You are on page 1of 23

No Nama No.

Nama Barang Unit


Bluband coke and cookies 2 kg
Bluband coke and cookies 1 kg
Bluband serbaguna 1 kg
Bluband serbaguna 250 g
Blueband serbaguna 200 g
1 Bluband coke and cookies 200 g
Dutch Butter 1k g
2 Dutch Butter 200 g
Palbum 500 g
3 Palbum 250 g
1 novia andriana putri
Forvita warna kuning 250 g
Forvita warna hijau 250 g
Forvita warna orange 250 g
Forvita kemasan sachet 200 g
4 Forvita kemasan sachet 250 g
5 Filma 200 g
6 Simas Palmia 250 g
7 Amanda 200 g
8 Blue triagle creamy butter 340 g
9 Margarin Giant 200 g
Kraft Cheddar Ches 175 g
1 Kraft Single 100 g
Kraft Quick Melt 175 g
Cheesy Slice Sandwich 200 g
2
Cheesy Slice Hamburger 200 g
Meg Cheddar Ches warna Merah 180 g
3 Meg Cheddar Ches warna Hijau 180 g
Meg Cheddar Slice 100 g
2 lia nur syahidah
Keju Perfetto warna putih 250 g
4
Keju Perfetto warna orange 250 g
Prochiz Gold Cheddar 180 g
5 Prochiz Cheddar 170 g
Prochiz Spready 170 g
6 Diamond Cheddar Ches 180 g
7 Greenfields Mozzarella 200 g
8 Keju Cheesy Cheddar 180 g
kecap sedap manis botol 620 ml
kecap sedap manis botol 275 ml
1 kecap sedap manis 600 ml
kecap sedap manis 72 ml
kecap sedap manis pouch 225 ml
2 kecap manis giant 220 ml
kecap manis giant 580 ml
3 kecap tropicanaslim 200 ml
kecap bango manis botol 275 ml
kecap bango manis pedas botol 135 ml
4 kecap bango manis botol 620 ml
kecap bango manis 220 ml
3 hikmatul amalia kecap bango manis pedas 600 ml
5 kecap manis kokita 140 ml
6 kecap manis cap jeruk botol 625 ml
7 kecap manis angsa botol 600 ml
kecap ABC manis botol 135 ml
kecap ABC manis 520 ml
8
kecap ABC manis pouc 225 ml
kecap ABC manis botol 620 ml
kecap indofood botol 140 ml
kecap indofood botol 138 ml
9
kecap indofood manis 200 ml
kecap indofood manis 520 ml
1 Bimoli Refill 1000 mL
Bimoli Refill 2000 mL
Bimoli Botol 1000 mL
Bimoli Botol 2000 mL
Bimoli Spesial Refill 1000 mL
Bimoli Spesial Refill 2000 mL
Bimoli Spesial Botol 1000 mL
Bimoli Spesial Botol 2000 mL
Bimoli Spesial 5000 mL
Bimoli 5000 mL
2 Tropical Refill 1000 mL
Tropical Refill 2000 mL
Tropical Botol 1000 mL
Tropical Botol 2000 mL
3 Fortune Refill 1000 mL
Fortune Refill 2000 mL
4 Sania Refill 1000 mL
Sania Refill 2000 mL
Sania Botol 2000 mL
Sania 5000 mL
5 Oryza Grace (Rice Bran Oil) Botol 1000 mL
6 Mazola (Canola Oil) 450 mL
Mazola (Canola Oil) 900 mL
Mazola (Corn Oil) 900 mL
7 Filma Refill 1000 mL
Filma Refill 2000 mL
Filma Botol 1000 mL
Filma Botol 2000 mL
Filma 5000 mL
8 Sunco Refill 1000 mL
Sunco Refill 2000 mL
Sunco Botol 2000 mL
4 nurul hidayat Sunco 5000 mL
9 Forvita Refill 1000 mL
Forvita Refill 1800 mL
10 Sovia Refill 1000 mL
Sovia Refill 2000 mL
11 Cemara Refill 2000 mL
12 Giant Refill 1000 mL
Giant Refill 2000 mL
13 Sedaap Refill 1000 mL
Sedaap Refill 2000 mL
14 Kunci Mas Refill 1000 mL
Kunci Mas Refill 2000 mL
15 Ikan Dorang Spesial Refill 1000 mL
Ikan Dorang Mas Refill 1000 mL
Ikan Dorang Spesial Refill 2000 mL
Ikan Dorang Spesial Botol 2000 mL
Ikan Dorang Mas Refill 2000 mL
Ikan Dorang Spesial 5000 mL
16 Happy (Soya Oil) Botol 1000 mL
Happy (Soya Oil) Botol 2000 mL
17 Tropicana Slim (Canola Oil) Botol 2000 mL
Tropicana Slim (Corn Oil) Refill 1000 mL
18 Barco 1000 mL
Barco 2000 mL
19 Kroger (Salad Oil) 3000 mL
20 Rose Brand 2000 mL
21 Well 2000 mL
22 Bertolli Extra Virgin 250 mL
Bertolli Extra Virgin 500 mL
Bertolli Classico 250 mL
Bertolli Classico 500 mL
Bertolli Extra Light 250 mL
Bertolli Extra Light 500 mL
Jumlah Barang Harga Jual Asumsi Harga Beli PPn 10% Laba 5%
20 Rp 104,600 Rp 93,393 Rp 9,339 Rp 4,669.64
25 Rp 51,900 Rp 46,339 Rp 4,634 Rp 2,316.96
25 Rp 52,500 Rp 46,875 Rp 4,688 Rp 2,343.75
72 Rp 10,500 Rp 9,375 Rp 938 Rp 468.75
60 Rp 6,300 Rp 5,625 Rp 563 Rp 281.25
60 Rp 6,700 Rp 5,982 Rp 598 Rp 299.11
4 Rp 284,400 Rp 253,929 Rp 25,393 Rp 12,696.43
64 Rp 68,600 Rp 61,250 Rp 6,125 Rp 3,062.50
24 Rp 13,300 Rp 11,875 Rp 1,188 Rp 593.75
48 Rp 8,200 Rp 7,321 Rp 732 Rp 366.07
24 Rp 9,500 Rp 8,482 Rp 848 Rp 424.11
12 Rp 9,500 Rp 8,482 Rp 848 Rp 424.11
100 Rp 9,500 Rp 8,482 Rp 848 Rp 424.11
100 Rp 4,000 Rp 3,571 Rp 357 Rp 178.57
280 Rp 6,300 Rp 5,625 Rp 563 Rp 281.25
30 Rp 4,300 Rp 3,839 Rp 384 Rp 191.96
40 Rp 3,800 Rp 3,393 Rp 339 Rp 169.64
40 Rp 3,900 Rp 3,482 Rp 348 Rp 174.11
40 Rp 85,500 Rp 76,339 Rp 7,634 Rp 3,816.96
100 Rp 9,000 Rp 8,036 Rp 804 Rp 401.79
210 Rp 21,400.00 Rp 19,107 Rp 1,911 Rp 955.36
120 Rp 19,000.00 Rp 16,964 Rp 1,696 Rp 848.21
40 Rp 28,400.00 Rp 25,357 Rp 2,536 Rp 1,267.86
20 Rp 25,900.00 Rp 23,125 Rp 2,313 Rp 1,156.25
20 Rp 25,900.00 Rp 23,125 Rp 2,313 Rp 1,156.25
72 Rp 17,200.00 Rp 15,357 Rp 1,536 Rp 767.86
30 Rp 17,200.00 Rp 15,357 Rp 1,536 Rp 767.86
28 Rp 6,000.00 Rp 5,357 Rp 536 Rp 267.86
20 Rp 80,900.00 Rp 72,232 Rp 7,223 Rp 3,611.61
10 Rp 75,400.00 Rp 67,321 Rp 6,732 Rp 3,366.07
40 Rp 15,490.00 Rp 13,830 Rp 1,383 Rp 691.52
40 Rp 14,900.00 Rp 13,304 Rp 1,330 Rp 665.18
48 Rp 12,600.00 Rp 11,250 Rp 1,125 Rp 562.50
36 Rp 19,500.00 Rp 17,411 Rp 1,741 Rp 870.54
20 Rp 33,500.00 Rp 29,911 Rp 2,991 Rp 1,495.54
60 Rp 16,900.00 Rp 15,089 Rp 1,509 Rp 754.46
35 Rp 21,800 Rp 19,464 Rp 1,946 Rp 973.21
25 Rp 12,600 Rp 11,250 Rp 1,125 Rp 562.50
25 Rp 15,800 Rp 14,107 Rp 1,411 Rp 705.36
15 Rp 2,100 Rp 1,875 Rp 188 Rp 93.75
50 Rp 8,200 Rp 7,321 Rp 732 Rp 366.07
30 Rp 7,600 Rp 6,786 Rp 679 Rp 339.29
15 Rp 17,400 Rp 15,536 Rp 1,554 Rp 776.79
21 Rp 25,800 Rp 23,036 Rp 2,304 Rp 1,151.79
17 Rp 17,200 Rp 15,357 Rp 1,536 Rp 767.86
20 Rp 9,400 Rp 8,393 Rp 839 Rp 419.64
75 Rp 40,900 Rp 36,518 Rp 3,652 Rp 1,825.89
100 Rp 13,000 Rp 11,607 Rp 1,161 Rp 580.36
150 Rp 27,300 Rp 24,375 Rp 2,438 Rp 1,218.75
30 Rp 7,800 Rp 6,964 Rp 696 Rp 348.21
36 Rp 30,000 Rp 26,786 Rp 2,679 Rp 1,339.29
25 Rp 22,300 Rp 19,911 Rp 1,991 Rp 995.54
20 Rp 5,800 Rp 5,179 Rp 518 Rp 258.93
55 Rp 18,500 Rp 16,518 Rp 1,652 Rp 825.89
75 Rp 9,600 Rp 8,571 Rp 857 Rp 428.57
45 Rp 21,800 Rp 19,464 Rp 1,946 Rp 973.21
50 Rp 4,600 Rp 4,107 Rp 411 Rp 205.36
115 Rp 5,700 Rp 5,089 Rp 509 Rp 254.46
180 Rp 4,900 Rp 4,375 Rp 438 Rp 218.75
75 Rp 14,900 Rp 13,304 Rp 1,330 Rp 665.18
5 Rp 14,590 Rp 13,027 Rp 1,303 Rp 651.34
28 Rp 23,990 Rp 21,420 Rp 2,142 Rp 1,070.98
8 Rp 15,290 Rp 13,652 Rp 1,365 Rp 682.59
3 Rp 29,990 Rp 26,777 Rp 2,678 Rp 1,338.84
10 Rp 15,490 Rp 13,830 Rp 1,383 Rp 691.52
29 Rp 23,990 Rp 21,420 Rp 2,142 Rp 1,070.98
8 Rp 15,890 Rp 14,188 Rp 1,419 Rp 709.38
6 Rp 31,290 Rp 27,938 Rp 2,794 Rp 1,396.88
9 Rp 74,990 Rp 66,955 Rp 6,696 Rp 3,347.77
6 Rp 72,790 Rp 64,991 Rp 6,499 Rp 3,249.55
15 Rp 16,690 Rp 14,902 Rp 1,490 Rp 745.09
24 Rp 24,490 Rp 21,866 Rp 2,187 Rp 1,093.30
14 Rp 17,690 Rp 15,795 Rp 1,579 Rp 789.73
5 Rp 35,190 Rp 31,420 Rp 3,142 Rp 1,570.98
12 Rp 14,290 Rp 12,759 Rp 1,276 Rp 637.95
26 Rp 20,900 Rp 18,661 Rp 1,866 Rp 933.04
18 Rp 14,490 Rp 12,938 Rp 1,294 Rp 646.88
16 Rp 25,990 Rp 23,205 Rp 2,321 Rp 1,160.27
6 Rp 28,990 Rp 25,884 Rp 2,588 Rp 1,294.20
2 Rp 73,990 Rp 66,063 Rp 6,606 Rp 3,303.13
1 Rp 68,990 Rp 61,598 Rp 6,160 Rp 3,079.91
10 Rp 52,290 Rp 46,688 Rp 4,669 Rp 2,334.38
5 Rp 89,990 Rp 80,348 Rp 8,035 Rp 4,017.41
4 Rp 101,690 Rp 90,795 Rp 9,079 Rp 4,539.73
12 Rp 17,090 Rp 15,259 Rp 1,526 Rp 762.95
25 Rp 33,490 Rp 29,902 Rp 2,990 Rp 1,495.09
14 Rp 18,290 Rp 16,330 Rp 1,633 Rp 816.52
6 Rp 35,490 Rp 31,688 Rp 3,169 Rp 1,584.38
7 Rp 87,490 Rp 78,116 Rp 7,812 Rp 3,905.80
14 Rp 15,690 Rp 14,009 Rp 1,401 Rp 700.45
24 Rp 29,690 Rp 26,509 Rp 2,651 Rp 1,325.45
9 Rp 31,690 Rp 28,295 Rp 2,829 Rp 1,414.73
8 Rp 78,890 Rp 70,438 Rp 7,044 Rp 3,521.88
20 Rp 15,690 Rp 14,009 Rp 1,401 Rp 700.45
9 Rp 31,090 Rp 27,759 Rp 2,776 Rp 1,387.95
10 Rp 13,990 Rp 12,491 Rp 1,249 Rp 624.55
9 Rp 26,990 Rp 24,098 Rp 2,410 Rp 1,204.91
13 Rp 26,590 Rp 23,741 Rp 2,374 Rp 1,187.05
14 Rp 12,990 Rp 11,598 Rp 1,160 Rp 579.91
28 Rp 24,990 Rp 22,313 Rp 2,231 Rp 1,115.63
4 Rp 14,490 Rp 12,938 Rp 1,294 Rp 646.88
5 Rp 26,490 Rp 23,652 Rp 2,365 Rp 1,182.59
10 Rp 16,490 Rp 14,723 Rp 1,472 Rp 736.16
8 Rp 32,990 Rp 29,455 Rp 2,946 Rp 1,472.77
10 Rp 33,290 Rp 29,723 Rp 2,972 Rp 1,486.16
9 Rp 19,290 Rp 17,223 Rp 1,722 Rp 861.16
8 Rp 65,190 Rp 58,205 Rp 5,821 Rp 2,910.27
4 Rp 71,290 Rp 63,652 Rp 6,365 Rp 3,182.59
10 Rp 35,190 Rp 31,420 Rp 3,142 Rp 1,570.98
1 Rp 172,190 Rp 153,741 Rp 15,374 Rp 7,687.05
3 Rp 35,590 Rp 31,777 Rp 3,178 Rp 1,588.84
1 Rp 67,890 Rp 60,616 Rp 6,062 Rp 3,030.80
7 Rp 77,490 Rp 69,188 Rp 6,919 Rp 3,459.38
12 Rp 81,490 Rp 72,759 Rp 7,276 Rp 3,637.95
8 Rp 36,590 Rp 32,670 Rp 3,267 Rp 1,633.48
2 Rp 73,190 Rp 65,348 Rp 6,535 Rp 3,267.41
3 Rp 141,690 Rp 126,509 Rp 12,651 Rp 6,325.45
10 Rp 29,690 Rp 26,509 Rp 2,651 Rp 1,325.45
12 Rp 32,190 Rp 28,741 Rp 2,874 Rp 1,437.05
8 Rp 59,290 Rp 52,938 Rp 5,294 Rp 2,646.88
4 Rp 110,990 Rp 99,098 Rp 9,910 Rp 4,954.91
4 Rp 51,490 Rp 45,973 Rp 4,597 Rp 2,298.66
10 Rp 93,490 Rp 83,473 Rp 8,347 Rp 4,173.66
12 Rp 54,890 Rp 49,009 Rp 4,901 Rp 2,450.45
8 Rp 96,490 Rp 86,152 Rp 8,615 Rp 4,307.59
Harga Perolehan Unit x Harga Perolehan
Rp 90,591 Rp 1,811,821
Rp 44,949 Rp 1,123,728
Rp 45,469 Rp 1,136,719
Rp 9,094 Rp 654,750
Rp 5,456 Rp 327,375
Rp 5,803 Rp 348,161
Rp 246,311 Rp 985,243
Rp 59,413 Rp 3,802,400
Rp 11,519 Rp 276,450
Rp 7,102 Rp 340,886
Rp 8,228 Rp 197,464
Rp 8,228 Rp 98,732
Rp 8,228 Rp 822,768
Rp 3,464 Rp 346,429
Rp 5,456 Rp 1,527,750
Rp 3,724 Rp 111,723
Rp 3,291 Rp 131,643
Rp 3,378 Rp 135,107
Rp 74,049 Rp 2,961,964
Rp 7,795 Rp 779,464
Rp 18,534 Rp 3,892,125
Rp 16,455 Rp 1,974,643
Rp 24,596 Rp 983,857
Rp 22,431 Rp 448,625
Rp 22,431 Rp 448,625
Rp 14,896 Rp 1,072,543
Rp 14,896 Rp 446,893
Rp 5,196 Rp 145,500
Rp 70,065 Rp 1,401,304
Rp 65,302 Rp 653,018
Rp 13,415 Rp 536,618
Rp 12,904 Rp 516,179
Rp 10,913 Rp 523,800
Rp 16,888 Rp 607,982
Rp 29,013 Rp 580,268
Rp 14,637 Rp 878,196
Rp 18,880 Rp 660,813
Rp 10,913 Rp 272,813
Rp 13,684 Rp 342,098
Rp 1,819 Rp 27,281
Rp 7,102 Rp 355,089
Rp 6,582 Rp 197,464
Rp 15,070 Rp 226,045
Rp 22,345 Rp 469,238
Rp 14,896 Rp 253,239
Rp 8,141 Rp 162,821
Rp 35,422 Rp 2,656,674
Rp 11,259 Rp 1,125,893
Rp 23,644 Rp 3,546,563
Rp 6,755 Rp 202,661
Rp 25,982 Rp 935,357
Rp 19,313 Rp 482,835
Rp 5,023 Rp 100,464
Rp 16,022 Rp 881,228
Rp 8,314 Rp 623,571
Rp 18,880 Rp 849,616
Rp 3,984 Rp 199,196
Rp 4,937 Rp 567,710
Rp 4,244 Rp 763,875
Rp 12,904 Rp 967,835
Rp 12,636 Rp 63,180
Rp 20,777 Rp 581,758
Rp 13,242 Rp 105,938
Rp 25,973 Rp 77,920
Rp 13,415 Rp 134,154
Rp 20,777 Rp 602,535
Rp 13,762 Rp 110,095
Rp 27,099 Rp 162,596
Rp 64,947 Rp 584,520
Rp 63,041 Rp 378,248
Rp 14,455 Rp 216,821
Rp 21,210 Rp 509,042
Rp 15,321 Rp 214,491
Rp 30,477 Rp 152,385
Rp 12,376 Rp 148,514
Rp 18,101 Rp 470,623
Rp 12,549 Rp 225,889
Rp 22,509 Rp 360,147
Rp 25,107 Rp 150,644
Rp 64,081 Rp 128,161
Rp 59,750 Rp 59,750
Rp 45,287 Rp 452,869
Rp 77,938 Rp 389,689
Rp 88,071 Rp 352,283
Rp 14,801 Rp 177,614
Rp 29,005 Rp 725,118
Rp 15,840 Rp 221,766
Rp 30,737 Rp 184,421
Rp 75,773 Rp 530,408
Rp 13,589 Rp 190,241
Rp 25,714 Rp 617,128
Rp 27,446 Rp 247,012
Rp 68,324 Rp 546,595
Rp 13,589 Rp 271,773
Rp 26,926 Rp 242,335
Rp 12,116 Rp 121,163
Rp 23,375 Rp 210,377
Rp 23,029 Rp 299,375
Rp 11,250 Rp 157,504
Rp 21,643 Rp 606,008
Rp 12,549 Rp 50,198
Rp 22,942 Rp 114,711
Rp 14,282 Rp 142,815
Rp 28,572 Rp 228,574
Rp 28,832 Rp 288,315
Rp 16,707 Rp 150,359
Rp 56,459 Rp 451,674
Rp 61,742 Rp 246,969
Rp 30,477 Rp 304,771
Rp 149,129 Rp 149,129
Rp 30,823 Rp 92,470
Rp 58,798 Rp 58,798
Rp 67,112 Rp 469,783
Rp 70,576 Rp 846,914
Rp 31,690 Rp 253,516
Rp 63,388 Rp 126,776
Rp 122,714 Rp 368,141
Rp 25,714 Rp 257,137
Rp 27,879 Rp 334,546
Rp 51,349 Rp 410,795
Rp 96,125 Rp 384,501
Rp 44,594 Rp 178,376
Rp 80,969 Rp 809,690
Rp 47,539 Rp 570,464
Rp 83,567 Rp 668,538
Total Rp 69,840,182
Nama: NOVIA ANDRIANA PUTRI
NPM: 21501082030

Laporan P
Supermark
M
Tanggal 1

Jumlah
No Nama Barang Unit Harga Jual
Barang
1 Bluband coke and cookies 20 2kg Rp 104,600
Bluband coke and cookies 25 1kg Rp 51,900
Bluband serbaguna 25 1kg Rp 52,500
Bluband serbaguna 72 250g Rp 10,500
Blueband serbaguna 60 200g Rp 6,300
Bluband coke and cookies 60 200g Rp 6,700
2 Dutch Butter 4 1kg Rp 284,400
Dutch Butter 64 200g Rp 68,600
3 Palbum 24 500g Rp 13,300
Palbum 48 250g Rp 8,200
4 Forvita warna kuning 24 250g Rp 9,500
Forvita warna hijau 12 250g Rp 9,500
Forvita warna orange 100 250g Rp 9,500
Forvita kemasan sachet 100 200g Rp 4,000
Forvita kemasan sachet 280 250g Rp 6,300
5 Filma 30 200g Rp 4,300
6 Simas Palmia 40 250g Rp 3,800
7 Amanda 40 200g Rp 3,900
8 Blue triagle creamy butter 40 340g Rp 85,500
9 Margarin Giant 100 200g Rp 9,000
Laporan Persediaan Barang
Supermarket Giant (MOG)
Margarin
Tanggal 1 November 2017

Estimasi Laba
Estimasi HPP PPN 10% Laba 5% Value
+ PPN (15 %)
Rp 90,957 Rp 13,643 Rp 9,096 Rp 4,548 Rp 1,819,130
Rp 45,130 Rp 6,770 Rp 4,513 Rp 2,257 Rp 1,128,261
Rp 45,652 Rp 6,848 Rp 4,565 Rp 2,283 Rp 1,141,304
Rp 9,130 Rp 1,370 Rp 913 Rp 457 Rp 657,391
Rp 5,478 Rp 822 Rp 548 Rp 274 Rp 328,696
Rp 5,826 Rp 874 Rp 583 Rp 291 Rp 349,565
Rp 247,304 Rp 37,096 Rp 24,730 Rp 12,365 Rp 989,217
Rp 59,652 Rp 8,948 Rp 5,965 Rp 2,983 Rp 3,817,739
Rp 11,565 Rp 1,735 Rp 1,157 Rp 578 Rp 277,565
Rp 7,130 Rp 1,070 Rp 713 Rp 357 Rp 342,261
Rp 8,261 Rp 1,239 Rp 826 Rp 413 Rp 198,261
Rp 8,261 Rp 1,239 Rp 826 Rp 413 Rp 99,130
Rp 8,261 Rp 1,239 Rp 826 Rp 413 Rp 826,087
Rp 3,478 Rp 522 Rp 348 Rp 174 Rp 347,826
Rp 5,478 Rp 822 Rp 548 Rp 274 Rp 1,533,913
Rp 3,739 Rp 561 Rp 374 Rp 187 Rp 112,174
Rp 3,304 Rp 496 Rp 330 Rp 165 Rp 132,174
Rp 3,391 Rp 509 Rp 339 Rp 170 Rp 135,652
Rp 74,348 Rp 11,152 Rp 7,435 Rp 3,717 Rp 2,973,913
Rp 7,826 Rp 1,174 Rp 783 Rp 391 Rp 782,609
Nama: LIA NUR SYAHIDAH
NPM: 21501082032

Laporan Persediaa
Supermarket Gian
KEJU
Tanggal 1 Novemb

Jumlah
No Nama Barang Unit Harga Jual
Barang
Kraft Cheddar Ches 210 175 g Rp 21,400.00
1 Kraft Single 120 100 g Rp 19,000.00
Kraft Quick Melt 40 175 g Rp 28,400.00
Cheesy Slice Sandwich 20 200 g Rp 25,900.00
2
Cheesy Slice Hamburger 20 200 g Rp 25,900.00
Meg Cheddar Ches warna Mera 72 180 g Rp 17,200.00
3 Meg Cheddar Ches warna Hijau 30 180 g Rp 17,200.00
Meg Cheddar Slice 28 100 g Rp 6,000.00
Keju Perfetto warna putih 20 250 g Rp 80,900.00
4
Keju Perfetto warna orange 10 250 g Rp 75,400.00
Prochiz Gold Cheddar 40 180 g Rp 15,490.00
5 Prochiz Cheddar 40 170 g Rp 14,900.00
Prochiz Spready 48 170 g Rp 12,600.00
6 Diamond Cheddar Ches 36 180 g Rp 19,500.00
7 Greenfields Mozzarella 20 200 g Rp 33,500.00
8 Keju Cheesy Cheddar 60 180 g Rp 16,900.00
Laporan Persediaan Barang
Supermarket Giant (MOG)
KEJU
Tanggal 1 November 2017

Estimasi Laba
Estimasi HPP PPN 10% Laba 5% Value
+ PPN (15 %)
Rp 18,609 Rp 2,791 Rp 1,861 Rp 930 Rp 3,907,826
Rp 16,522 Rp 2,478 Rp 1,652 Rp 826 Rp 1,982,609
Rp 24,696 Rp 3,704 Rp 2,470 Rp 1,235 Rp 987,826
Rp 22,522 Rp 3,378 Rp 2,252 Rp 1,126 Rp 450,435
Rp 22,522 Rp 3,378 Rp 2,252 Rp 1,126 Rp 450,435
Rp 14,957 Rp 2,243 Rp 1,496 Rp 748 Rp 1,076,870
Rp 14,957 Rp 2,243 Rp 1,496 Rp 748 Rp 448,696
Rp 5,217 Rp 783 Rp 522 Rp 261 Rp 146,087
Rp 70,348 Rp 10,552 Rp 7,035 Rp 3,517 Rp 1,406,957
Rp 65,565 Rp 9,835 Rp 6,557 Rp 3,278 Rp 655,652
Rp 13,470 Rp 2,020 Rp 1,347 Rp 673 Rp 538,783
Rp 12,957 Rp 1,943 Rp 1,296 Rp 648 Rp 518,261
Rp 10,957 Rp 1,643 Rp 1,096 Rp 548 Rp 525,913
Rp 16,957 Rp 2,543 Rp 1,696 Rp 848 Rp 610,435
Rp 29,130 Rp 4,370 Rp 2,913 Rp 1,457 Rp 582,609
Rp 14,696 Rp 2,204 Rp 1,470 Rp 735 Rp 881,739
Nama: HIKMATUL AMALIYA
NPM: 21501082031

Laporan Persediaan Bara


Supermarket Giant (MOG
KECAP
Tanggal 1 November 201

Jumlah
No Nama Barang Unit Harga Jual Estimasi HPP
Barang
kecap sedap manis botol 35 620 ml Rp 21,800 Rp 18,957
kecap sedap manis botol 25 275 ml Rp 12,600 Rp 10,957
1 kecap sedap manis 25 600 ml Rp 15,800 Rp 13,739
kecap sedap manis 15 72 ml Rp 2,100 Rp 1,826
kecap sedap manis pouch 50 225 ml Rp 8,200 Rp 7,130
kecap manis giant 30 220 ml Rp 7,600 Rp 6,609
2
kecap manis giant 15 580 ml Rp 17,400 Rp 15,130
3 kecap tropicanaslim 21 200 ml Rp 25,800 Rp 22,435
kecap bango manis botol 17 275 ml Rp 17,200 Rp 14,957
kecap bango manis pedas bo 20 135 ml Rp 9,400 Rp 8,174
4 kecap bango manis botol 75 620 ml Rp 40,900 Rp 35,565
kecap bango manis 100 220 ml Rp 13,000 Rp 11,304
kecap bango manis pedas 150 600 ml Rp 27,300 Rp 23,739
5 kecap manis kokita 30 140 ml Rp 7,800 Rp 6,783
6 kecap manis cap jeruk botol 36 625 ml Rp 30,000 Rp 26,087
7 kecap manis angsa botol 25 600 ml Rp 22,300 Rp 19,391
kecap ABC manis botol 20 135 ml Rp 5,800 Rp 5,043
kecap ABC manis 55 520 ml Rp 18,500 Rp 16,087
8
kecap ABC manis pouc 75 225 ml Rp 9,600 Rp 8,348
kecap ABC manis botol 45 620 ml Rp 21,800 Rp 18,957
kecap indofood botol 50 140 ml Rp 4,600 Rp 4,000
kecap indofood botol 115 138 ml Rp 5,700 Rp 4,957
9
kecap indofood manis 180 200 ml Rp 4,900 Rp 4,261
kecap indofood manis 75 520 ml Rp 14,900 Rp 12,957
aporan Persediaan Barang
Supermarket Giant (MOG)
KECAP
Tanggal 1 November 2017

Estimasi Laba
PPN 10% Laba 5% Value
+ PPN (15 %)
Rp 2,843 Rp 1,896 Rp 948 Rp 663,478
Rp 1,643 Rp 1,096 Rp 548 Rp 273,913
Rp 2,061 Rp 1,374 Rp 687 Rp 343,478
Rp 274 Rp 183 Rp 91 Rp 27,391
Rp 1,070 Rp 713 Rp 357 Rp 356,522
Rp 991 Rp 661 Rp 330 Rp 198,261
Rp 2,270 Rp 1,513 Rp 757 Rp 226,957
Rp 3,365 Rp 2,243 Rp 1,122 Rp 471,130
Rp 2,243 Rp 1,496 Rp 748 Rp 254,261
Rp 1,226 Rp 817 Rp 409 Rp 163,478
Rp 5,335 Rp 3,557 Rp 1,778 Rp 2,667,391
Rp 1,696 Rp 1,130 Rp 565 Rp 1,130,435
Rp 3,561 Rp 1,187 Rp 3,560,870
Rp 1,017 Rp 678 Rp 339 Rp 203,478
Rp 3,913 Rp 2,609 Rp 1,304 Rp 939,130
Rp 2,909 Rp 1,939 Rp 970 Rp 484,783
Rp 757 Rp 504 Rp 252 Rp 100,870
Rp 2,413 Rp 1,609 Rp 804 Rp 884,783
Rp 1,252 Rp 835 Rp 417 Rp 626,087
Rp 2,843 Rp 1,896 Rp 948 Rp 853,043
Rp 600 Rp 400 Rp 200 Rp 200,000
Rp 743 Rp 496 Rp 248 Rp 570,000
Rp 639 Rp 426 Rp 213 Rp 766,957
Rp 1,943 Rp 1,296 Rp 648 Rp 971,739
NAMA : NURUL HIDAYAT
NPM : 21501082023

Laporan Persediaa
Supermarket Gian
Minyak Gore
Tanggal 1 Novemb

Jumlah
No Nama Barang Unit Harga Jual Estimasi HPP
Barang
Bimoli Refill 5 1000 mL Rp 14,590 Rp 12,687
Bimoli Refill 28 2000 mL Rp 23,990 Rp 20,861
Bimoli Botol 8 1000 mL Rp 15,290 Rp 13,296
Bimoli Botol 3 2000 mL Rp 29,990 Rp 26,078
Bimoli Spesial Refill 10 1000 mL Rp 15,490 Rp 13,470
1
Bimoli Spesial Refill 29 2000 mL Rp 23,990 Rp 20,861
Bimoli Spesial Botol 8 1000 mL Rp 15,890 Rp 13,817
Bimoli Spesial Botol 6 2000 mL Rp 31,290 Rp 27,209
Bimoli Spesial 9 5000 mL Rp 74,990 Rp 65,209
Bimoli 6 5000 mL Rp 72,790 Rp 63,296
2 Tropical Refill 15 1000 mL Rp 16,690 Rp 14,513
Tropical Refill 24 2000 mL Rp 24,490 Rp 21,296
Tropical Botol 14 1000 mL Rp 17,690 Rp 15,383
Tropical Botol 5 2000 mL Rp 35,190 Rp 30,600
3 Fortune Refill 12 1000 mL Rp 14,290 Rp 12,426
Fortune Refill 26 2000 mL Rp 20,900 Rp 18,174
4 Sania Refill 18 1000 mL Rp 14,490 Rp 12,600
Sania Refill 16 2000 mL Rp 25,990 Rp 22,600
Sania Botol 6 2000 mL Rp 28,990 Rp 25,209
Sania 2 5000 mL Rp 73,990 Rp 64,339
5 Oryza Grace (Rice Bran O 1 1000 mL Rp 68,990 Rp 59,991
6 Mazola (Canola Oil) 10 450 mL Rp 52,290 Rp 45,470
Mazola (Canola Oil) 5 900 mL Rp 89,990 Rp 78,252
Mazola (Corn Oil) 4 900 mL Rp 101,690 Rp 88,426
7 Filma Refill 12 1000 mL Rp 17,090 Rp 14,861
Filma Refill 25 2000 mL Rp 33,490 Rp 29,122
Filma Botol 14 1000 mL Rp 18,290 Rp 15,904
Filma Botol 6 2000 mL Rp 35,490 Rp 30,861
Filma 7 5000 mL Rp 87,490 Rp 76,078
8 Sunco Refill 14 1000 mL Rp 15,690 Rp 13,643
Sunco Refill 24 2000 mL Rp 29,690 Rp 25,817
Sunco Botol 9 2000 mL Rp 31,690 Rp 27,557
Sunco 8 5000 mL Rp 78,890 Rp 68,600
9 Forvita Refill 20 1000 mL Rp 15,690 Rp 13,643
Forvita Refill 9 1800 mL Rp 31,090 Rp 27,035
10 Sovia Refill 10 1000 mL Rp 13,990 Rp 12,165
Sovia Refill 9 2000 mL Rp 26,990 Rp 23,470
11 Cemara Refill 13 2000 mL Rp 26,590 Rp 23,122
12 Giant Refill 14 1000 mL Rp 12,990 Rp 11,296
Giant Refill 28 2000 mL Rp 24,990 Rp 21,730
13 Sedaap Refill 4 1000 mL Rp 14,490 Rp 12,600
Sedaap Refill 5 2000 mL Rp 26,490 Rp 23,035
14 Kunci Mas Refill 10 1000 mL Rp 16,490 Rp 14,339
Kunci Mas Refill 8 2000 mL Rp 32,990 Rp 28,687
15 Ikan Dorang Spesial Refi 10 1000 mL Rp 33,290 Rp 28,948
Ikan Dorang Mas Refill 9 1000 mL Rp 19,290 Rp 16,774
Ikan Dorang Spesial Refi 8 2000 mL Rp 65,190 Rp 56,687
Ikan Dorang Spesial Boto 4 2000 mL Rp 71,290 Rp 61,991
Ikan Dorang Mas Refill 10 2000 mL Rp 35,190 Rp 30,600
Ikan Dorang Spesial 1 5000 mL Rp 172,190 Rp 149,730
16 Happy (Soya Oil) Botol 3 1000 mL Rp 35,590 Rp 30,948
Happy (Soya Oil) Botol 1 2000 mL Rp 67,890 Rp 59,035
17 Tropicana Slim (Canola O 7 2000 mL Rp 77,490 Rp 67,383
Tropicana Slim (Corn Oil) 12 1000 mL Rp 81,490 Rp 70,861
18 Barco 8 1000 mL Rp 36,590 Rp 31,817
Barco 2 2000 mL Rp 73,190 Rp 63,643
19 Kroger (Salad Oil) 3 3000 mL Rp 141,690 Rp 123,209
20 Rose Brand 10 2000 mL Rp 29,690 Rp 25,817
21 Well 12 2000 mL Rp 32,190 Rp 27,991
22 Bertolli Extra Virgin 8 250 mL Rp 59,290 Rp 51,557
Bertolli Extra Virgin 4 500 mL Rp 110,990 Rp 96,513
Bertolli Classico 4 250 mL Rp 51,490 Rp 44,774
Bertolli Classico 10 500 mL Rp 93,490 Rp 81,296
Bertolli Extra Light 12 250 mL Rp 54,890 Rp 47,730
Bertolli Extra Light 8 500 mL Rp 96,490 Rp 83,904
Laporan Persediaan Barang
Supermarket Giant (MOG)
Minyak Goreng
Tanggal 1 November 2017

Estimasi Laba +
PPN 10% Laba 5% Value
PPN (15 %)
Rp 1,903 Rp 1,269 Rp 634 Rp 63,435
Rp 3,129 Rp 2,086 Rp 1,043 Rp 584,104
Rp 1,994 Rp 1,330 Rp 665 Rp 106,365
Rp 3,912 Rp 2,608 Rp 1,304 Rp 78,235
Rp 2,020 Rp 1,347 Rp 673 Rp 134,696
Rp 3,129 Rp 2,086 Rp 1,043 Rp 604,965
Rp 2,073 Rp 1,382 Rp 691 Rp 110,539
Rp 4,081 Rp 2,721 Rp 1,360 Rp 163,252
Rp 9,781 Rp 6,521 Rp 3,260 Rp 586,878
Rp 9,494 Rp 6,330 Rp 3,165 Rp 379,774
Rp 2,177 Rp 1,451 Rp 726 Rp 217,696
Rp 3,194 Rp 2,130 Rp 1,065 Rp 511,096
Rp 2,307 Rp 1,538 Rp 769 Rp 215,357
Rp 4,590 Rp 3,060 Rp 1,530 Rp 153,000
Rp 1,864 Rp 1,243 Rp 621 Rp 149,113
Rp 2,726 Rp 1,817 Rp 909 Rp 472,522
Rp 1,890 Rp 1,260 Rp 630 Rp 226,800
Rp 3,390 Rp 2,260 Rp 1,130 Rp 361,600
Rp 3,781 Rp 2,521 Rp 1,260 Rp 151,252
Rp 9,651 Rp 6,434 Rp 3,217 Rp 128,678
Rp 8,999 Rp 5,999 Rp 3,000 Rp 59,991
Rp 6,820 Rp 4,547 Rp 2,273 Rp 454,696
Rp 11,738 Rp 7,825 Rp 3,913 Rp 391,261
Rp 13,264 Rp 8,843 Rp 4,421 Rp 353,704
Rp 2,229 Rp 1,486 Rp 743 Rp 178,330
Rp 4,368 Rp 2,912 Rp 1,456 Rp 728,043
Rp 2,386 Rp 1,590 Rp 795 Rp 222,661
Rp 4,629 Rp 3,086 Rp 1,543 Rp 185,165
Rp 11,412 Rp 7,608 Rp 3,804 Rp 532,548
Rp 2,047 Rp 1,364 Rp 682 Rp 191,009
Rp 3,873 Rp 2,582 Rp 1,291 Rp 619,617
Rp 4,133 Rp 2,756 Rp 1,378 Rp 248,009
Rp 10,290 Rp 6,860 Rp 3,430 Rp 548,800
Rp 2,047 Rp 1,364 Rp 682 Rp 272,870
Rp 4,055 Rp 2,703 Rp 1,352 Rp 243,313
Rp 1,825 Rp 1,217 Rp 608 Rp 121,652
Rp 3,520 Rp 2,347 Rp 1,173 Rp 211,226
Rp 3,468 Rp 2,312 Rp 1,156 Rp 300,583
Rp 1,694 Rp 1,130 Rp 565 Rp 158,139
Rp 3,260 Rp 2,173 Rp 1,087 Rp 608,452
Rp 1,890 Rp 1,260 Rp 630 Rp 50,400
Rp 3,455 Rp 2,303 Rp 1,152 Rp 115,174
Rp 2,151 Rp 1,434 Rp 717 Rp 143,391
Rp 4,303 Rp 2,869 Rp 1,434 Rp 229,496
Rp 4,342 Rp 2,895 Rp 1,447 Rp 289,478
Rp 2,516 Rp 1,677 Rp 839 Rp 150,965
Rp 8,503 Rp 5,669 Rp 2,834 Rp 453,496
Rp 9,299 Rp 6,199 Rp 3,100 Rp 247,965
Rp 4,590 Rp 3,060 Rp 1,530 Rp 306,000
Rp 22,460 Rp 14,973 Rp 7,487 Rp 149,730
Rp 4,642 Rp 3,095 Rp 1,547 Rp 92,843
Rp 8,855 Rp 5,903 Rp 2,952 Rp 59,035
Rp 10,107 Rp 6,738 Rp 3,369 Rp 471,678
Rp 10,629 Rp 7,086 Rp 3,543 Rp 850,330
Rp 4,773 Rp 3,182 Rp 1,591 Rp 254,539
Rp 9,547 Rp 6,364 Rp 3,182 Rp 127,287
Rp 18,481 Rp 12,321 Rp 6,160 Rp 369,626
Rp 3,873 Rp 2,582 Rp 1,291 Rp 258,174
Rp 4,199 Rp 2,799 Rp 1,400 Rp 335,896
Rp 7,733 Rp 5,156 Rp 2,578 Rp 412,452
Rp 14,477 Rp 9,651 Rp 4,826 Rp 386,052
Rp 6,716 Rp 4,477 Rp 2,239 Rp 179,096
Rp 12,194 Rp 8,130 Rp 4,065 Rp 812,957
Rp 7,160 Rp 4,773 Rp 2,387 Rp 572,765
Rp 12,586 Rp 8,390 Rp 4,195 Rp 671,235