REKAP PENJUALAN AKSESORIS OASE BJK1 29

STOCK OPNAME OASE 29 Juli 2021 STOCK OPNAM

NAMA QTY AWAL QTY AKHIR terjual NAMA QTY AWAL
CQ5 1 1 0 CQ5 1
DE-N1 3 2 1 DE-N1 3
DE-W1 6 5 1 DE-W1 6
DE-W2 2 2 0 DE-W2 2
DM-D2 2 2 0 DM-D2 2
DM-D3 3 3 0 DM-D3 3
DMP-08 6 6 0 DMP-08 6
DMP-10s 1 1 0 DMP-10s 1
EH-B1 2 2 0 EH-B1 2
ET2H 131 127 4 ET2H 131
GK6 2 2 0 GK6 2
GK7 2 2 0 GK7 2
GK8 5 5 0 GK8 5
GM3 12 12 0 GM3 12
GQ4 2 1 1 GQ4 2
HZIZC 2 2 0 HZIZC 2
KQ-2 1 1 0 KQ-2 1
K09 1 1 0 K09 1
KD02 5 5 0 KD02 5
KG10 2 2 0 KG10 2
KI1 2 2 0 KI1 2
KS09 2 2 0 KS09 2
KS1 5 3 2 KS1 5
LWT1 4 4 0 LWT1 4
LZ16 5 5 0 LZ16 5
M8F 0 0 0 M8F 0
M8FC 6 6 0 M8FC 6
M8FL 6 6 0 M8FL 6
MD-Q3 3 3 0 MD-Q3 3
MG1 2 2 0 MG1 2
MT1/C 176 169 7 MT1/C 176
MX1A 4 4 0 MX1A 4
MX1C 3 3 0 MX1C 3
P05C 1 1 0 P05C 1
PB P11 3 3 0 PB P11 3
QCYT1C 1 1 0 QCYT1C 1
S3 1 1 0 S3 1
TA-M1 3 3 0 TA-M1 3
TK3 26 26 0 TK3 26
TM01 1 1 0 TM01 1
TM02 1 1 0 TM02 1
VS-B1 S11 2 2 0 VS-B1 S11 2
TOTAL PR
SORIS OASE BJK1 29 JUNI 2021

STOCK OPNAME OASE 29 JUNI 2021

QTY AKHIR TERJUAL MODAL JUAL TOTAL provit
1 0 Rp 85,000 Rp 100,000 Rp - Rp -
3 0 Rp 120,000 Rp 150,000 Rp - Rp -
5 1 Rp 43,000 Rp 55,000 Rp 55,000 Rp 12,000
2 0 Rp 43,000 Rp 65,000 Rp - Rp -
2 0 Rp 53,000 Rp 65,000 Rp - Rp -
3 0 Rp 55,000 Rp 75,000 Rp - Rp -
6 0 Rp 100,000 Rp 150,000 Rp - Rp -
1 0 Rp 120,000 Rp 175,000 Rp - Rp -
2 0 Rp 62,000 Rp 85,000 Rp - Rp -
127 4 Rp 30,000 Rp 45,000 Rp 180,000 Rp 60,000
2 0 Rp 35,000 Rp 45,000 Rp - Rp -
2 0 Rp 38,000 Rp 50,000 Rp - Rp -
5 0 Rp 30,000 Rp 45,000 Rp - Rp -
12 0 Rp 48,000 Rp 55,000 Rp - Rp -
1 1 Rp 41,000 Rp 45,000 Rp 45,000 Rp 4,000
2 0 Rp 60,000 Rp 75,000 Rp - Rp -
1 0 Rp 42,000 Rp 50,000 Rp - Rp -
1 0 Rp 110,000 Rp 150,000 Rp - Rp -
5 0 Rp 69,000 Rp 85,000 Rp - Rp -
2 0 Rp 140,000 Rp 200,000 Rp - Rp -
2 0 Rp 140,000 Rp 200,000 Rp - Rp -
2 0 Rp 110,000 Rp 150,000 Rp - Rp -
3 2 Rp 75,000 Rp 90,000 Rp 180,000 Rp 30,000
4 0 Rp 100,000 Rp 150,000 Rp - Rp -
5 0 Rp 47,000 Rp 55,000 Rp - Rp -
0 0 Rp 26,000 Rp 40,000 Rp - Rp -
6 0 Rp 27,000 Rp 45,000 Rp - Rp -
6 0 Rp 28,000 Rp 45,000 Rp - Rp -
3 0 Rp 48,000 Rp 60,000 Rp - Rp -
2 0 Rp 5,500 Rp 10,000 Rp - Rp -
169 7 Rp 16,000 Rp 30,000 Rp 210,000 Rp 98,000
4 0 Rp 32,000 Rp 45,000 Rp - Rp -
3 0 Rp 37,000 Rp 50,000 Rp - Rp -
1 0 Rp 100,000 Rp 150,000 Rp - Rp -
3 0 Rp 140,000 Rp 200,000 Rp - Rp -
1 0 Rp 194,000 Rp 250,000 Rp - Rp -
1 0 Rp 210,000 Rp 265,000 Rp - Rp -
3 0 Rp 72,000 Rp 85,000 Rp - Rp -
26 0 Rp 23,000 Rp 45,000 Rp - Rp -
1 0 Rp 23,000 Rp 45,000 Rp - Rp -
1 0 Rp 30,000 Rp 50,000 Rp - Rp -
2 0 Rp 139,000 Rp 150,000 Rp - Rp -
TOTAL PROFIT Rp 204,000
 REKAP PENJUALAN FOOMEE BJK1 29J

FORM STOCK OPNAME FOOMEE 29 Juni 2021 PROFIT FO

AKSESORIS QTY AWAL QTY AKHIR TERJUAL AKSESORIS QTY AWAL

PB AB10s 2 2 0 PB AB10s 2
PB AC06s 3 3 0 PB AC06s 3
PB AC10 3 3 0 PB AC10 3
PB RH10 1 1 0 PB RH10 1
NY10 45 45 0 NY10 45
NL10 45 45 0 NL10 45
QA05 64 58 6 QA05 64
YZ17 3 3 0 YZ17 3
YZ16 4 3 1 YZ16 4
YZ18 6 6 0 YZ18 6
CQ20 1 1 0 CQ20 1
BA25s 1 1 0 BA25s 1
BA21 3 3 0 BA21 3
CC19 11 8 3 CC19 11
BA26 2 1 1 BA26 2
CC13 2 2 0 CC13 2
NW10 3 3 0 NW10 3
QA18 1 1 0 QA18 1
NH10 14 14 0 NH10 14
NS10 14 13 1 NS10 14
NS20 11 10 1 NS20 10
PB15 1 1 0 PB15 1
QA 08 11 10 1 QA 08 11
NF 12 4 4 0 NF 12 4
EE01 4 3 1 EE01 4
PB RM05 4 4 0 PB RM05 4
PB 12 6 6 0 PB 12 6
CC29 5 5 0 CC29 5
QA06 189 175 14 QA06 189
NL10s 56 56 0 NL10s 56
NP10s 335 287 48 NP10s 335
CC12 1 1 0 CC12 1
NK10s 33 33 0 NK10s 33
CC23s 40 24 16 CC23s 40
CC30 15 15 0 CC30 15
NQ10 17 16 1 NQ10 17
NY10s 180 176 4 NY10s 180
NT10e 322 318 4 NT10e 322
BH20s 11 9 2 BH20s 11
DT10 9 8 1 DT10 9
BA13 13 13 0 BA13 13
DD09 20 20 0 DD09 20
NS12 9 9 0 NS12 9
QA09s 77 75 2 QA09s 77
DB10 4 4 0 DB10 4
DB09 20 20 0 DB09 20
BA12 2 2 0 BA12 2
CC18 91 86 5 CC18 91
CC17s 207 200 7 CC17s 207
CC20 67 67 0 CC20 67
CC20s 175 175 0 CC20s 175
AA05 2 2 0 AA05 2
AB10 2 2 0 AB10 2
RC20 2 2 0 RC20 2
LAN FOOMEE BJK1 29JUNI 2021

PROFIT FOOMEE 29 JUNI 2021

QTY AKHIR TERJUAL Modal Jual laba Provit

2 0 Rp - Rp -
3 0 Rp - Rp -
3 0 Rp - Rp -
1 0 Rp - Rp -
45 0 Rp - Rp -
45 0 Rp - Rp -
58 6 Rp 12,000 Rp 15,000 Rp 90,000 Rp 18,000
3 0 Rp - Rp -
3 1 Rp 35,000 Rp 40,000 Rp 40,000 Rp 5,000
6 0 Rp - Rp -
1 0 Rp - Rp -
1 0 Rp - Rp -
3 0 Rp - Rp -
8 3 Rp 28,000 Rp 35,000 Rp 105,000 Rp 21,000
1 1 Rp 35,000 Rp 40,000 Rp 40,000 Rp 5,000
2 0 Rp - Rp -
3 0 Rp - Rp -
1 0 Rp - Rp -
14 0 Rp - Rp -
13 1 Rp 12,000 Rp 15,000 Rp 15,000 Rp 3,000
10 0 Rp - Rp -
1 0 Rp - Rp -
10 1 Rp 14,000 Rp 30,000 Rp 30,000 Rp 16,000
4 0 Rp - Rp -
3 1 Rp - Rp -
4 0 Rp - Rp -
6 0 Rp - Rp -
5 0 Rp - Rp -
175 14 Rp 14,000 Rp 20,000 Rp 280,000 Rp 84,000
56 0 Rp - Rp -
287 48 Rp 11,000 Rp 15,000 Rp 720,000 Rp 192,000
1 0 Rp - Rp -
33 0 Rp - Rp -
24 16 Rp 17,500 Rp 25,000 Rp 400,000 Rp 120,000
15 0 Rp - Rp -
16 1 Rp 30,000 Rp 35,000 Rp 35,000 Rp 5,000
176 4 Rp 5,200 Rp 20,000 Rp 80,000 Rp 59,200
318 4 Rp 6,700 Rp 10,000 Rp 40,000 Rp 13,200
 9 2 Rp 35,000 Rp 40,000 Rp 80,000 Rp 10,000
8 1 Rp 27,000 Rp 35,000 Rp 35,000 Rp 8,000
13 0 Rp - Rp -
20 0 Rp - Rp -
9 0 Rp - Rp -
75 2 Rp 22,000 Rp 30,000 Rp 60,000 Rp 16,000
4 0 Rp - Rp -
20 0 Rp - Rp -
2 0 Rp - Rp -
86 5 Rp 35,000 Rp 50,000 Rp 250,000 Rp 75,000
200 7 Rp 18,000 Rp 25,000 Rp 175,000 Rp 49,000
67 0 Rp - Rp -
175 0 Rp - Rp -
2 0 Rp - Rp -
2 0 Rp - Rp -
2 0 Rp - Rp -
Rp 2,475,000 Rp 699,400
 REKAP PENJUALAN AKSESORIS O

STOCK OPNAME OASE 29 Juli 2021 ST

NAMA QTY AWAL QTY AKHIR terjual barcode
CABEL DATA GM1 13 12 1 46720002
CABLE DATA GM2 7 12 -5 46730002
CABLE DATA IPHONE MP1X 1 1 0 46760002
CABLE DATA MT1 127 121 6 46740002
CABLE DATA MT1C 32 20 12 46750002
CABLE DATA TOPLES MG1 5 4 1 46780002
CAR CHARGER C2 5 5 0 46970002
DE-N1 1 1 0 47050002
DE-W1 4 4 0 47080002
DE-W2 4 4 0 47090002
DM-D2 1 0 1 47140002
DMP-20 2 2 0 47070002
EARPHONE HERO T DET1 3 3 0 47020002
GADGET HOLDER LS10Z 9 9 0 46990002
GK6 0 0 0 47120002
GK8 2 2 0 47100002
GM3 1 1 0 47130002
HEADPHONE WIRELESS KG10 3 2 1 46890002
HEADSET BLUETOTH KD02 2 2 0 46870002
HEADSET BLUETOTH KT11 0 0 0 46850002
HEADSET ET2H 75 72 3 46820002
HEADSET MDM5 8 8 0 47010002
HEADSET TK3 3 1 2 46830002
HEADSET WIRELESS K09 6 6 0 46880002
KI1 1 1 0 47060002
KS09 2 2 0 47110002
LD22F 1 1 0 47150002
M8F 3 3 0 46790002
MD-Q3 0 0 0 47030002
NOTEPAD LWT1 3 3 0 47000002
PB A19 0 0 0 46900002
PB DMP08 4 4 0 46910002
PB P05C 4 2 2 46930002
PB P11 6 5 1 46920002
POWER ADAPTER CQ5 0 0 0 47040002
POWER ADAPTER GQ4 10 5 5 46800002
POWER ADAPTER KQ2 0 0 0 46810002
RADIO PORTABLE VS-B1 1 1 0 46960002
SPEAKER WIRELESS KS1 5 5 0 46940002
SPEAKER WIRELESS S3 0 0 0 46950002
EG1 56 25 31 46960002
PENJUALAN AKSESORIS OASE BJK2 29 JUNI 2021

STOCK OPNAME OASE 30 JUNI 2021

NAMA QTY AWAL QTY AKHIR modal jual terjual
CABEL DATA GM1 13 12 Rp 26,000 Rp 35,000 1
CABLE DATA GM2 12 12 Rp 30,000 Rp 40,000 0
CABLE DATA IPHONE MP1X 1 1 Rp 26,000 Rp 40,000 0
CABLE DATA MT1 127 121 Rp 16,000 Rp 30,000 6
CABLE DATA MT1C 32 20 Rp 22,000 Rp 35,000 12
CABLE DATA TOPLES MG1 5 4 Rp 5,500 Rp 15,000 1
CAR CHARGER C2 5 5 Rp 39,000 Rp 50,000 0
DE-N1 1 1 Rp 120,000 Rp 150,000 0
DE-W1 4 4 Rp 43,000 Rp 85,000 0
DE-W2 4 4 Rp 45,000 Rp 65,000 0
DM-D2 1 0 Rp 52,000 Rp 55,000 1
DMP-20 2 2 Rp 215,000 Rp 285,000 0
EARPHONE HERO T DET1 3 3 Rp 170,500 Rp 250,000 0
GADGET HOLDER LS10Z 9 9 Rp 26,000 Rp 35,000 0
GK6 0 0 Rp 35,000 Rp 65,000 0
GK8 2 2 Rp 30,000 Rp 50,000 0
GM3 1 1 Rp 48,000 Rp 75,000 0
HEADPHONE WIRELESS KG10 3 2 Rp 140,000 Rp 200,000 1
HEADSET BLUETOTH KD02 2 2 Rp 69,000 Rp 100,000 0
HEADSET BLUETOTH KT11 0 0 Rp 229,000 Rp 300,000 0
HEADSET ET2H 75 72 Rp 30,000 Rp 50,000 3
HEADSET MDM5 8 8 Rp 60,000 Rp 75,000 0
HEADSET TK3 3 1 Rp 23,000 Rp 30,000 2
HEADSET WIRELESS K09 6 6 Rp 90,000 Rp 150,000 0
KI1 1 1 Rp 140,000 Rp 200,000 0
KS09 2 2 Rp 110,000 Rp 150,000 0
LD22F 1 1 Rp 68,000 Rp 85,000 0
M8F 3 3 Rp 26,000 Rp 35,000 0
MD-Q3 0 0 Rp 48,000 Rp 60,000 0
NOTEPAD LWT1 3 3 Rp 97,000 Rp 150,000 0
PB A19 0 0 Rp 300,000 Rp 400,000 0
PB DMP08 4 4 Rp 100,000 Rp 135,000 0
PB P05C 4 2 Rp 100,000 Rp 130,000 2
PB P11 6 5 Rp 140,000 Rp 200,000 1
POWER ADAPTER CQ5 0 0 Rp 85,000 Rp 100,000 0
POWER ADAPTER GQ4 10 5 Rp 41,000 Rp 50,000 5
POWER ADAPTER KQ2 0 0 Rp 42,000 Rp 60,000 0
RADIO PORTABLE VS-B1 1 1 Rp 139,000 Rp 175,000 0
SPEAKER WIRELESS KS1 5 5 Rp 100,000 Rp 150,000 0
SPEAKER WIRELESS S3 0 0 Rp 210,000 Rp 285,000 0
EG1 56 25 Rp 12,000 Rp 15,000 31
TOTAL

GIVE VIVO (EG1) 13 Rp 15,000 Rp 195,000

21
laba provit
Rp 35,000 Rp 9,000
Rp - Rp -
Rp - Rp -
Rp 180,000 Rp 84,000
Rp 420,000 Rp 156,000
Rp 15,000 Rp 9,500
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 55,000 Rp 3,000
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 200,000 Rp 60,000
Rp - Rp -
Rp - Rp -
Rp 150,000 Rp 60,000
Rp - Rp -
Rp 60,000 Rp 14,000
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 260,000 Rp 60,000
Rp 200,000 Rp 60,000
Rp - Rp -
Rp 250,000 Rp 45,000
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 465,000 Rp 93,000
Rp 2,290,000 Rp 653,500
PROFIT Rp 458,500
 REKAP PENJUALAN FOOMEE BJK2

FORM STOCK OPNAME FOOMEE 29 Juni 2021

AKSESORIS QTY AWAL QTY AKHIR TERJUAL BARCODE

ADAPTER CC17D 48 36810002
ADAPTER CC17s 33 36850002
ADAPTER CC18 12 36840002
ADAPTER CC19 32 36820002
CABELDATA NT11 70 37380002
CABLE DATA DB09 20 37090002
CABLE DATA DD09 18 37400002
CABLE DATA DG10 127 37170002
CABLE DATA DT10 6 37100002
CABLE DATA NL10 42 37020002
CABLE DATA NL10s 28 37030002
CABLE DATA NP10 58 37120002
CABLE DATA NP10s 83 37040002
CABLE DATA NS10 18 37050002
CABLE DATA NS12 10 37110002
CABLE DATA NS20 6 37060002
CABLE DATA NT10X 64 37000002
CABLE DATA NW10 24 37130002
CABLE DATA NY10s 31 37080002
CAR CHARGER BA12 0 36920002
CAR CHARGER BA13 10 36930002
CAR CHARGER BA21 3 36940002
CAR CHARGER BA25s 10 36900002
CAR CHARGER BA26 8 36910002
CAR CHARGER BH20s 20 37220002
CHARGER KIT CC27 1 36980002
CHARGER KIT CC29 0 36990002
CONVERTER OTG EE01 0 36860002
CONVERTER OTG EE02 3 36870002
HEADPHONE GAMING QG16 1 37230002
HEADSET PB12 2 36880002
HEADSET PB13 0 36890002
HEADSET QA05 4 37250002
HEADSET QA08 30 37270002
HEADSET QA09s 75 37390002
HEADSET QA17 26 37280002
HEADSET QA26 77 37290002
MOUNT HOLDER YZ16 3 36950002
MOUNT HOLDER YZ17 2 36960002
MOUNT HOLDER YZ18 20 36970002
POWER BAK AR06 4 37340002
POWER BANK AA10 0 37360002
POWER BANK AC05 8 37300002
POWER BANK AC10 13 37310002
POWER BANK AG20 1 37320002
POWER BANK AM10 1 37410002
POWER BANK RM05 8 37350002
BJK1
EKAP PENJUALAN FOOMEE BJK2 29JUNI 2021

PROFIT FOOMEE 29 JUNI 2021

AKSESORIS QTY AWAL QTY AKHIR TERJUAL Modal Jual

ADAPTER CC17D 48 47 1 Rp 15,000 Rp 25,000
ADAPTER CC17s 33 23 10 Rp 18,000 Rp 25,000
ADAPTER CC18 12 2 10 Rp 35,000 Rp 55,000
ADAPTER CC19 34 34 0 Rp 29,000 Rp 35,000
CABELDATA NT11 85 70 15 Rp 5,500 Rp 15,000
CABLE DATA DB09 20 20 0 Rp 23,000 Rp 25,000
CABLE DATA DD09 28 28 0 Rp 19,000 Rp 25,000
CABLE DATA DG10 129 129 0 Rp 10,500 Rp 35,000
CABLE DATA DT10 6 6 0 Rp 27,000 Rp 30,000
CABLE DATA NL10 42 36 6 Rp 10,000 Rp 15,000
CABLE DATA NL10s 28 25 3 Rp 13,500 Rp 15,000
CABLE DATA NP10 80 80 0 Rp 7,500 Rp 15,000
CABLE DATA NP10s 83 83 0 Rp 10,500 Rp 20,000
CABLE DATA NS10 18 18 0 Rp 18,000 Rp 25,000
CABLE DATA NS12 10 10 0 Rp 19,000 Rp 35,000
CABLE DATA NS20 6 6 0 Rp 18,000 Rp 35,000
CABLE DATA NT10X 84 60 24 Rp 5,500 Rp 15,000
CABLE DATA NW10 24 22 2 Rp 19,000 Rp 25,000
CABLE DATA NY10s 31 30 1 Rp 13,000 Rp 25,000
CAR CHARGER BA12 0 0 0 Rp 69,000 Rp 85,000
CAR CHARGER BA13 10 10 0 Rp 59,000 Rp 65,000
CAR CHARGER BA21 3 3 0 Rp 59,000 Rp 80,000
CAR CHARGER BA25s 11 11 0 Rp 30,000 Rp 40,000
CAR CHARGER BA26 8 8 0 Rp 35,000 Rp 40,000
CAR CHARGER BH20s 20 18 2 Rp 20,000 Rp 30,000
CHARGER KIT CC27 1 1 0 Rp 40,000 Rp 50,000
CHARGER KIT CC29 0 0 0 Rp 45,000 Rp 55,000
CONVERTER OTG EE01 0 0 0 Rp 12,000 Rp 20,000
CONVERTER OTG EE02 3 3 0 Rp 18,000 Rp 30,000
HEADPHONE GAMING QG16 1 1 0 Rp 175,000 Rp 250,000
HEADSET PB12 2 2 0 Rp 320,000 Rp 499,000
HEADSET PB13 0 0 0 Rp 180,000 Rp 250,000
HEADSET QA05 0 0 0 Rp 11,650 Rp 15,000
HEADSET QA08 31 31 0 Rp 20,000 Rp 30,000
HEADSET QA09s 75 75 0 Rp 22,000 Rp 25,000
HEADSET QA17 26 26 0 Rp 32,000 Rp 37,000
HEADSET QA26 77 71 6 Rp 14,500 Rp 20,000
MOUNT HOLDER YZ16 3 2 1 Rp 35,000 Rp 50,000
MOUNT HOLDER YZ17 2 2 0 Rp 35,000 Rp 50,000
MOUNT HOLDER YZ18 20 20 0 Rp 35,000 Rp 50,000
POWER BAK AR06 4 3 1 Rp 110,000 Rp 150,000
POWER BANK AA10 0 0 0 Rp 110,000 Rp 150,000
POWER BANK AC05 8 8 0 Rp 105,000 Rp 150,000
POWER BANK AC10 13 13 0 Rp 149,000 Rp 250,000
POWER BANK AG20 1 1 0 Rp 235,000 Rp 350,000
POWER BANK AM10 1 1 0 Rp 125,000 Rp 150,000
POWER BANK RM05 8 8 0 Rp 100,000 Rp 150,000
TOTAL
 laba Provit
Rp 25,000 Rp 10,000
Rp 250,000 Rp 70,000
Rp 550,000 Rp 200,000
Rp - Rp -
Rp 225,000 Rp 142,500
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 90,000 Rp 30,000
Rp 45,000 Rp 4,500
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 360,000 Rp 228,000
Rp 50,000 Rp 12,000
Rp 25,000 Rp 12,000
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 60,000 Rp 20,000
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 120,000 Rp 33,000
Rp 50,000 Rp 15,000
Rp - Rp -
Rp - Rp -
Rp 150,000 Rp 40,000
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 2,000,000 Rp 817,000
 PROFIT PENJUALAN HIDROGELL
AKSESORIS QTY AWAL QTY AKHIR TERJUAL Modal Jual
HIDROGEL MATE 1 1 0
HIDROGEL BLUE 1 1 0
HIDROGEL BENING 58 22 36 Rp 20,000 Rp 50,000
HIDROGEL KARAKTER 275 268 7 Rp 30,000 Rp 50,000
TOTAL
MB NGAMBIL
HIDROGELL
TOTAL MODAL TOTAL JUAL Provit
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp 720,000 Rp 1,800,000 Rp 1,080,000
Rp 210,000 Rp 350,000 Rp 140,000
Rp 930,000 Rp 2,150,000 Rp 1,220,000
2 Rp 50,000 Rp 100,000
SISA PROFIT Rp 1,120,000
 PROFIT BJK1
AKSESORIS QTY AWAL QTY AKHIR TERJUAL Modal Jual
SD CARD 4GB 10 9 1 Rp 32,000 Rp 45,000
SD CARD 8GB 8 7 1 Rp 39,000 Rp 55,000
SD CARD 16GB 3 1 2 Rp 49,000 Rp 70,000
SD CARD 32GB 9 9 0 Rp 60,000 Rp 70,000
FLASHDIS 8GB 8 7 1 Rp 39,500 Rp 55,000
FLASHDIS 16GB 10 8 2 Rp 42,000 Rp 70,000
FLASHDIS 32GB 7 7 0 Rp 60,000 Rp 70,000

TOTAL

AKSESORIS QTY AWAL QTY AKHIR TERJUAL Modal Jual

SD CARD 4GB 15 8 7 Rp 32,000 Rp 40,000
SD CARD 8GB 10 8 2 Rp 37,500 Rp 60,000
SD CARD 16GB 10 8 2 Rp 49,000 Rp 65,000
SD CARD 32GB 5 2 3 Rp 56,000 Rp 75,000
FLASHDIS 8GB 5 2 3 Rp 39,500 Rp 55,000
FLASHDIS 16GB 5 3 2 Rp 42,000 Rp 65,000
FLASHDIS 32GB 4 1 3 Rp 54,000 Rp 75,000

TOTAL
TOTAL MODAL TOTAL JUAL Provit
Rp 32,000 Rp 45,000 Rp 13,000
Rp 39,000 Rp 55,000 Rp 16,000
Rp 98,000 Rp 140,000 Rp 42,000
Rp - Rp - Rp -
Rp 39,500 Rp 55,000 Rp 15,500
Rp 84,000 Rp 140,000 Rp 56,000
Rp - Rp - Rp -
Rp - Rp - Rp -
Rp 292,500 Rp 435,000 Rp 142,500

TOTAL MODAL TOTAL JUAL Provit

Rp 224,000 Rp 280,000 Rp 56,000
Rp 75,000 Rp 120,000 Rp 45,000
Rp 98,000 Rp 130,000 Rp 32,000
Rp 168,000 Rp 225,000 Rp 57,000
Rp 118,500 Rp 165,000 Rp 46,500
Rp 84,000 Rp 130,000 Rp 46,000
Rp 162,000 Rp 225,000 Rp 63,000
Rp - Rp - Rp -
Rp 929,500 Rp 1,275,000 Rp 345,500