Professional Documents
Culture Documents
Template-REPORT Complete SCM (JULI 2023) - 22 Sept
Template-REPORT Complete SCM (JULI 2023) - 22 Sept
Transaction
No DATE Customer Name Project Lot No
PT.KINO
7 14-Jul-23 PT.KINO INDONESIA INDONESIA JNTSC-202307014-02
1 2 3=1*2 4=3*11% 5
97 Kg Air - - - 606,000
1 LOT - - - - -
1 LOT - 0 - - -
6=3+4+5 7 8=6-7
606,000
DN/SCM/23/VIII/0007
-
INV/SCM/23/IX/0001
22,242,000
32,745,000
16,151,500
9,102,000
INV/SCM/23/IX/0010
2,220,000
SALES INVOICE DETAIL COST DETAIL
PT.Lion Express √ -
SJM 19,500,000
SJM 26,500,000
SJM 13,650,000
KARLO 6,700,000
SJM 1,200,000
685,149,362 706,161,362
c=b*Rate(1,
b=1*a 1% or 11% d( can be lower e=b+c+d
than 5)
or 0)
19,890,000 - - - 19,890,000
28,560,000 - - 28,560,000
28,560,000 - - - 28,560,000
8,000,000 - - - 8,000,000
3,000,000 - - - 3,000,000
29,000,000 - - - 29,000,000
29,000,000 - - - 29,000,000
29,000,000 - - - 29,000,000
33,000,000 - - - 33,000,000
-
4,000,000 44,000 - - 4,044,000
- - 406,000 - 406,000
26,351,402 26,351,402
30,000,000 30,000,000
26,500,000 26,500,000
6,700,000 6,700,000
1,200,000 1,200,000
22.84%
Checking profit
REMARK COST ratio
Z=(3-b)/3
2,352,000
2,352,000
1,264,500
4,185,000
5,875,000
1,751,700
8,185,000
8,185,000
8,185,000
15,285,000
753,000
753,000
25,170,000
63,825,000
1,011,000
606,600
200,000
4,522,040
28,860,000
15,018,300
17,343,000
977,100
17,343,000
6,910,000
4,775,000
1,822,800
2,042,000
6,245,000
1,501,500
2,402,000
1,020,000
ORDER & TRAN
Transaction
No DATE Customer Name Project Lot No
SPV
DO NO ORIGIN DESTINATION Sales PIC
PROJECT
RECEIPT POD
ISS-01890-F0001 ISS TANGERANG DEPO MRT LEBAK BULUS ROMI ADIT DEVIN
ISSDN2309-00158 ISS TANGERANG AQUA GOLDEN MEKAR SARI ROMI ADIT DEVIN
ISSDN2309-00152
ISSDN2309-00155
ISSDN2309-00149 ISS TANGERANG SAMPOERNA KARAWANG ROMI ADIT DEVIN
ISSDN2309-00145
ISSDN2309-00150
ISSDN2309-00105 ISS TANGERANG CIPTA KEMAS PURWAKARTA ( IPM ) ROMI ADIT DEVIN
2023,09,00021 COU COU BITUNG COU COU DENPASAR BALI SIGIT CATUR
2023,09,00033 COU COU BITUNG COU COU MJB MALANG SIGIT CATUR
7 8=6-7
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
ON On Process by GJC -
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
billing monthly
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
waiting POD
COST DETAIL
a b=1*a
c=b*Rate(1 d( can be
,1% or 11% lower e=b+c+d
or 0) than 5)
- - - 21,500,000
- - 1,640,500
252 - 22,875
281 - 25,500
62 - 5,625
62 - 5,625
62 - 5,625
62 - 5,625
62 - 5,625
281 - 25,500
144 - 13,125
202 - 18,375
62 - 5,625
4,649 - 422,625
10,659 - 969,000
1,584 - 144,000
3,094 - 281,250
1,815 - - 165,000
484 - - 44,000
1,238 - - 112,500
62 - - 5,625
681 - - 61,875
495 - - 45,000
124 - - 11,250
186 - - 16,875
681 - - 61,875
124 - - 11,250
557 - - 50,625
433 - - 39,375
62 - - 5,625
62 - - 5,625
124 - - 11,250
124 - - 11,250
62 - - 5,625
62 - - 5,625
62 - - 5,625
124 - - 11,250
124 - - 11,250
186 - - 16,875
186 - - 16,875
62 - - 5,625
62 - - 5,625
186 - - 16,875
124 - - 11,250
62 - - 5,625
62 - - 5,625
619 - - 56,250
124 - - 11,250
62 - - 5,625
62 - - 5,625
62 - - 5,625
3,581 - - 325,500
149 - - 13,500
743 - - 67,500
3,638 - - 330,750
1,126 - - 102,375
2,586 - - 235,125
2,574 - - 234,000
7,277 - - 661,500
2,265 - - 205,875
31,812 - - 2,892,000
503 - - 45,750
62 - - 5,625
62 - - 5,625
953 - - 86,625
1,819 - - 165,375
2,768 - - 251,625
12,342 - - 1,122,000
495 - - 45,000
272 - - 24,750
62 - - 5,625
62 - - 5,625
62 - - 5,625
62 - - 5,625
252 - - 22,875
4,158 - - 378,000
4,100 - - 372,750
44,000 - - 4,044,000
62 - - 5,625
62 - - 5,625
62 - - 5,625
62 - - 5,625
73,508 - - 6,682,500
136 - - 12,375
14,108 - - 1,282,500
- - - 21,500,000
6,563 - 596,667
- - 1,857,500
144 - 13,125
128 - 11,125
206 - 18,750
132 - 12,000
5,309 - 482,625
1,361 - 123,750
1,634 - 148,500
3,403 - 309,375
2,599 - 236,250
83 - 7,500
12,227 - 1,111,500
4,752 - 432,000
62 - 5,625
62 - 5,625
252 - 22,875
48,461 - 4,405,500
192,741 - 17,521,875
205,957 - 18,723,375
207,059 - 18,823,500
205,957 - 18,723,375
205,957 - 18,723,375
161 - 14,625
188 - 17,125
136 - 12,375
976 - 88,750
202 - 18,365
3,564 - 324,000
330 - 30,000
39,039 - 3,549,000
1,497 - 136,125
1,126 - 102,375
7,046 - 594,750
186 - 16,875
4,187 - 380,625
7,219 - 656,250
2,426 - 220,500
1,011 - 91,875
264 - 24,000
182 - 16,500
272 - 24,750
484 - 44,000
62 - 5,625
62 - 5,625
968 - 88,000
6,336 - 576,042
6,783 - 614,667
4,950 - 450,000
385 - 35,000
484 - 44,000
484 - 44,000
1,733 - 157,500
12,833 - 1,166,625
202 - 18,375
161 - 14,625
124 - 11,250
488 - 44,375
202 - 18,375
248 - 787,500
248 - 1,282,500
248 - 292,500
252 - 594,750
252 - 3,911,625
252 - 892,125
367 - 2,903,625
367 - 9,478,500
367 - 2,136,000
314 - 2,479,500
314 - 6,469,500
314 - 1,453,500
281 - 2,218,500
281 - 2,167,500
281 - 484,500
206 - 2,137,500
206 - 487,500
206 - 1,593,750
144 - 13,125
122 - 11,125
62 - 5,625
62 - 5,625
83 - 15,000
62 - 5,625
62 - 5,625
161 - 29,250
330 - 264,000
- - 420,000
367 - 3,804,750
281 - 25,500
62 - 5,625
62 - 5,625
62 - 5,625
83 - 547,500
252 - 205,875
202 - 183,750
248 - 630,000
322 - 2,457,000
132 - 192,000
128 - 11,125
367 - 367,125
602 - 54,750
- 362,375
- 5,625
- 233,625
- 68,625
- 6,750
- 5,625
- 631,125
- 365,625
- 731,250
- 384,375
- 415,625
- 600,000
- 796,875
- 516,375
- 631,125
- 2,575,500
- 765,000
- 883,500
- 1,101,375
- 675,000
- 1,579,500
- 356,250
- 599,625
- 346,500
- 540,000
- 1,657,500
- 1,120,875
- 438,750
- 420,750
- 313,500
- 816,750
- 581,250
- 643,125
- 695,625
- 823,250
- 780,000
- 780,000
- 5,625
- 135,000
- 12,000
- 78,750
- 21,500,000
124 - 11,250
202 - 18,375
83 - 7,500
202 - 18,375
- 667,500
- 5,625
- 5,625
- 528,000
75,000 315,000
- 57,000
44,000 - - 4,000,000
- - - 3,500,000
- 228,750
- 257,250
- 58,500
- 12,000
- 1,268,250
- 24,750
- 483,750
- 91,875
- 18,375
- 5,625
- 7,011,000
-
- 7,011,000
- 3,000,000
6,200,000
500,000
500,000
500,000
500,000
500,000
500,000
750,000
500,000
500,000
950,000
500,000
900,000
1,000,000
500,000
21,500,000
6,200,000
21,500,000
4,050,000
650,000
7,500,000
4,500,000
500,000
750,000
500,000
6,500,000
700,000 7,400,000
7,200,000
1,800,000
7,700,000
8,200,000
1,600,000
Checking
REMARK profit ratio
Z=(3-b)/3
1,550,800
5,725
6,400
1,475
1,475
1,475
1,475
1,475
6,500
3,375
4,625
1,475
106,375
243,200
36,000
71,250
41,400
11,000
insurance 242,775
29,500
1,475
16,225
11,800
2,950
4,425
16,225
2,950
13,275
10,325
1,475
1,475
2,950
2,950
1,475
1,475
1,475
2,950
2,950
4,425
4,425
1,475
1,475
4,425
2,950
1,475
1,475
14,750
2,950
1,475
1,475
1,475
83,300
3,400
17,100
83,250
25,725
59,375
58,800
166,500
51,525
723,000
- 11,450
1,475
1,475
21,875
41,625
62,975
281,600
11,400
6,250
1,475
1,475
1,475
1,475
- 5,725
94,500
93,450
1,011,000
1,475
1,475
1,475
1,475
Surcharge 1,687,500
- 3,125
324,000
1,550,800
3,375
3,475
4,750
3,000
121,275
31,250
37,500
78,125
60,750
1,900
279,300
108,000
1,475
1,475
- 5,725
Surcharge 6,629,700
Surcharge 4,423,125
Surcharge 4,726,425
Surcharge 4,751,700
Surcharge 4,726,425
Surcharge 4,726,425
3,675
4,375
3,125
Penerusan 22,450
4,635
- 81,000
7,500
- 891,800
34,375
- 25,725
- 148,850
4,425
97,875
166,250
55,500
23,625
6,000
4,200
6,250
Penerusan 11,000
1,475
1,475
Penerusan 22,000
153,667
113,000
Penerusan 8,800
11,000
11,000
39,900
291,975
4,625
3,675
2,850
11,225
4,625
199,500
324,900
74,100
148,850
978,975
223,275
732,975
2,392,700
539,200
626,400
1,634,400
367,200
556,800
544,000
121,600
541,500
123,500
403,750
3,375
3,475
1,475
1,475
3,800
1,475
1,475
- 7,350
66,000
142,500
- 960,450
6,400
1,475
1,475
1,475
138,700
51,525
46,250
159,600
617,400
48,000
3,475
92,675
13,688
1,475
- 58,975
- 17,175
1,750
1,475
159,375
91,875
183,750
98,125
106,875
150,000
202,725
136,425
159,375
646,400
195,000
223,200
278,025
169,500
396,900
90,250
150,675
87,500
136,800
416,000
280,525
110,250
106,250
79,800
206,250
147,250
161,875
178,875
257,150
195,000
195,000
1,475
33,750
3,000
- 20,250
900,000
1,300,000
2,850
4,625
1,900
4,625
168,500
1,475
1,475
42,000
79,000
Wooden packing + insurance
- 15,000
-3,428,000
57,250
64,750
14,700
3,000
320,150
6,250
- 122,550
23,125
4,625
1,475
1,752,750
- 1,752,751
1,440,000
1,570,000
134,920
134,920
134,920
134,920
134,920
134,920
373,320
134,920
134,920
368,680
134,920
487,500
318,680
134,920
1,550,800
877,000
1,550,800
1,207,200
361,000
2,071,137
2,352,558
78,292
273,132
78,292
2,093,500
2,204,500
2,606,700
222,000
1,904,500
-1,123,000
1,129,700
ORDER & TRA
Transaction
No DATE Customer Name Project Lot No
185 13-Sep-23 PT Adhira Medika Persada InternationPT Adhira Medika Persada Int JNTSC-20230913-62
186 13-Sep-23 PT Adhira Medika Persada InternationPT Adhira Medika Persada Int JNTSC-20230913-63
187 13-Sep-23 PT Adhira Medika Persada InternationPT Adhira Medika Persada Int JNTSC-20230913-64
188 13-Sep-23 PT Adhira Medika Persada InternationPT Adhira Medika Persada Int JNTSC-20230913-65
SPV
DO NO ORIGIN DESTINATION Sales PIC
PROJECT
1 Kg Air 14,600 - - -
1 Kg Air 14,600 - - -
1 Kg Air 14,600 - - -
1 Kg Air 14,600 - - -
1 Kg Air 14,600 - - -
1 Kg Air 14,600 - - -
1 Kg Air 14,600 - - -
1 Kg Air 14,600 - - -
1 Kg Air 14,600 - - -
1 Kg Air 14,600 - - -
1 Kg Air 15,000 - - -
4 Kg Air 41,800 - - -
12 Kg Air 41,800 - - -
47 Kg Air 36,600 - - -
3 Kg Air 19,700 - - -
2 Kg Air 19,700 - - -
4 Kg Air 19,700 - - -
4 Kg Air 19,700 - - -
20 Kg Air 19,700 - - -
7 Kg Air 19,700 - - -
13 Kg Air 19,700 - - -
5 Kg Air 19,700 - - -
5 Kg Air 19,700 - - -
12 Kg Air 19,700 - - -
39 Kg Air 19,700 - - -
1 Kg Air 7,100 - - -
2 Kg Air 7,100 - - -
2 Kg Air 7,100 - - -
4 Kg Air 7,100 - - -
6 Kg Air 36,600 - - -
1 Kg Air 36,600 - - -
2 Kg Air 7,100 - - -
1 Kg Air 7,100 - - -
5 Kg Air 36,600 - - -
2 Kg Air 41,800 - - -
1 Kg Air 28,600 - - -
3 Kg Air 22,875 - - -
1 Kg Air 7,500 - - -
1 Kg Air 7,100 - - -
1 Kg Air 7,100 - - -
1 Kg Air 7,100 - - -
8 Kg Air 16,500 - - -
11 Kg Air 15,500 - - -
5 Kg Air 23,000 - - -
22 Kg Air 15,000 - - -
3 Kg Air 28,200 - - -
4 Kg Air 36,600 - - -
82 Kg Air 15,500 - - -
1 Kg Air 41,800 - - -
11 Kg Air 14,600 - - -
1 Kg Air 18,300 - - -
1 Kg Air 7,100 - - -
1 Kg Air 7,100 - - -
1 Kg Air 7,100 - - -
1 Kg Air 23,000 - - -
1 Kg Air 7,100 - - -
1 Kg Air - - - -
7 Kg Air 36,600 - - -
16 Kg Air 41,800 - - -
2 Kg Air 36,600 - - -
5 Kg Air 15,000 - - -
51 Kg Air 31,900 - - -
35 Kg Air 28,600 - - -
84 Kg Air 28,600 - - -
84 Kg Air 15,000 - - -
84 Kg Air 31,900 - - -
84 Kg Air 36,600 - - -
84 Kg Air 23,500 - - -
84 Kg Air 41,800 - - -
84 Kg Air 23,000 - - -
84 Kg Air 56,300 - - -
84 Kg Air 35,700 - - -
84 Kg Air 16,500 - - -
84 Kg Air 23,500 - - -
84 Kg Air 20,700 - - -
84 Kg Air 15,500 - - -
84 Kg Air 28,200 - - -
84 Kg Air 15,500 - - -
84 Kg Air 31,000 - - -
84 Kg Air 18,300 - - -
84 Kg Air 18,300 - - -
84 Kg Air 32,000 - - -
84 Kg Air 14,600 - - -
1 Kg Air 7,100 - - -
61 Kg Air 14,600 - - -
1 Kg Air 7,100 - - -
2 Kg Air 41,800 - - -
7 Kg Air 18,300 - - -
23 Kg Air 15,000 - - -
3 Kg Air 32,000 - - -
9 Kg Air 36,600 - - -
4 Kg Air 15,500 - - -
5 Kg Air 18,300 - - -
15 Kg Air 31,000 - - -
19 Kg Air 23,000 - - -
39 Kg Air 31,900 - - -
1 Kg Air 44,100 - - -
29 Kg Air 18,300 - - -
8 Kg Air 18,300 - - -
31 Kg Air 28,600 - - -
55 Kg Air 28,200 - - -
4 Kg Air 41,800 - - -
90 Kg Air 16,500 - - -
55 Kg Air 15,500 - - -
74 Kg Air 15,000 - - -
1 Kg Air 7,100 - - -
1 Kg Air 29,500
49 Kg Air 9,375
20 Kg Air 41,800
1 Kg Air 7,100
1 Kg Air 7,500
1 Kg Air 7,100
1 Kg Air 31,900
2 Kg Air 20,700
2 Kg Air 28,200
53 Kg Air 15,500
72 Kg Air 36,600
1 Kg Air 23,000
1 Kg Air 14,600
1 Kg Air 15,000
1 Kg Air 23,500
1 Kg Air 16,500
1 Kg Air 9,400
1 Kg Air 14,100
1 Kg Air 18,300
1 Kg Air 23,000
1 Kg Air 15,500
1 Kg Air 7,100
19 Kg Air 45,000
1 Kg Air 15,000
14 Kg Air 41,800
1 Kg Air 7,100
7 Kg Air 26,250
21 Kg Air 7,500
89 Kg Air 9,375
3 Kg Air 18,300
3 Kg Air 56,300
2 Kg Air 16,500
6 Kg Air 9,000
8 Kg Air 15,500
8 Kg Air 28,600
20 Kg Air 15,000
5 Kg Air 23,000
7 Kg Air 28,200
4 Kg Air 18,300
13 Kg Air 23,000
1 Kg Air 15,500
2 Kg Air 7,500
12 Kg Air 32,000
12 Kg Air 35,700
12 Kg Air 41,800
12 Kg Air 56,300
12 Kg Air 36,600
12 Kg Air 23,500
12 Kg Air 18,300
12 Kg Air 15,500
12 Kg Air 28,200
12 Kg Air 31,900
12 Kg Air 28,600
65 Kg Air 18,300
65 Kg Air 31,000
12 Kg Air 20,700
12 Kg Air 23,500
12 Kg Air 23,000
24 Kg Air 16,500
24 Kg Air 15,000
1 Kg Air 10,400
1 Kg Air 7,100
1 Kg Air 7,100
1 Kg Air 9,400
1 Kg Air 7,100
12 Kg Air 35,700
12 Kg Air 41,800
12 Kg Air 56,300
12 Kg Air 36,600
12 Kg Air 23,500
12 Kg Air 18,300
12 Kg Air 15,500
12 Kg Air 28,200
12 Kg Air 31,900
12 Kg Air 28,600
12 Kg Air 18,300
12 Kg Air 31,000
65 Kg Air 20,700
12 Kg Air 15,500
12 Kg Air 23,500
24 Kg Air 23,000
12 Kg Air 16,500
35 Kg Air 15,000
3 Kg Air 37,500 17,500
1 Kg Air 15,000
24 Kg Air 18,300
24 Kg Air 31,900
24 Kg Air 36,600
24 Kg Air 28,600
24 Kg Air 23,500
48 Kg Air 15,000
24 Kg Air 20,700
24 Kg Air 16,500
24 Kg Air 15,500
24 Kg Air 23,000
24 Kg Air 31,000
70 Kg Air 14,600
2 Kg Air 41,800
1 Kg Air 35,700
1 Kg Air 31,900
1 Kg Air 14,600
24 Kg Air 31,900
24 Kg Air 35,700
24 Kg Air 41,800
24 Kg Air 56,300
24 Kg Air 18,300
24 Kg Air 15,500
24 Kg Air 28,200
35 Kg Air 23,500
- 7,100 78 - 7,178
- 7,100 78 - 7,178
- 7,100 78 - 7,178
- 7,100 78 - 7,178
- 7,100 78 - 7,178
- 7,100 78 - 7,178
- 7,100 78 - 7,178
- 7,100 78 - 7,178
- 7,100 78 - 7,178
- 7,100 78 - 7,178
- 7,100 78 - 7,178
- 7,100 78 - 7,178
- - - - -
- 7,100 78 - 7,178
7,100 78 - 7,178
7,500 83 - 7,583
7,100 78 - 7,178
7,100 78 - 7,178
7,100 78 - 7,178
7,100 78 - 7,178
7,100 78 - 7,178
7,100 78 - 7,178
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
In Salma billing monthly - Received
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
billing monthly
COST DETAIL
LION PARCEL - - -
COST DETAIL
- - 16,625
- - 11,125
- - 13,750
- - 18,625
- - 13,750
- - 11,625
- - 18,125
- - 11,125
- - 11,125
- - 11,125
- - 11,125
- - 11,125
- - 11,125
- - 17,500
- - 10,125
- - 11,125
- - 20,500
- - 20,500
- - 11,125
- - 12,000
- - 15,625
- - 19,670,000
- - 1,155,000
- - 8,430,000
- - 2,103,750
- - 133,500
- - 400,500
- - 1,374,750
- - 47,250
- - 31,500
- - 63,000
- - 63,000
- - 315,000
- - 110,250
- - 204,750
- - 78,750
- - 78,750
- - 189,000
- - 614,250
- - 5,625
- - 42,000
- - 11,250
- - 11,250
- - 5,625
- - 5,625
- - 11,250
- - 22,500
- - 22,500
- - 28,125
- - 264,375
- - 56,250
- - 112,500
- - 5,625
- - 22,500
- - 129,375
- - 16,875
- - 16,875
- - 22,500
- - 11,250
- - 468,000
- - 101,250
- - 198,000
- - 175,500
- - 29,250
- - 11,250
- - 5,625
- - 44,000
- - 44,000
- - 146,250
- - 66,750
- - 22,875
- - 68,625
- - 6,000
- - 5,625
- - 5,625
- - 5,625
- - 105,000
- - 136,125
- - 91,875
- - 264,000
- - 67,500
- - 117,000
- - 1,014,750
- - 33,375
- - 122,375
- - 14,625
- - 5,625
- - 172,125
- - 5,625
- - 5,625
- - 18,375
- - 5,625
- - -
- - 4,991,250
- - 1,769,625
- - 1,497,375
- - 3,539,250
- - 51,300
- - 44,000
- - 44,000
- - 58,500
- - 3,048,000
- - 60,000
- - 1,300,500
- - 800,625
- - 1,921,500
- - 1,008,000
- - 2,142,000
- - 2,457,000
- - 1,575,000
- - 2,803,500
- - 1,543,500
- - 3,780,000
- - 2,394,000
- - 1,102,500
- - 1,575,000
- - 1,386,000
- - 1,039,500
- - 1,890,000
- - 1,039,500
- - 2,079,000
- - 1,228,500
- - 1,228,500
- - 2,142,000
- - 934,500
- - 17,500
- - 17,500
- - 709,125
- - 5,625
- - 66,750
- - 102,375
- - 276,000
- - 76,500
- - 263,250
- - 49,500
- - 73,125
- - 371,250
- - 349,125
- - 994,500
- - 10,125
- - 10,125
- - 10,125
- - 10,125
- - 10,125
- - 40,500
- - 40,500
- - 10,125
- - 424,125
- - 117,000
- - 709,125
- - 1,237,500
- - 133,500
- - 1,181,250
- - 680,625
- - 888,000
- - 7,751,250
- - 10,125
- - 10,125
- - 10,125
- - 10,625
- - 10,625
- - 10,125
- - 10,125
- - 10,125
- - 10,125
23,600
367,500
2,266,250
667,500
5,625
6,000
5,625
25,500
33,000
45,000
655,875
2,106,000
18,375
11,125
12,000
18,750
13,125
7,500
11,250
14,625
18,375
12,375
5,625
120,000 804,000
12,000
10,125
64,000 1,216,375
32,000 964,875
32,000 800,250
32,000 910,000
32,000 800,250
467,250
32,000 822,000
32,000 822,000
32,000 466,500
5,625
147,000
126,000
667,500
1,035,000
330,000
738,000
32,250
10,125
10,125
10,125
10,125
31,875
23,250
58,125
23,250
32,250
20,250
23,250
58,125
34,875
11,625
10,625
54,375
20,250
21,250
11,625
21,250
21,250
11,625
23,250
96,750
34,875
48,375
32,250
64,500
3,948,750
3,451,500
43,875
135,000
26,250
42,750
99,000
183,000
240,000
91,875
157,500
58,500
238,875
12,375
12,000
176,000
34,875
11,625
54,375
108,750
21,250
108,750
10,625
32,250
18,125
16,125
20,250
10,125
81,000
48,375
32,250
21,250
11,625
21,250
69,750
69,750
21,250
32,250
16,125
36,250
60,750
131,625
968,000
32,000
506,000
32,000
937,500
80,000
306,000
342,000
400,500
540,000
351,000
225,000
175,500
148,500
270,000
306,000
274,500
950,625
1,608,750
198,000
1,472,625
225,000
220,500
315,000
288,000
8,250
5,625
5,625
7,500
5,625
64,500
23,250
32,250
21,250
10,625
11,625
16,125
10,125
306,000
342,000
400,500
540,000
351,000
225,000
175,500
148,500
270,000
306,000
274,500
175,500
297,000
1,072,500
148,500
225,000
441,000
157,500
420,000
132,000
44,000
10,125
32,250
21,250
12,000
1,788,750
351,000
612,000
702,000
549,000
450,000
576,000
396,000
315,000
297,000
441,000
594,000
778,750
204,375
42,500
10,125
34,875
21,250
10,125
16,125
10,625
23,250
11,625
16,125
66,750
28,500
25,500
11,125
612,000
684,000
801,000
1,080,000
351,000
297,000
540,000
656,250
1,657,625
16,125
11,625
10,125
23,250
23,250
10,125
20,250
21,250
10,625
11,625
101,250
48,375
42,500
20.97%
2975
3475
2850
2475
2850
2975
2975
3475
3475
3475
3475
3475
3475
3000
1875
3475
3000
3000
3475
3000
2975
13350
10350
13350
3125
8425
8425
7350
3950
3950
3950
3950
3950
3950
3950
3950
3950
3950
3950
1475
1900
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1500
1475
1500
7350
7350
1475
1475
7500
7500
7350
8425
5725
0
1500
1475
1475
1475
3375
3125
4625
3000
5700
7350
3125
8425
3475
3675
1475
2975
1475
1475
4625
1475
10350
3675
3125
7350
13075
7350
7500
8425
7350
3000
3000
6400
5725
5725
3000
6400
7350
4750
8425
4625
11300
7200
3375
4750
4200
3125
5700
3125
6250
3675
3675
6500
3475
3000
1475
2975
1475
8425
3675
3000
6500
7350
3125
3675
6250
4625
6400
1475
1475
1475
1475
8850
1475
1475
4625
3675
3675
5725
5700
8425
3375
3125
3000
7350
1475
1475
1475
1475
1475
1475
1475
1475
5900
1875
11150
8425
1475
1500
1475
6400
4200
5700
3125
7350
4625
3475
3000
4750
3375
1900
2850
3675
4625
3125
1475
9000
3000
1475
8425
8425
8425
8425
8425
8425
7200
7200
7200
1475
5250
1500
1875
1875
1500
1500
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
7350
7350
3675
11300
3375
1875
3125
5725
3000
4625
5700
3675
4625
3125
1500
7500
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
9800
7200
11150
6500
7200
8425
11300
7350
4750
3675
3125
5700
6400
5725
3675
6250
4200
3125
4750
4625
3375
3000
2150
1475
1475
1900
1475
1475
1475
1475
1475
1475
1475
1475
1475
6500
7200
8425
11300
7350
4750
3675
3125
5700
6400
5725
3675
6250
4200
3125
4750
4625
3375
3000
7500
7500
1475
1475
1475
3000
1875
3675
6400
7350
5725
4750
3000
4200
3375
3125
4625
6250
3475
12675
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
8425
7200
6400
3475
6400
7200
8425
11300
3675
3125
5700
4750
3475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
1475
ORDER & TRANS
MORO.JL..AGUNG.TIMUR.10.BLOK.N,1.NO..7.KEL..SUNTER.JAYA,.KEC..TANJONG.PRIOK.JAKARTA.UT,Kota.Adm..Jakarta.Utara,Tanjung.Priok,ID.(UP..BPK.J
1291780 Tangerang Jason CATUR
TBA TANGERANG BANDUNG Jason CATUR
STDNLogistics2308100002 TANGERANGSURABAYA Jason CATUR
13.69 M3 FUSO - -
13.69 M3 FUSO - -
0.29 M3 FL - -
0.29 M3 TBA - -
0.69 M3 FL - -
0.69 M3 FL - -
0.69 M3 TBA - -
0.69 M3 TBA - -
11.41 M3 CDD - - -
- #N/A
- #N/A
- #N/A
- #N/A
- #N/A
- #N/A
- #N/A
- #N/A
- #N/A
- #N/A
- #N/A
2,126,257,503
COST DETAIL
LUNAR - -
LUNAR - -
WILOG - -
WILOG - -
WILOG - -
WILOG - -
WILOG - -
WILOG - -
LUNAR - -
AFFAT - -
17%
- -
- -
- -
- -
- -
- -
- -
- -
- - -
910,000 -910,000
- -
26.59 0
13.69 0
13.69 0
0.29 0
0.29 0
0.69 0
0.69 0
0.69 0
0.69 0
51.13 39.72
ORDER & TRANSACT
747,500 286,465
747,500 286,465
747,500 286,465
747,500 286,465
612,500 226,660
747,500 286,465
747,500 286,465
747,500 286,465
862,500 332,304
612,500 226,660
612,500 226,660
767,500 291,440
887,500 333,500
747,500 286,465
747,500 286,465
862,500 332,304
747,500 286,465
747,500 286,465
887,500 333,500
747,500 286,465
612,500 226,660
612,500 226,660
612,500 226,660
747,500 286,465
747,500 286,465
747,500 286,465
747,500 286,465
747,500 286,465
612,500 226,660
747,500 286,465
957,500 384,157
887,500 333,500
747,500 286,465
612,500 226,660
612,500 226,660
887,500 333,500
957,500 384,157
747,500 286,465
612,500 226,660
612,500 226,660
612,500 226,660
612,500 226,660
612,500 226,660
612,500 226,660
747,500 286,465
747,500 286,465
747,500 286,465
747,500 286,465
887,500 333,500
747,500 286,465
747,500 286,465
887,500 333,500
747,500 286,465
887,500 333,500
747,500 286,465
612,500 226,660
747,500 286,465
747,500 286,465
747,500 286,465
747,500 286,465
612,500 226,660
612,500 226,660
612,500 226,660
747,500 286,465
747,500 286,465
747,500 286,465
747,500 286,465
747,500 286,465
612,500 226,660
612,500 226,660
747,500 286,465
612,500 226,660
747,500 286,465
612,500 226,660
612,500 226,660
747,500 286,465
957,500 384,157
747,500 286,465
887,500 333,500
747,500 286,465
957,500 384,157
887,500 333,500
612,500 226,660
612,500 226,660
612,500 226,660
747,500 286,465
612,500 226,660
747,500 286,465
No TRANSACTION DATE CUSTOMER NAME PROJECT LOT NO
DO NO ORIGIN DESTINATION
DO-YILl20230701002 PORT TANJUNG PRIOK JI. Raya Singaraja - Gilimanuk Desa Temukus
Kee. Banjar Kab. Buleleng
DO-AICE20230731001
DO-AICE20230731002 AUCMA WAREHOUSE TANGERANG PALU
DO-AICE20230731003
IBN-AICE/- PORT TANJUNG PRIOK AUCMA WAREHOUSE MARUNDA
202308010293
DO-AICE20230901001 AUCMA WAREHOUSE TANGERANG Makassar (PT Yong Xing Abadi Jaya)
DO-YILI20230906003 AUCMA WAREHOUSE TANGERANG Kalimantan Selatan (PT Joyday Segar Borneo)
DO-YILI20230906005 AUCMA WAREHOUSE TANGERANG Tanjung Pinang (PT Malaka Pangan Sejahtera)
TOTAL PRICE VAT(PPN) ADD COST SELLING PRICE PAYMENT OUTSTANDING INVOICE DATE
- - - -
- - - -
- - - -
- - - -
- - - -
TAS
SJM
SJM
SJM
SJM
SJM
SJM
SJM
SJM
SJM
SJM
SJM
SJM
SJM
SJM
TAS
TAS
SJM
TAS
TAS
TAS
TAS
TAS
METTA
SJM
SJM
DK LOG
SJM
SJM
COST DETAIL
1,880,000 5,640,000 -
21,900,000 21,900,000 -
33,700,000 33,700,000 -
21,900,000 43,800,000 -
28,700,000 28,700,000 -
25,800,000 25,800,000 -
25,800,000 25,800,000 -
24,000,000 24,000,000
17,400,000 17,400,000
34,000,000 34,000,000
1,880,000 1,880,000
3,650,000 3,650,000
10,950,000 10,950,000.00
4,550,000 4,550,000.00
1,880,000 1,880,000.00
2,000,000 2,000,000.00
1,750,000 1,750,000.00
700,000 700,000.00
1,750,000 1,750,000.00
2,200,000 2,200,000.00
8,500,000 8,500,000.00
13,000,000 13,000,000.00
1,200,000 1,200,000.00
2,000,000 2,000,000.00
1,200,000 1,200,000.00
1,300,000 1,300,000.00
27,000,000 27,000,000
21,333,333 64,000,000
24,800,000 74,400,000
3,900,000 3,900,000
2,000,000 4,000,000
39,000,000 39,000,000
- -
26,000,000 26,000,000
31,600,000
31,600,000
26,500,000
26,500,000
58,200,000 58,200,000
750,000 750,000
2,250,000 4,500,000
1,825,000 7,300,000
3,450,000 3,450,000
3,650,000 7,300,000
1,813,606,590
COST DETAIL
- - 1,314,300
- - 5,640,000
- - 1,162,650
02/J&T/DKL/VIII/2023 2,597,400
- - 75,521,700
03/J&T/DKL/VIII/2023/R, 04/J&T/DKL/VIII/2023 3,861,135 11,961,135
- - 21,900,000
- - 51,662,100
- - 44,281,800
- - 2,000,000
- - 1,500,000
- - 5,863,800
- - 23,505,750
- - 26,589,300
- - 66,928,200
- - 33,700,000
- - 43,800,000
- - 5,156,100
- - 3,538,500
- - 28,700,000
2,600,000
5,300,000
2,700,000
1,500,000
3,400,000
3,400,000
3,400,000
18,150,000
27,150,000
- - 25,800,000
- - 23,500,000
- 12,000,000
- 29,500,000
- 25,800,000
24,000,000
17,400,000
34,000,000
1,880,000
3,650,000
10,950,000
4,550,000
1,880,000
2,000,000
1,750,000
700,000
1,750,000
2,200,000
8,500,000
13,000,000
1,200,000
2,000,000
1,200,000
1,300,000
27,000,000
64,000,000
74,400,000
3,900,000
4,000,000
39,000,000
26,000,000
31,600,000
26,500,000
58,200,000
750,000
4,500,000
7,300,000
3,450,000
7,300,000
24.84%
42,087,453
485,700
Asuransi 6,258,100
Asuransi 6,458,100
7,395,600
Lolo
1,804,000
1,837,350
Lolo 7,332,600
13,234,000
5,367,000
5,834,000
10,041,400
16,608,300
Lolo dan repair 3,222,000
3,006,000
6,699,000
parkir 560,000
11,361,900
12,918,198
612,000
459,000
1,319,200
4,868,250
4,140,700
18,868,800
5,676,000
10,220,000
1,112,900
836,500
6,697,000
795,999
998,000
826,000
459,000
1,040,000
1,040,000
1,040,000
5,356,000
8,109,000
2,405,000
6,020,000
5,484,000
1,059,000
5,553,000
6,020,000
4,209,004
8,856,000
12,033,870
12,546,740
6,136,420
(3,650,000)
14,243,670
(4,550,000)
(1,880,000)
1,108,000
646,490
259,040
646,490
1,249,880
5,463,800
8,356,400
771,360
1,285,600
771,360
835,640
9,963,000
32,202,590
33,445,380
5,932,380
(4,000,000)
17,532,300
14,043,250
17,067,950
11,912,660
21,720,000
276,750
2,023,470
2,371,430
1,551,660
3,281,630
-46660893
-24460893
-3741900