Scribd
Upload
60 views6 pages

HB FPP 2 Tabel

The document provides an itemized list and estimated costs for materials needed for practical lessons in the Faculty of Tourism and Hospitality at the State University of Padang for the 2017 budget year. It includes details on quantities, specifications, and projected prices for items like wood, fabrics, paper, sewing supplies, food ingredients, cleaning products, and more. The total estimated cost for all items is Rp103,315,500 with a 10% tax amounting to a grand total of Rp113,647,050.

Uploaded by

Niko Erman Dwi Setiawan
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
60 views6 pages

HB FPP 2 Tabel

The document provides an itemized list and estimated costs for materials needed for practical lessons in the Faculty of Tourism and Hospitality at the State University of Padang for the 2017 budget year. It includes details on quantities, specifications, and projected prices for items like wood, fabrics, paper, sewing supplies, food ingredients, cleaning products, and more. The total estimated cost for all items is Rp103,315,500 with a 10% tax amounting to a grand total of Rp113,647,050.

Uploaded by

Niko Erman Dwi Setiawan
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 6

HARGA PERKIRAAN SENDIRI BAHAN PRAKTIKUM FAKULTAS PARIWISATA DAN PERHOTELAN

UNIVERSITAS NEGERI PADANG ANGGARAN TAHUN ANGGARAN 2017

No. NAMA BARANG SPESIFIKASI SAT. Jml


1 Bahan Blacu 1.150 cm kayu 16
2 Bahan Sutra Warna putih 100 % meter 10

Bahan Katun Sprei warna putih bid. 2,5 m meter 70


3
Warna Pink, Maron, Kuning
Bahan Tafeta meter 50
4 Gold
5 Kertas Koran Rim rim 1

Bahan Tailoring Semiwoll, warna abu-abu meter 65


6
7 Kertas Minyak Putih rim 1

Benang Bordir Warna-warni double pinguin buah 100


8
Merk Rose, palang warna
Benang Sulam kotak 100
9 warni
10 Benang Biasa Warna Putih, Crem kotak 50
11 Benang Makau Silver/Gold kumparan buah 100
12 Minyak Tanah liter 60
13 Bahan Batik Berpola potong 50
14 Kertas Gambar HVS 200gr rim 50
15 Ram Kayu Diameter 20 cm buah 50
16 Jarum Pentul Kotak kotak 25
Semiwoll, warna-warna
Bahan Baju Kerja meter 125
17 pastel
18 Benang Jagung Warna Putih kotak 50
19 Tali Kur Warna-warni buah 50
20 Bahan Metting Warna Putih meter 35
21 Benang Obras Warna Hitam, Putih buah 35
22 Pelapis Kufner meter 140
23 Pelapis Gula meter 140
24 Kertas Kacang Standar Bergaris rim 3
25 Kertas HVS Folio Merah Biru rim 10

Cat Air Poster Merah, Kuning, Biru kotak 60


26
Motif Flora Pink, Kuning,
Bahan Katun meter 160
27 Merah, Motif Anak

28 Bahan Katun Polos Pink, Kuning, Merah meter 70


Isi, warna Pink, Kuning,
Bisban buah 70
29 Merah
30 Bahan Katun Mori Primissima meter 50
31 Kertas Karton Manila rim 1
32 Bahan Sifon warna warni, cassionic meter 50
33 Jarum Mesin Jahit No 11, 13 singer kotak 3
34 Jarum Obras Bungkus kotak 2
35 Jarum Highspeed Bungkus kotak 2
Merah, Kuning, Abu, Pink,
Benang Obras buah 45
36 Maron
37 Baju Kaos Pakai Lengan Swan Brand helai 45
JUMLAH
PPN 10 %
TOTAL

1 Soda Abu Kemasan 1kg kg 2


2 Soda Api Kemasan 1kg kg 2
3 Bubuk Agar Satelit kotak 50
4 Coklat Batang Dark Coklat kg 50
5 Coklat Bubuk Cocoa Van Houten kotak 50
6 Gula Pasir Rosebrand kg 320
7 Gula Halus Kiloan kg 100
8 Tepung Terigu Segitiga Biru kg 300
9 Tepung Terigu Cakra Cakra Kembar kg 75
10 Ragi Instan Fermifan kotak 34

Susu Kental Manis Carnation, 250 ml (EXP 18) kaleng 30


11
12 Susu Evaporated FN kaleng 30
13 Fondan Kiloan kg 10
14 Maizena Maizena "Holland" kotak 30
15 Keju Cheddar buah 30
16 Minyak Goreng Bimoli @1 liter liter 300
17 Mentega Putih Pusaka, isi 15 kg dus 10
18 Margarin Blue Band, isi 1 kg kg 75
19 Korsvet Kiloan kg 6
20 Keju Mozarela Mozarella kg 1
21 Jagung Kaleng SW kaleng 12
Bumbu / Rempah /
Thyme botol 2
22 Kontinental
23 Kertas Roti Kertas / Lembaran rim 1
24 Kecap Asin ABC, 620 ML, Botol, Kaca botol 2

25 Kecap Manis Bango, Botol besar, Kaca botol 2


Wachestershire sauce, L & P
Kecap Inggris botol 2
26 sauce

27 White Wine Vinegar Botol kaca, bertolli 500 ml botol 1


28 Gas Elpiji Tabung, 12 kg tabung 50
29 Mushroom Yellow kaleng 10
30 Olive Oil (Minyak Zaitun) Bertolli, isi 1 L botol 1
31 Pewarna Makanan Sailing Boat kotak 4
32 Tomato Paste Delmonte Kecil kaleng 6
33 Pembersih Lantai Super pel, Pinus, Hijau buah 12
34 Pengharum Ruangan Stela, Lemon, 400 ml botol 3
35 Sunlight (Refill) Sachet 400 ml dus 8

JUMLAH
PPN 10 %
TOTAL
AS PARIWISATA DAN PERHOTELAN
HUN ANGGARAN 2017

HARGA TOTAL
Rp 405,000 Rp 6,480,000
Rp 225,000 Rp 2,250,000

Rp 32,500
Rp 2,275,000

Rp 24,000
Rp 1,200,000
Rp 150,000 Rp 150,000

Rp 70,000
Rp 4,550,000
Rp 250,000 Rp 250,000

Rp -
Rp 17,500
Rp 1,750,000
Rp 14,000 Rp 700,000
Rp 15,000 Rp 1,500,000
Rp 10,000 Rp 600,000
Rp 55,000 Rp 2,750,000
Rp 80,000 Rp 4,000,000
Rp -
Rp 2,500 Rp 62,500

Rp 70,000
Rp 8,750,000
Rp 9,000 Rp 450,000
Rp 5,000 Rp 250,000
Rp 25,000 Rp 875,000
Rp 10,500 Rp 367,500
Rp 82,500 Rp 11,550,000
Rp 74,500 Rp 10,430,000
Rp 375,000 Rp 1,125,000
Rp 37,500 Rp 375,000

Rp 78,000
Rp 4,680,000

Rp 22,500
Rp 3,600,000
Rp 20,000 Rp 1,400,000

Rp 11,000
Rp 770,000
Rp 10,000 Rp 500,000
Rp 625,000 Rp 625,000
Rp 11,000 Rp 550,000
Rp 75,000 Rp 225,000
Rp 3,000 Rp 6,000
Rp 30,000 Rp 60,000
Rp 5,000
Rp 225,000
Rp -
JUMLAH Rp 75,331,000
PPN 10 %
TOTAL

Rp 10,000 Rp 20,000
Rp 18,000 Rp 36,000
Rp 44,000 Rp 2,200,000
Rp 46,000 Rp 2,300,000
Rp 20,000 Rp 1,000,000
Rp 13,000 Rp 4,160,000
Rp 13,500 Rp 1,350,000
Rp 8,000 Rp 2,400,000
Rp 11,500 Rp 862,500
Rp 13,000 Rp 442,000

Rp 11,000 Rp 330,000
Rp 12,500 Rp 375,000
Rp 80,000 Rp 800,000
Rp 4,600 Rp 138,000
Rp 19,000 Rp 570,000
Rp 14,500 Rp 4,350,000
Rp 240,000 Rp 2,400,000
Rp 45,000 Rp 3,375,000
Rp 28,000 Rp 168,000
Rp -
Rp 13,000 Rp 156,000

Rp -
Rp 360,000 Rp 360,000
Rp -
Rp -

Rp -
Rp -
Rp -
Rp -
Rp -
Rp 48,000 Rp 192,000
Rp -
Rp -
Rp -
Rp -

JUMLAH Rp 27,984,500
PPN 10 %
TOTAL

Tabel 1 + 2 Rp103,315,500

You might also like