Rencana Harga Jual Cosm

Harga
No Merk Item Name Qty Unit
Satuan

1 Emina Emina Bright Stuff Moisturizing Cream 20ml 3 pcs 23,000

2 Emina Emina Lip Mask Orange Squash 9gr 3 pcs 36,500
3 Emina Emina Lip Mask 9gr (Blister) 3 pcs 36,500
4 Emina Emina Lip Mask Milky Matcha 9gr 3 pcs 36,500
5 Emina Emina Sugar Rush Lip Scrub 4.2gr 3 pcs 36,500
6 Emina Emina Sun Battle SPF 30 PA ++ 60ml 3 pcs 28,000
7 Wardah WD Lightening Day Cream 20ml 3 pcs 28,500
8 Wardah WD Lightening Night Cream 20ml 3 pcs 29,000
9 Wardah WD Lightening Cleansing Milk 100ml 3 pcs 19,500
10 Wardah WD Lightening TWC Light Feel 01 Light Beige 3 pcs 51,500
11 Wardah WD Lightening TWC Light Feel 02 Golden Geige 1 pcs 51,500
12 Wardah WD Lightening TWC Light Feel 03 Sheer Pink 3 pcs 51,500
13 Wardah WD Exc Matte Lip Cream 12 Plum It Up 3 pcs 60,000
14 Wardah WD Exc Matte Lip Cream 08 Pinkcredible 3 pcs 60,000
15 Wardah WD Exc Matte Lip Cream 07 Hello Ruby 3 pcs 60,000
16 Wardah WD UV Shield Active Protection Serum SPF 50 35ml 3 pcs 71,500
17 Wardah WD Aloe Hydramild Moisturizer Cream 40ml 3 pcs 20,500
18 Wardah WD Lightening Gentle Wash 100ml 3 pcs 27,000
19 Y.O.U Noutriwear Airy Fit Loose Powder Classic Ivory 3 pcs 50,000
20 Y.O.U Noutriwear Airy Fit Loose Powder Shell Beige 1 pcs 50,000
21 Y.O.U Noutriwear Complete Cover Concealer 04 3 pcs 38,000
22 Y.O.U Noutriwear Complete Cover Concealer 05 3 pcs 38,000
23 Y.O.U Noutriwear Complete Cover Concealer 08 3 pcs 38,000
24 Y.O.U Noutriwear Flawless Sushion Foundation Warm Ivory 2 pcs 125,500
25 Y.O.U Noutriwear Flawless Sushion Foundation Pink Nude 2 pcs 125,500
26 Y.O.U Noutriwear Flawless Sushion Foundation Yellow Beige 2 pcs 125,500
27 Y.O.U Noutriwear Flawless Sushion Foundation Medium Beige 2 pcs 125,500
28 Y.O.U Rouge Velvet Matte Lip Cream 01 2 pcs 42,500
29 Y.O.U Rouge Velvet Matte Lip Cream 02 2 pcs 42,500
30 Y.O.U Rouge Velvet Matte Lip Cream 03 2 pcs 42,500
31 Y.O.U Rouge Velvet Matte Lip Cream 06 2 pcs 42,500
32 Y.O.U Rouge Velvet Matte Lip Cream 17 2 pcs 42,500
33 Y.O.U Rouge Velvet Matte Lip Cream 18 2 pcs 42,500
34 Y.O.U Rouge Velvet Matte Lip Cream 10 2 pcs 42,500
35 Y.O.U Rouge Velvet Matte Lip Cream 11 2 pcs 42,500
36 Y.O.U Rouge Power Matte Lip Cream R476 3 pcs 67,000
37 Y.O.U Rouge Power Matte Lip Cream R448 3 pcs 67,000
38 Y.O.U Rouge Power Matte Lip Cream R667 3 pcs 67,000
39 Y.O.U Facial Wash Hy! Amino Pink 100gr 3 pcs 27,500
40 Y.O.U Facial Wash Hy! Amino Biru 100gr 3 pcs 27,500
41 Scarlet Body Shower Scrub - Freshy 300ml 1 pcs 50,000
42 Scarlet Body Shower Scrub - Cucumber 300ml 1 pcs 50,000
43 Scarlet Body Shower Scrub - Coffee 300ml 1 pcs 50,000
44 Scarlet Body Shower Scrub - Pomegrante 300ml 1 pcs 50,000
45 Scarlet Body Shower Scrub - Charming 300ml 1 pcs 50,000
46 Scarlet Shampoo - Yordanian Sea Salt 250ml 1 pcs 50,000
47 Scarlet Conditioner - Yordanian Sea Salt 250ml 1 pcs 50,000
48 Maybeline Tatoo High Impact Eyeliner 3 pcs 86,000
49 Maybeline Pundation Fitme Mat Pore Tube 18ml 128 3 pcs 65,600
50 Maybeline Pundation Fitme Mat Pore Tube 18ml 220 3 pcs 65,600
51 Maybeline Fitme Cushion M7P 120 3 pcs 227,045
52 Maybeline Fitme Cushion M7P 128 3 pcs 227,045
53 Maybeline Fitme Cushion M7P 220 3 pcs 227,045
54 Maybeline Lip&Eye Make Up Remover 70ml 3 pcs 69,627
Total : 132 pcs

Harga
No Merk Item Name Qty Unit
Satuan

1 Scarlet Hand Bodi Lotion - Charming 300ml 3 pcs 50,000

2 Scarlet Hand Bodi Lotion - Jolly 300ml 3 pcs 50,000
3 Scarlet Hand Bodi Lotion - Romansa 300ml 3 pcs 50,000
4 Scarlet Hand Bodi Lotion - Freshy 300ml 3 pcs 50,000
5 Scarlet Hand Bodi Lotion - Fantasia 300ml 3 pcs 50,000
6 Scarlet Body Shower Scrub - Freshy 300ml 2 pcs 50,000
7 Scarlet Body Shower Scrub - Cucumber 300ml 2 pcs 50,000
8 Scarlet Body Shower Scrub - Coffee 300ml 2 pcs 50,000
9 Scarlet Body Shower Scrub - Pomegrante 300ml 2 pcs 50,000
10 Scarlet Body Shower Scrub - Charming 300ml 2 pcs 50,000
11 Scarlet Body Scrub - Pomegrante 250ml 3 pcs 50,000
12 Scarlet Body Scrub - Romansa 250ml 3 pcs 50,000
13 Scarlet Brightly Ever After Serume 15ml 3 pcs 50,000
14 Scarlet Acne Serum 15ml 3 pcs 50,000
15 Scarlet Niacinade Beta Glucan Serum 15ml 3 pcs 50,000
16 Scarlet Glowtening Serum 3 pcs 50,000
17 Scarlet Skin Smoothing Retinol Serum 15ml 3 pcs 50,000
18 Scarlet Soothing&Hydrating Gel Mask 100gr 3 pcs 50,000
19 Scarlet Hrbalism Mugwort Mask 100gr 3 pcs 50,000
20 Scarlet Brightening Facial Wash 100ml 3 pcs 50,000
21 Scarlet Brightly Essence Toner 100ml 3 pcs 50,000
22 Scarlet Acne Essence Toner 100ml 3 pcs 50,000
23 Scarlet Shampoo - Yordanian Sea Salt 250ml 2 pcs 50,000
24 Scarlet Conditioner - Yordanian Sea Salt 250ml 2 pcs 50,000
Total : 65 pcs
ana Harga Jual Cosmetic

Harga Up 20% dari Usulan

Modal Margin Margin
Disk 1 Disk 2 Retail Harga Retail PPHJ Harga Jual
Satuan (Rp) (%)
Jakarta JKT Timika
20% - 18,400 25,500 30,600 (600) 30,000 11,600 63%
20% - 29,200 38,500 46,200 (200) 46,000 16,800 58%
20% - 29,200 38,500 46,200 (200) 46,000 16,800 58%
20% - 29,200 38,500 46,200 (200) 46,000 16,800 58%
20% - 29,200 38,500 46,200 (200) 46,000 16,800 58%
20% - 22,400 29,500 35,400 (400) 35,000 12,600 56%
20% 3% 22,116 30,500 36,600 (600) 36,000 13,884 63%
20% 3% 22,504 30,500 36,600 (600) 36,000 13,496 60%
20% 3% 15,132 20,500 24,600 (600) 24,000 8,868 59%
20% 3% 39,964 51,500 61,800 200 62,000 22,036 55%
20% 3% 39,964 51,500 61,800 200 62,000 22,036 55%
20% 3% 39,964 51,500 61,800 200 62,000 22,036 55%
20% 3% 46,560 63,000 75,600 (600) 75,000 28,440 61%
20% 3% 46,560 63,000 75,600 (600) 75,000 28,440 61%
20% 3% 46,560 63,000 75,600 (600) 75,000 28,440 61%
20% 3% 55,484 75,000 90,000 - 90,000 34,516 62%
20% 3% 15,908 21,500 25,800 200 26,000 10,092 63%
20% 3% 20,952 27,000 32,400 600 33,000 12,048 58%
- - 50,000 69,500 83,400 600 84,000 34,000 68%
- - 50,000 69,500 83,400 600 84,000 34,000 68%
- - 38,000 58,000 69,600 400 70,000 32,000 84%
- - 38,000 58,000 69,600 400 70,000 32,000 84%
- - 38,000 58,000 69,600 400 70,000 32,000 84%
- - 125,500 149,500 179,400 600 180,000 54,500 43%
- - 125,500 149,500 179,400 600 180,000 54,500 43%
- - 125,500 149,500 179,400 600 180,000 54,500 43%
- - 125,500 149,500 179,400 600 180,000 54,500 43%
- - 42,500 85,000 102,000 - 102,000 59,500 140%
- - 42,500 85,000 102,000 - 102,000 59,500 140%
- - 42,500 85,000 102,000 - 102,000 59,500 140%
 - - 42,500 85,000 102,000 - 102,000 59,500 140%
- - 42,500 85,000 102,000 - 102,000 59,500 140%
- - 42,500 85,000 102,000 - 102,000 59,500 140%
- - 42,500 85,000 102,000 - 102,000 59,500 140%
- - 42,500 85,000 102,000 - 102,000 59,500 140%
- - 67,000 79,000 94,800 200 95,000 28,000 42%
- - 67,000 79,000 94,800 200 95,000 28,000 42%
- - 67,000 79,000 94,800 200 95,000 28,000 42%
- - 27,500 38,000 45,600 (600) 45,000 17,500 64%
- - 27,500 38,000 45,600 (600) 45,000 17,500 64%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
25% - 64,500 86,000 103,200 (200) 103,000 38,500 60%
25% - 49,200 65,600 78,720 280 79,000 29,800 61%
25% - 49,200 65,600 78,720 280 79,000 29,800 61%
25% - 170,284 227,045 272,454 (454) 272,000 101,716 60%
25% - 170,284 227,045 272,454 (454) 272,000 101,716 60%
25% - 170,284 227,045 272,454 (454) 272,000 101,716 60%
25% - 52,220 69,627 83,552 448 84,000 31,780 61%

Harga Up 20% dari Usulan

Modal Margin Margin
Disk 1 Disk 2 Retail Harga Retail PPHJ Harga Jual
Satuan (Rp) (%)
Jakarta JKT Timika
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%
- - 50,000 75,000 90,000 - 90,000 40,000 80%