You are on page 1of 10

No

1
2
3
Laporan Persediaan Barang
SUPERINDO TLOGOMAS MALANG
Nov-17

Nama Pemeriksa NPM Jenis Barang VALUE


QURRATUL AINI 21501082237 Minyak Telon Baby Rp2,504,052
YUNITA RAJ ALFAN PUTRI 21501082240 Baby Oil Rp 1,576,104
IRMASARI H 21501082220 Baby Lotion Rp 5,797,478
Rp9,877,635
Produk Unit Harga Jual/Unit

My Baby Minyak Telon Plus Longer 90ML 4 Rp 26,190


My Baby Minyak Telon Plus Longer 60 ML 3 Rp 19,590
My Baby Minyak Telon Plus 150ML 4 Rp 31,950
My Baby Minyak Telon Plus 90ML 2 Rp 24,760
My Baby Minyak Telon Plus 60ML 1 Rp 19,590
Telon Tresno Joyo Herbal Plus 60ML 11 Rp 16,890
Zwitsal Minyak Telon 100ML 13 Rp 33,290
Konicare Minyak telon Plus 125ML 8 Rp 54,090
Konicare Minyak telon Plus 60ML 5 Rp 27,590
Konicare Minyak telon 125ML 14 Rp 48,990
Konicare Minyak telon 60ML 6 Rp 27,590
Telon Lang Triple Action 60ML 14 Rp 22,890
Telong Lang 60ML 7 Rp 22,590
JUMLAH
Estimasi hpp Estimasi PPn + Laba PPn 10% Laba 5%

100/115 x Harga Jual Harga Jual - Estimasi HPP 10% x Estimasi HPP 5% x Estimasi HPP
Rp22,774 Rp 3,416 Rp2,277 Rp1,139
Rp17,035 Rp 2,555 Rp1,703 Rp852
Rp27,783 Rp 4,167 Rp2,778 Rp1,389
Rp21,530 Rp 3,230 Rp2,153 Rp1,077
Rp17,035 Rp 2,555 Rp1,703 Rp852
Rp14,687 Rp 2,203 Rp1,469 Rp734
Rp28,948 Rp 4,342 Rp2,895 Rp1,447
Rp47,035 Rp 7,055 Rp4,703 Rp2,352
Rp23,991 Rp 3,599 Rp2,399 Rp1,200
Rp42,600 Rp 6,390 Rp4,260 Rp2,130
Rp23,991 Rp 3,599 Rp2,399 Rp1,200
Rp19,904 Rp 2,986 Rp1,990 Rp995
Rp19,643 Rp 2,947 Rp1,964 Rp982
Value

Unit x Estimasi HPP


Rp91,096
Rp51,104
Rp111,130
Rp43,061
Rp17,035
Rp161,557
Rp376,322
Rp376,278
Rp119,957
Rp596,400
Rp143,948
Rp278,661
Rp137,504
Rp2,504,052
Estimasi hpp
Produk Unit Harga Jual/Unit
100/115 x Harga Jual
Johnson Baby Oil 125ML 5 Rp 24,290 Rp 21,122
Cussons Baby Oil - Soft & Smooth 100ML 8 Rp 19,990 Rp 17,383
Cussons Baby Oil - Mild & Gentle 100ML 16 Rp 19,990 Rp 17,383
Cussons Baby Oil - Naturals 100ML 9 Rp 19,990 Rp 17,383
Zwitsal Baby Oil - Classic 100ML 12 Rp 17,900 Rp 15,565
Zwitsal Baby Oil - Natural 100ML 7 Rp 17,900 Rp 15,565
Pigeon Baby Oil 200ML 14 Rp 36,450 Rp 31,696
Huki Baby Oil 100ML 10 Rp 18,100 Rp 15,739
Jumlah
Estimasi PPn + Laba PPn 10% Laba 5% Value
Harga Jual - Estimasi 10% x Estimasi HPP 5% x Estimasi HPP Unit x Estimasi HPP
HPP
Rp 3,168 Rp 2,112 Rp 1,056 Rp 105,609
Rp 2,607 Rp 1,738 Rp 869 Rp 139,061
Rp 2,607 Rp 1,738 Rp 869 Rp 278,122
Rp 2,607 Rp 1,738 Rp 869 Rp 156,443
Rp 2,335 Rp 1,557 Rp 778 Rp 186,783
Rp 2,335 Rp 1,557 Rp 778 Rp 108,957
Rp 4,754 Rp 3,170 Rp 1,585 Rp 443,739
Rp 2,361 Rp 1,574 Rp 787 Rp 157,391
Rp 1,576,104
Produk Unit Harga Jual/Unit

Johnson's baby lotion 200ML 30 Rp 24,990


Johnson's baby lotion milk & rice 200ML 25 Rp 29,590
Johnson's bedtime baby lotion 200ML 30 Rp 30,990
Johnson's baby lotion shea & cocoa 200ML 30 Rp 26,990
cussons baby lotion soft & smoth 100ML 25 Rp 14,490
cussons baby lotion soft & smoth 250ML 15 Rp 37,990
cussons baby lotion cares & protec 100ML 25 Rp 16,490
cussons baby lotion mild & gentle 100ML 25 Rp 14,490
cussons baby lotion fresh & nourish 100ML 25 Rp 14,490
Zwitsal baby lotion clasic 100ML 20 Rp 19,890
Zwitsal baby lotion clasic 200ML 23 Rp 25,990
Pigeon baby lotion moisturizing & smoothing 100ML 17 Rp 21,990
Jumlah
Estimasi hpp Estimasi PPn + Laba PPn 10% Laba 5%

100/115 x Harga Jual Harga Jual - Estimasi HPP 10% x Estimasi HPP 5% x Estimasi HPP
Rp 21,730 Rp 3,260 Rp 2,173 Rp 1,087
Rp 25,730 Rp 3,860 Rp 2,573 Rp 1,287
Rp 26,948 Rp 4,042 Rp 2,695 Rp 1,347
Rp 23,470 Rp 3,520 Rp 2,347 Rp 1,173
Rp 12,600 Rp 1,890 Rp 1,260 Rp 630
Rp 33,035 Rp 4,955 Rp 3,303 Rp 1,652
Rp 14,339 Rp 2,151 Rp 1,434 Rp 717
Rp 12,600 Rp 1,890 Rp 1,260 Rp 630
Rp 12,600 Rp 1,890 Rp 1,260 Rp 630
Rp 17,296 Rp 2,594 Rp 1,730 Rp 865
Rp 22,600 Rp 3,390 Rp 2,260 Rp 1,130
Rp 19,122 Rp 2,868 Rp 1,912 Rp 956
Value

Unit x Estimasi HPP


Rp 651,913
Rp 643,261
Rp 808,435
Rp 704,087
Rp 315,000
Rp 495,522
Rp 358,478
Rp 315,000
Rp 315,000
Rp 345,913
Rp 519,800
Rp 325,070
Rp 5,797,478