No.

Nama Barang
1 POP ICE Sachet all variant
2 Gelas plastik
3 Es batu
4 Bubble
5 Keju cheddar
6 Chocochips
7 Meises
8 Susu kental manis
9 Sedotan
10 Air mineral
11 Koko krunch
12 Jelly
13 Crispy
14 Soda
Total

No.

Keterangan
1
2
3
4
5

Nama Barang
Blender
Pisau
Toples
Sendok makan
Meja etalase
Kursi
Teko

Harga Satuan
198.000/dus
12500 / pack
20.000/balok
22.500/kg
12.000/kg
15.000/kg
15.000/kg
7.500/kg
11.000/pack
10.000/galon
32.000/kg
2.000/bks
32.000/kg
50.000/krat

Jumlah

Sewa tempat
Transportasi
Listrik
Biaya tak terduga
Upah Gaji 2 org @1.000.000
Total
* Harga Jual

No.
1
2
3
4
5
6
7

QTY
1 dus = 250 pcs
5 pack = 250 pcs
1 balok
1 Kg
1 batang
1 kg
1 kg
2 klg
1 pack = 300 pcs
1 galon
1 Kg
6 bks
1/2 kg
1 krat=24 btl

250,000
100,000
100,000
150,000
2,000,000
2,600,000

3875000
12
46500000

: 3000
Jumlah
4 unit
1 unit
6 buah
1/2 lusin
2 unit
2 unit
2 unit

Rp
Rp
Rp
Rp
Rp
Rp
Rp

Harga Satuan
250,000.00
10,000.00
5,000.00
12,000.00
700,000.00
30,000.00
15,000.00

Gunting

1 unit
TOTAL

Rp

7,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

Total
198,000.00
62,500.00
20,000.00
22,500.00
12,000.00
15,000.00
15,000.00
15,000.00
11,000.00
10,000.00
32,000.00
12,000.00
16,000.00
50,000.00
491,000.00

3000
250
750000

259,000
6475000

46500000

Rp
Rp
Rp
Rp
Rp
Rp
Rp

Total
1,000,000.00
10,000.00
30,000.00
6,000.00
1,400,000.00
60,000.00
30,000.00

Rp
Rp

7,000.00
2,543,000.00