Anda di halaman 1dari 3

DAFTAR HA

Produk HPP Qty. Qty./ Jumlah HPP HPP TOTAL Margin 10%
Meja + Kursi Outdoor 350,000 3 Set 1,050,000 1,050,000 110%
Meja + Kursi Indoor 250,000 3 Set 750,000 750,000 110%
Bar + 2 Kursi Bar 770,000 1 Set 770,000 770,000 110%
1. Rak Besi + Lukisan 200,000 1 Set 200,000
Rak 1 Blok 800,000 110%
3. Rak Tembok 150,000 4 Set 600,000
Kanopi (Kerangka + Gafalom) 2,000,000 1 Unit 2,000,000 2,000,000 110%
JUMLAH TOTAL 3,720,000 13 - 5,370,000 5,370,000 -
DAFTAR HARGA PERALATAN CAFÉ
Harga Jual (10%) Margin Income (10%) Margin 20% Harga Jual (20%) Margin Income (20%) Margin 25%
1,155,000 105,000 120% 1,260,000 210,000 125%
825,000 75,000 120% 900,000 150,000 125%
847,000 77,000 120% 924,000 154,000 125%
880,000 80,000 120% 960,000 160,000 125%

2,200,000 200,000 120% 2,400,000 400,000 125%


5,907,000 537,000 - 6,444,000 1,074,000 -
Harga Jual (25%) Margin Income (25%)
1,312,500 262,500
937,500 187,500
962,500 192,500
1,000,000 200,000

2,500,000 500,000
6,712,500 1,342,500