590,000
TOTAL Rp 10,268,000
TOTAL PROFIT Rp 2,576,000
PROFIT Rp 2,053,600
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 33,000 Rp 27,000 Rp 3,300,000 Rp 2,700,000 Rp 600,000 Rp 6,000
Rp 135,000 Rp 90,000 Rp 2,700,000 Rp 1,800,000 Rp 900,000 Rp 45,000
Rp 1,800 Rp 1,300 Rp 360,000 Rp 260,000 Rp 100,000
Rp 14,000 Rp 9,000 Rp 700,000 Rp 450,000 Rp 250,000 Rp 5,000
Rp 145,000 Rp 95,000 Rp 580,000 Rp 380,000 Rp 200,000 Rp 50,000
TOTAL Rp 7,640,000 Rp 5,590,000 Rp 2,050,000 Rp 106,000

MARGIN Rp 2,050,000
Transport Rp 300,000

Bersih Rp 1,750,000
 PEMBELIAN MATERIAL SURADI 17 Juli 2017

Item Part No / Type Specification

1 Sarung Tangan Bintik Kuning
2 Masker
3 Earplug
4 Majun
5 Sarung Tangan Welder Stik
AN MATERIAL SURADI 17 Juli 2017

Merk Qty Unit HARGA TOTAL BELI

Matahari 100 Lusin Rp 27,000 Rp 2,700,000
CIG 8210 20 Box Rp 90,000 Rp 1,800,000
3M 200 Pair Rp 1,300 Rp 260,000
Warna-Warni 50 Kg Rp 9,000 Rp 450,000
CIG 4 Pairs Rp 95,000 Rp 380,000
TOTAL Rp 5,590,000
 PEMBELIAN MATERIAL BANG SURADI 24 Juli 2017

Item Part No / Type Specification Merk Qty Unit

1 Sarung Tangan Bintik Kuning Matahari 100 Lusin
2 Hack Saw Blade 12" Sandflex 10 Ea

HITUNGAN DOUBLE

Total Rp 4,480,000
Profit Real Rp 705,000
Profit Est Rp 448,000
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 33,000 Rp 27,000 Rp 3,300,000 Rp 2,700,000 Rp 600,000 Rp 6,000
Rp 15,000 Rp 12,000 Rp 150,000 Rp 120,000 Rp 30,000 Rp 3,000
TOTAL Rp 3,450,000 Rp 2,820,000 Rp 630,000 Rp 9,000

MARGIN Rp 630,000
Transport Rp 100,000

Bersih Rp 530,000
 PEMBELIAN MATERIAL BANG SURADI 24 Juli 2017

Item Part No / Type Specification Merk

1 Sarung Tangan Bintik Kuning Matahari
2 Hack Saw Blade 12" Sandflex
URADI 24 Juli 2017

Qty Unit HARGA TOTAL BELI

100 Lusin Rp 27,000 Rp 2,700,000
10 Ea Rp 12,000 Rp 120,000
TOTAL Rp 2,820,000
 KO AFAT (24 Juli 2017)

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 7" Tipis Flexovit 50 Ea
2 Hack Saw Blade 12" Sandflex 30 Ea
 MASUK DEN KO AFAT TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 28,000 Rp 26,000 Rp 1,400,000 Rp 1,300,000 Rp 100,000
Rp 15,000 Rp 12,000 Rp 450,000 Rp 360,000 Rp 90,000
Rp 1,850,000 Rp 1,660,000

MARGIN Rp 190,000
TRANSPORT Rp 15,000
BERSIH Rp 175,000
 KO AFAT (24 Juli 2017

SELISIH/EA Item Part No / Type Specification

Rp 2,000 1 Batu gerinda 7" Tipis
Rp 3,000 2 Hack Saw Blade 12"
KO AFAT (24 Juli 2017)

Merk Qty Unit HARGA TOTAL BELI

Flexovit 50 Ea Rp 26,000 Rp 1,300,000
Sandflex 30 Ea Rp 12,000 Rp 360,000
#REF! TOTAL Rp 1,660,000

TAMBAHAN
TAMBAHAN
 KO AFAT (28 Juli 2017)

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 7" Tipis Flexovit 50 Ea
2 Batu gerinda 4" Tipis Flexovit 100 Ea
3 Batu gerinda 4" Tebal Flexovit 50 Ea
4
5
6
7
8
 MASUK DEN KO AFAT TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 28,000 Rp 26,000 Rp 1,400,000 Rp 1,300,000 Rp 100,000
Rp 14,000 Rp 12,000 Rp 1,400,000 Rp 1,200,000 Rp 200,000
Rp 17,000 Rp 14,000 Rp 850,000 Rp 700,000 Rp 150,000

Rp 3,650,000 Rp 3,200,000

MARGIN Rp 450,000
TRANSPORT Rp 30,000
BERSIH Rp 420,000
 KO AFAT (28 Juli 2017

SELISIH/EA Item Part No / Type Specification

Rp 2,000 1 Batu gerinda 7" Tipis
Rp 2,000 2 Batu gerinda 4" Tipis
Rp 3,000 3 Batu gerinda 4" Tebal
KO AFAT (28 Juli 2017)

Merk Qty Unit HARGA TOTAL BELI

Flexovit 50 Ea Rp 26,000 Rp 1,300,000
Flexovit 100 Ea Rp 12,000 Rp 1,200,000
Flexovit 50 Ea Rp 14,000 Rp 700,000
0 TOTAL Rp 3,200,000

TAMBAHAN
TAMBAHAN
 PEMBELIAN MATERIAL BANG SURADI 28 Juli 2017

Item Part No / Type Specification Merk Qty Unit

1 Masker CIG 8210 15 Box
2 Hack Saw Blade 12" Sandflex 20 Ea
3 White glass weld 20 Ea
4 Face Shield Blue Eagle 5 Ea

HITUNGAN TOTAL

SURADI Rp 1,927,000
KO AFAT Rp 3,200,000
TOTAL Rp 5,127,000
ESTIMATE PROFIT Rp 1,025,400
REAL Rp 1,253,000
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 135,000 Rp 90,000 Rp 2,025,000 Rp 1,350,000 Rp 675,000 Rp 45,000
Rp 15,000 Rp 12,000 Rp 300,000 Rp 240,000 Rp 60,000 Rp 3,000
Rp 3,000 Rp 1,100 Rp 60,000 Rp 22,000 Rp 38,000 Rp 1,900
Rp 95,000 Rp 63,000 Rp 475,000 Rp 315,000 Rp 160,000 Rp 32,000
TOTAL Rp 2,860,000 Rp 1,927,000 Rp 773,000 Rp 49,900

MARGIN Rp 933,000
Transport Rp 100,000

Bersih Rp 833,000
 PEMBELIAN MATERIAL BANG SURADI 28 Juli 2017

Item Part No / Type Specification

1 Masker
2 Hack Saw Blade 12"
3 White glass weld
4 Face Shield
MATERIAL BANG SURADI 28 Juli 2017

Merk Qty Unit HARGA TOTAL BELI

CIG 8210 15 Box Rp 90,000 Rp 1,350,000
Sandflex 20 Ea Rp 12,000 Rp 240,000
20 Ea Rp 1,100 Rp 22,000
Blue Eagle 5 Ea Rp 63,000 Rp 315,000
TOTAL Rp 1,927,000
 KO AFAT (28 Juli 2017)

Item Part No / Type Specification Merk Qty Unit

1 Teflon (Seal Tape) 1/2" Freder 1/2'' 72 Ea
2 Batu gerinda 4" Tipis Flexovit 100 Ea
3 Batu gerinda 4" Tebal Flexovit 50 Ea
4 Batu gerinda 7" Tipis Flexovit 28 Ea
5
6
7
8
 MASUK DEN KO AFAT TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 3,000 Rp 2,000 Rp 216,000 Rp 144,000 Rp 72,000
Rp 14,000 Rp 12,000 Rp 1,400,000 Rp 1,200,000 Rp 200,000
Rp 17,000 Rp 14,000 Rp 850,000 Rp 700,000 Rp 150,000
Rp 28,000 Rp 26,000 Rp 784,000 Rp 728,000 Rp 56,000

Rp 3,250,000 Rp 2,772,000

MARGIN Rp 478,000
TRANSPORT Rp 30,000
BERSIH Rp 448,000
ESTIMATE 10% Rp 277,200
 KO AFAT (28 Juli 2017

SELISIH/EA Item Part No / Type Specification

Rp 1,000 1 Teflon (Seal Tape) 1/2"
Rp 2,000 2 Batu gerinda 4" Tipis
Rp 3,000 3 Batu gerinda 4" Tebal
Rp 2,000 4 Batu gerinda 7" Tipis
KO AFAT (28 Juli 2017)

Merk Qty Unit HARGA TOTAL BELI

Freder 1/2'' 72 Ea Rp 2,000 Rp 144,000
Flexovit 100 Ea Rp 12,000 Rp 1,200,000
Flexovit 50 Ea Rp 14,000 Rp 700,000
Flexovit 28 Ea Rp 26,000 Rp 728,000
0 TOTAL Rp 2,772,000

TAMBAHAN
TAMBAHAN
 PATOKAN HARGA PER AGUSTUS

KO AFAT (28 Juli 2017)

Item Part No / Type Specification Merk Qty Unit

1 Teflon (Seal Tape) 1/2" Freder 1/2'' 1 Ea
2 Batu gerinda 4" Tipis Flexovit 1 Ea
3 Batu gerinda 4" Tebal Flexovit 1 Ea
4 Batu gerinda 7" Tipis Flexovit 1 Ea
5 Batu gerinda 7" Tebal Flexovit 1 Ea
6 Sarung Tangan Bintik Kuning Matahari 1 Lusin
7 Masker CIG 8210 1 Box
8 Sarung Tangan Welder Stik CIG 1 Pairs
9 Majun Warna-Warni 1 Kg
10 Terpal Plastik ukuran 3m x 4m Cap Gajah 1 Lembar
11 Terpal Plastik ukuran 4m x 6m Cap Gajah 1 Lembar
12 Hack Saw Blade 12" Sandflex 1 Ea
13 WD-40 Spray - 1 Can
14 White glass weld 1 Ea
15 Earplug 3M 200 Pair
16 Handglove Argon CIG 1 Pairs
17 Electrode Tungsten 2,4mm Aulectro 1 Pack
18 Raincoat Kecil M,L,XL Penguin 1 Setel
19 Raincoat Besar XXL Penguin 1 Setel
20 Black Glass Weld No.9 Aulectro 1 Ea
21 Black Glass Weld No.10 Aulectro 1 Ea
22 Face Shield Blue Eagle 1 Ea
23 Helmet Safety TS 1 Ea
24 Helmet Safety USA 1 Ea
25 Helmet Safety MSA 1 Ea
26 Ratchet Strip 2 Inch x 3 Ton x 10 Meter Tie Down 1 0
27 Ratchet Strip 2 Inch x 3 Ton x 12 Meter Tie Down 1 Ea
28 Ratchet Strip 3 Inch x 10 Ton x 10 Meter Wipro 1 Ea
29 Ratchet Strip 3 Inch x 10 Ton x 10 Meter Technotex 1 Ea
30 Sepatu Safety Krusher "Dallas" Krusher 1 Pair
31 Sepatu Safety Krusher "Texas" Krusher 1 Pair
 MASUK HARGA BELANJA TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 3,000 Rp 2,000 Rp 3,000 Rp 2,000 Rp 1,000
Rp 14,000 Rp 12,000 Rp 14,000 Rp 12,000 Rp 2,000
Rp 17,000 Rp 14,000 Rp 17,000 Rp 14,000 Rp 3,000
Rp 28,000 Rp 26,000 Rp 28,000 Rp 26,000 Rp 2,000
Rp 37,000 Rp 33,000 Rp 37,000 Rp 33,000 Rp 4,000
Rp 33,000 Rp 26,000 Rp 33,000 Rp 26,000 Rp 7,000
Rp 135,000 Rp 90,000 Rp 135,000 Rp 90,000 Rp 45,000
Rp 145,000 Rp 95,000 Rp 145,000 Rp 95,000 Rp 50,000
Rp 14,000 Rp 9,000 Rp 14,000 Rp 9,000 Rp 5,000
Rp 78,000 Rp 60,000 Rp 78,000 Rp 60,000 Rp 18,000
Rp 148,000 Rp 120,000 Rp 148,000 Rp 120,000 Rp 28,000
Rp 15,000 Rp 12,000 Rp 15,000 Rp 12,000 Rp 3,000
Rp 57,000 Rp 45,000 Rp 57,000 Rp 45,000 Rp 12,000
Rp 3,000 Rp 1,100 Rp 3,000 Rp 1,100 Rp 1,900
Rp 1,800 Rp 1,300 Rp 360,000 Rp 260,000 Rp 100,000
Rp 55,000 Rp 40,000 Rp 55,000 Rp 40,000 Rp 15,000
Rp 250,000 Rp 210,000 Rp 250,000 Rp 210,000 Rp 40,000
Rp 165,000 Rp 124,500 Rp 165,000 Rp 124,500 Rp 40,500
Rp 165,000 Rp 128,500 Rp 165,000 Rp 128,500 Rp 36,500
Rp 5,000 Rp 2,800 Rp 5,000 Rp 2,800 Rp 2,200
Rp 5,000 Rp 2,000 Rp 5,000 Rp 2,000 Rp 3,000
Rp 95,000 Rp 63,000 Rp 95,000 Rp 63,000 Rp 32,000
Rp 75,000 Rp 30,000 Rp 75,000 Rp 30,000 Rp 45,000
Rp 82,000 Rp 37,000 Rp 82,000 Rp 37,000 Rp 45,000
Rp 88,000 Rp 38,000 Rp 88,000 Rp 38,000 Rp 50,000
Rp 538,000 Rp 450,000 Rp 538,000 Rp 450,000 Rp 88,000
Rp 635,000 Rp 550,000 Rp 635,000 Rp 550,000 Rp 85,000
Rp 1,650,000 Rp 1,500,000 Rp 1,650,000 Rp 1,500,000 Rp 150,000
Rp 1,185,800 Rp 1,078,000 Rp 1,185,800 Rp 1,078,000 Rp 107,800
Rp 375,000 Rp 320,000 Rp 375,000 Rp 320,000 Rp 55,000
Rp 485,000 Rp 395,000 Rp 485,000 Rp 395,000 Rp 90,000
Rp 6,940,800 Rp 5,773,900
MARGIN Rp 1,166,900
TRANSPORT Rp 100,000
BERSIH Rp 1,066,900
ESTIMATE 10% Rp 577,390
 PENAWARAN CONSUMABLE "D
SELISIH/EA PROFIT 20% Item Part No / Type Specification
Rp 1,000 Rp 2,400 1 Teflon (Seal Tape) 1/2"
Rp 2,000 Rp 14,400 2 Batu gerinda 4" Tipis
Rp 3,000 Rp 16,800 3 Batu gerinda 4" Tebal
Rp 2,000 Rp 31,200 4 Batu gerinda 7" Tipis
Rp 4,000 Rp 39,600 5 Batu gerinda 7" Tebal
Rp 7,000 Rp 31,200 6 Sarung Tangan Bintik Kuning
Rp 45,000 Rp 108,000 7 Masker
Rp 50,000 Rp 114,000 8 Sarung Tangan Welder Stik
Rp 5,000 Rp 10,800 9 Majun
Rp 18,000 Rp 72,000 10 Terpal Plastik ukuran 3m x 4m
Rp 28,000 Rp 144,000 11 Terpal Plastik ukuran 4m x 6m
Rp 3,000 Rp 14,400 12 Hack Saw Blade 12"
Rp 12,000 Rp 54,000 13 WD-40 Spray
Rp 1,900 Rp 1,320 14 White glass weld
Rp 500 Rp 53,300 15 Earplug
Rp 15,000 Rp 48,000 16 Handglove Argon
Rp 40,000 Rp 252,000 17 Electrode Tungsten 2,4mm
Rp 40,500 Rp 149,400 18 Raincoat Kecil M,L,XL
Rp 36,500 Rp 154,200 19 Raincoat Besar XXL
Rp 2,200 Rp 3,360 20 Black Glass Weld No.9
Rp 3,000 Rp 2,400 21 Black Glass Weld No.10
Rp 32,000 Rp 75,600 22 Face Shield
Rp 45,000 Rp 36,000 23 Helmet Safety
Rp 45,000 Rp 44,400 24 Helmet Safety
Rp 50,000 Rp 45,600 25 Helmet Safety
Rp 88,000 Rp 540,000 26 Ratchet Strip 2 Inch x 3 Ton x 10 Meter
Rp 85,000 Rp 660,000 27 Ratchet Strip 2 Inch x 3 Ton x 12 Meter
Rp 150,000 Rp 1,800,000 28 Ratchet Strip 3 Inch x 10 Ton x 10 Meter
Rp 107,800 Rp 1,293,600 29 Ratchet Strip 3 Inch x 10 Ton x 10 Meter
Rp 55,000 Rp 384,000 30 Sepatu Safety Krusher "Dallas"
Rp 90,000 Rp 474,000 31 Sepatu Safety Krusher "Texas"
 PENAWARAN CONSUMABLE "DUA PUTRA JAYA"
Part No / Type Specification Merk Unit Price
Teflon (Seal Tape) 1/2" Freder 1/2'' Ea Rp 3,000
Batu gerinda 4" Tipis Flexovit Ea Rp 14,000
Batu gerinda 4" Tebal Flexovit Ea Rp 17,000
Batu gerinda 7" Tipis Flexovit Ea Rp 28,000
Batu gerinda 7" Tebal Flexovit Ea Rp 37,000
Sarung Tangan Bintik Kuning Matahari Lusin Rp 33,000
Masker CIG 8210 Box Rp 135,000
Sarung Tangan Welder Stik CIG Pairs Rp 145,000
Majun Warna-Warni Kg Rp 14,000
Terpal Plastik ukuran 3m x 4m Cap Gajah Lembar Rp 78,000
Terpal Plastik ukuran 4m x 6m Cap Gajah Lembar Rp 148,000
Hack Saw Blade 12" Sandflex Ea Rp 15,000
WD-40 Spray - Can Rp 57,000
White glass weld - Ea Rp 3,000
Earplug 3M Box Rp 1,800
Handglove Argon CIG Pairs Rp 55,000
Electrode Tungsten 2,4mm Aulectro Pack Rp 250,000
Raincoat Kecil M,L,XL Penguin Setel Rp 165,000
Raincoat Besar XXL Penguin Setel Rp 165,000
Black Glass Weld No.9 Aulectro Ea Rp 5,000
Black Glass Weld No.10 Aulectro Ea Rp 5,000
Face Shield Blue Eagle Ea Rp 95,000
Helmet Safety TS Ea Rp 75,000
Helmet Safety USA Ea Rp 82,000
Helmet Safety MSA Ea Rp 88,000
Ratchet Strip 2 Inch x 3 Ton x 10 Meter Tie Down Ea Rp 538,000
Ratchet Strip 2 Inch x 3 Ton x 12 Meter Tie Down Ea Rp 635,000
Ratchet Strip 3 Inch x 10 Ton x 10 Meter Wipro Ea Rp 1,650,000
Ratchet Strip 3 Inch x 10 Ton x 10 Meter Technotex Ea Rp 1,185,800
Sepatu Safety Krusher "Dallas" Krusher Pair Rp 375,000
Sepatu Safety Krusher "Texas" Krusher Pair Rp 485,000
TAMBAHAN
 PEMBELIAN MATERIAL SURADI 3 Sept 2017

Item Part No / Type Specification Merk Qty Unit

1 Sarung Tangan Bintik Kuning Matahari 100 Lusin
2 Masker CIG 8210 10 Box
3
4
5
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 33,000 Rp 27,000 Rp 3,300,000 Rp 2,700,000 Rp 600,000 Rp 6,000
Rp 135,000 Rp 90,000 Rp 1,350,000 Rp 900,000 Rp 450,000 Rp 45,000
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
TOTAL Rp 4,650,000 Rp 3,600,000 Rp 1,050,000 Rp 51,000

MARGIN Rp 1,050,000
Transport Rp 200,000

Bersih Rp 850,000
 PEMBELIAN MATERIAL SURADI 3 Sept 2017

Item Part No / Type Specification Merk

1 Sarung Tangan Bintik Kuning Matahari
2 Masker CIG 8210
ADI 3 Sept 2017

Qty Unit HARGA TOTAL BELI

100 Lusin Rp 27,000 Rp 2,700,000
10 Box Rp 90,000 Rp 900,000
TOTAL Rp 3,600,000
 KO AFAT (3 Sept 2017)

Item Part No / Type Specification Merk Qty Unit

1 Teflon (Seal Tape) 1/2" Freder 1/2'' 120 Roll
2 Batu gerinda 4" Tipis Flexovit 39 Ea
3 Batu gerinda 7" Tipis Flexovit 6 Ea
4 Hack Saw Blade 12" Sandflex 10 Ea
5
6
7
8

HITUNGAN TOTAL

SURADI Rp 3,600,000
KO AFAT Rp 984,000
TOTAL Rp 4,584,000
ESTIMATE PROFIT Rp 916,800
REAL Rp 1,060,000
 MASUK DEN KO AFAT TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 3,000 Rp 2,000 Rp 360,000 Rp 240,000 Rp 120,000
Rp 14,000 Rp 12,000 Rp 546,000 Rp 468,000 Rp 78,000
Rp 28,000 Rp 26,000 Rp 168,000 Rp 156,000 Rp 12,000
Rp 15,000 Rp 12,000 Rp 150,000 Rp 120,000 Rp 30,000

Rp 1,224,000 Rp 984,000

MARGIN Rp 240,000
TRANSPORT Rp 30,000
BERSIH Rp 210,000
ESTIMATE 10% Rp 98,400
 KO AFAT (3 Sept 2017

SELISIH/EA Item Part No / Type Specification

Rp 1,000 1 Teflon (Seal Tape) 1/2"
Rp 2,000 2 Batu gerinda 4" Tipis
Rp 2,000 3 Batu gerinda 7" Tipis
Rp 3,000 4 Hack Saw Blade 12"
KO AFAT (3 Sept 2017)

Merk Qty Unit HARGA TOTAL BELI

Freder 1/2'' 120 Roll Rp 2,000 Rp 240,000
Flexovit 39 Ea Rp 12,000 Rp 468,000
Flexovit 6 Ea Rp 26,000 Rp 156,000
Sandflex 10 Ea Rp 12,000 Rp 120,000
0 TOTAL Rp 984,000

TAMBAHAN
TAMBAHAN
 KO AFAT (6 Oktober 2017)

Item Part No / Type Specification Merk Qty Unit

2 Batu gerinda 4" Tipis Flexovit 100 Ea
3 Batu gerinda 4" Tebal Flexovit 50 Ea
4 Batu gerinda 7" Tipis Flexovit 50 Ea
5
6
7
8
 MASUK DEN KO AFAT TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 14,000 Rp 12,000 Rp 1,400,000 Rp 1,200,000 Rp 200,000
Rp 17,000 Rp 14,000 Rp 850,000 Rp 700,000 Rp 150,000
Rp 28,000 Rp 26,000 Rp 1,400,000 Rp 1,300,000 Rp 100,000

Rp 3,650,000 Rp 3,200,000

MARGIN Rp 450,000
TRANSPORT Rp 30,000
BERSIH Rp 420,000
ESTIMATE 14% Rp 448,000
 KO AFAT (6 Oktober 20

SELISIH/EA Item Part No / Type Specification

Rp 2,000 2 Batu gerinda 4" Tipis
Rp 3,000 3 Batu gerinda 4" Tebal
Rp 2,000 4 Batu gerinda 7" Tipis
KO AFAT (6 Oktober 2017)

Merk Qty Unit HARGA TOTAL BELI

Flexovit 100 Ea Rp 12,000 Rp 1,200,000
Flexovit 50 Ea Rp 14,000 Rp 700,000
Flexovit 50 Ea Rp 26,000 Rp 1,300,000
0 TOTAL Rp 3,200,000

TAMBAHAN
TAMBAHAN
 PEMBELIAN MATERIAL SURADI 9 Okt 2017

Item Part No / Type Specification Merk Qty Unit

1 Sarung Tangan Bintik Kuning Matahari 100 Lusin
2 Teflon (Seal Tape) 1/2" Freder 1/2'' 84 Roll
3 Masker CIG 8210 10 Box
4 Hack Saw Blade 12" Sandflex 50 Ea
5
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 33,000 Rp 27,000 Rp 3,300,000 Rp 2,700,000 Rp 600,000 Rp 6,000
Rp 3,000 Rp 2,000 Rp 252,000 Rp 168,000 Rp 84,000 Rp 1,000
Rp 135,000 Rp 90,000 Rp 1,350,000 Rp 900,000 Rp 450,000 Rp 45,000
Rp 15,000 Rp 12,000 Rp 750,000 Rp 600,000 Rp 150,000 Rp 3,000
Rp - Rp - Rp - Rp -
TOTAL Rp 5,652,000 Rp 4,368,000 Rp 1,284,000 Rp 55,000

MARGIN Rp 1,284,000
TRANSPORT Rp 250,000
BERSIH Rp 1,034,000
ESTIMATE 10% Rp 873,600
 PEMBELIAN MATERIAL SURADI 9 Okt 2017

Item Part No / Type Specification

1 Sarung Tangan Bintik Kuning
2 Teflon (Seal Tape) 1/2"
3 Masker
AN MATERIAL SURADI 9 Okt 2017

Merk Qty Unit HARGA TOTAL BELI

Matahari 100 Lusin Rp 27,000 Rp 2,700,000
Freder 1/2'' 84 Roll Rp 2,000 Rp 168,000
CIG 8210 10 Box Rp 90,000 Rp 900,000
TOTAL Rp 3,768,000
 KO AFAT (17 Oktober 2017)

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 4" Tipis Flexovit 50 Ea
2 Batu gerinda 7" Tipis Flexovit 25 Ea
3
4
6
7
8
 MASUK DEN KO AFAT TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 14,000 Rp 12,000 Rp 700,000 Rp 600,000 Rp 100,000
Rp 28,000 Rp 26,000 Rp 700,000 Rp 650,000 Rp 50,000
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp 1,400,000 Rp 1,250,000

MARGIN Rp 150,000
TRANSPORT
BERSIH Rp 150,000
ESTIMATE 15% Rp 187,500
 KO AFAT (17 Oktober 20

SELISIH/EA Item Part No / Type Specification

Rp 2,000 1 Batu gerinda 4" Tipis
Rp 2,000 2 Batu gerinda 7" Tipis
Rp - 3 0
Rp - 4 0
Rp -
Rp -
Rp -
KO AFAT (17 Oktober 2017)

Merk Qty Unit HARGA TOTAL BELI

Flexovit 50 Ea Rp 12,000 Rp 600,000
Flexovit 25 Ea Rp 26,000 Rp 650,000
0 0 0 Rp - Rp -
0 0 0 Rp - Rp -
0 TOTAL Rp 1,250,000

TAMBAHAN
TAMBAHAN
 PEMBELIAN MATERIAL SURADI 27 Okt 2017

Item Part No / Type Specification Merk Qty Unit

1 Sarung Tangan Bintik Kuning Matahari 100 Lusin
2 Masker CIG 8210 12 Box
3
4
5

HITUNGAN TOTAL

SURADI
KO AFAT
TOTAL Rp -
ESTIMATE PROFIT Rp -
REAL
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 33,000 Rp 27,000 Rp 3,300,000 Rp 2,700,000 Rp 600,000 Rp 6,000
Rp 135,000 Rp 90,000 Rp 1,620,000 Rp 1,080,000 Rp 540,000 Rp 45,000
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
TOTAL Rp 4,920,000 Rp 3,780,000 Rp 1,140,000 Rp 51,000

MARGIN Rp 1,140,000
TRANSPORT Rp 200,000
BERSIH Rp 940,000
ESTIMATE 24% Rp 907,200
 PEMBELIAN MATERIAL SURADI 27 Okt 2017

Item Part No / Type Specification Merk

1 Sarung Tangan Bintik Kuning Matahari
2 Masker CIG 8210
ADI 27 Okt 2017

Qty Unit HARGA TOTAL BELI

100 Lusin Rp 27,000 Rp 2,700,000
12 Box Rp 90,000 Rp 1,080,000

TOTAL Rp 3,780,000
 KO AFAT (08 Nov 2017)

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 4" Tipis Flexovit 143 Ea
2 Batu gerinda 7" Tipis Flexovit 73 Ea
3
4
6
7
8
 MASUK DEN KO AFAT TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 14,000 Rp 12,000 Rp 2,002,000 Rp 1,716,000 Rp 286,000
Rp 28,000 Rp 26,000 Rp 2,044,000 Rp 1,898,000 Rp 146,000
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp 4,046,000 Rp 3,614,000

MARGIN Rp 432,000
TRANSPORT Rp 15,000
BERSIH Rp 417,000
ESTIMATE 15% Rp 433,680
 KO AFAT (08 Nov 201

SELISIH/EA Item Part No / Type Specification

Rp 2,000 1 Batu gerinda 4" Tipis
Rp 2,000 2 Batu gerinda 7" Tipis
Rp -
Rp -
Rp -
Rp -
Rp -
KO AFAT (08 Nov 2017)

Merk Qty Unit HARGA TOTAL BELI

Flexovit 143 Ea Rp 12,000 Rp 1,716,000
Flexovit 73 Ea Rp 26,000 Rp 1,898,000
0 TOTAL Rp 3,614,000

TAMBAHAN
TAMBAHAN
 PEMBELIAN MATERIAL SURADI 27 Nov 2017

Item Part No / Type Specification Merk Qty Unit

1 Majun Warna-Warni 50 Kg
2 Masker CIG 8210 20 Box
3 Teflon (Seal Tape) 1/2" Freder 1/2'' 84 Roll
4
5

HITUNGAN TOTAL

SURADI
KO AFAT
TOTAL Rp -
ESTIMATE PROFIT Rp -
REAL
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 14,000 Rp 9,000 Rp 700,000 Rp 450,000 Rp 250,000 Rp 5,000
Rp 105,000 Rp 90,000 Rp 2,100,000 Rp 1,800,000 Rp 300,000 Rp 15,000
Rp 3,000 Rp 2,000 Rp 252,000 Rp 168,000 Rp 84,000 Rp 1,000
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
TOTAL Rp 3,052,000 Rp 2,418,000 Rp 634,000 Rp 21,000

MARGIN Rp 634,000
TRANSPORT Rp 120,000
BERSIH Rp 514,000
ESTIMATE 18% Rp 435,240
 PEMBELIAN MATERIAL SURADI 27 Nov 2017

Item Part No / Type Specification Merk

1 Majun Warna-Warni
2 Masker CIG 8210
3 Teflon (Seal Tape) 1/2" Freder 1/2''
ADI 27 Nov 2017

Qty Unit HARGA TOTAL BELI

50 Kg Rp 9,000 Rp 450,000
20 Box Rp 90,000 Rp 1,800,000
84 Roll Rp 2,000 Rp 168,000
TOTAL Rp 2,418,000
 KO AFAT

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 7" Tebal Flexovit 25 Ea
2 Batu gerinda 4" Tipis Flexovit Ea
3 Batu gerinda 7" Tipis Flexovit Ea
4 Teflon (Seal Tape) 1/2" Freder 1/2'' Ea
 MASUK DEN HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 35,000 Rp 33,500 Rp 875,000 Rp 837,500 Rp 37,500
Rp 14,000 Rp 12,000 Rp - Rp - Rp -
Rp 27,000 Rp 26,000 Rp - Rp - Rp -
Rp 3,000 Rp 2,000 Rp - Rp - Rp -
TOTAL Rp 875,000 Rp 837,500 Rp 37,500
 PEMBELIAN KO AFAT

SELISIH/EA Item Part No / Type Specification

Rp 1,500 1 Batu gerinda 7" Tebal
Rp 2,000 2 Batu gerinda 4" Tipis
Rp 1,000 3 Batu gerinda 7" Tipis
Rp 1,000 4 Teflon (Seal Tape) 1/2"
PEMBELIAN KO AFAT

Merk Qty Unit HARGA KO Afat TOTAL BELI

Flexovit 25 Ea Rp 33,500 Rp 837,500
Flexovit 100 Ea Rp 12,000 Rp 1,200,000
Flexovit 15 Ea Rp 26,000 Rp 390,000
Freder 1/2'' 60 Ea Rp 2,000 Rp 120,000
TOTAL Rp 2,547,500
 PEMBELIAN MATERIAL SURADI 9 Jan 2018

Item Part No / Type Specification Merk Qty Unit

1 Masker CIG 8210 25 Box
2 Kawat Las LB 52-2,6 Kobe Steel 1 kg
3 Kawat Las LB 52-3,2 Kobe Steel 1 kg

HITUNGAN TOTAL

SURADI
KO AFAT
TOTAL Rp -
ESTIMATE PROFIT Rp -
REAL
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 135,000 Rp 90,000 Rp 3,375,000 Rp 2,250,000 Rp 1,125,000 Rp 45,000
Rp 65,000 Rp 47,500 Rp 65,000 Rp 47,500 Rp 17,500 Rp 17,500
Rp 61,000 Rp 46,500 Rp 61,000 Rp 46,500 Rp 14,500 Rp 14,500
TOTAL Rp 3,501,000 Rp 2,344,000 Rp 1,157,000 Rp 77,000

MARGIN Rp 1,157,000
TRANSPORT Rp 120,000
BERSIH Rp 1,037,000
ESTIMATE 18% Rp 421,920
 PEMBELIAN MATERIAL SURADI 9 Jan 2018

Item Part No / Type Specification Merk

1 Masker CIG 8210
RADI 9 Jan 2018

Qty Unit HARGA TOTAL BELI

25 Box Rp 90,000 Rp 2,250,000
TOTAL Rp 2,250,000
 PEMBELIAN MATERIAL SURADI 9 Jan 2018

Item Part No / Type Specification Merk Qty Unit

1 Masker CIG 8210 25 Box
2 Majun Warna-Warni 50 Kg
3 Terpal Plastik ukuran 3m x 4m Cap Gajah 3 Lembar
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 135,000 Rp 90,000 Rp 3,375,000 Rp 2,250,000 Rp 1,125,000 Rp 45,000
Rp 14,000 Rp 9,000 Rp 700,000 Rp 450,000 Rp 250,000 Rp 5,000
Rp 75,000 Rp 60,000 Rp 225,000 Rp 180,000 Rp 45,000 Rp 15,000
TOTAL Rp 4,300,000 Rp 2,880,000 Rp 1,420,000 Rp 65,000

MARGIN Rp 1,420,000
TRANSPORT Rp 120,000
BERSIH Rp 1,300,000
ESTIMATE 18% Rp 518,400
 PEMBELIAN MATERIAL SURADI 9 Jan 2018

Item Part No / Type Specification Merk

1 Masker CIG 8210
2 Majun Warna-Warni
3 Terpal Plastik ukuran 3m x 4m Cap Gajah
RADI 9 Jan 2018

Qty Unit HARGA TOTAL BELI

25 Box Rp 90,000 Rp 2,250,000
50 Kg Rp 9,000 Rp 450,000
3 Lembar Rp 60,000 Rp 180,000

TOTAL Rp 2,880,000
 KO AFAT 11 JANUARI 2018

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 7" Tebal Flexovit 18 Ea
2 Batu gerinda 4" Tipis Flexovit 10 Ea
3 Batu gerinda 7" Tipis Flexovit 50 Ea
4 Batu gerinda 4" Tebal Flexovit 50 Ea

HITUNGAN TOTAL

SURADI Rp 2,880,000
KO AFAT Rp 2,970,000
TOTAL Rp 5,850,000
ESTIMATE PROFIT Rp 1,170,000
REAL Rp 1,541,000
 MASUK DEN HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 37,000 Rp 35,000 Rp 666,000 Rp 630,000 Rp 36,000
Rp 16,000 Rp 14,000 Rp 160,000 Rp 140,000 Rp 20,000
Rp 30,000 Rp 28,000 Rp 1,500,000 Rp 1,400,000 Rp 100,000
Rp 18,000 Rp 16,000 Rp 900,000 Rp 800,000 Rp 100,000
TOTAL Rp 3,226,000 Rp 2,970,000 Rp 256,000

MARGIN Rp 256,000
TRANSPORT Rp 15,000
BERSIH Rp 241,000
ESTIMATE 18% Rp 297,000
 KO AFAT 11 JANUARI 2018

SELISIH/EA BARU LAMA Item Part No / Type Specification

Rp 2,000 35000 33500 1 Batu gerinda 7" Tebal
Rp 2,000 14000 12000 2 Batu gerinda 4" Tipis
Rp 2,000 28000 26000 3 Batu gerinda 7" Tipis
Rp 2,000 16000 14000 4 Batu gerinda 4" Tebal
KO AFAT 11 JANUARI 2018

Merk Qty Unit HARGA KO Afat TOTAL BELI

Flexovit 18 Ea Rp 35,000 Rp 630,000
Flexovit 10 Ea Rp 14,000 Rp 140,000
Flexovit 50 Ea Rp 28,000 Rp 1,400,000
Flexovit 50 Ea Rp 16,000 Rp 800,000
TOTAL Rp 2,970,000
 KO AFAT 30 JANUARI 2018

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 4" Tipis Flexovit 75 Ea
2 Batu gerinda 4" Tebal Flexovit 25 Ea

HITUNGAN TOTAL

SURADI Rp 2,880,000
KO AFAT Rp 1,450,000
TOTAL Rp 4,330,000
ESTIMATE PROFIT Rp 866,000
REAL Rp 1,485,000
 MASUK DEN HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 16,000 Rp 14,000 Rp 1,200,000 Rp 1,050,000 Rp 150,000
Rp 18,000 Rp 16,000 Rp 450,000 Rp 400,000 Rp 50,000
TOTAL Rp 1,650,000 Rp 1,450,000 Rp 200,000

MARGIN Rp 200,000
TRANSPORT Rp 15,000
BERSIH Rp 185,000
ESTIMATE 18% Rp 145,000
 KO AFAT 30 JANUARI 2018

SELISIH/EA BARU LAMA Item Part No / Type Specification

Rp 2,000 14000 12000 1 Batu gerinda 4" Tipis
Rp 2,000 16000 14000 2 Batu gerinda 4" Tebal
KO AFAT 30 JANUARI 2018

Merk Qty Unit HARGA KO Afat TOTAL BELI

Flexovit 75 Ea Rp 14,000 Rp 1,050,000
Flexovit 25 Ea Rp 16,000 Rp 400,000
TOTAL Rp 1,450,000
 PEMBELIAN MATERIAL SURADI 10 FEB 2017

Item Part No / Type Specification Merk Qty Unit

1 Sarung Tangan Bintik Kuning Matahari 50 Lusin
2 Teflon (Seal Tape) 1/2" Freder 1/2'' 36 Roll
3
4
5
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 33,000 Rp 27,000 Rp 1,650,000 Rp 1,350,000 Rp 300,000 Rp 6,000
Rp 3,000 Rp 2,000 Rp 108,000 Rp 72,000 Rp 36,000 Rp 1,000
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
TOTAL Rp 1,758,000 Rp 1,422,000 Rp 336,000 Rp 7,000

MARGIN Rp 336,000
TRANSPORT Rp 120,000
BERSIH Rp 216,000
ESTIMATE 10% Rp 284,400
 PEMBELIAN MATERIAL SURADI 10 FEB 2017

Item Part No / Type Specification Merk

1 Sarung Tangan Bintik Kuning Matahari
2 Teflon (Seal Tape) 1/2" Freder 1/2''
ADI 10 FEB 2017

Qty Unit HARGA TOTAL BELI

50 Lusin Rp 27,000 Rp 1,350,000
36 Roll Rp 2,000 Rp 72,000
TOTAL Rp 1,422,000
 KO AFAT 10 FEB 2018

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 7" Tebal Flexovit 45 Ea
2 Batu gerinda 4" Tipis Flexovit 50 Ea
3 Batu gerinda 4" Tebal Flexovit 25 Ea
4 Sarung Tangan Bintik Kuning Matahari 50 Lusin
5 Teflon (Seal Tape) 1/2" Freder 1/2'' 36 Roll

HITUNGAN TOTAL

SURADI Rp 1,422,000
KO AFAT Rp 4,147,000
TOTAL Rp 5,569,000
ESTIMATE PROFIT Rp 1,113,800
REAL Rp 642,000
 MASUK DEN HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 37,000 Rp 35,000 Rp 1,665,000 Rp 1,575,000 Rp 90,000
Rp 16,000 Rp 14,000 Rp 800,000 Rp 700,000 Rp 100,000
Rp 18,000 Rp 16,000 Rp 450,000 Rp 400,000 Rp 50,000
Rp 33,000 Rp 28,000 Rp 1,650,000 Rp 1,400,000 Rp 250,000
Rp 3,000 Rp 2,000 Rp 108,000 Rp 72,000 Rp 36,000

TOTAL Rp 4,673,000 Rp 4,147,000 Rp 526,000

MARGIN Rp 526,000
TRANSPORT Rp 100,000
BERSIH Rp 426,000
ESTIMATE 18% Rp 414,700
 KO AFAT 10 FEB 2018

SELISIH/EA BARU LAMA Item Part No / Type Specification

Rp 2,000 35000 33500 1 Batu gerinda 7" Tebal
Rp 2,000 14000 12000 2 Batu gerinda 4" Tipis
Rp 2,000 28000 26000 3 Batu gerinda 4" Tebal
Rp 5,000 16000 14000 4 Sarung Tangan Bintik Kuning
Rp 1,000 16000 14000 5 Teflon (Seal Tape) 1/2"
KO AFAT 10 FEB 2018

Merk Qty Unit HARGA KO Afat TOTAL BELI

Flexovit 45 Ea Rp 35,000 Rp 1,575,000
Flexovit 50 Ea Rp 14,000 Rp 700,000
Flexovit 25 Ea Rp 16,000 Rp 400,000
Flexovit 50 Lusin Rp 28,000 Rp 1,400,000
Flexovit 36 Roll Rp 2,000 Rp 72,000
TOTAL Rp 4,147,000
 KO AFAT 19 FEB 2018

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 4" Tipis Flexovit 100 Ea
2 Batu gerinda 4" Tebal Flexovit 50 Ea

HITUNGAN TOTAL

SURADI Rp 1,422,000
KO AFAT Rp 2,200,000
TOTAL Rp 3,622,000
ESTIMATE PROFIT Rp 724,400
REAL Rp 501,000
 MASUK DEN HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 16,000 Rp 14,000 Rp 1,600,000 Rp 1,400,000 Rp 200,000
Rp 18,000 Rp 16,000 Rp 900,000 Rp 800,000 Rp 100,000

TOTAL Rp 2,500,000 Rp 2,200,000 Rp 300,000

MARGIN Rp 300,000
TRANSPORT Rp 15,000
BERSIH Rp 285,000
ESTIMATE 18% Rp 220,000
 KO AFAT 19 FEB 2018

SELISIH/EA BARU LAMA Item Part No / Type Specification

Rp 2,000 14000 12000 1 Batu gerinda 4" Tipis
Rp 2,000 28000 26000 2 Batu gerinda 4" Tebal
KO AFAT 19 FEB 2018

Merk Qty Unit HARGA KO Afat TOTAL BELI

Flexovit 100 Ea Rp 14,000 Rp 1,400,000
Flexovit 50 Ea Rp 16,000 Rp 800,000
TOTAL Rp 2,200,000
 KO AFAT 3 MAR 2018

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 4" Tipis Flexovit 170 Ea
2 Batu gerinda 4" Tebal Flexovit 67 Ea
3 Teflon (Seal Tape) 1/2" Freder 1/2'' 84 Roll
4 Majun 50 kg
 MASUK DEN HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 16,000 Rp 14,000 Rp 2,720,000 Rp 2,380,000 Rp 340,000
Rp 18,000 Rp 16,000 Rp 1,206,000 Rp 1,072,000 Rp 134,000
Rp 3,000 Rp 2,000 Rp 252,000 Rp 168,000 Rp 84,000
Rp 14,000 Rp 9,000 Rp 700,000 Rp 450,000 Rp 250,000
TOTAL Rp 4,878,000 Rp 4,070,000 Rp 808,000

MARGIN Rp 808,000
TRANSPORT Rp 50,000
BERSIH Rp 758,000
ESTIMATE 18% Rp 732,600
 KO AFAT 3 MAR 2018

SELISIH/EA BARU LAMA Item Part No / Type Specification

Rp 2,000 14000 12000 1 Batu gerinda 4" Tipis
Rp 2,000 28000 26000 2 Batu gerinda 4" Tebal
Rp 1,000 28000 26000 3 Teflon (Seal Tape) 1/2"
Rp 5,000 28000 26000 4 Majun
KO AFAT 3 MAR 2018

Merk Qty Unit HARGA KO Afat TOTAL BELI

Flexovit 170 Ea Rp 14,000 Rp 2,380,000
Flexovit 67 Ea Rp 16,000 Rp 1,072,000
Freder 1/2'' 84 Roll Rp 2,000 Rp 168,000
50 kg Rp 9,000 Rp 450,000

TOTAL Rp 4,070,000
NO INVOICE
1 Invoice 1
2 Invoice 2
 PEMBELIAN JUMLAH PEMBAYARAN JATUH TEMPO
NOTA 16 FEB 2018 Rp 1,890,000
NOTA 2 MAR 2018 Rp 3,079,000

GT Rp 4,969,000
BELANJA Rp 4,070,000
 STATUS
BELUM BAYAR
BELUM BAYAR Rp 4,969,000
 HARGA PER NOVEMBER 2016

Item Part No / Type Specification Qty Unit

1 Sarung Tangan Bintik Kuning
Matahari 1 Lusin
2 Masker
3M 8210 1 Box
3 Sarung Tangan welder
CIG 1 Pairs
4 Majun
Warna-Warni 50 Kg
5 Teflon
Frider 1/2'' 1 Ea
6 Mata gerinda flexovit

4'' Tipis 1 Ea
7''Tipis 1 Ea
4'' Tebal 1 Ea
7''Tebal 1 Ea
7 WD-40
WD-40 Spray 1 Can
8 Terpal
Terpal Plastik ukuran 3m x 4m Cap Gajah 1 Lembar
9 Terpal
Terpal Plastik ukuran 4m x 6m Cap Gajah 1 Lembar
10 Hacksaw Blade 12"
Sandflex 1 Ea
11 Kaca Las
White Glass Weld 1 Ea
12 Kaca Las
Black Glass Weld No 10 1 Ea
13 Kaca Las
Black Glass Weld No 11 1 Ea
 Unit Price Belanja Margin

Rp 33,000 27000 Rp 6,000

Rp -
Rp 135,000 125000 Rp 10,000
Rp -
Rp 120,000 95000 Rp 25,000
Rp -
Rp 14,000 9000 Rp 5,000
Rp -
Rp 3,000 2000 Rp 1,000
Rp -

Rp 14,000 12000 Rp 2,000

Rp 28,000 26000 Rp 2,000
Rp 17,000 14500 Rp 2,500
Rp 35,500 33500 Rp 2,000

Rp 55,000 50000 Rp 5,000

Rp 78,000 69300 Rp 8,700

Rp 148,000 138600 Rp 9,400

Rp 15,000 13200 Rp 1,800

Rp 2,000 1100 Rp 900

Rp 5,000 2800 Rp 2,200

Rp 5,000 2000 Rp 3,000

 PRICE LIST DE

Item Part No / Type Specification

1 Sarung Tangan Bintik Kuning

2 Masker
3 Sarung Tangan welder
4 Majun
5 Teflon (Seal Tape) 1/2"
6 Mata Gerinda merk FLEXOVIT
4'' Tipis
7''Tipis
4'' Tebal
7''Tebal
7 Electrode Tungsten 2,4mm
8 Jas Hujan (Rain Coat)
Biasa
Super
9 Stand Las SMAW AF50
10 Stand Massa Grounding EG 500
11 Weld Extension/Connector Cable Las LC 40
12 Regulator Oxygen
13 Regulator Acetelyne
14 Stand Cutting Touch
15 Nozzle Cutting Touch
16 Connector Cutting Touch
17 Korek Cutting Touch
18 Cleaner Cutting Touch
19 Cable Las ukuran 7,0 mm @100 meter/roll
20 Electrode LB-52-18 3,2mm @5 Kg/Box
21 Electrode LB-52-18 2,6mm @5 Kg/Box
22 Dust Masker Biasa Non Toxic
23 Terpal Plastik ukuran 3m x 4m
24 Terpal Plastik ukuran 4m x 6m
25 Clamp Hose 5/8"
26 Face Shield
27 Frame Face Shield
28 Hand Glove Argon
29 Electrode Tungsten 2,4mm
30 Hacksaw Blade 12"
31 WD-40 Spray
32 Batu Battery (Size D)
33 Scun SC 95
34 White Glass Weld
35 Black Glass Weld No.10
36 Black Glass Weld No.11
37 Keramik No 5 WP 17
38 Keramik No 5 WP 9
39 Keramik No 6 WP 17
40 Keramik No 6 WP 9
41 Keramik No 7 WP 17
42 Keramik No 7 WP 9
43 Keramik No 8 WP 17
44 Keramik No 8 WP 9
45 Collet & Body Collet WP 17
46 Collet & Body Collet WP 9
 PRICE LIST DEN BARU MARET 2018

Part No / Type Specification Merk Qty Unit

Sarung Tangan Bintik Kuning Matahari 1 Pairs

Masker 3M 8210 1 Box
Sarung Tangan welder CIG 1 Pairs
Majun Warna-Warni 1 Kg
Teflon (Seal Tape) 1/2" Freder 1/2'' 1 Ea
Mata Gerinda merk FLEXOVIT
4'' Tipis Flexovit 1 Ea
7''Tipis Flexovit 1 Ea
4'' Tebal Flexovit 1 Ea
7''Tebal Flexovit 1 Ea
Electrode Tungsten 2,4mm Aulectro 1 Ea
Jas Hujan (Rain Coat)
Biasa Layar 1 Pairs
Super Layar 1 Pairs
Stand Las SMAW AF50 Lenco 1 Ea
Stand Massa Grounding EG 500 Lenco 1 Ea
Weld Extension/Connector Cable Las LC 40 Lenco 1 Pairs
Regulator Oxygen Victor 1 Ea
Regulator Acetelyne Victor 1 Ea
Stand Cutting Touch Victor 1 Ea
Nozzle Cutting Touch Victor 1 Ea
Connector Cutting Touch 1 Ea
Korek Cutting Touch 1 Ea
Cleaner Cutting Touch 1 Ea
Cable Las ukuran 7,0 mm @100 meter/roll Sunflex 1 Roll
Electrode LB-52-18 3,2mm @5 Kg/Box Familiarc 1 Box
Electrode LB-52-18 2,6mm @5 Kg/Box Familiarc 1 Box
Dust Masker Biasa Non Toxic 1 Box
Terpal Plastik ukuran 3m x 4m Cap Gajah 1 Lembar
Terpal Plastik ukuran 4m x 6m Cap Gajah 1 Lembar
Clamp Hose 5/8" 1 Ea
Face Shield Blue Eagle 1 Ea
Frame Face Shield Blue Eagle 1 Ea
Hand Glove Argon AOBO/CIG 1 Pairs
Electrode Tungsten 2,4mm 1 Ea
Hacksaw Blade 12" Sandflex 1 Ea
WD-40 Spray Can 1 Ea
Batu Battery (Size D) ABC/EVERADY 1 Ea
Scun SC 95 1 Ea
White Glass Weld 1 Ea
Black Glass Weld No.10 Aulectro 1 Ea
Black Glass Weld No.11 Aulectro 1 Ea
Keramik No 5 WP 17 1 Ea
Keramik No 5 WP 9 1 Ea
Keramik No 6 WP 17 1 Ea
Keramik No 6 WP 9 1 Ea
Keramik No 7 WP 17 1 Ea
Keramik No 7 WP 9 1 Ea
Keramik No 8 WP 17 1 Ea
Keramik No 8 WP 9 1 Ea
Collet & Body Collet WP 17 1 Ea
Collet & Body Collet WP 9 1 Ea
 Harga

Rp 33,000
Rp 135,000
Rp 145,000
Rp 14,000
Rp 3,000

Rp 16,000
Rp 30,000
Rp 18,000
Rp 37,000
Rp 25,000

Rp 200,000
Rp 280,000
Rp 418,000
Rp 198,000
Rp 239,000
Rp 1,350,000
Rp 1,350,000
Rp 2,550,000
Rp 1,148,000
Rp 58,000
Rp 34,000
Rp 24,000
Rp 7,200,000
Rp 195,000
Rp 230,000
Rp 39,000
Rp 78,000
Rp 148,000
Rp 2,200
Rp 110,000
Rp 53,000
Rp 55,000
Rp 20,000
Rp 15,000
Rp 57,000
Rp 6,000
Rp 19,000
Rp 3,000
Rp 5,000
Rp 5,000
Rp 15,000
Rp 15,000
Rp 15,000
Rp 15,000
Rp 15,000
Rp 15,000
Rp 15,000
Rp 15,000
Rp 48,000
Rp 48,000
 KO AFAT 7 MARET 2018

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 7" Tebal Flexovit 11 Ea
2 Batu gerinda 4" Tipis Flexovit 82 Ea
3 Batu gerinda 7" Tipis Flexovit 42 Ea
4 Batu gerinda 4" Tebal Flexovit 47 Ea
 MASUK DEN HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 37,000 Rp 35,000 Rp 407,000 Rp 385,000 Rp 22,000
Rp 16,000 Rp 14,000 Rp 1,312,000 Rp 1,148,000 Rp 164,000
Rp 30,000 Rp 28,000 Rp 1,260,000 Rp 1,176,000 Rp 84,000
Rp 18,000 Rp 16,000 Rp 846,000 Rp 752,000 Rp 94,000
TOTAL Rp 3,825,000 Rp 3,461,000 Rp 364,000

MARGIN Rp 364,000
TRANSPORT Rp 15,000
BERSIH Rp 349,000
ESTIMATE 10% Rp 346,100
 KO AFAT 7 MARET 2018

SELISIH/EA BARU LAMA Item Part No / Type Specification

Rp 2,000 35000 33500 1 Batu gerinda 7" Tebal
Rp 2,000 14000 12000 2 Batu gerinda 4" Tipis
Rp 2,000 28000 26000 3 Batu gerinda 7" Tipis
Rp 2,000 16000 14000 4 Batu gerinda 4" Tebal
KO AFAT 7 MARET 2018

Merk Qty Unit HARGA KO Afat TOTAL BELI

Flexovit 11 Ea Rp 35,000 Rp 385,000
Flexovit 82 Ea Rp 14,000 Rp 1,148,000
Flexovit 42 Ea Rp 28,000 Rp 1,176,000
Flexovit 47 Ea Rp 16,000 Rp 752,000
TOTAL Rp 3,461,000
 KO AFAT 10 APRIL 2018

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 7" Tebal Flexovit Ea
2 Batu gerinda 4" Tipis Flexovit 100 Ea
3 Batu gerinda 7" Tipis Flexovit Ea
4 Batu gerinda 4" Tebal Flexovit 50 Ea
 MASUK DEN HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 37,000 Rp 35,000 Rp - Rp - Rp -
Rp 16,000 Rp 14,000 Rp 1,600,000 Rp 1,400,000 Rp 200,000
Rp 30,000 Rp 28,000 Rp - Rp - Rp -
Rp 18,000 Rp 16,000 Rp 900,000 Rp 800,000 Rp 100,000
TOTAL Rp 2,500,000 Rp 2,200,000 Rp 300,000

MARGIN Rp 300,000
TRANSPORT Rp 15,000
BERSIH Rp 285,000
ESTIMATE 10% Rp 220,000
 KO AFAT 10 APRIL 2018

SELISIH/EA BARU LAMA Item Part No / Type Specification

Rp 2,000 35000 33500 1 Batu gerinda 4" Tipis
Rp 2,000 14000 12000 2 Batu gerinda 4" Tebal
Rp 2,000 28000 26000
Rp 2,000 16000 14000
KO AFAT 10 APRIL 2018

Merk Qty Unit HARGA KO Afat TOTAL BELI

Flexovit 100 Ea Rp 14,000 Rp 1,400,000
Flexovit 50 Ea Rp 16,000 Rp 800,000
TOTAL Rp 2,200,000
 KO AFAT 11 APRIL 2018

Item Part No / Type Specification Merk Qty Unit

1 Batu gerinda 7" Tebal Flexovit 10 Ea
2 Batu gerinda 4" Tipis Flexovit 100 Ea
3 Batu gerinda 7" Tipis Flexovit 75 Ea
4 Batu gerinda 4" Tebal Flexovit 50 Ea
 MASUK DEN HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 37,000 Rp 35,000 Rp 370,000 Rp 350,000 Rp 20,000
Rp 17,000 Rp 14,000 Rp 1,700,000 Rp 1,400,000 Rp 300,000
Rp 30,000 Rp 28,000 Rp 2,250,000 Rp 2,100,000 Rp 150,000
Rp 18,000 Rp 16,000 Rp 900,000 Rp 800,000 Rp 100,000
TOTAL Rp 5,220,000 Rp 4,650,000 Rp 570,000

MARGIN Rp 570,000
TRANSPORT Rp 15,000
BERSIH Rp 555,000
ESTIMATE 10% Rp 465,000
 KO AFAT 11 APRIL 2018

SELISIH/EA BARU LAMA Item Part No / Type Specification

Rp 2,000 35000 33500 1 Batu gerinda 7" Tebal
Rp 3,000 14000 12000 2 Batu gerinda 4" Tipis
Rp 2,000 28000 26000 3 Batu gerinda 7" Tipis
Rp 2,000 16000 14000 4 Batu gerinda 4" Tebal
KO AFAT 11 APRIL 2018

Merk Qty Unit HARGA KO Afat TOTAL BELI

Flexovit 10 Ea Rp 35,000 Rp 350,000
Flexovit 100 Ea Rp 14,000 Rp 1,400,000
Flexovit 75 Ea Rp 28,000 Rp 2,100,000
Flexovit 50 Ea Rp 16,000 Rp 800,000
TOTAL Rp 4,650,000
 PEMBELIAN MATERIAL SURADI 11 APRIL 2017

Item Part No / Type Specification Merk Qty Unit

1 Sarung Tangan Bintik Kuning Matahari 50 Lusin
2 Masker CIG 8210 10 box
3 White glass weld 20 ea
4
5
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 33,000 Rp 27,000 Rp 1,650,000 Rp 1,350,000 Rp 300,000 Rp 6,000
Rp 135,000 Rp 90,000 Rp 1,350,000 Rp 900,000 Rp 450,000 Rp 45,000
Rp 3,000 Rp 1,100 Rp 60,000 Rp 22,000 Rp 38,000 Rp 1,900
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
TOTAL Rp 3,060,000 Rp 2,272,000 Rp 788,000 Rp 52,900

MARGIN Rp 788,000
TRANSPORT Rp 120,000
BERSIH Rp 668,000
ESTIMATE 10% Rp 454,400
 PEMBELIAN MATERIAL SURADI 11 APRIL 2017

Item Part No / Type Specification Merk

1 Sarung Tangan Bintik Kuning Matahari
2 Masker CIG 8210
3 White glass weld
DI 11 APRIL 2017

Qty Unit HARGA TOTAL BELI

50 Lusin Rp 27,000 Rp 1,350,000
10 box Rp 90,000 Rp 900,000
20 ea Rp 1,100 Rp 22,000
TOTAL Rp 2,272,000
 KO AFAT 23 APRIL 2018

Item Part No / Type Specification Merk Qty Unit

1 Teflon Freder 120 roll
2 Batu gerinda 4" Tipis Flexovit 80 Ea
3 Batu gerinda 7" Tipis Flexovit 25 Ea
 MASUK DEN HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 3,000 Rp 2,000 Rp 360,000 Rp 240,000 Rp 120,000
Rp 17,000 Rp 14,000 Rp 1,360,000 Rp 1,120,000 Rp 240,000
Rp 30,000 Rp 28,000 Rp 750,000 Rp 700,000 Rp 50,000
TOTAL Rp 2,470,000 Rp 2,060,000 Rp 410,000

MARGIN Rp 410,000
TRANSPORT Rp 15,000
BERSIH Rp 395,000
ESTIMATE 10% Rp 206,000
 KO AFAT 23 APRIL 2018

SELISIH/EA BARU LAMA Item Part No / Type Specification

Rp 1,000 35000 33500 1 Teflon
Rp 3,000 14000 12000 2 Batu gerinda 4" Tipis
Rp 2,000 28000 26000 3 Batu gerinda 7" Tipis
KO AFAT 23 APRIL 2018

Merk Qty Unit HARGA KO Afat TOTAL BELI

Flexovit 120 Ea Rp 2,000 Rp 240,000
Flexovit 80 Ea Rp 14,000 Rp 1,120,000
Flexovit 25 Ea Rp 28,000 Rp 700,000
TOTAL Rp 2,060,000
 KO AFAT 5 MEI 2018

Item Part No / Type Specification Merk Qty Unit

1 Majun 50 kg
2 Batu gerinda 4" Tipis Flexovit 50 Ea
3 Batu gerinda 7" Tipis Flexovit 25 Ea
 MASUK DEN HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 14,000 Rp 10,000 Rp 700,000 Rp 500,000 Rp 200,000
Rp 17,000 Rp 14,000 Rp 850,000 Rp 700,000 Rp 150,000
Rp 30,000 Rp 28,000 Rp 750,000 Rp 700,000 Rp 50,000
TOTAL Rp 2,300,000 Rp 1,900,000 Rp 400,000

MARGIN Rp 400,000
TRANSPORT Rp 15,000
BERSIH Rp 385,000
ESTIMATE 10% Rp 190,000
 KO AFAT 5 MEI 2018

SELISIH/EA BARU LAMA Item Part No / Type Specification

Rp 4,000 35000 33500 1 Majun
Rp 3,000 14000 12000 2 Batu gerinda 4" Tipis
Rp 2,000 28000 26000 3 Batu gerinda 7" Tipis
KO AFAT 5 MEI 2018

Merk Qty Unit HARGA KO Afat TOTAL BELI

50 KG Rp 10,000 Rp 500,000
Flexovit 50 Ea Rp 14,000 Rp 700,000
Flexovit 25 Ea Rp 28,000 Rp 700,000
TOTAL Rp 1,900,000
 KO AFAT 18 MEI 2018

Item Part No / Type Specification Merk Qty Unit

1 Teflon (Seal Tape) 1/2" Freder 1/2'' 120 Roll
2 Batu gerinda 7" Tipis Flexovit 25 Ea
3 Batu gerinda 4" Tebal Flexovit 25 Ea
 MASUK DEN HARGA Afat TOTAL JUAL TOTAL BELI MARGIN TOTAL
Rp 3,000 Rp 2,000 Rp 360,000 Rp 240,000 Rp 120,000
Rp 30,000 Rp 28,000 Rp 750,000 Rp 700,000 Rp 50,000
Rp 18,000 Rp 16,000 Rp 450,000 Rp 400,000 Rp 50,000
TOTAL Rp 1,560,000 Rp 1,340,000 Rp 220,000

MARGIN Rp 220,000
TRANSPORT Rp 15,000
BERSIH Rp 205,000
ESTIMATE 10% Rp 134,000
 KO AFAT 18 MEI 2018

SELISIH/EA BARU LAMA Item Part No / Type Specification

Rp 1,000 35000 33500 1 Teflon (Seal Tape) 1/2"
Rp 2,000 28000 26000 2 Batu gerinda 7" Tipis
Rp 2,000 16000 14000 3 Batu gerinda 4" Tebal
KO AFAT 18 MEI 2018

Merk Qty Unit HARGA KO Afat TOTAL BELI

Freder 1/2'' 120 Ea Rp 2,000 Rp 240,000
Flexovit 25 Ea Rp 28,000 Rp 700,000
Flexovit 25 Ea Rp 16,000 Rp 400,000
TOTAL Rp 1,340,000
 PEMBELIAN MATERIAL SURADI 9 AGUSTUS 2018

Item Part No / Type Specification Merk Qty Unit

1 Sarung Tangan Bintik Kuning Matahari 50 Lusin
2 Majun Warna-Warni 50 Kg
3
4
5
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 34,000 Rp 27,000 Rp 1,700,000 Rp 1,350,000 Rp 350,000 Rp 7,000
Rp 14,000 Rp 9,000 Rp 700,000 Rp 450,000 Rp 250,000 Rp 5,000
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
TOTAL Rp 2,400,000 Rp 1,800,000 Rp 600,000 Rp 12,000

MARGIN Rp 600,000
TRANSPORT Rp 120,000
BERSIH Rp 480,000
ESTIMATE 26.5% Rp 477,000
 PEMBELIAN MATERIAL SURADI 9 AGUSTUS 2018

Item Part No / Type Specification Merk

1 Sarung Tangan Bintik Kuning Matahari
2 Majun Warna-Warni
I 9 AGUSTUS 2018

Qty Unit HARGA TOTAL BELI

50 Lusin Rp 27,000 Rp 1,350,000
50 Kg Rp 9,000 Rp 450,000
TOTAL Rp 1,800,000
 PEMBELIAN MATERIAL SURADI 24 AGUSTUS 2018

Item Part No / Type Specification Merk Qty Unit

1 Majun Warna-Warni 100 Kg
2
3
4
5
 MASUK DEN HARGA Suradi TOTAL JUAL TOTAL BELI MARGIN TOTAL SELISIH/EA
Rp 14,000 Rp 9,000 Rp 1,400,000 Rp 900,000 Rp 500,000 Rp 5,000
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
Rp - Rp - Rp - Rp -
TOTAL Rp 1,400,000 Rp 900,000 Rp 500,000 Rp 5,000

MARGIN Rp 500,000
TRANSPORT Rp 150,000
BERSIH Rp 350,000
ESTIMATE 35% Rp 315,000
 PEMBELIAN MATERIAL SURADI 24 AGUSTUS 2018

Item Part No / Type Specification Merk

1 Majun Warna-Warni
24 AGUSTUS 2018

Qty Unit HARGA TOTAL BELI

100 Kg Rp 9,000 Rp 900,000
TOTAL Rp 900,000