Rekap pembelian Forta Bulan April

Tgl Nama Barang Harga @ Unit Harga Total

4/18/2020 ramaflu Rp31,361 5 Rp156,805

4/18/2020 antasida doen pot Rp8,117 10 Rp81,170
4/18/2020 cefadroxyl 500 mg kaps Rp68,831 5 Rp344,155
4/18/2020 ciprofloxacin 500 mg tab Rp51,948 5 Rp259,740
4/18/2020 captopril 12,5 mg tab Rp8,050 3 Rp24,150
4/18/2020 captopril 25 mg tab Rp10,716 2 Rp21,432
4/18/2020 Na diclofenak 50 mg tab Rp12,219 5 Rp61,095
4/18/2020 amlodipin 10 mg tab Rp15,585 5 Rp77,925

4/18/2020 metilprednisolon 4 mg tab Rp22,078 5 Rp110,390

4/18/2020 domperidon 10 mg tab Rp18,182 5 Rp90,910

4/18/2020 ondansentron 4 mg tab Rp42,000 5 Rp210,000
4/18/2020 salbutamol 4 mg tab Rp11,000 5 Rp55,000
4/18/2020 dexametason 0,5 kap Rp10,390 2 Rp20,780
4/18/2020 parasetamol pot Rp12,338 5 Rp61,690

4/18/2020 cefadroxyl 125 mg dry sirup Rp7,143 10 Rp71,430

4/18/2020 new antides (attapulgit) Rp20,779 1 Rp20,779

4/25/2020 ramaflu Rp31,364 10 Rp313,640
4/25/2020 glibenklamid 5 mg tablet Rp13,885 5 Rp69,425
4/25/2020 dimenhidrinat tab Rp14,755 10 Rp147,550
4/25/2020 asam mefenamat 500 mg Rp28,571 5 Rp142,855
4/25/2020 Na diclofenak 50 mg tab Rp12,219 5 Rp61,095
4/25/2020 klindamisin 300 mg tab Rp107,143 2 Rp214,286

4/25/2020 metilprednisolon 4 mg tab Rp22,078 10 Rp220,780

4/25/2020 simvastatin 10 mg tab Rp15,584 5 Rp77,920

4/25/2020 cetirizin 10 mg tab Rp11,688 5 Rp58,440
4/25/2020 parasetamol 500 mg tab Rp16,234 10 Rp162,340
4/25/2020 digoxin 0,25 mg tab Rp13,000 5 Rp65,000
4/25/2020 antasida doen pot Rp9,740 10 Rp97,400
4/25/2020 ambroxol 30 mg tab Rp11,688 3 Rp35,064
4/25/2020 cefadroxyl 500 mg kaps Rp74,675 3 Rp224,025
4/25/2020 cefadroxyl 500 mg kaps Rp74,675 2 Rp149,350
4/25/2020 captopril 12,5 mg tab Rp8,050 5 Rp40,250
4/25/2020 amlodipin 10 mg tab Rp15,585 5 Rp77,925

4/25/2020 metilprednisolon 4 mg tab Rp22,078 5 Rp110,390

Total Jumlah
harga kotor (sebelum
Rp3,935,186
diskon)
Diskon Rp570,407
harga netto (sudah Rp3,364,779
diskon)
PPN (10%) Rp336,478
Harga + PPN Rp3,701,257
 harga/ item Harga + ppn
Harga Faktur Selisih diskon % diskon Diskon per item
setelah disc tanpa disc
Rp137,217 Rp19,588 12% Rp3,918 Rp27,443 Rp34,497
Rp71,024 Rp10,146 12% Rp1,015 Rp7,102 Rp8,929
Rp301,136 Rp43,019 12% Rp8,604 Rp60,227 Rp75,714
Rp227,272 Rp32,468 13% Rp6,494 Rp45,454 Rp57,143
Rp24,150 Rp0 0% Rp0 Rp8,050 Rp8,855
Rp21,432 Rp0 0% Rp0 Rp10,716 Rp11,788
Rp61,095 Rp0 0% Rp0 Rp12,219 Rp13,441
Rp66,236 Rp11,689 15% Rp2,338 Rp13,247 Rp17,144

Rp96,591 Rp13,799 13% Rp2,760 Rp19,318 Rp24,286

Rp77,273 Rp13,637 15% Rp2,727 Rp15,455 Rp20,000

Rp173,250 Rp36,750 18% Rp7,350 Rp34,650 Rp46,200
Rp55,000 Rp0 0% Rp0 Rp11,000 Rp12,100
Rp18,182 Rp2,598 13% Rp1,299 Rp9,091 Rp11,429
Rp53,979 Rp7,711 12% Rp1,542 Rp10,796 Rp13,572

Rp62,501 Rp8,929 13% Rp893 Rp6,250 Rp7,857

Rp18,182 Rp2,597 12% Rp2,597 Rp18,182 Rp22,857

Rp258,753 Rp54,887 18% Rp5,489 Rp25,875 Rp34,500
Rp64,774 Rp4,651 7% Rp930 Rp12,955 Rp15,274
Rp147,550 Rp0 0% Rp0 Rp14,755 Rp16,231
Rp121,427 Rp21,428 15% Rp4,286 Rp24,285 Rp31,428
Rp61,095 Rp0 0% Rp0 Rp12,219 Rp13,441
Rp182,143 Rp32,143 15% Rp16,072 Rp91,072 Rp117,857

Rp182,143 Rp38,637 18% Rp3,864 Rp18,214 Rp24,286

Rp68,180 Rp9,740 13% Rp1,948 Rp13,636 Rp17,142

Rp49,674 Rp8,766 15% Rp1,753 Rp9,935 Rp12,857
Rp129,872 Rp32,468 20% Rp3,247 Rp12,987 Rp17,857
Rp63,375 Rp1,625 3% Rp325 Rp12,675 Rp14,300
Rp85,225 Rp12,175 13% Rp1,218 Rp8,523 Rp10,714
Rp30,681 Rp4,383 13% Rp1,461 Rp10,227 Rp12,857
Rp151,374 Rp72,651 32% Rp24,217 Rp50,458 Rp82,143
Rp100,916 Rp48,434 32% Rp24,217 Rp50,458 Rp82,143
Rp40,250 Rp0 0% Rp0 Rp8,050 Rp8,855
Rp66,236 Rp11,689 15% Rp2,338 Rp13,247 Rp17,144

Rp96,591 Rp13,799 13% Rp2,760 Rp19,318 Rp24,286

Harga + ppn setelah
disc (Harga Akhir)
Rp30,188
Rp7,813
Rp66,250
Rp50,000
Rp8,855
Rp11,788
Rp13,441
Rp14,572

Rp21,250

Rp17,000
Rp38,115
Rp12,100
Rp10,000
Rp11,875

Rp6,875

Rp20,000
Rp28,463
Rp14,250
Rp16,231
Rp26,714
Rp13,441
Rp100,179

Rp20,036

Rp15,000
Rp10,928
Rp14,286
Rp13,943
Rp9,375
Rp11,250
Rp55,504
Rp55,504
Rp8,855
Rp14,572

Rp21,250
ekap Harga Jual Akhir PBF Forta

No Nama produk Harga + ppn HJA (30%) Harga/strip (30%) Harga

pembulatan
20 amlodipin 10 mg 17200 Rp22,360 Rp2,236 3000
15 antasida doen pot 9000 Rp11,700 Rp1,170 2000
4 asam mefenamat 500 mg 31500 Rp40,950 Rp4,095 4500
14 attapulgit 23000 Rp29,900 Rp2,990 3000
18 captopril 12,5 mg 9000 Rp11,700 Rp1,170 2000
19 captopril 25 mg 12000 Rp15,600 Rp1,560 2000
16 cefadroxil 500 mg 76000 Rp98,800 Rp9,880 10000
9 cetirizin 10 mg 13000 Rp16,900 Rp1,690 2000
17 ciprofloxacin 500 mg 57200 Rp74,360 Rp7,436 8000
12 dexametason 0,5 mg 11500 Rp14,950 Rp1,495 2000
11 digoxin 0,25 mg 14300 Rp18,590 Rp1,859 2000
3 Dimenhidrinat 50 mg 16300 Rp21,190 Rp2,119 3000
21 domperidon 20000 Rp26,000 Rp2,600 3000
2 glibenklamid 5 mg 15300 Rp19,890 Rp1,989 2000
6 Klindamisin (margin 2%) 117700 Rp120,054 Rp12,005 12000
7 metilpred 4 mg 24300 Rp31,590 Rp3,159 3500
5 Natrium Diclofenak 50 mg 13500 Rp17,550 Rp3,510 4000
22 ondansentron 4 mg (margin 3%) 46500 Rp47,895 Rp15,965 16000
13 parasetamol pot 13600 Rp17,680 Rp1,768 2000
10 parasetamol strep 18500 Rp24,050 Rp2,405 3000
1 Ramaflu (Flu+batuk) 34500 Rp44,850 Rp4,485 5000
23 salbutamol 4 mg 12500 Rp16,250 Rp1,625 2000
8 simvastatin 10 mg 17000 Rp22,100 Rp2,210 3000
rata rata margin
margin Harga
akhir Lama
74% 8000
122% 3000
43% 5000
30% 6000
122% 2000
67% 2000
32% 11000
54% 8000
40% 10000
74% 4000
40% 4000
84%
50% 4000
31% 3000
2%
44% 4000
48% 6000
3% 16000
47% 2000
62% 4000
45% 6000
60% 3000
76% 7000
54%
Penyesuaian Harga Obat PBF

jumlah strip / Harga / dus Harga /

No Nama Barang Harga saat ini
box (PBF) strip (PBF)

1 ambroxol 30 mg tab 10 Rp12,857 Rp1,286 4000

2 amlodipin 10 mg tab 10 Rp17,144 Rp1,714 8000
3 antasida doen pot 10 Rp8,929 Rp893 3000
4 asam mefenamat 500 mg 10 Rp31,428 Rp3,143 5000
5 captopril 12,5 mg tab 10 Rp8,855 Rp886 3000
6 captopril 25 mg tab 10 Rp11,788 Rp1,179 5000
7 cefadroxyl 125 mg dry sirup 1 Rp7,857 Rp7,857 9000
8 cefadroxyl 500 mg kaps 10 Rp82,143 Rp8,214 11000
9 cetirizin 10 mg tab 10 Rp12,857 Rp1,286 8000
10 ciprofloxacin 500 mg tab 10 Rp57,143 Rp5,714 10000
11 dexametason 0,5 kap 20 Rp11,429 Rp571 4000
12 digoxin 0,25 mg tab 10 Rp14,300 Rp1,430 4000
13 dimenhidrinat tab 10 Rp16,231 Rp1,623
14 domperidon 10 mg tab 10 Rp20,000 Rp2,000 4000
15 glibenklamid 5 mg tablet 10 Rp15,274 Rp1,527 3000
16 klindamisin 300 mg tab 10 Rp117,857 Rp11,786
17 metilprednisolon 4 mg tab 10 Rp24,286 Rp2,429 4000
18 Na diclofenak 50 mg tab 10 Rp13,441 Rp1,344 6000
19 new antides (attapulgit) 10 Rp22,857 Rp2,286 6000
20 ondansentron 4 mg tab 3 Rp38,115 Rp12,705 14000
21 parasetamol 500 mg tab 10 Rp17,857 Rp1,786 4000
22 parasetamol pot 10 Rp13,572 Rp1,357 2000
23 ramaflu 10 Rp34,497 Rp3,450 6000
24 salbutamol 4 mg tab 10 Rp12,100 Rp1,210 3000
25 simvastatin 10 mg tab 10 Rp17,142 Rp1,714 7000
Margin Harga Margin
saat ini Penyesuaian akhir

211% Rp3,000 133%

367% Rp5,000 192%
236% Rp2,000 124%
59% Rp5,000 59%
239% Rp2,000 126%
324% Rp4,000 239%
15% Rp9,000 15%
34% Rp10,000 22%
522% Rp5,000 289%
75% Rp8,000 40%
600% Rp2,000 250%
180% Rp3,000 110%
Rp3,000 85%
100% Rp4,000 100%
96% Rp3,000 96%
Rp12,000 2%
65% Rp4,000 65%
346% Rp4,000 198%
163% Rp4,000 75%
10% Rp14,000 10%
124% Rp3,000 68%
47% Rp2,000 47%
74% Rp5,000 45%
148% Rp3,000 148%
308% Rp3,000 75%