Date Order(s) Total Modal Gross Profit Others Ad

4-Aug 2 Rp 1,509,000 Rp 691,000 Rp 818,000 Rp 114,818 Rp 102,032

5-Aug 1 Rp 334,000 Rp 120,000 Rp 214,000 Rp 34,789 Rp 102,028
6-Aug 0 Rp - Rp - Rp - Rp - Rp 99,311
7-Aug 2 Rp 769,000 Rp 302,000 Rp 467,000 Rp 68,321 Rp 102,902
8-Aug 3 Rp 1,197,000 Rp 453,000 Rp 744,000 Rp 146,074 Rp 203,000
9-Aug 2 Rp 764,000 Rp 302,000 Rp 462,000 Rp 63,821 Rp 202,573
1st 10 Rp 4,573,000 Rp 1,868,000 Rp 2,705,000 Rp 427,822 Rp 811,846
10-Aug 2 Rp 815,000 Rp 302,000 Rp 513,000 Rp 115,274 Rp 202,484
11-Aug 6 Rp 2,180,000 Rp 774,300 Rp 1,405,700 Rp 351,641 Rp 262,292
12-Aug 1 Rp 373,000 Rp 151,000 Rp 222,000 Rp 23,021 Rp 281,651
13-Aug 0 Rp - Rp - Rp - Rp - Rp 295,591
14-Aug 4 Rp 957,000 Rp 321,300 Rp 635,700 Rp 188,124 Rp 309,030
15-Aug 6 Rp 2,192,000 Rp 755,000 Rp 1,437,000 Rp 562,814 Rp 304,565
16-Aug 6 Rp 2,449,000 Rp 906,000 Rp 1,543,000 Rp 349,000 Rp 301,595
17-Aug 2 Rp 1,274,000 Rp 541,000 Rp 733,000 Rp 223,026 Rp 297,670
18-Aug 2 Rp 855,000 Rp 302,000 Rp 553,000 Rp 151,439 Rp 296,255
19-Aug 3 Rp 1,273,000 Rp 453,000 Rp 820,000 Rp 120,152 Rp 296,431
20-Aug 3 Rp 2,663,000 Rp 1,397,200 Rp 1,265,800 Rp 239,680 Rp 294,175
21-Aug 2 Rp 1,479,000 Rp 780,000 Rp 699,000 Rp 86,919 Rp 308,422
2nd Rp 16,510,000 Rp 6,682,800 Rp 9,827,200 Rp 2,411,089 Rp 3,450,161

Date Ord/Retu Total Modal Gross Profit Ongkir Fee COD

22-Aug 5 Rp 1,791,000 Rp 623,300 Rp 1,167,700 Rp 281,000 Rp 59,640
23-Aug 3 Rp 1,330,000 Rp 453,000 Rp 877,000 Rp 241,000 Rp 44,289
24-Aug 2 Rp 1,597,000 Rp 691,000 Rp 906,000 Rp 154,000 Rp 53,180
25-Aug 5 Rp 2,482,000 Rp 994,000 Rp 1,488,000 Rp 333,000 Rp 82,651
26-Aug 2 Rp 1,175,000 Rp 561,000 Rp 614,000 Rp 95,000 Rp 39,128
27-Aug 5 Rp 2,764,000 Rp 1,332,714 Rp 1,431,286 Rp 171,000 Rp 56,710
28-Aug 1 Rp 410,000 Rp 161,000 Rp 249,000 Rp 54,000 Rp 13,653
29-Aug 9 Rp 5,561,000 Rp 2,674,429 Rp 2,886,571 Rp 328,000 Rp 125,308
30-Aug 7 Rp 4,056,000 Rp 1,804,000 Rp 2,252,000 Rp 232,000 Rp 100,100
31-Aug 9 Rp 4,346,000 Rp 1,707,000 Rp 2,639,000 Rp 537,000 Rp 144,722
3rd Rp 25,512,000 Rp 11,001,443 Rp 14,510,557 Rp 2,426,000 Rp 719,380
 Retur Net Profit Status
Rp 589,927 All Paid
Rp 65,960 All Paid
-Rp 110,235 -
Rp 284,458 All Paid
Rp 372,596 All Paid
Rp 173,323 All Paid
Rp 1,376,029
Rp 172,969 All Paid
Rp 762,915 All Paid
-Rp 113,654 All Paid
-Rp 328,106 -
1 Rp 104,552 All Paid
1 Rp 536,118 All Paid
Rp 859,230 All Paid
Rp 179,561 All Paid
Rp 72,718 All Paid
Rp 370,810 All Paid
Rp 699,586 All Paid
Rp 269,733 All Paid
Rp 3,586,430

Ad Net Profit Status

Rp 303,268 Rp 490,432 All Paid
Rp 349,754 Rp 203,484 All Paid
Rp 303,036 Rp 362,450 All Paid
Rp 300,000 Rp 739,349 All Paid
Rp 301,411 Rp 145,306 All Paid
Rp 299,769 Rp 870,832 All Paid
Rp 311,260 -Rp 164,152 All Paid
Rp 303,134 Rp 2,096,785 All Paid
Rp 607,221 Rp 1,245,885 All Paid
Rp 602,318 Rp 1,288,705 Mina
Rp 3,681,171 Rp 7,279,077

Sorong, Papua Barat

Jayapura
Date Nama No Hp Address Jumlah Order Modal
31-Aug Andi johar 81242681322 Jl.Matahari perum. 1 Box Melia Prop Rp 161,000
31-Aug Samuel Sendow 82187217774 Komplex pergudang 2 Box Melia Prop Rp 290,000
31-Aug klemens dede 85339367459 rt 4 ,dusun 1,desa 2 Box Melia Prop Rp 290,000
31-Aug nurhayati 81342401163 jl ahmad yani no 1 Box Melia Prop Rp 161,000
31-Aug sucipto 81344133010 Pangkana, Sapolo 1 Box Melia Prop Rp 161,000
31-Aug mina.maker1 81240518034 kampung wakde, RW 1 Box Melia Prop Rp 161,000
31-Aug Rahmi ummu zahrah 82282247743 (Depan mesjid Babu 1 Box Melia Prop Rp 161,000
31-Aug Erly 89664546642 jl selatan 7no 110 1 Box Melia Prop Rp 161,000
31-Aug citra maulidha 82272951570 dusun petua dolla 1 Box Melia Prop Rp 161,000

EXAMPLE

mina??
 Sell Price Ongkir Fee COD Paid Fee Total Status
Rp 350,000 Rp 51,000 Rp 13,353.30 Rp 10,000 Rp 411,000 Paid COD
Rp 700,000 Rp 76,000 Rp 25,840.80 Rp - Rp 700,000 Paid COD
Rp 700,000 Rp 59,000 Rp 25,274.70 Rp - Rp 700,000 COD Pending
Rp 350,000 Rp 51,000 Rp 13,353.30 Rp 14,000 Rp 415,000 Paid COD
Rp 350,000 Rp 57,000 Rp 13,553.10 Rp 13,000 Rp 420,000 Paid COD
Rp 350,000 Rp 122,000 Rp 15,717.60 Rp 16,000 Rp 488,000 COD Pending
Rp 350,000 Rp 57,000 Rp 13,553.10 Rp 14,000 Rp 421,000 Paid COD
Rp 350,000 Rp 12,000 Rp 12,054.60 Rp 13,000 Rp 375,000 Paid COD
Rp 350,000 Rp 52,000 Rp 13,386.60 Rp 14,000 Rp 416,000 Paid COD

Rp 400,000 Rp 19,000 Rp 13,952.70 Rp 14,000 Rp 433,000 COD Pending

Rp 374 aryadi
Rp 1,496 trf
Date Order(s) Total Modal Gross Profit Ongkir COD
1-Sep 8 Rp 3,985,000 Rp 1,795,000 Rp 2,190,000 Rp 366,000
Rp 118,282
2-Sep 5 Rp 2,383,000 Rp 934,000 Rp 1,449,000 Rp 287,000
Rp 79,354
3-Sep 4 Rp 2,859,000 Rp 950,000 Rp 1,909,000 Rp 595,000
Rp 82,484
4-Sep 3 Rp 915,000 Rp 342,714 Rp 572,286 Rp 114,000
Rp 30,470
5-Sep 6 Rp 3,729,000 Rp 1,783,000 Rp 1,946,000 Rp 210,000
Rp 112,154
6-Sep 5 Rp 3,049,000 Rp 1,353,000 Rp 1,696,000 Rp 284,000
Rp 101,532
31 Rp 16,920,000 Rp 7,157,714 Rp 9,762,286 Rp 1,856,000
Rp 524,275
7-Sep 3 Rp 1,484,000 Rp 587,000 Rp 897,000 Rp 194,000
Rp 49,417
8-Sep 3 Rp 1,366,000 Rp 529,000 Rp 837,000 Rp 131,000
Rp 45,488
9-Sep 5 Rp 2,634,000 Rp 966,000 Rp 1,668,000 Rp 381,000
Rp 48,352
10-Sep 5 Rp 2,129,000 Rp 921,000 Rp 1,208,000 Rp 263,000
Rp 57,742
11-Sep 1 Rp 246,000 Rp 48,000 Rp 198,000 Rp 67,000
Rp 8,192
12-Sep 4 Rp 2,068,000 Rp 803,000 Rp 1,265,000 Rp 217,000
Rp 68,864
13-Sep Rp - Rp -
14-Sep Rp - Rp -
15-Sep 1 Rp 436,000 Rp 184,000 Rp 252,000 Rp 29,000 Rp 14,519
16-Sep Rp - Rp -
17-Sep Rp - Rp -
18-Sep Rp - Rp -
22 Rp 10,363,000 Rp 4,038,000 Rp 6,325,000 Rp 1,282,000 Rp 292,574
 Ad Retur Net Profit Status Retur
Rp 587,725 Rp 1,053,344 All Paid 11-Aug Jein Da S 10-Sep 1 Box Melia
Rp 600,033 Rp 416,609 All Paid 10-Sep haji Hasan 1 Box Melia
Rp 591,697 Rp 574,732 All Paid
Rp 619,244 -Rp 259,545 All Paid
Rp 609,010 Rp 947,845
Rp 602,219 Rp 642,005 All Paid
Rp 3,609,928 Rp 3,374,990
Rp 462,482 Rp 140,228
Rp 630,578 -Rp 39,429
Rp 644,716 Rp 523,014
Rp 631,751 1 Rp 186,014
Rp 620,659 -Rp 566,123
Rp 443,872 Rp 486,438
Rp - Rp -
Rp - Rp -
Rp - Rp 208,481
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 3,434,058 Rp 938,622
Modal Sell Price Ongkir COD Paid COD Total
Rp 151,000 Rp 350,000 Rp 114,000 Rp 15,451 Rp 16,000 Rp 480,000
Rp 184,000 Rp 400,000 Rp 11,000 Rp 13,686 Rp 7,000 Rp 418,000
Date Nama No Hp Address Jumlah Order Modal
5-Sep Dino 895324484359 Komplek Darma Sak 4 Box Melia Prop Rp 580,000
5-Sep Dinda Puspita 85222034441 perum garden estet 1 55ml Melia Prop Rp 140,000
5-Sep Timor intan ( MM AG 85765579848 Kavling nandiri bl 4 Box Melia Prop Rp 580,000
5-Sep Ibu Nettie, Kd 81251879399 Jl Garuda no 04 B 1 Box Melia Prop Rp 161,000
5-Sep YULITA 81299712050 DAMAI no 19. Rt 14 1 Box Melia Prop Rp 161,000
5-Sep Susianto bibit 81342384971 jln pelopor RT 12, 1 Box Melia Prop Rp 161,000
7-Sep Ibu Ali ( telur asin Anu895617873732 Jln: Adipati Arya n 1 Box Melia Prop Rp 161,000
7-Sep Damaris Ganti Mangot 82195191572 Kantor Kementeria 1 Box Melia Prop Rp 161,000
7-Sep Erlita sembay 85324107280 Distrik angkaisera 2 Box Prop + Biyang Rp 265,000
8-Sep Enny Tanamal 89653362301 Jln. Hertasning b 1 Box Melia Prop Rp 161,000
8-Sep Rambu Lodang 82247439405 SDN Tabulo Dara, 1 Box Melia Prop Rp 184,000
8-Sep endrawati 85381624878 jl Majapahit lrg m 1 Box Melia Prop Rp 184,000
9-Sep Kori 81343063074 Jln. Trikora no. 28 1 Box Melia Prop Rp 184,000
9-Sep Muhammad Haddad 81241973565 RT 011 RW 03 Kel. 2 55ml Melia Prop Rp 230,000
9-Sep Hasirah s.ip 82394488838 jln trans sulawes 1 Box Melia Prop Rp 184,000
9-Sep Ripka 85206869119 Jl abdul hakim gg 1 Box Melia Prop Rp 184,000
9-Sep Erfina Arifin 81240044641 Apotik Ilmi Farma, 1 Box Melia Prop Rp 184,000
10-Sep lila/firman 85780513712 jl apus 3 rt08/06 1 Box Melia Prop Rp 184,000
10-Sep David 83151500673 Jl. Sagatani RT/RW 1 Box Melia Prop Rp 184,000
10-Sep Astuty Taunaumang 82194119366 Kampung Tawoali K 1 Box Melia Prop Rp 184,000
10-Sep haji Hasan 82122213142 jalan kemandoran 1 Box Melia Prop Rp 184,000
10-Sep Nolly Ayomi 81344140547 jl. Tanjung kiran 2 Box Melia Prop Rp 336,000
11-Sep Maximus Rondiman 82237499445 Manggarai Ruteng 2 6ml Melia Prop Rp 48,000
12-Sep Yuliana Lenau 854080090 Ujoh Bilang RT 6, 2 Box Melia Prop Rp 336,000
12-Sep Paka Smon 81238369458 Buu -Rt.05/Rw 02- 1 55ml Melia Prop Rp 115,000
12-Sep Hetting silitonga 81361916323 Jln A.R Surbakti S 1 Box Melia Prop Rp 184,000
12-Sep Surahman 85834425086 Desa Tlaga jalan 1 Box Melia Prop Rp 168,000
15-Sep Gidin 82269509541 Tanjung Lumut. Jl. 1 Box Melia Prop Rp 184,000
16-Sep IWAN RIDWAN 81275538993 KOMPLEKX KODIM 1+1 Box Melia Prop+Biy Rp 288,000
16-Sep Asdar Alimin abd 85299986858 UD. ASSANK MOTOR 1 Box Melia Prop Rp 184,000
 EXAMPLE

9-Sep maychel saroinsong 81299197477 jln pramuka 11 no 1 Box Melia Prop Rp 184,000
11-Sep Nurwantini 85364011071 Kampung bagan RT 1 Box Melia Prop Rp 184,000
12-Sep Rabiatul Adawiyah 85271587698 Sdit IshlahulUmma 1 6ml Melia Prop Rp 24,000

dino 14-Sep
Rp 600,000
 Sell Price Ongkir Fee COD Paid Fee Total Status
Rp 1,050,000 Rp 37,000 Rp 36,197 Rp - Rp 1,050,000 COD Pending
Rp 350,000 Rp 13,000 Rp 12,088 Rp 12,000 Rp 376,000 Paid COD
Rp 1,050,000 Rp 31,000 Rp 35,997.30 Rp 20,000 Rp 1,101,000 Paid COD
Rp 350,000 Rp 42,000 Rp 13,053.60 Rp 8,000 Rp 400,000 Paid COD
Rp 350,000 Rp 11,000 Rp - Rp - Rp 361,000 Trf Done
Rp 350,000 Rp 76,000 Rp 14,185.80 Rp 15,000 Rp 441,000 Paid COD
Rp 350,000 Rp 21,000 Rp 12,354.30 Rp 13,000 Rp 384,000 Paid COD
Rp 350,000 Rp 51,000 Rp 13,353.30 Rp - Rp 400,000 Paid COD
Rp 700,000 Rp 122,000 Rp 27,372.60 Rp - Rp 700,000 COD Pending
Rp 400,000 Rp 38,000 Rp 14,585.40 Rp 9,000 Rp 447,000 Paid COD
Rp 400,000 Rp 67,000 Rp 15,551 Rp 16,000 Rp 480,000 Paid COD
Rp 400,000 Rp 26,000 Rp 14,186 Rp 13,000 Rp 439,000 COD Pending
Rp 400,000 Rp 106,000 Rp 16,850 Rp 10,000 Rp 516,000 Paid COD
Rp 700,000 Rp 84,000 Rp 26,107 Rp - Rp 700,000 Trf Done
Rp 400,000 Rp 73,000 Rp 15,751 Rp - Rp 482,000 COD Pending
Rp 400,000 Rp 37,000 Rp 14,552 Rp 10,000 Rp 447,000 Paid COD
Rp 400,000 Rp 81,000 Rp 16,017 Rp 8,000 Rp 489,000 Paid COD
Rp 400,000 Rp 11,000 Rp 13,686 Rp 9,000 Rp 420,000 Paid COD
Rp 400,000 Rp 50,000 Rp - Rp 7,000 Rp 457,000 Trf Done
Rp 400,000 Rp 77,000 Rp 15,884 Rp 3,000 Rp 480,000 COD Pending
Rp 400,000 Rp 11,000 Rp 13,686 Rp 7,000 Rp 418,000 Return
Rp 800,000 Rp 114,000 Rp 30,436 Rp - Rp 834,000 COD Pending
Rp 180,000 Rp 67,000 Rp 8,225.10 Rp 9,000 Rp 246,000 COD Pending
Rp 800,000 Rp 79,000 Rp 29,271 Rp 30,000 Rp 800,000 COD Pending
Rp 350,000 Rp 73,000 Rp 14,086 Rp 14,000 Rp 437,000 COD Pending
Rp 400,000 Rp 40,000 Rp 14,652 Rp 4,000 Rp 444,000 Paid COD
Rp 350,000 Rp 25,000 Rp 12,487.50 Rp 12,000 Rp 387,000 Paid COD
Rp 400,000 Rp 29,000 Rp 14,286 Rp 7,000 Rp 436,000 COD Pending
Rp 650,000 Rp 59,000 Rp 23,610 Rp 15,000 Rp 724,000 COD Pending
Rp 400,000 Rp 51,000 Rp 15,018 Rp - Rp 445,000 COD Pending
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
 Rp -
Rp -

Rp 180,000 Rp 67,000 Rp 8,225.10 Rp 9,000 Rp 256,000 COD Pending

Rp 400,000 Rp 61,000 Rp 15,351 Rp 4,000 Rp 465,000 COD Pending

Rp 400,000 Rp 35,000 Rp 14,486 Rp 5,000 Rp 440,000 COD Pending
Rp 100,000 Rp 48,000 Rp 4,928 Rp - Rp 145,000 COD Pending

Rp 1,000,000
Rp 374 aryadi
Rp 1,496 trf
Rp 20,083

HOLD
55ml 2
prop box 30 5 stock udh packing
tg 37 3 jelek dusnya
biyang 7
madu tonik 22

55ml 6
prop box 12 4 return jdi 16
tg 10 10 return jdi 20
biyang 7
madu tonik 20