PRIVAT

USD Rayon PET ES

15,575.0 28,813.75 17,911.25 27,100.50

Qty Size (m) Jumlah GSM Berat Komposisi Spunlace Spunlace Packaging
No Item (Pack/Ctn) Rayon PET ES Harga Harga Sticker panjang Lebar Harga
CD MD Sheet (GSM) (g/pack) Fliptop
(%) (%) (%) (kg) (Pack) Fliptop (m) (m) (m2)
Indomaret 10% 5% 2%
1 Indomaret 10's 108 0.2 0.18 10 50 18.00 50 50 0 23,362.50 462.58 12.08 0.00 0.20 0.15 4,526.32
2 Indomaret 50's Baby 24 0.2 0.15 50 45 67.50 50 50 0 23,362.50 1,734.67 101.85 372.30 0.31 0.22 4,639.34
3 Indomaret Baby 50's Fliptop 24 0.2 0.15 50 50 75.00 50 50 0 23,362.50 1,927.41 101.85 372.30 0.305 0.22 4,596.77
4 Larisst Baby Wipes 50 36 0.2 0.13 50 40 52.00 30 70 0 21,182.00 1,211.61 108.00 0.00 0.208 0.20 4,526.32
5 Indomaret Alcohol 108 0.15 0.2 10 45 13.50 20 80 0 20,091.75 298.36 17.50 0.00 0.20 0.15 6,366.67
6 Indomaret Serbet Serbaguna 30 0.35 0.25 26 90 204.75 50 42.5 7.5 24,051.69 5,417.04 350.70 0.00 0.00 0.00 0.00
IVATE LABEL COSTING

Sticker Carton Box Ingredients

Harga panjang Lebar Harga Harga panjang Lebar tinggi Harga Harga Harga Harga Harga HPP + Waste jasa jasa HNP Harga
Ratio
(pcs) (m) (m) (m2) (pcs) (m) (m) (m) (m3) (Ctn) (Pcs) (Kg) (Pack) 18000 incl ppn Jual
10% 10% 2% 10%
144.39 0.065 0.035 45,112.80 112.89 0.39 0.25 0.20 242,291.33 4,724.68 44.62 3.00 1407.02 83.58 860.14 324.00 200.00 1,536.39 2,846.74
342.43 0.034 0.060 47,549.00 106.70 0.37 0.22 0.23 215,095.00 4,027.01 171.15 3.00 1729.88 385.33 3,214.42 1,215.00 250.00 5,147.37 8,297.38
339.29 0.034 0.060 47,549.00 106.70 0.37 0.22 0.23 212,088.45 3,970.72 168.76 3.00 1985.56 491.43 3,507.73 1,350.00 250.00 5,618.50 9,309.99
207.12 0.070 0.038 45,112.80 132.00 0.36 0.33 0.19 242,291.33 5,469.00 154.95 3.00 1729.88 296.85 2,110.54 936.00 350.00 7,472.38 10,340.00
210.10 0.065 0.035 45,112.80 112.89 0.43 0.27 0.20 242,291.33 5,521.82 52.15 2.75 13285.22 542.54 1,233.54 243.00 500.00 2,174.20 3,185.00
0.00 0.000 0.000 0.00 0.00 0.48 0.29 0.51 133,254.50 9,460.00 321.64 24.00 14448.00 381.43 6,470.81 3,685.50 200.00 11,391.94 23,756.24
 Margin Prosentase
Margin
%
1,310.35 85.29
3,150.01 61.20
3,691.49 65.70
2,867.62 38.38
1,010.80 46.49
12,364.30 108.54
 PRIVATE LABEL COSTING

Qty Size (m) Jumlah GSM

No Item (Pack/Ctn)
CD MD Sheet (GSM)

Indomaret
1 Indomaret 10's 108 0.2 0.18 10 50
2 Indomaret 50's Baby 24 0.2 0.15 50 45
3 Indomaret Baby 50's Fliptop 24 0.2 0.15 50 50
4 Larisst Baby Wipes 50 36 0.2 0.13 30 70
5 Indomaret Alcohol 108 0.15 0.2 10 45
6 Indomaret Serbet Serbaguna 30 0.35 0.25 26 90