ITEM HPP

No. Item Harga Qty

1 Cetak IDR 65,000.00 338
2 Villa IDR 2,000,000.00 1
3 Fotografer IDR 3,000,000.00 1
4 Drone IDR 350,000.00 1
5 Design IDR 2,000,000.00 1
6 Totebag IDR 15,000.00 338
7 Bonus(flag) IDR 400,000.00 1

HPP
HPP 1 + CETAK
HPP 2

SIMULASI NET PROFIT U/ HARGA

1 110K + CETAK DIKURANGI HPP1
2 80K DIKURANGI HPP2
3 60K DIKURANGI HPP2
4 65K DIKURANGI HPP2
5 70K DIKURANGI HPP2
 Total HARGA
IDR 21,970,000.00 IDR 110,000.00 338 IDR 37,180,000.00
IDR 2,000,000.00 IDR 80,000.00 338 IDR 27,040,000.00
IDR 3,000,000.00 IDR 60,000.00 338 IDR 20,280,000.00
IDR 350,000.00 IDR 65,000.00 338 IDR 21,970,000.00
IDR 2,000,000.00 IDR 70,000.00 338 IDR 23,660,000.00
IDR 5,070,000.00
IDR 400,000.00

IDR 34,790,000.00
IDR 12,820,000.00

IDR 2,390,000.00
IDR 14,220,000.00
IDR 7,460,000.00
IDR 9,150,000.00
IDR 10,840,000.00