Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

ANGGARAN 80,000,000

ACTUAL 18,538,000
PROFIT 6,578,000
55%

KLP USAHA BENGKEL


TASYA MOTOR

NO ITEM QTY KETERANGAN HARGA MODAL 55% HPS

1 MESIN KOMPRESOR 1 MESIN KOMPRESOR 2 HP RYU RCP 200 2,250,000 1,237,500 3,487,500
2 TAMBAL BAN LISTRIK 1 WIPRO 975,000 536,250 1,511,250
3 KUNCI RING PAS 1 KUNCI RING PAS 6 - 32 TEKIRO 775,000 426,250 1,201,250
4 KUNCI SHOCK SET 1 KUNCI SHOCK SET 8 -24 TEKIRO 375,000 206,250 581,250
5 KUNCI T SET 1 KUNCI T SET 8 - 19 TEKIRO 2,850,000 1,567,500 4,417,500
6 DRIVER IMPACT 1 DRIVER IMPACT TEKIRO 225,000 123,750 348,750
7 CUNGKIL BAN 1 CUNGKIL BAN TEKIRO 85,000 46,750 131,750
8 HAND TAP SET 1 HAND TAP SET TEKIRO 250,000 137,500 387,500
9 TRACKER MAGNET 1 TRACKER MAGNET TEKIRO 225,000 123,750 348,750
10 BOTTLE JACK 1 DONGKRAK BOTOL TEKIRO 20 TON 975,000 536,250 1,511,250
11 DONGKRAK HEAVY DUTY 1 HEAVY DUTY TEKIRO 10 TON 775,000 426,250 1,201,250
12 SPARY CAT GUN 1 SPARY CAT GUN TEKIRO 450,000 247,500 697,500
13 BOR DUDUK 1 BOR DUDUK RYU RBD 13 1,750,000 962,500 2,712,500
TOTAL 6,578,000 18,538,000

You might also like