Modal Investasi

NO Investasi Qty Harga Satuan Harga Total

1 Mesin Fotocopy Canon 1 Rp30,000,000 Rp30,000,000
2 Mesin Laminating 1 Rp1,500,000 Rp1,500,000
3 Pemotong Kertas 1 Rp800,000 Rp800,000
4 Etalase 2 Rp1,000,000 Rp2,000,000
5 Sewa Tempat 1 Tahun 1 Rp15,000,000 Rp15,000,000
6 Printer 5 Rp1,500,000 Rp7,500,000
7 Komputer 5 Rp1,500,000 Rp7,500,000
8 Kursi 5 Rp43,000 Rp215,000
9 Kursi Panjang 1 Rp180,000 Rp180,000
10 Kursi Kasir 1 Rp123,000 Rp123,000
11 Meja Kasir 1 Rp400,000 Rp400,000
12 Peralatan ATK 1 Rp3,000,000 Rp3,000,000
13 Kipas Angin 3 Rp150,000 450000
14 Dispenser 1
15 Kompor Gas 1
16
17
18
19
Total biaya modal: Rp68,668,000
 DAFTAR ALAT TULIS KANTOR

No Nama Barang Satuan Harga

1 Acco Plastik Pak 5,500
2 Amplop Jaya 90 Polos Dus @100 Lbr 13,000
3 Amplop Coklat uk.A3 Pak @ 100 Lbr 36,500
4 Amplop Coklat uk.A4 Pak @ 100 Lbr 20,000
5 Amplop Coklat uk.folio Pak @ 100 Lbr 19,500
6 Amplop Coklat uk.Kabinet Pak @ 100 Lbr 7,500
7 Amplop Coklat uk.Kwarto Pak @ 100 Lbr 18,000
8 Amplop Coklat uk.Map Pak @ 100 Lbr 29,000
9 Ballpoint Boxy Uniball /001 Pcs 4,200
10 Ballpoint Faster Pcs 2,500
11 Ballpoint Pilot BPT-P Pcs 1,500
12 Baterai Alkaline AA Set @ 2pcs 8,000
13 Baterai Alkaline AAA Set @ 2pcs 8,000
14 Baterai Panasonic Uk.sedang Pcs 1,800
15 Binder Clip NO. 105 Kotak @12 Pcs 1,200
16 Binder Clip NO. 107 Kotak @12 Pcs 1,500
17 Binder Clip NO. 155 Kotak @12 Pcs 3,500
18 Binder Clip NO. 200 Kotak @12 Pcs 4,000
19 Binder Clip NO. 260 Kotak @12 Pcs 8,500
20 Box File Karton Pcs 6,500
21 Buku tulis Boxy Buku 2,800
22 Buku Ekspedisi 100 Lbr Buku 4,000
23 Buku Folio 100 Lbr Buku 9,000
24 Buku Kwarto 100 Lbr Buku 3,500
25 Buku Kwitansi besar Buku 3,000
26 Buku Surat Setoran Pajak NCR 5 Buku 14,000
ply
27 Buku Tulis SD 48 Lbr Pak @ 10 Buku 19,750
28 Buku Tulis BO / AA 100 Lbr Buku 4,000
29 Buku Tulis BO / AA 40 Lbr Pak @ 10 Buku 16,500
30 Calculator Citizen SDC-8780 Pcs 85,000
31 Calculator Citizen SDC-810B Pcs 47,000
32 Catridge Epson Orginal LQ-1170 Pcs 27,000
[7754]
33 Catridge Epson Orginal LX-300 Pcs 21,500
[8750]
34 Catridge Epson Orginal LQ-2180 Pcs 105,000
[2170]
35 Cover Bufallo Pak @ 100 Lbr 27,000
36 Cover mika 0.1 Bening/warna Pak @ 100 Lbr 21,000
37 CD-R Ben-Q tanpa casing Pcs 3,500
38 CD-R Verbatim 700 MB tanpa Pcs 4,500
casing
39 CD-RW Verbatim Pcs 11,000
40 Casing CD Pcs 1,500
41 CF SD 9 1/2 x 11 1 Ply Box @ 2000 sheet 98,000
42 CF SD 9 1/2 x 11 1/2 Ply Box @ 2000 sheet 102,000
43 CF SD 9 1/2 x 11 2 Ply NCR warna Box @ 1000 sheet 155,000
44 CF SD 9 1/2 x 11 2 Ply/2 NCR Box @ 1000 sheet 159,000
warna
45 CF SD 9 1/2 x 11 3 Ply NCR warna Box @ 1000 sheet 255,000
46 CF SD 9 1/2 x 11 3 Ply/2 NCR Box @ 1000 sheet 240,000
warna
47 CF SD 9 1/2 x 11 4 Ply NCR warna Box @ 500 sheet 197,000
48 CF SD 9 1/2 x 11 4 Ply/2 NCR Box @ 500 sheet 174,000
warna
49 CF SD 9 1/2 x 11 5 PlyNCR warna Box @ 500 sheet 215,000
50 CF SD 9 1/2 x 11 4 Ply/2 NCR Box @ 500 sheet 223,000
warna
51 CF SD 14 7/8 x 11 1 Ply Box @ 2000 sheet 155,000
52 CF SD 14 7/8 x 11 2 Ply NCR Box @ 1000 sheet 245,000
warna
53 CF SD 14 7/8 x 11 3 Ply NCR Box @ 1000 sheet 347,000
warna
54 CF SD 14 7/8 x 11 4 Ply NCR Box @ 500 sheet 260,000
warna
55 Clear Holder Pocket Bantex isi 20 Pcs 27,500
Lbr
56 Clear Holder Pocket Omega isi 20 Pcs 11,500
Lbr
57 Clear Holder Pocket Omega isi 40 Pcs 19,000
Lbr
58 Clear Holder Pocket Omega isi 60 Pcs 21,000
Lbr
59 Cutier Kenko A-300 Pcs 3,500
60 Cutier Kenko L-500 Pcs 7,000
61 Dispenser Selotip Besar No. 50 Pcs 15,000
62 Dispenser Selotip Sedang No. 7 Pcs 13,500
63 Dispenser Plakban Besi Pcs 11,000
64 DVD-R Verbatim 4.7 GB Pcs 9,500
65 DVD-RW Verbatim 4.7 GB Pcs 14,000
66 Elevated Tray 2 susun Pcs 41,000
67 Elevated Tray 3 susun Pcs 45,000
68 Gunting Joyko LL-1 Pcs 4,500
69 Gunting Joyko MM-1 Pcs 3,500
70 Gunting Joyko / Kenko SC-838 Pcs 5,300
71 Gunting Joyko / Kenko SC-848 Pcs 6,500
72 Isi Cutier Joyko / Kenko A-300 Pak @ 12 tube 13,000
kecil
73 Isi Cutier Joyko / Kenko L-500 Pak @ 12 tube 26,000
besar
74 Isi Pensil Pilot 0.5 2B Tube 4,500
75 Isi Staples Max No. 10 Dus @20 kotak 35,000
76 Isi Staples Max No. 30 Dus @20 kotak 48,000
77 Isi Staples Tag Gun Kotak 9,000
78 Kain Lap merk Kanebo Pcs 45,000
79 Kamper Bola Toilet Pak 6,000
80 Karton Duplex 310 gr 90 x 120 Rim @500 Lbr 1,730,000
81 Kartu Absensi cap Apel Pak @100 Lbr 15,000
82 Kemoceng Bulu Ayam Pcs 20,000
83 Kertas Fax “My Fax” 210 x 30 Roll 11,750
84 Kertas Fax “My Fax” 216 x30 Roll 11,750
85 Kertas F C PO/BD 70 gr Uk A4 Pak @ 500 Lbr 29,000
86 Kertas FC PO/BD 70 gr Uk F4 Pak @ 500 Lbr 32,500
87 Kertas FC PO/BD 80 gr Uk A4 Pak @ 500 Lbr 32,500
88 Kertas FC PO/BD 80 gr Uk F4 Pak @ 500 Lbr 35,000
89 Kertas HVS warna 70 gr Uk Folio / Pak @ 400 Lbr 29,000
A4
90 Kertas HVS warna 60 gr Uk Folio / Pak @ 400 Lbr 28,000
A4
91 Kertas Smson Uk Plano Lbr 2,000
92 Lem Stik Pronto 9 gr Pcs 4,000
93 Lem cair O’glue panjang Pcs 4,500
94 Lem Power Glue Pcs 3,000
95 Lem kental Tackol besar Pcs 3,000
96 Lakban coklat besar Pcs 7,000
97 Map transparant Uk folio / A4 Pak @12 Lbr 12,000
98 Odner karton index folio Lusin 95,000
99 Odner karton index small Lusin 80,000
100 Odner karton index A4 Lusin 90,000
101 Paper clip No. 3 Kecil Dus @10 kotak 10,000
102 Paper clip No. 1 sedang Dus @10 kotak 12,000
103 Paper clip No. 5 besar Dus @10 kotak 20,000
104 Paper cutier Uk folio Pcs 180,000
105 Pembersih kaca clear 410 ml refill Pcs 7,000
106 Pembersih kaca clear 500 ml Pcs 12,000
pump
107 Pembeesih lantai Vim bubuk Botol 7,000
108 Pembersih piring Sunlight 800 ml Bungkus 85,000
109 Pembersih porslen 800 ml Pcs 10,000
110 Pembersih lantai SOS 4 ltr Derigen 50,000
111 Pembersih lantai SOS 800 ml Bungkus 8,000
refill
112 Pembersih tangan Yuri 500 ml Pcs 15,500
pump
113 Pembersih tangan Yuri 400 ml Bungkus 7,000
refill
114 Pembersih tangan Yuri 4 ltr refill Derigen 55,000
115 Penggaris besi 100 cm Pcs 33,000
116 Penggaris besi 30 cm Pcs 9,000
117 Penggaris besi 50 cm Pcs 15,000
118 Penggaris besi 60 cm Pcs 22,000
119 Penggaris plastic 30 cm Pcs 2,000
120 Pengharum ruangan Bayfresh Kaleng 10,000
250 ml
121 Pengharum telepon Bayfresh 250 Kaleng 11,500
ml
122 Pensil Chung Hwa 2B/HB Lusin 16,500
123 Pensil Faber Castel 2B/HB Lusin 17,750
124 Pensil Staedler 2B/HB Lusin 23,000
125 Pensil mekanik Kenko 0.5 Pcs 3,500
126 Pensil mekanik Pentel 0.5 Pcs 5,500
127 Pensil mekanik Pilot 0.5 Pcs 9,000
128 Perforator Kenko No. 30Xl/kecil Pcs 12,000
129 Perforator Kenko No. 85/besar Pcs 35,000
130 Refill Epson LX-300 [8758] Pcs 14,000
131 Refill Epson LQ-1170 [7755] Pcs 14,000
132 Refill Epson LQ-2180 [2170] Pcs 35,000
133 Sabun colek Ekonomi 400 gr Bungkus 4,000
134 Sabut spons kuning hijau Pcs 3,000
135 Selotip Goldtape 1/2 x 72 Roll 1,500
136 Selotip Goldtape 1 x 72 Roll 2,500
137 Selotip inti tape 1/2 x 10 Roll 3,000
138 Spidol Artline 70 [semua warna] Lusin 85,000
139 Spidol besar Snowman [semua Lusin 55,000
warna]
140 Spidol kecil Snowman [semua Lusin 12,000
warna]
141 Spidol Snowman whiteboard Lusin 70,000
[semua warna]
142 Spons hitung uang Pcs 5,000
143 Stabillo Boss Pcs 7,500
144 Stampad Artline No. 0 [kecil] Pcs 20,000
145 Stampad Artline No. 1 [sedang] Pcs 23,000
146 Stampad Artline No. 2 [besar] Pcs 39,000
147 Stapler Gun Tacker merk Pcs 140,000
Kanggoro
148 Stapler Max HD-10D Pcs 33,500
149 Stapler Max HD-50 Pcs 36,000
150 Stempel “tanggal”, “lunas”, Pcs 30,000
“received”, “urgent” [non
151 Stempel “tanggal”, “lunas”,
otomatis] Pcs 245,000
“received”, “urgent” [otomatis]
152 Sticker Tom Jerry [semua nomor] Pak 3,000
153 Stip pensil Steadler kecil Pcs 9,000
154 Tali raffia 1 kg Roll 11,000
155 Tinta spidol Artline Maker Lusin 140,000
[semua warna]
156 Tinta spidol Snowman Maker Lusin 55,000
[semua warna]
157 Tinta spidol Artline Whiteboard Lusin 85000
[semua warna]
158 Tinta stempel Artline [semua Pcs 16000
warna]
159 Tipe-X Pentel pen Pcs 12000
160 Tissue Tessa kotak Kotak 7000
161 Tissue Roll Nice Roll 3000
162 Tusukan bon Pcs 4000
8,101,800
Biaya Sewa Ruko Rp 14,000,000 Modal Rp26,000,000
PC Rp 3,250,000 Sisa Rp5,500,000
Lcd Rp 3,250,000
Total Rp 20,500,000