No Modal Jumlah Harga per pcs Qty Total Bayar

1 Rp 172,710 6 Rp 36,000 6 Rp 216,000

2 Rp 229,464 10 Rp 40,000 3 Rp 120,000

Rp 38,000 1 Rp 38,000
Rp 36,000 6 Rp 216,000
10 Rp 374,000

3 Rp 147,457 5 Rp 38,000 1 Rp 38,000

Rp 36,000 1 Rp 36,000
Rp 40,000 1 Rp 40,000
Rp 33,000 2 Rp 66,000
5 Rp 180,000

4 Rp 259,062 9 Rp 33,000 3 Rp 99,000

Rp 45,000 1 Rp 45,000
Rp 36,000 4 Rp 144,000
Rp 40,000 1 Rp 40,000
9 Rp 328,000

5 Rp 161,595 5 Rp 40,000 5 Rp 200,000

5 Rp 200,000

6 Rp 136,000 10 Rp 20,000 10 Rp 200,000

7 Rp 204,497 7 Rp 40,000 4 Rp 160,000

Rp 45,000 2 Rp 90,000
Rp 33,000 1 Rp 33,000
7 Rp 283,000

8 Rp 228,995 7 Rp 36,000 1 Rp 36,000

Rp 40,000 3 Rp 120,000
Rp 45,000 3 Rp 135,000
7 Rp 291,000

9 Rp 174,300 7 Rp 33,000 7 Rp 231,000

10 Rp 203,511 7 Rp 36,000 2 Rp 72,000

Rp 40,000 3 Rp 120,000
Rp 33,000 2 Rp 66,000
7 Rp 258,000

11 Rp 148,500 5 Rp 36,000 3 Rp 108,000

Rp 40,000 2 Rp 80,000
 5 Rp 188,000

12 Rp 266,495 10 Rp 33,000 9 Rp 297,000

Rp 45,000 1 Rp 45,000
10 Rp 342,000

13 Rp 206,542 8 Rp 37,000 5 Rp 185,000

Rp 30,000 2 Rp 60,000
Rp 33,000 1 Rp 33,000
8 Rp 278,000

14 Rp 247,248 10 Rp 37,000 3 Rp 111,000

Rp 33,000 3 Rp 99,000
Rp 35,000 2 Rp 70,000
Rp 28,000 2 Rp 56,000
10 Rp 336,000

15 Rp 1,618,934 56 Rp 36,000 34 Rp 1,224,000

Rp 37,000 1 Rp 37,000
Rp 28,000 2 Rp 56,000
Rp 38,000 19 Rp 722,000
56 Rp 2,039,000

16 Rp 1,542,481 48 Rp 40,000 47 Rp 1,880,000

Rp 45,000 1 Rp 45,000
48 Rp 1,925,000

17 Rp 249,492 9 Rp 37,000 1 Rp 37,000

Rp 38,000 2 Rp 76,000
Rp 33,000 3 Rp 99,000
Rp 35,000 3 Rp 105,000
9 Rp 317,000

Modal awal Rp 6,197,283

Uang Nanda Rp 17,000
Hasil Jualan Rp 7,986,000
Laba Rp 1,771,717
Bagian Nanda 55% Rp 974,444
Bagian Erwan 45% Rp 797,273
No Modal Jumlah Harga per pcs Qty Total Bayar

1 Rp 154,172 6 Rp 37,000 1 Rp 37,000

Rp 33,000 3 Rp 99,000
Rp 35,000 2 Rp 70,000
6 Rp 206,000 Rp 206,000

2 Rp 279,667 10 Rp 45,000 1 Rp 45,000

Rp 37,000 6 Rp 222,000
Rp 33,000 3 Rp 99,000
10 Rp 366,000 Rp 366,000

3 Rp 107,647 5 Rp 35,000 3 Rp 105,000

Rp 37,000 1 Rp 37,000
Rp 33,000 1 Rp 33,000
5 Rp 175,000 Rp 175,000

4 Rp 651,345 23 Rp 37,000 11 Rp 407,000

Rp 35,000 3 Rp 105,000
Rp 33,000 5 Rp 165,000
Rp 45,000 1 Rp 45,000
Rp 40,000 3 Rp 120,000
23 Rp 842,000 Rp 842,000

5 Rp 1,805,800 62 Rp 36,000 62 Rp 2,232,000 Rp 2,232,000

6 Rp 578,000 20 Rp 36,000 20 Rp 720,000 Rp 720,000

7 Rp 402,583 14 Rp 45,000 5 Rp 225,000

Rp 38,000 1 Rp 38,000
Rp 33,000 8 Rp 264,000
14 Rp 527,000 Rp 527,000

8 Rp 162,994 6 Rp 33,000 2 Rp 66,000

Rp 40,000 4 Rp 160,000
6 Rp 226,000 Rp 226,000

9 Rp 228,008 9 Rp 28,000 2 Rp 56,000

Rp 33,000 4 Rp 132,000
Rp 40,000 2 Rp 80,000
Rp 35,000 1 Rp 35,000
9 Rp 303,000 Rp 303,000

10 Rp 232,802 8 Rp 37,000 5 Rp 185,000

Rp 40,000 2 Rp 80,000
 Rp 33,000 1 Rp 33,000
8 Rp 298,000 Rp 298,000

11 Rp 806,992 12 Rp 33,000 5 Rp 165,000

Rp 45,000 3 Rp 135,000
Rp 30,000 4 Rp 120,000
12 Rp 420,000 Rp 420,000

12 Rp 166,995 5 Rp 34,000 1 Rp 34,000

Rp 45,000 3 Rp 135,000
Rp 37,000 1 Rp 37,000
5 Rp 206,000 Rp 206,000

13 Rp 1,274,000 42 Rp 40,000 8 Rp 320,000

Rp 33,000 15 Rp 495,000
Rp 37,000 2 Rp 74,000
Rp 42,000 12 Rp 504,000
Rp 45,000 5 Rp 225,000
42 Rp 1,618,000 Rp 1,618,000

14 Rp 1,553,000 50 Rp 38,000 23 Rp 874,000

Rp 40,000 27 Rp 1,080,000
50 Rp 1,954,000 Rp 1,954,000

Modal awal Rp 7,903,942 Rp 7,903,942

Uang Nanda Rp - Rp 404,005
Hasil Jualan Rp 10,093,000 Rp 10,093,000
Laba Rp 2,189,058 Rp 1,785,053
Bagian Nanda 55% Rp 1,203,982 Rp 981,779
Bagian Erwan 45% Rp 985,076 Rp 803,274